{"text_format":"1","workbook":"xlsx","n_sheets":31,"sheets":["START","Cntrl","Periods","Lists","Macro","Items","KPI","Mrkting","CapEx","Sales","Prdction","HR","Exp","Credits","PL","CF","BS","MAIN","PLd","CFd","BSd","Sens","UnitEc","CFind","FinEcAn","InvAn","EBITDA","Rep","Repd","Calc","Res5"],"not_rendered":{"charts":5,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":3,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

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

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

{"sheet":"Periods","index":2,"n_rows":70,"n_cols":99,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":7},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":10},1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,"","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,"","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":31},31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,"","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":9},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":12},3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,"","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,"","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I27\")","v":"Periods"},null,null,{"$f":"INDIRECT(\"START!K27\")","v":"Периоды и горизонты моделирования фактических и прогнозных данных"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-07-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2032-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2032-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2033-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2033-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2033-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2033-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2034-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2034-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2034-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2034-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2035-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2035-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2035-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2035-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2036-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2036-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2036-06-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2027-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2028-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2028-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2029-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2029-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2030-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2030-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2031-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2031-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2032-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2032-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2032-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2032-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2033-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2033-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2033-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2033-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2034-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2034-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2034-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2034-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2035-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2035-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2035-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2035-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2036-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2036-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,null,null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"3кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"4кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"1кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"3кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"4кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"1кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"3кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"4кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"1кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"3кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"4кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"1кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"3кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"4кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"1кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"3кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"4кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"1кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"3кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"4кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"1кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"3кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"4кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"1кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"3кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"4кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"1кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"3кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"4кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"1кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"3кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"4кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"1кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"3кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"4кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"1кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"3кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"4кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"1кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"3кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"4кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"1кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"3кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"4кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"1кв36г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2кв36г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$100000)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$100000)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,{"$f":"IF($R16=\"^\",IF(COUNTIF(Lists!$13:$13,H16)=1,0,1),0)","v":0},{"$f":"Lists!$I$13","v":"минимальный период расчетов"},null,null,null,null,null,null,null,"*","квартал","^",{"$f":"IF(G16<>0,1,IF(OR($Q16=\"\",$Q16=0),0,IF($R16=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H16))),$Q16)=1,0,1),0)))","v":0},null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z16:Z16)+1","v":1},{"$f":"MAX($Z16:AA16)+1","v":2},{"$f":"MAX($Z16:AB16)+1","v":3},{"$f":"MAX($Z16:AC16)+1","v":4},{"$f":"MAX($Z16:AD16)+1","v":5},{"$f":"MAX($Z16:AE16)+1","v":6},{"$f":"MAX($Z16:AF16)+1","v":7},{"$f":"MAX($Z16:AG16)+1","v":8},{"$f":"MAX($Z16:AH16)+1","v":9},{"$f":"MAX($Z16:AI16)+1","v":10},{"$f":"MAX($Z16:AJ16)+1","v":11},{"$f":"MAX($Z16:AK16)+1","v":12},{"$f":"MAX($Z16:AL16)+1","v":13},{"$f":"MAX($Z16:AM16)+1","v":14},{"$f":"MAX($Z16:AN16)+1","v":15},{"$f":"MAX($Z16:AO16)+1","v":16},{"$f":"MAX($Z16:AP16)+1","v":17},{"$f":"MAX($Z16:AQ16)+1","v":18},{"$f":"MAX($Z16:AR16)+1","v":19},{"$f":"MAX($Z16:AS16)+1","v":20},{"$f":"MAX($Z16:AT16)+1","v":21},{"$f":"MAX($Z16:AU16)+1","v":22},{"$f":"MAX($Z16:AV16)+1","v":23},{"$f":"MAX($Z16:AW16)+1","v":24},{"$f":"MAX($Z16:AX16)+1","v":25},{"$f":"MAX($Z16:AY16)+1","v":26},{"$f":"MAX($Z16:AZ16)+1","v":27},{"$f":"MAX($Z16:BA16)+1","v":28},{"$f":"MAX($Z16:BB16)+1","v":29},{"$f":"MAX($Z16:BC16)+1","v":30},{"$f":"MAX($Z16:BD16)+1","v":31},{"$f":"MAX($Z16:BE16)+1","v":32},{"$f":"MAX($Z16:BF16)+1","v":33},{"$f":"MAX($Z16:BG16)+1","v":34},{"$f":"MAX($Z16:BH16)+1","v":35},{"$f":"MAX($Z16:BI16)+1","v":36},{"$f":"MAX($Z16:BJ16)+1","v":37},{"$f":"MAX($Z16:BK16)+1","v":38},{"$f":"MAX($Z16:BL16)+1","v":39},{"$f":"MAX($Z16:BM16)+1","v":40},{"$f":"MAX($Z16:BN16)+1","v":41},{"$f":"MAX($Z16:BO16)+1","v":42},{"$f":"MAX($Z16:BP16)+1","v":43},{"$f":"MAX($Z16:BQ16)+1","v":44},{"$f":"MAX($Z16:BR16)+1","v":45},{"$f":"MAX($Z16:BS16)+1","v":46},{"$f":"MAX($Z16:BT16)+1","v":47},{"$f":"MAX($Z16:BU16)+1","v":48},{"$f":"MAX($Z16:BV16)+1","v":49},{"$f":"MAX($Z16:BW16)+1","v":50},{"$f":"MAX($Z16:BX16)+1","v":51},{"$f":"MAX($Z16:BY16)+1","v":52},{"$f":"MAX($Z16:BZ16)+1","v":53},{"$f":"MAX($Z16:CA16)+1","v":54},{"$f":"MAX($Z16:CB16)+1","v":55},{"$f":"MAX($Z16:CC16)+1","v":56},{"$f":"MAX($Z16:CD16)+1","v":57},{"$f":"MAX($Z16:CE16)+1","v":58},{"$f":"MAX($Z16:CF16)+1","v":59},{"$f":"MAX($Z16:CG16)+1","v":60},{"$f":"MAX($Z16:CH16)+1","v":61},{"$f":"MAX($Z16:CI16)+1","v":62},{"$f":"MAX($Z16:CJ16)+1","v":63},{"$f":"MAX($Z16:CK16)+1","v":64},{"$f":"MAX($Z16:CL16)+1","v":65},{"$f":"MAX($Z16:CM16)+1","v":66},{"$f":"MAX($Z16:CN16)+1","v":67},{"$f":"MAX($Z16:CO16)+1","v":68},{"$f":"MAX($Z16:CP16)+1","v":69},{"$f":"MAX($Z16:CQ16)+1","v":70},{"$f":"MAX($Z16:CR16)+1","v":71},{"$f":"MAX($Z16:CS16)+1","v":72},{"$f":"MAX($Z16:CT16)+1","v":73}]
[{"$f":"ROW()","v":17},null,null,null,null,null,{"$f":"IF($R17=\"^\",IF(COUNTIF(Lists!$13:$13,H17)=1,0,1),0)","v":0},"дата старта проекта",null,null,null,null,null,null,null,"*","2021-07-01",null,{"$f":"IF(G17<>0,1,IF(OR($Q17=\"\",$Q17=0),0,IF($R17=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H17))),$Q17)=1,0,1),0)))","v":0},null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA20=\"\",\"\",MONTH(AA20))","v":7},{"$f":"IF(AB20=\"\",\"\",MONTH(AB20))","v":10},1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,"","","","","",{"$f":"IF(CN20=\"\",\"\",MONTH(CN20))","v":""},"","","","","","",""]
[{"$f":"ROW()","v":18},null,null,null,null,null,{"$f":"IF($R18=\"^\",IF(COUNTIF(Lists!$13:$13,H18)=1,0,1),0)","v":0},"горизонт моделирования в кол-ве периодов",null,null,null,null,null,null,null,"*",60,null,{"$f":"IF(G18<>0,1,IF(OR($Q18=\"\",$Q18=0),0,IF($R18=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H18))),$Q18)=1,0,1),0)))","v":0},null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA20=\"\",\"\",YEAR(AA20)-2000)","v":21},{"$f":"IF(AB20=\"\",\"\",YEAR(AB20)-2000)","v":21},22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,"","","","","",{"$f":"IF(CN20=\"\",\"\",YEAR(CN20)-2000)","v":""},"","","","","","",""]
[{"$f":"ROW()","v":19}]
[{"$f":"ROW()","v":20},null,null,null,null,null,{"$f":"IF($R20=\"^\",IF(COUNTIF(Lists!$13:$13,H20)=1,0,1),0)","v":0},"дата старта периода расчетов модели",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($Q$17=\"\",$Q$17=0),\"\",IF($Q$16=Lists!$I$16,$Q$17,IF($Q$16=Lists!$I$17,$Q$17-IF(WEEKDAY($Q$17)=1,7,WEEKDAY($Q$17))+2,IF($Q$16=Lists!$I$18,EOMONTH($Q$17,-1)+INT((IF(DAY($Q$17)=31,30,DAY($Q$17))-1)/10)*10+1,IF(OR($Q$16=Lists!$I$19,$Q$16=Lists!$I$21),EOMONTH($Q$17,-1)+1,IF($Q$16=Lists!$I$20,EOMONTH($Q$17,-(MONTH($Q$17)-3*INT((MONTH($Q$17)-1)/3)))+1,IF($Q$16=Lists!$I$22,EOMONTH($Q$17,-MONTH($Q$17))+1,\"\")))))))","v":"2021-07-01"},null,null,{"$f":"IF(AA$16>$Q$18,\"\",IF(AA$16=1,IF($X20=\"\",\"\",$X20),IF(Z21=\"\",\"\",Z21+1)))","v":"2021-07-01"},{"$f":"IF(AB$16>$Q$18,\"\",IF(AB$16=1,IF($X20=\"\",\"\",$X20),IF(AA21=\"\",\"\",AA21+1)))","v":"2021-10-01"},"2022-01-01","2022-04-01","2022-07-01","2022-10-01","2023-01-01","2023-04-01","2023-07-01","2023-10-01","2024-01-01","2024-04-01","2024-07-01","2024-10-01","2025-01-01","2025-04-01","2025-07-01","2025-10-01","2026-01-01","2026-04-01","2026-07-01","2026-10-01","2027-01-01","2027-04-01","2027-07-01","2027-10-01","2028-01-01","2028-04-01","2028-07-01","2028-10-01","2029-01-01","2029-04-01","2029-07-01","2029-10-01","2030-01-01","2030-04-01","2030-07-01","2030-10-01","2031-01-01","2031-04-01","2031-07-01","2031-10-01","2032-01-01","2032-04-01","2032-07-01","2032-10-01","2033-01-01","2033-04-01","2033-07-01","2033-10-01","2034-01-01","2034-04-01","2034-07-01","2034-10-01","2035-01-01","2035-04-01","2035-07-01","2035-10-01","2036-01-01","2036-04-01","","","","","",{"$f":"IF(CN$16>$Q$18,\"\",IF(CN$16=1,IF($X20=\"\",\"\",$X20),IF(CM21=\"\",\"\",CM21+1)))","v":""},"","","","","","",""]
[{"$f":"ROW()","v":21},null,null,null,null,null,{"$f":"IF($R21=\"^\",IF(COUNTIF(Lists!$13:$13,H21)=1,0,1),0)","v":0},"дата завершения периода расчетов модели",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(X20=\"\",AA21=\"\"),\"\",MAX($Z21:$CV21))","v":"2036-06-30"},null,null,{"$f":"IF(AA20=\"\",\"\",IF($Q$16=Lists!$I$16,AA20,IF($Q$16=Lists!$I$17,AA20+6,IF($Q$16=Lists!$I$18,IF(DAY(AA20)=21,EOMONTH(AA20,0),AA20+9),IF($Q$16=Lists!$I$19,EOMONTH(AA20,0),IF($Q$16=Lists!$I$20,EOMONTH(AA20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AA20,11),\"\")))))))","v":"2021-09-30"},{"$f":"IF(AB20=\"\",\"\",IF($Q$16=Lists!$I$16,AB20,IF($Q$16=Lists!$I$17,AB20+6,IF($Q$16=Lists!$I$18,IF(DAY(AB20)=21,EOMONTH(AB20,0),AB20+9),IF($Q$16=Lists!$I$19,EOMONTH(AB20,0),IF($Q$16=Lists!$I$20,EOMONTH(AB20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AB20,11),\"\")))))))","v":"2021-12-31"},{"$f":"IF(AC20=\"\",\"\",IF($Q$16=Lists!$I$16,AC20,IF($Q$16=Lists!$I$17,AC20+6,IF($Q$16=Lists!$I$18,IF(DAY(AC20)=21,EOMONTH(AC20,0),AC20+9),IF($Q$16=Lists!$I$19,EOMONTH(AC20,0),IF($Q$16=Lists!$I$20,EOMONTH(AC20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AC20,11),\"\")))))))","v":"2022-03-31"},{"$f":"IF(AD20=\"\",\"\",IF($Q$16=Lists!$I$16,AD20,IF($Q$16=Lists!$I$17,AD20+6,IF($Q$16=Lists!$I$18,IF(DAY(AD20)=21,EOMONTH(AD20,0),AD20+9),IF($Q$16=Lists!$I$19,EOMONTH(AD20,0),IF($Q$16=Lists!$I$20,EOMONTH(AD20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AD20,11),\"\")))))))","v":"2022-06-30"},{"$f":"IF(AE20=\"\",\"\",IF($Q$16=Lists!$I$16,AE20,IF($Q$16=Lists!$I$17,AE20+6,IF($Q$16=Lists!$I$18,IF(DAY(AE20)=21,EOMONTH(AE20,0),AE20+9),IF($Q$16=Lists!$I$19,EOMONTH(AE20,0),IF($Q$16=Lists!$I$20,EOMONTH(AE20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AE20,11),\"\")))))))","v":"2022-09-30"},{"$f":"IF(AF20=\"\",\"\",IF($Q$16=Lists!$I$16,AF20,IF($Q$16=Lists!$I$17,AF20+6,IF($Q$16=Lists!$I$18,IF(DAY(AF20)=21,EOMONTH(AF20,0),AF20+9),IF($Q$16=Lists!$I$19,EOMONTH(AF20,0),IF($Q$16=Lists!$I$20,EOMONTH(AF20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AF20,11),\"\")))))))","v":"2022-12-31"},{"$f":"IF(AG20=\"\",\"\",IF($Q$16=Lists!$I$16,AG20,IF($Q$16=Lists!$I$17,AG20+6,IF($Q$16=Lists!$I$18,IF(DAY(AG20)=21,EOMONTH(AG20,0),AG20+9),IF($Q$16=Lists!$I$19,EOMONTH(AG20,0),IF($Q$16=Lists!$I$20,EOMONTH(AG20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AG20,11),\"\")))))))","v":"2023-03-31"},{"$f":"IF(AH20=\"\",\"\",IF($Q$16=Lists!$I$16,AH20,IF($Q$16=Lists!$I$17,AH20+6,IF($Q$16=Lists!$I$18,IF(DAY(AH20)=21,EOMONTH(AH20,0),AH20+9),IF($Q$16=Lists!$I$19,EOMONTH(AH20,0),IF($Q$16=Lists!$I$20,EOMONTH(AH20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AH20,11),\"\")))))))","v":"2023-06-30"},{"$f":"IF(AI20=\"\",\"\",IF($Q$16=Lists!$I$16,AI20,IF($Q$16=Lists!$I$17,AI20+6,IF($Q$16=Lists!$I$18,IF(DAY(AI20)=21,EOMONTH(AI20,0),AI20+9),IF($Q$16=Lists!$I$19,EOMONTH(AI20,0),IF($Q$16=Lists!$I$20,EOMONTH(AI20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AI20,11),\"\")))))))","v":"2023-09-30"},{"$f":"IF(AJ20=\"\",\"\",IF($Q$16=Lists!$I$16,AJ20,IF($Q$16=Lists!$I$17,AJ20+6,IF($Q$16=Lists!$I$18,IF(DAY(AJ20)=21,EOMONTH(AJ20,0),AJ20+9),IF($Q$16=Lists!$I$19,EOMONTH(AJ20,0),IF($Q$16=Lists!$I$20,EOMONTH(AJ20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AJ20,11),\"\")))))))","v":"2023-12-31"},{"$f":"IF(AK20=\"\",\"\",IF($Q$16=Lists!$I$16,AK20,IF($Q$16=Lists!$I$17,AK20+6,IF($Q$16=Lists!$I$18,IF(DAY(AK20)=21,EOMONTH(AK20,0),AK20+9),IF($Q$16=Lists!$I$19,EOMONTH(AK20,0),IF($Q$16=Lists!$I$20,EOMONTH(AK20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AK20,11),\"\")))))))","v":"2024-03-31"},{"$f":"IF(AL20=\"\",\"\",IF($Q$16=Lists!$I$16,AL20,IF($Q$16=Lists!$I$17,AL20+6,IF($Q$16=Lists!$I$18,IF(DAY(AL20)=21,EOMONTH(AL20,0),AL20+9),IF($Q$16=Lists!$I$19,EOMONTH(AL20,0),IF($Q$16=Lists!$I$20,EOMONTH(AL20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AL20,11),\"\")))))))","v":"2024-06-30"},{"$f":"IF(AM20=\"\",\"\",IF($Q$16=Lists!$I$16,AM20,IF($Q$16=Lists!$I$17,AM20+6,IF($Q$16=Lists!$I$18,IF(DAY(AM20)=21,EOMONTH(AM20,0),AM20+9),IF($Q$16=Lists!$I$19,EOMONTH(AM20,0),IF($Q$16=Lists!$I$20,EOMONTH(AM20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AM20,11),\"\")))))))","v":"2024-09-30"},{"$f":"IF(AN20=\"\",\"\",IF($Q$16=Lists!$I$16,AN20,IF($Q$16=Lists!$I$17,AN20+6,IF($Q$16=Lists!$I$18,IF(DAY(AN20)=21,EOMONTH(AN20,0),AN20+9),IF($Q$16=Lists!$I$19,EOMONTH(AN20,0),IF($Q$16=Lists!$I$20,EOMONTH(AN20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AN20,11),\"\")))))))","v":"2024-12-31"},{"$f":"IF(AO20=\"\",\"\",IF($Q$16=Lists!$I$16,AO20,IF($Q$16=Lists!$I$17,AO20+6,IF($Q$16=Lists!$I$18,IF(DAY(AO20)=21,EOMONTH(AO20,0),AO20+9),IF($Q$16=Lists!$I$19,EOMONTH(AO20,0),IF($Q$16=Lists!$I$20,EOMONTH(AO20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AO20,11),\"\")))))))","v":"2025-03-31"},{"$f":"IF(AP20=\"\",\"\",IF($Q$16=Lists!$I$16,AP20,IF($Q$16=Lists!$I$17,AP20+6,IF($Q$16=Lists!$I$18,IF(DAY(AP20)=21,EOMONTH(AP20,0),AP20+9),IF($Q$16=Lists!$I$19,EOMONTH(AP20,0),IF($Q$16=Lists!$I$20,EOMONTH(AP20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AP20,11),\"\")))))))","v":"2025-06-30"},{"$f":"IF(AQ20=\"\",\"\",IF($Q$16=Lists!$I$16,AQ20,IF($Q$16=Lists!$I$17,AQ20+6,IF($Q$16=Lists!$I$18,IF(DAY(AQ20)=21,EOMONTH(AQ20,0),AQ20+9),IF($Q$16=Lists!$I$19,EOMONTH(AQ20,0),IF($Q$16=Lists!$I$20,EOMONTH(AQ20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AQ20,11),\"\")))))))","v":"2025-09-30"},{"$f":"IF(AR20=\"\",\"\",IF($Q$16=Lists!$I$16,AR20,IF($Q$16=Lists!$I$17,AR20+6,IF($Q$16=Lists!$I$18,IF(DAY(AR20)=21,EOMONTH(AR20,0),AR20+9),IF($Q$16=Lists!$I$19,EOMONTH(AR20,0),IF($Q$16=Lists!$I$20,EOMONTH(AR20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AR20,11),\"\")))))))","v":"2025-12-31"},{"$f":"IF(AS20=\"\",\"\",IF($Q$16=Lists!$I$16,AS20,IF($Q$16=Lists!$I$17,AS20+6,IF($Q$16=Lists!$I$18,IF(DAY(AS20)=21,EOMONTH(AS20,0),AS20+9),IF($Q$16=Lists!$I$19,EOMONTH(AS20,0),IF($Q$16=Lists!$I$20,EOMONTH(AS20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AS20,11),\"\")))))))","v":"2026-03-31"},{"$f":"IF(AT20=\"\",\"\",IF($Q$16=Lists!$I$16,AT20,IF($Q$16=Lists!$I$17,AT20+6,IF($Q$16=Lists!$I$18,IF(DAY(AT20)=21,EOMONTH(AT20,0),AT20+9),IF($Q$16=Lists!$I$19,EOMONTH(AT20,0),IF($Q$16=Lists!$I$20,EOMONTH(AT20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AT20,11),\"\")))))))","v":"2026-06-30"},{"$f":"IF(AU20=\"\",\"\",IF($Q$16=Lists!$I$16,AU20,IF($Q$16=Lists!$I$17,AU20+6,IF($Q$16=Lists!$I$18,IF(DAY(AU20)=21,EOMONTH(AU20,0),AU20+9),IF($Q$16=Lists!$I$19,EOMONTH(AU20,0),IF($Q$16=Lists!$I$20,EOMONTH(AU20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AU20,11),\"\")))))))","v":"2026-09-30"},{"$f":"IF(AV20=\"\",\"\",IF($Q$16=Lists!$I$16,AV20,IF($Q$16=Lists!$I$17,AV20+6,IF($Q$16=Lists!$I$18,IF(DAY(AV20)=21,EOMONTH(AV20,0),AV20+9),IF($Q$16=Lists!$I$19,EOMONTH(AV20,0),IF($Q$16=Lists!$I$20,EOMONTH(AV20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AV20,11),\"\")))))))","v":"2026-12-31"},{"$f":"IF(AW20=\"\",\"\",IF($Q$16=Lists!$I$16,AW20,IF($Q$16=Lists!$I$17,AW20+6,IF($Q$16=Lists!$I$18,IF(DAY(AW20)=21,EOMONTH(AW20,0),AW20+9),IF($Q$16=Lists!$I$19,EOMONTH(AW20,0),IF($Q$16=Lists!$I$20,EOMONTH(AW20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AW20,11),\"\")))))))","v":"2027-03-31"},{"$f":"IF(AX20=\"\",\"\",IF($Q$16=Lists!$I$16,AX20,IF($Q$16=Lists!$I$17,AX20+6,IF($Q$16=Lists!$I$18,IF(DAY(AX20)=21,EOMONTH(AX20,0),AX20+9),IF($Q$16=Lists!$I$19,EOMONTH(AX20,0),IF($Q$16=Lists!$I$20,EOMONTH(AX20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AX20,11),\"\")))))))","v":"2027-06-30"},{"$f":"IF(AY20=\"\",\"\",IF($Q$16=Lists!$I$16,AY20,IF($Q$16=Lists!$I$17,AY20+6,IF($Q$16=Lists!$I$18,IF(DAY(AY20)=21,EOMONTH(AY20,0),AY20+9),IF($Q$16=Lists!$I$19,EOMONTH(AY20,0),IF($Q$16=Lists!$I$20,EOMONTH(AY20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AY20,11),\"\")))))))","v":"2027-09-30"},{"$f":"IF(AZ20=\"\",\"\",IF($Q$16=Lists!$I$16,AZ20,IF($Q$16=Lists!$I$17,AZ20+6,IF($Q$16=Lists!$I$18,IF(DAY(AZ20)=21,EOMONTH(AZ20,0),AZ20+9),IF($Q$16=Lists!$I$19,EOMONTH(AZ20,0),IF($Q$16=Lists!$I$20,EOMONTH(AZ20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AZ20,11),\"\")))))))","v":"2027-12-31"},{"$f":"IF(BA20=\"\",\"\",IF($Q$16=Lists!$I$16,BA20,IF($Q$16=Lists!$I$17,BA20+6,IF($Q$16=Lists!$I$18,IF(DAY(BA20)=21,EOMONTH(BA20,0),BA20+9),IF($Q$16=Lists!$I$19,EOMONTH(BA20,0),IF($Q$16=Lists!$I$20,EOMONTH(BA20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BA20,11),\"\")))))))","v":"2028-03-31"},{"$f":"IF(BB20=\"\",\"\",IF($Q$16=Lists!$I$16,BB20,IF($Q$16=Lists!$I$17,BB20+6,IF($Q$16=Lists!$I$18,IF(DAY(BB20)=21,EOMONTH(BB20,0),BB20+9),IF($Q$16=Lists!$I$19,EOMONTH(BB20,0),IF($Q$16=Lists!$I$20,EOMONTH(BB20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BB20,11),\"\")))))))","v":"2028-06-30"},{"$f":"IF(BC20=\"\",\"\",IF($Q$16=Lists!$I$16,BC20,IF($Q$16=Lists!$I$17,BC20+6,IF($Q$16=Lists!$I$18,IF(DAY(BC20)=21,EOMONTH(BC20,0),BC20+9),IF($Q$16=Lists!$I$19,EOMONTH(BC20,0),IF($Q$16=Lists!$I$20,EOMONTH(BC20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BC20,11),\"\")))))))","v":"2028-09-30"},{"$f":"IF(BD20=\"\",\"\",IF($Q$16=Lists!$I$16,BD20,IF($Q$16=Lists!$I$17,BD20+6,IF($Q$16=Lists!$I$18,IF(DAY(BD20)=21,EOMONTH(BD20,0),BD20+9),IF($Q$16=Lists!$I$19,EOMONTH(BD20,0),IF($Q$16=Lists!$I$20,EOMONTH(BD20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BD20,11),\"\")))))))","v":"2028-12-31"},{"$f":"IF(BE20=\"\",\"\",IF($Q$16=Lists!$I$16,BE20,IF($Q$16=Lists!$I$17,BE20+6,IF($Q$16=Lists!$I$18,IF(DAY(BE20)=21,EOMONTH(BE20,0),BE20+9),IF($Q$16=Lists!$I$19,EOMONTH(BE20,0),IF($Q$16=Lists!$I$20,EOMONTH(BE20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BE20,11),\"\")))))))","v":"2029-03-31"},{"$f":"IF(BF20=\"\",\"\",IF($Q$16=Lists!$I$16,BF20,IF($Q$16=Lists!$I$17,BF20+6,IF($Q$16=Lists!$I$18,IF(DAY(BF20)=21,EOMONTH(BF20,0),BF20+9),IF($Q$16=Lists!$I$19,EOMONTH(BF20,0),IF($Q$16=Lists!$I$20,EOMONTH(BF20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BF20,11),\"\")))))))","v":"2029-06-30"},{"$f":"IF(BG20=\"\",\"\",IF($Q$16=Lists!$I$16,BG20,IF($Q$16=Lists!$I$17,BG20+6,IF($Q$16=Lists!$I$18,IF(DAY(BG20)=21,EOMONTH(BG20,0),BG20+9),IF($Q$16=Lists!$I$19,EOMONTH(BG20,0),IF($Q$16=Lists!$I$20,EOMONTH(BG20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BG20,11),\"\")))))))","v":"2029-09-30"},{"$f":"IF(BH20=\"\",\"\",IF($Q$16=Lists!$I$16,BH20,IF($Q$16=Lists!$I$17,BH20+6,IF($Q$16=Lists!$I$18,IF(DAY(BH20)=21,EOMONTH(BH20,0),BH20+9),IF($Q$16=Lists!$I$19,EOMONTH(BH20,0),IF($Q$16=Lists!$I$20,EOMONTH(BH20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BH20,11),\"\")))))))","v":"2029-12-31"},{"$f":"IF(BI20=\"\",\"\",IF($Q$16=Lists!$I$16,BI20,IF($Q$16=Lists!$I$17,BI20+6,IF($Q$16=Lists!$I$18,IF(DAY(BI20)=21,EOMONTH(BI20,0),BI20+9),IF($Q$16=Lists!$I$19,EOMONTH(BI20,0),IF($Q$16=Lists!$I$20,EOMONTH(BI20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BI20,11),\"\")))))))","v":"2030-03-31"},{"$f":"IF(BJ20=\"\",\"\",IF($Q$16=Lists!$I$16,BJ20,IF($Q$16=Lists!$I$17,BJ20+6,IF($Q$16=Lists!$I$18,IF(DAY(BJ20)=21,EOMONTH(BJ20,0),BJ20+9),IF($Q$16=Lists!$I$19,EOMONTH(BJ20,0),IF($Q$16=Lists!$I$20,EOMONTH(BJ20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BJ20,11),\"\")))))))","v":"2030-06-30"},{"$f":"IF(BK20=\"\",\"\",IF($Q$16=Lists!$I$16,BK20,IF($Q$16=Lists!$I$17,BK20+6,IF($Q$16=Lists!$I$18,IF(DAY(BK20)=21,EOMONTH(BK20,0),BK20+9),IF($Q$16=Lists!$I$19,EOMONTH(BK20,0),IF($Q$16=Lists!$I$20,EOMONTH(BK20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BK20,11),\"\")))))))","v":"2030-09-30"},{"$f":"IF(BL20=\"\",\"\",IF($Q$16=Lists!$I$16,BL20,IF($Q$16=Lists!$I$17,BL20+6,IF($Q$16=Lists!$I$18,IF(DAY(BL20)=21,EOMONTH(BL20,0),BL20+9),IF($Q$16=Lists!$I$19,EOMONTH(BL20,0),IF($Q$16=Lists!$I$20,EOMONTH(BL20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BL20,11),\"\")))))))","v":"2030-12-31"},{"$f":"IF(BM20=\"\",\"\",IF($Q$16=Lists!$I$16,BM20,IF($Q$16=Lists!$I$17,BM20+6,IF($Q$16=Lists!$I$18,IF(DAY(BM20)=21,EOMONTH(BM20,0),BM20+9),IF($Q$16=Lists!$I$19,EOMONTH(BM20,0),IF($Q$16=Lists!$I$20,EOMONTH(BM20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BM20,11),\"\")))))))","v":"2031-03-31"},{"$f":"IF(BN20=\"\",\"\",IF($Q$16=Lists!$I$16,BN20,IF($Q$16=Lists!$I$17,BN20+6,IF($Q$16=Lists!$I$18,IF(DAY(BN20)=21,EOMONTH(BN20,0),BN20+9),IF($Q$16=Lists!$I$19,EOMONTH(BN20,0),IF($Q$16=Lists!$I$20,EOMONTH(BN20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BN20,11),\"\")))))))","v":"2031-06-30"},{"$f":"IF(BO20=\"\",\"\",IF($Q$16=Lists!$I$16,BO20,IF($Q$16=Lists!$I$17,BO20+6,IF($Q$16=Lists!$I$18,IF(DAY(BO20)=21,EOMONTH(BO20,0),BO20+9),IF($Q$16=Lists!$I$19,EOMONTH(BO20,0),IF($Q$16=Lists!$I$20,EOMONTH(BO20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BO20,11),\"\")))))))","v":"2031-09-30"},{"$f":"IF(BP20=\"\",\"\",IF($Q$16=Lists!$I$16,BP20,IF($Q$16=Lists!$I$17,BP20+6,IF($Q$16=Lists!$I$18,IF(DAY(BP20)=21,EOMONTH(BP20,0),BP20+9),IF($Q$16=Lists!$I$19,EOMONTH(BP20,0),IF($Q$16=Lists!$I$20,EOMONTH(BP20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BP20,11),\"\")))))))","v":"2031-12-31"},{"$f":"IF(BQ20=\"\",\"\",IF($Q$16=Lists!$I$16,BQ20,IF($Q$16=Lists!$I$17,BQ20+6,IF($Q$16=Lists!$I$18,IF(DAY(BQ20)=21,EOMONTH(BQ20,0),BQ20+9),IF($Q$16=Lists!$I$19,EOMONTH(BQ20,0),IF($Q$16=Lists!$I$20,EOMONTH(BQ20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BQ20,11),\"\")))))))","v":"2032-03-31"},{"$f":"IF(BR20=\"\",\"\",IF($Q$16=Lists!$I$16,BR20,IF($Q$16=Lists!$I$17,BR20+6,IF($Q$16=Lists!$I$18,IF(DAY(BR20)=21,EOMONTH(BR20,0),BR20+9),IF($Q$16=Lists!$I$19,EOMONTH(BR20,0),IF($Q$16=Lists!$I$20,EOMONTH(BR20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BR20,11),\"\")))))))","v":"2032-06-30"},{"$f":"IF(BS20=\"\",\"\",IF($Q$16=Lists!$I$16,BS20,IF($Q$16=Lists!$I$17,BS20+6,IF($Q$16=Lists!$I$18,IF(DAY(BS20)=21,EOMONTH(BS20,0),BS20+9),IF($Q$16=Lists!$I$19,EOMONTH(BS20,0),IF($Q$16=Lists!$I$20,EOMONTH(BS20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BS20,11),\"\")))))))","v":"2032-09-30"},{"$f":"IF(BT20=\"\",\"\",IF($Q$16=Lists!$I$16,BT20,IF($Q$16=Lists!$I$17,BT20+6,IF($Q$16=Lists!$I$18,IF(DAY(BT20)=21,EOMONTH(BT20,0),BT20+9),IF($Q$16=Lists!$I$19,EOMONTH(BT20,0),IF($Q$16=Lists!$I$20,EOMONTH(BT20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BT20,11),\"\")))))))","v":"2032-12-31"},{"$f":"IF(BU20=\"\",\"\",IF($Q$16=Lists!$I$16,BU20,IF($Q$16=Lists!$I$17,BU20+6,IF($Q$16=Lists!$I$18,IF(DAY(BU20)=21,EOMONTH(BU20,0),BU20+9),IF($Q$16=Lists!$I$19,EOMONTH(BU20,0),IF($Q$16=Lists!$I$20,EOMONTH(BU20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BU20,11),\"\")))))))","v":"2033-03-31"},{"$f":"IF(BV20=\"\",\"\",IF($Q$16=Lists!$I$16,BV20,IF($Q$16=Lists!$I$17,BV20+6,IF($Q$16=Lists!$I$18,IF(DAY(BV20)=21,EOMONTH(BV20,0),BV20+9),IF($Q$16=Lists!$I$19,EOMONTH(BV20,0),IF($Q$16=Lists!$I$20,EOMONTH(BV20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BV20,11),\"\")))))))","v":"2033-06-30"},{"$f":"IF(BW20=\"\",\"\",IF($Q$16=Lists!$I$16,BW20,IF($Q$16=Lists!$I$17,BW20+6,IF($Q$16=Lists!$I$18,IF(DAY(BW20)=21,EOMONTH(BW20,0),BW20+9),IF($Q$16=Lists!$I$19,EOMONTH(BW20,0),IF($Q$16=Lists!$I$20,EOMONTH(BW20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BW20,11),\"\")))))))","v":"2033-09-30"},{"$f":"IF(BX20=\"\",\"\",IF($Q$16=Lists!$I$16,BX20,IF($Q$16=Lists!$I$17,BX20+6,IF($Q$16=Lists!$I$18,IF(DAY(BX20)=21,EOMONTH(BX20,0),BX20+9),IF($Q$16=Lists!$I$19,EOMONTH(BX20,0),IF($Q$16=Lists!$I$20,EOMONTH(BX20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BX20,11),\"\")))))))","v":"2033-12-31"},{"$f":"IF(BY20=\"\",\"\",IF($Q$16=Lists!$I$16,BY20,IF($Q$16=Lists!$I$17,BY20+6,IF($Q$16=Lists!$I$18,IF(DAY(BY20)=21,EOMONTH(BY20,0),BY20+9),IF($Q$16=Lists!$I$19,EOMONTH(BY20,0),IF($Q$16=Lists!$I$20,EOMONTH(BY20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BY20,11),\"\")))))))","v":"2034-03-31"},{"$f":"IF(BZ20=\"\",\"\",IF($Q$16=Lists!$I$16,BZ20,IF($Q$16=Lists!$I$17,BZ20+6,IF($Q$16=Lists!$I$18,IF(DAY(BZ20)=21,EOMONTH(BZ20,0),BZ20+9),IF($Q$16=Lists!$I$19,EOMONTH(BZ20,0),IF($Q$16=Lists!$I$20,EOMONTH(BZ20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BZ20,11),\"\")))))))","v":"2034-06-30"},{"$f":"IF(CA20=\"\",\"\",IF($Q$16=Lists!$I$16,CA20,IF($Q$16=Lists!$I$17,CA20+6,IF($Q$16=Lists!$I$18,IF(DAY(CA20)=21,EOMONTH(CA20,0),CA20+9),IF($Q$16=Lists!$I$19,EOMONTH(CA20,0),IF($Q$16=Lists!$I$20,EOMONTH(CA20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CA20,11),\"\")))))))","v":"2034-09-30"},{"$f":"IF(CB20=\"\",\"\",IF($Q$16=Lists!$I$16,CB20,IF($Q$16=Lists!$I$17,CB20+6,IF($Q$16=Lists!$I$18,IF(DAY(CB20)=21,EOMONTH(CB20,0),CB20+9),IF($Q$16=Lists!$I$19,EOMONTH(CB20,0),IF($Q$16=Lists!$I$20,EOMONTH(CB20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CB20,11),\"\")))))))","v":"2034-12-31"},{"$f":"IF(CC20=\"\",\"\",IF($Q$16=Lists!$I$16,CC20,IF($Q$16=Lists!$I$17,CC20+6,IF($Q$16=Lists!$I$18,IF(DAY(CC20)=21,EOMONTH(CC20,0),CC20+9),IF($Q$16=Lists!$I$19,EOMONTH(CC20,0),IF($Q$16=Lists!$I$20,EOMONTH(CC20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CC20,11),\"\")))))))","v":"2035-03-31"},{"$f":"IF(CD20=\"\",\"\",IF($Q$16=Lists!$I$16,CD20,IF($Q$16=Lists!$I$17,CD20+6,IF($Q$16=Lists!$I$18,IF(DAY(CD20)=21,EOMONTH(CD20,0),CD20+9),IF($Q$16=Lists!$I$19,EOMONTH(CD20,0),IF($Q$16=Lists!$I$20,EOMONTH(CD20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CD20,11),\"\")))))))","v":"2035-06-30"},{"$f":"IF(CE20=\"\",\"\",IF($Q$16=Lists!$I$16,CE20,IF($Q$16=Lists!$I$17,CE20+6,IF($Q$16=Lists!$I$18,IF(DAY(CE20)=21,EOMONTH(CE20,0),CE20+9),IF($Q$16=Lists!$I$19,EOMONTH(CE20,0),IF($Q$16=Lists!$I$20,EOMONTH(CE20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CE20,11),\"\")))))))","v":"2035-09-30"},{"$f":"IF(CF20=\"\",\"\",IF($Q$16=Lists!$I$16,CF20,IF($Q$16=Lists!$I$17,CF20+6,IF($Q$16=Lists!$I$18,IF(DAY(CF20)=21,EOMONTH(CF20,0),CF20+9),IF($Q$16=Lists!$I$19,EOMONTH(CF20,0),IF($Q$16=Lists!$I$20,EOMONTH(CF20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CF20,11),\"\")))))))","v":"2035-12-31"},{"$f":"IF(CG20=\"\",\"\",IF($Q$16=Lists!$I$16,CG20,IF($Q$16=Lists!$I$17,CG20+6,IF($Q$16=Lists!$I$18,IF(DAY(CG20)=21,EOMONTH(CG20,0),CG20+9),IF($Q$16=Lists!$I$19,EOMONTH(CG20,0),IF($Q$16=Lists!$I$20,EOMONTH(CG20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CG20,11),\"\")))))))","v":"2036-03-31"},{"$f":"IF(CH20=\"\",\"\",IF($Q$16=Lists!$I$16,CH20,IF($Q$16=Lists!$I$17,CH20+6,IF($Q$16=Lists!$I$18,IF(DAY(CH20)=21,EOMONTH(CH20,0),CH20+9),IF($Q$16=Lists!$I$19,EOMONTH(CH20,0),IF($Q$16=Lists!$I$20,EOMONTH(CH20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CH20,11),\"\")))))))","v":"2036-06-30"},{"$f":"IF(CI20=\"\",\"\",IF($Q$16=Lists!$I$16,CI20,IF($Q$16=Lists!$I$17,CI20+6,IF($Q$16=Lists!$I$18,IF(DAY(CI20)=21,EOMONTH(CI20,0),CI20+9),IF($Q$16=Lists!$I$19,EOMONTH(CI20,0),IF($Q$16=Lists!$I$20,EOMONTH(CI20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CI20,11),\"\")))))))","v":""},{"$f":"IF(CJ20=\"\",\"\",IF($Q$16=Lists!$I$16,CJ20,IF($Q$16=Lists!$I$17,CJ20+6,IF($Q$16=Lists!$I$18,IF(DAY(CJ20)=21,EOMONTH(CJ20,0),CJ20+9),IF($Q$16=Lists!$I$19,EOMONTH(CJ20,0),IF($Q$16=Lists!$I$20,EOMONTH(CJ20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CJ20,11),\"\")))))))","v":""},{"$f":"IF(CK20=\"\",\"\",IF($Q$16=Lists!$I$16,CK20,IF($Q$16=Lists!$I$17,CK20+6,IF($Q$16=Lists!$I$18,IF(DAY(CK20)=21,EOMONTH(CK20,0),CK20+9),IF($Q$16=Lists!$I$19,EOMONTH(CK20,0),IF($Q$16=Lists!$I$20,EOMONTH(CK20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CK20,11),\"\")))))))","v":""},{"$f":"IF(CL20=\"\",\"\",IF($Q$16=Lists!$I$16,CL20,IF($Q$16=Lists!$I$17,CL20+6,IF($Q$16=Lists!$I$18,IF(DAY(CL20)=21,EOMONTH(CL20,0),CL20+9),IF($Q$16=Lists!$I$19,EOMONTH(CL20,0),IF($Q$16=Lists!$I$20,EOMONTH(CL20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CL20,11),\"\")))))))","v":""},{"$f":"IF(CM20=\"\",\"\",IF($Q$16=Lists!$I$16,CM20,IF($Q$16=Lists!$I$17,CM20+6,IF($Q$16=Lists!$I$18,IF(DAY(CM20)=21,EOMONTH(CM20,0),CM20+9),IF($Q$16=Lists!$I$19,EOMONTH(CM20,0),IF($Q$16=Lists!$I$20,EOMONTH(CM20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CM20,11),\"\")))))))","v":""},{"$f":"IF(CN20=\"\",\"\",IF($Q$16=Lists!$I$16,CN20,IF($Q$16=Lists!$I$17,CN20+6,IF($Q$16=Lists!$I$18,IF(DAY(CN20)=21,EOMONTH(CN20,0),CN20+9),IF($Q$16=Lists!$I$19,EOMONTH(CN20,0),IF($Q$16=Lists!$I$20,EOMONTH(CN20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CN20,11),\"\")))))))","v":""},{"$f":"IF(CO20=\"\",\"\",IF($Q$16=Lists!$I$16,CO20,IF($Q$16=Lists!$I$17,CO20+6,IF($Q$16=Lists!$I$18,IF(DAY(CO20)=21,EOMONTH(CO20,0),CO20+9),IF($Q$16=Lists!$I$19,EOMONTH(CO20,0),IF($Q$16=Lists!$I$20,EOMONTH(CO20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CO20,11),\"\")))))))","v":""},{"$f":"IF(CP20=\"\",\"\",IF($Q$16=Lists!$I$16,CP20,IF($Q$16=Lists!$I$17,CP20+6,IF($Q$16=Lists!$I$18,IF(DAY(CP20)=21,EOMONTH(CP20,0),CP20+9),IF($Q$16=Lists!$I$19,EOMONTH(CP20,0),IF($Q$16=Lists!$I$20,EOMONTH(CP20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CP20,11),\"\")))))))","v":""},{"$f":"IF(CQ20=\"\",\"\",IF($Q$16=Lists!$I$16,CQ20,IF($Q$16=Lists!$I$17,CQ20+6,IF($Q$16=Lists!$I$18,IF(DAY(CQ20)=21,EOMONTH(CQ20,0),CQ20+9),IF($Q$16=Lists!$I$19,EOMONTH(CQ20,0),IF($Q$16=Lists!$I$20,EOMONTH(CQ20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CQ20,11),\"\")))))))","v":""},{"$f":"IF(CR20=\"\",\"\",IF($Q$16=Lists!$I$16,CR20,IF($Q$16=Lists!$I$17,CR20+6,IF($Q$16=Lists!$I$18,IF(DAY(CR20)=21,EOMONTH(CR20,0),CR20+9),IF($Q$16=Lists!$I$19,EOMONTH(CR20,0),IF($Q$16=Lists!$I$20,EOMONTH(CR20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CR20,11),\"\")))))))","v":""},{"$f":"IF(CS20=\"\",\"\",IF($Q$16=Lists!$I$16,CS20,IF($Q$16=Lists!$I$17,CS20+6,IF($Q$16=Lists!$I$18,IF(DAY(CS20)=21,EOMONTH(CS20,0),CS20+9),IF($Q$16=Lists!$I$19,EOMONTH(CS20,0),IF($Q$16=Lists!$I$20,EOMONTH(CS20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CS20,11),\"\")))))))","v":""},{"$f":"IF(CT20=\"\",\"\",IF($Q$16=Lists!$I$16,CT20,IF($Q$16=Lists!$I$17,CT20+6,IF($Q$16=Lists!$I$18,IF(DAY(CT20)=21,EOMONTH(CT20,0),CT20+9),IF($Q$16=Lists!$I$19,EOMONTH(CT20,0),IF($Q$16=Lists!$I$20,EOMONTH(CT20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CT20,11),\"\")))))))","v":""},{"$f":"IF(CU20=\"\",\"\",IF($Q$16=Lists!$I$16,CU20,IF($Q$16=Lists!$I$17,CU20+6,IF($Q$16=Lists!$I$18,IF(DAY(CU20)=21,EOMONTH(CU20,0),CU20+9),IF($Q$16=Lists!$I$19,EOMONTH(CU20,0),IF($Q$16=Lists!$I$20,EOMONTH(CU20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CU20,11),\"\")))))))","v":""}]
[{"$f":"ROW()","v":22},null,null,null,null,null,{"$f":"IF($R22=\"^\",IF(COUNTIF(Lists!$13:$13,H22)=1,0,1),0)","v":0},"названия периодов расчета",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AA20)=1,\"вс\",IF(WEEKDAY(AA20)=2,\"пн\",IF(WEEKDAY(AA20)=3,\"вт\",IF(WEEKDAY(AA20)=4,\"ср\",IF(WEEKDAY(AA20)=5,\"чт\",IF(WEEKDAY(AA20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AA17,MONTH(AA20),$Z18:AA18,YEAR(AA20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AA17=1,\"янв\",IF(AA17=2,\"фев\",IF(AA17=3,\"мар\",IF(AA17=4,\"апр\",IF(AA17=5,\"май\",IF(AA17=6,\"июн\",IF(AA17=7,\"июл\",IF(AA17=8,\"авг\",IF(AA17=9,\"сен\",IF(AA17=10,\"окт\",IF(AA17=11,\"ноя\",\"дек\")))))))))))&AA18,IF($Q$16=Lists!$I$19,AA20,IF($Q$16=Lists!$I$20,(INT((AA17-1)/3)+1)&\"кв\"&AA18&\"г\",IF($Q$16=Lists!$I$21,AA16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AA20)&\"г.\",\"\")))))))","v":"3кв21г"},{"$f":"IF(AB20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AB20)=1,\"вс\",IF(WEEKDAY(AB20)=2,\"пн\",IF(WEEKDAY(AB20)=3,\"вт\",IF(WEEKDAY(AB20)=4,\"ср\",IF(WEEKDAY(AB20)=5,\"чт\",IF(WEEKDAY(AB20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AB17,MONTH(AB20),$Z18:AB18,YEAR(AB20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AB17=1,\"янв\",IF(AB17=2,\"фев\",IF(AB17=3,\"мар\",IF(AB17=4,\"апр\",IF(AB17=5,\"май\",IF(AB17=6,\"июн\",IF(AB17=7,\"июл\",IF(AB17=8,\"авг\",IF(AB17=9,\"сен\",IF(AB17=10,\"окт\",IF(AB17=11,\"ноя\",\"дек\")))))))))))&AB18,IF($Q$16=Lists!$I$19,AB20,IF($Q$16=Lists!$I$20,(INT((AB17-1)/3)+1)&\"кв\"&AB18&\"г\",IF($Q$16=Lists!$I$21,AB16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AB20)&\"г.\",\"\")))))))","v":"4кв21г"},{"$f":"IF(AC20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AC20)=1,\"вс\",IF(WEEKDAY(AC20)=2,\"пн\",IF(WEEKDAY(AC20)=3,\"вт\",IF(WEEKDAY(AC20)=4,\"ср\",IF(WEEKDAY(AC20)=5,\"чт\",IF(WEEKDAY(AC20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AC17,MONTH(AC20),$Z18:AC18,YEAR(AC20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AC17=1,\"янв\",IF(AC17=2,\"фев\",IF(AC17=3,\"мар\",IF(AC17=4,\"апр\",IF(AC17=5,\"май\",IF(AC17=6,\"июн\",IF(AC17=7,\"июл\",IF(AC17=8,\"авг\",IF(AC17=9,\"сен\",IF(AC17=10,\"окт\",IF(AC17=11,\"ноя\",\"дек\")))))))))))&AC18,IF($Q$16=Lists!$I$19,AC20,IF($Q$16=Lists!$I$20,(INT((AC17-1)/3)+1)&\"кв\"&AC18&\"г\",IF($Q$16=Lists!$I$21,AC16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AC20)&\"г.\",\"\")))))))","v":"1кв22г"},{"$f":"IF(AD20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AD20)=1,\"вс\",IF(WEEKDAY(AD20)=2,\"пн\",IF(WEEKDAY(AD20)=3,\"вт\",IF(WEEKDAY(AD20)=4,\"ср\",IF(WEEKDAY(AD20)=5,\"чт\",IF(WEEKDAY(AD20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AD17,MONTH(AD20),$Z18:AD18,YEAR(AD20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AD17=1,\"янв\",IF(AD17=2,\"фев\",IF(AD17=3,\"мар\",IF(AD17=4,\"апр\",IF(AD17=5,\"май\",IF(AD17=6,\"июн\",IF(AD17=7,\"июл\",IF(AD17=8,\"авг\",IF(AD17=9,\"сен\",IF(AD17=10,\"окт\",IF(AD17=11,\"ноя\",\"дек\")))))))))))&AD18,IF($Q$16=Lists!$I$19,AD20,IF($Q$16=Lists!$I$20,(INT((AD17-1)/3)+1)&\"кв\"&AD18&\"г\",IF($Q$16=Lists!$I$21,AD16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AD20)&\"г.\",\"\")))))))","v":"2кв22г"},{"$f":"IF(AE20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AE20)=1,\"вс\",IF(WEEKDAY(AE20)=2,\"пн\",IF(WEEKDAY(AE20)=3,\"вт\",IF(WEEKDAY(AE20)=4,\"ср\",IF(WEEKDAY(AE20)=5,\"чт\",IF(WEEKDAY(AE20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AE17,MONTH(AE20),$Z18:AE18,YEAR(AE20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AE17=1,\"янв\",IF(AE17=2,\"фев\",IF(AE17=3,\"мар\",IF(AE17=4,\"апр\",IF(AE17=5,\"май\",IF(AE17=6,\"июн\",IF(AE17=7,\"июл\",IF(AE17=8,\"авг\",IF(AE17=9,\"сен\",IF(AE17=10,\"окт\",IF(AE17=11,\"ноя\",\"дек\")))))))))))&AE18,IF($Q$16=Lists!$I$19,AE20,IF($Q$16=Lists!$I$20,(INT((AE17-1)/3)+1)&\"кв\"&AE18&\"г\",IF($Q$16=Lists!$I$21,AE16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AE20)&\"г.\",\"\")))))))","v":"3кв22г"},{"$f":"IF(AF20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AF20)=1,\"вс\",IF(WEEKDAY(AF20)=2,\"пн\",IF(WEEKDAY(AF20)=3,\"вт\",IF(WEEKDAY(AF20)=4,\"ср\",IF(WEEKDAY(AF20)=5,\"чт\",IF(WEEKDAY(AF20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AF17,MONTH(AF20),$Z18:AF18,YEAR(AF20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AF17=1,\"янв\",IF(AF17=2,\"фев\",IF(AF17=3,\"мар\",IF(AF17=4,\"апр\",IF(AF17=5,\"май\",IF(AF17=6,\"июн\",IF(AF17=7,\"июл\",IF(AF17=8,\"авг\",IF(AF17=9,\"сен\",IF(AF17=10,\"окт\",IF(AF17=11,\"ноя\",\"дек\")))))))))))&AF18,IF($Q$16=Lists!$I$19,AF20,IF($Q$16=Lists!$I$20,(INT((AF17-1)/3)+1)&\"кв\"&AF18&\"г\",IF($Q$16=Lists!$I$21,AF16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AF20)&\"г.\",\"\")))))))","v":"4кв22г"},{"$f":"IF(AG20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AG20)=1,\"вс\",IF(WEEKDAY(AG20)=2,\"пн\",IF(WEEKDAY(AG20)=3,\"вт\",IF(WEEKDAY(AG20)=4,\"ср\",IF(WEEKDAY(AG20)=5,\"чт\",IF(WEEKDAY(AG20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AG17,MONTH(AG20),$Z18:AG18,YEAR(AG20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AG17=1,\"янв\",IF(AG17=2,\"фев\",IF(AG17=3,\"мар\",IF(AG17=4,\"апр\",IF(AG17=5,\"май\",IF(AG17=6,\"июн\",IF(AG17=7,\"июл\",IF(AG17=8,\"авг\",IF(AG17=9,\"сен\",IF(AG17=10,\"окт\",IF(AG17=11,\"ноя\",\"дек\")))))))))))&AG18,IF($Q$16=Lists!$I$19,AG20,IF($Q$16=Lists!$I$20,(INT((AG17-1)/3)+1)&\"кв\"&AG18&\"г\",IF($Q$16=Lists!$I$21,AG16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AG20)&\"г.\",\"\")))))))","v":"1кв23г"},{"$f":"IF(AH20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AH20)=1,\"вс\",IF(WEEKDAY(AH20)=2,\"пн\",IF(WEEKDAY(AH20)=3,\"вт\",IF(WEEKDAY(AH20)=4,\"ср\",IF(WEEKDAY(AH20)=5,\"чт\",IF(WEEKDAY(AH20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AH17,MONTH(AH20),$Z18:AH18,YEAR(AH20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AH17=1,\"янв\",IF(AH17=2,\"фев\",IF(AH17=3,\"мар\",IF(AH17=4,\"апр\",IF(AH17=5,\"май\",IF(AH17=6,\"июн\",IF(AH17=7,\"июл\",IF(AH17=8,\"авг\",IF(AH17=9,\"сен\",IF(AH17=10,\"окт\",IF(AH17=11,\"ноя\",\"дек\")))))))))))&AH18,IF($Q$16=Lists!$I$19,AH20,IF($Q$16=Lists!$I$20,(INT((AH17-1)/3)+1)&\"кв\"&AH18&\"г\",IF($Q$16=Lists!$I$21,AH16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AH20)&\"г.\",\"\")))))))","v":"2кв23г"},{"$f":"IF(AI20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AI20)=1,\"вс\",IF(WEEKDAY(AI20)=2,\"пн\",IF(WEEKDAY(AI20)=3,\"вт\",IF(WEEKDAY(AI20)=4,\"ср\",IF(WEEKDAY(AI20)=5,\"чт\",IF(WEEKDAY(AI20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AI17,MONTH(AI20),$Z18:AI18,YEAR(AI20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AI17=1,\"янв\",IF(AI17=2,\"фев\",IF(AI17=3,\"мар\",IF(AI17=4,\"апр\",IF(AI17=5,\"май\",IF(AI17=6,\"июн\",IF(AI17=7,\"июл\",IF(AI17=8,\"авг\",IF(AI17=9,\"сен\",IF(AI17=10,\"окт\",IF(AI17=11,\"ноя\",\"дек\")))))))))))&AI18,IF($Q$16=Lists!$I$19,AI20,IF($Q$16=Lists!$I$20,(INT((AI17-1)/3)+1)&\"кв\"&AI18&\"г\",IF($Q$16=Lists!$I$21,AI16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AI20)&\"г.\",\"\")))))))","v":"3кв23г"},{"$f":"IF(AJ20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AJ20)=1,\"вс\",IF(WEEKDAY(AJ20)=2,\"пн\",IF(WEEKDAY(AJ20)=3,\"вт\",IF(WEEKDAY(AJ20)=4,\"ср\",IF(WEEKDAY(AJ20)=5,\"чт\",IF(WEEKDAY(AJ20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AJ17,MONTH(AJ20),$Z18:AJ18,YEAR(AJ20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AJ17=1,\"янв\",IF(AJ17=2,\"фев\",IF(AJ17=3,\"мар\",IF(AJ17=4,\"апр\",IF(AJ17=5,\"май\",IF(AJ17=6,\"июн\",IF(AJ17=7,\"июл\",IF(AJ17=8,\"авг\",IF(AJ17=9,\"сен\",IF(AJ17=10,\"окт\",IF(AJ17=11,\"ноя\",\"дек\")))))))))))&AJ18,IF($Q$16=Lists!$I$19,AJ20,IF($Q$16=Lists!$I$20,(INT((AJ17-1)/3)+1)&\"кв\"&AJ18&\"г\",IF($Q$16=Lists!$I$21,AJ16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AJ20)&\"г.\",\"\")))))))","v":"4кв23г"},{"$f":"IF(AK20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AK20)=1,\"вс\",IF(WEEKDAY(AK20)=2,\"пн\",IF(WEEKDAY(AK20)=3,\"вт\",IF(WEEKDAY(AK20)=4,\"ср\",IF(WEEKDAY(AK20)=5,\"чт\",IF(WEEKDAY(AK20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AK17,MONTH(AK20),$Z18:AK18,YEAR(AK20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AK17=1,\"янв\",IF(AK17=2,\"фев\",IF(AK17=3,\"мар\",IF(AK17=4,\"апр\",IF(AK17=5,\"май\",IF(AK17=6,\"июн\",IF(AK17=7,\"июл\",IF(AK17=8,\"авг\",IF(AK17=9,\"сен\",IF(AK17=10,\"окт\",IF(AK17=11,\"ноя\",\"дек\")))))))))))&AK18,IF($Q$16=Lists!$I$19,AK20,IF($Q$16=Lists!$I$20,(INT((AK17-1)/3)+1)&\"кв\"&AK18&\"г\",IF($Q$16=Lists!$I$21,AK16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AK20)&\"г.\",\"\")))))))","v":"1кв24г"},{"$f":"IF(AL20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AL20)=1,\"вс\",IF(WEEKDAY(AL20)=2,\"пн\",IF(WEEKDAY(AL20)=3,\"вт\",IF(WEEKDAY(AL20)=4,\"ср\",IF(WEEKDAY(AL20)=5,\"чт\",IF(WEEKDAY(AL20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AL17,MONTH(AL20),$Z18:AL18,YEAR(AL20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AL17=1,\"янв\",IF(AL17=2,\"фев\",IF(AL17=3,\"мар\",IF(AL17=4,\"апр\",IF(AL17=5,\"май\",IF(AL17=6,\"июн\",IF(AL17=7,\"июл\",IF(AL17=8,\"авг\",IF(AL17=9,\"сен\",IF(AL17=10,\"окт\",IF(AL17=11,\"ноя\",\"дек\")))))))))))&AL18,IF($Q$16=Lists!$I$19,AL20,IF($Q$16=Lists!$I$20,(INT((AL17-1)/3)+1)&\"кв\"&AL18&\"г\",IF($Q$16=Lists!$I$21,AL16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AL20)&\"г.\",\"\")))))))","v":"2кв24г"},{"$f":"IF(AM20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AM20)=1,\"вс\",IF(WEEKDAY(AM20)=2,\"пн\",IF(WEEKDAY(AM20)=3,\"вт\",IF(WEEKDAY(AM20)=4,\"ср\",IF(WEEKDAY(AM20)=5,\"чт\",IF(WEEKDAY(AM20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AM17,MONTH(AM20),$Z18:AM18,YEAR(AM20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AM17=1,\"янв\",IF(AM17=2,\"фев\",IF(AM17=3,\"мар\",IF(AM17=4,\"апр\",IF(AM17=5,\"май\",IF(AM17=6,\"июн\",IF(AM17=7,\"июл\",IF(AM17=8,\"авг\",IF(AM17=9,\"сен\",IF(AM17=10,\"окт\",IF(AM17=11,\"ноя\",\"дек\")))))))))))&AM18,IF($Q$16=Lists!$I$19,AM20,IF($Q$16=Lists!$I$20,(INT((AM17-1)/3)+1)&\"кв\"&AM18&\"г\",IF($Q$16=Lists!$I$21,AM16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AM20)&\"г.\",\"\")))))))","v":"3кв24г"},{"$f":"IF(AN20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AN20)=1,\"вс\",IF(WEEKDAY(AN20)=2,\"пн\",IF(WEEKDAY(AN20)=3,\"вт\",IF(WEEKDAY(AN20)=4,\"ср\",IF(WEEKDAY(AN20)=5,\"чт\",IF(WEEKDAY(AN20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AN17,MONTH(AN20),$Z18:AN18,YEAR(AN20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AN17=1,\"янв\",IF(AN17=2,\"фев\",IF(AN17=3,\"мар\",IF(AN17=4,\"апр\",IF(AN17=5,\"май\",IF(AN17=6,\"июн\",IF(AN17=7,\"июл\",IF(AN17=8,\"авг\",IF(AN17=9,\"сен\",IF(AN17=10,\"окт\",IF(AN17=11,\"ноя\",\"дек\")))))))))))&AN18,IF($Q$16=Lists!$I$19,AN20,IF($Q$16=Lists!$I$20,(INT((AN17-1)/3)+1)&\"кв\"&AN18&\"г\",IF($Q$16=Lists!$I$21,AN16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AN20)&\"г.\",\"\")))))))","v":"4кв24г"},{"$f":"IF(AO20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AO20)=1,\"вс\",IF(WEEKDAY(AO20)=2,\"пн\",IF(WEEKDAY(AO20)=3,\"вт\",IF(WEEKDAY(AO20)=4,\"ср\",IF(WEEKDAY(AO20)=5,\"чт\",IF(WEEKDAY(AO20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AO17,MONTH(AO20),$Z18:AO18,YEAR(AO20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AO17=1,\"янв\",IF(AO17=2,\"фев\",IF(AO17=3,\"мар\",IF(AO17=4,\"апр\",IF(AO17=5,\"май\",IF(AO17=6,\"июн\",IF(AO17=7,\"июл\",IF(AO17=8,\"авг\",IF(AO17=9,\"сен\",IF(AO17=10,\"окт\",IF(AO17=11,\"ноя\",\"дек\")))))))))))&AO18,IF($Q$16=Lists!$I$19,AO20,IF($Q$16=Lists!$I$20,(INT((AO17-1)/3)+1)&\"кв\"&AO18&\"г\",IF($Q$16=Lists!$I$21,AO16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AO20)&\"г.\",\"\")))))))","v":"1кв25г"},{"$f":"IF(AP20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AP20)=1,\"вс\",IF(WEEKDAY(AP20)=2,\"пн\",IF(WEEKDAY(AP20)=3,\"вт\",IF(WEEKDAY(AP20)=4,\"ср\",IF(WEEKDAY(AP20)=5,\"чт\",IF(WEEKDAY(AP20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AP17,MONTH(AP20),$Z18:AP18,YEAR(AP20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AP17=1,\"янв\",IF(AP17=2,\"фев\",IF(AP17=3,\"мар\",IF(AP17=4,\"апр\",IF(AP17=5,\"май\",IF(AP17=6,\"июн\",IF(AP17=7,\"июл\",IF(AP17=8,\"авг\",IF(AP17=9,\"сен\",IF(AP17=10,\"окт\",IF(AP17=11,\"ноя\",\"дек\")))))))))))&AP18,IF($Q$16=Lists!$I$19,AP20,IF($Q$16=Lists!$I$20,(INT((AP17-1)/3)+1)&\"кв\"&AP18&\"г\",IF($Q$16=Lists!$I$21,AP16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AP20)&\"г.\",\"\")))))))","v":"2кв25г"},{"$f":"IF(AQ20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AQ20)=1,\"вс\",IF(WEEKDAY(AQ20)=2,\"пн\",IF(WEEKDAY(AQ20)=3,\"вт\",IF(WEEKDAY(AQ20)=4,\"ср\",IF(WEEKDAY(AQ20)=5,\"чт\",IF(WEEKDAY(AQ20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AQ17,MONTH(AQ20),$Z18:AQ18,YEAR(AQ20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AQ17=1,\"янв\",IF(AQ17=2,\"фев\",IF(AQ17=3,\"мар\",IF(AQ17=4,\"апр\",IF(AQ17=5,\"май\",IF(AQ17=6,\"июн\",IF(AQ17=7,\"июл\",IF(AQ17=8,\"авг\",IF(AQ17=9,\"сен\",IF(AQ17=10,\"окт\",IF(AQ17=11,\"ноя\",\"дек\")))))))))))&AQ18,IF($Q$16=Lists!$I$19,AQ20,IF($Q$16=Lists!$I$20,(INT((AQ17-1)/3)+1)&\"кв\"&AQ18&\"г\",IF($Q$16=Lists!$I$21,AQ16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AQ20)&\"г.\",\"\")))))))","v":"3кв25г"},{"$f":"IF(AR20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AR20)=1,\"вс\",IF(WEEKDAY(AR20)=2,\"пн\",IF(WEEKDAY(AR20)=3,\"вт\",IF(WEEKDAY(AR20)=4,\"ср\",IF(WEEKDAY(AR20)=5,\"чт\",IF(WEEKDAY(AR20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AR17,MONTH(AR20),$Z18:AR18,YEAR(AR20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AR17=1,\"янв\",IF(AR17=2,\"фев\",IF(AR17=3,\"мар\",IF(AR17=4,\"апр\",IF(AR17=5,\"май\",IF(AR17=6,\"июн\",IF(AR17=7,\"июл\",IF(AR17=8,\"авг\",IF(AR17=9,\"сен\",IF(AR17=10,\"окт\",IF(AR17=11,\"ноя\",\"дек\")))))))))))&AR18,IF($Q$16=Lists!$I$19,AR20,IF($Q$16=Lists!$I$20,(INT((AR17-1)/3)+1)&\"кв\"&AR18&\"г\",IF($Q$16=Lists!$I$21,AR16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AR20)&\"г.\",\"\")))))))","v":"4кв25г"},{"$f":"IF(AS20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AS20)=1,\"вс\",IF(WEEKDAY(AS20)=2,\"пн\",IF(WEEKDAY(AS20)=3,\"вт\",IF(WEEKDAY(AS20)=4,\"ср\",IF(WEEKDAY(AS20)=5,\"чт\",IF(WEEKDAY(AS20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AS17,MONTH(AS20),$Z18:AS18,YEAR(AS20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AS17=1,\"янв\",IF(AS17=2,\"фев\",IF(AS17=3,\"мар\",IF(AS17=4,\"апр\",IF(AS17=5,\"май\",IF(AS17=6,\"июн\",IF(AS17=7,\"июл\",IF(AS17=8,\"авг\",IF(AS17=9,\"сен\",IF(AS17=10,\"окт\",IF(AS17=11,\"ноя\",\"дек\")))))))))))&AS18,IF($Q$16=Lists!$I$19,AS20,IF($Q$16=Lists!$I$20,(INT((AS17-1)/3)+1)&\"кв\"&AS18&\"г\",IF($Q$16=Lists!$I$21,AS16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AS20)&\"г.\",\"\")))))))","v":"1кв26г"},{"$f":"IF(AT20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AT20)=1,\"вс\",IF(WEEKDAY(AT20)=2,\"пн\",IF(WEEKDAY(AT20)=3,\"вт\",IF(WEEKDAY(AT20)=4,\"ср\",IF(WEEKDAY(AT20)=5,\"чт\",IF(WEEKDAY(AT20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AT17,MONTH(AT20),$Z18:AT18,YEAR(AT20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AT17=1,\"янв\",IF(AT17=2,\"фев\",IF(AT17=3,\"мар\",IF(AT17=4,\"апр\",IF(AT17=5,\"май\",IF(AT17=6,\"июн\",IF(AT17=7,\"июл\",IF(AT17=8,\"авг\",IF(AT17=9,\"сен\",IF(AT17=10,\"окт\",IF(AT17=11,\"ноя\",\"дек\")))))))))))&AT18,IF($Q$16=Lists!$I$19,AT20,IF($Q$16=Lists!$I$20,(INT((AT17-1)/3)+1)&\"кв\"&AT18&\"г\",IF($Q$16=Lists!$I$21,AT16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AT20)&\"г.\",\"\")))))))","v":"2кв26г"},{"$f":"IF(AU20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AU20)=1,\"вс\",IF(WEEKDAY(AU20)=2,\"пн\",IF(WEEKDAY(AU20)=3,\"вт\",IF(WEEKDAY(AU20)=4,\"ср\",IF(WEEKDAY(AU20)=5,\"чт\",IF(WEEKDAY(AU20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AU17,MONTH(AU20),$Z18:AU18,YEAR(AU20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AU17=1,\"янв\",IF(AU17=2,\"фев\",IF(AU17=3,\"мар\",IF(AU17=4,\"апр\",IF(AU17=5,\"май\",IF(AU17=6,\"июн\",IF(AU17=7,\"июл\",IF(AU17=8,\"авг\",IF(AU17=9,\"сен\",IF(AU17=10,\"окт\",IF(AU17=11,\"ноя\",\"дек\")))))))))))&AU18,IF($Q$16=Lists!$I$19,AU20,IF($Q$16=Lists!$I$20,(INT((AU17-1)/3)+1)&\"кв\"&AU18&\"г\",IF($Q$16=Lists!$I$21,AU16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AU20)&\"г.\",\"\")))))))","v":"3кв26г"},{"$f":"IF(AV20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AV20)=1,\"вс\",IF(WEEKDAY(AV20)=2,\"пн\",IF(WEEKDAY(AV20)=3,\"вт\",IF(WEEKDAY(AV20)=4,\"ср\",IF(WEEKDAY(AV20)=5,\"чт\",IF(WEEKDAY(AV20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AV17,MONTH(AV20),$Z18:AV18,YEAR(AV20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AV17=1,\"янв\",IF(AV17=2,\"фев\",IF(AV17=3,\"мар\",IF(AV17=4,\"апр\",IF(AV17=5,\"май\",IF(AV17=6,\"июн\",IF(AV17=7,\"июл\",IF(AV17=8,\"авг\",IF(AV17=9,\"сен\",IF(AV17=10,\"окт\",IF(AV17=11,\"ноя\",\"дек\")))))))))))&AV18,IF($Q$16=Lists!$I$19,AV20,IF($Q$16=Lists!$I$20,(INT((AV17-1)/3)+1)&\"кв\"&AV18&\"г\",IF($Q$16=Lists!$I$21,AV16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AV20)&\"г.\",\"\")))))))","v":"4кв26г"},{"$f":"IF(AW20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AW20)=1,\"вс\",IF(WEEKDAY(AW20)=2,\"пн\",IF(WEEKDAY(AW20)=3,\"вт\",IF(WEEKDAY(AW20)=4,\"ср\",IF(WEEKDAY(AW20)=5,\"чт\",IF(WEEKDAY(AW20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AW17,MONTH(AW20),$Z18:AW18,YEAR(AW20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AW17=1,\"янв\",IF(AW17=2,\"фев\",IF(AW17=3,\"мар\",IF(AW17=4,\"апр\",IF(AW17=5,\"май\",IF(AW17=6,\"июн\",IF(AW17=7,\"июл\",IF(AW17=8,\"авг\",IF(AW17=9,\"сен\",IF(AW17=10,\"окт\",IF(AW17=11,\"ноя\",\"дек\")))))))))))&AW18,IF($Q$16=Lists!$I$19,AW20,IF($Q$16=Lists!$I$20,(INT((AW17-1)/3)+1)&\"кв\"&AW18&\"г\",IF($Q$16=Lists!$I$21,AW16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AW20)&\"г.\",\"\")))))))","v":"1кв27г"},{"$f":"IF(AX20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AX20)=1,\"вс\",IF(WEEKDAY(AX20)=2,\"пн\",IF(WEEKDAY(AX20)=3,\"вт\",IF(WEEKDAY(AX20)=4,\"ср\",IF(WEEKDAY(AX20)=5,\"чт\",IF(WEEKDAY(AX20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AX17,MONTH(AX20),$Z18:AX18,YEAR(AX20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AX17=1,\"янв\",IF(AX17=2,\"фев\",IF(AX17=3,\"мар\",IF(AX17=4,\"апр\",IF(AX17=5,\"май\",IF(AX17=6,\"июн\",IF(AX17=7,\"июл\",IF(AX17=8,\"авг\",IF(AX17=9,\"сен\",IF(AX17=10,\"окт\",IF(AX17=11,\"ноя\",\"дек\")))))))))))&AX18,IF($Q$16=Lists!$I$19,AX20,IF($Q$16=Lists!$I$20,(INT((AX17-1)/3)+1)&\"кв\"&AX18&\"г\",IF($Q$16=Lists!$I$21,AX16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AX20)&\"г.\",\"\")))))))","v":"2кв27г"},{"$f":"IF(AY20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AY20)=1,\"вс\",IF(WEEKDAY(AY20)=2,\"пн\",IF(WEEKDAY(AY20)=3,\"вт\",IF(WEEKDAY(AY20)=4,\"ср\",IF(WEEKDAY(AY20)=5,\"чт\",IF(WEEKDAY(AY20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AY17,MONTH(AY20),$Z18:AY18,YEAR(AY20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AY17=1,\"янв\",IF(AY17=2,\"фев\",IF(AY17=3,\"мар\",IF(AY17=4,\"апр\",IF(AY17=5,\"май\",IF(AY17=6,\"июн\",IF(AY17=7,\"июл\",IF(AY17=8,\"авг\",IF(AY17=9,\"сен\",IF(AY17=10,\"окт\",IF(AY17=11,\"ноя\",\"дек\")))))))))))&AY18,IF($Q$16=Lists!$I$19,AY20,IF($Q$16=Lists!$I$20,(INT((AY17-1)/3)+1)&\"кв\"&AY18&\"г\",IF($Q$16=Lists!$I$21,AY16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AY20)&\"г.\",\"\")))))))","v":"3кв27г"},{"$f":"IF(AZ20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AZ20)=1,\"вс\",IF(WEEKDAY(AZ20)=2,\"пн\",IF(WEEKDAY(AZ20)=3,\"вт\",IF(WEEKDAY(AZ20)=4,\"ср\",IF(WEEKDAY(AZ20)=5,\"чт\",IF(WEEKDAY(AZ20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AZ17,MONTH(AZ20),$Z18:AZ18,YEAR(AZ20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AZ17=1,\"янв\",IF(AZ17=2,\"фев\",IF(AZ17=3,\"мар\",IF(AZ17=4,\"апр\",IF(AZ17=5,\"май\",IF(AZ17=6,\"июн\",IF(AZ17=7,\"июл\",IF(AZ17=8,\"авг\",IF(AZ17=9,\"сен\",IF(AZ17=10,\"окт\",IF(AZ17=11,\"ноя\",\"дек\")))))))))))&AZ18,IF($Q$16=Lists!$I$19,AZ20,IF($Q$16=Lists!$I$20,(INT((AZ17-1)/3)+1)&\"кв\"&AZ18&\"г\",IF($Q$16=Lists!$I$21,AZ16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AZ20)&\"г.\",\"\")))))))","v":"4кв27г"},{"$f":"IF(BA20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BA20)=1,\"вс\",IF(WEEKDAY(BA20)=2,\"пн\",IF(WEEKDAY(BA20)=3,\"вт\",IF(WEEKDAY(BA20)=4,\"ср\",IF(WEEKDAY(BA20)=5,\"чт\",IF(WEEKDAY(BA20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BA17,MONTH(BA20),$Z18:BA18,YEAR(BA20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BA17=1,\"янв\",IF(BA17=2,\"фев\",IF(BA17=3,\"мар\",IF(BA17=4,\"апр\",IF(BA17=5,\"май\",IF(BA17=6,\"июн\",IF(BA17=7,\"июл\",IF(BA17=8,\"авг\",IF(BA17=9,\"сен\",IF(BA17=10,\"окт\",IF(BA17=11,\"ноя\",\"дек\")))))))))))&BA18,IF($Q$16=Lists!$I$19,BA20,IF($Q$16=Lists!$I$20,(INT((BA17-1)/3)+1)&\"кв\"&BA18&\"г\",IF($Q$16=Lists!$I$21,BA16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BA20)&\"г.\",\"\")))))))","v":"1кв28г"},{"$f":"IF(BB20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BB20)=1,\"вс\",IF(WEEKDAY(BB20)=2,\"пн\",IF(WEEKDAY(BB20)=3,\"вт\",IF(WEEKDAY(BB20)=4,\"ср\",IF(WEEKDAY(BB20)=5,\"чт\",IF(WEEKDAY(BB20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BB17,MONTH(BB20),$Z18:BB18,YEAR(BB20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BB17=1,\"янв\",IF(BB17=2,\"фев\",IF(BB17=3,\"мар\",IF(BB17=4,\"апр\",IF(BB17=5,\"май\",IF(BB17=6,\"июн\",IF(BB17=7,\"июл\",IF(BB17=8,\"авг\",IF(BB17=9,\"сен\",IF(BB17=10,\"окт\",IF(BB17=11,\"ноя\",\"дек\")))))))))))&BB18,IF($Q$16=Lists!$I$19,BB20,IF($Q$16=Lists!$I$20,(INT((BB17-1)/3)+1)&\"кв\"&BB18&\"г\",IF($Q$16=Lists!$I$21,BB16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BB20)&\"г.\",\"\")))))))","v":"2кв28г"},{"$f":"IF(BC20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BC20)=1,\"вс\",IF(WEEKDAY(BC20)=2,\"пн\",IF(WEEKDAY(BC20)=3,\"вт\",IF(WEEKDAY(BC20)=4,\"ср\",IF(WEEKDAY(BC20)=5,\"чт\",IF(WEEKDAY(BC20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BC17,MONTH(BC20),$Z18:BC18,YEAR(BC20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BC17=1,\"янв\",IF(BC17=2,\"фев\",IF(BC17=3,\"мар\",IF(BC17=4,\"апр\",IF(BC17=5,\"май\",IF(BC17=6,\"июн\",IF(BC17=7,\"июл\",IF(BC17=8,\"авг\",IF(BC17=9,\"сен\",IF(BC17=10,\"окт\",IF(BC17=11,\"ноя\",\"дек\")))))))))))&BC18,IF($Q$16=Lists!$I$19,BC20,IF($Q$16=Lists!$I$20,(INT((BC17-1)/3)+1)&\"кв\"&BC18&\"г\",IF($Q$16=Lists!$I$21,BC16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BC20)&\"г.\",\"\")))))))","v":"3кв28г"},{"$f":"IF(BD20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BD20)=1,\"вс\",IF(WEEKDAY(BD20)=2,\"пн\",IF(WEEKDAY(BD20)=3,\"вт\",IF(WEEKDAY(BD20)=4,\"ср\",IF(WEEKDAY(BD20)=5,\"чт\",IF(WEEKDAY(BD20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BD17,MONTH(BD20),$Z18:BD18,YEAR(BD20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BD17=1,\"янв\",IF(BD17=2,\"фев\",IF(BD17=3,\"мар\",IF(BD17=4,\"апр\",IF(BD17=5,\"май\",IF(BD17=6,\"июн\",IF(BD17=7,\"июл\",IF(BD17=8,\"авг\",IF(BD17=9,\"сен\",IF(BD17=10,\"окт\",IF(BD17=11,\"ноя\",\"дек\")))))))))))&BD18,IF($Q$16=Lists!$I$19,BD20,IF($Q$16=Lists!$I$20,(INT((BD17-1)/3)+1)&\"кв\"&BD18&\"г\",IF($Q$16=Lists!$I$21,BD16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BD20)&\"г.\",\"\")))))))","v":"4кв28г"},{"$f":"IF(BE20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BE20)=1,\"вс\",IF(WEEKDAY(BE20)=2,\"пн\",IF(WEEKDAY(BE20)=3,\"вт\",IF(WEEKDAY(BE20)=4,\"ср\",IF(WEEKDAY(BE20)=5,\"чт\",IF(WEEKDAY(BE20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BE17,MONTH(BE20),$Z18:BE18,YEAR(BE20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BE17=1,\"янв\",IF(BE17=2,\"фев\",IF(BE17=3,\"мар\",IF(BE17=4,\"апр\",IF(BE17=5,\"май\",IF(BE17=6,\"июн\",IF(BE17=7,\"июл\",IF(BE17=8,\"авг\",IF(BE17=9,\"сен\",IF(BE17=10,\"окт\",IF(BE17=11,\"ноя\",\"дек\")))))))))))&BE18,IF($Q$16=Lists!$I$19,BE20,IF($Q$16=Lists!$I$20,(INT((BE17-1)/3)+1)&\"кв\"&BE18&\"г\",IF($Q$16=Lists!$I$21,BE16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BE20)&\"г.\",\"\")))))))","v":"1кв29г"},{"$f":"IF(BF20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BF20)=1,\"вс\",IF(WEEKDAY(BF20)=2,\"пн\",IF(WEEKDAY(BF20)=3,\"вт\",IF(WEEKDAY(BF20)=4,\"ср\",IF(WEEKDAY(BF20)=5,\"чт\",IF(WEEKDAY(BF20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BF17,MONTH(BF20),$Z18:BF18,YEAR(BF20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BF17=1,\"янв\",IF(BF17=2,\"фев\",IF(BF17=3,\"мар\",IF(BF17=4,\"апр\",IF(BF17=5,\"май\",IF(BF17=6,\"июн\",IF(BF17=7,\"июл\",IF(BF17=8,\"авг\",IF(BF17=9,\"сен\",IF(BF17=10,\"окт\",IF(BF17=11,\"ноя\",\"дек\")))))))))))&BF18,IF($Q$16=Lists!$I$19,BF20,IF($Q$16=Lists!$I$20,(INT((BF17-1)/3)+1)&\"кв\"&BF18&\"г\",IF($Q$16=Lists!$I$21,BF16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BF20)&\"г.\",\"\")))))))","v":"2кв29г"},{"$f":"IF(BG20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BG20)=1,\"вс\",IF(WEEKDAY(BG20)=2,\"пн\",IF(WEEKDAY(BG20)=3,\"вт\",IF(WEEKDAY(BG20)=4,\"ср\",IF(WEEKDAY(BG20)=5,\"чт\",IF(WEEKDAY(BG20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BG17,MONTH(BG20),$Z18:BG18,YEAR(BG20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BG17=1,\"янв\",IF(BG17=2,\"фев\",IF(BG17=3,\"мар\",IF(BG17=4,\"апр\",IF(BG17=5,\"май\",IF(BG17=6,\"июн\",IF(BG17=7,\"июл\",IF(BG17=8,\"авг\",IF(BG17=9,\"сен\",IF(BG17=10,\"окт\",IF(BG17=11,\"ноя\",\"дек\")))))))))))&BG18,IF($Q$16=Lists!$I$19,BG20,IF($Q$16=Lists!$I$20,(INT((BG17-1)/3)+1)&\"кв\"&BG18&\"г\",IF($Q$16=Lists!$I$21,BG16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BG20)&\"г.\",\"\")))))))","v":"3кв29г"},{"$f":"IF(BH20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BH20)=1,\"вс\",IF(WEEKDAY(BH20)=2,\"пн\",IF(WEEKDAY(BH20)=3,\"вт\",IF(WEEKDAY(BH20)=4,\"ср\",IF(WEEKDAY(BH20)=5,\"чт\",IF(WEEKDAY(BH20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BH17,MONTH(BH20),$Z18:BH18,YEAR(BH20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BH17=1,\"янв\",IF(BH17=2,\"фев\",IF(BH17=3,\"мар\",IF(BH17=4,\"апр\",IF(BH17=5,\"май\",IF(BH17=6,\"июн\",IF(BH17=7,\"июл\",IF(BH17=8,\"авг\",IF(BH17=9,\"сен\",IF(BH17=10,\"окт\",IF(BH17=11,\"ноя\",\"дек\")))))))))))&BH18,IF($Q$16=Lists!$I$19,BH20,IF($Q$16=Lists!$I$20,(INT((BH17-1)/3)+1)&\"кв\"&BH18&\"г\",IF($Q$16=Lists!$I$21,BH16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BH20)&\"г.\",\"\")))))))","v":"4кв29г"},{"$f":"IF(BI20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BI20)=1,\"вс\",IF(WEEKDAY(BI20)=2,\"пн\",IF(WEEKDAY(BI20)=3,\"вт\",IF(WEEKDAY(BI20)=4,\"ср\",IF(WEEKDAY(BI20)=5,\"чт\",IF(WEEKDAY(BI20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BI17,MONTH(BI20),$Z18:BI18,YEAR(BI20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BI17=1,\"янв\",IF(BI17=2,\"фев\",IF(BI17=3,\"мар\",IF(BI17=4,\"апр\",IF(BI17=5,\"май\",IF(BI17=6,\"июн\",IF(BI17=7,\"июл\",IF(BI17=8,\"авг\",IF(BI17=9,\"сен\",IF(BI17=10,\"окт\",IF(BI17=11,\"ноя\",\"дек\")))))))))))&BI18,IF($Q$16=Lists!$I$19,BI20,IF($Q$16=Lists!$I$20,(INT((BI17-1)/3)+1)&\"кв\"&BI18&\"г\",IF($Q$16=Lists!$I$21,BI16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BI20)&\"г.\",\"\")))))))","v":"1кв30г"},{"$f":"IF(BJ20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BJ20)=1,\"вс\",IF(WEEKDAY(BJ20)=2,\"пн\",IF(WEEKDAY(BJ20)=3,\"вт\",IF(WEEKDAY(BJ20)=4,\"ср\",IF(WEEKDAY(BJ20)=5,\"чт\",IF(WEEKDAY(BJ20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BJ17,MONTH(BJ20),$Z18:BJ18,YEAR(BJ20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BJ17=1,\"янв\",IF(BJ17=2,\"фев\",IF(BJ17=3,\"мар\",IF(BJ17=4,\"апр\",IF(BJ17=5,\"май\",IF(BJ17=6,\"июн\",IF(BJ17=7,\"июл\",IF(BJ17=8,\"авг\",IF(BJ17=9,\"сен\",IF(BJ17=10,\"окт\",IF(BJ17=11,\"ноя\",\"дек\")))))))))))&BJ18,IF($Q$16=Lists!$I$19,BJ20,IF($Q$16=Lists!$I$20,(INT((BJ17-1)/3)+1)&\"кв\"&BJ18&\"г\",IF($Q$16=Lists!$I$21,BJ16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BJ20)&\"г.\",\"\")))))))","v":"2кв30г"},{"$f":"IF(BK20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BK20)=1,\"вс\",IF(WEEKDAY(BK20)=2,\"пн\",IF(WEEKDAY(BK20)=3,\"вт\",IF(WEEKDAY(BK20)=4,\"ср\",IF(WEEKDAY(BK20)=5,\"чт\",IF(WEEKDAY(BK20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BK17,MONTH(BK20),$Z18:BK18,YEAR(BK20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BK17=1,\"янв\",IF(BK17=2,\"фев\",IF(BK17=3,\"мар\",IF(BK17=4,\"апр\",IF(BK17=5,\"май\",IF(BK17=6,\"июн\",IF(BK17=7,\"июл\",IF(BK17=8,\"авг\",IF(BK17=9,\"сен\",IF(BK17=10,\"окт\",IF(BK17=11,\"ноя\",\"дек\")))))))))))&BK18,IF($Q$16=Lists!$I$19,BK20,IF($Q$16=Lists!$I$20,(INT((BK17-1)/3)+1)&\"кв\"&BK18&\"г\",IF($Q$16=Lists!$I$21,BK16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BK20)&\"г.\",\"\")))))))","v":"3кв30г"},{"$f":"IF(BL20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BL20)=1,\"вс\",IF(WEEKDAY(BL20)=2,\"пн\",IF(WEEKDAY(BL20)=3,\"вт\",IF(WEEKDAY(BL20)=4,\"ср\",IF(WEEKDAY(BL20)=5,\"чт\",IF(WEEKDAY(BL20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BL17,MONTH(BL20),$Z18:BL18,YEAR(BL20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BL17=1,\"янв\",IF(BL17=2,\"фев\",IF(BL17=3,\"мар\",IF(BL17=4,\"апр\",IF(BL17=5,\"май\",IF(BL17=6,\"июн\",IF(BL17=7,\"июл\",IF(BL17=8,\"авг\",IF(BL17=9,\"сен\",IF(BL17=10,\"окт\",IF(BL17=11,\"ноя\",\"дек\")))))))))))&BL18,IF($Q$16=Lists!$I$19,BL20,IF($Q$16=Lists!$I$20,(INT((BL17-1)/3)+1)&\"кв\"&BL18&\"г\",IF($Q$16=Lists!$I$21,BL16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BL20)&\"г.\",\"\")))))))","v":"4кв30г"},{"$f":"IF(BM20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BM20)=1,\"вс\",IF(WEEKDAY(BM20)=2,\"пн\",IF(WEEKDAY(BM20)=3,\"вт\",IF(WEEKDAY(BM20)=4,\"ср\",IF(WEEKDAY(BM20)=5,\"чт\",IF(WEEKDAY(BM20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BM17,MONTH(BM20),$Z18:BM18,YEAR(BM20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BM17=1,\"янв\",IF(BM17=2,\"фев\",IF(BM17=3,\"мар\",IF(BM17=4,\"апр\",IF(BM17=5,\"май\",IF(BM17=6,\"июн\",IF(BM17=7,\"июл\",IF(BM17=8,\"авг\",IF(BM17=9,\"сен\",IF(BM17=10,\"окт\",IF(BM17=11,\"ноя\",\"дек\")))))))))))&BM18,IF($Q$16=Lists!$I$19,BM20,IF($Q$16=Lists!$I$20,(INT((BM17-1)/3)+1)&\"кв\"&BM18&\"г\",IF($Q$16=Lists!$I$21,BM16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BM20)&\"г.\",\"\")))))))","v":"1кв31г"},{"$f":"IF(BN20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BN20)=1,\"вс\",IF(WEEKDAY(BN20)=2,\"пн\",IF(WEEKDAY(BN20)=3,\"вт\",IF(WEEKDAY(BN20)=4,\"ср\",IF(WEEKDAY(BN20)=5,\"чт\",IF(WEEKDAY(BN20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BN17,MONTH(BN20),$Z18:BN18,YEAR(BN20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BN17=1,\"янв\",IF(BN17=2,\"фев\",IF(BN17=3,\"мар\",IF(BN17=4,\"апр\",IF(BN17=5,\"май\",IF(BN17=6,\"июн\",IF(BN17=7,\"июл\",IF(BN17=8,\"авг\",IF(BN17=9,\"сен\",IF(BN17=10,\"окт\",IF(BN17=11,\"ноя\",\"дек\")))))))))))&BN18,IF($Q$16=Lists!$I$19,BN20,IF($Q$16=Lists!$I$20,(INT((BN17-1)/3)+1)&\"кв\"&BN18&\"г\",IF($Q$16=Lists!$I$21,BN16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BN20)&\"г.\",\"\")))))))","v":"2кв31г"},{"$f":"IF(BO20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BO20)=1,\"вс\",IF(WEEKDAY(BO20)=2,\"пн\",IF(WEEKDAY(BO20)=3,\"вт\",IF(WEEKDAY(BO20)=4,\"ср\",IF(WEEKDAY(BO20)=5,\"чт\",IF(WEEKDAY(BO20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BO17,MONTH(BO20),$Z18:BO18,YEAR(BO20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BO17=1,\"янв\",IF(BO17=2,\"фев\",IF(BO17=3,\"мар\",IF(BO17=4,\"апр\",IF(BO17=5,\"май\",IF(BO17=6,\"июн\",IF(BO17=7,\"июл\",IF(BO17=8,\"авг\",IF(BO17=9,\"сен\",IF(BO17=10,\"окт\",IF(BO17=11,\"ноя\",\"дек\")))))))))))&BO18,IF($Q$16=Lists!$I$19,BO20,IF($Q$16=Lists!$I$20,(INT((BO17-1)/3)+1)&\"кв\"&BO18&\"г\",IF($Q$16=Lists!$I$21,BO16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BO20)&\"г.\",\"\")))))))","v":"3кв31г"},{"$f":"IF(BP20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BP20)=1,\"вс\",IF(WEEKDAY(BP20)=2,\"пн\",IF(WEEKDAY(BP20)=3,\"вт\",IF(WEEKDAY(BP20)=4,\"ср\",IF(WEEKDAY(BP20)=5,\"чт\",IF(WEEKDAY(BP20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BP17,MONTH(BP20),$Z18:BP18,YEAR(BP20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BP17=1,\"янв\",IF(BP17=2,\"фев\",IF(BP17=3,\"мар\",IF(BP17=4,\"апр\",IF(BP17=5,\"май\",IF(BP17=6,\"июн\",IF(BP17=7,\"июл\",IF(BP17=8,\"авг\",IF(BP17=9,\"сен\",IF(BP17=10,\"окт\",IF(BP17=11,\"ноя\",\"дек\")))))))))))&BP18,IF($Q$16=Lists!$I$19,BP20,IF($Q$16=Lists!$I$20,(INT((BP17-1)/3)+1)&\"кв\"&BP18&\"г\",IF($Q$16=Lists!$I$21,BP16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BP20)&\"г.\",\"\")))))))","v":"4кв31г"},{"$f":"IF(BQ20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BQ20)=1,\"вс\",IF(WEEKDAY(BQ20)=2,\"пн\",IF(WEEKDAY(BQ20)=3,\"вт\",IF(WEEKDAY(BQ20)=4,\"ср\",IF(WEEKDAY(BQ20)=5,\"чт\",IF(WEEKDAY(BQ20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BQ17,MONTH(BQ20),$Z18:BQ18,YEAR(BQ20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BQ17=1,\"янв\",IF(BQ17=2,\"фев\",IF(BQ17=3,\"мар\",IF(BQ17=4,\"апр\",IF(BQ17=5,\"май\",IF(BQ17=6,\"июн\",IF(BQ17=7,\"июл\",IF(BQ17=8,\"авг\",IF(BQ17=9,\"сен\",IF(BQ17=10,\"окт\",IF(BQ17=11,\"ноя\",\"дек\")))))))))))&BQ18,IF($Q$16=Lists!$I$19,BQ20,IF($Q$16=Lists!$I$20,(INT((BQ17-1)/3)+1)&\"кв\"&BQ18&\"г\",IF($Q$16=Lists!$I$21,BQ16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BQ20)&\"г.\",\"\")))))))","v":"1кв32г"},{"$f":"IF(BR20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BR20)=1,\"вс\",IF(WEEKDAY(BR20)=2,\"пн\",IF(WEEKDAY(BR20)=3,\"вт\",IF(WEEKDAY(BR20)=4,\"ср\",IF(WEEKDAY(BR20)=5,\"чт\",IF(WEEKDAY(BR20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BR17,MONTH(BR20),$Z18:BR18,YEAR(BR20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BR17=1,\"янв\",IF(BR17=2,\"фев\",IF(BR17=3,\"мар\",IF(BR17=4,\"апр\",IF(BR17=5,\"май\",IF(BR17=6,\"июн\",IF(BR17=7,\"июл\",IF(BR17=8,\"авг\",IF(BR17=9,\"сен\",IF(BR17=10,\"окт\",IF(BR17=11,\"ноя\",\"дек\")))))))))))&BR18,IF($Q$16=Lists!$I$19,BR20,IF($Q$16=Lists!$I$20,(INT((BR17-1)/3)+1)&\"кв\"&BR18&\"г\",IF($Q$16=Lists!$I$21,BR16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BR20)&\"г.\",\"\")))))))","v":"2кв32г"},{"$f":"IF(BS20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BS20)=1,\"вс\",IF(WEEKDAY(BS20)=2,\"пн\",IF(WEEKDAY(BS20)=3,\"вт\",IF(WEEKDAY(BS20)=4,\"ср\",IF(WEEKDAY(BS20)=5,\"чт\",IF(WEEKDAY(BS20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BS17,MONTH(BS20),$Z18:BS18,YEAR(BS20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BS17=1,\"янв\",IF(BS17=2,\"фев\",IF(BS17=3,\"мар\",IF(BS17=4,\"апр\",IF(BS17=5,\"май\",IF(BS17=6,\"июн\",IF(BS17=7,\"июл\",IF(BS17=8,\"авг\",IF(BS17=9,\"сен\",IF(BS17=10,\"окт\",IF(BS17=11,\"ноя\",\"дек\")))))))))))&BS18,IF($Q$16=Lists!$I$19,BS20,IF($Q$16=Lists!$I$20,(INT((BS17-1)/3)+1)&\"кв\"&BS18&\"г\",IF($Q$16=Lists!$I$21,BS16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BS20)&\"г.\",\"\")))))))","v":"3кв32г"},{"$f":"IF(BT20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BT20)=1,\"вс\",IF(WEEKDAY(BT20)=2,\"пн\",IF(WEEKDAY(BT20)=3,\"вт\",IF(WEEKDAY(BT20)=4,\"ср\",IF(WEEKDAY(BT20)=5,\"чт\",IF(WEEKDAY(BT20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BT17,MONTH(BT20),$Z18:BT18,YEAR(BT20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BT17=1,\"янв\",IF(BT17=2,\"фев\",IF(BT17=3,\"мар\",IF(BT17=4,\"апр\",IF(BT17=5,\"май\",IF(BT17=6,\"июн\",IF(BT17=7,\"июл\",IF(BT17=8,\"авг\",IF(BT17=9,\"сен\",IF(BT17=10,\"окт\",IF(BT17=11,\"ноя\",\"дек\")))))))))))&BT18,IF($Q$16=Lists!$I$19,BT20,IF($Q$16=Lists!$I$20,(INT((BT17-1)/3)+1)&\"кв\"&BT18&\"г\",IF($Q$16=Lists!$I$21,BT16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BT20)&\"г.\",\"\")))))))","v":"4кв32г"},{"$f":"IF(BU20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BU20)=1,\"вс\",IF(WEEKDAY(BU20)=2,\"пн\",IF(WEEKDAY(BU20)=3,\"вт\",IF(WEEKDAY(BU20)=4,\"ср\",IF(WEEKDAY(BU20)=5,\"чт\",IF(WEEKDAY(BU20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BU17,MONTH(BU20),$Z18:BU18,YEAR(BU20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BU17=1,\"янв\",IF(BU17=2,\"фев\",IF(BU17=3,\"мар\",IF(BU17=4,\"апр\",IF(BU17=5,\"май\",IF(BU17=6,\"июн\",IF(BU17=7,\"июл\",IF(BU17=8,\"авг\",IF(BU17=9,\"сен\",IF(BU17=10,\"окт\",IF(BU17=11,\"ноя\",\"дек\")))))))))))&BU18,IF($Q$16=Lists!$I$19,BU20,IF($Q$16=Lists!$I$20,(INT((BU17-1)/3)+1)&\"кв\"&BU18&\"г\",IF($Q$16=Lists!$I$21,BU16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BU20)&\"г.\",\"\")))))))","v":"1кв33г"},{"$f":"IF(BV20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BV20)=1,\"вс\",IF(WEEKDAY(BV20)=2,\"пн\",IF(WEEKDAY(BV20)=3,\"вт\",IF(WEEKDAY(BV20)=4,\"ср\",IF(WEEKDAY(BV20)=5,\"чт\",IF(WEEKDAY(BV20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BV17,MONTH(BV20),$Z18:BV18,YEAR(BV20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BV17=1,\"янв\",IF(BV17=2,\"фев\",IF(BV17=3,\"мар\",IF(BV17=4,\"апр\",IF(BV17=5,\"май\",IF(BV17=6,\"июн\",IF(BV17=7,\"июл\",IF(BV17=8,\"авг\",IF(BV17=9,\"сен\",IF(BV17=10,\"окт\",IF(BV17=11,\"ноя\",\"дек\")))))))))))&BV18,IF($Q$16=Lists!$I$19,BV20,IF($Q$16=Lists!$I$20,(INT((BV17-1)/3)+1)&\"кв\"&BV18&\"г\",IF($Q$16=Lists!$I$21,BV16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BV20)&\"г.\",\"\")))))))","v":"2кв33г"},{"$f":"IF(BW20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BW20)=1,\"вс\",IF(WEEKDAY(BW20)=2,\"пн\",IF(WEEKDAY(BW20)=3,\"вт\",IF(WEEKDAY(BW20)=4,\"ср\",IF(WEEKDAY(BW20)=5,\"чт\",IF(WEEKDAY(BW20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BW17,MONTH(BW20),$Z18:BW18,YEAR(BW20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BW17=1,\"янв\",IF(BW17=2,\"фев\",IF(BW17=3,\"мар\",IF(BW17=4,\"апр\",IF(BW17=5,\"май\",IF(BW17=6,\"июн\",IF(BW17=7,\"июл\",IF(BW17=8,\"авг\",IF(BW17=9,\"сен\",IF(BW17=10,\"окт\",IF(BW17=11,\"ноя\",\"дек\")))))))))))&BW18,IF($Q$16=Lists!$I$19,BW20,IF($Q$16=Lists!$I$20,(INT((BW17-1)/3)+1)&\"кв\"&BW18&\"г\",IF($Q$16=Lists!$I$21,BW16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BW20)&\"г.\",\"\")))))))","v":"3кв33г"},{"$f":"IF(BX20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BX20)=1,\"вс\",IF(WEEKDAY(BX20)=2,\"пн\",IF(WEEKDAY(BX20)=3,\"вт\",IF(WEEKDAY(BX20)=4,\"ср\",IF(WEEKDAY(BX20)=5,\"чт\",IF(WEEKDAY(BX20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BX17,MONTH(BX20),$Z18:BX18,YEAR(BX20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BX17=1,\"янв\",IF(BX17=2,\"фев\",IF(BX17=3,\"мар\",IF(BX17=4,\"апр\",IF(BX17=5,\"май\",IF(BX17=6,\"июн\",IF(BX17=7,\"июл\",IF(BX17=8,\"авг\",IF(BX17=9,\"сен\",IF(BX17=10,\"окт\",IF(BX17=11,\"ноя\",\"дек\")))))))))))&BX18,IF($Q$16=Lists!$I$19,BX20,IF($Q$16=Lists!$I$20,(INT((BX17-1)/3)+1)&\"кв\"&BX18&\"г\",IF($Q$16=Lists!$I$21,BX16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BX20)&\"г.\",\"\")))))))","v":"4кв33г"},{"$f":"IF(BY20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BY20)=1,\"вс\",IF(WEEKDAY(BY20)=2,\"пн\",IF(WEEKDAY(BY20)=3,\"вт\",IF(WEEKDAY(BY20)=4,\"ср\",IF(WEEKDAY(BY20)=5,\"чт\",IF(WEEKDAY(BY20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BY17,MONTH(BY20),$Z18:BY18,YEAR(BY20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BY17=1,\"янв\",IF(BY17=2,\"фев\",IF(BY17=3,\"мар\",IF(BY17=4,\"апр\",IF(BY17=5,\"май\",IF(BY17=6,\"июн\",IF(BY17=7,\"июл\",IF(BY17=8,\"авг\",IF(BY17=9,\"сен\",IF(BY17=10,\"окт\",IF(BY17=11,\"ноя\",\"дек\")))))))))))&BY18,IF($Q$16=Lists!$I$19,BY20,IF($Q$16=Lists!$I$20,(INT((BY17-1)/3)+1)&\"кв\"&BY18&\"г\",IF($Q$16=Lists!$I$21,BY16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BY20)&\"г.\",\"\")))))))","v":"1кв34г"},{"$f":"IF(BZ20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BZ20)=1,\"вс\",IF(WEEKDAY(BZ20)=2,\"пн\",IF(WEEKDAY(BZ20)=3,\"вт\",IF(WEEKDAY(BZ20)=4,\"ср\",IF(WEEKDAY(BZ20)=5,\"чт\",IF(WEEKDAY(BZ20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BZ17,MONTH(BZ20),$Z18:BZ18,YEAR(BZ20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BZ17=1,\"янв\",IF(BZ17=2,\"фев\",IF(BZ17=3,\"мар\",IF(BZ17=4,\"апр\",IF(BZ17=5,\"май\",IF(BZ17=6,\"июн\",IF(BZ17=7,\"июл\",IF(BZ17=8,\"авг\",IF(BZ17=9,\"сен\",IF(BZ17=10,\"окт\",IF(BZ17=11,\"ноя\",\"дек\")))))))))))&BZ18,IF($Q$16=Lists!$I$19,BZ20,IF($Q$16=Lists!$I$20,(INT((BZ17-1)/3)+1)&\"кв\"&BZ18&\"г\",IF($Q$16=Lists!$I$21,BZ16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BZ20)&\"г.\",\"\")))))))","v":"2кв34г"},{"$f":"IF(CA20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CA20)=1,\"вс\",IF(WEEKDAY(CA20)=2,\"пн\",IF(WEEKDAY(CA20)=3,\"вт\",IF(WEEKDAY(CA20)=4,\"ср\",IF(WEEKDAY(CA20)=5,\"чт\",IF(WEEKDAY(CA20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CA17,MONTH(CA20),$Z18:CA18,YEAR(CA20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CA17=1,\"янв\",IF(CA17=2,\"фев\",IF(CA17=3,\"мар\",IF(CA17=4,\"апр\",IF(CA17=5,\"май\",IF(CA17=6,\"июн\",IF(CA17=7,\"июл\",IF(CA17=8,\"авг\",IF(CA17=9,\"сен\",IF(CA17=10,\"окт\",IF(CA17=11,\"ноя\",\"дек\")))))))))))&CA18,IF($Q$16=Lists!$I$19,CA20,IF($Q$16=Lists!$I$20,(INT((CA17-1)/3)+1)&\"кв\"&CA18&\"г\",IF($Q$16=Lists!$I$21,CA16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CA20)&\"г.\",\"\")))))))","v":"3кв34г"},{"$f":"IF(CB20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CB20)=1,\"вс\",IF(WEEKDAY(CB20)=2,\"пн\",IF(WEEKDAY(CB20)=3,\"вт\",IF(WEEKDAY(CB20)=4,\"ср\",IF(WEEKDAY(CB20)=5,\"чт\",IF(WEEKDAY(CB20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CB17,MONTH(CB20),$Z18:CB18,YEAR(CB20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CB17=1,\"янв\",IF(CB17=2,\"фев\",IF(CB17=3,\"мар\",IF(CB17=4,\"апр\",IF(CB17=5,\"май\",IF(CB17=6,\"июн\",IF(CB17=7,\"июл\",IF(CB17=8,\"авг\",IF(CB17=9,\"сен\",IF(CB17=10,\"окт\",IF(CB17=11,\"ноя\",\"дек\")))))))))))&CB18,IF($Q$16=Lists!$I$19,CB20,IF($Q$16=Lists!$I$20,(INT((CB17-1)/3)+1)&\"кв\"&CB18&\"г\",IF($Q$16=Lists!$I$21,CB16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CB20)&\"г.\",\"\")))))))","v":"4кв34г"},{"$f":"IF(CC20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CC20)=1,\"вс\",IF(WEEKDAY(CC20)=2,\"пн\",IF(WEEKDAY(CC20)=3,\"вт\",IF(WEEKDAY(CC20)=4,\"ср\",IF(WEEKDAY(CC20)=5,\"чт\",IF(WEEKDAY(CC20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CC17,MONTH(CC20),$Z18:CC18,YEAR(CC20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CC17=1,\"янв\",IF(CC17=2,\"фев\",IF(CC17=3,\"мар\",IF(CC17=4,\"апр\",IF(CC17=5,\"май\",IF(CC17=6,\"июн\",IF(CC17=7,\"июл\",IF(CC17=8,\"авг\",IF(CC17=9,\"сен\",IF(CC17=10,\"окт\",IF(CC17=11,\"ноя\",\"дек\")))))))))))&CC18,IF($Q$16=Lists!$I$19,CC20,IF($Q$16=Lists!$I$20,(INT((CC17-1)/3)+1)&\"кв\"&CC18&\"г\",IF($Q$16=Lists!$I$21,CC16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CC20)&\"г.\",\"\")))))))","v":"1кв35г"},{"$f":"IF(CD20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CD20)=1,\"вс\",IF(WEEKDAY(CD20)=2,\"пн\",IF(WEEKDAY(CD20)=3,\"вт\",IF(WEEKDAY(CD20)=4,\"ср\",IF(WEEKDAY(CD20)=5,\"чт\",IF(WEEKDAY(CD20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CD17,MONTH(CD20),$Z18:CD18,YEAR(CD20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CD17=1,\"янв\",IF(CD17=2,\"фев\",IF(CD17=3,\"мар\",IF(CD17=4,\"апр\",IF(CD17=5,\"май\",IF(CD17=6,\"июн\",IF(CD17=7,\"июл\",IF(CD17=8,\"авг\",IF(CD17=9,\"сен\",IF(CD17=10,\"окт\",IF(CD17=11,\"ноя\",\"дек\")))))))))))&CD18,IF($Q$16=Lists!$I$19,CD20,IF($Q$16=Lists!$I$20,(INT((CD17-1)/3)+1)&\"кв\"&CD18&\"г\",IF($Q$16=Lists!$I$21,CD16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CD20)&\"г.\",\"\")))))))","v":"2кв35г"},{"$f":"IF(CE20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CE20)=1,\"вс\",IF(WEEKDAY(CE20)=2,\"пн\",IF(WEEKDAY(CE20)=3,\"вт\",IF(WEEKDAY(CE20)=4,\"ср\",IF(WEEKDAY(CE20)=5,\"чт\",IF(WEEKDAY(CE20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CE17,MONTH(CE20),$Z18:CE18,YEAR(CE20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CE17=1,\"янв\",IF(CE17=2,\"фев\",IF(CE17=3,\"мар\",IF(CE17=4,\"апр\",IF(CE17=5,\"май\",IF(CE17=6,\"июн\",IF(CE17=7,\"июл\",IF(CE17=8,\"авг\",IF(CE17=9,\"сен\",IF(CE17=10,\"окт\",IF(CE17=11,\"ноя\",\"дек\")))))))))))&CE18,IF($Q$16=Lists!$I$19,CE20,IF($Q$16=Lists!$I$20,(INT((CE17-1)/3)+1)&\"кв\"&CE18&\"г\",IF($Q$16=Lists!$I$21,CE16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CE20)&\"г.\",\"\")))))))","v":"3кв35г"},{"$f":"IF(CF20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CF20)=1,\"вс\",IF(WEEKDAY(CF20)=2,\"пн\",IF(WEEKDAY(CF20)=3,\"вт\",IF(WEEKDAY(CF20)=4,\"ср\",IF(WEEKDAY(CF20)=5,\"чт\",IF(WEEKDAY(CF20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CF17,MONTH(CF20),$Z18:CF18,YEAR(CF20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CF17=1,\"янв\",IF(CF17=2,\"фев\",IF(CF17=3,\"мар\",IF(CF17=4,\"апр\",IF(CF17=5,\"май\",IF(CF17=6,\"июн\",IF(CF17=7,\"июл\",IF(CF17=8,\"авг\",IF(CF17=9,\"сен\",IF(CF17=10,\"окт\",IF(CF17=11,\"ноя\",\"дек\")))))))))))&CF18,IF($Q$16=Lists!$I$19,CF20,IF($Q$16=Lists!$I$20,(INT((CF17-1)/3)+1)&\"кв\"&CF18&\"г\",IF($Q$16=Lists!$I$21,CF16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CF20)&\"г.\",\"\")))))))","v":"4кв35г"},{"$f":"IF(CG20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CG20)=1,\"вс\",IF(WEEKDAY(CG20)=2,\"пн\",IF(WEEKDAY(CG20)=3,\"вт\",IF(WEEKDAY(CG20)=4,\"ср\",IF(WEEKDAY(CG20)=5,\"чт\",IF(WEEKDAY(CG20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CG17,MONTH(CG20),$Z18:CG18,YEAR(CG20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CG17=1,\"янв\",IF(CG17=2,\"фев\",IF(CG17=3,\"мар\",IF(CG17=4,\"апр\",IF(CG17=5,\"май\",IF(CG17=6,\"июн\",IF(CG17=7,\"июл\",IF(CG17=8,\"авг\",IF(CG17=9,\"сен\",IF(CG17=10,\"окт\",IF(CG17=11,\"ноя\",\"дек\")))))))))))&CG18,IF($Q$16=Lists!$I$19,CG20,IF($Q$16=Lists!$I$20,(INT((CG17-1)/3)+1)&\"кв\"&CG18&\"г\",IF($Q$16=Lists!$I$21,CG16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CG20)&\"г.\",\"\")))))))","v":"1кв36г"},{"$f":"IF(CH20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CH20)=1,\"вс\",IF(WEEKDAY(CH20)=2,\"пн\",IF(WEEKDAY(CH20)=3,\"вт\",IF(WEEKDAY(CH20)=4,\"ср\",IF(WEEKDAY(CH20)=5,\"чт\",IF(WEEKDAY(CH20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CH17,MONTH(CH20),$Z18:CH18,YEAR(CH20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CH17=1,\"янв\",IF(CH17=2,\"фев\",IF(CH17=3,\"мар\",IF(CH17=4,\"апр\",IF(CH17=5,\"май\",IF(CH17=6,\"июн\",IF(CH17=7,\"июл\",IF(CH17=8,\"авг\",IF(CH17=9,\"сен\",IF(CH17=10,\"окт\",IF(CH17=11,\"ноя\",\"дек\")))))))))))&CH18,IF($Q$16=Lists!$I$19,CH20,IF($Q$16=Lists!$I$20,(INT((CH17-1)/3)+1)&\"кв\"&CH18&\"г\",IF($Q$16=Lists!$I$21,CH16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CH20)&\"г.\",\"\")))))))","v":"2кв36г"},{"$f":"IF(CI20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CI20)=1,\"вс\",IF(WEEKDAY(CI20)=2,\"пн\",IF(WEEKDAY(CI20)=3,\"вт\",IF(WEEKDAY(CI20)=4,\"ср\",IF(WEEKDAY(CI20)=5,\"чт\",IF(WEEKDAY(CI20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CI17,MONTH(CI20),$Z18:CI18,YEAR(CI20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CI17=1,\"янв\",IF(CI17=2,\"фев\",IF(CI17=3,\"мар\",IF(CI17=4,\"апр\",IF(CI17=5,\"май\",IF(CI17=6,\"июн\",IF(CI17=7,\"июл\",IF(CI17=8,\"авг\",IF(CI17=9,\"сен\",IF(CI17=10,\"окт\",IF(CI17=11,\"ноя\",\"дек\")))))))))))&CI18,IF($Q$16=Lists!$I$19,CI20,IF($Q$16=Lists!$I$20,(INT((CI17-1)/3)+1)&\"кв\"&CI18&\"г\",IF($Q$16=Lists!$I$21,CI16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CI20)&\"г.\",\"\")))))))","v":""},{"$f":"IF(CJ20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CJ20)=1,\"вс\",IF(WEEKDAY(CJ20)=2,\"пн\",IF(WEEKDAY(CJ20)=3,\"вт\",IF(WEEKDAY(CJ20)=4,\"ср\",IF(WEEKDAY(CJ20)=5,\"чт\",IF(WEEKDAY(CJ20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CJ17,MONTH(CJ20),$Z18:CJ18,YEAR(CJ20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CJ17=1,\"янв\",IF(CJ17=2,\"фев\",IF(CJ17=3,\"мар\",IF(CJ17=4,\"апр\",IF(CJ17=5,\"май\",IF(CJ17=6,\"июн\",IF(CJ17=7,\"июл\",IF(CJ17=8,\"авг\",IF(CJ17=9,\"сен\",IF(CJ17=10,\"окт\",IF(CJ17=11,\"ноя\",\"дек\")))))))))))&CJ18,IF($Q$16=Lists!$I$19,CJ20,IF($Q$16=Lists!$I$20,(INT((CJ17-1)/3)+1)&\"кв\"&CJ18&\"г\",IF($Q$16=Lists!$I$21,CJ16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CJ20)&\"г.\",\"\")))))))","v":""},{"$f":"IF(CK20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CK20)=1,\"вс\",IF(WEEKDAY(CK20)=2,\"пн\",IF(WEEKDAY(CK20)=3,\"вт\",IF(WEEKDAY(CK20)=4,\"ср\",IF(WEEKDAY(CK20)=5,\"чт\",IF(WEEKDAY(CK20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CK17,MONTH(CK20),$Z18:CK18,YEAR(CK20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CK17=1,\"янв\",IF(CK17=2,\"фев\",IF(CK17=3,\"мар\",IF(CK17=4,\"апр\",IF(CK17=5,\"май\",IF(CK17=6,\"июн\",IF(CK17=7,\"июл\",IF(CK17=8,\"авг\",IF(CK17=9,\"сен\",IF(CK17=10,\"окт\",IF(CK17=11,\"ноя\",\"дек\")))))))))))&CK18,IF($Q$16=Lists!$I$19,CK20,IF($Q$16=Lists!$I$20,(INT((CK17-1)/3)+1)&\"кв\"&CK18&\"г\",IF($Q$16=Lists!$I$21,CK16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CK20)&\"г.\",\"\")))))))","v":""},{"$f":"IF(CL20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CL20)=1,\"вс\",IF(WEEKDAY(CL20)=2,\"пн\",IF(WEEKDAY(CL20)=3,\"вт\",IF(WEEKDAY(CL20)=4,\"ср\",IF(WEEKDAY(CL20)=5,\"чт\",IF(WEEKDAY(CL20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CL17,MONTH(CL20),$Z18:CL18,YEAR(CL20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CL17=1,\"янв\",IF(CL17=2,\"фев\",IF(CL17=3,\"мар\",IF(CL17=4,\"апр\",IF(CL17=5,\"май\",IF(CL17=6,\"июн\",IF(CL17=7,\"июл\",IF(CL17=8,\"авг\",IF(CL17=9,\"сен\",IF(CL17=10,\"окт\",IF(CL17=11,\"ноя\",\"дек\")))))))))))&CL18,IF($Q$16=Lists!$I$19,CL20,IF($Q$16=Lists!$I$20,(INT((CL17-1)/3)+1)&\"кв\"&CL18&\"г\",IF($Q$16=Lists!$I$21,CL16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CL20)&\"г.\",\"\")))))))","v":""},{"$f":"IF(CM20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CM20)=1,\"вс\",IF(WEEKDAY(CM20)=2,\"пн\",IF(WEEKDAY(CM20)=3,\"вт\",IF(WEEKDAY(CM20)=4,\"ср\",IF(WEEKDAY(CM20)=5,\"чт\",IF(WEEKDAY(CM20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CM17,MONTH(CM20),$Z18:CM18,YEAR(CM20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CM17=1,\"янв\",IF(CM17=2,\"фев\",IF(CM17=3,\"мар\",IF(CM17=4,\"апр\",IF(CM17=5,\"май\",IF(CM17=6,\"июн\",IF(CM17=7,\"июл\",IF(CM17=8,\"авг\",IF(CM17=9,\"сен\",IF(CM17=10,\"окт\",IF(CM17=11,\"ноя\",\"дек\")))))))))))&CM18,IF($Q$16=Lists!$I$19,CM20,IF($Q$16=Lists!$I$20,(INT((CM17-1)/3)+1)&\"кв\"&CM18&\"г\",IF($Q$16=Lists!$I$21,CM16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CM20)&\"г.\",\"\")))))))","v":""},{"$f":"IF(CN20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CN20)=1,\"вс\",IF(WEEKDAY(CN20)=2,\"пн\",IF(WEEKDAY(CN20)=3,\"вт\",IF(WEEKDAY(CN20)=4,\"ср\",IF(WEEKDAY(CN20)=5,\"чт\",IF(WEEKDAY(CN20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CN17,MONTH(CN20),$Z18:CN18,YEAR(CN20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CN17=1,\"янв\",IF(CN17=2,\"фев\",IF(CN17=3,\"мар\",IF(CN17=4,\"апр\",IF(CN17=5,\"май\",IF(CN17=6,\"июн\",IF(CN17=7,\"июл\",IF(CN17=8,\"авг\",IF(CN17=9,\"сен\",IF(CN17=10,\"окт\",IF(CN17=11,\"ноя\",\"дек\")))))))))))&CN18,IF($Q$16=Lists!$I$19,CN20,IF($Q$16=Lists!$I$20,(INT((CN17-1)/3)+1)&\"кв\"&CN18&\"г\",IF($Q$16=Lists!$I$21,CN16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CN20)&\"г.\",\"\")))))))","v":""},{"$f":"IF(CO20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CO20)=1,\"вс\",IF(WEEKDAY(CO20)=2,\"пн\",IF(WEEKDAY(CO20)=3,\"вт\",IF(WEEKDAY(CO20)=4,\"ср\",IF(WEEKDAY(CO20)=5,\"чт\",IF(WEEKDAY(CO20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CO17,MONTH(CO20),$Z18:CO18,YEAR(CO20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CO17=1,\"янв\",IF(CO17=2,\"фев\",IF(CO17=3,\"мар\",IF(CO17=4,\"апр\",IF(CO17=5,\"май\",IF(CO17=6,\"июн\",IF(CO17=7,\"июл\",IF(CO17=8,\"авг\",IF(CO17=9,\"сен\",IF(CO17=10,\"окт\",IF(CO17=11,\"ноя\",\"дек\")))))))))))&CO18,IF($Q$16=Lists!$I$19,CO20,IF($Q$16=Lists!$I$20,(INT((CO17-1)/3)+1)&\"кв\"&CO18&\"г\",IF($Q$16=Lists!$I$21,CO16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CO20)&\"г.\",\"\")))))))","v":""},{"$f":"IF(CP20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CP20)=1,\"вс\",IF(WEEKDAY(CP20)=2,\"пн\",IF(WEEKDAY(CP20)=3,\"вт\",IF(WEEKDAY(CP20)=4,\"ср\",IF(WEEKDAY(CP20)=5,\"чт\",IF(WEEKDAY(CP20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CP17,MONTH(CP20),$Z18:CP18,YEAR(CP20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CP17=1,\"янв\",IF(CP17=2,\"фев\",IF(CP17=3,\"мар\",IF(CP17=4,\"апр\",IF(CP17=5,\"май\",IF(CP17=6,\"июн\",IF(CP17=7,\"июл\",IF(CP17=8,\"авг\",IF(CP17=9,\"сен\",IF(CP17=10,\"окт\",IF(CP17=11,\"ноя\",\"дек\")))))))))))&CP18,IF($Q$16=Lists!$I$19,CP20,IF($Q$16=Lists!$I$20,(INT((CP17-1)/3)+1)&\"кв\"&CP18&\"г\",IF($Q$16=Lists!$I$21,CP16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CP20)&\"г.\",\"\")))))))","v":""},{"$f":"IF(CQ20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CQ20)=1,\"вс\",IF(WEEKDAY(CQ20)=2,\"пн\",IF(WEEKDAY(CQ20)=3,\"вт\",IF(WEEKDAY(CQ20)=4,\"ср\",IF(WEEKDAY(CQ20)=5,\"чт\",IF(WEEKDAY(CQ20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CQ17,MONTH(CQ20),$Z18:CQ18,YEAR(CQ20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CQ17=1,\"янв\",IF(CQ17=2,\"фев\",IF(CQ17=3,\"мар\",IF(CQ17=4,\"апр\",IF(CQ17=5,\"май\",IF(CQ17=6,\"июн\",IF(CQ17=7,\"июл\",IF(CQ17=8,\"авг\",IF(CQ17=9,\"сен\",IF(CQ17=10,\"окт\",IF(CQ17=11,\"ноя\",\"дек\")))))))))))&CQ18,IF($Q$16=Lists!$I$19,CQ20,IF($Q$16=Lists!$I$20,(INT((CQ17-1)/3)+1)&\"кв\"&CQ18&\"г\",IF($Q$16=Lists!$I$21,CQ16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CQ20)&\"г.\",\"\")))))))","v":""},{"$f":"IF(CR20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CR20)=1,\"вс\",IF(WEEKDAY(CR20)=2,\"пн\",IF(WEEKDAY(CR20)=3,\"вт\",IF(WEEKDAY(CR20)=4,\"ср\",IF(WEEKDAY(CR20)=5,\"чт\",IF(WEEKDAY(CR20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CR17,MONTH(CR20),$Z18:CR18,YEAR(CR20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CR17=1,\"янв\",IF(CR17=2,\"фев\",IF(CR17=3,\"мар\",IF(CR17=4,\"апр\",IF(CR17=5,\"май\",IF(CR17=6,\"июн\",IF(CR17=7,\"июл\",IF(CR17=8,\"авг\",IF(CR17=9,\"сен\",IF(CR17=10,\"окт\",IF(CR17=11,\"ноя\",\"дек\")))))))))))&CR18,IF($Q$16=Lists!$I$19,CR20,IF($Q$16=Lists!$I$20,(INT((CR17-1)/3)+1)&\"кв\"&CR18&\"г\",IF($Q$16=Lists!$I$21,CR16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CR20)&\"г.\",\"\")))))))","v":""},{"$f":"IF(CS20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CS20)=1,\"вс\",IF(WEEKDAY(CS20)=2,\"пн\",IF(WEEKDAY(CS20)=3,\"вт\",IF(WEEKDAY(CS20)=4,\"ср\",IF(WEEKDAY(CS20)=5,\"чт\",IF(WEEKDAY(CS20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CS17,MONTH(CS20),$Z18:CS18,YEAR(CS20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CS17=1,\"янв\",IF(CS17=2,\"фев\",IF(CS17=3,\"мар\",IF(CS17=4,\"апр\",IF(CS17=5,\"май\",IF(CS17=6,\"июн\",IF(CS17=7,\"июл\",IF(CS17=8,\"авг\",IF(CS17=9,\"сен\",IF(CS17=10,\"окт\",IF(CS17=11,\"ноя\",\"дек\")))))))))))&CS18,IF($Q$16=Lists!$I$19,CS20,IF($Q$16=Lists!$I$20,(INT((CS17-1)/3)+1)&\"кв\"&CS18&\"г\",IF($Q$16=Lists!$I$21,CS16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CS20)&\"г.\",\"\")))))))","v":""},{"$f":"IF(CT20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CT20)=1,\"вс\",IF(WEEKDAY(CT20)=2,\"пн\",IF(WEEKDAY(CT20)=3,\"вт\",IF(WEEKDAY(CT20)=4,\"ср\",IF(WEEKDAY(CT20)=5,\"чт\",IF(WEEKDAY(CT20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CT17,MONTH(CT20),$Z18:CT18,YEAR(CT20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CT17=1,\"янв\",IF(CT17=2,\"фев\",IF(CT17=3,\"мар\",IF(CT17=4,\"апр\",IF(CT17=5,\"май\",IF(CT17=6,\"июн\",IF(CT17=7,\"июл\",IF(CT17=8,\"авг\",IF(CT17=9,\"сен\",IF(CT17=10,\"окт\",IF(CT17=11,\"ноя\",\"дек\")))))))))))&CT18,IF($Q$16=Lists!$I$19,CT20,IF($Q$16=Lists!$I$20,(INT((CT17-1)/3)+1)&\"кв\"&CT18&\"г\",IF($Q$16=Lists!$I$21,CT16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CT20)&\"г.\",\"\")))))))","v":""},{"$f":"IF(CU20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CU20)=1,\"вс\",IF(WEEKDAY(CU20)=2,\"пн\",IF(WEEKDAY(CU20)=3,\"вт\",IF(WEEKDAY(CU20)=4,\"ср\",IF(WEEKDAY(CU20)=5,\"чт\",IF(WEEKDAY(CU20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CU17,MONTH(CU20),$Z18:CU18,YEAR(CU20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CU17=1,\"янв\",IF(CU17=2,\"фев\",IF(CU17=3,\"мар\",IF(CU17=4,\"апр\",IF(CU17=5,\"май\",IF(CU17=6,\"июн\",IF(CU17=7,\"июл\",IF(CU17=8,\"авг\",IF(CU17=9,\"сен\",IF(CU17=10,\"окт\",IF(CU17=11,\"ноя\",\"дек\")))))))))))&CU18,IF($Q$16=Lists!$I$19,CU20,IF($Q$16=Lists!$I$20,(INT((CU17-1)/3)+1)&\"кв\"&CU18&\"г\",IF($Q$16=Lists!$I$21,CU16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CU20)&\"г.\",\"\")))))))","v":""}]
[{"$f":"ROW()","v":23}]
[{"$f":"ROW()","v":24},null,null,null,null,null,{"$f":"IF($R24=\"^\",IF(COUNTIF(Lists!$13:$13,H24)=1,0,1),0)","v":0},{"$f":"Lists!$M$13","v":"ответ \"да/нет\""}]
[{"$f":"ROW()","v":25},null,null,null,null,null,{"$f":"IF($R25=\"^\",IF(COUNTIF(Lists!$13:$13,H25)=1,0,1),0)","v":0},{"$f":"Lists!$M$13","v":"ответ \"да/нет\""},"учесть фактические данные?",null,null,null,null,null,null,"*","нет","^",{"$f":"IF(G25<>0,1,IF(OR($Q25=\"\",$Q25=0),0,IF($R25=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H25))),$Q25)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,{"$f":"IF($R26=\"^\",IF(COUNTIF(Lists!$13:$13,H26)=1,0,1),0)","v":0},{"$f":"Lists!$M$13","v":"ответ \"да/нет\""},"фактический период выбрать по умолчанию?",null,null,null,null,null,null,{"$f":"IF($Q$25=Lists!$M$16,\"*\",\"\")","v":""},"да","^",{"$f":"IF(G26<>0,1,IF(OR($Q26=\"\",$Q26=0),0,IF($R26=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H26))),$Q26)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":27}]
[{"$f":"ROW()","v":28},null,null,null,null,null,{"$f":"IF($R28=\"^\",IF(COUNTIF(Lists!$13:$13,H28)=1,0,1),0)","v":0},"дата начала фактического периода",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA28=\"\",\"\",MIN($Z28:$CV28))","v":""},null,null,{"$f":"IF(AA29=\"\",\"\",AA20)","v":""},{"$f":"IF(AB29=\"\",\"\",AB20)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN29=\"\",\"\",CN20)","v":""},"","","","","","",""]
[{"$f":"ROW()","v":29},null,null,null,null,null,{"$f":"IF($R29=\"^\",IF(COUNTIF(Lists!$13:$13,H29)=1,0,1),0)","v":0},"дата окончания фактического периода",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA29=\"\",\"\",MAX($Z29:$CV29))","v":""},null,null,{"$f":"IF($Q$25=Lists!$M$16,IF(AA21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AA21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AB21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AB21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AC21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AC21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AD21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AD21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AE21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AE21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AF21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AF21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AG21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AG21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AH21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AH21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AI21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AI21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AJ21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AJ21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AK21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AK21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AL21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AL21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AM21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AM21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AN21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AN21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AO21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AO21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AP21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AP21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AQ21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AQ21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AR21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AR21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AS21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AS21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AT21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AT21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AU21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AU21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AV21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AV21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AW21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AW21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AX21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AX21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AY21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AY21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AZ21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AZ21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BA21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BA21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BB21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BB21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BC21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BC21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BD21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BD21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BE21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BE21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BF21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BF21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BG21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BG21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BH21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BH21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BI21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BI21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BJ21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BJ21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BK21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BK21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BL21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BL21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BM21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BM21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BN21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BN21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BO21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BO21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BP21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BP21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BQ21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BQ21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BR21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BR21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BS21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BS21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BT21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BT21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BU21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BU21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BV21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BV21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BW21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BW21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BX21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BX21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BY21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BY21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BZ21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BZ21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CA21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CA21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CB21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CB21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CC21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CC21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CD21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CD21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CE21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CE21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CF21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CF21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CG21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CG21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CH21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CH21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CI21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CI21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CJ21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CJ21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CK21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CK21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CL21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CL21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CM21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CM21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CN21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CN21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CO21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CO21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CP21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CP21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CQ21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CQ21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CR21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CR21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CS21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CS21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CT21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CT21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CU21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CU21,\"\"),\"\")","v":""}]
[{"$f":"ROW()","v":30},null,null,null,null,null,{"$f":"IF($R30=\"^\",IF(COUNTIF(Lists!$13:$13,H30)=1,0,1),0)","v":0},{"$f":"H29","v":"дата окончания фактического периода"},"по умолчанию - сегодняшний день",null,null,null,null,null,null,null,{"$f":"TODAY()","v":"2022-02-10"}]
[{"$f":"ROW()","v":31},null,null,null,null,null,{"$f":"IF($R31=\"^\",IF(COUNTIF(Lists!$13:$13,H31)=1,0,1),0)","v":0},{"$f":"H29","v":"дата окончания фактического периода"},"задать вручную дату окончания периода",null,null,null,null,null,null,{"$f":"IF(AND($Q$25=Lists!$M$16,$Q$26=Lists!$M$17),\"*\",\"\")","v":""},"2020-10-31",null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z31:Z31)+1","v":1},{"$f":"MAX($Z31:AA31)+1","v":2},{"$f":"MAX($Z31:AB31)+1","v":3},{"$f":"MAX($Z31:AC31)+1","v":4},{"$f":"MAX($Z31:AD31)+1","v":5},{"$f":"MAX($Z31:AE31)+1","v":6},{"$f":"MAX($Z31:AF31)+1","v":7},{"$f":"MAX($Z31:AG31)+1","v":8},{"$f":"MAX($Z31:AH31)+1","v":9},{"$f":"MAX($Z31:AI31)+1","v":10},{"$f":"MAX($Z31:AJ31)+1","v":11},{"$f":"MAX($Z31:AK31)+1","v":12},{"$f":"MAX($Z31:AL31)+1","v":13},{"$f":"MAX($Z31:AM31)+1","v":14},{"$f":"MAX($Z31:AN31)+1","v":15},{"$f":"MAX($Z31:AO31)+1","v":16},{"$f":"MAX($Z31:AP31)+1","v":17},{"$f":"MAX($Z31:AQ31)+1","v":18},{"$f":"MAX($Z31:AR31)+1","v":19},{"$f":"MAX($Z31:AS31)+1","v":20},{"$f":"MAX($Z31:AT31)+1","v":21},{"$f":"MAX($Z31:AU31)+1","v":22},{"$f":"MAX($Z31:AV31)+1","v":23},{"$f":"MAX($Z31:AW31)+1","v":24},{"$f":"MAX($Z31:AX31)+1","v":25},{"$f":"MAX($Z31:AY31)+1","v":26},{"$f":"MAX($Z31:AZ31)+1","v":27},{"$f":"MAX($Z31:BA31)+1","v":28},{"$f":"MAX($Z31:BB31)+1","v":29},{"$f":"MAX($Z31:BC31)+1","v":30},{"$f":"MAX($Z31:BD31)+1","v":31},{"$f":"MAX($Z31:BE31)+1","v":32},{"$f":"MAX($Z31:BF31)+1","v":33},{"$f":"MAX($Z31:BG31)+1","v":34},{"$f":"MAX($Z31:BH31)+1","v":35},{"$f":"MAX($Z31:BI31)+1","v":36},{"$f":"MAX($Z31:BJ31)+1","v":37},{"$f":"MAX($Z31:BK31)+1","v":38},{"$f":"MAX($Z31:BL31)+1","v":39},{"$f":"MAX($Z31:BM31)+1","v":40},{"$f":"MAX($Z31:BN31)+1","v":41},{"$f":"MAX($Z31:BO31)+1","v":42},{"$f":"MAX($Z31:BP31)+1","v":43},{"$f":"MAX($Z31:BQ31)+1","v":44},{"$f":"MAX($Z31:BR31)+1","v":45},{"$f":"MAX($Z31:BS31)+1","v":46},{"$f":"MAX($Z31:BT31)+1","v":47},{"$f":"MAX($Z31:BU31)+1","v":48},{"$f":"MAX($Z31:BV31)+1","v":49},{"$f":"MAX($Z31:BW31)+1","v":50},{"$f":"MAX($Z31:BX31)+1","v":51},{"$f":"MAX($Z31:BY31)+1","v":52},{"$f":"MAX($Z31:BZ31)+1","v":53},{"$f":"MAX($Z31:CA31)+1","v":54},{"$f":"MAX($Z31:CB31)+1","v":55},{"$f":"MAX($Z31:CC31)+1","v":56},{"$f":"MAX($Z31:CD31)+1","v":57},{"$f":"MAX($Z31:CE31)+1","v":58},{"$f":"MAX($Z31:CF31)+1","v":59},{"$f":"MAX($Z31:CG31)+1","v":60},{"$f":"MAX($Z31:CH31)+1","v":61},{"$f":"MAX($Z31:CI31)+1","v":62},{"$f":"MAX($Z31:CJ31)+1","v":63},{"$f":"MAX($Z31:CK31)+1","v":64},{"$f":"MAX($Z31:CL31)+1","v":65},{"$f":"MAX($Z31:CM31)+1","v":66},{"$f":"MAX($Z31:CN31)+1","v":67},{"$f":"MAX($Z31:CO31)+1","v":68},{"$f":"MAX($Z31:CP31)+1","v":69},{"$f":"MAX($Z31:CQ31)+1","v":70},{"$f":"MAX($Z31:CR31)+1","v":71},{"$f":"MAX($Z31:CS31)+1","v":72},{"$f":"MAX($Z31:CT31)+1","v":73}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA35=\"\",\"\",MONTH(AA35))","v":7},{"$f":"IF(AB35=\"\",\"\",MONTH(AB35))","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN35=\"\",\"\",MONTH(CN35))","v":""},"","","","","","",""]
[{"$f":"ROW()","v":33},null,null,null,null,null,{"$f":"IF($R33=\"^\",IF(COUNTIF(Lists!$13:$13,H33)=1,0,1),0)","v":0},{"$f":"Lists!$Q$13","v":"период отчетности"},null,null,null,null,null,null,null,"*","год текущий","^",{"$f":"IF(G33<>0,1,IF(OR($Q33=\"\",$Q33=0),0,IF($R33=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H33))),$Q33)=1,0,1),0)))","v":0},null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA35=\"\",\"\",YEAR(AA35)-2000)","v":21},{"$f":"IF(AB35=\"\",\"\",YEAR(AB35)-2000)","v":22},23,24,25,26,27,28,29,30,31,32,33,34,35,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN35=\"\",\"\",YEAR(CN35)-2000)","v":""},"","","","","","",""]
[{"$f":"ROW()","v":34}]
[{"$f":"ROW()","v":35},null,null,null,null,null,{"$f":"IF($R35=\"^\",IF(COUNTIF(Lists!$13:$13,H35)=1,0,1),0)","v":0},"дата старта отчетности модели",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($Q$17=\"\",$Q$17=0),\"\",IF($Q$33=Lists!$I$17,$Q$17-IF(WEEKDAY($Q$17)=1,7,WEEKDAY($Q$17))+2,IF($Q$33=Lists!$I$18,EOMONTH($Q$17,-1)+INT((IF(DAY($Q$17)=31,30,DAY($Q$17))-1)/10)*10+1,IF(OR($Q$33=Lists!$I$19,$Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),EOMONTH($Q$17,-1)+1,IF($Q$33=Lists!$I$20,EOMONTH($Q$17,-(MONTH($Q$17)-3*INT((MONTH($Q$17)-1)/3)))+1,IF($Q$33=Lists!$I$22,EOMONTH($Q$17,-MONTH($Q$17))+1,\"\"))))))","v":"2021-07-01"},null,null,{"$f":"IF(AA$31=1,IF(AA$20=\"\",\"\",IF($X35=\"\",\"\",$X35)),IF(Z36=\"\",\"\",IF(Z36+1>$X$21,\"\",Z36+1)))","v":"2021-07-01"},{"$f":"IF(AB$31=1,IF(AB$20=\"\",\"\",IF($X35=\"\",\"\",$X35)),IF(AA36=\"\",\"\",IF(AA36+1>$X$21,\"\",AA36+1)))","v":"2022-07-01"},"2023-07-01","2024-07-01","2025-07-01","2026-07-01","2027-07-01","2028-07-01","2029-07-01","2030-07-01","2031-07-01","2032-07-01","2033-07-01","2034-07-01","2035-07-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN$31=1,IF(CN$20=\"\",\"\",IF($X35=\"\",\"\",$X35)),IF(CM36=\"\",\"\",IF(CM36+1>$X$21,\"\",CM36+1)))","v":""},"","","","","","",""]
[{"$f":"ROW()","v":36},null,null,null,null,null,{"$f":"IF($R36=\"^\",IF(COUNTIF(Lists!$13:$13,H36)=1,0,1),0)","v":0},"дата завершения отчетности модели",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(X35=\"\",AA36=\"\"),\"\",MAX($Z36:$CV36))","v":"2036-06-30"},null,null,{"$f":"IF(AA35=\"\",\"\",IF($Q$33=Lists!$I$17,AA35+6,IF($Q$33=Lists!$I$18,IF(DAY(AA35)=21,EOMONTH(AA35,0),AA35+9),IF($Q$33=Lists!$I$19,EOMONTH(AA35,0),IF($Q$33=Lists!$I$20,EOMONTH(AA35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AA35,11),\"\"))))))","v":"2022-06-30"},{"$f":"IF(AB35=\"\",\"\",IF($Q$33=Lists!$I$17,AB35+6,IF($Q$33=Lists!$I$18,IF(DAY(AB35)=21,EOMONTH(AB35,0),AB35+9),IF($Q$33=Lists!$I$19,EOMONTH(AB35,0),IF($Q$33=Lists!$I$20,EOMONTH(AB35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AB35,11),\"\"))))))","v":"2023-06-30"},{"$f":"IF(AC35=\"\",\"\",IF($Q$33=Lists!$I$17,AC35+6,IF($Q$33=Lists!$I$18,IF(DAY(AC35)=21,EOMONTH(AC35,0),AC35+9),IF($Q$33=Lists!$I$19,EOMONTH(AC35,0),IF($Q$33=Lists!$I$20,EOMONTH(AC35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AC35,11),\"\"))))))","v":"2024-06-30"},{"$f":"IF(AD35=\"\",\"\",IF($Q$33=Lists!$I$17,AD35+6,IF($Q$33=Lists!$I$18,IF(DAY(AD35)=21,EOMONTH(AD35,0),AD35+9),IF($Q$33=Lists!$I$19,EOMONTH(AD35,0),IF($Q$33=Lists!$I$20,EOMONTH(AD35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AD35,11),\"\"))))))","v":"2025-06-30"},{"$f":"IF(AE35=\"\",\"\",IF($Q$33=Lists!$I$17,AE35+6,IF($Q$33=Lists!$I$18,IF(DAY(AE35)=21,EOMONTH(AE35,0),AE35+9),IF($Q$33=Lists!$I$19,EOMONTH(AE35,0),IF($Q$33=Lists!$I$20,EOMONTH(AE35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AE35,11),\"\"))))))","v":"2026-06-30"},{"$f":"IF(AF35=\"\",\"\",IF($Q$33=Lists!$I$17,AF35+6,IF($Q$33=Lists!$I$18,IF(DAY(AF35)=21,EOMONTH(AF35,0),AF35+9),IF($Q$33=Lists!$I$19,EOMONTH(AF35,0),IF($Q$33=Lists!$I$20,EOMONTH(AF35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AF35,11),\"\"))))))","v":"2027-06-30"},{"$f":"IF(AG35=\"\",\"\",IF($Q$33=Lists!$I$17,AG35+6,IF($Q$33=Lists!$I$18,IF(DAY(AG35)=21,EOMONTH(AG35,0),AG35+9),IF($Q$33=Lists!$I$19,EOMONTH(AG35,0),IF($Q$33=Lists!$I$20,EOMONTH(AG35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AG35,11),\"\"))))))","v":"2028-06-30"},{"$f":"IF(AH35=\"\",\"\",IF($Q$33=Lists!$I$17,AH35+6,IF($Q$33=Lists!$I$18,IF(DAY(AH35)=21,EOMONTH(AH35,0),AH35+9),IF($Q$33=Lists!$I$19,EOMONTH(AH35,0),IF($Q$33=Lists!$I$20,EOMONTH(AH35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AH35,11),\"\"))))))","v":"2029-06-30"},{"$f":"IF(AI35=\"\",\"\",IF($Q$33=Lists!$I$17,AI35+6,IF($Q$33=Lists!$I$18,IF(DAY(AI35)=21,EOMONTH(AI35,0),AI35+9),IF($Q$33=Lists!$I$19,EOMONTH(AI35,0),IF($Q$33=Lists!$I$20,EOMONTH(AI35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AI35,11),\"\"))))))","v":"2030-06-30"},{"$f":"IF(AJ35=\"\",\"\",IF($Q$33=Lists!$I$17,AJ35+6,IF($Q$33=Lists!$I$18,IF(DAY(AJ35)=21,EOMONTH(AJ35,0),AJ35+9),IF($Q$33=Lists!$I$19,EOMONTH(AJ35,0),IF($Q$33=Lists!$I$20,EOMONTH(AJ35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AJ35,11),\"\"))))))","v":"2031-06-30"},{"$f":"IF(AK35=\"\",\"\",IF($Q$33=Lists!$I$17,AK35+6,IF($Q$33=Lists!$I$18,IF(DAY(AK35)=21,EOMONTH(AK35,0),AK35+9),IF($Q$33=Lists!$I$19,EOMONTH(AK35,0),IF($Q$33=Lists!$I$20,EOMONTH(AK35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AK35,11),\"\"))))))","v":"2032-06-30"},{"$f":"IF(AL35=\"\",\"\",IF($Q$33=Lists!$I$17,AL35+6,IF($Q$33=Lists!$I$18,IF(DAY(AL35)=21,EOMONTH(AL35,0),AL35+9),IF($Q$33=Lists!$I$19,EOMONTH(AL35,0),IF($Q$33=Lists!$I$20,EOMONTH(AL35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AL35,11),\"\"))))))","v":"2033-06-30"},{"$f":"IF(AM35=\"\",\"\",IF($Q$33=Lists!$I$17,AM35+6,IF($Q$33=Lists!$I$18,IF(DAY(AM35)=21,EOMONTH(AM35,0),AM35+9),IF($Q$33=Lists!$I$19,EOMONTH(AM35,0),IF($Q$33=Lists!$I$20,EOMONTH(AM35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AM35,11),\"\"))))))","v":"2034-06-30"},{"$f":"IF(AN35=\"\",\"\",IF($Q$33=Lists!$I$17,AN35+6,IF($Q$33=Lists!$I$18,IF(DAY(AN35)=21,EOMONTH(AN35,0),AN35+9),IF($Q$33=Lists!$I$19,EOMONTH(AN35,0),IF($Q$33=Lists!$I$20,EOMONTH(AN35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AN35,11),\"\"))))))","v":"2035-06-30"},{"$f":"IF(AO35=\"\",\"\",IF($Q$33=Lists!$I$17,AO35+6,IF($Q$33=Lists!$I$18,IF(DAY(AO35)=21,EOMONTH(AO35,0),AO35+9),IF($Q$33=Lists!$I$19,EOMONTH(AO35,0),IF($Q$33=Lists!$I$20,EOMONTH(AO35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AO35,11),\"\"))))))","v":"2036-06-30"},{"$f":"IF(AP35=\"\",\"\",IF($Q$33=Lists!$I$17,AP35+6,IF($Q$33=Lists!$I$18,IF(DAY(AP35)=21,EOMONTH(AP35,0),AP35+9),IF($Q$33=Lists!$I$19,EOMONTH(AP35,0),IF($Q$33=Lists!$I$20,EOMONTH(AP35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AP35,11),\"\"))))))","v":""},{"$f":"IF(AQ35=\"\",\"\",IF($Q$33=Lists!$I$17,AQ35+6,IF($Q$33=Lists!$I$18,IF(DAY(AQ35)=21,EOMONTH(AQ35,0),AQ35+9),IF($Q$33=Lists!$I$19,EOMONTH(AQ35,0),IF($Q$33=Lists!$I$20,EOMONTH(AQ35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AQ35,11),\"\"))))))","v":""},{"$f":"IF(AR35=\"\",\"\",IF($Q$33=Lists!$I$17,AR35+6,IF($Q$33=Lists!$I$18,IF(DAY(AR35)=21,EOMONTH(AR35,0),AR35+9),IF($Q$33=Lists!$I$19,EOMONTH(AR35,0),IF($Q$33=Lists!$I$20,EOMONTH(AR35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AR35,11),\"\"))))))","v":""},{"$f":"IF(AS35=\"\",\"\",IF($Q$33=Lists!$I$17,AS35+6,IF($Q$33=Lists!$I$18,IF(DAY(AS35)=21,EOMONTH(AS35,0),AS35+9),IF($Q$33=Lists!$I$19,EOMONTH(AS35,0),IF($Q$33=Lists!$I$20,EOMONTH(AS35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AS35,11),\"\"))))))","v":""},{"$f":"IF(AT35=\"\",\"\",IF($Q$33=Lists!$I$17,AT35+6,IF($Q$33=Lists!$I$18,IF(DAY(AT35)=21,EOMONTH(AT35,0),AT35+9),IF($Q$33=Lists!$I$19,EOMONTH(AT35,0),IF($Q$33=Lists!$I$20,EOMONTH(AT35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AT35,11),\"\"))))))","v":""},{"$f":"IF(AU35=\"\",\"\",IF($Q$33=Lists!$I$17,AU35+6,IF($Q$33=Lists!$I$18,IF(DAY(AU35)=21,EOMONTH(AU35,0),AU35+9),IF($Q$33=Lists!$I$19,EOMONTH(AU35,0),IF($Q$33=Lists!$I$20,EOMONTH(AU35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AU35,11),\"\"))))))","v":""},{"$f":"IF(AV35=\"\",\"\",IF($Q$33=Lists!$I$17,AV35+6,IF($Q$33=Lists!$I$18,IF(DAY(AV35)=21,EOMONTH(AV35,0),AV35+9),IF($Q$33=Lists!$I$19,EOMONTH(AV35,0),IF($Q$33=Lists!$I$20,EOMONTH(AV35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AV35,11),\"\"))))))","v":""},{"$f":"IF(AW35=\"\",\"\",IF($Q$33=Lists!$I$17,AW35+6,IF($Q$33=Lists!$I$18,IF(DAY(AW35)=21,EOMONTH(AW35,0),AW35+9),IF($Q$33=Lists!$I$19,EOMONTH(AW35,0),IF($Q$33=Lists!$I$20,EOMONTH(AW35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AW35,11),\"\"))))))","v":""},{"$f":"IF(AX35=\"\",\"\",IF($Q$33=Lists!$I$17,AX35+6,IF($Q$33=Lists!$I$18,IF(DAY(AX35)=21,EOMONTH(AX35,0),AX35+9),IF($Q$33=Lists!$I$19,EOMONTH(AX35,0),IF($Q$33=Lists!$I$20,EOMONTH(AX35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AX35,11),\"\"))))))","v":""},{"$f":"IF(AY35=\"\",\"\",IF($Q$33=Lists!$I$17,AY35+6,IF($Q$33=Lists!$I$18,IF(DAY(AY35)=21,EOMONTH(AY35,0),AY35+9),IF($Q$33=Lists!$I$19,EOMONTH(AY35,0),IF($Q$33=Lists!$I$20,EOMONTH(AY35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AY35,11),\"\"))))))","v":""},{"$f":"IF(AZ35=\"\",\"\",IF($Q$33=Lists!$I$17,AZ35+6,IF($Q$33=Lists!$I$18,IF(DAY(AZ35)=21,EOMONTH(AZ35,0),AZ35+9),IF($Q$33=Lists!$I$19,EOMONTH(AZ35,0),IF($Q$33=Lists!$I$20,EOMONTH(AZ35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AZ35,11),\"\"))))))","v":""},{"$f":"IF(BA35=\"\",\"\",IF($Q$33=Lists!$I$17,BA35+6,IF($Q$33=Lists!$I$18,IF(DAY(BA35)=21,EOMONTH(BA35,0),BA35+9),IF($Q$33=Lists!$I$19,EOMONTH(BA35,0),IF($Q$33=Lists!$I$20,EOMONTH(BA35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BA35,11),\"\"))))))","v":""},{"$f":"IF(BB35=\"\",\"\",IF($Q$33=Lists!$I$17,BB35+6,IF($Q$33=Lists!$I$18,IF(DAY(BB35)=21,EOMONTH(BB35,0),BB35+9),IF($Q$33=Lists!$I$19,EOMONTH(BB35,0),IF($Q$33=Lists!$I$20,EOMONTH(BB35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BB35,11),\"\"))))))","v":""},{"$f":"IF(BC35=\"\",\"\",IF($Q$33=Lists!$I$17,BC35+6,IF($Q$33=Lists!$I$18,IF(DAY(BC35)=21,EOMONTH(BC35,0),BC35+9),IF($Q$33=Lists!$I$19,EOMONTH(BC35,0),IF($Q$33=Lists!$I$20,EOMONTH(BC35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BC35,11),\"\"))))))","v":""},{"$f":"IF(BD35=\"\",\"\",IF($Q$33=Lists!$I$17,BD35+6,IF($Q$33=Lists!$I$18,IF(DAY(BD35)=21,EOMONTH(BD35,0),BD35+9),IF($Q$33=Lists!$I$19,EOMONTH(BD35,0),IF($Q$33=Lists!$I$20,EOMONTH(BD35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BD35,11),\"\"))))))","v":""},{"$f":"IF(BE35=\"\",\"\",IF($Q$33=Lists!$I$17,BE35+6,IF($Q$33=Lists!$I$18,IF(DAY(BE35)=21,EOMONTH(BE35,0),BE35+9),IF($Q$33=Lists!$I$19,EOMONTH(BE35,0),IF($Q$33=Lists!$I$20,EOMONTH(BE35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BE35,11),\"\"))))))","v":""},{"$f":"IF(BF35=\"\",\"\",IF($Q$33=Lists!$I$17,BF35+6,IF($Q$33=Lists!$I$18,IF(DAY(BF35)=21,EOMONTH(BF35,0),BF35+9),IF($Q$33=Lists!$I$19,EOMONTH(BF35,0),IF($Q$33=Lists!$I$20,EOMONTH(BF35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BF35,11),\"\"))))))","v":""},{"$f":"IF(BG35=\"\",\"\",IF($Q$33=Lists!$I$17,BG35+6,IF($Q$33=Lists!$I$18,IF(DAY(BG35)=21,EOMONTH(BG35,0),BG35+9),IF($Q$33=Lists!$I$19,EOMONTH(BG35,0),IF($Q$33=Lists!$I$20,EOMONTH(BG35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BG35,11),\"\"))))))","v":""},{"$f":"IF(BH35=\"\",\"\",IF($Q$33=Lists!$I$17,BH35+6,IF($Q$33=Lists!$I$18,IF(DAY(BH35)=21,EOMONTH(BH35,0),BH35+9),IF($Q$33=Lists!$I$19,EOMONTH(BH35,0),IF($Q$33=Lists!$I$20,EOMONTH(BH35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BH35,11),\"\"))))))","v":""},{"$f":"IF(BI35=\"\",\"\",IF($Q$33=Lists!$I$17,BI35+6,IF($Q$33=Lists!$I$18,IF(DAY(BI35)=21,EOMONTH(BI35,0),BI35+9),IF($Q$33=Lists!$I$19,EOMONTH(BI35,0),IF($Q$33=Lists!$I$20,EOMONTH(BI35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BI35,11),\"\"))))))","v":""},{"$f":"IF(BJ35=\"\",\"\",IF($Q$33=Lists!$I$17,BJ35+6,IF($Q$33=Lists!$I$18,IF(DAY(BJ35)=21,EOMONTH(BJ35,0),BJ35+9),IF($Q$33=Lists!$I$19,EOMONTH(BJ35,0),IF($Q$33=Lists!$I$20,EOMONTH(BJ35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BJ35,11),\"\"))))))","v":""},{"$f":"IF(BK35=\"\",\"\",IF($Q$33=Lists!$I$17,BK35+6,IF($Q$33=Lists!$I$18,IF(DAY(BK35)=21,EOMONTH(BK35,0),BK35+9),IF($Q$33=Lists!$I$19,EOMONTH(BK35,0),IF($Q$33=Lists!$I$20,EOMONTH(BK35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BK35,11),\"\"))))))","v":""},{"$f":"IF(BL35=\"\",\"\",IF($Q$33=Lists!$I$17,BL35+6,IF($Q$33=Lists!$I$18,IF(DAY(BL35)=21,EOMONTH(BL35,0),BL35+9),IF($Q$33=Lists!$I$19,EOMONTH(BL35,0),IF($Q$33=Lists!$I$20,EOMONTH(BL35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BL35,11),\"\"))))))","v":""},{"$f":"IF(BM35=\"\",\"\",IF($Q$33=Lists!$I$17,BM35+6,IF($Q$33=Lists!$I$18,IF(DAY(BM35)=21,EOMONTH(BM35,0),BM35+9),IF($Q$33=Lists!$I$19,EOMONTH(BM35,0),IF($Q$33=Lists!$I$20,EOMONTH(BM35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BM35,11),\"\"))))))","v":""},{"$f":"IF(BN35=\"\",\"\",IF($Q$33=Lists!$I$17,BN35+6,IF($Q$33=Lists!$I$18,IF(DAY(BN35)=21,EOMONTH(BN35,0),BN35+9),IF($Q$33=Lists!$I$19,EOMONTH(BN35,0),IF($Q$33=Lists!$I$20,EOMONTH(BN35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BN35,11),\"\"))))))","v":""},{"$f":"IF(BO35=\"\",\"\",IF($Q$33=Lists!$I$17,BO35+6,IF($Q$33=Lists!$I$18,IF(DAY(BO35)=21,EOMONTH(BO35,0),BO35+9),IF($Q$33=Lists!$I$19,EOMONTH(BO35,0),IF($Q$33=Lists!$I$20,EOMONTH(BO35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BO35,11),\"\"))))))","v":""},{"$f":"IF(BP35=\"\",\"\",IF($Q$33=Lists!$I$17,BP35+6,IF($Q$33=Lists!$I$18,IF(DAY(BP35)=21,EOMONTH(BP35,0),BP35+9),IF($Q$33=Lists!$I$19,EOMONTH(BP35,0),IF($Q$33=Lists!$I$20,EOMONTH(BP35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BP35,11),\"\"))))))","v":""},{"$f":"IF(BQ35=\"\",\"\",IF($Q$33=Lists!$I$17,BQ35+6,IF($Q$33=Lists!$I$18,IF(DAY(BQ35)=21,EOMONTH(BQ35,0),BQ35+9),IF($Q$33=Lists!$I$19,EOMONTH(BQ35,0),IF($Q$33=Lists!$I$20,EOMONTH(BQ35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BQ35,11),\"\"))))))","v":""},{"$f":"IF(BR35=\"\",\"\",IF($Q$33=Lists!$I$17,BR35+6,IF($Q$33=Lists!$I$18,IF(DAY(BR35)=21,EOMONTH(BR35,0),BR35+9),IF($Q$33=Lists!$I$19,EOMONTH(BR35,0),IF($Q$33=Lists!$I$20,EOMONTH(BR35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BR35,11),\"\"))))))","v":""},{"$f":"IF(BS35=\"\",\"\",IF($Q$33=Lists!$I$17,BS35+6,IF($Q$33=Lists!$I$18,IF(DAY(BS35)=21,EOMONTH(BS35,0),BS35+9),IF($Q$33=Lists!$I$19,EOMONTH(BS35,0),IF($Q$33=Lists!$I$20,EOMONTH(BS35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BS35,11),\"\"))))))","v":""},{"$f":"IF(BT35=\"\",\"\",IF($Q$33=Lists!$I$17,BT35+6,IF($Q$33=Lists!$I$18,IF(DAY(BT35)=21,EOMONTH(BT35,0),BT35+9),IF($Q$33=Lists!$I$19,EOMONTH(BT35,0),IF($Q$33=Lists!$I$20,EOMONTH(BT35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BT35,11),\"\"))))))","v":""},{"$f":"IF(BU35=\"\",\"\",IF($Q$33=Lists!$I$17,BU35+6,IF($Q$33=Lists!$I$18,IF(DAY(BU35)=21,EOMONTH(BU35,0),BU35+9),IF($Q$33=Lists!$I$19,EOMONTH(BU35,0),IF($Q$33=Lists!$I$20,EOMONTH(BU35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BU35,11),\"\"))))))","v":""},{"$f":"IF(BV35=\"\",\"\",IF($Q$33=Lists!$I$17,BV35+6,IF($Q$33=Lists!$I$18,IF(DAY(BV35)=21,EOMONTH(BV35,0),BV35+9),IF($Q$33=Lists!$I$19,EOMONTH(BV35,0),IF($Q$33=Lists!$I$20,EOMONTH(BV35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BV35,11),\"\"))))))","v":""},{"$f":"IF(BW35=\"\",\"\",IF($Q$33=Lists!$I$17,BW35+6,IF($Q$33=Lists!$I$18,IF(DAY(BW35)=21,EOMONTH(BW35,0),BW35+9),IF($Q$33=Lists!$I$19,EOMONTH(BW35,0),IF($Q$33=Lists!$I$20,EOMONTH(BW35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BW35,11),\"\"))))))","v":""},{"$f":"IF(BX35=\"\",\"\",IF($Q$33=Lists!$I$17,BX35+6,IF($Q$33=Lists!$I$18,IF(DAY(BX35)=21,EOMONTH(BX35,0),BX35+9),IF($Q$33=Lists!$I$19,EOMONTH(BX35,0),IF($Q$33=Lists!$I$20,EOMONTH(BX35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BX35,11),\"\"))))))","v":""},{"$f":"IF(BY35=\"\",\"\",IF($Q$33=Lists!$I$17,BY35+6,IF($Q$33=Lists!$I$18,IF(DAY(BY35)=21,EOMONTH(BY35,0),BY35+9),IF($Q$33=Lists!$I$19,EOMONTH(BY35,0),IF($Q$33=Lists!$I$20,EOMONTH(BY35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BY35,11),\"\"))))))","v":""},{"$f":"IF(BZ35=\"\",\"\",IF($Q$33=Lists!$I$17,BZ35+6,IF($Q$33=Lists!$I$18,IF(DAY(BZ35)=21,EOMONTH(BZ35,0),BZ35+9),IF($Q$33=Lists!$I$19,EOMONTH(BZ35,0),IF($Q$33=Lists!$I$20,EOMONTH(BZ35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BZ35,11),\"\"))))))","v":""},{"$f":"IF(CA35=\"\",\"\",IF($Q$33=Lists!$I$17,CA35+6,IF($Q$33=Lists!$I$18,IF(DAY(CA35)=21,EOMONTH(CA35,0),CA35+9),IF($Q$33=Lists!$I$19,EOMONTH(CA35,0),IF($Q$33=Lists!$I$20,EOMONTH(CA35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CA35,11),\"\"))))))","v":""},{"$f":"IF(CB35=\"\",\"\",IF($Q$33=Lists!$I$17,CB35+6,IF($Q$33=Lists!$I$18,IF(DAY(CB35)=21,EOMONTH(CB35,0),CB35+9),IF($Q$33=Lists!$I$19,EOMONTH(CB35,0),IF($Q$33=Lists!$I$20,EOMONTH(CB35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CB35,11),\"\"))))))","v":""},{"$f":"IF(CC35=\"\",\"\",IF($Q$33=Lists!$I$17,CC35+6,IF($Q$33=Lists!$I$18,IF(DAY(CC35)=21,EOMONTH(CC35,0),CC35+9),IF($Q$33=Lists!$I$19,EOMONTH(CC35,0),IF($Q$33=Lists!$I$20,EOMONTH(CC35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CC35,11),\"\"))))))","v":""},{"$f":"IF(CD35=\"\",\"\",IF($Q$33=Lists!$I$17,CD35+6,IF($Q$33=Lists!$I$18,IF(DAY(CD35)=21,EOMONTH(CD35,0),CD35+9),IF($Q$33=Lists!$I$19,EOMONTH(CD35,0),IF($Q$33=Lists!$I$20,EOMONTH(CD35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CD35,11),\"\"))))))","v":""},{"$f":"IF(CE35=\"\",\"\",IF($Q$33=Lists!$I$17,CE35+6,IF($Q$33=Lists!$I$18,IF(DAY(CE35)=21,EOMONTH(CE35,0),CE35+9),IF($Q$33=Lists!$I$19,EOMONTH(CE35,0),IF($Q$33=Lists!$I$20,EOMONTH(CE35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CE35,11),\"\"))))))","v":""},{"$f":"IF(CF35=\"\",\"\",IF($Q$33=Lists!$I$17,CF35+6,IF($Q$33=Lists!$I$18,IF(DAY(CF35)=21,EOMONTH(CF35,0),CF35+9),IF($Q$33=Lists!$I$19,EOMONTH(CF35,0),IF($Q$33=Lists!$I$20,EOMONTH(CF35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CF35,11),\"\"))))))","v":""},{"$f":"IF(CG35=\"\",\"\",IF($Q$33=Lists!$I$17,CG35+6,IF($Q$33=Lists!$I$18,IF(DAY(CG35)=21,EOMONTH(CG35,0),CG35+9),IF($Q$33=Lists!$I$19,EOMONTH(CG35,0),IF($Q$33=Lists!$I$20,EOMONTH(CG35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CG35,11),\"\"))))))","v":""},{"$f":"IF(CH35=\"\",\"\",IF($Q$33=Lists!$I$17,CH35+6,IF($Q$33=Lists!$I$18,IF(DAY(CH35)=21,EOMONTH(CH35,0),CH35+9),IF($Q$33=Lists!$I$19,EOMONTH(CH35,0),IF($Q$33=Lists!$I$20,EOMONTH(CH35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CH35,11),\"\"))))))","v":""},{"$f":"IF(CI35=\"\",\"\",IF($Q$33=Lists!$I$17,CI35+6,IF($Q$33=Lists!$I$18,IF(DAY(CI35)=21,EOMONTH(CI35,0),CI35+9),IF($Q$33=Lists!$I$19,EOMONTH(CI35,0),IF($Q$33=Lists!$I$20,EOMONTH(CI35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CI35,11),\"\"))))))","v":""},{"$f":"IF(CJ35=\"\",\"\",IF($Q$33=Lists!$I$17,CJ35+6,IF($Q$33=Lists!$I$18,IF(DAY(CJ35)=21,EOMONTH(CJ35,0),CJ35+9),IF($Q$33=Lists!$I$19,EOMONTH(CJ35,0),IF($Q$33=Lists!$I$20,EOMONTH(CJ35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CJ35,11),\"\"))))))","v":""},{"$f":"IF(CK35=\"\",\"\",IF($Q$33=Lists!$I$17,CK35+6,IF($Q$33=Lists!$I$18,IF(DAY(CK35)=21,EOMONTH(CK35,0),CK35+9),IF($Q$33=Lists!$I$19,EOMONTH(CK35,0),IF($Q$33=Lists!$I$20,EOMONTH(CK35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CK35,11),\"\"))))))","v":""},{"$f":"IF(CL35=\"\",\"\",IF($Q$33=Lists!$I$17,CL35+6,IF($Q$33=Lists!$I$18,IF(DAY(CL35)=21,EOMONTH(CL35,0),CL35+9),IF($Q$33=Lists!$I$19,EOMONTH(CL35,0),IF($Q$33=Lists!$I$20,EOMONTH(CL35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CL35,11),\"\"))))))","v":""},{"$f":"IF(CM35=\"\",\"\",IF($Q$33=Lists!$I$17,CM35+6,IF($Q$33=Lists!$I$18,IF(DAY(CM35)=21,EOMONTH(CM35,0),CM35+9),IF($Q$33=Lists!$I$19,EOMONTH(CM35,0),IF($Q$33=Lists!$I$20,EOMONTH(CM35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CM35,11),\"\"))))))","v":""},{"$f":"IF(CN35=\"\",\"\",IF($Q$33=Lists!$I$17,CN35+6,IF($Q$33=Lists!$I$18,IF(DAY(CN35)=21,EOMONTH(CN35,0),CN35+9),IF($Q$33=Lists!$I$19,EOMONTH(CN35,0),IF($Q$33=Lists!$I$20,EOMONTH(CN35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CN35,11),\"\"))))))","v":""},{"$f":"IF(CO35=\"\",\"\",IF($Q$33=Lists!$I$17,CO35+6,IF($Q$33=Lists!$I$18,IF(DAY(CO35)=21,EOMONTH(CO35,0),CO35+9),IF($Q$33=Lists!$I$19,EOMONTH(CO35,0),IF($Q$33=Lists!$I$20,EOMONTH(CO35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CO35,11),\"\"))))))","v":""},{"$f":"IF(CP35=\"\",\"\",IF($Q$33=Lists!$I$17,CP35+6,IF($Q$33=Lists!$I$18,IF(DAY(CP35)=21,EOMONTH(CP35,0),CP35+9),IF($Q$33=Lists!$I$19,EOMONTH(CP35,0),IF($Q$33=Lists!$I$20,EOMONTH(CP35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CP35,11),\"\"))))))","v":""},{"$f":"IF(CQ35=\"\",\"\",IF($Q$33=Lists!$I$17,CQ35+6,IF($Q$33=Lists!$I$18,IF(DAY(CQ35)=21,EOMONTH(CQ35,0),CQ35+9),IF($Q$33=Lists!$I$19,EOMONTH(CQ35,0),IF($Q$33=Lists!$I$20,EOMONTH(CQ35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CQ35,11),\"\"))))))","v":""},{"$f":"IF(CR35=\"\",\"\",IF($Q$33=Lists!$I$17,CR35+6,IF($Q$33=Lists!$I$18,IF(DAY(CR35)=21,EOMONTH(CR35,0),CR35+9),IF($Q$33=Lists!$I$19,EOMONTH(CR35,0),IF($Q$33=Lists!$I$20,EOMONTH(CR35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CR35,11),\"\"))))))","v":""},{"$f":"IF(CS35=\"\",\"\",IF($Q$33=Lists!$I$17,CS35+6,IF($Q$33=Lists!$I$18,IF(DAY(CS35)=21,EOMONTH(CS35,0),CS35+9),IF($Q$33=Lists!$I$19,EOMONTH(CS35,0),IF($Q$33=Lists!$I$20,EOMONTH(CS35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CS35,11),\"\"))))))","v":""},{"$f":"IF(CT35=\"\",\"\",IF($Q$33=Lists!$I$17,CT35+6,IF($Q$33=Lists!$I$18,IF(DAY(CT35)=21,EOMONTH(CT35,0),CT35+9),IF($Q$33=Lists!$I$19,EOMONTH(CT35,0),IF($Q$33=Lists!$I$20,EOMONTH(CT35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CT35,11),\"\"))))))","v":""},{"$f":"IF(CU35=\"\",\"\",IF($Q$33=Lists!$I$17,CU35+6,IF($Q$33=Lists!$I$18,IF(DAY(CU35)=21,EOMONTH(CU35,0),CU35+9),IF($Q$33=Lists!$I$19,EOMONTH(CU35,0),IF($Q$33=Lists!$I$20,EOMONTH(CU35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CU35,11),\"\"))))))","v":""}]
[{"$f":"ROW()","v":37},null,null,null,null,null,{"$f":"IF($R37=\"^\",IF(COUNTIF(Lists!$13:$13,H37)=1,0,1),0)","v":0},"названия периодов отчетности",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AA32,MONTH(AA35),$Z33:AA33,YEAR(AA35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AA32=1,\"янв\",IF(AA32=2,\"фев\",IF(AA32=3,\"мар\",IF(AA32=4,\"апр\",IF(AA32=5,\"май\",IF(AA32=6,\"июн\",IF(AA32=7,\"июл\",IF(AA32=8,\"авг\",IF(AA32=9,\"сен\",IF(AA32=10,\"окт\",IF(AA32=11,\"ноя\",\"дек\")))))))))))&AA33,IF($Q$33=Lists!$I$19,AA35,IF($Q$33=Lists!$I$20,(INT((AA32-1)/3)+1)&\"кв\"&AA33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AA31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AA35)&\"г.\",\"\"))))))","v":"1 год"},{"$f":"IF(AB35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AB32,MONTH(AB35),$Z33:AB33,YEAR(AB35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AB32=1,\"янв\",IF(AB32=2,\"фев\",IF(AB32=3,\"мар\",IF(AB32=4,\"апр\",IF(AB32=5,\"май\",IF(AB32=6,\"июн\",IF(AB32=7,\"июл\",IF(AB32=8,\"авг\",IF(AB32=9,\"сен\",IF(AB32=10,\"окт\",IF(AB32=11,\"ноя\",\"дек\")))))))))))&AB33,IF($Q$33=Lists!$I$19,AB35,IF($Q$33=Lists!$I$20,(INT((AB32-1)/3)+1)&\"кв\"&AB33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AB31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AB35)&\"г.\",\"\"))))))","v":"2 год"},{"$f":"IF(AC35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AC32,MONTH(AC35),$Z33:AC33,YEAR(AC35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AC32=1,\"янв\",IF(AC32=2,\"фев\",IF(AC32=3,\"мар\",IF(AC32=4,\"апр\",IF(AC32=5,\"май\",IF(AC32=6,\"июн\",IF(AC32=7,\"июл\",IF(AC32=8,\"авг\",IF(AC32=9,\"сен\",IF(AC32=10,\"окт\",IF(AC32=11,\"ноя\",\"дек\")))))))))))&AC33,IF($Q$33=Lists!$I$19,AC35,IF($Q$33=Lists!$I$20,(INT((AC32-1)/3)+1)&\"кв\"&AC33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AC31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AC35)&\"г.\",\"\"))))))","v":"3 год"},{"$f":"IF(AD35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AD32,MONTH(AD35),$Z33:AD33,YEAR(AD35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AD32=1,\"янв\",IF(AD32=2,\"фев\",IF(AD32=3,\"мар\",IF(AD32=4,\"апр\",IF(AD32=5,\"май\",IF(AD32=6,\"июн\",IF(AD32=7,\"июл\",IF(AD32=8,\"авг\",IF(AD32=9,\"сен\",IF(AD32=10,\"окт\",IF(AD32=11,\"ноя\",\"дек\")))))))))))&AD33,IF($Q$33=Lists!$I$19,AD35,IF($Q$33=Lists!$I$20,(INT((AD32-1)/3)+1)&\"кв\"&AD33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AD31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AD35)&\"г.\",\"\"))))))","v":"4 год"},{"$f":"IF(AE35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AE32,MONTH(AE35),$Z33:AE33,YEAR(AE35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AE32=1,\"янв\",IF(AE32=2,\"фев\",IF(AE32=3,\"мар\",IF(AE32=4,\"апр\",IF(AE32=5,\"май\",IF(AE32=6,\"июн\",IF(AE32=7,\"июл\",IF(AE32=8,\"авг\",IF(AE32=9,\"сен\",IF(AE32=10,\"окт\",IF(AE32=11,\"ноя\",\"дек\")))))))))))&AE33,IF($Q$33=Lists!$I$19,AE35,IF($Q$33=Lists!$I$20,(INT((AE32-1)/3)+1)&\"кв\"&AE33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AE31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AE35)&\"г.\",\"\"))))))","v":"5 год"},{"$f":"IF(AF35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AF32,MONTH(AF35),$Z33:AF33,YEAR(AF35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AF32=1,\"янв\",IF(AF32=2,\"фев\",IF(AF32=3,\"мар\",IF(AF32=4,\"апр\",IF(AF32=5,\"май\",IF(AF32=6,\"июн\",IF(AF32=7,\"июл\",IF(AF32=8,\"авг\",IF(AF32=9,\"сен\",IF(AF32=10,\"окт\",IF(AF32=11,\"ноя\",\"дек\")))))))))))&AF33,IF($Q$33=Lists!$I$19,AF35,IF($Q$33=Lists!$I$20,(INT((AF32-1)/3)+1)&\"кв\"&AF33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AF31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AF35)&\"г.\",\"\"))))))","v":"6 год"},{"$f":"IF(AG35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AG32,MONTH(AG35),$Z33:AG33,YEAR(AG35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AG32=1,\"янв\",IF(AG32=2,\"фев\",IF(AG32=3,\"мар\",IF(AG32=4,\"апр\",IF(AG32=5,\"май\",IF(AG32=6,\"июн\",IF(AG32=7,\"июл\",IF(AG32=8,\"авг\",IF(AG32=9,\"сен\",IF(AG32=10,\"окт\",IF(AG32=11,\"ноя\",\"дек\")))))))))))&AG33,IF($Q$33=Lists!$I$19,AG35,IF($Q$33=Lists!$I$20,(INT((AG32-1)/3)+1)&\"кв\"&AG33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AG31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AG35)&\"г.\",\"\"))))))","v":"7 год"},{"$f":"IF(AH35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AH32,MONTH(AH35),$Z33:AH33,YEAR(AH35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AH32=1,\"янв\",IF(AH32=2,\"фев\",IF(AH32=3,\"мар\",IF(AH32=4,\"апр\",IF(AH32=5,\"май\",IF(AH32=6,\"июн\",IF(AH32=7,\"июл\",IF(AH32=8,\"авг\",IF(AH32=9,\"сен\",IF(AH32=10,\"окт\",IF(AH32=11,\"ноя\",\"дек\")))))))))))&AH33,IF($Q$33=Lists!$I$19,AH35,IF($Q$33=Lists!$I$20,(INT((AH32-1)/3)+1)&\"кв\"&AH33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AH31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AH35)&\"г.\",\"\"))))))","v":"8 год"},{"$f":"IF(AI35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AI32,MONTH(AI35),$Z33:AI33,YEAR(AI35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AI32=1,\"янв\",IF(AI32=2,\"фев\",IF(AI32=3,\"мар\",IF(AI32=4,\"апр\",IF(AI32=5,\"май\",IF(AI32=6,\"июн\",IF(AI32=7,\"июл\",IF(AI32=8,\"авг\",IF(AI32=9,\"сен\",IF(AI32=10,\"окт\",IF(AI32=11,\"ноя\",\"дек\")))))))))))&AI33,IF($Q$33=Lists!$I$19,AI35,IF($Q$33=Lists!$I$20,(INT((AI32-1)/3)+1)&\"кв\"&AI33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AI31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AI35)&\"г.\",\"\"))))))","v":"9 год"},{"$f":"IF(AJ35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AJ32,MONTH(AJ35),$Z33:AJ33,YEAR(AJ35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AJ32=1,\"янв\",IF(AJ32=2,\"фев\",IF(AJ32=3,\"мар\",IF(AJ32=4,\"апр\",IF(AJ32=5,\"май\",IF(AJ32=6,\"июн\",IF(AJ32=7,\"июл\",IF(AJ32=8,\"авг\",IF(AJ32=9,\"сен\",IF(AJ32=10,\"окт\",IF(AJ32=11,\"ноя\",\"дек\")))))))))))&AJ33,IF($Q$33=Lists!$I$19,AJ35,IF($Q$33=Lists!$I$20,(INT((AJ32-1)/3)+1)&\"кв\"&AJ33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AJ31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AJ35)&\"г.\",\"\"))))))","v":"10 год"},{"$f":"IF(AK35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AK32,MONTH(AK35),$Z33:AK33,YEAR(AK35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AK32=1,\"янв\",IF(AK32=2,\"фев\",IF(AK32=3,\"мар\",IF(AK32=4,\"апр\",IF(AK32=5,\"май\",IF(AK32=6,\"июн\",IF(AK32=7,\"июл\",IF(AK32=8,\"авг\",IF(AK32=9,\"сен\",IF(AK32=10,\"окт\",IF(AK32=11,\"ноя\",\"дек\")))))))))))&AK33,IF($Q$33=Lists!$I$19,AK35,IF($Q$33=Lists!$I$20,(INT((AK32-1)/3)+1)&\"кв\"&AK33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AK31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AK35)&\"г.\",\"\"))))))","v":"11 год"},{"$f":"IF(AL35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AL32,MONTH(AL35),$Z33:AL33,YEAR(AL35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AL32=1,\"янв\",IF(AL32=2,\"фев\",IF(AL32=3,\"мар\",IF(AL32=4,\"апр\",IF(AL32=5,\"май\",IF(AL32=6,\"июн\",IF(AL32=7,\"июл\",IF(AL32=8,\"авг\",IF(AL32=9,\"сен\",IF(AL32=10,\"окт\",IF(AL32=11,\"ноя\",\"дек\")))))))))))&AL33,IF($Q$33=Lists!$I$19,AL35,IF($Q$33=Lists!$I$20,(INT((AL32-1)/3)+1)&\"кв\"&AL33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AL31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AL35)&\"г.\",\"\"))))))","v":"12 год"},{"$f":"IF(AM35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AM32,MONTH(AM35),$Z33:AM33,YEAR(AM35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AM32=1,\"янв\",IF(AM32=2,\"фев\",IF(AM32=3,\"мар\",IF(AM32=4,\"апр\",IF(AM32=5,\"май\",IF(AM32=6,\"июн\",IF(AM32=7,\"июл\",IF(AM32=8,\"авг\",IF(AM32=9,\"сен\",IF(AM32=10,\"окт\",IF(AM32=11,\"ноя\",\"дек\")))))))))))&AM33,IF($Q$33=Lists!$I$19,AM35,IF($Q$33=Lists!$I$20,(INT((AM32-1)/3)+1)&\"кв\"&AM33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AM31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AM35)&\"г.\",\"\"))))))","v":"13 год"},{"$f":"IF(AN35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AN32,MONTH(AN35),$Z33:AN33,YEAR(AN35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AN32=1,\"янв\",IF(AN32=2,\"фев\",IF(AN32=3,\"мар\",IF(AN32=4,\"апр\",IF(AN32=5,\"май\",IF(AN32=6,\"июн\",IF(AN32=7,\"июл\",IF(AN32=8,\"авг\",IF(AN32=9,\"сен\",IF(AN32=10,\"окт\",IF(AN32=11,\"ноя\",\"дек\")))))))))))&AN33,IF($Q$33=Lists!$I$19,AN35,IF($Q$33=Lists!$I$20,(INT((AN32-1)/3)+1)&\"кв\"&AN33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AN31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AN35)&\"г.\",\"\"))))))","v":"14 год"},{"$f":"IF(AO35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AO32,MONTH(AO35),$Z33:AO33,YEAR(AO35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AO32=1,\"янв\",IF(AO32=2,\"фев\",IF(AO32=3,\"мар\",IF(AO32=4,\"апр\",IF(AO32=5,\"май\",IF(AO32=6,\"июн\",IF(AO32=7,\"июл\",IF(AO32=8,\"авг\",IF(AO32=9,\"сен\",IF(AO32=10,\"окт\",IF(AO32=11,\"ноя\",\"дек\")))))))))))&AO33,IF($Q$33=Lists!$I$19,AO35,IF($Q$33=Lists!$I$20,(INT((AO32-1)/3)+1)&\"кв\"&AO33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AO31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AO35)&\"г.\",\"\"))))))","v":"15 год"},{"$f":"IF(AP35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AP32,MONTH(AP35),$Z33:AP33,YEAR(AP35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AP32=1,\"янв\",IF(AP32=2,\"фев\",IF(AP32=3,\"мар\",IF(AP32=4,\"апр\",IF(AP32=5,\"май\",IF(AP32=6,\"июн\",IF(AP32=7,\"июл\",IF(AP32=8,\"авг\",IF(AP32=9,\"сен\",IF(AP32=10,\"окт\",IF(AP32=11,\"ноя\",\"дек\")))))))))))&AP33,IF($Q$33=Lists!$I$19,AP35,IF($Q$33=Lists!$I$20,(INT((AP32-1)/3)+1)&\"кв\"&AP33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AP31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AP35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AQ35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AQ32,MONTH(AQ35),$Z33:AQ33,YEAR(AQ35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AQ32=1,\"янв\",IF(AQ32=2,\"фев\",IF(AQ32=3,\"мар\",IF(AQ32=4,\"апр\",IF(AQ32=5,\"май\",IF(AQ32=6,\"июн\",IF(AQ32=7,\"июл\",IF(AQ32=8,\"авг\",IF(AQ32=9,\"сен\",IF(AQ32=10,\"окт\",IF(AQ32=11,\"ноя\",\"дек\")))))))))))&AQ33,IF($Q$33=Lists!$I$19,AQ35,IF($Q$33=Lists!$I$20,(INT((AQ32-1)/3)+1)&\"кв\"&AQ33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AQ31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AQ35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AR35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AR32,MONTH(AR35),$Z33:AR33,YEAR(AR35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AR32=1,\"янв\",IF(AR32=2,\"фев\",IF(AR32=3,\"мар\",IF(AR32=4,\"апр\",IF(AR32=5,\"май\",IF(AR32=6,\"июн\",IF(AR32=7,\"июл\",IF(AR32=8,\"авг\",IF(AR32=9,\"сен\",IF(AR32=10,\"окт\",IF(AR32=11,\"ноя\",\"дек\")))))))))))&AR33,IF($Q$33=Lists!$I$19,AR35,IF($Q$33=Lists!$I$20,(INT((AR32-1)/3)+1)&\"кв\"&AR33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AR31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AR35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AS35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AS32,MONTH(AS35),$Z33:AS33,YEAR(AS35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AS32=1,\"янв\",IF(AS32=2,\"фев\",IF(AS32=3,\"мар\",IF(AS32=4,\"апр\",IF(AS32=5,\"май\",IF(AS32=6,\"июн\",IF(AS32=7,\"июл\",IF(AS32=8,\"авг\",IF(AS32=9,\"сен\",IF(AS32=10,\"окт\",IF(AS32=11,\"ноя\",\"дек\")))))))))))&AS33,IF($Q$33=Lists!$I$19,AS35,IF($Q$33=Lists!$I$20,(INT((AS32-1)/3)+1)&\"кв\"&AS33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AS31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AS35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AT35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AT32,MONTH(AT35),$Z33:AT33,YEAR(AT35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AT32=1,\"янв\",IF(AT32=2,\"фев\",IF(AT32=3,\"мар\",IF(AT32=4,\"апр\",IF(AT32=5,\"май\",IF(AT32=6,\"июн\",IF(AT32=7,\"июл\",IF(AT32=8,\"авг\",IF(AT32=9,\"сен\",IF(AT32=10,\"окт\",IF(AT32=11,\"ноя\",\"дек\")))))))))))&AT33,IF($Q$33=Lists!$I$19,AT35,IF($Q$33=Lists!$I$20,(INT((AT32-1)/3)+1)&\"кв\"&AT33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AT31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AT35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AU35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AU32,MONTH(AU35),$Z33:AU33,YEAR(AU35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AU32=1,\"янв\",IF(AU32=2,\"фев\",IF(AU32=3,\"мар\",IF(AU32=4,\"апр\",IF(AU32=5,\"май\",IF(AU32=6,\"июн\",IF(AU32=7,\"июл\",IF(AU32=8,\"авг\",IF(AU32=9,\"сен\",IF(AU32=10,\"окт\",IF(AU32=11,\"ноя\",\"дек\")))))))))))&AU33,IF($Q$33=Lists!$I$19,AU35,IF($Q$33=Lists!$I$20,(INT((AU32-1)/3)+1)&\"кв\"&AU33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AU31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AU35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AV35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AV32,MONTH(AV35),$Z33:AV33,YEAR(AV35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AV32=1,\"янв\",IF(AV32=2,\"фев\",IF(AV32=3,\"мар\",IF(AV32=4,\"апр\",IF(AV32=5,\"май\",IF(AV32=6,\"июн\",IF(AV32=7,\"июл\",IF(AV32=8,\"авг\",IF(AV32=9,\"сен\",IF(AV32=10,\"окт\",IF(AV32=11,\"ноя\",\"дек\")))))))))))&AV33,IF($Q$33=Lists!$I$19,AV35,IF($Q$33=Lists!$I$20,(INT((AV32-1)/3)+1)&\"кв\"&AV33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AV31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AV35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AW35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AW32,MONTH(AW35),$Z33:AW33,YEAR(AW35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AW32=1,\"янв\",IF(AW32=2,\"фев\",IF(AW32=3,\"мар\",IF(AW32=4,\"апр\",IF(AW32=5,\"май\",IF(AW32=6,\"июн\",IF(AW32=7,\"июл\",IF(AW32=8,\"авг\",IF(AW32=9,\"сен\",IF(AW32=10,\"окт\",IF(AW32=11,\"ноя\",\"дек\")))))))))))&AW33,IF($Q$33=Lists!$I$19,AW35,IF($Q$33=Lists!$I$20,(INT((AW32-1)/3)+1)&\"кв\"&AW33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AW31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AW35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AX35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AX32,MONTH(AX35),$Z33:AX33,YEAR(AX35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AX32=1,\"янв\",IF(AX32=2,\"фев\",IF(AX32=3,\"мар\",IF(AX32=4,\"апр\",IF(AX32=5,\"май\",IF(AX32=6,\"июн\",IF(AX32=7,\"июл\",IF(AX32=8,\"авг\",IF(AX32=9,\"сен\",IF(AX32=10,\"окт\",IF(AX32=11,\"ноя\",\"дек\")))))))))))&AX33,IF($Q$33=Lists!$I$19,AX35,IF($Q$33=Lists!$I$20,(INT((AX32-1)/3)+1)&\"кв\"&AX33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AX31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AX35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AY35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AY32,MONTH(AY35),$Z33:AY33,YEAR(AY35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AY32=1,\"янв\",IF(AY32=2,\"фев\",IF(AY32=3,\"мар\",IF(AY32=4,\"апр\",IF(AY32=5,\"май\",IF(AY32=6,\"июн\",IF(AY32=7,\"июл\",IF(AY32=8,\"авг\",IF(AY32=9,\"сен\",IF(AY32=10,\"окт\",IF(AY32=11,\"ноя\",\"дек\")))))))))))&AY33,IF($Q$33=Lists!$I$19,AY35,IF($Q$33=Lists!$I$20,(INT((AY32-1)/3)+1)&\"кв\"&AY33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AY31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AY35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AZ35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AZ32,MONTH(AZ35),$Z33:AZ33,YEAR(AZ35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AZ32=1,\"янв\",IF(AZ32=2,\"фев\",IF(AZ32=3,\"мар\",IF(AZ32=4,\"апр\",IF(AZ32=5,\"май\",IF(AZ32=6,\"июн\",IF(AZ32=7,\"июл\",IF(AZ32=8,\"авг\",IF(AZ32=9,\"сен\",IF(AZ32=10,\"окт\",IF(AZ32=11,\"ноя\",\"дек\")))))))))))&AZ33,IF($Q$33=Lists!$I$19,AZ35,IF($Q$33=Lists!$I$20,(INT((AZ32-1)/3)+1)&\"кв\"&AZ33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AZ31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AZ35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BA35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BA32,MONTH(BA35),$Z33:BA33,YEAR(BA35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BA32=1,\"янв\",IF(BA32=2,\"фев\",IF(BA32=3,\"мар\",IF(BA32=4,\"апр\",IF(BA32=5,\"май\",IF(BA32=6,\"июн\",IF(BA32=7,\"июл\",IF(BA32=8,\"авг\",IF(BA32=9,\"сен\",IF(BA32=10,\"окт\",IF(BA32=11,\"ноя\",\"дек\")))))))))))&BA33,IF($Q$33=Lists!$I$19,BA35,IF($Q$33=Lists!$I$20,(INT((BA32-1)/3)+1)&\"кв\"&BA33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BA31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BA35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BB35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BB32,MONTH(BB35),$Z33:BB33,YEAR(BB35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BB32=1,\"янв\",IF(BB32=2,\"фев\",IF(BB32=3,\"мар\",IF(BB32=4,\"апр\",IF(BB32=5,\"май\",IF(BB32=6,\"июн\",IF(BB32=7,\"июл\",IF(BB32=8,\"авг\",IF(BB32=9,\"сен\",IF(BB32=10,\"окт\",IF(BB32=11,\"ноя\",\"дек\")))))))))))&BB33,IF($Q$33=Lists!$I$19,BB35,IF($Q$33=Lists!$I$20,(INT((BB32-1)/3)+1)&\"кв\"&BB33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BB31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BB35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BC35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BC32,MONTH(BC35),$Z33:BC33,YEAR(BC35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BC32=1,\"янв\",IF(BC32=2,\"фев\",IF(BC32=3,\"мар\",IF(BC32=4,\"апр\",IF(BC32=5,\"май\",IF(BC32=6,\"июн\",IF(BC32=7,\"июл\",IF(BC32=8,\"авг\",IF(BC32=9,\"сен\",IF(BC32=10,\"окт\",IF(BC32=11,\"ноя\",\"дек\")))))))))))&BC33,IF($Q$33=Lists!$I$19,BC35,IF($Q$33=Lists!$I$20,(INT((BC32-1)/3)+1)&\"кв\"&BC33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BC31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BC35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BD35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BD32,MONTH(BD35),$Z33:BD33,YEAR(BD35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BD32=1,\"янв\",IF(BD32=2,\"фев\",IF(BD32=3,\"мар\",IF(BD32=4,\"апр\",IF(BD32=5,\"май\",IF(BD32=6,\"июн\",IF(BD32=7,\"июл\",IF(BD32=8,\"авг\",IF(BD32=9,\"сен\",IF(BD32=10,\"окт\",IF(BD32=11,\"ноя\",\"дек\")))))))))))&BD33,IF($Q$33=Lists!$I$19,BD35,IF($Q$33=Lists!$I$20,(INT((BD32-1)/3)+1)&\"кв\"&BD33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BD31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BD35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BE35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BE32,MONTH(BE35),$Z33:BE33,YEAR(BE35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BE32=1,\"янв\",IF(BE32=2,\"фев\",IF(BE32=3,\"мар\",IF(BE32=4,\"апр\",IF(BE32=5,\"май\",IF(BE32=6,\"июн\",IF(BE32=7,\"июл\",IF(BE32=8,\"авг\",IF(BE32=9,\"сен\",IF(BE32=10,\"окт\",IF(BE32=11,\"ноя\",\"дек\")))))))))))&BE33,IF($Q$33=Lists!$I$19,BE35,IF($Q$33=Lists!$I$20,(INT((BE32-1)/3)+1)&\"кв\"&BE33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BE31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BE35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BF35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BF32,MONTH(BF35),$Z33:BF33,YEAR(BF35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BF32=1,\"янв\",IF(BF32=2,\"фев\",IF(BF32=3,\"мар\",IF(BF32=4,\"апр\",IF(BF32=5,\"май\",IF(BF32=6,\"июн\",IF(BF32=7,\"июл\",IF(BF32=8,\"авг\",IF(BF32=9,\"сен\",IF(BF32=10,\"окт\",IF(BF32=11,\"ноя\",\"дек\")))))))))))&BF33,IF($Q$33=Lists!$I$19,BF35,IF($Q$33=Lists!$I$20,(INT((BF32-1)/3)+1)&\"кв\"&BF33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BF31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BF35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BG35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BG32,MONTH(BG35),$Z33:BG33,YEAR(BG35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BG32=1,\"янв\",IF(BG32=2,\"фев\",IF(BG32=3,\"мар\",IF(BG32=4,\"апр\",IF(BG32=5,\"май\",IF(BG32=6,\"июн\",IF(BG32=7,\"июл\",IF(BG32=8,\"авг\",IF(BG32=9,\"сен\",IF(BG32=10,\"окт\",IF(BG32=11,\"ноя\",\"дек\")))))))))))&BG33,IF($Q$33=Lists!$I$19,BG35,IF($Q$33=Lists!$I$20,(INT((BG32-1)/3)+1)&\"кв\"&BG33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BG31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BG35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BH35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BH32,MONTH(BH35),$Z33:BH33,YEAR(BH35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BH32=1,\"янв\",IF(BH32=2,\"фев\",IF(BH32=3,\"мар\",IF(BH32=4,\"апр\",IF(BH32=5,\"май\",IF(BH32=6,\"июн\",IF(BH32=7,\"июл\",IF(BH32=8,\"авг\",IF(BH32=9,\"сен\",IF(BH32=10,\"окт\",IF(BH32=11,\"ноя\",\"дек\")))))))))))&BH33,IF($Q$33=Lists!$I$19,BH35,IF($Q$33=Lists!$I$20,(INT((BH32-1)/3)+1)&\"кв\"&BH33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BH31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BH35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BI35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BI32,MONTH(BI35),$Z33:BI33,YEAR(BI35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BI32=1,\"янв\",IF(BI32=2,\"фев\",IF(BI32=3,\"мар\",IF(BI32=4,\"апр\",IF(BI32=5,\"май\",IF(BI32=6,\"июн\",IF(BI32=7,\"июл\",IF(BI32=8,\"авг\",IF(BI32=9,\"сен\",IF(BI32=10,\"окт\",IF(BI32=11,\"ноя\",\"дек\")))))))))))&BI33,IF($Q$33=Lists!$I$19,BI35,IF($Q$33=Lists!$I$20,(INT((BI32-1)/3)+1)&\"кв\"&BI33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BI31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BI35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BJ35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BJ32,MONTH(BJ35),$Z33:BJ33,YEAR(BJ35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BJ32=1,\"янв\",IF(BJ32=2,\"фев\",IF(BJ32=3,\"мар\",IF(BJ32=4,\"апр\",IF(BJ32=5,\"май\",IF(BJ32=6,\"июн\",IF(BJ32=7,\"июл\",IF(BJ32=8,\"авг\",IF(BJ32=9,\"сен\",IF(BJ32=10,\"окт\",IF(BJ32=11,\"ноя\",\"дек\")))))))))))&BJ33,IF($Q$33=Lists!$I$19,BJ35,IF($Q$33=Lists!$I$20,(INT((BJ32-1)/3)+1)&\"кв\"&BJ33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BJ31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BJ35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BK35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BK32,MONTH(BK35),$Z33:BK33,YEAR(BK35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BK32=1,\"янв\",IF(BK32=2,\"фев\",IF(BK32=3,\"мар\",IF(BK32=4,\"апр\",IF(BK32=5,\"май\",IF(BK32=6,\"июн\",IF(BK32=7,\"июл\",IF(BK32=8,\"авг\",IF(BK32=9,\"сен\",IF(BK32=10,\"окт\",IF(BK32=11,\"ноя\",\"дек\")))))))))))&BK33,IF($Q$33=Lists!$I$19,BK35,IF($Q$33=Lists!$I$20,(INT((BK32-1)/3)+1)&\"кв\"&BK33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BK31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BK35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BL35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BL32,MONTH(BL35),$Z33:BL33,YEAR(BL35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BL32=1,\"янв\",IF(BL32=2,\"фев\",IF(BL32=3,\"мар\",IF(BL32=4,\"апр\",IF(BL32=5,\"май\",IF(BL32=6,\"июн\",IF(BL32=7,\"июл\",IF(BL32=8,\"авг\",IF(BL32=9,\"сен\",IF(BL32=10,\"окт\",IF(BL32=11,\"ноя\",\"дек\")))))))))))&BL33,IF($Q$33=Lists!$I$19,BL35,IF($Q$33=Lists!$I$20,(INT((BL32-1)/3)+1)&\"кв\"&BL33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BL31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BL35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BM35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BM32,MONTH(BM35),$Z33:BM33,YEAR(BM35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BM32=1,\"янв\",IF(BM32=2,\"фев\",IF(BM32=3,\"мар\",IF(BM32=4,\"апр\",IF(BM32=5,\"май\",IF(BM32=6,\"июн\",IF(BM32=7,\"июл\",IF(BM32=8,\"авг\",IF(BM32=9,\"сен\",IF(BM32=10,\"окт\",IF(BM32=11,\"ноя\",\"дек\")))))))))))&BM33,IF($Q$33=Lists!$I$19,BM35,IF($Q$33=Lists!$I$20,(INT((BM32-1)/3)+1)&\"кв\"&BM33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BM31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BM35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BN35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BN32,MONTH(BN35),$Z33:BN33,YEAR(BN35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BN32=1,\"янв\",IF(BN32=2,\"фев\",IF(BN32=3,\"мар\",IF(BN32=4,\"апр\",IF(BN32=5,\"май\",IF(BN32=6,\"июн\",IF(BN32=7,\"июл\",IF(BN32=8,\"авг\",IF(BN32=9,\"сен\",IF(BN32=10,\"окт\",IF(BN32=11,\"ноя\",\"дек\")))))))))))&BN33,IF($Q$33=Lists!$I$19,BN35,IF($Q$33=Lists!$I$20,(INT((BN32-1)/3)+1)&\"кв\"&BN33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BN31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BN35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BO35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BO32,MONTH(BO35),$Z33:BO33,YEAR(BO35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BO32=1,\"янв\",IF(BO32=2,\"фев\",IF(BO32=3,\"мар\",IF(BO32=4,\"апр\",IF(BO32=5,\"май\",IF(BO32=6,\"июн\",IF(BO32=7,\"июл\",IF(BO32=8,\"авг\",IF(BO32=9,\"сен\",IF(BO32=10,\"окт\",IF(BO32=11,\"ноя\",\"дек\")))))))))))&BO33,IF($Q$33=Lists!$I$19,BO35,IF($Q$33=Lists!$I$20,(INT((BO32-1)/3)+1)&\"кв\"&BO33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BO31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BO35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BP35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BP32,MONTH(BP35),$Z33:BP33,YEAR(BP35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BP32=1,\"янв\",IF(BP32=2,\"фев\",IF(BP32=3,\"мар\",IF(BP32=4,\"апр\",IF(BP32=5,\"май\",IF(BP32=6,\"июн\",IF(BP32=7,\"июл\",IF(BP32=8,\"авг\",IF(BP32=9,\"сен\",IF(BP32=10,\"окт\",IF(BP32=11,\"ноя\",\"дек\")))))))))))&BP33,IF($Q$33=Lists!$I$19,BP35,IF($Q$33=Lists!$I$20,(INT((BP32-1)/3)+1)&\"кв\"&BP33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BP31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BP35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BQ35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BQ32,MONTH(BQ35),$Z33:BQ33,YEAR(BQ35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BQ32=1,\"янв\",IF(BQ32=2,\"фев\",IF(BQ32=3,\"мар\",IF(BQ32=4,\"апр\",IF(BQ32=5,\"май\",IF(BQ32=6,\"июн\",IF(BQ32=7,\"июл\",IF(BQ32=8,\"авг\",IF(BQ32=9,\"сен\",IF(BQ32=10,\"окт\",IF(BQ32=11,\"ноя\",\"дек\")))))))))))&BQ33,IF($Q$33=Lists!$I$19,BQ35,IF($Q$33=Lists!$I$20,(INT((BQ32-1)/3)+1)&\"кв\"&BQ33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BQ31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BQ35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BR35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BR32,MONTH(BR35),$Z33:BR33,YEAR(BR35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BR32=1,\"янв\",IF(BR32=2,\"фев\",IF(BR32=3,\"мар\",IF(BR32=4,\"апр\",IF(BR32=5,\"май\",IF(BR32=6,\"июн\",IF(BR32=7,\"июл\",IF(BR32=8,\"авг\",IF(BR32=9,\"сен\",IF(BR32=10,\"окт\",IF(BR32=11,\"ноя\",\"дек\")))))))))))&BR33,IF($Q$33=Lists!$I$19,BR35,IF($Q$33=Lists!$I$20,(INT((BR32-1)/3)+1)&\"кв\"&BR33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BR31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BR35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BS35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BS32,MONTH(BS35),$Z33:BS33,YEAR(BS35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BS32=1,\"янв\",IF(BS32=2,\"фев\",IF(BS32=3,\"мар\",IF(BS32=4,\"апр\",IF(BS32=5,\"май\",IF(BS32=6,\"июн\",IF(BS32=7,\"июл\",IF(BS32=8,\"авг\",IF(BS32=9,\"сен\",IF(BS32=10,\"окт\",IF(BS32=11,\"ноя\",\"дек\")))))))))))&BS33,IF($Q$33=Lists!$I$19,BS35,IF($Q$33=Lists!$I$20,(INT((BS32-1)/3)+1)&\"кв\"&BS33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BS31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BS35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BT35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BT32,MONTH(BT35),$Z33:BT33,YEAR(BT35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BT32=1,\"янв\",IF(BT32=2,\"фев\",IF(BT32=3,\"мар\",IF(BT32=4,\"апр\",IF(BT32=5,\"май\",IF(BT32=6,\"июн\",IF(BT32=7,\"июл\",IF(BT32=8,\"авг\",IF(BT32=9,\"сен\",IF(BT32=10,\"окт\",IF(BT32=11,\"ноя\",\"дек\")))))))))))&BT33,IF($Q$33=Lists!$I$19,BT35,IF($Q$33=Lists!$I$20,(INT((BT32-1)/3)+1)&\"кв\"&BT33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BT31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BT35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BU35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BU32,MONTH(BU35),$Z33:BU33,YEAR(BU35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BU32=1,\"янв\",IF(BU32=2,\"фев\",IF(BU32=3,\"мар\",IF(BU32=4,\"апр\",IF(BU32=5,\"май\",IF(BU32=6,\"июн\",IF(BU32=7,\"июл\",IF(BU32=8,\"авг\",IF(BU32=9,\"сен\",IF(BU32=10,\"окт\",IF(BU32=11,\"ноя\",\"дек\")))))))))))&BU33,IF($Q$33=Lists!$I$19,BU35,IF($Q$33=Lists!$I$20,(INT((BU32-1)/3)+1)&\"кв\"&BU33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BU31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BU35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BV35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BV32,MONTH(BV35),$Z33:BV33,YEAR(BV35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BV32=1,\"янв\",IF(BV32=2,\"фев\",IF(BV32=3,\"мар\",IF(BV32=4,\"апр\",IF(BV32=5,\"май\",IF(BV32=6,\"июн\",IF(BV32=7,\"июл\",IF(BV32=8,\"авг\",IF(BV32=9,\"сен\",IF(BV32=10,\"окт\",IF(BV32=11,\"ноя\",\"дек\")))))))))))&BV33,IF($Q$33=Lists!$I$19,BV35,IF($Q$33=Lists!$I$20,(INT((BV32-1)/3)+1)&\"кв\"&BV33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BV31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BV35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BW35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BW32,MONTH(BW35),$Z33:BW33,YEAR(BW35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BW32=1,\"янв\",IF(BW32=2,\"фев\",IF(BW32=3,\"мар\",IF(BW32=4,\"апр\",IF(BW32=5,\"май\",IF(BW32=6,\"июн\",IF(BW32=7,\"июл\",IF(BW32=8,\"авг\",IF(BW32=9,\"сен\",IF(BW32=10,\"окт\",IF(BW32=11,\"ноя\",\"дек\")))))))))))&BW33,IF($Q$33=Lists!$I$19,BW35,IF($Q$33=Lists!$I$20,(INT((BW32-1)/3)+1)&\"кв\"&BW33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BW31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BW35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BX35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BX32,MONTH(BX35),$Z33:BX33,YEAR(BX35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BX32=1,\"янв\",IF(BX32=2,\"фев\",IF(BX32=3,\"мар\",IF(BX32=4,\"апр\",IF(BX32=5,\"май\",IF(BX32=6,\"июн\",IF(BX32=7,\"июл\",IF(BX32=8,\"авг\",IF(BX32=9,\"сен\",IF(BX32=10,\"окт\",IF(BX32=11,\"ноя\",\"дек\")))))))))))&BX33,IF($Q$33=Lists!$I$19,BX35,IF($Q$33=Lists!$I$20,(INT((BX32-1)/3)+1)&\"кв\"&BX33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BX31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BX35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BY35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BY32,MONTH(BY35),$Z33:BY33,YEAR(BY35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BY32=1,\"янв\",IF(BY32=2,\"фев\",IF(BY32=3,\"мар\",IF(BY32=4,\"апр\",IF(BY32=5,\"май\",IF(BY32=6,\"июн\",IF(BY32=7,\"июл\",IF(BY32=8,\"авг\",IF(BY32=9,\"сен\",IF(BY32=10,\"окт\",IF(BY32=11,\"ноя\",\"дек\")))))))))))&BY33,IF($Q$33=Lists!$I$19,BY35,IF($Q$33=Lists!$I$20,(INT((BY32-1)/3)+1)&\"кв\"&BY33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BY31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BY35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BZ35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BZ32,MONTH(BZ35),$Z33:BZ33,YEAR(BZ35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BZ32=1,\"янв\",IF(BZ32=2,\"фев\",IF(BZ32=3,\"мар\",IF(BZ32=4,\"апр\",IF(BZ32=5,\"май\",IF(BZ32=6,\"июн\",IF(BZ32=7,\"июл\",IF(BZ32=8,\"авг\",IF(BZ32=9,\"сен\",IF(BZ32=10,\"окт\",IF(BZ32=11,\"ноя\",\"дек\")))))))))))&BZ33,IF($Q$33=Lists!$I$19,BZ35,IF($Q$33=Lists!$I$20,(INT((BZ32-1)/3)+1)&\"кв\"&BZ33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BZ31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BZ35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CA35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CA32,MONTH(CA35),$Z33:CA33,YEAR(CA35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CA32=1,\"янв\",IF(CA32=2,\"фев\",IF(CA32=3,\"мар\",IF(CA32=4,\"апр\",IF(CA32=5,\"май\",IF(CA32=6,\"июн\",IF(CA32=7,\"июл\",IF(CA32=8,\"авг\",IF(CA32=9,\"сен\",IF(CA32=10,\"окт\",IF(CA32=11,\"ноя\",\"дек\")))))))))))&CA33,IF($Q$33=Lists!$I$19,CA35,IF($Q$33=Lists!$I$20,(INT((CA32-1)/3)+1)&\"кв\"&CA33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CA31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CA35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CB35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CB32,MONTH(CB35),$Z33:CB33,YEAR(CB35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CB32=1,\"янв\",IF(CB32=2,\"фев\",IF(CB32=3,\"мар\",IF(CB32=4,\"апр\",IF(CB32=5,\"май\",IF(CB32=6,\"июн\",IF(CB32=7,\"июл\",IF(CB32=8,\"авг\",IF(CB32=9,\"сен\",IF(CB32=10,\"окт\",IF(CB32=11,\"ноя\",\"дек\")))))))))))&CB33,IF($Q$33=Lists!$I$19,CB35,IF($Q$33=Lists!$I$20,(INT((CB32-1)/3)+1)&\"кв\"&CB33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CB31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CB35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CC35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CC32,MONTH(CC35),$Z33:CC33,YEAR(CC35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CC32=1,\"янв\",IF(CC32=2,\"фев\",IF(CC32=3,\"мар\",IF(CC32=4,\"апр\",IF(CC32=5,\"май\",IF(CC32=6,\"июн\",IF(CC32=7,\"июл\",IF(CC32=8,\"авг\",IF(CC32=9,\"сен\",IF(CC32=10,\"окт\",IF(CC32=11,\"ноя\",\"дек\")))))))))))&CC33,IF($Q$33=Lists!$I$19,CC35,IF($Q$33=Lists!$I$20,(INT((CC32-1)/3)+1)&\"кв\"&CC33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CC31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CC35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CD35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CD32,MONTH(CD35),$Z33:CD33,YEAR(CD35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CD32=1,\"янв\",IF(CD32=2,\"фев\",IF(CD32=3,\"мар\",IF(CD32=4,\"апр\",IF(CD32=5,\"май\",IF(CD32=6,\"июн\",IF(CD32=7,\"июл\",IF(CD32=8,\"авг\",IF(CD32=9,\"сен\",IF(CD32=10,\"окт\",IF(CD32=11,\"ноя\",\"дек\")))))))))))&CD33,IF($Q$33=Lists!$I$19,CD35,IF($Q$33=Lists!$I$20,(INT((CD32-1)/3)+1)&\"кв\"&CD33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CD31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CD35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CE35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CE32,MONTH(CE35),$Z33:CE33,YEAR(CE35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CE32=1,\"янв\",IF(CE32=2,\"фев\",IF(CE32=3,\"мар\",IF(CE32=4,\"апр\",IF(CE32=5,\"май\",IF(CE32=6,\"июн\",IF(CE32=7,\"июл\",IF(CE32=8,\"авг\",IF(CE32=9,\"сен\",IF(CE32=10,\"окт\",IF(CE32=11,\"ноя\",\"дек\")))))))))))&CE33,IF($Q$33=Lists!$I$19,CE35,IF($Q$33=Lists!$I$20,(INT((CE32-1)/3)+1)&\"кв\"&CE33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CE31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CE35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CF35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CF32,MONTH(CF35),$Z33:CF33,YEAR(CF35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CF32=1,\"янв\",IF(CF32=2,\"фев\",IF(CF32=3,\"мар\",IF(CF32=4,\"апр\",IF(CF32=5,\"май\",IF(CF32=6,\"июн\",IF(CF32=7,\"июл\",IF(CF32=8,\"авг\",IF(CF32=9,\"сен\",IF(CF32=10,\"окт\",IF(CF32=11,\"ноя\",\"дек\")))))))))))&CF33,IF($Q$33=Lists!$I$19,CF35,IF($Q$33=Lists!$I$20,(INT((CF32-1)/3)+1)&\"кв\"&CF33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CF31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CF35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CG35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CG32,MONTH(CG35),$Z33:CG33,YEAR(CG35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CG32=1,\"янв\",IF(CG32=2,\"фев\",IF(CG32=3,\"мар\",IF(CG32=4,\"апр\",IF(CG32=5,\"май\",IF(CG32=6,\"июн\",IF(CG32=7,\"июл\",IF(CG32=8,\"авг\",IF(CG32=9,\"сен\",IF(CG32=10,\"окт\",IF(CG32=11,\"ноя\",\"дек\")))))))))))&CG33,IF($Q$33=Lists!$I$19,CG35,IF($Q$33=Lists!$I$20,(INT((CG32-1)/3)+1)&\"кв\"&CG33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CG31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CG35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CH35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CH32,MONTH(CH35),$Z33:CH33,YEAR(CH35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CH32=1,\"янв\",IF(CH32=2,\"фев\",IF(CH32=3,\"мар\",IF(CH32=4,\"апр\",IF(CH32=5,\"май\",IF(CH32=6,\"июн\",IF(CH32=7,\"июл\",IF(CH32=8,\"авг\",IF(CH32=9,\"сен\",IF(CH32=10,\"окт\",IF(CH32=11,\"ноя\",\"дек\")))))))))))&CH33,IF($Q$33=Lists!$I$19,CH35,IF($Q$33=Lists!$I$20,(INT((CH32-1)/3)+1)&\"кв\"&CH33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CH31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CH35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CI35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CI32,MONTH(CI35),$Z33:CI33,YEAR(CI35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CI32=1,\"янв\",IF(CI32=2,\"фев\",IF(CI32=3,\"мар\",IF(CI32=4,\"апр\",IF(CI32=5,\"май\",IF(CI32=6,\"июн\",IF(CI32=7,\"июл\",IF(CI32=8,\"авг\",IF(CI32=9,\"сен\",IF(CI32=10,\"окт\",IF(CI32=11,\"ноя\",\"дек\")))))))))))&CI33,IF($Q$33=Lists!$I$19,CI35,IF($Q$33=Lists!$I$20,(INT((CI32-1)/3)+1)&\"кв\"&CI33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CI31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CI35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CJ35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CJ32,MONTH(CJ35),$Z33:CJ33,YEAR(CJ35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CJ32=1,\"янв\",IF(CJ32=2,\"фев\",IF(CJ32=3,\"мар\",IF(CJ32=4,\"апр\",IF(CJ32=5,\"май\",IF(CJ32=6,\"июн\",IF(CJ32=7,\"июл\",IF(CJ32=8,\"авг\",IF(CJ32=9,\"сен\",IF(CJ32=10,\"окт\",IF(CJ32=11,\"ноя\",\"дек\")))))))))))&CJ33,IF($Q$33=Lists!$I$19,CJ35,IF($Q$33=Lists!$I$20,(INT((CJ32-1)/3)+1)&\"кв\"&CJ33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CJ31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CJ35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CK35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CK32,MONTH(CK35),$Z33:CK33,YEAR(CK35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CK32=1,\"янв\",IF(CK32=2,\"фев\",IF(CK32=3,\"мар\",IF(CK32=4,\"апр\",IF(CK32=5,\"май\",IF(CK32=6,\"июн\",IF(CK32=7,\"июл\",IF(CK32=8,\"авг\",IF(CK32=9,\"сен\",IF(CK32=10,\"окт\",IF(CK32=11,\"ноя\",\"дек\")))))))))))&CK33,IF($Q$33=Lists!$I$19,CK35,IF($Q$33=Lists!$I$20,(INT((CK32-1)/3)+1)&\"кв\"&CK33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CK31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CK35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CL35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CL32,MONTH(CL35),$Z33:CL33,YEAR(CL35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CL32=1,\"янв\",IF(CL32=2,\"фев\",IF(CL32=3,\"мар\",IF(CL32=4,\"апр\",IF(CL32=5,\"май\",IF(CL32=6,\"июн\",IF(CL32=7,\"июл\",IF(CL32=8,\"авг\",IF(CL32=9,\"сен\",IF(CL32=10,\"окт\",IF(CL32=11,\"ноя\",\"дек\")))))))))))&CL33,IF($Q$33=Lists!$I$19,CL35,IF($Q$33=Lists!$I$20,(INT((CL32-1)/3)+1)&\"кв\"&CL33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CL31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CL35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CM35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CM32,MONTH(CM35),$Z33:CM33,YEAR(CM35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CM32=1,\"янв\",IF(CM32=2,\"фев\",IF(CM32=3,\"мар\",IF(CM32=4,\"апр\",IF(CM32=5,\"май\",IF(CM32=6,\"июн\",IF(CM32=7,\"июл\",IF(CM32=8,\"авг\",IF(CM32=9,\"сен\",IF(CM32=10,\"окт\",IF(CM32=11,\"ноя\",\"дек\")))))))))))&CM33,IF($Q$33=Lists!$I$19,CM35,IF($Q$33=Lists!$I$20,(INT((CM32-1)/3)+1)&\"кв\"&CM33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CM31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CM35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CN35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CN32,MONTH(CN35),$Z33:CN33,YEAR(CN35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CN32=1,\"янв\",IF(CN32=2,\"фев\",IF(CN32=3,\"мар\",IF(CN32=4,\"апр\",IF(CN32=5,\"май\",IF(CN32=6,\"июн\",IF(CN32=7,\"июл\",IF(CN32=8,\"авг\",IF(CN32=9,\"сен\",IF(CN32=10,\"окт\",IF(CN32=11,\"ноя\",\"дек\")))))))))))&CN33,IF($Q$33=Lists!$I$19,CN35,IF($Q$33=Lists!$I$20,(INT((CN32-1)/3)+1)&\"кв\"&CN33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CN31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CN35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CO35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CO32,MONTH(CO35),$Z33:CO33,YEAR(CO35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CO32=1,\"янв\",IF(CO32=2,\"фев\",IF(CO32=3,\"мар\",IF(CO32=4,\"апр\",IF(CO32=5,\"май\",IF(CO32=6,\"июн\",IF(CO32=7,\"июл\",IF(CO32=8,\"авг\",IF(CO32=9,\"сен\",IF(CO32=10,\"окт\",IF(CO32=11,\"ноя\",\"дек\")))))))))))&CO33,IF($Q$33=Lists!$I$19,CO35,IF($Q$33=Lists!$I$20,(INT((CO32-1)/3)+1)&\"кв\"&CO33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CO31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CO35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CP35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CP32,MONTH(CP35),$Z33:CP33,YEAR(CP35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CP32=1,\"янв\",IF(CP32=2,\"фев\",IF(CP32=3,\"мар\",IF(CP32=4,\"апр\",IF(CP32=5,\"май\",IF(CP32=6,\"июн\",IF(CP32=7,\"июл\",IF(CP32=8,\"авг\",IF(CP32=9,\"сен\",IF(CP32=10,\"окт\",IF(CP32=11,\"ноя\",\"дек\")))))))))))&CP33,IF($Q$33=Lists!$I$19,CP35,IF($Q$33=Lists!$I$20,(INT((CP32-1)/3)+1)&\"кв\"&CP33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CP31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CP35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CQ35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CQ32,MONTH(CQ35),$Z33:CQ33,YEAR(CQ35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CQ32=1,\"янв\",IF(CQ32=2,\"фев\",IF(CQ32=3,\"мар\",IF(CQ32=4,\"апр\",IF(CQ32=5,\"май\",IF(CQ32=6,\"июн\",IF(CQ32=7,\"июл\",IF(CQ32=8,\"авг\",IF(CQ32=9,\"сен\",IF(CQ32=10,\"окт\",IF(CQ32=11,\"ноя\",\"дек\")))))))))))&CQ33,IF($Q$33=Lists!$I$19,CQ35,IF($Q$33=Lists!$I$20,(INT((CQ32-1)/3)+1)&\"кв\"&CQ33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CQ31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CQ35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CR35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CR32,MONTH(CR35),$Z33:CR33,YEAR(CR35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CR32=1,\"янв\",IF(CR32=2,\"фев\",IF(CR32=3,\"мар\",IF(CR32=4,\"апр\",IF(CR32=5,\"май\",IF(CR32=6,\"июн\",IF(CR32=7,\"июл\",IF(CR32=8,\"авг\",IF(CR32=9,\"сен\",IF(CR32=10,\"окт\",IF(CR32=11,\"ноя\",\"дек\")))))))))))&CR33,IF($Q$33=Lists!$I$19,CR35,IF($Q$33=Lists!$I$20,(INT((CR32-1)/3)+1)&\"кв\"&CR33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CR31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CR35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CS35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CS32,MONTH(CS35),$Z33:CS33,YEAR(CS35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CS32=1,\"янв\",IF(CS32=2,\"фев\",IF(CS32=3,\"мар\",IF(CS32=4,\"апр\",IF(CS32=5,\"май\",IF(CS32=6,\"июн\",IF(CS32=7,\"июл\",IF(CS32=8,\"авг\",IF(CS32=9,\"сен\",IF(CS32=10,\"окт\",IF(CS32=11,\"ноя\",\"дек\")))))))))))&CS33,IF($Q$33=Lists!$I$19,CS35,IF($Q$33=Lists!$I$20,(INT((CS32-1)/3)+1)&\"кв\"&CS33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CS31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CS35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CT35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CT32,MONTH(CT35),$Z33:CT33,YEAR(CT35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CT32=1,\"янв\",IF(CT32=2,\"фев\",IF(CT32=3,\"мар\",IF(CT32=4,\"апр\",IF(CT32=5,\"май\",IF(CT32=6,\"июн\",IF(CT32=7,\"июл\",IF(CT32=8,\"авг\",IF(CT32=9,\"сен\",IF(CT32=10,\"окт\",IF(CT32=11,\"ноя\",\"дек\")))))))))))&CT33,IF($Q$33=Lists!$I$19,CT35,IF($Q$33=Lists!$I$20,(INT((CT32-1)/3)+1)&\"кв\"&CT33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CT31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CT35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CU35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CU32,MONTH(CU35),$Z33:CU33,YEAR(CU35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CU32=1,\"янв\",IF(CU32=2,\"фев\",IF(CU32=3,\"мар\",IF(CU32=4,\"апр\",IF(CU32=5,\"май\",IF(CU32=6,\"июн\",IF(CU32=7,\"июл\",IF(CU32=8,\"авг\",IF(CU32=9,\"сен\",IF(CU32=10,\"окт\",IF(CU32=11,\"ноя\",\"дек\")))))))))))&CU33,IF($Q$33=Lists!$I$19,CU35,IF($Q$33=Lists!$I$20,(INT((CU32-1)/3)+1)&\"кв\"&CU33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CU31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CU35)&\"г.\",\"\"))))))","v":""}]
[{"$f":"ROW()","v":38}]
[{"$f":"ROW()","v":39}]
[{"$f":"ROW()","v":40}]
[{"$f":"ROW()","v":41}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":43}]
[{"$f":"ROW()","v":44}]
[{"$f":"ROW()","v":45}]
[{"$f":"ROW()","v":46}]
[{"$f":"ROW()","v":47}]
[{"$f":"ROW()","v":48}]
[{"$f":"ROW()","v":49}]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51}]
[{"$f":"ROW()","v":52}]
[{"$f":"ROW()","v":53}]
[{"$f":"ROW()","v":54}]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56}]
[{"$f":"ROW()","v":57}]
[{"$f":"ROW()","v":58}]
[{"$f":"ROW()","v":59}]
[{"$f":"ROW()","v":60}]
[{"$f":"ROW()","v":61}]
[{"$f":"ROW()","v":62}]
[{"$f":"ROW()","v":63}]
[{"$f":"ROW()","v":64}]
[{"$f":"ROW()","v":65}]
[{"$f":"ROW()","v":66}]
[{"$f":"ROW()","v":67}]
[{"$f":"ROW()","v":68}]
[{"$f":"ROW()","v":69}]
[{"$f":"ROW()","v":70}]

{"sheet":"Lists","index":3,"n_rows":415,"n_cols":101,"rows_kept":415,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":9},null,null,null,{"$f":"COLUMN()","v":13},null,null,null,{"$f":"COLUMN()","v":17},null,null,null,{"$f":"COLUMN()","v":21},null,null,null,null,null,null,{"$f":"COLUMN()","v":28},null,null,null,{"$f":"COLUMN()","v":32},null,null,{"$f":"COLUMN()","v":35},null,null,null,{"$f":"COLUMN()","v":39},null,null,null,{"$f":"COLUMN()","v":43},null,null,null,{"$f":"COLUMN()","v":47},null,null,null,{"$f":"COLUMN()","v":51},null,null,null,{"$f":"COLUMN()","v":55},null,null,null,{"$f":"COLUMN()","v":59},null,null,null,{"$f":"COLUMN()","v":63},null,null,null,{"$f":"COLUMN()","v":67},null,null,null,{"$f":"COLUMN()","v":71},null,null,null,{"$f":"COLUMN()","v":75},null,null,null,{"$f":"COLUMN()","v":79},null,null,null,{"$f":"COLUMN()","v":83},null,null,null,{"$f":"COLUMN()","v":87},null,null,null,{"$f":"COLUMN()","v":91},null,null,null,{"$f":"COLUMN()","v":95},null,null,null,{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"I"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"M"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"Q"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"U"},null,null,null,null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AB"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AF"},null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AI"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AM"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AQ"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AU"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AY"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BC"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BG"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BK"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BO"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BS"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BW"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"CA"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"CE"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"CI"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"CM"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"CQ"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"CU"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I28\")","v":"Lists"},null,null,{"$f":"INDIRECT(\"START!K28\")","v":"Выпадающие списки финансовой модели"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,null,null,null,null,{"$f":"START!$I$34","v":"Sales"},null,null,null,{"$f":"START!$I$35","v":"Prdction"},null,null,null,{"$f":"START!$I$33","v":"CapEx"},null,null,null,{"$f":"START!$I$33","v":"CapEx"},null,null,null,{"$f":"START!$I$36","v":"HR"},null,null,null,null,null,null,null,{"$f":"START!$I$36","v":"HR"},null,null,null,{"$f":"START!$I$29","v":"Macro"},null,null,null,{"$f":"START!$I$29","v":"Macro"},null,null,null,{"$f":"START!$I$54","v":"Calc"}]
[null,null,null,null,null,null,null,null,"минимальный период расчетов",null,null,null,"ответ \"да/нет\"",null,null,null,"период отчетности",null,null,null,"тип листа",null,null,null,null,null,null,"тип прогрессии",null,null,null,"кол-во дней в периоде",null,null,"каналы привлечения клиентов",null,null,null,"продукция",null,null,null,"дата старта",null,null,null,"тип учета",null,null,null,"натуральные факторы переменных расходов маркетинга",null,null,null,"денежные факторы переменных расходов маркетинга",null,null,null,"тип зависимости переменных расходов",null,null,null,"типы деятельности сотрудников отдела продаж",null,null,null,"типы деятельности производственных сотрудников",null,null,null,"Ввод в эксплуатацию",null,null,null,"Налоги на внеоборотные активы",null,null,null,"Типы и должности персонала",null,null,null,"Типы оплаты",null,null,null,"Потребность в офисе",null,null,null,"Система налогообложения",null,null,null,"Налоги и сборы",null,null,null,"Метки расчетов"]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$PH14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},null,null,{"$f":"IF(OR(I13=0,I13=\"\"),1,IF(COUNTIF(13:13,I13)=1,0,1))","v":0},null,{"$f":"SUM(K$15:K$100000)","v":0},null,{"$f":"IF(OR(M13=0,M13=\"\"),1,IF(COUNTIF(13:13,M13)=1,0,1))","v":0},null,{"$f":"SUM(O$15:O$100000)","v":0},null,{"$f":"IF(OR(Q13=0,Q13=\"\"),1,IF(COUNTIF(13:13,Q13)=1,0,1))","v":0},null,{"$f":"SUM(S$15:S$100000)","v":0},null,{"$f":"IF(OR(U13=0,U13=\"\"),1,IF(COUNTIF(13:13,U13)=1,0,1))","v":0},null,{"$f":"SUM(W$15:W$100000)","v":0},null,null,null,null,null,null,{"$f":"SUM(AD$15:AD$100000)","v":0},null,{"$f":"IF(OR(AF13=0,AF13=\"\"),1,IF(COUNTIF(13:13,AF13)=1,0,1))","v":0},null,null,{"$f":"IF(OR(AI13=0,AI13=\"\"),1,IF(COUNTIF(13:13,AI13)=1,0,1))","v":0},null,{"$f":"SUM(AK$15:AK$100000)","v":0},null,{"$f":"IF(OR(AM13=0,AM13=\"\"),1,IF(COUNTIF(13:13,AM13)=1,0,1))","v":0},null,{"$f":"SUM(AO$15:AO$100000)","v":0},null,{"$f":"IF(OR(AQ13=0,AQ13=\"\"),1,IF(COUNTIF(13:13,AQ13)=1,0,1))","v":0},null,{"$f":"SUM(AS$15:AS$100000)","v":0},null,{"$f":"IF(OR(AU13=0,AU13=\"\"),1,IF(COUNTIF(13:13,AU13)=1,0,1))","v":0},null,{"$f":"SUM(AW$15:AW$100000)","v":0},null,{"$f":"IF(OR(AY13=0,AY13=\"\"),1,IF(COUNTIF(13:13,AY13)=1,0,1))","v":0},null,{"$f":"SUM(BA$15:BA$100000)","v":0},null,{"$f":"IF(OR(BC13=0,BC13=\"\"),1,IF(COUNTIF(13:13,BC13)=1,0,1))","v":0},null,{"$f":"SUM(BE$15:BE$100000)","v":0},null,{"$f":"IF(OR(BG13=0,BG13=\"\"),1,IF(COUNTIF(13:13,BG13)=1,0,1))","v":0},null,{"$f":"SUM(BI$15:BI$100000)","v":0},null,{"$f":"IF(OR(BK13=0,BK13=\"\"),1,IF(COUNTIF(13:13,BK13)=1,0,1))","v":0},null,{"$f":"SUM(BM$15:BM$100000)","v":0},null,{"$f":"IF(OR(BO13=0,BO13=\"\"),1,IF(COUNTIF(13:13,BO13)=1,0,1))","v":0},null,{"$f":"SUM(BQ$15:BQ$100000)","v":0},null,{"$f":"IF(OR(BS13=0,BS13=\"\"),1,IF(COUNTIF(13:13,BS13)=1,0,1))","v":0},null,{"$f":"SUM(BU$15:BU$100000)","v":0},null,{"$f":"IF(OR(BW13=0,BW13=\"\"),1,IF(COUNTIF(13:13,BW13)=1,0,1))","v":0},null,{"$f":"SUM(BY$15:BY$100000)","v":0},null,{"$f":"IF(OR(CA13=0,CA13=\"\"),1,IF(COUNTIF(13:13,CA13)=1,0,1))","v":0},null,{"$f":"SUM(CC$15:CC$100000)","v":0},null,{"$f":"IF(OR(CE13=0,CE13=\"\"),1,IF(COUNTIF(13:13,CE13)=1,0,1))","v":0},null,{"$f":"SUM(CG$15:CG$100000)","v":0},null,{"$f":"IF(OR(CI13=0,CI13=\"\"),1,IF(COUNTIF(13:13,CI13)=1,0,1))","v":0},null,{"$f":"SUM(CK$15:CK$100000)","v":0},null,{"$f":"IF(OR(CM13=0,CM13=\"\"),1,IF(COUNTIF(13:13,CM13)=1,0,1))","v":0},null,{"$f":"SUM(CO$15:CO$100000)","v":0},null,{"$f":"IF(OR(CQ13=0,CQ13=\"\"),1,IF(COUNTIF(13:13,CQ13)=1,0,1))","v":0},null,{"$f":"SUM(CS$15:CS$100000)","v":0},null,{"$f":"IF(OR(CU13=0,CU13=\"\"),1,IF(COUNTIF(13:13,CU13)=1,0,1))","v":0},null,{"$f":"SUM(CW$15:CW$100000)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,null,{"$f":"$F$11&\"!\"&I$2&$A16&\":\"&I$2&($A15+MAX(J$15:J$100000))","v":"Lists!I16:I22"},null,null,null,{"$f":"$F$11&\"!\"&M$2&$A16&\":\"&M$2&($A15+MAX(N$15:N$100000))","v":"Lists!M16:M17"},null,null,null,{"$f":"$F$11&\"!\"&Q$2&$A16&\":\"&Q$2&($A15+MAX(R$15:R$100000))","v":"Lists!Q16:Q17"},null,null,null,{"$f":"$F$11&\"!\"&U$2&$A16&\":\"&U$2&($A15+MAX(V$15:V$100000))","v":"Lists!U16:U18"},null,null,null,null,null,null,{"$f":"$F$11&\"!\"&AB$2&$A16&\":\"&AB$2&($A15+MAX(AC$15:AC$100000))","v":"Lists!AB16:AB17"},null,null,null,{"$f":"$F$11&\"!\"&AF$2&$A16&\":\"&AF$2&($A15+MAX(AG$15:AG$100000))","v":"Lists!AF16:AF22"},null,null,{"$f":"$F$11&\"!\"&AI$2&$A16&\":\"&AI$2&($A15+MAX(AJ$15:AJ$100000))","v":"Lists!AI16:AI22"},null,null,null,{"$f":"$F$11&\"!\"&AM$2&$A16&\":\"&AM$2&($A15+MAX(AN$15:AN$100000))","v":"Lists!AM16:AM18"},null,null,null,{"$f":"$F$11&\"!\"&AQ$2&$A16&\":\"&AQ$2&($A15+MAX(AR$15:AR$100000))","v":"Lists!AQ16:AQ75"},null,null,null,{"$f":"$F$11&\"!\"&AU$2&$A16&\":\"&AU$2&($A15+MAX(AV$15:AV$100000))","v":"Lists!AU16:AU20"},null,null,null,{"$f":"$F$11&\"!\"&AY$2&$A16&\":\"&AY$2&($A15+MAX(AZ$15:AZ$100000))","v":"Lists!AY16:AY19"},null,null,null,{"$f":"$F$11&\"!\"&BC$2&$A16&\":\"&BC$2&($A15+MAX(BD$15:BD$100000))","v":"Lists!BC16:BC17"},null,null,null,{"$f":"$F$11&\"!\"&BG$2&$A16&\":\"&BG$2&($A15+MAX(BH$15:BH$100000))","v":"Lists!BG16:BG17"},null,null,null,{"$f":"$F$11&\"!\"&BK$2&$A16&\":\"&BK$2&($A15+MAX(BL$15:BL$100000))","v":"Lists!BK16:BK18"},null,null,null,{"$f":"$F$11&\"!\"&BO$2&$A16&\":\"&BO$2&($A15+MAX(BP$15:BP$100000))","v":"Lists!BO16:BO18"},null,null,null,{"$f":"$F$11&\"!\"&BS$2&$A16&\":\"&BS$2&($A15+MAX(BT$15:BT$100000))","v":"Lists!BS16:BS18"},null,null,null,{"$f":"$F$11&\"!\"&BW$2&$A16&\":\"&BW$2&($A15+MAX(BX$15:BX$100000))","v":"Lists!BW16:BW18"},null,null,null,{"$f":"$F$11&\"!\"&CA$2&$A16&\":\"&CA$2&($A15+MAX(CB$15:CB$100000))","v":"Lists!CA16:CA25"},null,null,null,{"$f":"$F$11&\"!\"&CE$2&$A16&\":\"&CE$2&($A15+MAX(CF$15:CF$100000))","v":"Lists!CE16:CE18"},null,null,null,{"$f":"$F$11&\"!\"&CI$2&$A16&\":\"&CI$2&($A15+MAX(CJ$15:CJ$100000))","v":"Lists!CI16:CI17"},null,null,null,{"$f":"$F$11&\"!\"&CM$2&$A16&\":\"&CM$2&($A15+MAX(CN$15:CN$100000))","v":"Lists!CM16:CM19"},null,null,null,{"$f":"$F$11&\"!\"&CQ$2&$A16&\":\"&CQ$2&($A15+MAX(CR$15:CR$100000))","v":"Lists!CQ16:CQ19"},null,null,null,{"$f":"$F$11&\"!\"&CU$2&$A16&\":\"&CU$2&($A15+MAX(CV$15:CV$100000))","v":"Lists!CU16:CU29"}]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,null,"день",{"$f":"MAX(J$15:J15)+1","v":1},{"$f":"IF(OR(I16=0,I16=\"\"),0,IF(COUNTIF(I$15:I$100000,I16)=1,0,1))","v":0},null,"да",{"$f":"MAX(N$15:N15)+1","v":1},{"$f":"IF(OR(M16=0,M16=\"\"),0,IF(COUNTIF(M$15:M$100000,M16)=1,0,1))","v":0},null,{"$f":"IF(Periods!$Q$16=$I$16,$I17,IF(OR(Periods!$Q$16=$I$17,Periods!$Q$16=$I$18),$I19,IF(Periods!$Q$16=$I$19,$I20,IF(Periods!$Q$16=$I$20,$I21,IF(Periods!$Q$16=$I$21,$I22,\"\")))))","v":"год текущий"},{"$f":"IF(OR(Q16=\"\",Q16=0),\"\",MAX(R$15:R15)+1)","v":1},{"$f":"IF(OR(Q16=0,Q16=\"\"),0,IF(COUNTIF(Q$15:Q$100000,Q16)=1,0,1))","v":0},null,"расчетный",{"$f":"MAX(V$15:V15)+1","v":1},{"$f":"IF(OR(U16=0,U16=\"\"),0,IF(COUNTIF(U$15:U$100000,U16)=1,0,1))","v":0},null,null,null,null,"линейная",{"$f":"MAX(AC$15:AC15)+1","v":1},{"$f":"IF(OR(AB16=0,AB16=\"\"),0,IF(COUNTIF(AB$15:AB$100000,AB16)=1,0,1))","v":0},null,1,{"$f":"MAX(AG$15:AG15)+1","v":1},{"$f":"MAX(AH$15:AH15)+1","v":1},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH16)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH16)))","v":"Объекты размещения (отели, гостиницы)"},{"$f":"IF(OR(AI16=\"\",AI16=0),\"\",MAX(AJ$15:AJ15)+1)","v":1},{"$f":"IF(OR(AI16=0,AI16=\"\"),0,IF(COUNTIF(AI$15:AI$100000,AI16)=1,0,1))","v":0},"*","Номерной фонд",{"$f":"MAX(AN$15:AN15)+1","v":1},{"$f":"IF(OR(AM16=0,AM16=\"\"),0,IF(COUNTIF(AM$15:AM$100000,AM16)=1,0,1))","v":0},{"$f":"MAX(AP$15:AP15)+1","v":1},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP16)","v":"2021-07-01"},{"$f":"IF(OR(AQ16=\"\",AQ16=0),\"\",MAX(AR$15:AR15)+1)","v":1},{"$f":"IF(OR(AQ16=0,AQ16=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ16)=1,0,1))","v":0},null,"начисление",{"$f":"MAX(AV$15:AV15)+1","v":1},{"$f":"IF(OR(AU16=0,AU16=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU16)=1,0,1))","v":0},null,{"$f":"Mrkting!$H$19","v":"Поток запусков создания отелей"},{"$f":"MAX(AZ$15:AZ15)+1","v":1},{"$f":"IF(OR(AY16=0,AY16=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY16)=1,0,1))","v":0},null,{"$f":"Mrkting!$H$107","v":"Общий оборот (GMV)"},{"$f":"MAX(BD$15:BD15)+1","v":1},{"$f":"IF(OR(BC16=0,BC16=\"\"),0,IF(COUNTIF(BC$15:BC$100000,BC16)=1,0,1))","v":0},null,"натуральные факторы",{"$f":"MAX(BH$15:BH15)+1","v":1},{"$f":"IF(OR(BG16=0,BG16=\"\"),0,IF(COUNTIF(BG$15:BG$100000,BG16)=1,0,1))","v":0},"*","информирование об услугах",{"$f":"MAX(BL$15:BL15)+1","v":1},{"$f":"IF(OR(BK16=0,BK16=\"\"),0,IF(COUNTIF(BK$15:BK$100000,BK16)=1,0,1))","v":0},"*","Эксплуатация и ремонт",{"$f":"MAX(BP$15:BP15)+1","v":1},{"$f":"IF(OR(BO16=0,BO16=\"\"),0,IF(COUNTIF(BO$15:BO$100000,BO16)=1,0,1))","v":0},null,"в последний период всех капзатрат",{"$f":"MAX(BT$15:BT15)+1","v":1},{"$f":"IF(OR(BS16=0,BS16=\"\"),0,IF(COUNTIF(BS$15:BS$100000,BS16)=1,0,1))","v":0},null,"земельный налог",{"$f":"MAX(BX$15:BX15)+1","v":1},{"$f":"IF(OR(BW16=0,BW16=\"\"),0,IF(COUNTIF(BW$15:BW$100000,BW16)=1,0,1))","v":0},null,"Сотрудники маркетинга",{"$f":"MAX(CB$15:CB15)+1","v":1},{"$f":"IF(OR(CA16=0,CA16=\"\"),0,IF(COUNTIF(CA$15:CA$100000,CA16)=1,0,1))","v":0},null,"аванс-доплата",{"$f":"MAX(CF$15:CF15)+1","v":1},{"$f":"IF(OR(CE16=0,CE16=\"\"),0,IF(COUNTIF(CE$15:CE$100000,CE16)=1,0,1))","v":0},null,"нужен офис",{"$f":"MAX(CJ$15:CJ15)+1","v":1},{"$f":"IF(OR(CI16=0,CI16=\"\"),0,IF(COUNTIF(CI$15:CI$100000,CI16)=1,0,1))","v":0},null,"ОСНО",{"$f":"MAX(CN$15:CN15)+1","v":1},{"$f":"IF(OR(CM16=0,CM16=\"\"),0,IF(COUNTIF(CM$15:CM$100000,CM16)=1,0,1))","v":0},null,"НДС",{"$f":"MAX(CR$15:CR15)+1","v":1},{"$f":"IF(OR(CQ16=0,CQ16=\"\"),0,IF(COUNTIF(CQ$15:CQ$100000,CQ16)=1,0,1))","v":0},null,"ндс(+)",{"$f":"MAX(CV$15:CV15)+1","v":1},{"$f":"IF(OR(CU16=0,CU16=\"\"),0,IF(COUNTIF(CU$15:CU$100000,CU16)=1,0,1))","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,null,"неделя",{"$f":"MAX(J$15:J16)+1","v":2},{"$f":"IF(OR(I17=0,I17=\"\"),0,IF(COUNTIF(I$15:I$100000,I17)=1,0,1))","v":0},null,"нет",{"$f":"MAX(N$15:N16)+1","v":2},{"$f":"IF(OR(M17=0,M17=\"\"),0,IF(COUNTIF(M$15:M$100000,M17)=1,0,1))","v":0},null,{"$f":"IF(Periods!$Q$16=$I$16,$I18,IF(OR(Periods!$Q$16=$I$17,Periods!$Q$16=$I$18),$I20,IF(Periods!$Q$16=$I$19,$I21,IF(Periods!$Q$16=$I$20,$I22,IF(Periods!$Q$16=$I$21,$I23,\"\")))))","v":"год календ."},{"$f":"IF(OR(Q17=\"\",Q17=0),\"\",MAX(R$15:R16)+1)","v":2},{"$f":"IF(OR(Q17=0,Q17=\"\"),0,IF(COUNTIF(Q$15:Q$100000,Q17)=1,0,1))","v":0},null,"отчетный",{"$f":"MAX(V$15:V16)+1","v":2},{"$f":"IF(OR(U17=0,U17=\"\"),0,IF(COUNTIF(U$15:U$100000,U17)=1,0,1))","v":0},null,null,null,null,"геометрическая",{"$f":"MAX(AC$15:AC16)+1","v":2},{"$f":"IF(OR(AB17=0,AB17=\"\"),0,IF(COUNTIF(AB$15:AB$100000,AB17)=1,0,1))","v":0},null,7,{"$f":"MAX(AG$15:AG16)+1","v":2},{"$f":"MAX(AH$15:AH16)+1","v":2},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH17)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH17)))","v":"Объекты активного отдыха"},{"$f":"IF(OR(AI17=\"\",AI17=0),\"\",MAX(AJ$15:AJ16)+1)","v":2},{"$f":"IF(OR(AI17=0,AI17=\"\"),0,IF(COUNTIF(AI$15:AI$100000,AI17)=1,0,1))","v":0},"*","Food&Beverage",{"$f":"MAX(AN$15:AN16)+1","v":2},{"$f":"IF(OR(AM17=0,AM17=\"\"),0,IF(COUNTIF(AM$15:AM$100000,AM17)=1,0,1))","v":0},{"$f":"MAX(AP$15:AP16)+1","v":2},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP17)","v":"2021-10-01"},{"$f":"IF(OR(AQ17=\"\",AQ17=0),\"\",MAX(AR$15:AR16)+1)","v":2},{"$f":"IF(OR(AQ17=0,AQ17=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ17)=1,0,1))","v":0},null,"учет",{"$f":"MAX(AV$15:AV16)+1","v":2},{"$f":"IF(OR(AU17=0,AU17=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU17)=1,0,1))","v":0},null,{"$f":"Mrkting!$H$75","v":"Трафик"},{"$f":"MAX(AZ$15:AZ16)+1","v":2},{"$f":"IF(OR(AY17=0,AY17=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY17)=1,0,1))","v":0},null,{"$f":"Mrkting!$H$141","v":"Общий оборот (GMV) с учетом скидок"},{"$f":"MAX(BD$15:BD16)+1","v":2},{"$f":"IF(OR(BC17=0,BC17=\"\"),0,IF(COUNTIF(BC$15:BC$100000,BC17)=1,0,1))","v":0},null,"денежные факторы",{"$f":"MAX(BH$15:BH16)+1","v":2},{"$f":"IF(OR(BG17=0,BG17=\"\"),0,IF(COUNTIF(BG$15:BG$100000,BG17)=1,0,1))","v":0},"*","информирование о ценах и условиях",{"$f":"MAX(BL$15:BL16)+1","v":2},{"$f":"IF(OR(BK17=0,BK17=\"\"),0,IF(COUNTIF(BK$15:BK$100000,BK17)=1,0,1))","v":0},"*","Уборка и обслуживание номеров",{"$f":"MAX(BP$15:BP16)+1","v":2},{"$f":"IF(OR(BO17=0,BO17=\"\"),0,IF(COUNTIF(BO$15:BO$100000,BO17)=1,0,1))","v":0},null,"в последний период данной статьи",{"$f":"MAX(BT$15:BT16)+1","v":2},{"$f":"IF(OR(BS17=0,BS17=\"\"),0,IF(COUNTIF(BS$15:BS$100000,BS17)=1,0,1))","v":0},null,"транспортный налог",{"$f":"MAX(BX$15:BX16)+1","v":2},{"$f":"IF(OR(BW17=0,BW17=\"\"),0,IF(COUNTIF(BW$15:BW$100000,BW17)=1,0,1))","v":0},null,"Менеджеры по продажам",{"$f":"MAX(CB$15:CB16)+1","v":2},{"$f":"IF(OR(CA17=0,CA17=\"\"),0,IF(COUNTIF(CA$15:CA$100000,CA17)=1,0,1))","v":0},null,"аванс-платеж",{"$f":"MAX(CF$15:CF16)+1","v":2},{"$f":"IF(OR(CE17=0,CE17=\"\"),0,IF(COUNTIF(CE$15:CE$100000,CE17)=1,0,1))","v":0},null,"не нужен офис",{"$f":"MAX(CJ$15:CJ16)+1","v":2},{"$f":"IF(OR(CI17=0,CI17=\"\"),0,IF(COUNTIF(CI$15:CI$100000,CI17)=1,0,1))","v":0},null,"УСН(6%)",{"$f":"MAX(CN$15:CN16)+1","v":2},{"$f":"IF(OR(CM17=0,CM17=\"\"),0,IF(COUNTIF(CM$15:CM$100000,CM17)=1,0,1))","v":0},null,"Соцсборы",{"$f":"MAX(CR$15:CR16)+1","v":2},{"$f":"IF(OR(CQ17=0,CQ17=\"\"),0,IF(COUNTIF(CQ$15:CQ$100000,CQ17)=1,0,1))","v":0},null,"ндс(-)",{"$f":"MAX(CV$15:CV16)+1","v":2},0]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,null,"декада",{"$f":"MAX(J$15:J17)+1","v":3},0,null,null,null,null,null,{"$f":"IF(Periods!$Q$16=$I$16,$I19,IF(OR(Periods!$Q$16=$I$17,Periods!$Q$16=$I$18),$I21,IF(Periods!$Q$16=$I$19,$I22,IF(Periods!$Q$16=$I$20,$I23,IF(Periods!$Q$16=$I$21,$I24,\"\")))))","v":0},{"$f":"IF(OR(Q18=\"\",Q18=0),\"\",MAX(R$15:R17)+1)","v":""},0,null,"технический",{"$f":"MAX(V$15:V17)+1","v":3},{"$f":"IF(OR(U18=0,U18=\"\"),0,IF(COUNTIF(U$15:U$100000,U18)=1,0,1))","v":0},null,null,null,null,null,null,null,null,10,{"$f":"MAX(AG$15:AG17)+1","v":3},{"$f":"MAX(AH$15:AH17)+1","v":3},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH18)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH18)))","v":"Концертно-зрелищные объекты"},{"$f":"IF(OR(AI18=\"\",AI18=0),\"\",MAX(AJ$15:AJ17)+1)","v":3},0,"*","Развлекат. услуги",{"$f":"MAX(AN$15:AN17)+1","v":3},{"$f":"IF(OR(AM18=0,AM18=\"\"),0,IF(COUNTIF(AM$15:AM$100000,AM18)=1,0,1))","v":0},{"$f":"MAX(AP$15:AP17)+1","v":3},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP18)","v":"2022-01-01"},{"$f":"IF(OR(AQ18=\"\",AQ18=0),\"\",MAX(AR$15:AR17)+1)","v":3},0,null,"оплата",{"$f":"MAX(AV$15:AV17)+1","v":3},{"$f":"IF(OR(AU18=0,AU18=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU18)=1,0,1))","v":0},null,{"$f":"Mrkting!$H$77","v":"Конверсия в гостя"},{"$f":"MAX(AZ$15:AZ17)+1","v":3},{"$f":"IF(OR(AY18=0,AY18=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY18)=1,0,1))","v":0},null,null,null,null,null,null,null,null,"*","представительская деятельность",{"$f":"MAX(BL$15:BL17)+1","v":3},{"$f":"IF(OR(BK18=0,BK18=\"\"),0,IF(COUNTIF(BK$15:BK$100000,BK18)=1,0,1))","v":0},"*","Снабжение расходниками",{"$f":"MAX(BP$15:BP17)+1","v":3},{"$f":"IF(OR(BO18=0,BO18=\"\"),0,IF(COUNTIF(BO$15:BO$100000,BO18)=1,0,1))","v":0},null,"в каждый период начисления",{"$f":"MAX(BT$15:BT17)+1","v":3},{"$f":"IF(OR(BS18=0,BS18=\"\"),0,IF(COUNTIF(BS$15:BS$100000,BS18)=1,0,1))","v":0},null,"налог на имущество организаций",{"$f":"MAX(BX$15:BX17)+1","v":3},{"$f":"IF(OR(BW18=0,BW18=\"\"),0,IF(COUNTIF(BW$15:BW$100000,BW18)=1,0,1))","v":0},null,"Администраторы и горничные",{"$f":"MAX(CB$15:CB17)+1","v":3},{"$f":"IF(OR(CA18=0,CA18=\"\"),0,IF(COUNTIF(CA$15:CA$100000,CA18)=1,0,1))","v":0},null,"ретро-платеж",{"$f":"MAX(CF$15:CF17)+1","v":3},{"$f":"IF(OR(CE18=0,CE18=\"\"),0,IF(COUNTIF(CE$15:CE$100000,CE18)=1,0,1))","v":0},null,null,null,null,null,"УСН(15%)",{"$f":"MAX(CN$15:CN17)+1","v":3},{"$f":"IF(OR(CM18=0,CM18=\"\"),0,IF(COUNTIF(CM$15:CM$100000,CM18)=1,0,1))","v":0},null,"Налог на прибыль",{"$f":"MAX(CR$15:CR17)+1","v":3},{"$f":"IF(OR(CQ18=0,CQ18=\"\"),0,IF(COUNTIF(CQ$15:CQ$100000,CQ18)=1,0,1))","v":0},null,"PL(+)",{"$f":"MAX(CV$15:CV17)+1","v":3},0]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,null,"месяц",{"$f":"MAX(J$15:J18)+1","v":4},0,null,null,null,null,null,{"$f":"IF(Periods!$Q$16=$I$16,$I20,IF(OR(Periods!$Q$16=$I$17,Periods!$Q$16=$I$18),$I22,IF(Periods!$Q$16=$I$19,$I23,IF(Periods!$Q$16=$I$20,$I24,IF(Periods!$Q$16=$I$21,$I25,\"\")))))","v":0},{"$f":"IF(OR(Q19=\"\",Q19=0),\"\",MAX(R$15:R18)+1)","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,30,{"$f":"MAX(AG$15:AG18)+1","v":4},{"$f":"MAX(AH$15:AH18)+1","v":4},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH19)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH19)))","v":"Развлекательно-игровые объекты"},{"$f":"IF(OR(AI19=\"\",AI19=0),\"\",MAX(AJ$15:AJ18)+1)","v":4},0,null,null,null,null,{"$f":"MAX(AP$15:AP18)+1","v":4},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP19)","v":"2022-04-01"},{"$f":"IF(OR(AQ19=\"\",AQ19=0),\"\",MAX(AR$15:AR18)+1)","v":4},0,null,"списание",{"$f":"MAX(AV$15:AV18)+1","v":4},{"$f":"IF(OR(AU19=0,AU19=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU19)=1,0,1))","v":0},null,{"$f":"Mrkting!$H$86","v":"Валовый поток гостей"},{"$f":"MAX(AZ$15:AZ18)+1","v":4},{"$f":"IF(OR(AY19=0,AY19=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY19)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Генеральный директор",{"$f":"MAX(CB$15:CB18)+1","v":4},{"$f":"IF(OR(CA19=0,CA19=\"\"),0,IF(COUNTIF(CA$15:CA$100000,CA19)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,"ТОСЭР",{"$f":"MAX(CN$15:CN18)+1","v":4},{"$f":"IF(OR(CM19=0,CM19=\"\"),0,IF(COUNTIF(CM$15:CM$100000,CM19)=1,0,1))","v":0},null,"ТОСЭР",{"$f":"MAX(CR$15:CR18)+1","v":4},{"$f":"IF(OR(CQ19=0,CQ19=\"\"),0,IF(COUNTIF(CQ$15:CQ$100000,CQ19)=1,0,1))","v":0},null,"PL(-)",{"$f":"MAX(CV$15:CV18)+1","v":4},0]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,"квартал",{"$f":"MAX(J$15:J19)+1","v":5},0,null,null,null,null,null,{"$f":"IF(Periods!$Q$16=$I$16,$I21,IF(OR(Periods!$Q$16=$I$17,Periods!$Q$16=$I$18),$I23,IF(Periods!$Q$16=$I$19,$I24,IF(Periods!$Q$16=$I$20,$I25,IF(Periods!$Q$16=$I$21,$I26,\"\")))))","v":0},{"$f":"IF(OR(Q20=\"\",Q20=0),\"\",MAX(R$15:R19)+1)","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,90,{"$f":"MAX(AG$15:AG19)+1","v":5},{"$f":"MAX(AH$15:AH19)+1","v":5},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH20)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH20)))","v":"Рестораны, кафе, бары"},{"$f":"IF(OR(AI20=\"\",AI20=0),\"\",MAX(AJ$15:AJ19)+1)","v":5},0,null,null,null,null,{"$f":"MAX(AP$15:AP19)+1","v":5},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP20)","v":"2022-07-01"},{"$f":"IF(OR(AQ20=\"\",AQ20=0),\"\",MAX(AR$15:AR19)+1)","v":5},0,null,"калькуляция",{"$f":"MAX(AV$15:AV19)+1","v":5},{"$f":"IF(OR(AU20=0,AU20=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU20)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Операционный директор",{"$f":"MAX(CB$15:CB19)+1","v":5},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PL",{"$f":"MAX(CV$15:CV19)+1","v":5},0]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,null,"год текущий",{"$f":"MAX(J$15:J20)+1","v":6},0,null,null,null,null,null,{"$f":"IF(Periods!$Q$16=$I$16,$I22,IF(OR(Periods!$Q$16=$I$17,Periods!$Q$16=$I$18),$I24,IF(Periods!$Q$16=$I$19,$I25,IF(Periods!$Q$16=$I$20,$I26,IF(Periods!$Q$16=$I$21,$I27,\"\")))))","v":0},{"$f":"IF(OR(Q21=\"\",Q21=0),\"\",MAX(R$15:R20)+1)","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,360,{"$f":"MAX(AG$15:AG20)+1","v":6},{"$f":"MAX(AH$15:AH20)+1","v":6},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH21)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH21)))","v":"Дополнительные объекты - 1"},{"$f":"IF(OR(AI21=\"\",AI21=0),\"\",MAX(AJ$15:AJ20)+1)","v":6},0,null,null,null,null,{"$f":"MAX(AP$15:AP20)+1","v":6},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP21)","v":"2022-10-01"},{"$f":"IF(OR(AQ21=\"\",AQ21=0),\"\",MAX(AR$15:AR20)+1)","v":6},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Главный бухгалтер",{"$f":"MAX(CB$15:CB20)+1","v":6},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CF(+)",{"$f":"MAX(CV$15:CV20)+1","v":6},0]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,null,"год календ.",{"$f":"MAX(J$15:J21)+1","v":7},0,null,null,null,null,null,{"$f":"IF(Periods!$Q$16=$I$16,$I23,IF(OR(Periods!$Q$16=$I$17,Periods!$Q$16=$I$18),$I25,IF(Periods!$Q$16=$I$19,$I26,IF(Periods!$Q$16=$I$20,$I27,IF(Periods!$Q$16=$I$21,$I28,\"\")))))","v":0},{"$f":"IF(OR(Q22=\"\",Q22=0),\"\",MAX(R$15:R21)+1)","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,360,{"$f":"MAX(AG$15:AG21)+1","v":7},{"$f":"MAX(AH$15:AH21)+1","v":7},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH22)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH22)))","v":"Дополнительные объекты - 2"},{"$f":"IF(OR(AI22=\"\",AI22=0),\"\",MAX(AJ$15:AJ21)+1)","v":7},0,null,null,null,null,{"$f":"MAX(AP$15:AP21)+1","v":7},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP22)","v":"2023-01-01"},{"$f":"IF(OR(AQ22=\"\",AQ22=0),\"\",MAX(AR$15:AR21)+1)","v":7},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","ИТ-специалисты",{"$f":"MAX(CB$15:CB21)+1","v":7},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CF(-)",{"$f":"MAX(CV$15:CV21)+1","v":7},0]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH22)+1","v":8},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH23)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH23)))","v":""},{"$f":"IF(OR(AI23=\"\",AI23=0),\"\",MAX(AJ$15:AJ22)+1)","v":""},{"$f":"IF(OR(AI23=0,AI23=\"\"),0,IF(COUNTIF(AI$15:AI$100000,AI23)=1,0,1))","v":0},null,null,null,null,{"$f":"MAX(AP$15:AP22)+1","v":8},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP23)","v":"2023-04-01"},{"$f":"IF(OR(AQ23=\"\",AQ23=0),\"\",MAX(AR$15:AR22)+1)","v":8},{"$f":"IF(OR(AQ23=0,AQ23=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ23)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Финансовые менеджеры",{"$f":"MAX(CB$15:CB22)+1","v":8},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CF",{"$f":"MAX(CV$15:CV22)+1","v":8},0]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH23)+1","v":9},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH24)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH24)))","v":""},{"$f":"IF(OR(AI24=\"\",AI24=0),\"\",MAX(AJ$15:AJ23)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP23)+1","v":9},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP24)","v":"2023-07-01"},{"$f":"IF(OR(AQ24=\"\",AQ24=0),\"\",MAX(AR$15:AR23)+1)","v":9},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Бухгалтера",{"$f":"MAX(CB$15:CB23)+1","v":9},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BS",{"$f":"MAX(CV$15:CV23)+1","v":9},0]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH24)+1","v":10},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH25)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH25)))","v":""},{"$f":"IF(OR(AI25=\"\",AI25=0),\"\",MAX(AJ$15:AJ24)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP24)+1","v":10},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP25)","v":"2023-10-01"},{"$f":"IF(OR(AQ25=\"\",AQ25=0),\"\",MAX(AR$15:AR24)+1)","v":10},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Прочие сотрудники",{"$f":"MAX(CB$15:CB24)+1","v":10},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BS(+)",{"$f":"MAX(CV$15:CV24)+1","v":10},0]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH25)+1","v":11},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH26)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH26)))","v":""},{"$f":"IF(OR(AI26=\"\",AI26=0),\"\",MAX(AJ$15:AJ25)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP25)+1","v":11},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP26)","v":"2024-01-01"},{"$f":"IF(OR(AQ26=\"\",AQ26=0),\"\",MAX(AR$15:AR25)+1)","v":11},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BS(-)",{"$f":"MAX(CV$15:CV25)+1","v":11},0]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH26)+1","v":12},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH27)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH27)))","v":""},{"$f":"IF(OR(AI27=\"\",AI27=0),\"\",MAX(AJ$15:AJ26)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP26)+1","v":12},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP27)","v":"2024-04-01"},{"$f":"IF(OR(AQ27=\"\",AQ27=0),\"\",MAX(AR$15:AR26)+1)","v":12},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SF(+)",{"$f":"MAX(CV$15:CV26)+1","v":12},0]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH27)+1","v":13},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH28)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH28)))","v":""},{"$f":"IF(OR(AI28=\"\",AI28=0),\"\",MAX(AJ$15:AJ27)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP27)+1","v":13},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP28)","v":"2024-07-01"},{"$f":"IF(OR(AQ28=\"\",AQ28=0),\"\",MAX(AR$15:AR27)+1)","v":13},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SF(-)",{"$f":"MAX(CV$15:CV27)+1","v":13},0]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH28)+1","v":14},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH29)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH29)))","v":""},{"$f":"IF(OR(AI29=\"\",AI29=0),\"\",MAX(AJ$15:AJ28)+1)","v":""},{"$f":"IF(OR(AI29=0,AI29=\"\"),0,IF(COUNTIF(AI$15:AI$100000,AI29)=1,0,1))","v":0},null,null,null,null,{"$f":"MAX(AP$15:AP28)+1","v":14},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP29)","v":"2024-10-01"},{"$f":"IF(OR(AQ29=\"\",AQ29=0),\"\",MAX(AR$15:AR28)+1)","v":14},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SF",{"$f":"MAX(CV$15:CV28)+1","v":14},0]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH29)+1","v":15},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH30)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH30)))","v":""},{"$f":"IF(OR(AI30=\"\",AI30=0),\"\",MAX(AJ$15:AJ29)+1)","v":""},{"$f":"IF(OR(AI30=0,AI30=\"\"),0,IF(COUNTIF(AI$15:AI$100000,AI30)=1,0,1))","v":0},null,null,null,null,{"$f":"MAX(AP$15:AP29)+1","v":15},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP30)","v":"2025-01-01"},{"$f":"IF(OR(AQ30=\"\",AQ30=0),\"\",MAX(AR$15:AR29)+1)","v":15},0]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP30)+1","v":16},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP31)","v":"2025-04-01"},{"$f":"IF(OR(AQ31=\"\",AQ31=0),\"\",MAX(AR$15:AR30)+1)","v":16},{"$f":"IF(OR(AQ31=0,AQ31=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ31)=1,0,1))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP31)+1","v":17},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP32)","v":"2025-07-01"},{"$f":"IF(OR(AQ32=\"\",AQ32=0),\"\",MAX(AR$15:AR31)+1)","v":17},0]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP32)+1","v":18},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP33)","v":"2025-10-01"},{"$f":"IF(OR(AQ33=\"\",AQ33=0),\"\",MAX(AR$15:AR32)+1)","v":18},0]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP33)+1","v":19},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP34)","v":"2026-01-01"},{"$f":"IF(OR(AQ34=\"\",AQ34=0),\"\",MAX(AR$15:AR33)+1)","v":19},0]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP34)+1","v":20},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP35)","v":"2026-04-01"},{"$f":"IF(OR(AQ35=\"\",AQ35=0),\"\",MAX(AR$15:AR34)+1)","v":20},0]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP35)+1","v":21},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP36)","v":"2026-07-01"},{"$f":"IF(OR(AQ36=\"\",AQ36=0),\"\",MAX(AR$15:AR35)+1)","v":21},0]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP36)+1","v":22},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP37)","v":"2026-10-01"},{"$f":"IF(OR(AQ37=\"\",AQ37=0),\"\",MAX(AR$15:AR36)+1)","v":22},0]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP37)+1","v":23},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP38)","v":"2027-01-01"},{"$f":"IF(OR(AQ38=\"\",AQ38=0),\"\",MAX(AR$15:AR37)+1)","v":23},0]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP38)+1","v":24},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP39)","v":"2027-04-01"},{"$f":"IF(OR(AQ39=\"\",AQ39=0),\"\",MAX(AR$15:AR38)+1)","v":24},0]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP39)+1","v":25},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP40)","v":"2027-07-01"},{"$f":"IF(OR(AQ40=\"\",AQ40=0),\"\",MAX(AR$15:AR39)+1)","v":25},0]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP40)+1","v":26},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP41)","v":"2027-10-01"},{"$f":"IF(OR(AQ41=\"\",AQ41=0),\"\",MAX(AR$15:AR40)+1)","v":26},0]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP41)+1","v":27},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP42)","v":"2028-01-01"},{"$f":"IF(OR(AQ42=\"\",AQ42=0),\"\",MAX(AR$15:AR41)+1)","v":27},0]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP42)+1","v":28},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP43)","v":"2028-04-01"},{"$f":"IF(OR(AQ43=\"\",AQ43=0),\"\",MAX(AR$15:AR42)+1)","v":28},0]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP43)+1","v":29},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP44)","v":"2028-07-01"},{"$f":"IF(OR(AQ44=\"\",AQ44=0),\"\",MAX(AR$15:AR43)+1)","v":29},0]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP44)+1","v":30},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP45)","v":"2028-10-01"},{"$f":"IF(OR(AQ45=\"\",AQ45=0),\"\",MAX(AR$15:AR44)+1)","v":30},0]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP45)+1","v":31},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP46)","v":"2029-01-01"},{"$f":"IF(OR(AQ46=\"\",AQ46=0),\"\",MAX(AR$15:AR45)+1)","v":31},0]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP46)+1","v":32},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP47)","v":"2029-04-01"},{"$f":"IF(OR(AQ47=\"\",AQ47=0),\"\",MAX(AR$15:AR46)+1)","v":32},0]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP47)+1","v":33},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP48)","v":"2029-07-01"},{"$f":"IF(OR(AQ48=\"\",AQ48=0),\"\",MAX(AR$15:AR47)+1)","v":33},0]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP48)+1","v":34},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP49)","v":"2029-10-01"},{"$f":"IF(OR(AQ49=\"\",AQ49=0),\"\",MAX(AR$15:AR48)+1)","v":34},0]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP49)+1","v":35},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP50)","v":"2030-01-01"},{"$f":"IF(OR(AQ50=\"\",AQ50=0),\"\",MAX(AR$15:AR49)+1)","v":35},0]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP50)+1","v":36},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP51)","v":"2030-04-01"},{"$f":"IF(OR(AQ51=\"\",AQ51=0),\"\",MAX(AR$15:AR50)+1)","v":36},0]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP51)+1","v":37},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP52)","v":"2030-07-01"},{"$f":"IF(OR(AQ52=\"\",AQ52=0),\"\",MAX(AR$15:AR51)+1)","v":37},0]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP52)+1","v":38},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP53)","v":"2030-10-01"},{"$f":"IF(OR(AQ53=\"\",AQ53=0),\"\",MAX(AR$15:AR52)+1)","v":38},0]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP53)+1","v":39},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP54)","v":"2031-01-01"},{"$f":"IF(OR(AQ54=\"\",AQ54=0),\"\",MAX(AR$15:AR53)+1)","v":39},0]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP54)+1","v":40},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP55)","v":"2031-04-01"},{"$f":"IF(OR(AQ55=\"\",AQ55=0),\"\",MAX(AR$15:AR54)+1)","v":40},0]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP55)+1","v":41},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP56)","v":"2031-07-01"},{"$f":"IF(OR(AQ56=\"\",AQ56=0),\"\",MAX(AR$15:AR55)+1)","v":41},0]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP56)+1","v":42},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP57)","v":"2031-10-01"},{"$f":"IF(OR(AQ57=\"\",AQ57=0),\"\",MAX(AR$15:AR56)+1)","v":42},0]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP57)+1","v":43},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP58)","v":"2032-01-01"},{"$f":"IF(OR(AQ58=\"\",AQ58=0),\"\",MAX(AR$15:AR57)+1)","v":43},0]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP58)+1","v":44},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP59)","v":"2032-04-01"},{"$f":"IF(OR(AQ59=\"\",AQ59=0),\"\",MAX(AR$15:AR58)+1)","v":44},0]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP59)+1","v":45},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP60)","v":"2032-07-01"},{"$f":"IF(OR(AQ60=\"\",AQ60=0),\"\",MAX(AR$15:AR59)+1)","v":45},0]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP60)+1","v":46},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP61)","v":"2032-10-01"},{"$f":"IF(OR(AQ61=\"\",AQ61=0),\"\",MAX(AR$15:AR60)+1)","v":46},0]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP61)+1","v":47},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP62)","v":"2033-01-01"},{"$f":"IF(OR(AQ62=\"\",AQ62=0),\"\",MAX(AR$15:AR61)+1)","v":47},0]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP62)+1","v":48},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP63)","v":"2033-04-01"},{"$f":"IF(OR(AQ63=\"\",AQ63=0),\"\",MAX(AR$15:AR62)+1)","v":48},0]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP63)+1","v":49},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP64)","v":"2033-07-01"},{"$f":"IF(OR(AQ64=\"\",AQ64=0),\"\",MAX(AR$15:AR63)+1)","v":49},0]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP64)+1","v":50},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP65)","v":"2033-10-01"},{"$f":"IF(OR(AQ65=\"\",AQ65=0),\"\",MAX(AR$15:AR64)+1)","v":50},0]
[{"$f":"ROW()","v":66},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP65)+1","v":51},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP66)","v":"2034-01-01"},{"$f":"IF(OR(AQ66=\"\",AQ66=0),\"\",MAX(AR$15:AR65)+1)","v":51},0]
[{"$f":"ROW()","v":67},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP66)+1","v":52},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP67)","v":"2034-04-01"},{"$f":"IF(OR(AQ67=\"\",AQ67=0),\"\",MAX(AR$15:AR66)+1)","v":52},0]
[{"$f":"ROW()","v":68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP67)+1","v":53},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP68)","v":"2034-07-01"},{"$f":"IF(OR(AQ68=\"\",AQ68=0),\"\",MAX(AR$15:AR67)+1)","v":53},0]
[{"$f":"ROW()","v":69},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP68)+1","v":54},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP69)","v":"2034-10-01"},{"$f":"IF(OR(AQ69=\"\",AQ69=0),\"\",MAX(AR$15:AR68)+1)","v":54},0]
[{"$f":"ROW()","v":70},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP69)+1","v":55},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP70)","v":"2035-01-01"},{"$f":"IF(OR(AQ70=\"\",AQ70=0),\"\",MAX(AR$15:AR69)+1)","v":55},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP70)+1","v":56},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP71)","v":"2035-04-01"},{"$f":"IF(OR(AQ71=\"\",AQ71=0),\"\",MAX(AR$15:AR70)+1)","v":56},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP71)+1","v":57},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP72)","v":"2035-07-01"},{"$f":"IF(OR(AQ72=\"\",AQ72=0),\"\",MAX(AR$15:AR71)+1)","v":57},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP72)+1","v":58},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP73)","v":"2035-10-01"},{"$f":"IF(OR(AQ73=\"\",AQ73=0),\"\",MAX(AR$15:AR72)+1)","v":58},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP73)+1","v":59},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP74)","v":"2036-01-01"},{"$f":"IF(OR(AQ74=\"\",AQ74=0),\"\",MAX(AR$15:AR73)+1)","v":59},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP74)+1","v":60},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP75)","v":"2036-04-01"},{"$f":"IF(OR(AQ75=\"\",AQ75=0),\"\",MAX(AR$15:AR74)+1)","v":60},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP75)+1","v":61},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP76)","v":"00:00:00"},{"$f":"IF(OR(AQ76=\"\",AQ76=0),\"\",MAX(AR$15:AR75)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP76)+1","v":62},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP77)","v":"00:00:00"},{"$f":"IF(OR(AQ77=\"\",AQ77=0),\"\",MAX(AR$15:AR76)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP77)+1","v":63},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP78)","v":"00:00:00"},{"$f":"IF(OR(AQ78=\"\",AQ78=0),\"\",MAX(AR$15:AR77)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP78)+1","v":64},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP79)","v":"00:00:00"},{"$f":"IF(OR(AQ79=\"\",AQ79=0),\"\",MAX(AR$15:AR78)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP79)+1","v":65},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP80)","v":"00:00:00"},{"$f":"IF(OR(AQ80=\"\",AQ80=0),\"\",MAX(AR$15:AR79)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP80)+1","v":66},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP81)","v":"00:00:00"},{"$f":"IF(OR(AQ81=\"\",AQ81=0),\"\",MAX(AR$15:AR80)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP81)+1","v":67},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP82)","v":"00:00:00"},{"$f":"IF(OR(AQ82=\"\",AQ82=0),\"\",MAX(AR$15:AR81)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP82)+1","v":68},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP83)","v":"00:00:00"},{"$f":"IF(OR(AQ83=\"\",AQ83=0),\"\",MAX(AR$15:AR82)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP83)+1","v":69},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP84)","v":"00:00:00"},{"$f":"IF(OR(AQ84=\"\",AQ84=0),\"\",MAX(AR$15:AR83)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP84)+1","v":70},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP85)","v":"00:00:00"},{"$f":"IF(OR(AQ85=\"\",AQ85=0),\"\",MAX(AR$15:AR84)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP85)+1","v":71},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP86)","v":"00:00:00"},{"$f":"IF(OR(AQ86=\"\",AQ86=0),\"\",MAX(AR$15:AR85)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP86)+1","v":72},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP87)","v":"00:00:00"},{"$f":"IF(OR(AQ87=\"\",AQ87=0),\"\",MAX(AR$15:AR86)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP87)+1","v":73},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP88)","v":"00:00:00"},{"$f":"IF(OR(AQ88=\"\",AQ88=0),\"\",MAX(AR$15:AR87)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP88)+1","v":74},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP89)","v":"00:00:00"},{"$f":"IF(OR(AQ89=\"\",AQ89=0),\"\",MAX(AR$15:AR88)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP89)+1","v":75},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP90)","v":"00:00:00"},{"$f":"IF(OR(AQ90=\"\",AQ90=0),\"\",MAX(AR$15:AR89)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP90)+1","v":76},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP91)","v":"00:00:00"},{"$f":"IF(OR(AQ91=\"\",AQ91=0),\"\",MAX(AR$15:AR90)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP91)+1","v":77},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP92)","v":"00:00:00"},{"$f":"IF(OR(AQ92=\"\",AQ92=0),\"\",MAX(AR$15:AR91)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP92)+1","v":78},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP93)","v":"00:00:00"},{"$f":"IF(OR(AQ93=\"\",AQ93=0),\"\",MAX(AR$15:AR92)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP93)+1","v":79},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP94)","v":"00:00:00"},{"$f":"IF(OR(AQ94=\"\",AQ94=0),\"\",MAX(AR$15:AR93)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP94)+1","v":80},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP95)","v":"00:00:00"},{"$f":"IF(OR(AQ95=\"\",AQ95=0),\"\",MAX(AR$15:AR94)+1)","v":""},{"$f":"IF(OR(AQ95=0,AQ95=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ95)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP95)+1","v":81},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP96)","v":"00:00:00"},{"$f":"IF(OR(AQ96=\"\",AQ96=0),\"\",MAX(AR$15:AR95)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP96)+1","v":82},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP97)","v":"00:00:00"},{"$f":"IF(OR(AQ97=\"\",AQ97=0),\"\",MAX(AR$15:AR96)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP97)+1","v":83},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP98)","v":"00:00:00"},{"$f":"IF(OR(AQ98=\"\",AQ98=0),\"\",MAX(AR$15:AR97)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP98)+1","v":84},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP99)","v":"00:00:00"},{"$f":"IF(OR(AQ99=\"\",AQ99=0),\"\",MAX(AR$15:AR98)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP99)+1","v":85},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP100)","v":"00:00:00"},{"$f":"IF(OR(AQ100=\"\",AQ100=0),\"\",MAX(AR$15:AR99)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP100)+1","v":86},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP101)","v":"00:00:00"},{"$f":"IF(OR(AQ101=\"\",AQ101=0),\"\",MAX(AR$15:AR100)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP101)+1","v":87},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP102)","v":"00:00:00"},{"$f":"IF(OR(AQ102=\"\",AQ102=0),\"\",MAX(AR$15:AR101)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP102)+1","v":88},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP103)","v":"00:00:00"},{"$f":"IF(OR(AQ103=\"\",AQ103=0),\"\",MAX(AR$15:AR102)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP103)+1","v":89},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP104)","v":"00:00:00"},{"$f":"IF(OR(AQ104=\"\",AQ104=0),\"\",MAX(AR$15:AR103)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP104)+1","v":90},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP105)","v":"00:00:00"},{"$f":"IF(OR(AQ105=\"\",AQ105=0),\"\",MAX(AR$15:AR104)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP105)+1","v":91},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP106)","v":"00:00:00"},{"$f":"IF(OR(AQ106=\"\",AQ106=0),\"\",MAX(AR$15:AR105)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP106)+1","v":92},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP107)","v":"00:00:00"},{"$f":"IF(OR(AQ107=\"\",AQ107=0),\"\",MAX(AR$15:AR106)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP107)+1","v":93},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP108)","v":"00:00:00"},{"$f":"IF(OR(AQ108=\"\",AQ108=0),\"\",MAX(AR$15:AR107)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP108)+1","v":94},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP109)","v":"00:00:00"},{"$f":"IF(OR(AQ109=\"\",AQ109=0),\"\",MAX(AR$15:AR108)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP109)+1","v":95},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP110)","v":"00:00:00"},{"$f":"IF(OR(AQ110=\"\",AQ110=0),\"\",MAX(AR$15:AR109)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP110)+1","v":96},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP111)","v":"00:00:00"},{"$f":"IF(OR(AQ111=\"\",AQ111=0),\"\",MAX(AR$15:AR110)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP111)+1","v":97},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP112)","v":"00:00:00"},{"$f":"IF(OR(AQ112=\"\",AQ112=0),\"\",MAX(AR$15:AR111)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP112)+1","v":98},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP113)","v":"00:00:00"},{"$f":"IF(OR(AQ113=\"\",AQ113=0),\"\",MAX(AR$15:AR112)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP113)+1","v":99},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP114)","v":"00:00:00"},{"$f":"IF(OR(AQ114=\"\",AQ114=0),\"\",MAX(AR$15:AR113)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP114)+1","v":100},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP115)","v":"00:00:00"},{"$f":"IF(OR(AQ115=\"\",AQ115=0),\"\",MAX(AR$15:AR114)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP115)+1","v":101},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP116)","v":"00:00:00"},{"$f":"IF(OR(AQ116=\"\",AQ116=0),\"\",MAX(AR$15:AR115)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP116)+1","v":102},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP117)","v":"00:00:00"},{"$f":"IF(OR(AQ117=\"\",AQ117=0),\"\",MAX(AR$15:AR116)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP117)+1","v":103},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP118)","v":"00:00:00"},{"$f":"IF(OR(AQ118=\"\",AQ118=0),\"\",MAX(AR$15:AR117)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP118)+1","v":104},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP119)","v":"00:00:00"},{"$f":"IF(OR(AQ119=\"\",AQ119=0),\"\",MAX(AR$15:AR118)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP119)+1","v":105},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP120)","v":"00:00:00"},{"$f":"IF(OR(AQ120=\"\",AQ120=0),\"\",MAX(AR$15:AR119)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP120)+1","v":106},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP121)","v":"00:00:00"},{"$f":"IF(OR(AQ121=\"\",AQ121=0),\"\",MAX(AR$15:AR120)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP121)+1","v":107},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP122)","v":"00:00:00"},{"$f":"IF(OR(AQ122=\"\",AQ122=0),\"\",MAX(AR$15:AR121)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP122)+1","v":108},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP123)","v":"00:00:00"},{"$f":"IF(OR(AQ123=\"\",AQ123=0),\"\",MAX(AR$15:AR122)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP123)+1","v":109},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP124)","v":"00:00:00"},{"$f":"IF(OR(AQ124=\"\",AQ124=0),\"\",MAX(AR$15:AR123)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP124)+1","v":110},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP125)","v":"00:00:00"},{"$f":"IF(OR(AQ125=\"\",AQ125=0),\"\",MAX(AR$15:AR124)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP125)+1","v":111},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP126)","v":"00:00:00"},{"$f":"IF(OR(AQ126=\"\",AQ126=0),\"\",MAX(AR$15:AR125)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP126)+1","v":112},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP127)","v":"00:00:00"},{"$f":"IF(OR(AQ127=\"\",AQ127=0),\"\",MAX(AR$15:AR126)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP127)+1","v":113},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP128)","v":"00:00:00"},{"$f":"IF(OR(AQ128=\"\",AQ128=0),\"\",MAX(AR$15:AR127)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP128)+1","v":114},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP129)","v":"00:00:00"},{"$f":"IF(OR(AQ129=\"\",AQ129=0),\"\",MAX(AR$15:AR128)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP129)+1","v":115},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP130)","v":"00:00:00"},{"$f":"IF(OR(AQ130=\"\",AQ130=0),\"\",MAX(AR$15:AR129)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP130)+1","v":116},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP131)","v":"00:00:00"},{"$f":"IF(OR(AQ131=\"\",AQ131=0),\"\",MAX(AR$15:AR130)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP131)+1","v":117},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP132)","v":"00:00:00"},{"$f":"IF(OR(AQ132=\"\",AQ132=0),\"\",MAX(AR$15:AR131)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP132)+1","v":118},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP133)","v":"00:00:00"},{"$f":"IF(OR(AQ133=\"\",AQ133=0),\"\",MAX(AR$15:AR132)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP133)+1","v":119},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP134)","v":"00:00:00"},{"$f":"IF(OR(AQ134=\"\",AQ134=0),\"\",MAX(AR$15:AR133)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP134)+1","v":120},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP135)","v":"00:00:00"},{"$f":"IF(OR(AQ135=\"\",AQ135=0),\"\",MAX(AR$15:AR134)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP135)+1","v":121},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP136)","v":"00:00:00"},{"$f":"IF(OR(AQ136=\"\",AQ136=0),\"\",MAX(AR$15:AR135)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP136)+1","v":122},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP137)","v":"00:00:00"},{"$f":"IF(OR(AQ137=\"\",AQ137=0),\"\",MAX(AR$15:AR136)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP137)+1","v":123},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP138)","v":"00:00:00"},{"$f":"IF(OR(AQ138=\"\",AQ138=0),\"\",MAX(AR$15:AR137)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP138)+1","v":124},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP139)","v":"00:00:00"},{"$f":"IF(OR(AQ139=\"\",AQ139=0),\"\",MAX(AR$15:AR138)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP139)+1","v":125},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP140)","v":"00:00:00"},{"$f":"IF(OR(AQ140=\"\",AQ140=0),\"\",MAX(AR$15:AR139)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP140)+1","v":126},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP141)","v":"00:00:00"},{"$f":"IF(OR(AQ141=\"\",AQ141=0),\"\",MAX(AR$15:AR140)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP141)+1","v":127},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP142)","v":"00:00:00"},{"$f":"IF(OR(AQ142=\"\",AQ142=0),\"\",MAX(AR$15:AR141)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP142)+1","v":128},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP143)","v":"00:00:00"},{"$f":"IF(OR(AQ143=\"\",AQ143=0),\"\",MAX(AR$15:AR142)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP143)+1","v":129},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP144)","v":"00:00:00"},{"$f":"IF(OR(AQ144=\"\",AQ144=0),\"\",MAX(AR$15:AR143)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP144)+1","v":130},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP145)","v":"00:00:00"},{"$f":"IF(OR(AQ145=\"\",AQ145=0),\"\",MAX(AR$15:AR144)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP145)+1","v":131},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP146)","v":"00:00:00"},{"$f":"IF(OR(AQ146=\"\",AQ146=0),\"\",MAX(AR$15:AR145)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP146)+1","v":132},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP147)","v":"00:00:00"},{"$f":"IF(OR(AQ147=\"\",AQ147=0),\"\",MAX(AR$15:AR146)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP147)+1","v":133},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP148)","v":"00:00:00"},{"$f":"IF(OR(AQ148=\"\",AQ148=0),\"\",MAX(AR$15:AR147)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP148)+1","v":134},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP149)","v":"00:00:00"},{"$f":"IF(OR(AQ149=\"\",AQ149=0),\"\",MAX(AR$15:AR148)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP149)+1","v":135},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP150)","v":"00:00:00"},{"$f":"IF(OR(AQ150=\"\",AQ150=0),\"\",MAX(AR$15:AR149)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP150)+1","v":136},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP151)","v":"00:00:00"},{"$f":"IF(OR(AQ151=\"\",AQ151=0),\"\",MAX(AR$15:AR150)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP151)+1","v":137},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP152)","v":"00:00:00"},{"$f":"IF(OR(AQ152=\"\",AQ152=0),\"\",MAX(AR$15:AR151)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP152)+1","v":138},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP153)","v":"00:00:00"},{"$f":"IF(OR(AQ153=\"\",AQ153=0),\"\",MAX(AR$15:AR152)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP153)+1","v":139},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP154)","v":"00:00:00"},{"$f":"IF(OR(AQ154=\"\",AQ154=0),\"\",MAX(AR$15:AR153)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP154)+1","v":140},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP155)","v":"00:00:00"},{"$f":"IF(OR(AQ155=\"\",AQ155=0),\"\",MAX(AR$15:AR154)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP155)+1","v":141},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP156)","v":"00:00:00"},{"$f":"IF(OR(AQ156=\"\",AQ156=0),\"\",MAX(AR$15:AR155)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP156)+1","v":142},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP157)","v":"00:00:00"},{"$f":"IF(OR(AQ157=\"\",AQ157=0),\"\",MAX(AR$15:AR156)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP157)+1","v":143},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP158)","v":"00:00:00"},{"$f":"IF(OR(AQ158=\"\",AQ158=0),\"\",MAX(AR$15:AR157)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP158)+1","v":144},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP159)","v":"00:00:00"},{"$f":"IF(OR(AQ159=\"\",AQ159=0),\"\",MAX(AR$15:AR158)+1)","v":""},{"$f":"IF(OR(AQ159=0,AQ159=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ159)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP159)+1","v":145},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP160)","v":"00:00:00"},{"$f":"IF(OR(AQ160=\"\",AQ160=0),\"\",MAX(AR$15:AR159)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP160)+1","v":146},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP161)","v":"00:00:00"},{"$f":"IF(OR(AQ161=\"\",AQ161=0),\"\",MAX(AR$15:AR160)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP161)+1","v":147},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP162)","v":"00:00:00"},{"$f":"IF(OR(AQ162=\"\",AQ162=0),\"\",MAX(AR$15:AR161)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP162)+1","v":148},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP163)","v":"00:00:00"},{"$f":"IF(OR(AQ163=\"\",AQ163=0),\"\",MAX(AR$15:AR162)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP163)+1","v":149},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP164)","v":"00:00:00"},{"$f":"IF(OR(AQ164=\"\",AQ164=0),\"\",MAX(AR$15:AR163)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP164)+1","v":150},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP165)","v":"00:00:00"},{"$f":"IF(OR(AQ165=\"\",AQ165=0),\"\",MAX(AR$15:AR164)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP165)+1","v":151},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP166)","v":"00:00:00"},{"$f":"IF(OR(AQ166=\"\",AQ166=0),\"\",MAX(AR$15:AR165)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP166)+1","v":152},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP167)","v":"00:00:00"},{"$f":"IF(OR(AQ167=\"\",AQ167=0),\"\",MAX(AR$15:AR166)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP167)+1","v":153},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP168)","v":"00:00:00"},{"$f":"IF(OR(AQ168=\"\",AQ168=0),\"\",MAX(AR$15:AR167)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP168)+1","v":154},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP169)","v":"00:00:00"},{"$f":"IF(OR(AQ169=\"\",AQ169=0),\"\",MAX(AR$15:AR168)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP169)+1","v":155},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP170)","v":"00:00:00"},{"$f":"IF(OR(AQ170=\"\",AQ170=0),\"\",MAX(AR$15:AR169)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP170)+1","v":156},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP171)","v":"00:00:00"},{"$f":"IF(OR(AQ171=\"\",AQ171=0),\"\",MAX(AR$15:AR170)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP171)+1","v":157},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP172)","v":"00:00:00"},{"$f":"IF(OR(AQ172=\"\",AQ172=0),\"\",MAX(AR$15:AR171)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP172)+1","v":158},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP173)","v":"00:00:00"},{"$f":"IF(OR(AQ173=\"\",AQ173=0),\"\",MAX(AR$15:AR172)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP173)+1","v":159},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP174)","v":"00:00:00"},{"$f":"IF(OR(AQ174=\"\",AQ174=0),\"\",MAX(AR$15:AR173)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP174)+1","v":160},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP175)","v":"00:00:00"},{"$f":"IF(OR(AQ175=\"\",AQ175=0),\"\",MAX(AR$15:AR174)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP175)+1","v":161},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP176)","v":"00:00:00"},{"$f":"IF(OR(AQ176=\"\",AQ176=0),\"\",MAX(AR$15:AR175)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP176)+1","v":162},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP177)","v":"00:00:00"},{"$f":"IF(OR(AQ177=\"\",AQ177=0),\"\",MAX(AR$15:AR176)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP177)+1","v":163},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP178)","v":"00:00:00"},{"$f":"IF(OR(AQ178=\"\",AQ178=0),\"\",MAX(AR$15:AR177)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP178)+1","v":164},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP179)","v":"00:00:00"},{"$f":"IF(OR(AQ179=\"\",AQ179=0),\"\",MAX(AR$15:AR178)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP179)+1","v":165},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP180)","v":"00:00:00"},{"$f":"IF(OR(AQ180=\"\",AQ180=0),\"\",MAX(AR$15:AR179)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP180)+1","v":166},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP181)","v":"00:00:00"},{"$f":"IF(OR(AQ181=\"\",AQ181=0),\"\",MAX(AR$15:AR180)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP181)+1","v":167},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP182)","v":"00:00:00"},{"$f":"IF(OR(AQ182=\"\",AQ182=0),\"\",MAX(AR$15:AR181)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP182)+1","v":168},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP183)","v":"00:00:00"},{"$f":"IF(OR(AQ183=\"\",AQ183=0),\"\",MAX(AR$15:AR182)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP183)+1","v":169},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP184)","v":"00:00:00"},{"$f":"IF(OR(AQ184=\"\",AQ184=0),\"\",MAX(AR$15:AR183)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP184)+1","v":170},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP185)","v":"00:00:00"},{"$f":"IF(OR(AQ185=\"\",AQ185=0),\"\",MAX(AR$15:AR184)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP185)+1","v":171},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP186)","v":"00:00:00"},{"$f":"IF(OR(AQ186=\"\",AQ186=0),\"\",MAX(AR$15:AR185)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP186)+1","v":172},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP187)","v":"00:00:00"},{"$f":"IF(OR(AQ187=\"\",AQ187=0),\"\",MAX(AR$15:AR186)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP187)+1","v":173},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP188)","v":"00:00:00"},{"$f":"IF(OR(AQ188=\"\",AQ188=0),\"\",MAX(AR$15:AR187)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP188)+1","v":174},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP189)","v":"00:00:00"},{"$f":"IF(OR(AQ189=\"\",AQ189=0),\"\",MAX(AR$15:AR188)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP189)+1","v":175},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP190)","v":"00:00:00"},{"$f":"IF(OR(AQ190=\"\",AQ190=0),\"\",MAX(AR$15:AR189)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP190)+1","v":176},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP191)","v":"00:00:00"},{"$f":"IF(OR(AQ191=\"\",AQ191=0),\"\",MAX(AR$15:AR190)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP191)+1","v":177},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP192)","v":"00:00:00"},{"$f":"IF(OR(AQ192=\"\",AQ192=0),\"\",MAX(AR$15:AR191)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP192)+1","v":178},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP193)","v":"00:00:00"},{"$f":"IF(OR(AQ193=\"\",AQ193=0),\"\",MAX(AR$15:AR192)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP193)+1","v":179},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP194)","v":"00:00:00"},{"$f":"IF(OR(AQ194=\"\",AQ194=0),\"\",MAX(AR$15:AR193)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP194)+1","v":180},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP195)","v":"00:00:00"},{"$f":"IF(OR(AQ195=\"\",AQ195=0),\"\",MAX(AR$15:AR194)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP195)+1","v":181},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP196)","v":"00:00:00"},{"$f":"IF(OR(AQ196=\"\",AQ196=0),\"\",MAX(AR$15:AR195)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP196)+1","v":182},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP197)","v":"00:00:00"},{"$f":"IF(OR(AQ197=\"\",AQ197=0),\"\",MAX(AR$15:AR196)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP197)+1","v":183},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP198)","v":"00:00:00"},{"$f":"IF(OR(AQ198=\"\",AQ198=0),\"\",MAX(AR$15:AR197)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP198)+1","v":184},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP199)","v":"00:00:00"},{"$f":"IF(OR(AQ199=\"\",AQ199=0),\"\",MAX(AR$15:AR198)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP199)+1","v":185},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP200)","v":"00:00:00"},{"$f":"IF(OR(AQ200=\"\",AQ200=0),\"\",MAX(AR$15:AR199)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP200)+1","v":186},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP201)","v":"00:00:00"},{"$f":"IF(OR(AQ201=\"\",AQ201=0),\"\",MAX(AR$15:AR200)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP201)+1","v":187},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP202)","v":"00:00:00"},{"$f":"IF(OR(AQ202=\"\",AQ202=0),\"\",MAX(AR$15:AR201)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP202)+1","v":188},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP203)","v":"00:00:00"},{"$f":"IF(OR(AQ203=\"\",AQ203=0),\"\",MAX(AR$15:AR202)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP203)+1","v":189},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP204)","v":"00:00:00"},{"$f":"IF(OR(AQ204=\"\",AQ204=0),\"\",MAX(AR$15:AR203)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP204)+1","v":190},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP205)","v":"00:00:00"},{"$f":"IF(OR(AQ205=\"\",AQ205=0),\"\",MAX(AR$15:AR204)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP205)+1","v":191},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP206)","v":"00:00:00"},{"$f":"IF(OR(AQ206=\"\",AQ206=0),\"\",MAX(AR$15:AR205)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP206)+1","v":192},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP207)","v":"00:00:00"},{"$f":"IF(OR(AQ207=\"\",AQ207=0),\"\",MAX(AR$15:AR206)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP207)+1","v":193},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP208)","v":"00:00:00"},{"$f":"IF(OR(AQ208=\"\",AQ208=0),\"\",MAX(AR$15:AR207)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP208)+1","v":194},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP209)","v":"00:00:00"},{"$f":"IF(OR(AQ209=\"\",AQ209=0),\"\",MAX(AR$15:AR208)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP209)+1","v":195},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP210)","v":"00:00:00"},{"$f":"IF(OR(AQ210=\"\",AQ210=0),\"\",MAX(AR$15:AR209)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP210)+1","v":196},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP211)","v":"00:00:00"},{"$f":"IF(OR(AQ211=\"\",AQ211=0),\"\",MAX(AR$15:AR210)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP211)+1","v":197},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP212)","v":"00:00:00"},{"$f":"IF(OR(AQ212=\"\",AQ212=0),\"\",MAX(AR$15:AR211)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP212)+1","v":198},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP213)","v":"00:00:00"},{"$f":"IF(OR(AQ213=\"\",AQ213=0),\"\",MAX(AR$15:AR212)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP213)+1","v":199},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP214)","v":"00:00:00"},{"$f":"IF(OR(AQ214=\"\",AQ214=0),\"\",MAX(AR$15:AR213)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP214)+1","v":200},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP215)","v":"00:00:00"},{"$f":"IF(OR(AQ215=\"\",AQ215=0),\"\",MAX(AR$15:AR214)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP215)+1","v":201},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP216)","v":"00:00:00"},{"$f":"IF(OR(AQ216=\"\",AQ216=0),\"\",MAX(AR$15:AR215)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP216)+1","v":202},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP217)","v":"00:00:00"},{"$f":"IF(OR(AQ217=\"\",AQ217=0),\"\",MAX(AR$15:AR216)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP217)+1","v":203},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP218)","v":"00:00:00"},{"$f":"IF(OR(AQ218=\"\",AQ218=0),\"\",MAX(AR$15:AR217)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP218)+1","v":204},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP219)","v":"00:00:00"},{"$f":"IF(OR(AQ219=\"\",AQ219=0),\"\",MAX(AR$15:AR218)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP219)+1","v":205},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP220)","v":"00:00:00"},{"$f":"IF(OR(AQ220=\"\",AQ220=0),\"\",MAX(AR$15:AR219)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP220)+1","v":206},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP221)","v":"00:00:00"},{"$f":"IF(OR(AQ221=\"\",AQ221=0),\"\",MAX(AR$15:AR220)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP221)+1","v":207},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP222)","v":"00:00:00"},{"$f":"IF(OR(AQ222=\"\",AQ222=0),\"\",MAX(AR$15:AR221)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP222)+1","v":208},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP223)","v":"00:00:00"},{"$f":"IF(OR(AQ223=\"\",AQ223=0),\"\",MAX(AR$15:AR222)+1)","v":""},{"$f":"IF(OR(AQ223=0,AQ223=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ223)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP223)+1","v":209},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP224)","v":"00:00:00"},{"$f":"IF(OR(AQ224=\"\",AQ224=0),\"\",MAX(AR$15:AR223)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP224)+1","v":210},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP225)","v":"00:00:00"},{"$f":"IF(OR(AQ225=\"\",AQ225=0),\"\",MAX(AR$15:AR224)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP225)+1","v":211},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP226)","v":"00:00:00"},{"$f":"IF(OR(AQ226=\"\",AQ226=0),\"\",MAX(AR$15:AR225)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP226)+1","v":212},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP227)","v":"00:00:00"},{"$f":"IF(OR(AQ227=\"\",AQ227=0),\"\",MAX(AR$15:AR226)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP227)+1","v":213},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP228)","v":"00:00:00"},{"$f":"IF(OR(AQ228=\"\",AQ228=0),\"\",MAX(AR$15:AR227)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP228)+1","v":214},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP229)","v":"00:00:00"},{"$f":"IF(OR(AQ229=\"\",AQ229=0),\"\",MAX(AR$15:AR228)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP229)+1","v":215},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP230)","v":"00:00:00"},{"$f":"IF(OR(AQ230=\"\",AQ230=0),\"\",MAX(AR$15:AR229)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP230)+1","v":216},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP231)","v":"00:00:00"},{"$f":"IF(OR(AQ231=\"\",AQ231=0),\"\",MAX(AR$15:AR230)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP231)+1","v":217},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP232)","v":"00:00:00"},{"$f":"IF(OR(AQ232=\"\",AQ232=0),\"\",MAX(AR$15:AR231)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP232)+1","v":218},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP233)","v":"00:00:00"},{"$f":"IF(OR(AQ233=\"\",AQ233=0),\"\",MAX(AR$15:AR232)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP233)+1","v":219},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP234)","v":"00:00:00"},{"$f":"IF(OR(AQ234=\"\",AQ234=0),\"\",MAX(AR$15:AR233)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP234)+1","v":220},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP235)","v":"00:00:00"},{"$f":"IF(OR(AQ235=\"\",AQ235=0),\"\",MAX(AR$15:AR234)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP235)+1","v":221},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP236)","v":"00:00:00"},{"$f":"IF(OR(AQ236=\"\",AQ236=0),\"\",MAX(AR$15:AR235)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP236)+1","v":222},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP237)","v":"00:00:00"},{"$f":"IF(OR(AQ237=\"\",AQ237=0),\"\",MAX(AR$15:AR236)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP237)+1","v":223},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP238)","v":"00:00:00"},{"$f":"IF(OR(AQ238=\"\",AQ238=0),\"\",MAX(AR$15:AR237)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP238)+1","v":224},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP239)","v":"00:00:00"},{"$f":"IF(OR(AQ239=\"\",AQ239=0),\"\",MAX(AR$15:AR238)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP239)+1","v":225},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP240)","v":"00:00:00"},{"$f":"IF(OR(AQ240=\"\",AQ240=0),\"\",MAX(AR$15:AR239)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP240)+1","v":226},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP241)","v":"00:00:00"},{"$f":"IF(OR(AQ241=\"\",AQ241=0),\"\",MAX(AR$15:AR240)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP241)+1","v":227},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP242)","v":"00:00:00"},{"$f":"IF(OR(AQ242=\"\",AQ242=0),\"\",MAX(AR$15:AR241)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP242)+1","v":228},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP243)","v":"00:00:00"},{"$f":"IF(OR(AQ243=\"\",AQ243=0),\"\",MAX(AR$15:AR242)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP243)+1","v":229},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP244)","v":"00:00:00"},{"$f":"IF(OR(AQ244=\"\",AQ244=0),\"\",MAX(AR$15:AR243)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP244)+1","v":230},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP245)","v":"00:00:00"},{"$f":"IF(OR(AQ245=\"\",AQ245=0),\"\",MAX(AR$15:AR244)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP245)+1","v":231},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP246)","v":"00:00:00"},{"$f":"IF(OR(AQ246=\"\",AQ246=0),\"\",MAX(AR$15:AR245)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP246)+1","v":232},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP247)","v":"00:00:00"},{"$f":"IF(OR(AQ247=\"\",AQ247=0),\"\",MAX(AR$15:AR246)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP247)+1","v":233},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP248)","v":"00:00:00"},{"$f":"IF(OR(AQ248=\"\",AQ248=0),\"\",MAX(AR$15:AR247)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP248)+1","v":234},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP249)","v":"00:00:00"},{"$f":"IF(OR(AQ249=\"\",AQ249=0),\"\",MAX(AR$15:AR248)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP249)+1","v":235},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP250)","v":"00:00:00"},{"$f":"IF(OR(AQ250=\"\",AQ250=0),\"\",MAX(AR$15:AR249)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP250)+1","v":236},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP251)","v":"00:00:00"},{"$f":"IF(OR(AQ251=\"\",AQ251=0),\"\",MAX(AR$15:AR250)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP251)+1","v":237},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP252)","v":"00:00:00"},{"$f":"IF(OR(AQ252=\"\",AQ252=0),\"\",MAX(AR$15:AR251)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP252)+1","v":238},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP253)","v":"00:00:00"},{"$f":"IF(OR(AQ253=\"\",AQ253=0),\"\",MAX(AR$15:AR252)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP253)+1","v":239},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP254)","v":"00:00:00"},{"$f":"IF(OR(AQ254=\"\",AQ254=0),\"\",MAX(AR$15:AR253)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP254)+1","v":240},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP255)","v":"00:00:00"},{"$f":"IF(OR(AQ255=\"\",AQ255=0),\"\",MAX(AR$15:AR254)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP255)+1","v":241},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP256)","v":"00:00:00"},{"$f":"IF(OR(AQ256=\"\",AQ256=0),\"\",MAX(AR$15:AR255)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP256)+1","v":242},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP257)","v":"00:00:00"},{"$f":"IF(OR(AQ257=\"\",AQ257=0),\"\",MAX(AR$15:AR256)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP257)+1","v":243},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP258)","v":"00:00:00"},{"$f":"IF(OR(AQ258=\"\",AQ258=0),\"\",MAX(AR$15:AR257)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP258)+1","v":244},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP259)","v":"00:00:00"},{"$f":"IF(OR(AQ259=\"\",AQ259=0),\"\",MAX(AR$15:AR258)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP259)+1","v":245},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP260)","v":"00:00:00"},{"$f":"IF(OR(AQ260=\"\",AQ260=0),\"\",MAX(AR$15:AR259)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP260)+1","v":246},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP261)","v":"00:00:00"},{"$f":"IF(OR(AQ261=\"\",AQ261=0),\"\",MAX(AR$15:AR260)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP261)+1","v":247},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP262)","v":"00:00:00"},{"$f":"IF(OR(AQ262=\"\",AQ262=0),\"\",MAX(AR$15:AR261)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP262)+1","v":248},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP263)","v":"00:00:00"},{"$f":"IF(OR(AQ263=\"\",AQ263=0),\"\",MAX(AR$15:AR262)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP263)+1","v":249},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP264)","v":"00:00:00"},{"$f":"IF(OR(AQ264=\"\",AQ264=0),\"\",MAX(AR$15:AR263)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP264)+1","v":250},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP265)","v":"00:00:00"},{"$f":"IF(OR(AQ265=\"\",AQ265=0),\"\",MAX(AR$15:AR264)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP265)+1","v":251},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP266)","v":"00:00:00"},{"$f":"IF(OR(AQ266=\"\",AQ266=0),\"\",MAX(AR$15:AR265)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP266)+1","v":252},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP267)","v":"00:00:00"},{"$f":"IF(OR(AQ267=\"\",AQ267=0),\"\",MAX(AR$15:AR266)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP267)+1","v":253},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP268)","v":"00:00:00"},{"$f":"IF(OR(AQ268=\"\",AQ268=0),\"\",MAX(AR$15:AR267)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP268)+1","v":254},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP269)","v":"00:00:00"},{"$f":"IF(OR(AQ269=\"\",AQ269=0),\"\",MAX(AR$15:AR268)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP269)+1","v":255},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP270)","v":"00:00:00"},{"$f":"IF(OR(AQ270=\"\",AQ270=0),\"\",MAX(AR$15:AR269)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP270)+1","v":256},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP271)","v":"00:00:00"},{"$f":"IF(OR(AQ271=\"\",AQ271=0),\"\",MAX(AR$15:AR270)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP271)+1","v":257},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP272)","v":"00:00:00"},{"$f":"IF(OR(AQ272=\"\",AQ272=0),\"\",MAX(AR$15:AR271)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP272)+1","v":258},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP273)","v":"00:00:00"},{"$f":"IF(OR(AQ273=\"\",AQ273=0),\"\",MAX(AR$15:AR272)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP273)+1","v":259},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP274)","v":"00:00:00"},{"$f":"IF(OR(AQ274=\"\",AQ274=0),\"\",MAX(AR$15:AR273)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP274)+1","v":260},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP275)","v":"00:00:00"},{"$f":"IF(OR(AQ275=\"\",AQ275=0),\"\",MAX(AR$15:AR274)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP275)+1","v":261},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP276)","v":"00:00:00"},{"$f":"IF(OR(AQ276=\"\",AQ276=0),\"\",MAX(AR$15:AR275)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP276)+1","v":262},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP277)","v":"00:00:00"},{"$f":"IF(OR(AQ277=\"\",AQ277=0),\"\",MAX(AR$15:AR276)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP277)+1","v":263},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP278)","v":"00:00:00"},{"$f":"IF(OR(AQ278=\"\",AQ278=0),\"\",MAX(AR$15:AR277)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP278)+1","v":264},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP279)","v":"00:00:00"},{"$f":"IF(OR(AQ279=\"\",AQ279=0),\"\",MAX(AR$15:AR278)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP279)+1","v":265},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP280)","v":"00:00:00"},{"$f":"IF(OR(AQ280=\"\",AQ280=0),\"\",MAX(AR$15:AR279)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP280)+1","v":266},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP281)","v":"00:00:00"},{"$f":"IF(OR(AQ281=\"\",AQ281=0),\"\",MAX(AR$15:AR280)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP281)+1","v":267},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP282)","v":"00:00:00"},{"$f":"IF(OR(AQ282=\"\",AQ282=0),\"\",MAX(AR$15:AR281)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP282)+1","v":268},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP283)","v":"00:00:00"},{"$f":"IF(OR(AQ283=\"\",AQ283=0),\"\",MAX(AR$15:AR282)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP283)+1","v":269},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP284)","v":"00:00:00"},{"$f":"IF(OR(AQ284=\"\",AQ284=0),\"\",MAX(AR$15:AR283)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP284)+1","v":270},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP285)","v":"00:00:00"},{"$f":"IF(OR(AQ285=\"\",AQ285=0),\"\",MAX(AR$15:AR284)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP285)+1","v":271},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP286)","v":"00:00:00"},{"$f":"IF(OR(AQ286=\"\",AQ286=0),\"\",MAX(AR$15:AR285)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP286)+1","v":272},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP287)","v":"00:00:00"},{"$f":"IF(OR(AQ287=\"\",AQ287=0),\"\",MAX(AR$15:AR286)+1)","v":""},{"$f":"IF(OR(AQ287=0,AQ287=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ287)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP287)+1","v":273},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP288)","v":"00:00:00"},{"$f":"IF(OR(AQ288=\"\",AQ288=0),\"\",MAX(AR$15:AR287)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP288)+1","v":274},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP289)","v":"00:00:00"},{"$f":"IF(OR(AQ289=\"\",AQ289=0),\"\",MAX(AR$15:AR288)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP289)+1","v":275},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP290)","v":"00:00:00"},{"$f":"IF(OR(AQ290=\"\",AQ290=0),\"\",MAX(AR$15:AR289)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP290)+1","v":276},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP291)","v":"00:00:00"},{"$f":"IF(OR(AQ291=\"\",AQ291=0),\"\",MAX(AR$15:AR290)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP291)+1","v":277},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP292)","v":"00:00:00"},{"$f":"IF(OR(AQ292=\"\",AQ292=0),\"\",MAX(AR$15:AR291)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP292)+1","v":278},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP293)","v":"00:00:00"},{"$f":"IF(OR(AQ293=\"\",AQ293=0),\"\",MAX(AR$15:AR292)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP293)+1","v":279},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP294)","v":"00:00:00"},{"$f":"IF(OR(AQ294=\"\",AQ294=0),\"\",MAX(AR$15:AR293)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP294)+1","v":280},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP295)","v":"00:00:00"},{"$f":"IF(OR(AQ295=\"\",AQ295=0),\"\",MAX(AR$15:AR294)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP295)+1","v":281},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP296)","v":"00:00:00"},{"$f":"IF(OR(AQ296=\"\",AQ296=0),\"\",MAX(AR$15:AR295)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP296)+1","v":282},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP297)","v":"00:00:00"},{"$f":"IF(OR(AQ297=\"\",AQ297=0),\"\",MAX(AR$15:AR296)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP297)+1","v":283},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP298)","v":"00:00:00"},{"$f":"IF(OR(AQ298=\"\",AQ298=0),\"\",MAX(AR$15:AR297)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP298)+1","v":284},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP299)","v":"00:00:00"},{"$f":"IF(OR(AQ299=\"\",AQ299=0),\"\",MAX(AR$15:AR298)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP299)+1","v":285},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP300)","v":"00:00:00"},{"$f":"IF(OR(AQ300=\"\",AQ300=0),\"\",MAX(AR$15:AR299)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP300)+1","v":286},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP301)","v":"00:00:00"},{"$f":"IF(OR(AQ301=\"\",AQ301=0),\"\",MAX(AR$15:AR300)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP301)+1","v":287},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP302)","v":"00:00:00"},{"$f":"IF(OR(AQ302=\"\",AQ302=0),\"\",MAX(AR$15:AR301)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP302)+1","v":288},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP303)","v":"00:00:00"},{"$f":"IF(OR(AQ303=\"\",AQ303=0),\"\",MAX(AR$15:AR302)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP303)+1","v":289},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP304)","v":"00:00:00"},{"$f":"IF(OR(AQ304=\"\",AQ304=0),\"\",MAX(AR$15:AR303)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP304)+1","v":290},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP305)","v":"00:00:00"},{"$f":"IF(OR(AQ305=\"\",AQ305=0),\"\",MAX(AR$15:AR304)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP305)+1","v":291},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP306)","v":"00:00:00"},{"$f":"IF(OR(AQ306=\"\",AQ306=0),\"\",MAX(AR$15:AR305)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP306)+1","v":292},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP307)","v":"00:00:00"},{"$f":"IF(OR(AQ307=\"\",AQ307=0),\"\",MAX(AR$15:AR306)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP307)+1","v":293},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP308)","v":"00:00:00"},{"$f":"IF(OR(AQ308=\"\",AQ308=0),\"\",MAX(AR$15:AR307)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP308)+1","v":294},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP309)","v":"00:00:00"},{"$f":"IF(OR(AQ309=\"\",AQ309=0),\"\",MAX(AR$15:AR308)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP309)+1","v":295},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP310)","v":"00:00:00"},{"$f":"IF(OR(AQ310=\"\",AQ310=0),\"\",MAX(AR$15:AR309)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP310)+1","v":296},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP311)","v":"00:00:00"},{"$f":"IF(OR(AQ311=\"\",AQ311=0),\"\",MAX(AR$15:AR310)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP311)+1","v":297},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP312)","v":"00:00:00"},{"$f":"IF(OR(AQ312=\"\",AQ312=0),\"\",MAX(AR$15:AR311)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP312)+1","v":298},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP313)","v":"00:00:00"},{"$f":"IF(OR(AQ313=\"\",AQ313=0),\"\",MAX(AR$15:AR312)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP313)+1","v":299},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP314)","v":"00:00:00"},{"$f":"IF(OR(AQ314=\"\",AQ314=0),\"\",MAX(AR$15:AR313)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP314)+1","v":300},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP315)","v":"00:00:00"},{"$f":"IF(OR(AQ315=\"\",AQ315=0),\"\",MAX(AR$15:AR314)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP315)+1","v":301},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP316)","v":"00:00:00"},{"$f":"IF(OR(AQ316=\"\",AQ316=0),\"\",MAX(AR$15:AR315)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP316)+1","v":302},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP317)","v":"00:00:00"},{"$f":"IF(OR(AQ317=\"\",AQ317=0),\"\",MAX(AR$15:AR316)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP317)+1","v":303},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP318)","v":"00:00:00"},{"$f":"IF(OR(AQ318=\"\",AQ318=0),\"\",MAX(AR$15:AR317)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP318)+1","v":304},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP319)","v":"00:00:00"},{"$f":"IF(OR(AQ319=\"\",AQ319=0),\"\",MAX(AR$15:AR318)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP319)+1","v":305},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP320)","v":"00:00:00"},{"$f":"IF(OR(AQ320=\"\",AQ320=0),\"\",MAX(AR$15:AR319)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP320)+1","v":306},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP321)","v":"00:00:00"},{"$f":"IF(OR(AQ321=\"\",AQ321=0),\"\",MAX(AR$15:AR320)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP321)+1","v":307},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP322)","v":"00:00:00"},{"$f":"IF(OR(AQ322=\"\",AQ322=0),\"\",MAX(AR$15:AR321)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP322)+1","v":308},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP323)","v":"00:00:00"},{"$f":"IF(OR(AQ323=\"\",AQ323=0),\"\",MAX(AR$15:AR322)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP323)+1","v":309},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP324)","v":"00:00:00"},{"$f":"IF(OR(AQ324=\"\",AQ324=0),\"\",MAX(AR$15:AR323)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP324)+1","v":310},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP325)","v":"00:00:00"},{"$f":"IF(OR(AQ325=\"\",AQ325=0),\"\",MAX(AR$15:AR324)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP325)+1","v":311},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP326)","v":"00:00:00"},{"$f":"IF(OR(AQ326=\"\",AQ326=0),\"\",MAX(AR$15:AR325)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP326)+1","v":312},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP327)","v":"00:00:00"},{"$f":"IF(OR(AQ327=\"\",AQ327=0),\"\",MAX(AR$15:AR326)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP327)+1","v":313},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP328)","v":"00:00:00"},{"$f":"IF(OR(AQ328=\"\",AQ328=0),\"\",MAX(AR$15:AR327)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP328)+1","v":314},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP329)","v":"00:00:00"},{"$f":"IF(OR(AQ329=\"\",AQ329=0),\"\",MAX(AR$15:AR328)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP329)+1","v":315},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP330)","v":"00:00:00"},{"$f":"IF(OR(AQ330=\"\",AQ330=0),\"\",MAX(AR$15:AR329)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP330)+1","v":316},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP331)","v":"00:00:00"},{"$f":"IF(OR(AQ331=\"\",AQ331=0),\"\",MAX(AR$15:AR330)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP331)+1","v":317},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP332)","v":"00:00:00"},{"$f":"IF(OR(AQ332=\"\",AQ332=0),\"\",MAX(AR$15:AR331)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP332)+1","v":318},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP333)","v":"00:00:00"},{"$f":"IF(OR(AQ333=\"\",AQ333=0),\"\",MAX(AR$15:AR332)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP333)+1","v":319},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP334)","v":"00:00:00"},{"$f":"IF(OR(AQ334=\"\",AQ334=0),\"\",MAX(AR$15:AR333)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP334)+1","v":320},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP335)","v":"00:00:00"},{"$f":"IF(OR(AQ335=\"\",AQ335=0),\"\",MAX(AR$15:AR334)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP335)+1","v":321},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP336)","v":"00:00:00"},{"$f":"IF(OR(AQ336=\"\",AQ336=0),\"\",MAX(AR$15:AR335)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP336)+1","v":322},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP337)","v":"00:00:00"},{"$f":"IF(OR(AQ337=\"\",AQ337=0),\"\",MAX(AR$15:AR336)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP337)+1","v":323},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP338)","v":"00:00:00"},{"$f":"IF(OR(AQ338=\"\",AQ338=0),\"\",MAX(AR$15:AR337)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP338)+1","v":324},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP339)","v":"00:00:00"},{"$f":"IF(OR(AQ339=\"\",AQ339=0),\"\",MAX(AR$15:AR338)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP339)+1","v":325},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP340)","v":"00:00:00"},{"$f":"IF(OR(AQ340=\"\",AQ340=0),\"\",MAX(AR$15:AR339)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP340)+1","v":326},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP341)","v":"00:00:00"},{"$f":"IF(OR(AQ341=\"\",AQ341=0),\"\",MAX(AR$15:AR340)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP341)+1","v":327},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP342)","v":"00:00:00"},{"$f":"IF(OR(AQ342=\"\",AQ342=0),\"\",MAX(AR$15:AR341)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP342)+1","v":328},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP343)","v":"00:00:00"},{"$f":"IF(OR(AQ343=\"\",AQ343=0),\"\",MAX(AR$15:AR342)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP343)+1","v":329},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP344)","v":"00:00:00"},{"$f":"IF(OR(AQ344=\"\",AQ344=0),\"\",MAX(AR$15:AR343)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP344)+1","v":330},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP345)","v":"00:00:00"},{"$f":"IF(OR(AQ345=\"\",AQ345=0),\"\",MAX(AR$15:AR344)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP345)+1","v":331},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP346)","v":"00:00:00"},{"$f":"IF(OR(AQ346=\"\",AQ346=0),\"\",MAX(AR$15:AR345)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP346)+1","v":332},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP347)","v":"00:00:00"},{"$f":"IF(OR(AQ347=\"\",AQ347=0),\"\",MAX(AR$15:AR346)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP347)+1","v":333},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP348)","v":"00:00:00"},{"$f":"IF(OR(AQ348=\"\",AQ348=0),\"\",MAX(AR$15:AR347)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP348)+1","v":334},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP349)","v":"00:00:00"},{"$f":"IF(OR(AQ349=\"\",AQ349=0),\"\",MAX(AR$15:AR348)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP349)+1","v":335},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP350)","v":"00:00:00"},{"$f":"IF(OR(AQ350=\"\",AQ350=0),\"\",MAX(AR$15:AR349)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP350)+1","v":336},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP351)","v":"00:00:00"},{"$f":"IF(OR(AQ351=\"\",AQ351=0),\"\",MAX(AR$15:AR350)+1)","v":""},{"$f":"IF(OR(AQ351=0,AQ351=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ351)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP351)+1","v":337},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP352)","v":"00:00:00"},{"$f":"IF(OR(AQ352=\"\",AQ352=0),\"\",MAX(AR$15:AR351)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP352)+1","v":338},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP353)","v":"00:00:00"},{"$f":"IF(OR(AQ353=\"\",AQ353=0),\"\",MAX(AR$15:AR352)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP353)+1","v":339},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP354)","v":"00:00:00"},{"$f":"IF(OR(AQ354=\"\",AQ354=0),\"\",MAX(AR$15:AR353)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP354)+1","v":340},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP355)","v":"00:00:00"},{"$f":"IF(OR(AQ355=\"\",AQ355=0),\"\",MAX(AR$15:AR354)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP355)+1","v":341},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP356)","v":"00:00:00"},{"$f":"IF(OR(AQ356=\"\",AQ356=0),\"\",MAX(AR$15:AR355)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP356)+1","v":342},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP357)","v":"00:00:00"},{"$f":"IF(OR(AQ357=\"\",AQ357=0),\"\",MAX(AR$15:AR356)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP357)+1","v":343},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP358)","v":"00:00:00"},{"$f":"IF(OR(AQ358=\"\",AQ358=0),\"\",MAX(AR$15:AR357)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP358)+1","v":344},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP359)","v":"00:00:00"},{"$f":"IF(OR(AQ359=\"\",AQ359=0),\"\",MAX(AR$15:AR358)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP359)+1","v":345},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP360)","v":"00:00:00"},{"$f":"IF(OR(AQ360=\"\",AQ360=0),\"\",MAX(AR$15:AR359)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP360)+1","v":346},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP361)","v":"00:00:00"},{"$f":"IF(OR(AQ361=\"\",AQ361=0),\"\",MAX(AR$15:AR360)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP361)+1","v":347},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP362)","v":"00:00:00"},{"$f":"IF(OR(AQ362=\"\",AQ362=0),\"\",MAX(AR$15:AR361)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP362)+1","v":348},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP363)","v":"00:00:00"},{"$f":"IF(OR(AQ363=\"\",AQ363=0),\"\",MAX(AR$15:AR362)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP363)+1","v":349},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP364)","v":"00:00:00"},{"$f":"IF(OR(AQ364=\"\",AQ364=0),\"\",MAX(AR$15:AR363)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP364)+1","v":350},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP365)","v":"00:00:00"},{"$f":"IF(OR(AQ365=\"\",AQ365=0),\"\",MAX(AR$15:AR364)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP365)+1","v":351},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP366)","v":"00:00:00"},{"$f":"IF(OR(AQ366=\"\",AQ366=0),\"\",MAX(AR$15:AR365)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP366)+1","v":352},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP367)","v":"00:00:00"},{"$f":"IF(OR(AQ367=\"\",AQ367=0),\"\",MAX(AR$15:AR366)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP367)+1","v":353},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP368)","v":"00:00:00"},{"$f":"IF(OR(AQ368=\"\",AQ368=0),\"\",MAX(AR$15:AR367)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP368)+1","v":354},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP369)","v":"00:00:00"},{"$f":"IF(OR(AQ369=\"\",AQ369=0),\"\",MAX(AR$15:AR368)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP369)+1","v":355},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP370)","v":"00:00:00"},{"$f":"IF(OR(AQ370=\"\",AQ370=0),\"\",MAX(AR$15:AR369)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP370)+1","v":356},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP371)","v":"00:00:00"},{"$f":"IF(OR(AQ371=\"\",AQ371=0),\"\",MAX(AR$15:AR370)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP371)+1","v":357},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP372)","v":"00:00:00"},{"$f":"IF(OR(AQ372=\"\",AQ372=0),\"\",MAX(AR$15:AR371)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP372)+1","v":358},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP373)","v":"00:00:00"},{"$f":"IF(OR(AQ373=\"\",AQ373=0),\"\",MAX(AR$15:AR372)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP373)+1","v":359},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP374)","v":"00:00:00"},{"$f":"IF(OR(AQ374=\"\",AQ374=0),\"\",MAX(AR$15:AR373)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP374)+1","v":360},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP375)","v":"00:00:00"},{"$f":"IF(OR(AQ375=\"\",AQ375=0),\"\",MAX(AR$15:AR374)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP375)+1","v":361},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP376)","v":"00:00:00"},{"$f":"IF(OR(AQ376=\"\",AQ376=0),\"\",MAX(AR$15:AR375)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP376)+1","v":362},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP377)","v":"00:00:00"},{"$f":"IF(OR(AQ377=\"\",AQ377=0),\"\",MAX(AR$15:AR376)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP377)+1","v":363},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP378)","v":"00:00:00"},{"$f":"IF(OR(AQ378=\"\",AQ378=0),\"\",MAX(AR$15:AR377)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP378)+1","v":364},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP379)","v":"00:00:00"},{"$f":"IF(OR(AQ379=\"\",AQ379=0),\"\",MAX(AR$15:AR378)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP379)+1","v":365},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP380)","v":"00:00:00"},{"$f":"IF(OR(AQ380=\"\",AQ380=0),\"\",MAX(AR$15:AR379)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP380)+1","v":366},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP381)","v":"00:00:00"},{"$f":"IF(OR(AQ381=\"\",AQ381=0),\"\",MAX(AR$15:AR380)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP381)+1","v":367},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP382)","v":"00:00:00"},{"$f":"IF(OR(AQ382=\"\",AQ382=0),\"\",MAX(AR$15:AR381)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP382)+1","v":368},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP383)","v":"00:00:00"},{"$f":"IF(OR(AQ383=\"\",AQ383=0),\"\",MAX(AR$15:AR382)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP383)+1","v":369},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP384)","v":"00:00:00"},{"$f":"IF(OR(AQ384=\"\",AQ384=0),\"\",MAX(AR$15:AR383)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP384)+1","v":370},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP385)","v":"00:00:00"},{"$f":"IF(OR(AQ385=\"\",AQ385=0),\"\",MAX(AR$15:AR384)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP385)+1","v":371},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP386)","v":"00:00:00"},{"$f":"IF(OR(AQ386=\"\",AQ386=0),\"\",MAX(AR$15:AR385)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP386)+1","v":372},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP387)","v":"00:00:00"},{"$f":"IF(OR(AQ387=\"\",AQ387=0),\"\",MAX(AR$15:AR386)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP387)+1","v":373},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP388)","v":"00:00:00"},{"$f":"IF(OR(AQ388=\"\",AQ388=0),\"\",MAX(AR$15:AR387)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP388)+1","v":374},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP389)","v":"00:00:00"},{"$f":"IF(OR(AQ389=\"\",AQ389=0),\"\",MAX(AR$15:AR388)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP389)+1","v":375},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP390)","v":"00:00:00"},{"$f":"IF(OR(AQ390=\"\",AQ390=0),\"\",MAX(AR$15:AR389)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP390)+1","v":376},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP391)","v":"00:00:00"},{"$f":"IF(OR(AQ391=\"\",AQ391=0),\"\",MAX(AR$15:AR390)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP391)+1","v":377},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP392)","v":"00:00:00"},{"$f":"IF(OR(AQ392=\"\",AQ392=0),\"\",MAX(AR$15:AR391)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP392)+1","v":378},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP393)","v":"00:00:00"},{"$f":"IF(OR(AQ393=\"\",AQ393=0),\"\",MAX(AR$15:AR392)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP393)+1","v":379},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP394)","v":"00:00:00"},{"$f":"IF(OR(AQ394=\"\",AQ394=0),\"\",MAX(AR$15:AR393)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP394)+1","v":380},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP395)","v":"00:00:00"},{"$f":"IF(OR(AQ395=\"\",AQ395=0),\"\",MAX(AR$15:AR394)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP395)+1","v":381},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP396)","v":"00:00:00"},{"$f":"IF(OR(AQ396=\"\",AQ396=0),\"\",MAX(AR$15:AR395)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP396)+1","v":382},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP397)","v":"00:00:00"},{"$f":"IF(OR(AQ397=\"\",AQ397=0),\"\",MAX(AR$15:AR396)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP397)+1","v":383},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP398)","v":"00:00:00"},{"$f":"IF(OR(AQ398=\"\",AQ398=0),\"\",MAX(AR$15:AR397)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP398)+1","v":384},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP399)","v":"00:00:00"},{"$f":"IF(OR(AQ399=\"\",AQ399=0),\"\",MAX(AR$15:AR398)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP399)+1","v":385},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP400)","v":"00:00:00"},{"$f":"IF(OR(AQ400=\"\",AQ400=0),\"\",MAX(AR$15:AR399)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP400)+1","v":386},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP401)","v":"00:00:00"},{"$f":"IF(OR(AQ401=\"\",AQ401=0),\"\",MAX(AR$15:AR400)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP401)+1","v":387},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP402)","v":"00:00:00"},{"$f":"IF(OR(AQ402=\"\",AQ402=0),\"\",MAX(AR$15:AR401)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP402)+1","v":388},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP403)","v":"00:00:00"},{"$f":"IF(OR(AQ403=\"\",AQ403=0),\"\",MAX(AR$15:AR402)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP403)+1","v":389},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP404)","v":"00:00:00"},{"$f":"IF(OR(AQ404=\"\",AQ404=0),\"\",MAX(AR$15:AR403)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP404)+1","v":390},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP405)","v":"00:00:00"},{"$f":"IF(OR(AQ405=\"\",AQ405=0),\"\",MAX(AR$15:AR404)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP405)+1","v":391},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP406)","v":"00:00:00"},{"$f":"IF(OR(AQ406=\"\",AQ406=0),\"\",MAX(AR$15:AR405)+1)","v":""},{"$f":"IF(OR(AQ406=0,AQ406=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ406)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP406)+1","v":392},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP407)","v":"00:00:00"},{"$f":"IF(OR(AQ407=\"\",AQ407=0),\"\",MAX(AR$15:AR406)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP407)+1","v":393},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP408)","v":"00:00:00"},{"$f":"IF(OR(AQ408=\"\",AQ408=0),\"\",MAX(AR$15:AR407)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP408)+1","v":394},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP409)","v":"00:00:00"},{"$f":"IF(OR(AQ409=\"\",AQ409=0),\"\",MAX(AR$15:AR408)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP409)+1","v":395},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP410)","v":"00:00:00"},{"$f":"IF(OR(AQ410=\"\",AQ410=0),\"\",MAX(AR$15:AR409)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP410)+1","v":396},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP411)","v":"00:00:00"},{"$f":"IF(OR(AQ411=\"\",AQ411=0),\"\",MAX(AR$15:AR410)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP411)+1","v":397},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP412)","v":"00:00:00"},{"$f":"IF(OR(AQ412=\"\",AQ412=0),\"\",MAX(AR$15:AR411)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP412)+1","v":398},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP413)","v":"00:00:00"},{"$f":"IF(OR(AQ413=\"\",AQ413=0),\"\",MAX(AR$15:AR412)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP413)+1","v":399},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP414)","v":"00:00:00"},{"$f":"IF(OR(AQ414=\"\",AQ414=0),\"\",MAX(AR$15:AR413)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP414)+1","v":400},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP415)","v":"00:00:00"},{"$f":"IF(OR(AQ415=\"\",AQ415=0),\"\",MAX(AR$15:AR414)+1)","v":""},{"$f":"IF(OR(AQ415=0,AQ415=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ415)=1,0,1))","v":0}]

{"sheet":"Macro","index":4,"n_rows":91,"n_cols":99,"rows_kept":91,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":7},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":10},1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,"","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,"","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":31},31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,"","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":9},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":12},3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,"","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,"","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I29\")","v":"Macro"},null,null,{"$f":"INDIRECT(\"START!K29\")","v":"Макропоказатели внешней среды"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-07-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2032-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2032-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2033-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2033-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2033-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2033-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2034-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2034-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2034-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2034-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2035-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2035-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2035-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2035-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2036-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2036-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2036-06-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2027-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2028-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2028-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2029-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2029-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2030-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2030-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2031-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2031-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2032-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2032-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2032-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2032-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2033-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2033-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2033-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2033-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2034-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2034-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2034-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2034-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2035-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2035-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2035-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2035-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2036-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2036-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"3кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"4кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"1кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"3кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"4кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"1кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"3кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"4кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"1кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"3кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"4кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"1кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"3кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"4кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"1кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"3кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"4кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"1кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"3кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"4кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"1кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"3кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"4кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"1кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"3кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"4кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"1кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"3кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"4кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"1кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"3кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"4кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"1кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"3кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"4кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"1кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"3кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"4кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"1кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"3кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"4кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"1кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"3кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"4кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"1кв36г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2кв36г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99368)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99368)","v":0},{"$f":"SUM(T$15:T$99368)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,{"$f":"IF($R16=\"^\",IF(COUNTIF(Lists!$13:$13,H16)=1,0,1),0)","v":0},"Параметры рабочего дня сотрудника"]
[{"$f":"ROW()","v":17},null,null,null,null,null,{"$f":"IF($R17=\"^\",IF(COUNTIF(Lists!$13:$13,H17)=1,0,1),0)","v":0},{"$f":"H16","v":"Параметры рабочего дня сотрудника"},"Время одной смены рабочего дня",null,null,null,"кол-во часов",null,null,"*",8,null,{"$f":"IF(G17<>0,1,IF(OR($Q17=\"\",$Q17=0),0,IF($R17=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H17))),$Q17)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,{"$f":"IF($R18=\"^\",IF(COUNTIF(Lists!$13:$13,H18)=1,0,1),0)","v":0},{"$f":"H16","v":"Параметры рабочего дня сотрудника"},"Количество рабочих дней в месяце",null,null,null,"р.дней/мес.",null,null,"*",20,null,{"$f":"IF(G18<>0,1,IF(OR($Q18=\"\",$Q18=0),0,IF($R18=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H18))),$Q18)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,{"$f":"IF($R19=\"^\",IF(COUNTIF(Lists!$13:$13,H19)=1,0,1),0)","v":0},{"$f":"H16","v":"Параметры рабочего дня сотрудника"},"Количество рабочих дней в расчетном периоде",null,null,null,"р.дней/расч.пер.",null,null,null,{"$f":"Q18*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30","v":60},null,{"$f":"IF(G19<>0,1,IF(OR($Q19=\"\",$Q19=0),0,IF($R19=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H19))),$Q19)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,{"$f":"IF($R20=\"^\",IF(COUNTIF(Lists!$13:$13,H20)=1,0,1),0)","v":0},{"$f":"H16","v":"Параметры рабочего дня сотрудника"},"Количество рабочих часов в расчетном периоде",null,null,null,"р.часов/расч.пер.",null,null,null,{"$f":"Q17*Q19","v":480},null,{"$f":"IF(G20<>0,1,IF(OR($Q20=\"\",$Q20=0),0,IF($R20=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H20))),$Q20)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":21}]
[{"$f":"ROW()","v":22},null,null,null,null,null,{"$f":"IF($R22=\"^\",IF(COUNTIF(Lists!$13:$13,H22)=1,0,1),0)","v":0},{"$f":"Lists!$CM$13","v":"Система налогообложения"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",\"\",IF(AA$7<>Z$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AA24<>\"\",AA24<>0),AA24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AA$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AA$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AA$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AA$7+2000)),Lists!$CM$16),Lists!$CM$16))),Z22))","v":"УСН(6%)"},{"$f":"IF(AB$11=\"\",\"\",IF(AB$7<>AA$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AB24<>\"\",AB24<>0),AB24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AB$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AB$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AB$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AB$7+2000)),Lists!$CM$16),Lists!$CM$16))),AA22))","v":"УСН(6%)"},{"$f":"IF(AC$11=\"\",\"\",IF(AC$7<>AB$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AC24<>\"\",AC24<>0),AC24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AC$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AC$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AC$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AC$7+2000)),Lists!$CM$16),Lists!$CM$16))),AB22))","v":"УСН(15%)"},{"$f":"IF(AD$11=\"\",\"\",IF(AD$7<>AC$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AD24<>\"\",AD24<>0),AD24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AD$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AD$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AD$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AD$7+2000)),Lists!$CM$16),Lists!$CM$16))),AC22))","v":"УСН(15%)"},{"$f":"IF(AE$11=\"\",\"\",IF(AE$7<>AD$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AE24<>\"\",AE24<>0),AE24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AE$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AE$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AE$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AE$7+2000)),Lists!$CM$16),Lists!$CM$16))),AD22))","v":"УСН(15%)"},{"$f":"IF(AF$11=\"\",\"\",IF(AF$7<>AE$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AF24<>\"\",AF24<>0),AF24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AF$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AF$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AF$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AF$7+2000)),Lists!$CM$16),Lists!$CM$16))),AE22))","v":"УСН(15%)"},{"$f":"IF(AG$11=\"\",\"\",IF(AG$7<>AF$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AG24<>\"\",AG24<>0),AG24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AG$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AG$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AG$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AG$7+2000)),Lists!$CM$16),Lists!$CM$16))),AF22))","v":"ОСНО"},{"$f":"IF(AH$11=\"\",\"\",IF(AH$7<>AG$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AH24<>\"\",AH24<>0),AH24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AH$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AH$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AH$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AH$7+2000)),Lists!$CM$16),Lists!$CM$16))),AG22))","v":"ОСНО"},{"$f":"IF(AI$11=\"\",\"\",IF(AI$7<>AH$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AI24<>\"\",AI24<>0),AI24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AI$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AI$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AI$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AI$7+2000)),Lists!$CM$16),Lists!$CM$16))),AH22))","v":"ОСНО"},{"$f":"IF(AJ$11=\"\",\"\",IF(AJ$7<>AI$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AJ24<>\"\",AJ24<>0),AJ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AJ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AJ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AJ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AJ$7+2000)),Lists!$CM$16),Lists!$CM$16))),AI22))","v":"ОСНО"},{"$f":"IF(AK$11=\"\",\"\",IF(AK$7<>AJ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AK24<>\"\",AK24<>0),AK24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AK$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AK$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AK$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AK$7+2000)),Lists!$CM$16),Lists!$CM$16))),AJ22))","v":"ОСНО"},{"$f":"IF(AL$11=\"\",\"\",IF(AL$7<>AK$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AL24<>\"\",AL24<>0),AL24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AL$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AL$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AL$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AL$7+2000)),Lists!$CM$16),Lists!$CM$16))),AK22))","v":"ОСНО"},{"$f":"IF(AM$11=\"\",\"\",IF(AM$7<>AL$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AM24<>\"\",AM24<>0),AM24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AM$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AM$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AM$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AM$7+2000)),Lists!$CM$16),Lists!$CM$16))),AL22))","v":"ОСНО"},{"$f":"IF(AN$11=\"\",\"\",IF(AN$7<>AM$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AN24<>\"\",AN24<>0),AN24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AN$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AN$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AN$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AN$7+2000)),Lists!$CM$16),Lists!$CM$16))),AM22))","v":"ОСНО"},{"$f":"IF(AO$11=\"\",\"\",IF(AO$7<>AN$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AO24<>\"\",AO24<>0),AO24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AO$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AO$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AO$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AO$7+2000)),Lists!$CM$16),Lists!$CM$16))),AN22))","v":"ОСНО"},{"$f":"IF(AP$11=\"\",\"\",IF(AP$7<>AO$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AP24<>\"\",AP24<>0),AP24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AP$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AP$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AP$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AP$7+2000)),Lists!$CM$16),Lists!$CM$16))),AO22))","v":"ОСНО"},{"$f":"IF(AQ$11=\"\",\"\",IF(AQ$7<>AP$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AQ24<>\"\",AQ24<>0),AQ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AQ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AQ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AQ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AQ$7+2000)),Lists!$CM$16),Lists!$CM$16))),AP22))","v":"ОСНО"},{"$f":"IF(AR$11=\"\",\"\",IF(AR$7<>AQ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AR24<>\"\",AR24<>0),AR24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AR$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AR$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AR$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AR$7+2000)),Lists!$CM$16),Lists!$CM$16))),AQ22))","v":"ОСНО"},{"$f":"IF(AS$11=\"\",\"\",IF(AS$7<>AR$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AS24<>\"\",AS24<>0),AS24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AS$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AS$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AS$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AS$7+2000)),Lists!$CM$16),Lists!$CM$16))),AR22))","v":"ОСНО"},{"$f":"IF(AT$11=\"\",\"\",IF(AT$7<>AS$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AT24<>\"\",AT24<>0),AT24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AT$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AT$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AT$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AT$7+2000)),Lists!$CM$16),Lists!$CM$16))),AS22))","v":"ОСНО"},{"$f":"IF(AU$11=\"\",\"\",IF(AU$7<>AT$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AU24<>\"\",AU24<>0),AU24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AU$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AU$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AU$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AU$7+2000)),Lists!$CM$16),Lists!$CM$16))),AT22))","v":"ОСНО"},{"$f":"IF(AV$11=\"\",\"\",IF(AV$7<>AU$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AV24<>\"\",AV24<>0),AV24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AV$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AV$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AV$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AV$7+2000)),Lists!$CM$16),Lists!$CM$16))),AU22))","v":"ОСНО"},{"$f":"IF(AW$11=\"\",\"\",IF(AW$7<>AV$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AW24<>\"\",AW24<>0),AW24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AW$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AW$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AW$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AW$7+2000)),Lists!$CM$16),Lists!$CM$16))),AV22))","v":"ОСНО"},{"$f":"IF(AX$11=\"\",\"\",IF(AX$7<>AW$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AX24<>\"\",AX24<>0),AX24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AX$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AX$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AX$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AX$7+2000)),Lists!$CM$16),Lists!$CM$16))),AW22))","v":"ОСНО"},{"$f":"IF(AY$11=\"\",\"\",IF(AY$7<>AX$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AY24<>\"\",AY24<>0),AY24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AY$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AY$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AY$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AY$7+2000)),Lists!$CM$16),Lists!$CM$16))),AX22))","v":"ОСНО"},{"$f":"IF(AZ$11=\"\",\"\",IF(AZ$7<>AY$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AZ24<>\"\",AZ24<>0),AZ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AZ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AZ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AZ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AZ$7+2000)),Lists!$CM$16),Lists!$CM$16))),AY22))","v":"ОСНО"},{"$f":"IF(BA$11=\"\",\"\",IF(BA$7<>AZ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BA24<>\"\",BA24<>0),BA24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BA$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BA$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BA$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BA$7+2000)),Lists!$CM$16),Lists!$CM$16))),AZ22))","v":"ОСНО"},{"$f":"IF(BB$11=\"\",\"\",IF(BB$7<>BA$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BB24<>\"\",BB24<>0),BB24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BB$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BB$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BB$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BB$7+2000)),Lists!$CM$16),Lists!$CM$16))),BA22))","v":"ОСНО"},{"$f":"IF(BC$11=\"\",\"\",IF(BC$7<>BB$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BC24<>\"\",BC24<>0),BC24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BC$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BC$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BC$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BC$7+2000)),Lists!$CM$16),Lists!$CM$16))),BB22))","v":"ОСНО"},{"$f":"IF(BD$11=\"\",\"\",IF(BD$7<>BC$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BD24<>\"\",BD24<>0),BD24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BD$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BD$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BD$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BD$7+2000)),Lists!$CM$16),Lists!$CM$16))),BC22))","v":"ОСНО"},{"$f":"IF(BE$11=\"\",\"\",IF(BE$7<>BD$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BE24<>\"\",BE24<>0),BE24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BE$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BE$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BE$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BE$7+2000)),Lists!$CM$16),Lists!$CM$16))),BD22))","v":"ОСНО"},{"$f":"IF(BF$11=\"\",\"\",IF(BF$7<>BE$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BF24<>\"\",BF24<>0),BF24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BF$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BF$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BF$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BF$7+2000)),Lists!$CM$16),Lists!$CM$16))),BE22))","v":"ОСНО"},{"$f":"IF(BG$11=\"\",\"\",IF(BG$7<>BF$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BG24<>\"\",BG24<>0),BG24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BG$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BG$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BG$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BG$7+2000)),Lists!$CM$16),Lists!$CM$16))),BF22))","v":"ОСНО"},{"$f":"IF(BH$11=\"\",\"\",IF(BH$7<>BG$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BH24<>\"\",BH24<>0),BH24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BH$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BH$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BH$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BH$7+2000)),Lists!$CM$16),Lists!$CM$16))),BG22))","v":"ОСНО"},{"$f":"IF(BI$11=\"\",\"\",IF(BI$7<>BH$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BI24<>\"\",BI24<>0),BI24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BI$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BI$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BI$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BI$7+2000)),Lists!$CM$16),Lists!$CM$16))),BH22))","v":"ОСНО"},{"$f":"IF(BJ$11=\"\",\"\",IF(BJ$7<>BI$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BJ24<>\"\",BJ24<>0),BJ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BJ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BJ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BJ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BJ$7+2000)),Lists!$CM$16),Lists!$CM$16))),BI22))","v":"ОСНО"},{"$f":"IF(BK$11=\"\",\"\",IF(BK$7<>BJ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BK24<>\"\",BK24<>0),BK24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BK$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BK$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BK$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BK$7+2000)),Lists!$CM$16),Lists!$CM$16))),BJ22))","v":"ОСНО"},{"$f":"IF(BL$11=\"\",\"\",IF(BL$7<>BK$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BL24<>\"\",BL24<>0),BL24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BL$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BL$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BL$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BL$7+2000)),Lists!$CM$16),Lists!$CM$16))),BK22))","v":"ОСНО"},{"$f":"IF(BM$11=\"\",\"\",IF(BM$7<>BL$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BM24<>\"\",BM24<>0),BM24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BM$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BM$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BM$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BM$7+2000)),Lists!$CM$16),Lists!$CM$16))),BL22))","v":"ОСНО"},{"$f":"IF(BN$11=\"\",\"\",IF(BN$7<>BM$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BN24<>\"\",BN24<>0),BN24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BN$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BN$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BN$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BN$7+2000)),Lists!$CM$16),Lists!$CM$16))),BM22))","v":"ОСНО"},{"$f":"IF(BO$11=\"\",\"\",IF(BO$7<>BN$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BO24<>\"\",BO24<>0),BO24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BO$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BO$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BO$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BO$7+2000)),Lists!$CM$16),Lists!$CM$16))),BN22))","v":"ОСНО"},{"$f":"IF(BP$11=\"\",\"\",IF(BP$7<>BO$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BP24<>\"\",BP24<>0),BP24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BP$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BP$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BP$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BP$7+2000)),Lists!$CM$16),Lists!$CM$16))),BO22))","v":"ОСНО"},{"$f":"IF(BQ$11=\"\",\"\",IF(BQ$7<>BP$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BQ24<>\"\",BQ24<>0),BQ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BQ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BQ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BQ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BQ$7+2000)),Lists!$CM$16),Lists!$CM$16))),BP22))","v":"ОСНО"},{"$f":"IF(BR$11=\"\",\"\",IF(BR$7<>BQ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BR24<>\"\",BR24<>0),BR24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BR$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BR$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BR$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BR$7+2000)),Lists!$CM$16),Lists!$CM$16))),BQ22))","v":"ОСНО"},{"$f":"IF(BS$11=\"\",\"\",IF(BS$7<>BR$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BS24<>\"\",BS24<>0),BS24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BS$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BS$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BS$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BS$7+2000)),Lists!$CM$16),Lists!$CM$16))),BR22))","v":"ОСНО"},{"$f":"IF(BT$11=\"\",\"\",IF(BT$7<>BS$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BT24<>\"\",BT24<>0),BT24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BT$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BT$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BT$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BT$7+2000)),Lists!$CM$16),Lists!$CM$16))),BS22))","v":"ОСНО"},{"$f":"IF(BU$11=\"\",\"\",IF(BU$7<>BT$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BU24<>\"\",BU24<>0),BU24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BU$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BU$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BU$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BU$7+2000)),Lists!$CM$16),Lists!$CM$16))),BT22))","v":"ОСНО"},{"$f":"IF(BV$11=\"\",\"\",IF(BV$7<>BU$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BV24<>\"\",BV24<>0),BV24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BV$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BV$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BV$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BV$7+2000)),Lists!$CM$16),Lists!$CM$16))),BU22))","v":"ОСНО"},{"$f":"IF(BW$11=\"\",\"\",IF(BW$7<>BV$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BW24<>\"\",BW24<>0),BW24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BW$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BW$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BW$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BW$7+2000)),Lists!$CM$16),Lists!$CM$16))),BV22))","v":"ОСНО"},{"$f":"IF(BX$11=\"\",\"\",IF(BX$7<>BW$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BX24<>\"\",BX24<>0),BX24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BX$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BX$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BX$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BX$7+2000)),Lists!$CM$16),Lists!$CM$16))),BW22))","v":"ОСНО"},{"$f":"IF(BY$11=\"\",\"\",IF(BY$7<>BX$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BY24<>\"\",BY24<>0),BY24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BY$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BY$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BY$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BY$7+2000)),Lists!$CM$16),Lists!$CM$16))),BX22))","v":"ОСНО"},{"$f":"IF(BZ$11=\"\",\"\",IF(BZ$7<>BY$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BZ24<>\"\",BZ24<>0),BZ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BZ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BZ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BZ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BZ$7+2000)),Lists!$CM$16),Lists!$CM$16))),BY22))","v":"ОСНО"},{"$f":"IF(CA$11=\"\",\"\",IF(CA$7<>BZ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CA24<>\"\",CA24<>0),CA24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CA$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CA$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CA$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CA$7+2000)),Lists!$CM$16),Lists!$CM$16))),BZ22))","v":"ОСНО"},{"$f":"IF(CB$11=\"\",\"\",IF(CB$7<>CA$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CB24<>\"\",CB24<>0),CB24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CB$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CB$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CB$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CB$7+2000)),Lists!$CM$16),Lists!$CM$16))),CA22))","v":"ОСНО"},{"$f":"IF(CC$11=\"\",\"\",IF(CC$7<>CB$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CC24<>\"\",CC24<>0),CC24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CC$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CC$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CC$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CC$7+2000)),Lists!$CM$16),Lists!$CM$16))),CB22))","v":"ОСНО"},{"$f":"IF(CD$11=\"\",\"\",IF(CD$7<>CC$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CD24<>\"\",CD24<>0),CD24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CD$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CD$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CD$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CD$7+2000)),Lists!$CM$16),Lists!$CM$16))),CC22))","v":"ОСНО"},{"$f":"IF(CE$11=\"\",\"\",IF(CE$7<>CD$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CE24<>\"\",CE24<>0),CE24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CE$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CE$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CE$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CE$7+2000)),Lists!$CM$16),Lists!$CM$16))),CD22))","v":"ОСНО"},{"$f":"IF(CF$11=\"\",\"\",IF(CF$7<>CE$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CF24<>\"\",CF24<>0),CF24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CF$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CF$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CF$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CF$7+2000)),Lists!$CM$16),Lists!$CM$16))),CE22))","v":"ОСНО"},{"$f":"IF(CG$11=\"\",\"\",IF(CG$7<>CF$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CG24<>\"\",CG24<>0),CG24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CG$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CG$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CG$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CG$7+2000)),Lists!$CM$16),Lists!$CM$16))),CF22))","v":"ОСНО"},{"$f":"IF(CH$11=\"\",\"\",IF(CH$7<>CG$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CH24<>\"\",CH24<>0),CH24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CH$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CH$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CH$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CH$7+2000)),Lists!$CM$16),Lists!$CM$16))),CG22))","v":"ОСНО"},{"$f":"IF(CI$11=\"\",\"\",IF(CI$7<>CH$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CI24<>\"\",CI24<>0),CI24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CI$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CI$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CI$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CI$7+2000)),Lists!$CM$16),Lists!$CM$16))),CH22))","v":""},{"$f":"IF(CJ$11=\"\",\"\",IF(CJ$7<>CI$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CJ24<>\"\",CJ24<>0),CJ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CJ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CJ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CJ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CJ$7+2000)),Lists!$CM$16),Lists!$CM$16))),CI22))","v":""},{"$f":"IF(CK$11=\"\",\"\",IF(CK$7<>CJ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CK24<>\"\",CK24<>0),CK24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CK$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CK$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CK$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CK$7+2000)),Lists!$CM$16),Lists!$CM$16))),CJ22))","v":""},{"$f":"IF(CL$11=\"\",\"\",IF(CL$7<>CK$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CL24<>\"\",CL24<>0),CL24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CL$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CL$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CL$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CL$7+2000)),Lists!$CM$16),Lists!$CM$16))),CK22))","v":""},{"$f":"IF(CM$11=\"\",\"\",IF(CM$7<>CL$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CM24<>\"\",CM24<>0),CM24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CM$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CM$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CM$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CM$7+2000)),Lists!$CM$16),Lists!$CM$16))),CL22))","v":""},{"$f":"IF(CN$11=\"\",\"\",IF(CN$7<>CM$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CN24<>\"\",CN24<>0),CN24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CN$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CN$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CN$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CN$7+2000)),Lists!$CM$16),Lists!$CM$16))),CM22))","v":""},{"$f":"IF(CO$11=\"\",\"\",IF(CO$7<>CN$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CO24<>\"\",CO24<>0),CO24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CO$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CO$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CO$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CO$7+2000)),Lists!$CM$16),Lists!$CM$16))),CN22))","v":""},{"$f":"IF(CP$11=\"\",\"\",IF(CP$7<>CO$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CP24<>\"\",CP24<>0),CP24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CP$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CP$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CP$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CP$7+2000)),Lists!$CM$16),Lists!$CM$16))),CO22))","v":""},{"$f":"IF(CQ$11=\"\",\"\",IF(CQ$7<>CP$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CQ24<>\"\",CQ24<>0),CQ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CQ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CQ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CQ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CQ$7+2000)),Lists!$CM$16),Lists!$CM$16))),CP22))","v":""},{"$f":"IF(CR$11=\"\",\"\",IF(CR$7<>CQ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CR24<>\"\",CR24<>0),CR24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CR$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CR$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CR$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CR$7+2000)),Lists!$CM$16),Lists!$CM$16))),CQ22))","v":""},{"$f":"IF(CS$11=\"\",\"\",IF(CS$7<>CR$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CS24<>\"\",CS24<>0),CS24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CS$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CS$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CS$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CS$7+2000)),Lists!$CM$16),Lists!$CM$16))),CR22))","v":""},{"$f":"IF(CT$11=\"\",\"\",IF(CT$7<>CS$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CT24<>\"\",CT24<>0),CT24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CT$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CT$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CT$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CT$7+2000)),Lists!$CM$16),Lists!$CM$16))),CS22))","v":""},{"$f":"IF(CU$11=\"\",\"\",IF(CU$7<>CT$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CU24<>\"\",CU24<>0),CU24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CU$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CU$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CU$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CU$7+2000)),Lists!$CM$16),Lists!$CM$16))),CT22))","v":""}]
[{"$f":"ROW()","v":23},null,null,null,null,null,{"$f":"IF($R23=\"^\",IF(COUNTIF(Lists!$13:$13,H23)=1,0,1),0)","v":0},{"$f":"H22","v":"Система налогообложения"},"Единое значение для всех периодов расчета",null,null,null,"вып.список",null,null,"*",null,"^",{"$f":"IF(G23<>0,1,IF(OR($Q23=\"\",$Q23=0),0,IF($R23=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H23))),$Q23)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":24},null,null,null,null,null,{"$f":"IF($R24=\"^\",IF(COUNTIF(Lists!$13:$13,H24)=1,0,1),0)","v":0},{"$f":"H22","v":"Система налогообложения"},"Вручную для каждого периода расчетов",null,null,null,"вып.список",null,null,null,null,null,null,null,null,null,null,null,"*"]
[{"$f":"ROW()","v":25},null,null,null,null,null,{"$f":"IF($R25=\"^\",IF(COUNTIF(Lists!$13:$13,H25)=1,0,1),0)","v":0},{"$f":"H22","v":"Система налогообложения"},"г",{"$f":"YEAR(Periods!$Q$17)","v":2021},null,null,"вып.список",null,null,"*","УСН(6%)","^",{"$f":"IF(G25<>0,1,IF(OR($Q25=\"\",$Q25=0),0,IF($R25=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H25))),$Q25)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,{"$f":"IF($R26=\"^\",IF(COUNTIF(Lists!$13:$13,H26)=1,0,1),0)","v":0},{"$f":"H22","v":"Система налогообложения"},{"$f":"I25","v":"г"},{"$f":"J25+1","v":2022},null,null,"вып.список",null,null,"*","УСН(15%)","^",{"$f":"IF(G26<>0,1,IF(OR($Q26=\"\",$Q26=0),0,IF($R26=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H26))),$Q26)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,{"$f":"IF($R27=\"^\",IF(COUNTIF(Lists!$13:$13,H27)=1,0,1),0)","v":0},{"$f":"H22","v":"Система налогообложения"},{"$f":"I25","v":"г"},{"$f":"J26+1","v":2023},null,null,"вып.список",null,null,"*",null,"^",{"$f":"IF(G27<>0,1,IF(OR($Q27=\"\",$Q27=0),0,IF($R27=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H27))),$Q27)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":28},null,null,null,null,null,{"$f":"IF($R28=\"^\",IF(COUNTIF(Lists!$13:$13,H28)=1,0,1),0)","v":0},{"$f":"H22","v":"Система налогообложения"},{"$f":"I25","v":"г"},{"$f":"J27+1","v":2024},null,null,"вып.список",null,null,"*",null,"^",{"$f":"IF(G28<>0,1,IF(OR($Q28=\"\",$Q28=0),0,IF($R28=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H28))),$Q28)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":30}]
[{"$f":"ROW()","v":31},null,null,null,null,null,{"$f":"IF($R31=\"^\",IF(COUNTIF(Lists!$13:$13,H31)=1,0,1),0)","v":0},"Ставки налога на прибыль"]
[{"$f":"ROW()","v":32},null,null,null,null,null,{"$f":"IF($R32=\"^\",IF(COUNTIF(Lists!$13:$13,H32)=1,0,1),0)","v":0},{"$f":"H31","v":"Ставки налога на прибыль"},{"$f":"Lists!$CM$16","v":"ОСНО"},null,null,null,"%",null,null,"*",0.2,null,{"$f":"IF(G32<>0,1,IF(OR($Q32=\"\",$Q32=0),0,IF($R32=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H32))),$Q32)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,{"$f":"IF($R33=\"^\",IF(COUNTIF(Lists!$13:$13,H33)=1,0,1),0)","v":0},{"$f":"H32","v":"Ставки налога на прибыль"},{"$f":"Lists!$CM$17","v":"УСН(6%)"},null,null,null,"%",null,null,"*",0.06,null,{"$f":"IF(G33<>0,1,IF(OR($Q33=\"\",$Q33=0),0,IF($R33=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H33))),$Q33)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,{"$f":"IF($R34=\"^\",IF(COUNTIF(Lists!$13:$13,H34)=1,0,1),0)","v":0},{"$f":"H33","v":"Ставки налога на прибыль"},{"$f":"I33","v":"УСН(6%)"},"ограничения суммы НП на вычет соцсборов",null,null,"%",null,null,"*",0.5,null,{"$f":"IF(G34<>0,1,IF(OR($Q34=\"\",$Q34=0),0,IF($R34=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H34))),$Q34)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,{"$f":"IF($R35=\"^\",IF(COUNTIF(Lists!$13:$13,H35)=1,0,1),0)","v":0},{"$f":"H34","v":"Ставки налога на прибыль"},{"$f":"Lists!$CM$18","v":"УСН(15%)"},null,null,null,"%",null,null,"*",0.15,null,{"$f":"IF(G35<>0,1,IF(OR($Q35=\"\",$Q35=0),0,IF($R35=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H35))),$Q35)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,{"$f":"IF($R36=\"^\",IF(COUNTIF(Lists!$13:$13,H36)=1,0,1),0)","v":0},{"$f":"H35","v":"Ставки налога на прибыль"},{"$f":"I35","v":"УСН(15%)"},"минимальный процент от дохода",null,null,"%",null,null,"*",0.01,null,{"$f":"IF(G36<>0,1,IF(OR($Q36=\"\",$Q36=0),0,IF($R36=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H36))),$Q36)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,{"$f":"IF($R37=\"^\",IF(COUNTIF(Lists!$13:$13,H37)=1,0,1),0)","v":0},{"$f":"H31","v":"Ставки налога на прибыль"},{"$f":"Lists!$CM$19","v":"ТОСЭР"},null,null,null,"%"]
[{"$f":"ROW()","v":38},null,null,null,null,null,{"$f":"IF($R38=\"^\",IF(COUNTIF(Lists!$13:$13,H38)=1,0,1),0)","v":0},{"$f":"H31","v":"Ставки налога на прибыль"},"г",5,null,null,"%",null,null,"*",0,null,{"$f":"IF(G38<>0,1,IF(OR($Q38=\"\",$Q38=0),0,IF($R38=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H38))),$Q38)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,{"$f":"IF($R39=\"^\",IF(COUNTIF(Lists!$13:$13,H39)=1,0,1),0)","v":0},{"$f":"H31","v":"Ставки налога на прибыль"},{"$f":"I38","v":"г"},10,null,null,"%",null,null,"*",0.12,null,{"$f":"IF(G39<>0,1,IF(OR($Q39=\"\",$Q39=0),0,IF($R39=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H39))),$Q39)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":41}]
[{"$f":"ROW()","v":42},null,null,null,null,null,{"$f":"IF($R42=\"^\",IF(COUNTIF(Lists!$13:$13,H42)=1,0,1),0)","v":0},"Ставки НДС"]
[{"$f":"ROW()","v":43},null,null,null,null,null,{"$f":"IF($R43=\"^\",IF(COUNTIF(Lists!$13:$13,H43)=1,0,1),0)","v":0},{"$f":"H42","v":"Ставки НДС"},{"$f":"Lists!$CM$16","v":"ОСНО"},null,null,null,"%",null,null,"*",0.2,null,{"$f":"IF(G43<>0,1,IF(OR($Q43=\"\",$Q43=0),0,IF($R43=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H43))),$Q43)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,{"$f":"IF($R44=\"^\",IF(COUNTIF(Lists!$13:$13,H44)=1,0,1),0)","v":0},{"$f":"H43","v":"Ставки НДС"},{"$f":"Lists!$CM$17","v":"УСН(6%)"},null,null,null,"%",null,null,"*",0,null,{"$f":"IF(G44<>0,1,IF(OR($Q44=\"\",$Q44=0),0,IF($R44=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H44))),$Q44)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":45},null,null,null,null,null,{"$f":"IF($R45=\"^\",IF(COUNTIF(Lists!$13:$13,H45)=1,0,1),0)","v":0},{"$f":"H42","v":"Ставки НДС"},{"$f":"Lists!$CM$18","v":"УСН(15%)"},null,null,null,"%",null,null,"*",0,null,{"$f":"IF(G45<>0,1,IF(OR($Q45=\"\",$Q45=0),0,IF($R45=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H45))),$Q45)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,{"$f":"IF($R46=\"^\",IF(COUNTIF(Lists!$13:$13,H46)=1,0,1),0)","v":0},{"$f":"H42","v":"Ставки НДС"},{"$f":"Lists!$CM$19","v":"ТОСЭР"},null,null,null,"%"]
[{"$f":"ROW()","v":47},null,null,null,null,null,{"$f":"IF($R47=\"^\",IF(COUNTIF(Lists!$13:$13,H47)=1,0,1),0)","v":0},{"$f":"H42","v":"Ставки НДС"},"г",5,null,null,"%",null,null,"*",0.2,null,{"$f":"IF(G47<>0,1,IF(OR($Q47=\"\",$Q47=0),0,IF($R47=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H47))),$Q47)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,{"$f":"IF($R48=\"^\",IF(COUNTIF(Lists!$13:$13,H48)=1,0,1),0)","v":0},{"$f":"H42","v":"Ставки НДС"},{"$f":"I47","v":"г"},10,null,null,"%",null,null,"*",0.2,null,{"$f":"IF(G48<>0,1,IF(OR($Q48=\"\",$Q48=0),0,IF($R48=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H48))),$Q48)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51},null,null,null,null,null,{"$f":"IF($R51=\"^\",IF(COUNTIF(Lists!$13:$13,H51)=1,0,1),0)","v":0},"Ставки соцсборов"]
[{"$f":"ROW()","v":52},null,null,null,null,null,{"$f":"IF($R52=\"^\",IF(COUNTIF(Lists!$13:$13,H52)=1,0,1),0)","v":0},{"$f":"H51","v":"Ставки соцсборов"},{"$f":"Lists!$CM$16","v":"ОСНО"},null,null,null,"%",null,null,"*",0.3,null,{"$f":"IF(G52<>0,1,IF(OR($Q52=\"\",$Q52=0),0,IF($R52=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H52))),$Q52)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":53},null,null,null,null,null,{"$f":"IF($R53=\"^\",IF(COUNTIF(Lists!$13:$13,H53)=1,0,1),0)","v":0},{"$f":"H52","v":"Ставки соцсборов"},{"$f":"Lists!$CM$17","v":"УСН(6%)"},null,null,null,"%",null,null,"*",0.3,null,{"$f":"IF(G53<>0,1,IF(OR($Q53=\"\",$Q53=0),0,IF($R53=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H53))),$Q53)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,{"$f":"IF($R54=\"^\",IF(COUNTIF(Lists!$13:$13,H54)=1,0,1),0)","v":0},{"$f":"H51","v":"Ставки соцсборов"},{"$f":"Lists!$CM$18","v":"УСН(15%)"},null,null,null,"%",null,null,"*",0.3,null,{"$f":"IF(G54<>0,1,IF(OR($Q54=\"\",$Q54=0),0,IF($R54=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H54))),$Q54)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,{"$f":"IF($R55=\"^\",IF(COUNTIF(Lists!$13:$13,H55)=1,0,1),0)","v":0},{"$f":"H51","v":"Ставки соцсборов"},{"$f":"Lists!$CM$19","v":"ТОСЭР"},null,null,null,"%"]
[{"$f":"ROW()","v":56},null,null,null,null,null,{"$f":"IF($R56=\"^\",IF(COUNTIF(Lists!$13:$13,H56)=1,0,1),0)","v":0},{"$f":"H51","v":"Ставки соцсборов"},"г",5,null,null,"%",null,null,"*",7.5999999999999998E-2,null,{"$f":"IF(G56<>0,1,IF(OR($Q56=\"\",$Q56=0),0,IF($R56=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H56))),$Q56)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,{"$f":"IF($R57=\"^\",IF(COUNTIF(Lists!$13:$13,H57)=1,0,1),0)","v":0},{"$f":"H51","v":"Ставки соцсборов"},{"$f":"I56","v":"г"},10,null,null,"%",null,null,"*",7.5999999999999998E-2,null,{"$f":"IF(G57<>0,1,IF(OR($Q57=\"\",$Q57=0),0,IF($R57=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H57))),$Q57)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":59}]
[{"$f":"ROW()","v":60},null,null,null,null,null,{"$f":"IF($R60=\"^\",IF(COUNTIF(Lists!$13:$13,H60)=1,0,1),0)","v":0},"Ставки земельного налога",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$22=$I62,$Q62,IF(AA$22=$I63,$Q63,IF(AA$22=$I64,IF(AA$7-$AA$7<$J65,$Q65,IF(AA$7-$AA$7<$J66,$Q66,$Q61)),$Q61)))","v":1.4999999999999999E-2},{"$f":"IF(AB$22=$I62,$Q62,IF(AB$22=$I63,$Q63,IF(AB$22=$I64,IF(AB$7-$AA$7<$J65,$Q65,IF(AB$7-$AA$7<$J66,$Q66,$Q61)),$Q61)))","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"IF(CN$22=$I62,$Q62,IF(CN$22=$I63,$Q63,IF(CN$22=$I64,IF(CN$7-$AA$7<$J65,$Q65,IF(CN$7-$AA$7<$J66,$Q66,$Q61)),$Q61)))","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[{"$f":"ROW()","v":61},null,null,null,null,null,{"$f":"IF($R61=\"^\",IF(COUNTIF(Lists!$13:$13,H61)=1,0,1),0)","v":0},{"$f":"H60","v":"Ставки земельного налога"},{"$f":"Lists!$CM$16","v":"ОСНО"},null,null,null,"%",null,null,"*",1.4999999999999999E-2,null,{"$f":"IF(G61<>0,1,IF(OR($Q61=\"\",$Q61=0),0,IF($R61=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H61))),$Q61)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,{"$f":"IF($R62=\"^\",IF(COUNTIF(Lists!$13:$13,H62)=1,0,1),0)","v":0},{"$f":"H61","v":"Ставки земельного налога"},{"$f":"Lists!$CM$17","v":"УСН(6%)"},null,null,null,"%",null,null,"*",1.4999999999999999E-2,null,{"$f":"IF(G62<>0,1,IF(OR($Q62=\"\",$Q62=0),0,IF($R62=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H62))),$Q62)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":63},null,null,null,null,null,{"$f":"IF($R63=\"^\",IF(COUNTIF(Lists!$13:$13,H63)=1,0,1),0)","v":0},{"$f":"H60","v":"Ставки земельного налога"},{"$f":"Lists!$CM$18","v":"УСН(15%)"},null,null,null,"%",null,null,"*",1.4999999999999999E-2,null,{"$f":"IF(G63<>0,1,IF(OR($Q63=\"\",$Q63=0),0,IF($R63=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H63))),$Q63)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":64},null,null,null,null,null,{"$f":"IF($R64=\"^\",IF(COUNTIF(Lists!$13:$13,H64)=1,0,1),0)","v":0},{"$f":"H60","v":"Ставки земельного налога"},{"$f":"Lists!$CM$19","v":"ТОСЭР"},null,null,null,"%"]
[{"$f":"ROW()","v":65},null,null,null,null,null,{"$f":"IF($R65=\"^\",IF(COUNTIF(Lists!$13:$13,H65)=1,0,1),0)","v":0},{"$f":"H60","v":"Ставки земельного налога"},"г",5,null,null,"%",null,null,"*",0,null,{"$f":"IF(G65<>0,1,IF(OR($Q65=\"\",$Q65=0),0,IF($R65=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H65))),$Q65)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":66},null,null,null,null,null,{"$f":"IF($R66=\"^\",IF(COUNTIF(Lists!$13:$13,H66)=1,0,1),0)","v":0},{"$f":"H60","v":"Ставки земельного налога"},{"$f":"I65","v":"г"},20,null,null,"%",null,null,"*",0,null,{"$f":"IF(G66<>0,1,IF(OR($Q66=\"\",$Q66=0),0,IF($R66=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H66))),$Q66)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":67},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":68}]
[{"$f":"ROW()","v":69},null,null,null,null,null,{"$f":"IF($R69=\"^\",IF(COUNTIF(Lists!$13:$13,H69)=1,0,1),0)","v":0},"Ставки налога на имущество",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$22=$I71,$Q71,IF(AA$22=$I72,$Q72,IF(AA$22=$I73,IF(AA$7-$AA$7<$J74,$Q74,IF(AA$7-$AA$7<$J75,$Q75,$Q70)),$Q70)))","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"IF(BG$22=$I71,$Q71,IF(BG$22=$I72,$Q72,IF(BG$22=$I73,IF(BG$7-$AA$7<$J74,$Q74,IF(BG$7-$AA$7<$J75,$Q75,$Q70)),$Q70)))","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"IF(CM$22=$I71,$Q71,IF(CM$22=$I72,$Q72,IF(CM$22=$I73,IF(CM$7-$AA$7<$J74,$Q74,IF(CM$7-$AA$7<$J75,$Q75,$Q70)),$Q70)))","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[{"$f":"ROW()","v":70},null,null,null,null,null,{"$f":"IF($R70=\"^\",IF(COUNTIF(Lists!$13:$13,H70)=1,0,1),0)","v":0},{"$f":"H69","v":"Ставки налога на имущество"},{"$f":"Lists!$CM$16","v":"ОСНО"},null,null,null,"%",null,null,"*",1.4999999999999999E-2,null,{"$f":"IF(G70<>0,1,IF(OR($Q70=\"\",$Q70=0),0,IF($R70=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H70))),$Q70)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":71},null,null,null,null,null,{"$f":"IF($R71=\"^\",IF(COUNTIF(Lists!$13:$13,H71)=1,0,1),0)","v":0},{"$f":"H70","v":"Ставки налога на имущество"},{"$f":"Lists!$CM$17","v":"УСН(6%)"},null,null,null,"%",null,null,"*",1.4999999999999999E-2,null,{"$f":"IF(G71<>0,1,IF(OR($Q71=\"\",$Q71=0),0,IF($R71=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H71))),$Q71)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":72},null,null,null,null,null,{"$f":"IF($R72=\"^\",IF(COUNTIF(Lists!$13:$13,H72)=1,0,1),0)","v":0},{"$f":"H69","v":"Ставки налога на имущество"},{"$f":"Lists!$CM$18","v":"УСН(15%)"},null,null,null,"%",null,null,"*",1.4999999999999999E-2,null,{"$f":"IF(G72<>0,1,IF(OR($Q72=\"\",$Q72=0),0,IF($R72=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H72))),$Q72)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":73},null,null,null,null,null,{"$f":"IF($R73=\"^\",IF(COUNTIF(Lists!$13:$13,H73)=1,0,1),0)","v":0},{"$f":"H69","v":"Ставки налога на имущество"},{"$f":"Lists!$CM$19","v":"ТОСЭР"},null,null,null,"%"]
[{"$f":"ROW()","v":74},null,null,null,null,null,{"$f":"IF($R74=\"^\",IF(COUNTIF(Lists!$13:$13,H74)=1,0,1),0)","v":0},{"$f":"H69","v":"Ставки налога на имущество"},"г",5,null,null,"%",null,null,"*",0,null,{"$f":"IF(G74<>0,1,IF(OR($Q74=\"\",$Q74=0),0,IF($R74=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H74))),$Q74)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":75},null,null,null,null,null,{"$f":"IF($R75=\"^\",IF(COUNTIF(Lists!$13:$13,H75)=1,0,1),0)","v":0},{"$f":"H69","v":"Ставки налога на имущество"},{"$f":"I74","v":"г"},20,null,null,"%",null,null,"*",0,null,{"$f":"IF(G75<>0,1,IF(OR($Q75=\"\",$Q75=0),0,IF($R75=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H75))),$Q75)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":76},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":77}]
[{"$f":"ROW()","v":78},null,null,null,null,null,{"$f":"IF($R78=\"^\",IF(COUNTIF(Lists!$13:$13,H78)=1,0,1),0)","v":0},"Ставки транспортного налога",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$22=$I80,$Q80,IF(AA$22=$I81,$Q81,IF(AA$22=$I82,IF(AA$7-$AA$7<$J83,$Q83,IF(AA$7-$AA$7<$J84,$Q84,$Q79)),$Q79)))","v":4.4999999999999997E-3},4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,{"$f":"IF(BG$22=$I80,$Q80,IF(BG$22=$I81,$Q81,IF(BG$22=$I82,IF(BG$7-$AA$7<$J83,$Q83,IF(BG$7-$AA$7<$J84,$Q84,$Q79)),$Q79)))","v":4.4999999999999997E-3},4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,{"$f":"IF(CM$22=$I80,$Q80,IF(CM$22=$I81,$Q81,IF(CM$22=$I82,IF(CM$7-$AA$7<$J83,$Q83,IF(CM$7-$AA$7<$J84,$Q84,$Q79)),$Q79)))","v":4.4999999999999997E-3},4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3]
[{"$f":"ROW()","v":79},null,null,null,null,null,{"$f":"IF($R79=\"^\",IF(COUNTIF(Lists!$13:$13,H79)=1,0,1),0)","v":0},{"$f":"H78","v":"Ставки транспортного налога"},{"$f":"Lists!$CM$16","v":"ОСНО"},null,null,null,"%",null,null,"*",4.4999999999999997E-3,null,{"$f":"IF(G79<>0,1,IF(OR($Q79=\"\",$Q79=0),0,IF($R79=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H79))),$Q79)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":80},null,null,null,null,null,{"$f":"IF($R80=\"^\",IF(COUNTIF(Lists!$13:$13,H80)=1,0,1),0)","v":0},{"$f":"H79","v":"Ставки транспортного налога"},{"$f":"Lists!$CM$17","v":"УСН(6%)"},null,null,null,"%",null,null,"*",4.4999999999999997E-3,null,{"$f":"IF(G80<>0,1,IF(OR($Q80=\"\",$Q80=0),0,IF($R80=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H80))),$Q80)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":81},null,null,null,null,null,{"$f":"IF($R81=\"^\",IF(COUNTIF(Lists!$13:$13,H81)=1,0,1),0)","v":0},{"$f":"H78","v":"Ставки транспортного налога"},{"$f":"Lists!$CM$18","v":"УСН(15%)"},null,null,null,"%",null,null,"*",4.4999999999999997E-3,null,{"$f":"IF(G81<>0,1,IF(OR($Q81=\"\",$Q81=0),0,IF($R81=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H81))),$Q81)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":82},null,null,null,null,null,{"$f":"IF($R82=\"^\",IF(COUNTIF(Lists!$13:$13,H82)=1,0,1),0)","v":0},{"$f":"H78","v":"Ставки транспортного налога"},{"$f":"Lists!$CM$19","v":"ТОСЭР"},null,null,null,"%"]
[{"$f":"ROW()","v":83},null,null,null,null,null,{"$f":"IF($R83=\"^\",IF(COUNTIF(Lists!$13:$13,H83)=1,0,1),0)","v":0},{"$f":"H78","v":"Ставки транспортного налога"},"г",5,null,null,"%",null,null,"*",0,null,{"$f":"IF(G83<>0,1,IF(OR($Q83=\"\",$Q83=0),0,IF($R83=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H83))),$Q83)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":84},null,null,null,null,null,{"$f":"IF($R84=\"^\",IF(COUNTIF(Lists!$13:$13,H84)=1,0,1),0)","v":0},{"$f":"H78","v":"Ставки транспортного налога"},{"$f":"I83","v":"г"},20,null,null,"%",null,null,"*",0,null,{"$f":"IF(G84<>0,1,IF(OR($Q84=\"\",$Q84=0),0,IF($R84=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H84))),$Q84)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":85},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":86}]
[{"$f":"ROW()","v":87},null,null,null,null,null,{"$f":"IF($R87=\"^\",IF(COUNTIF(Lists!$13:$13,H87)=1,0,1),0)","v":0},{"$f":"Items!$BO$27","v":"НДС к возмещению по капзатратам"}]
[{"$f":"ROW()","v":88},null,null,null,null,null,{"$f":"IF($R88=\"^\",IF(COUNTIF(Lists!$13:$13,H88)=1,0,1),0)","v":0},{"$f":"H87","v":"НДС к возмещению по капзатратам"},"кол-во месяцев на возмещение НДС",null,null,null,"кол-во мес.",null,null,"*",7,null,{"$f":"IF(G88<>0,1,IF(OR($Q88=\"\",$Q88=0),0,IF($R88=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H88))),$Q88)=1,0,1),0)))","v":0}]
[]
[]
[null,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]

{"sheet":"Items","index":5,"n_rows":70,"n_cols":73,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":9},null,null,null,{"$f":"COLUMN()","v":13},null,null,null,{"$f":"COLUMN()","v":17},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":30},null,null,null,{"$f":"COLUMN()","v":34},null,null,null,{"$f":"COLUMN()","v":38},null,{"$f":"COLUMN()","v":40},null,null,{"$f":"COLUMN()","v":43},null,null,null,{"$f":"COLUMN()","v":47},null,null,null,{"$f":"COLUMN()","v":51},null,null,null,{"$f":"COLUMN()","v":55},null,null,null,{"$f":"COLUMN()","v":59},null,null,null,{"$f":"COLUMN()","v":63},null,null,null,{"$f":"COLUMN()","v":67},null,null,null,{"$f":"COLUMN()","v":71}]
[null,null,null,null,null,null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"I"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"M"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"Q"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AD"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AH"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AL"},null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AN"},null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AQ"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AU"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AY"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BC"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BG"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BK"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BO"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BS"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I30\")","v":"Items"},null,null,{"$f":"INDIRECT(\"START!K30\")","v":"Справочники статей доходов и расходов и т.д."}]
[null,null,null,null,null,null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$I$34","v":"Sales"},null,null,null,{"$f":"START!$I$34","v":"Sales"},null,null,null,{"$f":"START!$I$35","v":"Prdction"},null,{"$f":"START!$I$35","v":"Prdction"},null,null,{"$f":"START!$I$35","v":"Prdction"},null,null,null,{"$f":"START!$I$33","v":"CapEx"},null,null,null,{"$f":"START!$I$33","v":"CapEx"},null,null,null,{"$f":"START!$I$37","v":"Exp"},null,null,null,{"$f":"START!$I$36","v":"HR"},null,null,null,{"$f":"START!$I$54","v":"Calc"},null,null,null,{"$f":"START!$I$54","v":"Calc"},null,null,null,{"$f":"START!$I$54","v":"Calc"}]
[null,null,null,null,null,null,null,null,"Капзатраты на ЗУ и открытие",null,null,null,"Прямые переменные расходы маркетинга",null,null,null,"Прямые постоянные расходы маркетинга",null,null,null,null,null,null,null,null,null,null,null,null,"Прямые переменные коммерческие расходы",null,null,null,"Прямые постоянные расходы отдела продаж",null,null,null,"Прямые производственные расходы",null,"ед.изм.",null,null,"Постоянные производственные расходы",null,null,null,"Капзатраты разовые амортизируемые",null,null,null,"Капзатраты переменные амортизируемые",null,null,null,"Постоянные расходы",null,null,null,"Расходы на персонал",null,null,null,"Статьи Баланса",null,null,null,"Статьи отчета о прибылях и убытках",null,null,null,"Статьи отчета о ДДС"]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$PM14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},null,null,{"$f":"IF(OR(I13=0,I13=\"\"),1,IF(COUNTIF(13:13,I13)=1,0,1))","v":0},null,{"$f":"SUM(K$15:K$100000)","v":0},null,{"$f":"IF(OR(M13=0,M13=\"\"),1,IF(COUNTIF(13:13,M13)=1,0,1))","v":0},null,{"$f":"SUM(O$15:O$100000)","v":0},null,{"$f":"IF(OR(Q13=0,Q13=\"\"),1,IF(COUNTIF(13:13,Q13)=1,0,1))","v":0},null,{"$f":"SUM(S$15:S$100000)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AD13=0,AD13=\"\"),1,IF(COUNTIF(13:13,AD13)=1,0,1))","v":0},null,{"$f":"SUM(AF$15:AF$100000)","v":0},null,{"$f":"IF(OR(AH13=0,AH13=\"\"),1,IF(COUNTIF(13:13,AH13)=1,0,1))","v":0},null,{"$f":"SUM(AJ$15:AJ$100000)","v":0},null,{"$f":"IF(OR(AL13=0,AL13=\"\"),1,IF(COUNTIF(13:13,AL13)=1,0,1))","v":0},null,{"$f":"IF(OR(AN13=0,AN13=\"\"),1,IF(COUNTIF(13:13,AN13)=1,0,1))","v":0},{"$f":"SUM(AO$15:AO$100000)","v":0},null,{"$f":"IF(OR(AQ13=0,AQ13=\"\"),1,IF(COUNTIF(13:13,AQ13)=1,0,1))","v":0},null,{"$f":"SUM(AS$15:AS$100000)","v":0},null,{"$f":"IF(OR(AU13=0,AU13=\"\"),1,IF(COUNTIF(13:13,AU13)=1,0,1))","v":0},null,{"$f":"SUM(AW$15:AW$100000)","v":0},null,{"$f":"IF(OR(AY13=0,AY13=\"\"),1,IF(COUNTIF(13:13,AY13)=1,0,1))","v":0},null,{"$f":"SUM(BA$15:BA$100000)","v":0},null,{"$f":"IF(OR(BC13=0,BC13=\"\"),1,IF(COUNTIF(13:13,BC13)=1,0,1))","v":0},null,{"$f":"SUM(BE$15:BE$100000)","v":0},null,{"$f":"IF(OR(BG13=0,BG13=\"\"),1,IF(COUNTIF(13:13,BG13)=1,0,1))","v":0},null,{"$f":"SUM(BI$15:BI$100000)","v":0},null,{"$f":"IF(OR(BK13=0,BK13=\"\"),1,IF(COUNTIF(13:13,BK13)=1,0,1))","v":0},null,{"$f":"SUM(BM$15:BM$100000)","v":0},null,{"$f":"IF(OR(BO13=0,BO13=\"\"),1,IF(COUNTIF(13:13,BO13)=1,0,1))","v":0},null,{"$f":"SUM(BQ$15:BQ$100000)","v":0},null,{"$f":"IF(OR(BS13=0,BS13=\"\"),1,IF(COUNTIF(13:13,BS13)=1,0,1))","v":0},null,{"$f":"SUM(BU$15:BU$100000)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,null,{"$f":"$F$11&\"!\"&I$2&$A16&\":\"&I$2&($A15+MAX(J$15:J$100000))","v":"Items!I16:I18"},null,null,null,{"$f":"$F$11&\"!\"&M$2&$A16&\":\"&M$2&($A15+MAX(N$15:N$100000))","v":"Items!M16:M18"},null,null,null,{"$f":"$F$11&\"!\"&Q$2&$A16&\":\"&Q$2&($A15+MAX(R$15:R$100000))","v":"Items!Q16:Q17"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$11&\"!\"&AD$2&$A16&\":\"&AD$2&($A15+MAX(AE$15:AE$100000))","v":"Items!AD16:AD18"},null,null,null,{"$f":"$F$11&\"!\"&AH$2&$A16&\":\"&AH$2&($A15+MAX(AI$15:AI$100000))","v":"Items!AH16:AH17"},null,null,null,{"$f":"$F$11&\"!\"&AL$2&$A16&\":\"&AL$2&($A15+MAX(AM$15:AM$100000))","v":"Items!AL16:AL18"},null,{"$f":"$F$11&\"!\"&AN$2&$A16&\":\"&AN$2&($A15+MAX(AO$15:AO$100000))","v":"Items!AN16:AN15"},null,null,{"$f":"$F$11&\"!\"&AQ$2&$A16&\":\"&AQ$2&($A15+MAX(AR$15:AR$100000))","v":"Items!AQ16:AQ17"},null,null,null,{"$f":"$F$11&\"!\"&AU$2&$A16&\":\"&AU$2&($A15+MAX(AV$15:AV$100000))","v":"Items!AU16:AU25"},null,null,null,{"$f":"$F$11&\"!\"&AY$2&$A16&\":\"&AY$2&($A15+MAX(AZ$15:AZ$100000))","v":"Items!AY16:AY25"},null,null,null,{"$f":"$F$11&\"!\"&BC$2&$A16&\":\"&BC$2&($A15+MAX(BD$15:BD$100000))","v":"Items!BC16:BC22"},null,null,null,{"$f":"$F$11&\"!\"&BG$2&$A16&\":\"&BG$2&($A15+MAX(BH$15:BH$100000))","v":"Items!BG16:BG20"},null,null,null,{"$f":"$F$11&\"!\"&BK$2&$A16&\":\"&BK$2&($A15+MAX(BL$15:BL$100000))","v":"Items!BK16:BK46"},null,null,null,{"$f":"$F$11&\"!\"&BO$2&$A16&\":\"&BO$2&($A15+MAX(BP$15:BP$100000))","v":"Items!BO16:BO35"},null,null,null,{"$f":"$F$11&\"!\"&BS$2&$A16&\":\"&BS$2&($A15+MAX(BT$15:BT$100000))","v":"Items!BS16:BS42"}]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,"*","Расходы на маркетинг открытия",{"$f":"MAX(J$15:J15)+1","v":1},{"$f":"IF(OR(I16=0,I16=\"\"),0,IF(COUNTIF(I$15:I$100000,I16)=1,0,1))","v":0},"*","Расходы на привлечение туристов",{"$f":"MAX(N$15:N15)+1","v":1},{"$f":"IF(OR(M16=0,M16=\"\"),0,IF(COUNTIF(M$15:M$100000,M16)=1,0,1))","v":0},null,"ФОТ сотрудников маркетинга",{"$f":"MAX(R$15:R15)+1","v":1},{"$f":"IF(OR(Q16=0,Q16=\"\"),0,IF(COUNTIF(Q$15:Q$100000,Q16)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,"*","Представительские расходы",{"$f":"MAX(AE$15:AE15)+1","v":1},{"$f":"IF(OR(AD16=0,AD16=\"\"),0,IF(COUNTIF(AD$15:AD$100000,AD16)=1,0,1))","v":0},null,"ФОТ менеджеров-консультантов",{"$f":"MAX(AI$15:AI15)+1","v":1},{"$f":"IF(OR(AH16=0,AH16=\"\"),0,IF(COUNTIF(AH$15:AH$100000,AH16)=1,0,1))","v":0},"*","Расходы производственные - 1",{"$f":"MAX(AM$15:AM15)+1","v":1},"шт",{"$f":"IF(OR(AL16=0,AL16=\"\"),0,IF(COUNTIF(AL$15:AL$100000,AL16)=1,0,1))","v":0},null,"ФОТ обслуживающего персонала",{"$f":"MAX(AR$15:AR15)+1","v":1},{"$f":"IF(OR(AQ16=0,AQ16=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ16)=1,0,1))","v":0},"*","Юридические расходы",{"$f":"MAX(AV$15:AV15)+1","v":1},{"$f":"IF(OR(AU16=0,AU16=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU16)=1,0,1))","v":0},"*","Приобретение зданий/сооружений",{"$f":"MAX(AZ$15:AZ15)+1","v":1},{"$f":"IF(OR(AY16=0,AY16=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY16)=1,0,1))","v":0},"*","Аутсорсинг бухгалтерии",{"$f":"MAX(BD$15:BD15)+1","v":1},{"$f":"IF(OR(BC16=0,BC16=\"\"),0,IF(COUNTIF(BC$15:BC$100000,BC16)=1,0,1))","v":0},"*","Аренда офиса",{"$f":"MAX(BH$15:BH15)+1","v":1},{"$f":"IF(OR(BG16=0,BG16=\"\"),0,IF(COUNTIF(BG$15:BG$100000,BG16)=1,0,1))","v":0},"*","Дебиторская задолженность",{"$f":"MAX(BL$15:BL15)+1","v":1},{"$f":"IF(OR(BK16=0,BK16=\"\"),0,IF(COUNTIF(BK$15:BK$100000,BK16)=1,0,1))","v":0},"*","Выручка",{"$f":"MAX(BP$15:BP15)+1","v":1},{"$f":"IF(OR(BO16=0,BO16=\"\"),0,IF(COUNTIF(BO$15:BO$100000,BO16)=1,0,1))","v":0},"*","Финпоток проекта без финансирования (CF)",{"$f":"MAX(BT$15:BT15)+1","v":1},{"$f":"IF(OR(BS16=0,BS16=\"\"),0,IF(COUNTIF(BS$15:BS$100000,BS16)=1,0,1))","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,"*","Приобретение ЗУ",{"$f":"MAX(J$15:J16)+1","v":2},{"$f":"IF(OR(I17=0,I17=\"\"),0,IF(COUNTIF(I$15:I$100000,I17)=1,0,1))","v":0},"*","Рекламные расходы",{"$f":"MAX(N$15:N16)+1","v":2},{"$f":"IF(OR(M17=0,M17=\"\"),0,IF(COUNTIF(M$15:M$100000,M17)=1,0,1))","v":0},"*","Прочие расходы маркетинга",{"$f":"MAX(R$15:R16)+1","v":2},{"$f":"IF(OR(Q17=0,Q17=\"\"),0,IF(COUNTIF(Q$15:Q$100000,Q17)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,"*","Консультационные расходы",{"$f":"MAX(AE$15:AE16)+1","v":2},{"$f":"IF(OR(AD17=0,AD17=\"\"),0,IF(COUNTIF(AD$15:AD$100000,AD17)=1,0,1))","v":0},"*","Прочие расходы отдела продаж",{"$f":"MAX(AI$15:AI16)+1","v":2},{"$f":"IF(OR(AH17=0,AH17=\"\"),0,IF(COUNTIF(AH$15:AH$100000,AH17)=1,0,1))","v":0},"*","Расходы производственные - 2",{"$f":"MAX(AM$15:AM16)+1","v":2},"шт",{"$f":"IF(OR(AL17=0,AL17=\"\"),0,IF(COUNTIF(AL$15:AL$100000,AL17)=1,0,1))","v":0},"*","Прочие производственные расходы",{"$f":"MAX(AR$15:AR16)+1","v":2},{"$f":"IF(OR(AQ17=0,AQ17=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ17)=1,0,1))","v":0},"*","Градостроительное планирование",{"$f":"MAX(AV$15:AV16)+1","v":2},{"$f":"IF(OR(AU17=0,AU17=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU17)=1,0,1))","v":0},"*","Строительство зданий/сооружений",{"$f":"MAX(AZ$15:AZ16)+1","v":2},{"$f":"IF(OR(AY17=0,AY17=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY17)=1,0,1))","v":0},"*","Юридические расходы",{"$f":"MAX(BD$15:BD16)+1","v":2},0,"*","Расходы на организацию рабочего места",{"$f":"MAX(BH$15:BH16)+1","v":2},{"$f":"IF(OR(BG17=0,BG17=\"\"),0,IF(COUNTIF(BG$15:BG$100000,BG17)=1,0,1))","v":0},"*","Авансы полученные",{"$f":"MAX(BL$15:BL16)+1","v":2},0,"*","Себестоимость",{"$f":"MAX(BP$15:BP16)+1","v":2},0,"*","Финпоток проекта нарастающим итогом",{"$f":"MAX(BT$15:BT16)+1","v":2},0]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,"*","Расходы на аренду ЗУ",{"$f":"MAX(J$15:J17)+1","v":3},{"$f":"IF(OR(I18=0,I18=\"\"),0,IF(COUNTIF(I$15:I$100000,I18)=1,0,1))","v":0},"*","Расходы на поддержание конверсии",{"$f":"MAX(N$15:N17)+1","v":3},{"$f":"IF(OR(M18=0,M18=\"\"),0,IF(COUNTIF(M$15:M$100000,M18)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Прочие расходники",{"$f":"MAX(AE$15:AE17)+1","v":3},{"$f":"IF(OR(AD18=0,AD18=\"\"),0,IF(COUNTIF(AD$15:AD$100000,AD18)=1,0,1))","v":0},null,null,null,null,"*","Расходы производственные - 3",{"$f":"MAX(AM$15:AM17)+1","v":3},"шт",{"$f":"IF(OR(AL18=0,AL18=\"\"),0,IF(COUNTIF(AL$15:AL$100000,AL18)=1,0,1))","v":0},null,null,null,null,"*",{"$f":"\"Разовые капзатраты - \"&AV18","v":"Разовые капзатраты - 3"},{"$f":"MAX(AV$15:AV17)+1","v":3},{"$f":"IF(OR(AU18=0,AU18=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU18)=1,0,1))","v":0},"*","Ремонтные работы",{"$f":"MAX(AZ$15:AZ17)+1","v":3},{"$f":"IF(OR(AY18=0,AY18=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY18)=1,0,1))","v":0},"*","Расходы на ПО и т.п.",{"$f":"MAX(BD$15:BD17)+1","v":3},0,"*","Расходы на оргтехнику",{"$f":"MAX(BH$15:BH17)+1","v":3},{"$f":"IF(OR(BG18=0,BG18=\"\"),0,IF(COUNTIF(BG$15:BG$100000,BG18)=1,0,1))","v":0},"*","Поступление запасов",{"$f":"MAX(BL$15:BL17)+1","v":3},0,"*","Валовая прибыль",{"$f":"MAX(BP$15:BP17)+1","v":3},0,"*","Свободный положительный финпоток проекта",{"$f":"MAX(BT$15:BT17)+1","v":3},0]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Разовые капзатраты - 4",{"$f":"MAX(AV$15:AV18)+1","v":4},{"$f":"IF(OR(AU19=0,AU19=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU19)=1,0,1))","v":0},"*","Оборудование",{"$f":"MAX(AZ$15:AZ18)+1","v":4},{"$f":"IF(OR(AY19=0,AY19=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY19)=1,0,1))","v":0},"*","Банковские расходы",{"$f":"MAX(BD$15:BD18)+1","v":4},0,"*","Канцелярские расходы",{"$f":"MAX(BH$15:BH18)+1","v":4},{"$f":"IF(OR(BG19=0,BG19=\"\"),0,IF(COUNTIF(BG$15:BG$100000,BG19)=1,0,1))","v":0},"*","Списание запасов на незавершенное пр-во",{"$f":"MAX(BL$15:BL18)+1","v":4},0,"*","НДС начисленный",{"$f":"MAX(BP$15:BP18)+1","v":4},0,"*","Свободный отрицательный финпоток проекта",{"$f":"MAX(BT$15:BT18)+1","v":4},0]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Разовые капзатраты - 5",{"$f":"MAX(AV$15:AV19)+1","v":5},0,"*","инфраструктурные объеты типа - 1",{"$f":"MAX(AZ$15:AZ19)+1","v":5},0,"*","Расходы на уборку-охрану",{"$f":"MAX(BD$15:BD19)+1","v":5},0,"*","Прочие расходы на персонал",{"$f":"MAX(BH$15:BH19)+1","v":5},{"$f":"IF(OR(BG20=0,BG20=\"\"),0,IF(COUNTIF(BG$15:BG$100000,BG20)=1,0,1))","v":0},"*","Запасы",{"$f":"MAX(BL$15:BL19)+1","v":5},0,"*","НДС к возмещению",{"$f":"MAX(BP$15:BP19)+1","v":5},0,"*","Свободный финпоток (FCF)",{"$f":"MAX(BT$15:BT19)+1","v":5},0]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Разовые капзатраты - 6",{"$f":"MAX(AV$15:AV20)+1","v":6},0,"*","инфраструктурные объеты типа - 2",{"$f":"MAX(AZ$15:AZ20)+1","v":6},0,"*","Эксплуатация объектов недвижимости",{"$f":"MAX(BD$15:BD20)+1","v":6},0,null,null,null,null,"*","Незавершенное производство",{"$f":"MAX(BL$15:BL20)+1","v":6},0,"*","Прямые расходы",{"$f":"MAX(BP$15:BP20)+1","v":6},0,"*","Кассовый разрыв",{"$f":"MAX(BT$15:BT20)+1","v":6},0]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",{"$f":"\"Разовые капзатраты - \"&AV22","v":"Разовые капзатраты - 7"},{"$f":"MAX(AV$15:AV21)+1","v":7},0,"*","инфраструктурные объеты типа - 3",{"$f":"MAX(AZ$15:AZ21)+1","v":7},0,"*","Постоянный расход - 7",{"$f":"MAX(BD$15:BD21)+1","v":7},0,null,null,null,null,"*","Авансы выданные",{"$f":"MAX(BL$15:BL21)+1","v":7},0,"*","Маржинальная прибыль",{"$f":"MAX(BP$15:BP21)+1","v":7},0,"*","Поступление финансирования от Учредителей",{"$f":"MAX(BT$15:BT21)+1","v":7},0]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",{"$f":"\"Разовые капзатраты - \"&AV23","v":"Разовые капзатраты - 8"},{"$f":"MAX(AV$15:AV22)+1","v":8},0,"*","инфраструктурные объеты типа - 4",{"$f":"MAX(AZ$15:AZ22)+1","v":8},0,null,null,null,null,null,null,null,null,"*","Кредиторская задолженность",{"$f":"MAX(BL$15:BL22)+1","v":8},0,"*","Управленческие расходы",{"$f":"MAX(BP$15:BP22)+1","v":8},0,"*","Финпоток проекта для кредиторов",{"$f":"MAX(BT$15:BT22)+1","v":8},0]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",{"$f":"\"Разовые капзатраты - \"&AV24","v":"Разовые капзатраты - 9"},{"$f":"MAX(AV$15:AV23)+1","v":9},0,"*","инфраструктурные объеты типа - 5",{"$f":"MAX(AZ$15:AZ23)+1","v":9},0,null,null,null,null,null,null,null,null,"*","Задолженность перед персоналом",{"$f":"MAX(BL$15:BL23)+1","v":9},0,"*","ФОТ управленческого персонала",{"$f":"MAX(BP$15:BP23)+1","v":9},0,"*","Финпоток проекта для кредиторов нараст. итогом",{"$f":"MAX(BT$15:BT23)+1","v":9},0]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",{"$f":"\"Разовые капзатраты - \"&AV25","v":"Разовые капзатраты - 10"},{"$f":"MAX(AV$15:AV24)+1","v":10},0,"*","инфраструктурные объеты типа - 6",{"$f":"MAX(AZ$15:AZ24)+1","v":10},0,null,null,null,null,null,null,null,null,"*","Задолженность по соцсборам",{"$f":"MAX(BL$15:BL24)+1","v":10},0,"*","EBITDA",{"$f":"MAX(BP$15:BP24)+1","v":10},0,"*","Свободный полож. финпоток для кредиторов",{"$f":"MAX(BT$15:BT24)+1","v":10},0]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","АКТИВЫ",{"$f":"MAX(BL$15:BL25)+1","v":11},{"$f":"IF(OR(BK26=0,BK26=\"\"),0,IF(COUNTIF(BK$15:BK$100000,BK26)=1,0,1))","v":0},"*","Капзатраты",{"$f":"MAX(BP$15:BP25)+1","v":11},{"$f":"IF(OR(BO26=0,BO26=\"\"),0,IF(COUNTIF(BO$15:BO$100000,BO26)=1,0,1))","v":0},"*","Свободный отриц. финпоток для кредиторов",{"$f":"MAX(BT$15:BT25)+1","v":11},0]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","ПАССИВЫ",{"$f":"MAX(BL$15:BL26)+1","v":12},0,"*","НДС к возмещению по капзатратам",{"$f":"MAX(BP$15:BP26)+1","v":12},0,"*","Свободный финпоток для кредиторов",{"$f":"MAX(BT$15:BT26)+1","v":12},0]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Денежные средства",{"$f":"MAX(BL$15:BL27)+1","v":13},0,"*","Амортизация",{"$f":"MAX(BP$15:BP27)+1","v":13},0,"*","Кассовый разрыв проекта для кредиторов",{"$f":"MAX(BT$15:BT27)+1","v":13},0]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Собственный капитал",{"$f":"MAX(BL$15:BL28)+1","v":14},0,"*","EBIT",{"$f":"MAX(BP$15:BP28)+1","v":14},0,"*","Поступление кредита",{"$f":"MAX(BT$15:BT28)+1","v":14},0]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Промежуточный баланс-контроль",{"$f":"MAX(BL$15:BL29)+1","v":15},0,"*","Прочие доходы",{"$f":"MAX(BP$15:BP29)+1","v":15},0,"*","Возврат кредита",{"$f":"MAX(BT$15:BT29)+1","v":15},0]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по прямым расходам",{"$f":"MAX(BL$15:BL30)+1","v":16},0,"*","Проценты начисленные",{"$f":"MAX(BP$15:BP30)+1","v":16},0,"*","Оплата процентов по кредиту",{"$f":"MAX(BT$15:BT30)+1","v":16},0]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по управленческим расходам",{"$f":"MAX(BL$15:BL31)+1","v":17},{"$f":"IF(OR(BK32=0,BK32=\"\"),0,IF(COUNTIF(BK$15:BK$100000,BK32)=1,0,1))","v":0},"*","Прибыль до налога на прибыль",{"$f":"MAX(BP$15:BP31)+1","v":17},0,"*","Финпоток проекта с учетом финансирования",{"$f":"MAX(BT$15:BT31)+1","v":17},0]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по капзатратам",{"$f":"MAX(BL$15:BL32)+1","v":18},0,"*","Налог на прибыль",{"$f":"MAX(BP$15:BP32)+1","v":18},0,"*","Финпоток проекта с уч. финансир. нараст. итогом",{"$f":"MAX(BT$15:BT32)+1","v":18},0]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Внеоборотные активы",{"$f":"MAX(BL$15:BL33)+1","v":19},0,"*","Чистая прибыль",{"$f":"MAX(BP$15:BP33)+1","v":19},0,"*","Осаточный кассовый разрыв",{"$f":"MAX(BT$15:BT33)+1","v":19},0]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","ДЗ по возмещению НДС с капзатрат",{"$f":"MAX(BL$15:BL34)+1","v":20},0,"*","Проценты начисленные по кредиту",{"$f":"MAX(BP$15:BP34)+1","v":20},0,"*","Итоговый финпоток",{"$f":"MAX(BT$15:BT34)+1","v":20},{"$f":"IF(OR(BS35=0,BS35=\"\"),0,IF(COUNTIF(BS$15:BS$100000,BS35)=1,0,1))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по налогам",{"$f":"MAX(BL$15:BL35)+1","v":21},0,null,null,null,null,"*","Итоговый финпоток нараст. итогом",{"$f":"MAX(BT$15:BT35)+1","v":21},0]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по НДС",{"$f":"MAX(BL$15:BL36)+1","v":22},0,null,null,null,null,"*","Итоговый кассовый разрыв",{"$f":"MAX(BT$15:BT36)+1","v":22},0]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по НП",{"$f":"MAX(BL$15:BL37)+1","v":23},0,null,null,null,null,"*","Финпоток по операционной деятельности",{"$f":"MAX(BT$15:BT37)+1","v":23},0]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Остаток долга по кредиту",{"$f":"MAX(BL$15:BL38)+1","v":24},0,null,null,null,null,"*","Финпоток по основной деятельности",{"$f":"MAX(BT$15:BT38)+1","v":24},0]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по выплате %% по кредиту",{"$f":"MAX(BL$15:BL39)+1","v":25},0,null,null,null,null,"*","Финпоток по финансовой деятельности",{"$f":"MAX(BT$15:BT39)+1","v":25},0]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Вложения Учредителей в капитал",{"$f":"MAX(BL$15:BL40)+1","v":26},0,null,null,null,null,"*","Поступление ДС",{"$f":"MAX(BT$15:BT40)+1","v":26},0]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","БАЛАНС",{"$f":"MAX(BL$15:BL41)+1","v":27},0,null,null,null,null,"*","Итоговый свободный финпоток (Total FCF)",{"$f":"MAX(BT$15:BT41)+1","v":27},0]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",null,{"$f":"MAX(BL$15:BL42)+1","v":28},0]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",null,{"$f":"MAX(BL$15:BL43)+1","v":29},0]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",null,{"$f":"MAX(BL$15:BL44)+1","v":30},0]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",null,{"$f":"MAX(BL$15:BL45)+1","v":31},0]
[{"$f":"ROW()","v":47}]
[{"$f":"ROW()","v":48}]
[{"$f":"ROW()","v":49}]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51}]
[{"$f":"ROW()","v":52}]
[{"$f":"ROW()","v":53}]
[{"$f":"ROW()","v":54}]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56}]
[{"$f":"ROW()","v":57}]
[{"$f":"ROW()","v":58}]
[{"$f":"ROW()","v":59}]
[{"$f":"ROW()","v":60}]
[{"$f":"ROW()","v":61}]
[{"$f":"ROW()","v":62}]
[{"$f":"ROW()","v":63}]
[{"$f":"ROW()","v":64}]
[{"$f":"ROW()","v":65}]
[{"$f":"ROW()","v":66}]
[{"$f":"ROW()","v":67}]
[{"$f":"ROW()","v":68}]
[{"$f":"ROW()","v":69}]
[{"$f":"ROW()","v":70}]

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

{"sheet":"Mrkting","index":7,"n_rows":2094,"n_cols":87,"rows_kept":562,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":7},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":10},1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":31},31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":9},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":12},3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I32\")","v":"Mrkting"},null,null,{"$f":"INDIRECT(\"START!K32\")","v":"Маркетинг. Параметры рынков сбыта и каналов привлечения клиентов"},null,null,null,null,null,null,null,"все включает НДС",null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-07-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2032-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2032-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2033-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2033-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2033-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2033-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2034-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2034-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2034-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2034-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2035-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2035-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2035-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2035-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2036-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2036-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2036-06-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2027-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2028-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2028-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2029-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2029-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2030-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2030-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2031-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2031-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2032-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2032-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2032-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2032-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2033-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2033-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2033-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2033-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2034-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2034-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2034-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2034-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2035-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2035-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2035-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2035-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2036-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2036-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"3кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"4кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"1кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"3кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"4кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"1кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"3кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"4кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"1кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"3кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"4кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"1кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"3кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"4кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"1кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"3кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"4кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"1кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"3кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"4кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"1кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"3кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"4кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"1кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"3кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"4кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"1кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"3кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"4кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"1кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"3кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"4кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"1кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"3кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"4кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"1кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"3кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"4кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"1кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"3кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"4кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"1кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"3кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"4кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"1кв36г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2кв36г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CK14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99683)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99683)","v":0},{"$f":"SUM(T$15:T$99683)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"обратный порядок периодизации",null,{"$f":"IF(AA$2=1,MAX($2:$2),MIN($Z15:Z15)-1)","v":61},{"$f":"IF(AB$2=1,MAX($2:$2),MIN($Z15:AA15)-1)","v":60},{"$f":"IF(AC$2=1,MAX($2:$2),MIN($Z15:AB15)-1)","v":59},{"$f":"IF(AD$2=1,MAX($2:$2),MIN($Z15:AC15)-1)","v":58},{"$f":"IF(AE$2=1,MAX($2:$2),MIN($Z15:AD15)-1)","v":57},{"$f":"IF(AF$2=1,MAX($2:$2),MIN($Z15:AE15)-1)","v":56},{"$f":"IF(AG$2=1,MAX($2:$2),MIN($Z15:AF15)-1)","v":55},{"$f":"IF(AH$2=1,MAX($2:$2),MIN($Z15:AG15)-1)","v":54},{"$f":"IF(AI$2=1,MAX($2:$2),MIN($Z15:AH15)-1)","v":53},{"$f":"IF(AJ$2=1,MAX($2:$2),MIN($Z15:AI15)-1)","v":52},{"$f":"IF(AK$2=1,MAX($2:$2),MIN($Z15:AJ15)-1)","v":51},{"$f":"IF(AL$2=1,MAX($2:$2),MIN($Z15:AK15)-1)","v":50},{"$f":"IF(AM$2=1,MAX($2:$2),MIN($Z15:AL15)-1)","v":49},{"$f":"IF(AN$2=1,MAX($2:$2),MIN($Z15:AM15)-1)","v":48},{"$f":"IF(AO$2=1,MAX($2:$2),MIN($Z15:AN15)-1)","v":47},{"$f":"IF(AP$2=1,MAX($2:$2),MIN($Z15:AO15)-1)","v":46},{"$f":"IF(AQ$2=1,MAX($2:$2),MIN($Z15:AP15)-1)","v":45},{"$f":"IF(AR$2=1,MAX($2:$2),MIN($Z15:AQ15)-1)","v":44},{"$f":"IF(AS$2=1,MAX($2:$2),MIN($Z15:AR15)-1)","v":43},{"$f":"IF(AT$2=1,MAX($2:$2),MIN($Z15:AS15)-1)","v":42},{"$f":"IF(AU$2=1,MAX($2:$2),MIN($Z15:AT15)-1)","v":41},{"$f":"IF(AV$2=1,MAX($2:$2),MIN($Z15:AU15)-1)","v":40},{"$f":"IF(AW$2=1,MAX($2:$2),MIN($Z15:AV15)-1)","v":39},{"$f":"IF(AX$2=1,MAX($2:$2),MIN($Z15:AW15)-1)","v":38},{"$f":"IF(AY$2=1,MAX($2:$2),MIN($Z15:AX15)-1)","v":37},{"$f":"IF(AZ$2=1,MAX($2:$2),MIN($Z15:AY15)-1)","v":36},{"$f":"IF(BA$2=1,MAX($2:$2),MIN($Z15:AZ15)-1)","v":35},{"$f":"IF(BB$2=1,MAX($2:$2),MIN($Z15:BA15)-1)","v":34},{"$f":"IF(BC$2=1,MAX($2:$2),MIN($Z15:BB15)-1)","v":33},{"$f":"IF(BD$2=1,MAX($2:$2),MIN($Z15:BC15)-1)","v":32},{"$f":"IF(BE$2=1,MAX($2:$2),MIN($Z15:BD15)-1)","v":31},{"$f":"IF(BF$2=1,MAX($2:$2),MIN($Z15:BE15)-1)","v":30},{"$f":"IF(BG$2=1,MAX($2:$2),MIN($Z15:BF15)-1)","v":29},{"$f":"IF(BH$2=1,MAX($2:$2),MIN($Z15:BG15)-1)","v":28},{"$f":"IF(BI$2=1,MAX($2:$2),MIN($Z15:BH15)-1)","v":27},{"$f":"IF(BJ$2=1,MAX($2:$2),MIN($Z15:BI15)-1)","v":26},{"$f":"IF(BK$2=1,MAX($2:$2),MIN($Z15:BJ15)-1)","v":25},{"$f":"IF(BL$2=1,MAX($2:$2),MIN($Z15:BK15)-1)","v":24},{"$f":"IF(BM$2=1,MAX($2:$2),MIN($Z15:BL15)-1)","v":23},{"$f":"IF(BN$2=1,MAX($2:$2),MIN($Z15:BM15)-1)","v":22},{"$f":"IF(BO$2=1,MAX($2:$2),MIN($Z15:BN15)-1)","v":21},{"$f":"IF(BP$2=1,MAX($2:$2),MIN($Z15:BO15)-1)","v":20},{"$f":"IF(BQ$2=1,MAX($2:$2),MIN($Z15:BP15)-1)","v":19},{"$f":"IF(BR$2=1,MAX($2:$2),MIN($Z15:BQ15)-1)","v":18},{"$f":"IF(BS$2=1,MAX($2:$2),MIN($Z15:BR15)-1)","v":17},{"$f":"IF(BT$2=1,MAX($2:$2),MIN($Z15:BS15)-1)","v":16},{"$f":"IF(BU$2=1,MAX($2:$2),MIN($Z15:BT15)-1)","v":15},{"$f":"IF(BV$2=1,MAX($2:$2),MIN($Z15:BU15)-1)","v":14},{"$f":"IF(BW$2=1,MAX($2:$2),MIN($Z15:BV15)-1)","v":13},{"$f":"IF(BX$2=1,MAX($2:$2),MIN($Z15:BW15)-1)","v":12},{"$f":"IF(BY$2=1,MAX($2:$2),MIN($Z15:BX15)-1)","v":11},{"$f":"IF(BZ$2=1,MAX($2:$2),MIN($Z15:BY15)-1)","v":10},{"$f":"IF(CA$2=1,MAX($2:$2),MIN($Z15:BZ15)-1)","v":9},{"$f":"IF(CB$2=1,MAX($2:$2),MIN($Z15:CA15)-1)","v":8},{"$f":"IF(CC$2=1,MAX($2:$2),MIN($Z15:CB15)-1)","v":7},{"$f":"IF(CD$2=1,MAX($2:$2),MIN($Z15:CC15)-1)","v":6},{"$f":"IF(CE$2=1,MAX($2:$2),MIN($Z15:CD15)-1)","v":5},{"$f":"IF(CF$2=1,MAX($2:$2),MIN($Z15:CE15)-1)","v":4},{"$f":"IF(CG$2=1,MAX($2:$2),MIN($Z15:CF15)-1)","v":3},{"$f":"IF(CH$2=1,MAX($2:$2),MIN($Z15:CG15)-1)","v":2},{"$f":"IF(CI$2=1,MAX($2:$2),MIN($Z15:CH15)-1)","v":1}]
[{"$f":"ROW()","v":16},null,null,null,null,null,{"$f":"IF($R16=\"^\",IF(COUNTIF(Lists!$13:$13,H16)=1,0,1),0)","v":0},"Метод расчета потока клиентов/заказчиков",null,null,{"$f":"IF(X19=0,0,MAX(K$15:K15)+1)","v":1},"Объекты размещения (отели, гостиницы)"]
[{"$f":"ROW()","v":17},null,null,null,null,null,{"$f":"IF($R17=\"^\",IF(COUNTIF(Lists!$13:$13,H17)=1,0,1),0)","v":0},{"$f":"H16","v":"Метод расчета потока клиентов/заказчиков"},"Сеть отелей - Поток гостей",null,null,{"$f":"\"начало \"&K16&\" маркетингового блока\"","v":"начало 1 маркетингового блока"}]
[{"$f":"ROW()","v":18}]
[{"$f":"ROW()","v":19},null,null,null,null,null,{"$f":"IF($R19=\"^\",IF(COUNTIF(Lists!$13:$13,H19)=1,0,1),0)","v":0},"Поток запусков создания отелей",null,null,null,{"$f":"K16","v":1},"кол-во объектов",null,null,null,"запуски процесса",null,null,null,null,null,null,{"$f":"SUM($Z19:$CJ19)","v":10},null,null,{"$f":"IF(OR(AA$11=\"\",AA$2<$Q21,AA$2>$Q23),0,IF($X24>0,AA24,IF(IF(AA20=1,$Q28+$Q29*(SUM($Z20:AA20)-1),0)<0,0,IF(IF(AA20=1,$Q28+$Q29*(SUM($Z20:AA20)-1),0)>$Q30,$Q30,IF(AA20=1,$Q28+$Q29*(SUM($Z20:AA20)-1),0)))))","v":1},{"$f":"IF(OR(AB$11=\"\",AB$2<$Q21,AB$2>$Q23),0,IF($X24>0,AB24,IF(IF(AB20=1,$Q28+$Q29*(SUM($Z20:AB20)-1),0)<0,0,IF(IF(AB20=1,$Q28+$Q29*(SUM($Z20:AB20)-1),0)>$Q30,$Q30,IF(AB20=1,$Q28+$Q29*(SUM($Z20:AB20)-1),0)))))","v":0},{"$f":"IF(OR(AC$11=\"\",AC$2<$Q21,AC$2>$Q23),0,IF($X24>0,AC24,IF(IF(AC20=1,$Q28+$Q29*(SUM($Z20:AC20)-1),0)<0,0,IF(IF(AC20=1,$Q28+$Q29*(SUM($Z20:AC20)-1),0)>$Q30,$Q30,IF(AC20=1,$Q28+$Q29*(SUM($Z20:AC20)-1),0)))))","v":0},{"$f":"IF(OR(AD$11=\"\",AD$2<$Q21,AD$2>$Q23),0,IF($X24>0,AD24,IF(IF(AD20=1,$Q28+$Q29*(SUM($Z20:AD20)-1),0)<0,0,IF(IF(AD20=1,$Q28+$Q29*(SUM($Z20:AD20)-1),0)>$Q30,$Q30,IF(AD20=1,$Q28+$Q29*(SUM($Z20:AD20)-1),0)))))","v":0},{"$f":"IF(OR(AE$11=\"\",AE$2<$Q21,AE$2>$Q23),0,IF($X24>0,AE24,IF(IF(AE20=1,$Q28+$Q29*(SUM($Z20:AE20)-1),0)<0,0,IF(IF(AE20=1,$Q28+$Q29*(SUM($Z20:AE20)-1),0)>$Q30,$Q30,IF(AE20=1,$Q28+$Q29*(SUM($Z20:AE20)-1),0)))))","v":0},{"$f":"IF(OR(AF$11=\"\",AF$2<$Q21,AF$2>$Q23),0,IF($X24>0,AF24,IF(IF(AF20=1,$Q28+$Q29*(SUM($Z20:AF20)-1),0)<0,0,IF(IF(AF20=1,$Q28+$Q29*(SUM($Z20:AF20)-1),0)>$Q30,$Q30,IF(AF20=1,$Q28+$Q29*(SUM($Z20:AF20)-1),0)))))","v":0},{"$f":"IF(OR(AG$11=\"\",AG$2<$Q21,AG$2>$Q23),0,IF($X24>0,AG24,IF(IF(AG20=1,$Q28+$Q29*(SUM($Z20:AG20)-1),0)<0,0,IF(IF(AG20=1,$Q28+$Q29*(SUM($Z20:AG20)-1),0)>$Q30,$Q30,IF(AG20=1,$Q28+$Q29*(SUM($Z20:AG20)-1),0)))))","v":1},{"$f":"IF(OR(AH$11=\"\",AH$2<$Q21,AH$2>$Q23),0,IF($X24>0,AH24,IF(IF(AH20=1,$Q28+$Q29*(SUM($Z20:AH20)-1),0)<0,0,IF(IF(AH20=1,$Q28+$Q29*(SUM($Z20:AH20)-1),0)>$Q30,$Q30,IF(AH20=1,$Q28+$Q29*(SUM($Z20:AH20)-1),0)))))","v":0},{"$f":"IF(OR(AI$11=\"\",AI$2<$Q21,AI$2>$Q23),0,IF($X24>0,AI24,IF(IF(AI20=1,$Q28+$Q29*(SUM($Z20:AI20)-1),0)<0,0,IF(IF(AI20=1,$Q28+$Q29*(SUM($Z20:AI20)-1),0)>$Q30,$Q30,IF(AI20=1,$Q28+$Q29*(SUM($Z20:AI20)-1),0)))))","v":0},{"$f":"IF(OR(AJ$11=\"\",AJ$2<$Q21,AJ$2>$Q23),0,IF($X24>0,AJ24,IF(IF(AJ20=1,$Q28+$Q29*(SUM($Z20:AJ20)-1),0)<0,0,IF(IF(AJ20=1,$Q28+$Q29*(SUM($Z20:AJ20)-1),0)>$Q30,$Q30,IF(AJ20=1,$Q28+$Q29*(SUM($Z20:AJ20)-1),0)))))","v":0},{"$f":"IF(OR(AK$11=\"\",AK$2<$Q21,AK$2>$Q23),0,IF($X24>0,AK24,IF(IF(AK20=1,$Q28+$Q29*(SUM($Z20:AK20)-1),0)<0,0,IF(IF(AK20=1,$Q28+$Q29*(SUM($Z20:AK20)-1),0)>$Q30,$Q30,IF(AK20=1,$Q28+$Q29*(SUM($Z20:AK20)-1),0)))))","v":0},{"$f":"IF(OR(AL$11=\"\",AL$2<$Q21,AL$2>$Q23),0,IF($X24>0,AL24,IF(IF(AL20=1,$Q28+$Q29*(SUM($Z20:AL20)-1),0)<0,0,IF(IF(AL20=1,$Q28+$Q29*(SUM($Z20:AL20)-1),0)>$Q30,$Q30,IF(AL20=1,$Q28+$Q29*(SUM($Z20:AL20)-1),0)))))","v":0},{"$f":"IF(OR(AM$11=\"\",AM$2<$Q21,AM$2>$Q23),0,IF($X24>0,AM24,IF(IF(AM20=1,$Q28+$Q29*(SUM($Z20:AM20)-1),0)<0,0,IF(IF(AM20=1,$Q28+$Q29*(SUM($Z20:AM20)-1),0)>$Q30,$Q30,IF(AM20=1,$Q28+$Q29*(SUM($Z20:AM20)-1),0)))))","v":1},{"$f":"IF(OR(AN$11=\"\",AN$2<$Q21,AN$2>$Q23),0,IF($X24>0,AN24,IF(IF(AN20=1,$Q28+$Q29*(SUM($Z20:AN20)-1),0)<0,0,IF(IF(AN20=1,$Q28+$Q29*(SUM($Z20:AN20)-1),0)>$Q30,$Q30,IF(AN20=1,$Q28+$Q29*(SUM($Z20:AN20)-1),0)))))","v":0},{"$f":"IF(OR(AO$11=\"\",AO$2<$Q21,AO$2>$Q23),0,IF($X24>0,AO24,IF(IF(AO20=1,$Q28+$Q29*(SUM($Z20:AO20)-1),0)<0,0,IF(IF(AO20=1,$Q28+$Q29*(SUM($Z20:AO20)-1),0)>$Q30,$Q30,IF(AO20=1,$Q28+$Q29*(SUM($Z20:AO20)-1),0)))))","v":0},{"$f":"IF(OR(AP$11=\"\",AP$2<$Q21,AP$2>$Q23),0,IF($X24>0,AP24,IF(IF(AP20=1,$Q28+$Q29*(SUM($Z20:AP20)-1),0)<0,0,IF(IF(AP20=1,$Q28+$Q29*(SUM($Z20:AP20)-1),0)>$Q30,$Q30,IF(AP20=1,$Q28+$Q29*(SUM($Z20:AP20)-1),0)))))","v":0},{"$f":"IF(OR(AQ$11=\"\",AQ$2<$Q21,AQ$2>$Q23),0,IF($X24>0,AQ24,IF(IF(AQ20=1,$Q28+$Q29*(SUM($Z20:AQ20)-1),0)<0,0,IF(IF(AQ20=1,$Q28+$Q29*(SUM($Z20:AQ20)-1),0)>$Q30,$Q30,IF(AQ20=1,$Q28+$Q29*(SUM($Z20:AQ20)-1),0)))))","v":0},{"$f":"IF(OR(AR$11=\"\",AR$2<$Q21,AR$2>$Q23),0,IF($X24>0,AR24,IF(IF(AR20=1,$Q28+$Q29*(SUM($Z20:AR20)-1),0)<0,0,IF(IF(AR20=1,$Q28+$Q29*(SUM($Z20:AR20)-1),0)>$Q30,$Q30,IF(AR20=1,$Q28+$Q29*(SUM($Z20:AR20)-1),0)))))","v":0},{"$f":"IF(OR(AS$11=\"\",AS$2<$Q21,AS$2>$Q23),0,IF($X24>0,AS24,IF(IF(AS20=1,$Q28+$Q29*(SUM($Z20:AS20)-1),0)<0,0,IF(IF(AS20=1,$Q28+$Q29*(SUM($Z20:AS20)-1),0)>$Q30,$Q30,IF(AS20=1,$Q28+$Q29*(SUM($Z20:AS20)-1),0)))))","v":1},{"$f":"IF(OR(AT$11=\"\",AT$2<$Q21,AT$2>$Q23),0,IF($X24>0,AT24,IF(IF(AT20=1,$Q28+$Q29*(SUM($Z20:AT20)-1),0)<0,0,IF(IF(AT20=1,$Q28+$Q29*(SUM($Z20:AT20)-1),0)>$Q30,$Q30,IF(AT20=1,$Q28+$Q29*(SUM($Z20:AT20)-1),0)))))","v":0},{"$f":"IF(OR(AU$11=\"\",AU$2<$Q21,AU$2>$Q23),0,IF($X24>0,AU24,IF(IF(AU20=1,$Q28+$Q29*(SUM($Z20:AU20)-1),0)<0,0,IF(IF(AU20=1,$Q28+$Q29*(SUM($Z20:AU20)-1),0)>$Q30,$Q30,IF(AU20=1,$Q28+$Q29*(SUM($Z20:AU20)-1),0)))))","v":0},{"$f":"IF(OR(AV$11=\"\",AV$2<$Q21,AV$2>$Q23),0,IF($X24>0,AV24,IF(IF(AV20=1,$Q28+$Q29*(SUM($Z20:AV20)-1),0)<0,0,IF(IF(AV20=1,$Q28+$Q29*(SUM($Z20:AV20)-1),0)>$Q30,$Q30,IF(AV20=1,$Q28+$Q29*(SUM($Z20:AV20)-1),0)))))","v":0},{"$f":"IF(OR(AW$11=\"\",AW$2<$Q21,AW$2>$Q23),0,IF($X24>0,AW24,IF(IF(AW20=1,$Q28+$Q29*(SUM($Z20:AW20)-1),0)<0,0,IF(IF(AW20=1,$Q28+$Q29*(SUM($Z20:AW20)-1),0)>$Q30,$Q30,IF(AW20=1,$Q28+$Q29*(SUM($Z20:AW20)-1),0)))))","v":0},{"$f":"IF(OR(AX$11=\"\",AX$2<$Q21,AX$2>$Q23),0,IF($X24>0,AX24,IF(IF(AX20=1,$Q28+$Q29*(SUM($Z20:AX20)-1),0)<0,0,IF(IF(AX20=1,$Q28+$Q29*(SUM($Z20:AX20)-1),0)>$Q30,$Q30,IF(AX20=1,$Q28+$Q29*(SUM($Z20:AX20)-1),0)))))","v":0},{"$f":"IF(OR(AY$11=\"\",AY$2<$Q21,AY$2>$Q23),0,IF($X24>0,AY24,IF(IF(AY20=1,$Q28+$Q29*(SUM($Z20:AY20)-1),0)<0,0,IF(IF(AY20=1,$Q28+$Q29*(SUM($Z20:AY20)-1),0)>$Q30,$Q30,IF(AY20=1,$Q28+$Q29*(SUM($Z20:AY20)-1),0)))))","v":1},{"$f":"IF(OR(AZ$11=\"\",AZ$2<$Q21,AZ$2>$Q23),0,IF($X24>0,AZ24,IF(IF(AZ20=1,$Q28+$Q29*(SUM($Z20:AZ20)-1),0)<0,0,IF(IF(AZ20=1,$Q28+$Q29*(SUM($Z20:AZ20)-1),0)>$Q30,$Q30,IF(AZ20=1,$Q28+$Q29*(SUM($Z20:AZ20)-1),0)))))","v":0},{"$f":"IF(OR(BA$11=\"\",BA$2<$Q21,BA$2>$Q23),0,IF($X24>0,BA24,IF(IF(BA20=1,$Q28+$Q29*(SUM($Z20:BA20)-1),0)<0,0,IF(IF(BA20=1,$Q28+$Q29*(SUM($Z20:BA20)-1),0)>$Q30,$Q30,IF(BA20=1,$Q28+$Q29*(SUM($Z20:BA20)-1),0)))))","v":0},{"$f":"IF(OR(BB$11=\"\",BB$2<$Q21,BB$2>$Q23),0,IF($X24>0,BB24,IF(IF(BB20=1,$Q28+$Q29*(SUM($Z20:BB20)-1),0)<0,0,IF(IF(BB20=1,$Q28+$Q29*(SUM($Z20:BB20)-1),0)>$Q30,$Q30,IF(BB20=1,$Q28+$Q29*(SUM($Z20:BB20)-1),0)))))","v":0},{"$f":"IF(OR(BC$11=\"\",BC$2<$Q21,BC$2>$Q23),0,IF($X24>0,BC24,IF(IF(BC20=1,$Q28+$Q29*(SUM($Z20:BC20)-1),0)<0,0,IF(IF(BC20=1,$Q28+$Q29*(SUM($Z20:BC20)-1),0)>$Q30,$Q30,IF(BC20=1,$Q28+$Q29*(SUM($Z20:BC20)-1),0)))))","v":0},{"$f":"IF(OR(BD$11=\"\",BD$2<$Q21,BD$2>$Q23),0,IF($X24>0,BD24,IF(IF(BD20=1,$Q28+$Q29*(SUM($Z20:BD20)-1),0)<0,0,IF(IF(BD20=1,$Q28+$Q29*(SUM($Z20:BD20)-1),0)>$Q30,$Q30,IF(BD20=1,$Q28+$Q29*(SUM($Z20:BD20)-1),0)))))","v":0},{"$f":"IF(OR(BE$11=\"\",BE$2<$Q21,BE$2>$Q23),0,IF($X24>0,BE24,IF(IF(BE20=1,$Q28+$Q29*(SUM($Z20:BE20)-1),0)<0,0,IF(IF(BE20=1,$Q28+$Q29*(SUM($Z20:BE20)-1),0)>$Q30,$Q30,IF(BE20=1,$Q28+$Q29*(SUM($Z20:BE20)-1),0)))))","v":1},{"$f":"IF(OR(BF$11=\"\",BF$2<$Q21,BF$2>$Q23),0,IF($X24>0,BF24,IF(IF(BF20=1,$Q28+$Q29*(SUM($Z20:BF20)-1),0)<0,0,IF(IF(BF20=1,$Q28+$Q29*(SUM($Z20:BF20)-1),0)>$Q30,$Q30,IF(BF20=1,$Q28+$Q29*(SUM($Z20:BF20)-1),0)))))","v":0},{"$f":"IF(OR(BG$11=\"\",BG$2<$Q21,BG$2>$Q23),0,IF($X24>0,BG24,IF(IF(BG20=1,$Q28+$Q29*(SUM($Z20:BG20)-1),0)<0,0,IF(IF(BG20=1,$Q28+$Q29*(SUM($Z20:BG20)-1),0)>$Q30,$Q30,IF(BG20=1,$Q28+$Q29*(SUM($Z20:BG20)-1),0)))))","v":0},{"$f":"IF(OR(BH$11=\"\",BH$2<$Q21,BH$2>$Q23),0,IF($X24>0,BH24,IF(IF(BH20=1,$Q28+$Q29*(SUM($Z20:BH20)-1),0)<0,0,IF(IF(BH20=1,$Q28+$Q29*(SUM($Z20:BH20)-1),0)>$Q30,$Q30,IF(BH20=1,$Q28+$Q29*(SUM($Z20:BH20)-1),0)))))","v":0},{"$f":"IF(OR(BI$11=\"\",BI$2<$Q21,BI$2>$Q23),0,IF($X24>0,BI24,IF(IF(BI20=1,$Q28+$Q29*(SUM($Z20:BI20)-1),0)<0,0,IF(IF(BI20=1,$Q28+$Q29*(SUM($Z20:BI20)-1),0)>$Q30,$Q30,IF(BI20=1,$Q28+$Q29*(SUM($Z20:BI20)-1),0)))))","v":0},{"$f":"IF(OR(BJ$11=\"\",BJ$2<$Q21,BJ$2>$Q23),0,IF($X24>0,BJ24,IF(IF(BJ20=1,$Q28+$Q29*(SUM($Z20:BJ20)-1),0)<0,0,IF(IF(BJ20=1,$Q28+$Q29*(SUM($Z20:BJ20)-1),0)>$Q30,$Q30,IF(BJ20=1,$Q28+$Q29*(SUM($Z20:BJ20)-1),0)))))","v":0},{"$f":"IF(OR(BK$11=\"\",BK$2<$Q21,BK$2>$Q23),0,IF($X24>0,BK24,IF(IF(BK20=1,$Q28+$Q29*(SUM($Z20:BK20)-1),0)<0,0,IF(IF(BK20=1,$Q28+$Q29*(SUM($Z20:BK20)-1),0)>$Q30,$Q30,IF(BK20=1,$Q28+$Q29*(SUM($Z20:BK20)-1),0)))))","v":1},{"$f":"IF(OR(BL$11=\"\",BL$2<$Q21,BL$2>$Q23),0,IF($X24>0,BL24,IF(IF(BL20=1,$Q28+$Q29*(SUM($Z20:BL20)-1),0)<0,0,IF(IF(BL20=1,$Q28+$Q29*(SUM($Z20:BL20)-1),0)>$Q30,$Q30,IF(BL20=1,$Q28+$Q29*(SUM($Z20:BL20)-1),0)))))","v":0},{"$f":"IF(OR(BM$11=\"\",BM$2<$Q21,BM$2>$Q23),0,IF($X24>0,BM24,IF(IF(BM20=1,$Q28+$Q29*(SUM($Z20:BM20)-1),0)<0,0,IF(IF(BM20=1,$Q28+$Q29*(SUM($Z20:BM20)-1),0)>$Q30,$Q30,IF(BM20=1,$Q28+$Q29*(SUM($Z20:BM20)-1),0)))))","v":0},{"$f":"IF(OR(BN$11=\"\",BN$2<$Q21,BN$2>$Q23),0,IF($X24>0,BN24,IF(IF(BN20=1,$Q28+$Q29*(SUM($Z20:BN20)-1),0)<0,0,IF(IF(BN20=1,$Q28+$Q29*(SUM($Z20:BN20)-1),0)>$Q30,$Q30,IF(BN20=1,$Q28+$Q29*(SUM($Z20:BN20)-1),0)))))","v":0},{"$f":"IF(OR(BO$11=\"\",BO$2<$Q21,BO$2>$Q23),0,IF($X24>0,BO24,IF(IF(BO20=1,$Q28+$Q29*(SUM($Z20:BO20)-1),0)<0,0,IF(IF(BO20=1,$Q28+$Q29*(SUM($Z20:BO20)-1),0)>$Q30,$Q30,IF(BO20=1,$Q28+$Q29*(SUM($Z20:BO20)-1),0)))))","v":0},{"$f":"IF(OR(BP$11=\"\",BP$2<$Q21,BP$2>$Q23),0,IF($X24>0,BP24,IF(IF(BP20=1,$Q28+$Q29*(SUM($Z20:BP20)-1),0)<0,0,IF(IF(BP20=1,$Q28+$Q29*(SUM($Z20:BP20)-1),0)>$Q30,$Q30,IF(BP20=1,$Q28+$Q29*(SUM($Z20:BP20)-1),0)))))","v":0},{"$f":"IF(OR(BQ$11=\"\",BQ$2<$Q21,BQ$2>$Q23),0,IF($X24>0,BQ24,IF(IF(BQ20=1,$Q28+$Q29*(SUM($Z20:BQ20)-1),0)<0,0,IF(IF(BQ20=1,$Q28+$Q29*(SUM($Z20:BQ20)-1),0)>$Q30,$Q30,IF(BQ20=1,$Q28+$Q29*(SUM($Z20:BQ20)-1),0)))))","v":1},{"$f":"IF(OR(BR$11=\"\",BR$2<$Q21,BR$2>$Q23),0,IF($X24>0,BR24,IF(IF(BR20=1,$Q28+$Q29*(SUM($Z20:BR20)-1),0)<0,0,IF(IF(BR20=1,$Q28+$Q29*(SUM($Z20:BR20)-1),0)>$Q30,$Q30,IF(BR20=1,$Q28+$Q29*(SUM($Z20:BR20)-1),0)))))","v":0},{"$f":"IF(OR(BS$11=\"\",BS$2<$Q21,BS$2>$Q23),0,IF($X24>0,BS24,IF(IF(BS20=1,$Q28+$Q29*(SUM($Z20:BS20)-1),0)<0,0,IF(IF(BS20=1,$Q28+$Q29*(SUM($Z20:BS20)-1),0)>$Q30,$Q30,IF(BS20=1,$Q28+$Q29*(SUM($Z20:BS20)-1),0)))))","v":0},{"$f":"IF(OR(BT$11=\"\",BT$2<$Q21,BT$2>$Q23),0,IF($X24>0,BT24,IF(IF(BT20=1,$Q28+$Q29*(SUM($Z20:BT20)-1),0)<0,0,IF(IF(BT20=1,$Q28+$Q29*(SUM($Z20:BT20)-1),0)>$Q30,$Q30,IF(BT20=1,$Q28+$Q29*(SUM($Z20:BT20)-1),0)))))","v":0},{"$f":"IF(OR(BU$11=\"\",BU$2<$Q21,BU$2>$Q23),0,IF($X24>0,BU24,IF(IF(BU20=1,$Q28+$Q29*(SUM($Z20:BU20)-1),0)<0,0,IF(IF(BU20=1,$Q28+$Q29*(SUM($Z20:BU20)-1),0)>$Q30,$Q30,IF(BU20=1,$Q28+$Q29*(SUM($Z20:BU20)-1),0)))))","v":0},{"$f":"IF(OR(BV$11=\"\",BV$2<$Q21,BV$2>$Q23),0,IF($X24>0,BV24,IF(IF(BV20=1,$Q28+$Q29*(SUM($Z20:BV20)-1),0)<0,0,IF(IF(BV20=1,$Q28+$Q29*(SUM($Z20:BV20)-1),0)>$Q30,$Q30,IF(BV20=1,$Q28+$Q29*(SUM($Z20:BV20)-1),0)))))","v":0},{"$f":"IF(OR(BW$11=\"\",BW$2<$Q21,BW$2>$Q23),0,IF($X24>0,BW24,IF(IF(BW20=1,$Q28+$Q29*(SUM($Z20:BW20)-1),0)<0,0,IF(IF(BW20=1,$Q28+$Q29*(SUM($Z20:BW20)-1),0)>$Q30,$Q30,IF(BW20=1,$Q28+$Q29*(SUM($Z20:BW20)-1),0)))))","v":1},{"$f":"IF(OR(BX$11=\"\",BX$2<$Q21,BX$2>$Q23),0,IF($X24>0,BX24,IF(IF(BX20=1,$Q28+$Q29*(SUM($Z20:BX20)-1),0)<0,0,IF(IF(BX20=1,$Q28+$Q29*(SUM($Z20:BX20)-1),0)>$Q30,$Q30,IF(BX20=1,$Q28+$Q29*(SUM($Z20:BX20)-1),0)))))","v":0},{"$f":"IF(OR(BY$11=\"\",BY$2<$Q21,BY$2>$Q23),0,IF($X24>0,BY24,IF(IF(BY20=1,$Q28+$Q29*(SUM($Z20:BY20)-1),0)<0,0,IF(IF(BY20=1,$Q28+$Q29*(SUM($Z20:BY20)-1),0)>$Q30,$Q30,IF(BY20=1,$Q28+$Q29*(SUM($Z20:BY20)-1),0)))))","v":0},{"$f":"IF(OR(BZ$11=\"\",BZ$2<$Q21,BZ$2>$Q23),0,IF($X24>0,BZ24,IF(IF(BZ20=1,$Q28+$Q29*(SUM($Z20:BZ20)-1),0)<0,0,IF(IF(BZ20=1,$Q28+$Q29*(SUM($Z20:BZ20)-1),0)>$Q30,$Q30,IF(BZ20=1,$Q28+$Q29*(SUM($Z20:BZ20)-1),0)))))","v":0},{"$f":"IF(OR(CA$11=\"\",CA$2<$Q21,CA$2>$Q23),0,IF($X24>0,CA24,IF(IF(CA20=1,$Q28+$Q29*(SUM($Z20:CA20)-1),0)<0,0,IF(IF(CA20=1,$Q28+$Q29*(SUM($Z20:CA20)-1),0)>$Q30,$Q30,IF(CA20=1,$Q28+$Q29*(SUM($Z20:CA20)-1),0)))))","v":0},{"$f":"IF(OR(CB$11=\"\",CB$2<$Q21,CB$2>$Q23),0,IF($X24>0,CB24,IF(IF(CB20=1,$Q28+$Q29*(SUM($Z20:CB20)-1),0)<0,0,IF(IF(CB20=1,$Q28+$Q29*(SUM($Z20:CB20)-1),0)>$Q30,$Q30,IF(CB20=1,$Q28+$Q29*(SUM($Z20:CB20)-1),0)))))","v":0},{"$f":"IF(OR(CC$11=\"\",CC$2<$Q21,CC$2>$Q23),0,IF($X24>0,CC24,IF(IF(CC20=1,$Q28+$Q29*(SUM($Z20:CC20)-1),0)<0,0,IF(IF(CC20=1,$Q28+$Q29*(SUM($Z20:CC20)-1),0)>$Q30,$Q30,IF(CC20=1,$Q28+$Q29*(SUM($Z20:CC20)-1),0)))))","v":1},{"$f":"IF(OR(CD$11=\"\",CD$2<$Q21,CD$2>$Q23),0,IF($X24>0,CD24,IF(IF(CD20=1,$Q28+$Q29*(SUM($Z20:CD20)-1),0)<0,0,IF(IF(CD20=1,$Q28+$Q29*(SUM($Z20:CD20)-1),0)>$Q30,$Q30,IF(CD20=1,$Q28+$Q29*(SUM($Z20:CD20)-1),0)))))","v":0},{"$f":"IF(OR(CE$11=\"\",CE$2<$Q21,CE$2>$Q23),0,IF($X24>0,CE24,IF(IF(CE20=1,$Q28+$Q29*(SUM($Z20:CE20)-1),0)<0,0,IF(IF(CE20=1,$Q28+$Q29*(SUM($Z20:CE20)-1),0)>$Q30,$Q30,IF(CE20=1,$Q28+$Q29*(SUM($Z20:CE20)-1),0)))))","v":0},{"$f":"IF(OR(CF$11=\"\",CF$2<$Q21,CF$2>$Q23),0,IF($X24>0,CF24,IF(IF(CF20=1,$Q28+$Q29*(SUM($Z20:CF20)-1),0)<0,0,IF(IF(CF20=1,$Q28+$Q29*(SUM($Z20:CF20)-1),0)>$Q30,$Q30,IF(CF20=1,$Q28+$Q29*(SUM($Z20:CF20)-1),0)))))","v":0},{"$f":"IF(OR(CG$11=\"\",CG$2<$Q21,CG$2>$Q23),0,IF($X24>0,CG24,IF(IF(CG20=1,$Q28+$Q29*(SUM($Z20:CG20)-1),0)<0,0,IF(IF(CG20=1,$Q28+$Q29*(SUM($Z20:CG20)-1),0)>$Q30,$Q30,IF(CG20=1,$Q28+$Q29*(SUM($Z20:CG20)-1),0)))))","v":0},{"$f":"IF(OR(CH$11=\"\",CH$2<$Q21,CH$2>$Q23),0,IF($X24>0,CH24,IF(IF(CH20=1,$Q28+$Q29*(SUM($Z20:CH20)-1),0)<0,0,IF(IF(CH20=1,$Q28+$Q29*(SUM($Z20:CH20)-1),0)>$Q30,$Q30,IF(CH20=1,$Q28+$Q29*(SUM($Z20:CH20)-1),0)))))","v":0},{"$f":"IF(OR(CI$11=\"\",CI$2<$Q21,CI$2>$Q23),0,IF($X24>0,CI24,IF(IF(CI20=1,$Q28+$Q29*(SUM($Z20:CI20)-1),0)<0,0,IF(IF(CI20=1,$Q28+$Q29*(SUM($Z20:CI20)-1),0)>$Q30,$Q30,IF(CI20=1,$Q28+$Q29*(SUM($Z20:CI20)-1),0)))))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,{"$f":"IF($R20=\"^\",IF(COUNTIF(Lists!$13:$13,H20)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},"Начальная дата старта запусков создания",null,null,null,"дата из списка",null,null,"*","2021-07-01","^",{"$f":"IF(G20<>0,1,IF(OR($Q20=\"\",$Q20=0),0,IF($R20=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H20))),$Q20)=1,0,1),0)))","v":0},null,null,null,null,null,"идентификаторы запуска",null,{"$f":"IF(OR(AA$11=\"\",AA$2<$Q21,AA$2>$Q23),0,IF(AA$2=$Q21,1,IF(AA$2-$Q21=$Q26*SUM($Z20:Z20)+$Q27*SUM($Z20:Z20)*(SUM($Z20:Z20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(AB$11=\"\",AB$2<$Q21,AB$2>$Q23),0,IF(AB$2=$Q21,1,IF(AB$2-$Q21=$Q26*SUM($Z20:AA20)+$Q27*SUM($Z20:AA20)*(SUM($Z20:AA20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AC$11=\"\",AC$2<$Q21,AC$2>$Q23),0,IF(AC$2=$Q21,1,IF(AC$2-$Q21=$Q26*SUM($Z20:AB20)+$Q27*SUM($Z20:AB20)*(SUM($Z20:AB20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AD$11=\"\",AD$2<$Q21,AD$2>$Q23),0,IF(AD$2=$Q21,1,IF(AD$2-$Q21=$Q26*SUM($Z20:AC20)+$Q27*SUM($Z20:AC20)*(SUM($Z20:AC20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AE$11=\"\",AE$2<$Q21,AE$2>$Q23),0,IF(AE$2=$Q21,1,IF(AE$2-$Q21=$Q26*SUM($Z20:AD20)+$Q27*SUM($Z20:AD20)*(SUM($Z20:AD20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AF$11=\"\",AF$2<$Q21,AF$2>$Q23),0,IF(AF$2=$Q21,1,IF(AF$2-$Q21=$Q26*SUM($Z20:AE20)+$Q27*SUM($Z20:AE20)*(SUM($Z20:AE20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AG$11=\"\",AG$2<$Q21,AG$2>$Q23),0,IF(AG$2=$Q21,1,IF(AG$2-$Q21=$Q26*SUM($Z20:AF20)+$Q27*SUM($Z20:AF20)*(SUM($Z20:AF20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(AH$11=\"\",AH$2<$Q21,AH$2>$Q23),0,IF(AH$2=$Q21,1,IF(AH$2-$Q21=$Q26*SUM($Z20:AG20)+$Q27*SUM($Z20:AG20)*(SUM($Z20:AG20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AI$11=\"\",AI$2<$Q21,AI$2>$Q23),0,IF(AI$2=$Q21,1,IF(AI$2-$Q21=$Q26*SUM($Z20:AH20)+$Q27*SUM($Z20:AH20)*(SUM($Z20:AH20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AJ$11=\"\",AJ$2<$Q21,AJ$2>$Q23),0,IF(AJ$2=$Q21,1,IF(AJ$2-$Q21=$Q26*SUM($Z20:AI20)+$Q27*SUM($Z20:AI20)*(SUM($Z20:AI20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AK$11=\"\",AK$2<$Q21,AK$2>$Q23),0,IF(AK$2=$Q21,1,IF(AK$2-$Q21=$Q26*SUM($Z20:AJ20)+$Q27*SUM($Z20:AJ20)*(SUM($Z20:AJ20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AL$11=\"\",AL$2<$Q21,AL$2>$Q23),0,IF(AL$2=$Q21,1,IF(AL$2-$Q21=$Q26*SUM($Z20:AK20)+$Q27*SUM($Z20:AK20)*(SUM($Z20:AK20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AM$11=\"\",AM$2<$Q21,AM$2>$Q23),0,IF(AM$2=$Q21,1,IF(AM$2-$Q21=$Q26*SUM($Z20:AL20)+$Q27*SUM($Z20:AL20)*(SUM($Z20:AL20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(AN$11=\"\",AN$2<$Q21,AN$2>$Q23),0,IF(AN$2=$Q21,1,IF(AN$2-$Q21=$Q26*SUM($Z20:AM20)+$Q27*SUM($Z20:AM20)*(SUM($Z20:AM20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AO$11=\"\",AO$2<$Q21,AO$2>$Q23),0,IF(AO$2=$Q21,1,IF(AO$2-$Q21=$Q26*SUM($Z20:AN20)+$Q27*SUM($Z20:AN20)*(SUM($Z20:AN20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AP$11=\"\",AP$2<$Q21,AP$2>$Q23),0,IF(AP$2=$Q21,1,IF(AP$2-$Q21=$Q26*SUM($Z20:AO20)+$Q27*SUM($Z20:AO20)*(SUM($Z20:AO20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AQ$11=\"\",AQ$2<$Q21,AQ$2>$Q23),0,IF(AQ$2=$Q21,1,IF(AQ$2-$Q21=$Q26*SUM($Z20:AP20)+$Q27*SUM($Z20:AP20)*(SUM($Z20:AP20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AR$11=\"\",AR$2<$Q21,AR$2>$Q23),0,IF(AR$2=$Q21,1,IF(AR$2-$Q21=$Q26*SUM($Z20:AQ20)+$Q27*SUM($Z20:AQ20)*(SUM($Z20:AQ20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AS$11=\"\",AS$2<$Q21,AS$2>$Q23),0,IF(AS$2=$Q21,1,IF(AS$2-$Q21=$Q26*SUM($Z20:AR20)+$Q27*SUM($Z20:AR20)*(SUM($Z20:AR20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(AT$11=\"\",AT$2<$Q21,AT$2>$Q23),0,IF(AT$2=$Q21,1,IF(AT$2-$Q21=$Q26*SUM($Z20:AS20)+$Q27*SUM($Z20:AS20)*(SUM($Z20:AS20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AU$11=\"\",AU$2<$Q21,AU$2>$Q23),0,IF(AU$2=$Q21,1,IF(AU$2-$Q21=$Q26*SUM($Z20:AT20)+$Q27*SUM($Z20:AT20)*(SUM($Z20:AT20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AV$11=\"\",AV$2<$Q21,AV$2>$Q23),0,IF(AV$2=$Q21,1,IF(AV$2-$Q21=$Q26*SUM($Z20:AU20)+$Q27*SUM($Z20:AU20)*(SUM($Z20:AU20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AW$11=\"\",AW$2<$Q21,AW$2>$Q23),0,IF(AW$2=$Q21,1,IF(AW$2-$Q21=$Q26*SUM($Z20:AV20)+$Q27*SUM($Z20:AV20)*(SUM($Z20:AV20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AX$11=\"\",AX$2<$Q21,AX$2>$Q23),0,IF(AX$2=$Q21,1,IF(AX$2-$Q21=$Q26*SUM($Z20:AW20)+$Q27*SUM($Z20:AW20)*(SUM($Z20:AW20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AY$11=\"\",AY$2<$Q21,AY$2>$Q23),0,IF(AY$2=$Q21,1,IF(AY$2-$Q21=$Q26*SUM($Z20:AX20)+$Q27*SUM($Z20:AX20)*(SUM($Z20:AX20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(AZ$11=\"\",AZ$2<$Q21,AZ$2>$Q23),0,IF(AZ$2=$Q21,1,IF(AZ$2-$Q21=$Q26*SUM($Z20:AY20)+$Q27*SUM($Z20:AY20)*(SUM($Z20:AY20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BA$11=\"\",BA$2<$Q21,BA$2>$Q23),0,IF(BA$2=$Q21,1,IF(BA$2-$Q21=$Q26*SUM($Z20:AZ20)+$Q27*SUM($Z20:AZ20)*(SUM($Z20:AZ20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BB$11=\"\",BB$2<$Q21,BB$2>$Q23),0,IF(BB$2=$Q21,1,IF(BB$2-$Q21=$Q26*SUM($Z20:BA20)+$Q27*SUM($Z20:BA20)*(SUM($Z20:BA20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BC$11=\"\",BC$2<$Q21,BC$2>$Q23),0,IF(BC$2=$Q21,1,IF(BC$2-$Q21=$Q26*SUM($Z20:BB20)+$Q27*SUM($Z20:BB20)*(SUM($Z20:BB20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BD$11=\"\",BD$2<$Q21,BD$2>$Q23),0,IF(BD$2=$Q21,1,IF(BD$2-$Q21=$Q26*SUM($Z20:BC20)+$Q27*SUM($Z20:BC20)*(SUM($Z20:BC20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BE$11=\"\",BE$2<$Q21,BE$2>$Q23),0,IF(BE$2=$Q21,1,IF(BE$2-$Q21=$Q26*SUM($Z20:BD20)+$Q27*SUM($Z20:BD20)*(SUM($Z20:BD20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(BF$11=\"\",BF$2<$Q21,BF$2>$Q23),0,IF(BF$2=$Q21,1,IF(BF$2-$Q21=$Q26*SUM($Z20:BE20)+$Q27*SUM($Z20:BE20)*(SUM($Z20:BE20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BG$11=\"\",BG$2<$Q21,BG$2>$Q23),0,IF(BG$2=$Q21,1,IF(BG$2-$Q21=$Q26*SUM($Z20:BF20)+$Q27*SUM($Z20:BF20)*(SUM($Z20:BF20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BH$11=\"\",BH$2<$Q21,BH$2>$Q23),0,IF(BH$2=$Q21,1,IF(BH$2-$Q21=$Q26*SUM($Z20:BG20)+$Q27*SUM($Z20:BG20)*(SUM($Z20:BG20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BI$11=\"\",BI$2<$Q21,BI$2>$Q23),0,IF(BI$2=$Q21,1,IF(BI$2-$Q21=$Q26*SUM($Z20:BH20)+$Q27*SUM($Z20:BH20)*(SUM($Z20:BH20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BJ$11=\"\",BJ$2<$Q21,BJ$2>$Q23),0,IF(BJ$2=$Q21,1,IF(BJ$2-$Q21=$Q26*SUM($Z20:BI20)+$Q27*SUM($Z20:BI20)*(SUM($Z20:BI20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BK$11=\"\",BK$2<$Q21,BK$2>$Q23),0,IF(BK$2=$Q21,1,IF(BK$2-$Q21=$Q26*SUM($Z20:BJ20)+$Q27*SUM($Z20:BJ20)*(SUM($Z20:BJ20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(BL$11=\"\",BL$2<$Q21,BL$2>$Q23),0,IF(BL$2=$Q21,1,IF(BL$2-$Q21=$Q26*SUM($Z20:BK20)+$Q27*SUM($Z20:BK20)*(SUM($Z20:BK20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BM$11=\"\",BM$2<$Q21,BM$2>$Q23),0,IF(BM$2=$Q21,1,IF(BM$2-$Q21=$Q26*SUM($Z20:BL20)+$Q27*SUM($Z20:BL20)*(SUM($Z20:BL20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BN$11=\"\",BN$2<$Q21,BN$2>$Q23),0,IF(BN$2=$Q21,1,IF(BN$2-$Q21=$Q26*SUM($Z20:BM20)+$Q27*SUM($Z20:BM20)*(SUM($Z20:BM20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BO$11=\"\",BO$2<$Q21,BO$2>$Q23),0,IF(BO$2=$Q21,1,IF(BO$2-$Q21=$Q26*SUM($Z20:BN20)+$Q27*SUM($Z20:BN20)*(SUM($Z20:BN20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BP$11=\"\",BP$2<$Q21,BP$2>$Q23),0,IF(BP$2=$Q21,1,IF(BP$2-$Q21=$Q26*SUM($Z20:BO20)+$Q27*SUM($Z20:BO20)*(SUM($Z20:BO20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BQ$11=\"\",BQ$2<$Q21,BQ$2>$Q23),0,IF(BQ$2=$Q21,1,IF(BQ$2-$Q21=$Q26*SUM($Z20:BP20)+$Q27*SUM($Z20:BP20)*(SUM($Z20:BP20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(BR$11=\"\",BR$2<$Q21,BR$2>$Q23),0,IF(BR$2=$Q21,1,IF(BR$2-$Q21=$Q26*SUM($Z20:BQ20)+$Q27*SUM($Z20:BQ20)*(SUM($Z20:BQ20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BS$11=\"\",BS$2<$Q21,BS$2>$Q23),0,IF(BS$2=$Q21,1,IF(BS$2-$Q21=$Q26*SUM($Z20:BR20)+$Q27*SUM($Z20:BR20)*(SUM($Z20:BR20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BT$11=\"\",BT$2<$Q21,BT$2>$Q23),0,IF(BT$2=$Q21,1,IF(BT$2-$Q21=$Q26*SUM($Z20:BS20)+$Q27*SUM($Z20:BS20)*(SUM($Z20:BS20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BU$11=\"\",BU$2<$Q21,BU$2>$Q23),0,IF(BU$2=$Q21,1,IF(BU$2-$Q21=$Q26*SUM($Z20:BT20)+$Q27*SUM($Z20:BT20)*(SUM($Z20:BT20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BV$11=\"\",BV$2<$Q21,BV$2>$Q23),0,IF(BV$2=$Q21,1,IF(BV$2-$Q21=$Q26*SUM($Z20:BU20)+$Q27*SUM($Z20:BU20)*(SUM($Z20:BU20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BW$11=\"\",BW$2<$Q21,BW$2>$Q23),0,IF(BW$2=$Q21,1,IF(BW$2-$Q21=$Q26*SUM($Z20:BV20)+$Q27*SUM($Z20:BV20)*(SUM($Z20:BV20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(BX$11=\"\",BX$2<$Q21,BX$2>$Q23),0,IF(BX$2=$Q21,1,IF(BX$2-$Q21=$Q26*SUM($Z20:BW20)+$Q27*SUM($Z20:BW20)*(SUM($Z20:BW20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BY$11=\"\",BY$2<$Q21,BY$2>$Q23),0,IF(BY$2=$Q21,1,IF(BY$2-$Q21=$Q26*SUM($Z20:BX20)+$Q27*SUM($Z20:BX20)*(SUM($Z20:BX20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BZ$11=\"\",BZ$2<$Q21,BZ$2>$Q23),0,IF(BZ$2=$Q21,1,IF(BZ$2-$Q21=$Q26*SUM($Z20:BY20)+$Q27*SUM($Z20:BY20)*(SUM($Z20:BY20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CA$11=\"\",CA$2<$Q21,CA$2>$Q23),0,IF(CA$2=$Q21,1,IF(CA$2-$Q21=$Q26*SUM($Z20:BZ20)+$Q27*SUM($Z20:BZ20)*(SUM($Z20:BZ20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CB$11=\"\",CB$2<$Q21,CB$2>$Q23),0,IF(CB$2=$Q21,1,IF(CB$2-$Q21=$Q26*SUM($Z20:CA20)+$Q27*SUM($Z20:CA20)*(SUM($Z20:CA20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CC$11=\"\",CC$2<$Q21,CC$2>$Q23),0,IF(CC$2=$Q21,1,IF(CC$2-$Q21=$Q26*SUM($Z20:CB20)+$Q27*SUM($Z20:CB20)*(SUM($Z20:CB20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(CD$11=\"\",CD$2<$Q21,CD$2>$Q23),0,IF(CD$2=$Q21,1,IF(CD$2-$Q21=$Q26*SUM($Z20:CC20)+$Q27*SUM($Z20:CC20)*(SUM($Z20:CC20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CE$11=\"\",CE$2<$Q21,CE$2>$Q23),0,IF(CE$2=$Q21,1,IF(CE$2-$Q21=$Q26*SUM($Z20:CD20)+$Q27*SUM($Z20:CD20)*(SUM($Z20:CD20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CF$11=\"\",CF$2<$Q21,CF$2>$Q23),0,IF(CF$2=$Q21,1,IF(CF$2-$Q21=$Q26*SUM($Z20:CE20)+$Q27*SUM($Z20:CE20)*(SUM($Z20:CE20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CG$11=\"\",CG$2<$Q21,CG$2>$Q23),0,IF(CG$2=$Q21,1,IF(CG$2-$Q21=$Q26*SUM($Z20:CF20)+$Q27*SUM($Z20:CF20)*(SUM($Z20:CF20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CH$11=\"\",CH$2<$Q21,CH$2>$Q23),0,IF(CH$2=$Q21,1,IF(CH$2-$Q21=$Q26*SUM($Z20:CG20)+$Q27*SUM($Z20:CG20)*(SUM($Z20:CG20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CI$11=\"\",CI$2<$Q21,CI$2>$Q23),0,IF(CI$2=$Q21,1,IF(CI$2-$Q21=$Q26*SUM($Z20:CH20)+$Q27*SUM($Z20:CH20)*(SUM($Z20:CH20)-1)/2,1,0)))","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,{"$f":"IF($R21=\"^\",IF(COUNTIF(Lists!$13:$13,H21)=1,0,1),0)","v":0},{"$f":"H19","v":"Поток запусков создания отелей"},"номер соответствующего периода расчетов",null,null,null,"номер периода",null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q20)=0,Q20=0,Q20=\"\"),1,SUMIFS($2:$2,$11:$11,Q20))","v":1},null,{"$f":"IF(G21<>0,1,IF(OR($Q21=\"\",$Q21=0),0,IF($R21=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H21))),$Q21)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q21-IF(OR(SUMIFS($2:$2,$11:$11,Q20)=0,Q20=0,Q20=\"\"),1,SUMIFS($2:$2,$11:$11,Q20)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,{"$f":"IF($R22=\"^\",IF(COUNTIF(Lists!$13:$13,H22)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},"Конечная дата активности по запуску создания",null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G22<>0,1,IF(OR($Q22=\"\",$Q22=0),0,IF($R22=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H22))),$Q22)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,{"$f":"IF($R23=\"^\",IF(COUNTIF(Lists!$13:$13,H23)=1,0,1),0)","v":0},{"$f":"H19","v":"Поток запусков создания отелей"},"номер соответствующего периода расчетов",null,null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q22)=0,Q22=0,Q22=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q22))","v":60},null,{"$f":"IF(G23<>0,1,IF(OR($Q23=\"\",$Q23=0),0,IF($R23=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H23))),$Q23)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q23-IF(OR(SUMIFS($2:$2,$11:$11,Q22)=0,Q22=0,Q22=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q22)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":24},null,null,null,null,null,{"$f":"IF($R24=\"^\",IF(COUNTIF(Lists!$13:$13,H24)=1,0,1),0)","v":0},{"$f":"H19","v":"Поток запусков создания отелей"},"Задание потока запусков создания вручную",null,null,null,{"$f":"Mrkting!$M$19","v":"кол-во объектов"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z24:$CJ24)","v":0},"*"]
[{"$f":"ROW()","v":25},null,null,null,null,null,{"$f":"IF($R25=\"^\",IF(COUNTIF(Lists!$13:$13,H25)=1,0,1),0)","v":0},{"$f":"H19","v":"Поток запусков создания отелей"},"Задание потока запусков создания через прогрессии"]
[{"$f":"ROW()","v":26},null,null,null,null,null,{"$f":"IF($R26=\"^\",IF(COUNTIF(Lists!$13:$13,H26)=1,0,1),0)","v":0},{"$f":"H19","v":"Поток запусков создания отелей"},{"$f":"I25","v":"Задание потока запусков создания через прогрессии"},"Начальная частота запусков создания",null,null,"кол-во периодов",null,null,"*",6,null,{"$f":"IF(G26<>0,1,IF(OR($Q26=\"\",$Q26=0),0,IF($R26=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H26))),$Q26)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,{"$f":"IF($R27=\"^\",IF(COUNTIF(Lists!$13:$13,H27)=1,0,1),0)","v":0},{"$f":"H19","v":"Поток запусков создания отелей"},{"$f":"I25","v":"Задание потока запусков создания через прогрессии"},"Лин. коэфф. изменения частоты создания",null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",0,null,{"$f":"IF(G27<>0,1,IF(OR($Q27=\"\",$Q27=0),0,IF($R27=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H27))),$Q27)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":28},null,null,null,null,null,{"$f":"IF($R28=\"^\",IF(COUNTIF(Lists!$13:$13,H28)=1,0,1),0)","v":0},{"$f":"H20","v":"дата старта"},{"$f":"I26","v":"Задание потока запусков создания через прогрессии"},"Кол-во запусков создания в 1-ый период",null,null,{"$f":"Mrkting!$M$19","v":"кол-во объектов"},null,null,"*",1,null,{"$f":"IF(G28<>0,1,IF(OR($Q28=\"\",$Q28=0),0,IF($R28=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H28))),$Q28)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,{"$f":"IF($R29=\"^\",IF(COUNTIF(Lists!$13:$13,H29)=1,0,1),0)","v":0},{"$f":"H21","v":"Поток запусков создания отелей"},{"$f":"I27","v":"Задание потока запусков создания через прогрессии"},"Лин. коэфф. изменения кол-ва запусков создания",null,null,{"$f":"Mrkting!$M$19","v":"кол-во объектов"},null,null,"*",0,null,{"$f":"IF(G29<>0,1,IF(OR($Q29=\"\",$Q29=0),0,IF($R29=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H29))),$Q29)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,{"$f":"IF($R30=\"^\",IF(COUNTIF(Lists!$13:$13,H30)=1,0,1),0)","v":0},{"$f":"H22","v":"дата старта"},{"$f":"I28","v":"Задание потока запусков создания через прогрессии"},"Максимальное кол-во новых запусков за период",null,null,{"$f":"Mrkting!$M$19","v":"кол-во объектов"},null,null,"*",1,null,{"$f":"IF(G30<>0,1,IF(OR($Q30=\"\",$Q30=0),0,IF($R30=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H30))),$Q30)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":31}]
[{"$f":"ROW()","v":32},null,null,null,null,null,{"$f":"IF($R32=\"^\",IF(COUNTIF(Lists!$13:$13,H32)=1,0,1),0)","v":0},"Расчет максим. загрузки отеля за период",null,null,null,null,"гостей/период",null,null,null,{"$f":"(Q33/Q34)*(Q36*Q35)","v":1692},null,null,{"$f":"IF(ABS($Q32-(Q33/Q34)*(Q36*Q35))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,{"$f":"IF($R33=\"^\",IF(COUNTIF(Lists!$13:$13,H33)=1,0,1),0)","v":0},{"$f":"H32","v":"Расчет максим. загрузки отеля за период"},"Кол-во рабочих суток в периоде",null,null,null,"кол-во суток",null,null,"*",90,null,{"$f":"IF(G33<>0,1,IF(OR($Q33=\"\",$Q33=0),0,IF($R33=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H33))),$Q33)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,{"$f":"IF($R34=\"^\",IF(COUNTIF(Lists!$13:$13,H34)=1,0,1),0)","v":0},{"$f":"H32","v":"Расчет максим. загрузки отеля за период"},"Средн. продолжит-сть проживания 1 гостя",null,null,null,"суток/гость",null,null,"*",5,null,{"$f":"IF(G34<>0,1,IF(OR($Q34=\"\",$Q34=0),0,IF($R34=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H34))),$Q34)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,{"$f":"IF($R35=\"^\",IF(COUNTIF(Lists!$13:$13,H35)=1,0,1),0)","v":0},{"$f":"H32","v":"Расчет максим. загрузки отеля за период"},"Кол-во койко-мест в одном номере",null,null,null,"койко-мест/номер",null,null,"*",2,null,{"$f":"IF(G35<>0,1,IF(OR($Q35=\"\",$Q35=0),0,IF($R35=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H35))),$Q35)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,{"$f":"IF($R36=\"^\",IF(COUNTIF(Lists!$13:$13,H36)=1,0,1),0)","v":0},{"$f":"H32","v":"Расчет максим. загрузки отеля за период"},"Кол-во номеров одного отеля",null,null,null,"кол-во номеров",null,null,null,{"$f":"SUM(Q37:Q41)","v":47},null,{"$f":"IF(G36<>0,1,IF(OR($Q36=\"\",$Q36=0),0,IF($R36=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H36))),$Q36)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,{"$f":"IF($R37=\"^\",IF(COUNTIF(Lists!$13:$13,H37)=1,0,1),0)","v":0},{"$f":"H32","v":"Расчет максим. загрузки отеля за период"},{"$f":"I36","v":"Кол-во номеров одного отеля"},"эконом/стандарт",null,null,{"$f":"M36","v":"кол-во номеров"},null,null,"*",30,null,{"$f":"IF(G37<>0,1,IF(OR($Q37=\"\",$Q37=0),0,IF($R37=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H37))),$Q37)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,{"$f":"IF($R38=\"^\",IF(COUNTIF(Lists!$13:$13,H38)=1,0,1),0)","v":0},{"$f":"H36","v":"Расчет максим. загрузки отеля за период"},{"$f":"I36","v":"Кол-во номеров одного отеля"},"бизнес",null,null,{"$f":"M36","v":"кол-во номеров"},null,null,"*",10,null,{"$f":"IF(G38<>0,1,IF(OR($Q38=\"\",$Q38=0),0,IF($R38=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H38))),$Q38)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,{"$f":"IF($R39=\"^\",IF(COUNTIF(Lists!$13:$13,H39)=1,0,1),0)","v":0},{"$f":"H36","v":"Расчет максим. загрузки отеля за период"},{"$f":"I36","v":"Кол-во номеров одного отеля"},"люкс",null,null,{"$f":"M36","v":"кол-во номеров"},null,null,"*",5,null,{"$f":"IF(G39<>0,1,IF(OR($Q39=\"\",$Q39=0),0,IF($R39=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H39))),$Q39)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,{"$f":"IF($R40=\"^\",IF(COUNTIF(Lists!$13:$13,H40)=1,0,1),0)","v":0},{"$f":"H36","v":"Расчет максим. загрузки отеля за период"},{"$f":"I36","v":"Кол-во номеров одного отеля"},"супер-люкс",null,null,{"$f":"M36","v":"кол-во номеров"},null,null,"*",2,null,{"$f":"IF(G40<>0,1,IF(OR($Q40=\"\",$Q40=0),0,IF($R40=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H40))),$Q40)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":41}]
[{"$f":"ROW()","v":42},null,null,null,null,null,{"$f":"IF($R42=\"^\",IF(COUNTIF(Lists!$13:$13,H42)=1,0,1),0)","v":0},"Расчет максимального трафика за период",null,null,null,null,"трафик/период",null,null,null,{"$f":"PRODUCT(Q43:Q47)","v":5399.9999999999991},null,null,{"$f":"IF(ABS($Q42-PRODUCT(Q43:Q47))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,{"$f":"IF($R43=\"^\",IF(COUNTIF(Lists!$13:$13,H43)=1,0,1),0)","v":0},{"$f":"H42","v":"Расчет максимального трафика за период"},"Кол-во рабочих дней в периоде",null,null,null,"кол-во дней",null,null,"*",90,null,{"$f":"IF(G43<>0,1,IF(OR($Q43=\"\",$Q43=0),0,IF($R43=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H43))),$Q43)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,{"$f":"IF($R44=\"^\",IF(COUNTIF(Lists!$13:$13,H44)=1,0,1),0)","v":0},{"$f":"H42","v":"Расчет максимального трафика за период"},"Поправка на конкурентов",null,null,null,"%",null,null,"*",0.25,null,{"$f":"IF(G44<>0,1,IF(OR($Q44=\"\",$Q44=0),0,IF($R44=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H44))),$Q44)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":45},null,null,null,null,null,{"$f":"IF($R45=\"^\",IF(COUNTIF(Lists!$13:$13,H45)=1,0,1),0)","v":0},{"$f":"H42","v":"Расчет максимального трафика за период"},"Коэффициент лояльности",null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",0.8,null,{"$f":"IF(G45<>0,1,IF(OR($Q45=\"\",$Q45=0),0,IF($R45=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H45))),$Q45)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,{"$f":"IF($R46=\"^\",IF(COUNTIF(Lists!$13:$13,H46)=1,0,1),0)","v":0},{"$f":"H42","v":"Расчет максимального трафика за период"},"Доля людей, которые снимают отели",null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",0.3,null,{"$f":"IF(G46<>0,1,IF(OR($Q46=\"\",$Q46=0),0,IF($R46=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H46))),$Q46)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,{"$f":"IF($R47=\"^\",IF(COUNTIF(Lists!$13:$13,H47)=1,0,1),0)","v":0},{"$f":"H42","v":"Расчет максимального трафика за период"},"Ежедневный трафик",null,null,null,"кол-во чел",null,null,"M",{"$f":"MAIN!$Q$18*(1+Sens!$Q$20)","v":1000},null,{"$f":"IF(G47<>0,1,IF(OR($Q47=\"\",$Q47=0),0,IF($R47=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H47))),$Q47)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":48}]
[{"$f":"ROW()","v":49},null,null,null,null,null,{"$f":"IF($R49=\"^\",IF(COUNTIF(Lists!$13:$13,H49)=1,0,1),0)","v":0},"Динамика выхода отеля на максим. трафик",null,null,null,null,"трафик/объект",null,null,null,"процесс",null,null,null,null,null,null,{"$f":"SUM($Z49:$CJ49)","v":249400},null,null,{"$f":"IF(OR(AA$11=\"\",AA$2<$Q50,AA$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(AA52>$Q42,$Q42,AA52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((AA$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((AA$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((AA$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((AA$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":0},{"$f":"IF(OR(AB$11=\"\",AB$2<$Q50,AB$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(AB52>$Q42,$Q42,AB52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((AB$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((AB$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((AB$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((AB$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":0},{"$f":"IF(OR(AC$11=\"\",AC$2<$Q50,AC$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(AC52>$Q42,$Q42,AC52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((AC$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((AC$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((AC$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((AC$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":0},{"$f":"IF(OR(AD$11=\"\",AD$2<$Q50,AD$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(AD52>$Q42,$Q42,AD52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((AD$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((AD$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((AD$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((AD$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":0},{"$f":"IF(OR(AE$11=\"\",AE$2<$Q50,AE$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(AE52>$Q42,$Q42,AE52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((AE$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((AE$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((AE$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((AE$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":500},{"$f":"IF(OR(AF$11=\"\",AF$2<$Q50,AF$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(AF52>$Q42,$Q42,AF52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((AF$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((AF$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((AF$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((AF$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":500},{"$f":"IF(OR(AG$11=\"\",AG$2<$Q50,AG$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(AG52>$Q42,$Q42,AG52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((AG$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((AG$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((AG$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((AG$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":1000},{"$f":"IF(OR(AH$11=\"\",AH$2<$Q50,AH$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(AH52>$Q42,$Q42,AH52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((AH$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((AH$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((AH$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((AH$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":1000},{"$f":"IF(OR(AI$11=\"\",AI$2<$Q50,AI$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(AI52>$Q42,$Q42,AI52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((AI$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((AI$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((AI$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((AI$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":1500},{"$f":"IF(OR(AJ$11=\"\",AJ$2<$Q50,AJ$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(AJ52>$Q42,$Q42,AJ52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((AJ$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((AJ$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((AJ$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((AJ$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":1500},{"$f":"IF(OR(AK$11=\"\",AK$2<$Q50,AK$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(AK52>$Q42,$Q42,AK52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((AK$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((AK$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((AK$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((AK$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":2000},{"$f":"IF(OR(AL$11=\"\",AL$2<$Q50,AL$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(AL52>$Q42,$Q42,AL52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((AL$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((AL$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((AL$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((AL$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":2000},{"$f":"IF(OR(AM$11=\"\",AM$2<$Q50,AM$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(AM52>$Q42,$Q42,AM52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((AM$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((AM$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((AM$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((AM$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":2500},{"$f":"IF(OR(AN$11=\"\",AN$2<$Q50,AN$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(AN52>$Q42,$Q42,AN52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((AN$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((AN$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((AN$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((AN$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":2500},{"$f":"IF(OR(AO$11=\"\",AO$2<$Q50,AO$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(AO52>$Q42,$Q42,AO52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((AO$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((AO$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((AO$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((AO$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":3000},{"$f":"IF(OR(AP$11=\"\",AP$2<$Q50,AP$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(AP52>$Q42,$Q42,AP52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((AP$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((AP$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((AP$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((AP$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":3000},{"$f":"IF(OR(AQ$11=\"\",AQ$2<$Q50,AQ$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(AQ52>$Q42,$Q42,AQ52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((AQ$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((AQ$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((AQ$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((AQ$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":3500},{"$f":"IF(OR(AR$11=\"\",AR$2<$Q50,AR$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(AR52>$Q42,$Q42,AR52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((AR$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((AR$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((AR$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((AR$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":3500},{"$f":"IF(OR(AS$11=\"\",AS$2<$Q50,AS$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(AS52>$Q42,$Q42,AS52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((AS$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((AS$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((AS$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((AS$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":4000},{"$f":"IF(OR(AT$11=\"\",AT$2<$Q50,AT$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(AT52>$Q42,$Q42,AT52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((AT$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((AT$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((AT$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((AT$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":4000},{"$f":"IF(OR(AU$11=\"\",AU$2<$Q50,AU$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(AU52>$Q42,$Q42,AU52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((AU$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((AU$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((AU$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((AU$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":4500},{"$f":"IF(OR(AV$11=\"\",AV$2<$Q50,AV$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(AV52>$Q42,$Q42,AV52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((AV$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((AV$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((AV$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((AV$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":4500},{"$f":"IF(OR(AW$11=\"\",AW$2<$Q50,AW$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(AW52>$Q42,$Q42,AW52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((AW$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((AW$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((AW$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((AW$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":5000},{"$f":"IF(OR(AX$11=\"\",AX$2<$Q50,AX$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(AX52>$Q42,$Q42,AX52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((AX$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((AX$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((AX$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((AX$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":5000},{"$f":"IF(OR(AY$11=\"\",AY$2<$Q50,AY$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(AY52>$Q42,$Q42,AY52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((AY$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((AY$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((AY$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((AY$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":5399.9999999999991},{"$f":"IF(OR(AZ$11=\"\",AZ$2<$Q50,AZ$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(AZ52>$Q42,$Q42,AZ52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((AZ$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((AZ$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((AZ$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((AZ$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":5399.9999999999991},{"$f":"IF(OR(BA$11=\"\",BA$2<$Q50,BA$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(BA52>$Q42,$Q42,BA52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((BA$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((BA$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((BA$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((BA$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":5399.9999999999991},{"$f":"IF(OR(BB$11=\"\",BB$2<$Q50,BB$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(BB52>$Q42,$Q42,BB52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((BB$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((BB$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((BB$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((BB$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":5399.9999999999991},{"$f":"IF(OR(BC$11=\"\",BC$2<$Q50,BC$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(BC52>$Q42,$Q42,BC52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((BC$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((BC$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((BC$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((BC$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":5399.9999999999991},{"$f":"IF(OR(BD$11=\"\",BD$2<$Q50,BD$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(BD52>$Q42,$Q42,BD52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((BD$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((BD$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((BD$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((BD$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":5399.9999999999991},{"$f":"IF(OR(BE$11=\"\",BE$2<$Q50,BE$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(BE52>$Q42,$Q42,BE52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((BE$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((BE$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((BE$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((BE$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":5399.9999999999991},{"$f":"IF(OR(BF$11=\"\",BF$2<$Q50,BF$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(BF52>$Q42,$Q42,BF52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((BF$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((BF$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((BF$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((BF$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":5399.9999999999991},{"$f":"IF(OR(BG$11=\"\",BG$2<$Q50,BG$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(BG52>$Q42,$Q42,BG52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((BG$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((BG$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((BG$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((BG$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":5399.9999999999991},{"$f":"IF(OR(BH$11=\"\",BH$2<$Q50,BH$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(BH52>$Q42,$Q42,BH52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((BH$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((BH$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((BH$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((BH$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":5399.9999999999991},{"$f":"IF(OR(BI$11=\"\",BI$2<$Q50,BI$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(BI52>$Q42,$Q42,BI52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((BI$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((BI$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((BI$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((BI$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":5399.9999999999991},{"$f":"IF(OR(BJ$11=\"\",BJ$2<$Q50,BJ$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(BJ52>$Q42,$Q42,BJ52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((BJ$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((BJ$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((BJ$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((BJ$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":5399.9999999999991},{"$f":"IF(OR(BK$11=\"\",BK$2<$Q50,BK$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(BK52>$Q42,$Q42,BK52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((BK$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((BK$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((BK$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((BK$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":5399.9999999999991},{"$f":"IF(OR(BL$11=\"\",BL$2<$Q50,BL$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(BL52>$Q42,$Q42,BL52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((BL$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((BL$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((BL$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((BL$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":5399.9999999999991},{"$f":"IF(OR(BM$11=\"\",BM$2<$Q50,BM$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(BM52>$Q42,$Q42,BM52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((BM$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((BM$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((BM$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((BM$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":5399.9999999999991},{"$f":"IF(OR(BN$11=\"\",BN$2<$Q50,BN$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(BN52>$Q42,$Q42,BN52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((BN$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((BN$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((BN$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((BN$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":5399.9999999999991},{"$f":"IF(OR(BO$11=\"\",BO$2<$Q50,BO$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(BO52>$Q42,$Q42,BO52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((BO$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((BO$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((BO$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((BO$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":5399.9999999999991},{"$f":"IF(OR(BP$11=\"\",BP$2<$Q50,BP$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(BP52>$Q42,$Q42,BP52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((BP$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((BP$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((BP$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((BP$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":5399.9999999999991},{"$f":"IF(OR(BQ$11=\"\",BQ$2<$Q50,BQ$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(BQ52>$Q42,$Q42,BQ52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((BQ$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((BQ$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((BQ$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((BQ$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":5399.9999999999991},{"$f":"IF(OR(BR$11=\"\",BR$2<$Q50,BR$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(BR52>$Q42,$Q42,BR52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((BR$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((BR$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((BR$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((BR$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":5399.9999999999991},{"$f":"IF(OR(BS$11=\"\",BS$2<$Q50,BS$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(BS52>$Q42,$Q42,BS52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((BS$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((BS$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((BS$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((BS$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":5399.9999999999991},{"$f":"IF(OR(BT$11=\"\",BT$2<$Q50,BT$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(BT52>$Q42,$Q42,BT52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((BT$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((BT$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((BT$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((BT$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":5399.9999999999991},{"$f":"IF(OR(BU$11=\"\",BU$2<$Q50,BU$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(BU52>$Q42,$Q42,BU52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((BU$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((BU$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((BU$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((BU$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":5399.9999999999991},{"$f":"IF(OR(BV$11=\"\",BV$2<$Q50,BV$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(BV52>$Q42,$Q42,BV52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((BV$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((BV$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((BV$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((BV$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":5399.9999999999991},{"$f":"IF(OR(BW$11=\"\",BW$2<$Q50,BW$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(BW52>$Q42,$Q42,BW52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((BW$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((BW$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((BW$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((BW$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":5399.9999999999991},{"$f":"IF(OR(BX$11=\"\",BX$2<$Q50,BX$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(BX52>$Q42,$Q42,BX52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((BX$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((BX$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((BX$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((BX$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":5399.9999999999991},{"$f":"IF(OR(BY$11=\"\",BY$2<$Q50,BY$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(BY52>$Q42,$Q42,BY52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((BY$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((BY$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((BY$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((BY$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":5399.9999999999991},{"$f":"IF(OR(BZ$11=\"\",BZ$2<$Q50,BZ$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(BZ52>$Q42,$Q42,BZ52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((BZ$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((BZ$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((BZ$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((BZ$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":5399.9999999999991},{"$f":"IF(OR(CA$11=\"\",CA$2<$Q50,CA$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(CA52>$Q42,$Q42,CA52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((CA$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((CA$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((CA$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((CA$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":5399.9999999999991},{"$f":"IF(OR(CB$11=\"\",CB$2<$Q50,CB$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(CB52>$Q42,$Q42,CB52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((CB$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((CB$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((CB$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((CB$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":5399.9999999999991},{"$f":"IF(OR(CC$11=\"\",CC$2<$Q50,CC$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(CC52>$Q42,$Q42,CC52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((CC$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((CC$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((CC$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((CC$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":5399.9999999999991},{"$f":"IF(OR(CD$11=\"\",CD$2<$Q50,CD$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(CD52>$Q42,$Q42,CD52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((CD$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((CD$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((CD$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((CD$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":5399.9999999999991},{"$f":"IF(OR(CE$11=\"\",CE$2<$Q50,CE$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(CE52>$Q42,$Q42,CE52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((CE$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((CE$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((CE$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((CE$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":5399.9999999999991},{"$f":"IF(OR(CF$11=\"\",CF$2<$Q50,CF$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(CF52>$Q42,$Q42,CF52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((CF$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((CF$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((CF$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((CF$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":5399.9999999999991},{"$f":"IF(OR(CG$11=\"\",CG$2<$Q50,CG$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(CG52>$Q42,$Q42,CG52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((CG$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((CG$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((CG$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((CG$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":5399.9999999999991},{"$f":"IF(OR(CH$11=\"\",CH$2<$Q50,CH$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(CH52>$Q42,$Q42,CH52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((CH$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((CH$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((CH$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((CH$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":5399.9999999999991},{"$f":"IF(OR(CI$11=\"\",CI$2<$Q50,CI$2>IF(OR($Q51=0,$Q51=\"\"),MAX($Z$2:$CJ$2),$Q51)),0,IF($X52>0,IF(CI52>$Q42,$Q42,CI52),IF($Q53=Lists!$AB$16,IF(AND($Q42>0,$Q54+$Q55*INT((CI$2-$Q50)/IF($Q56=0,1,$Q56))>$Q42),$Q42,$Q54+$Q55*INT((CI$2-$Q50)/IF($Q56=0,1,$Q56))),IF($Q53=Lists!$AB$17,IF(AND($Q42>0,$Q54*POWER($Q55,INT((CI$2-$Q50)/IF($Q56=0,1,$Q56)))>$Q42),$Q42,$Q54*POWER($Q55,INT((CI$2-$Q50)/IF($Q56=0,1,$Q56)))),0))))","v":0}]
[{"$f":"ROW()","v":50},null,null,null,null,null,{"$f":"IF($R50=\"^\",IF(COUNTIF(Lists!$13:$13,H50)=1,0,1),0)","v":0},{"$f":"H49","v":"Динамика выхода отеля на максим. трафик"},"Стартовый период с запуска создания",null,null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,"*",5,null,{"$f":"IF(G50<>0,1,IF(OR($Q50=\"\",$Q50=0),0,IF($R50=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H50))),$Q50)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":51},null,null,null,null,null,{"$f":"IF($R51=\"^\",IF(COUNTIF(Lists!$13:$13,H51)=1,0,1),0)","v":0},{"$f":"H49","v":"Динамика выхода отеля на максим. трафик"},"Финишный период с запуска создания",null,null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,"*",null,null,{"$f":"IF(G51<>0,1,IF(OR($Q51=\"\",$Q51=0),0,IF($R51=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H51))),$Q51)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":52},null,null,null,null,null,{"$f":"IF($R52=\"^\",IF(COUNTIF(Lists!$13:$13,H52)=1,0,1),0)","v":0},{"$f":"H49","v":"Динамика выхода отеля на максим. трафик"},"Вручную для каждого периода расчетов",null,null,null,{"$f":"Mrkting!$M$49","v":"трафик/объект"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z52:$CJ52,$Z52:$CJ52,\">\"&0)=0,0,AVERAGEIFS($Z52:$CJ52,$Z52:$CJ52,\">\"&0))","v":0},"*"]
[{"$f":"ROW()","v":53},null,null,null,null,null,{"$f":"IF($R53=\"^\",IF(COUNTIF(Lists!$13:$13,H53)=1,0,1),0)","v":0},{"$f":"Lists!$AB$13","v":"тип прогрессии"},"Через прогрессию",null,null,null,null,null,null,"*","линейная","^",{"$f":"IF(G53<>0,1,IF(OR($Q53=\"\",$Q53=0),0,IF($R53=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H53))),$Q53)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,{"$f":"IF($R54=\"^\",IF(COUNTIF(Lists!$13:$13,H54)=1,0,1),0)","v":0},{"$f":"H49","v":"Динамика выхода отеля на максим. трафик"},"Значение в стартовый период",null,null,null,{"$f":"Mrkting!$M$49","v":"трафик/объект"},null,null,"M",{"$f":"MAIN!$Q$19*(1+Sens!$Q$20)","v":500},null,{"$f":"IF(G54<>0,1,IF(OR($Q54=\"\",$Q54=0),0,IF($R54=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H54))),$Q54)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,{"$f":"IF($R55=\"^\",IF(COUNTIF(Lists!$13:$13,H55)=1,0,1),0)","v":0},{"$f":"H49","v":"Динамика выхода отеля на максим. трафик"},"Коэффициент прироста",null,null,null,{"$f":"IF(Q53=Lists!$AB$16,Mrkting!$M$49,IF(Q53=Lists!$AB$17,\"мультипликатор\",\"\"))","v":"трафик/объект"},null,null,"M",{"$f":"MAIN!$Q$20*(1+Sens!$Q$20)","v":500},null,{"$f":"IF(G55<>0,1,IF(OR($Q55=\"\",$Q55=0),0,IF($R55=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H55))),$Q55)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":56},null,null,null,null,null,{"$f":"IF($R56=\"^\",IF(COUNTIF(Lists!$13:$13,H56)=1,0,1),0)","v":0},{"$f":"H49","v":"Динамика выхода отеля на максим. трафик"},"Частота приростов",null,null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"M",{"$f":"MAIN!$Q$21","v":2},null,{"$f":"IF(G56<>0,1,IF(OR($Q56=\"\",$Q56=0),0,IF($R56=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H56))),$Q56)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,{"$f":"IF($R57=\"^\",IF(COUNTIF(Lists!$13:$13,H57)=1,0,1),0)","v":0},{"$f":"H49","v":"Динамика выхода отеля на максим. трафик"},"Обратное распределение трафика",null,null,null,{"$f":"Mrkting!$M$49","v":"трафик/объект"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z57:$CJ57)","v":249399.99999999997},null,null,{"$f":"SUMIFS($Z49:$CJ49,$Z$2:$CJ$2,AA$15)","v":0},5399.9999999999991,5399.9999999999991,5399.9999999999991,5399.9999999999991,5399.9999999999991,5399.9999999999991,5399.9999999999991,5399.9999999999991,5399.9999999999991,5399.9999999999991,5399.9999999999991,5399.9999999999991,5399.9999999999991,5399.9999999999991,5399.9999999999991,5399.9999999999991,5399.9999999999991,5399.9999999999991,5399.9999999999991,5399.9999999999991,5399.9999999999991,5399.9999999999991,5399.9999999999991,5399.9999999999991,5399.9999999999991,5399.9999999999991,5399.9999999999991,5399.9999999999991,5399.9999999999991,5399.9999999999991,5399.9999999999991,{"$f":"SUMIFS($Z49:$CJ49,$Z$2:$CJ$2,BG$15)","v":5399.9999999999991},5399.9999999999991,5399.9999999999991,5399.9999999999991,5399.9999999999991,5000,5000,4500,4500,4000,4000,3500,3500,3000,3000,2500,2500,2000,2000,1500,1500,1000,1000,500,500,0,0,0,0]
[{"$f":"ROW()","v":58},null,null,null,null,null,{"$f":"IF($R58=\"^\",IF(COUNTIF(Lists!$13:$13,H58)=1,0,1),0)","v":0},{"$f":"H49","v":"Динамика выхода отеля на максим. трафик"},"Процентное распределние трафика",null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X58-1)<=SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z58:$CJ58)","v":0.99999999999999911},null,null,{"$f":"IF(AND($X49=0,AA$2=1),100%,IF(OR(AA$11=\"\",$X49=0),0,AA49/$X49))","v":0},0,0,0,2.0048115477145148E-3,2.0048115477145148E-3,4.0096230954290296E-3,4.0096230954290296E-3,6.0144346431435444E-3,6.0144346431435444E-3,8.0192461908580592E-3,8.0192461908580592E-3,1.0024057738572574E-2,1.0024057738572574E-2,1.2028869286287089E-2,1.2028869286287089E-2,1.4033680834001604E-2,1.4033680834001604E-2,1.6038492381716118E-2,1.6038492381716118E-2,1.8043303929430633E-2,1.8043303929430633E-2,2.0048115477145148E-2,2.0048115477145148E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,{"$f":"IF(AND($X49=0,BG$2=1),100%,IF(OR(BG$11=\"\",$X49=0),0,BG49/$X49))","v":2.1651964715316756E-2},2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,0]
[{"$f":"ROW()","v":59}]
[{"$f":"ROW()","v":60},null,null,null,null,null,{"$f":"IF($R60=\"^\",IF(COUNTIF(Lists!$13:$13,H60)=1,0,1),0)","v":0},"Зависимость заполняемости от сезона",null,null,null,null,"за 100% берется максимальный трафик за период"]
[{"$f":"ROW()","v":61},null,null,null,null,null,{"$f":"IF($R61=\"^\",IF(COUNTIF(Lists!$13:$13,H61)=1,0,1),0)","v":0},{"$f":"H60","v":"Зависимость заполняемости от сезона"},"Номера месяцев года"]
[{"$f":"ROW()","v":62},null,null,null,null,null,{"$f":"IF($R62=\"^\",IF(COUNTIF(Lists!$13:$13,H62)=1,0,1),0)","v":0},{"$f":"H60","v":"Зависимость заполняемости от сезона"},{"$f":"I61","v":"Номера месяцев года"},1,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",0.5,null,{"$f":"IF(G62<>0,1,IF(OR($Q62=\"\",$Q62=0),0,IF($R62=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H62))),$Q62)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":63},null,null,null,null,null,{"$f":"IF($R63=\"^\",IF(COUNTIF(Lists!$13:$13,H63)=1,0,1),0)","v":0},{"$f":"H60","v":"Зависимость заполняемости от сезона"},{"$f":"I61","v":"Номера месяцев года"},{"$f":"J62+1","v":2},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",0.7,null,{"$f":"IF(G63<>0,1,IF(OR($Q63=\"\",$Q63=0),0,IF($R63=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H63))),$Q63)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":64},null,null,null,null,null,{"$f":"IF($R64=\"^\",IF(COUNTIF(Lists!$13:$13,H64)=1,0,1),0)","v":0},{"$f":"H60","v":"Зависимость заполняемости от сезона"},{"$f":"I61","v":"Номера месяцев года"},3,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",0.95,null,{"$f":"IF(G64<>0,1,IF(OR($Q64=\"\",$Q64=0),0,IF($R64=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H64))),$Q64)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":65},null,null,null,null,null,{"$f":"IF($R65=\"^\",IF(COUNTIF(Lists!$13:$13,H65)=1,0,1),0)","v":0},{"$f":"H60","v":"Зависимость заполняемости от сезона"},{"$f":"I61","v":"Номера месяцев года"},4,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",0.9,null,{"$f":"IF(G65<>0,1,IF(OR($Q65=\"\",$Q65=0),0,IF($R65=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H65))),$Q65)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":66},null,null,null,null,null,{"$f":"IF($R66=\"^\",IF(COUNTIF(Lists!$13:$13,H66)=1,0,1),0)","v":0},{"$f":"H63","v":"Зависимость заполняемости от сезона"},{"$f":"I64","v":"Номера месяцев года"},5,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",0.65,null,{"$f":"IF(G66<>0,1,IF(OR($Q66=\"\",$Q66=0),0,IF($R66=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H66))),$Q66)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":67},null,null,null,null,null,{"$f":"IF($R67=\"^\",IF(COUNTIF(Lists!$13:$13,H67)=1,0,1),0)","v":0},{"$f":"H63","v":"Зависимость заполняемости от сезона"},{"$f":"I64","v":"Номера месяцев года"},6,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",0.8,null,{"$f":"IF(G67<>0,1,IF(OR($Q67=\"\",$Q67=0),0,IF($R67=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H67))),$Q67)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":68},null,null,null,null,null,{"$f":"IF($R68=\"^\",IF(COUNTIF(Lists!$13:$13,H68)=1,0,1),0)","v":0},{"$f":"H63","v":"Зависимость заполняемости от сезона"},{"$f":"I64","v":"Номера месяцев года"},7,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",0.8,null,{"$f":"IF(G68<>0,1,IF(OR($Q68=\"\",$Q68=0),0,IF($R68=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H68))),$Q68)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":69},null,null,null,null,null,{"$f":"IF($R69=\"^\",IF(COUNTIF(Lists!$13:$13,H69)=1,0,1),0)","v":0},{"$f":"H65","v":"Зависимость заполняемости от сезона"},{"$f":"I66","v":"Номера месяцев года"},8,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",0.7,null,{"$f":"IF(G69<>0,1,IF(OR($Q69=\"\",$Q69=0),0,IF($R69=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H69))),$Q69)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":70},null,null,null,null,null,{"$f":"IF($R70=\"^\",IF(COUNTIF(Lists!$13:$13,H70)=1,0,1),0)","v":0},{"$f":"H65","v":"Зависимость заполняемости от сезона"},{"$f":"I66","v":"Номера месяцев года"},9,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",1,null,{"$f":"IF(G70<>0,1,IF(OR($Q70=\"\",$Q70=0),0,IF($R70=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H70))),$Q70)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":71},null,null,null,null,null,{"$f":"IF($R71=\"^\",IF(COUNTIF(Lists!$13:$13,H71)=1,0,1),0)","v":0},{"$f":"H68","v":"Зависимость заполняемости от сезона"},{"$f":"I69","v":"Номера месяцев года"},10,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",0.9,null,{"$f":"IF(G71<>0,1,IF(OR($Q71=\"\",$Q71=0),0,IF($R71=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H71))),$Q71)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":72},null,null,null,null,null,{"$f":"IF($R72=\"^\",IF(COUNTIF(Lists!$13:$13,H72)=1,0,1),0)","v":0},{"$f":"H68","v":"Зависимость заполняемости от сезона"},{"$f":"I69","v":"Номера месяцев года"},11,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",0.7,null,{"$f":"IF(G72<>0,1,IF(OR($Q72=\"\",$Q72=0),0,IF($R72=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H72))),$Q72)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":73},null,null,null,null,null,{"$f":"IF($R73=\"^\",IF(COUNTIF(Lists!$13:$13,H73)=1,0,1),0)","v":0},{"$f":"H68","v":"Зависимость заполняемости от сезона"},{"$f":"I69","v":"Номера месяцев года"},12,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",1,null,{"$f":"IF(G73<>0,1,IF(OR($Q73=\"\",$Q73=0),0,IF($R73=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H73))),$Q73)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":74}]
[{"$f":"ROW()","v":75},null,null,null,null,null,{"$f":"IF($R75=\"^\",IF(COUNTIF(Lists!$13:$13,H75)=1,0,1),0)","v":0},"Трафик",null,null,null,{"$f":"K16","v":1},"кол-во потенциальных гостей",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z75:$CJ75)","v":852580},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,AA$6)*SUMPRODUCT($AA19:AA19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,AB$6)*SUMPRODUCT($AA19:AB19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,AC$6)*SUMPRODUCT($AA19:AC19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,AD$6)*SUMPRODUCT($AA19:AD19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,AE$6)*SUMPRODUCT($AA19:AE19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":400},{"$f":"IF(AF$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,AF$6)*SUMPRODUCT($AA19:AF19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":450},{"$f":"IF(AG$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,AG$6)*SUMPRODUCT($AA19:AG19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":500},{"$f":"IF(AH$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,AH$6)*SUMPRODUCT($AA19:AH19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":900},{"$f":"IF(AI$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,AI$6)*SUMPRODUCT($AA19:AI19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1200},{"$f":"IF(AJ$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,AJ$6)*SUMPRODUCT($AA19:AJ19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1350},{"$f":"IF(AK$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,AK$6)*SUMPRODUCT($AA19:AK19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1250},{"$f":"IF(AL$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,AL$6)*SUMPRODUCT($AA19:AL19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2250},{"$f":"IF(AM$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,AM$6)*SUMPRODUCT($AA19:AM19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2800},{"$f":"IF(AN$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,AN$6)*SUMPRODUCT($AA19:AN19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3150},{"$f":"IF(AO$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,AO$6)*SUMPRODUCT($AA19:AO19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2250},{"$f":"IF(AP$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,AP$6)*SUMPRODUCT($AA19:AP19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4050},{"$f":"IF(AQ$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,AQ$6)*SUMPRODUCT($AA19:AQ19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4800},{"$f":"IF(AR$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,AR$6)*SUMPRODUCT($AA19:AR19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5400},{"$f":"IF(AS$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,AS$6)*SUMPRODUCT($AA19:AS19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3750},{"$f":"IF(AT$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,AT$6)*SUMPRODUCT($AA19:AT19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6750},{"$f":"IF(AU$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,AU$6)*SUMPRODUCT($AA19:AU19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7200},{"$f":"IF(AV$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,AV$6)*SUMPRODUCT($AA19:AV19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8100},{"$f":"IF(AW$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,AW$6)*SUMPRODUCT($AA19:AW19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5500},{"$f":"IF(AX$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,AX$6)*SUMPRODUCT($AA19:AX19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9900},{"$f":"IF(AY$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,AY$6)*SUMPRODUCT($AA19:AY19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10320},{"$f":"IF(AZ$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,AZ$6)*SUMPRODUCT($AA19:AZ19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":11610},{"$f":"IF(BA$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,BA$6)*SUMPRODUCT($AA19:BA19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7200},{"$f":"IF(BB$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,BB$6)*SUMPRODUCT($AA19:BB19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12960},{"$f":"IF(BC$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,BC$6)*SUMPRODUCT($AA19:BC19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":13120},{"$f":"IF(BD$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,BD$6)*SUMPRODUCT($AA19:BD19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":14760},{"$f":"IF(BE$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,BE$6)*SUMPRODUCT($AA19:BE19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9150},{"$f":"IF(BF$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,BF$6)*SUMPRODUCT($AA19:BF19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":16470},{"$f":"IF(BG$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,BG$6)*SUMPRODUCT($AA19:BG19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15840},{"$f":"IF(BH$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,BH$6)*SUMPRODUCT($AA19:BH19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":17820},{"$f":"IF(BI$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,BI$6)*SUMPRODUCT($AA19:BI19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10900},{"$f":"IF(BJ$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,BJ$6)*SUMPRODUCT($AA19:BJ19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":19620},{"$f":"IF(BK$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,BK$6)*SUMPRODUCT($AA19:BK19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":18959.999999999996},{"$f":"IF(BL$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,BL$6)*SUMPRODUCT($AA19:BL19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":21329.999999999996},{"$f":"IF(BM$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,BM$6)*SUMPRODUCT($AA19:BM19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12599.999999999998},{"$f":"IF(BN$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,BN$6)*SUMPRODUCT($AA19:BN19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":22679.999999999996},{"$f":"IF(BO$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,BO$6)*SUMPRODUCT($AA19:BO19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":21760},{"$f":"IF(BP$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,BP$6)*SUMPRODUCT($AA19:BP19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":24479.999999999996},{"$f":"IF(BQ$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,BQ$6)*SUMPRODUCT($AA19:BQ19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":14549.999999999998},{"$f":"IF(BR$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,BR$6)*SUMPRODUCT($AA19:BR19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":26189.999999999996},{"$f":"IF(BS$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,BS$6)*SUMPRODUCT($AA19:BS19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":24480},{"$f":"IF(BT$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,BT$6)*SUMPRODUCT($AA19:BT19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":27539.999999999996},{"$f":"IF(BU$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,BU$6)*SUMPRODUCT($AA19:BU19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":16299.999999999998},{"$f":"IF(BV$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,BV$6)*SUMPRODUCT($AA19:BV19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":29339.999999999996},{"$f":"IF(BW$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,BW$6)*SUMPRODUCT($AA19:BW19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":27600},{"$f":"IF(BX$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,BX$6)*SUMPRODUCT($AA19:BX19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":31050},{"$f":"IF(BY$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,BY$6)*SUMPRODUCT($AA19:BY19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":18000},{"$f":"IF(BZ$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,BZ$6)*SUMPRODUCT($AA19:BZ19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":32400},{"$f":"IF(CA$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,CA$6)*SUMPRODUCT($AA19:CA19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30400},{"$f":"IF(CB$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,CB$6)*SUMPRODUCT($AA19:CB19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":34200},{"$f":"IF(CC$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,CC$6)*SUMPRODUCT($AA19:CC19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":19950},{"$f":"IF(CD$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,CD$6)*SUMPRODUCT($AA19:CD19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":35910},{"$f":"IF(CE$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,CE$6)*SUMPRODUCT($AA19:CE19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":33120},{"$f":"IF(CF$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,CF$6)*SUMPRODUCT($AA19:CF19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":37260},{"$f":"IF(CG$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,CG$6)*SUMPRODUCT($AA19:CG19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":21700},{"$f":"IF(CH$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,CH$6)*SUMPRODUCT($AA19:CH19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":39060},{"$f":"IF(CI$11=\"\",0,SUMIFS($Q62:$Q73,$J62:$J73,CI$6)*SUMPRODUCT($AA19:CI19,INDIRECT(ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A57,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":76}]
[{"$f":"ROW()","v":77},null,null,null,null,null,{"$f":"IF($R77=\"^\",IF(COUNTIF(Lists!$13:$13,H77)=1,0,1),0)","v":0},"Конверсия в гостя",null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X75=0,0,X86/X75)","v":0.4081158366370311},null,null,{"$f":"IF(OR(AA$11=\"\",AA$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,AA79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((AA$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((AA$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((AA$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((AA$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.1},{"$f":"IF(OR(AB$11=\"\",AB$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,AB79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((AB$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((AB$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((AB$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((AB$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.1},{"$f":"IF(OR(AC$11=\"\",AC$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,AC79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((AC$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((AC$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((AC$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((AC$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.12000000000000001},{"$f":"IF(OR(AD$11=\"\",AD$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,AD79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((AD$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((AD$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((AD$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((AD$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.12000000000000001},{"$f":"IF(OR(AE$11=\"\",AE$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,AE79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((AE$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((AE$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((AE$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((AE$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.14000000000000001},{"$f":"IF(OR(AF$11=\"\",AF$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,AF79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((AF$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((AF$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((AF$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((AF$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.14000000000000001},{"$f":"IF(OR(AG$11=\"\",AG$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,AG79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((AG$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((AG$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((AG$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((AG$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.16},{"$f":"IF(OR(AH$11=\"\",AH$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,AH79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((AH$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((AH$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((AH$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((AH$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.16},{"$f":"IF(OR(AI$11=\"\",AI$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,AI79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((AI$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((AI$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((AI$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((AI$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.18},{"$f":"IF(OR(AJ$11=\"\",AJ$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,AJ79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((AJ$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((AJ$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((AJ$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((AJ$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.18},{"$f":"IF(OR(AK$11=\"\",AK$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,AK79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((AK$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((AK$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((AK$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((AK$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.2},{"$f":"IF(OR(AL$11=\"\",AL$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,AL79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((AL$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((AL$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((AL$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((AL$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.2},{"$f":"IF(OR(AM$11=\"\",AM$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,AM79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((AM$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((AM$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((AM$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((AM$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.22},{"$f":"IF(OR(AN$11=\"\",AN$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,AN79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((AN$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((AN$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((AN$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((AN$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.22},{"$f":"IF(OR(AO$11=\"\",AO$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,AO79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((AO$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((AO$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((AO$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((AO$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.24000000000000002},{"$f":"IF(OR(AP$11=\"\",AP$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,AP79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((AP$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((AP$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((AP$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((AP$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.24000000000000002},{"$f":"IF(OR(AQ$11=\"\",AQ$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,AQ79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((AQ$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((AQ$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((AQ$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((AQ$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.26},{"$f":"IF(OR(AR$11=\"\",AR$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,AR79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((AR$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((AR$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((AR$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((AR$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.26},{"$f":"IF(OR(AS$11=\"\",AS$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,AS79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((AS$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((AS$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((AS$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((AS$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.28000000000000003},{"$f":"IF(OR(AT$11=\"\",AT$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,AT79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((AT$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((AT$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((AT$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((AT$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.28000000000000003},{"$f":"IF(OR(AU$11=\"\",AU$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,AU79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((AU$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((AU$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((AU$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((AU$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.30000000000000004},{"$f":"IF(OR(AV$11=\"\",AV$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,AV79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((AV$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((AV$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((AV$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((AV$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.30000000000000004},{"$f":"IF(OR(AW$11=\"\",AW$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,AW79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((AW$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((AW$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((AW$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((AW$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.32},{"$f":"IF(OR(AX$11=\"\",AX$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,AX79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((AX$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((AX$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((AX$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((AX$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.32},{"$f":"IF(OR(AY$11=\"\",AY$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,AY79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((AY$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((AY$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((AY$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((AY$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.33999999999999997},{"$f":"IF(OR(AZ$11=\"\",AZ$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,AZ79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((AZ$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((AZ$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((AZ$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((AZ$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.33999999999999997},{"$f":"IF(OR(BA$11=\"\",BA$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,BA79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((BA$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((BA$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((BA$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((BA$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.36},{"$f":"IF(OR(BB$11=\"\",BB$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,BB79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((BB$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((BB$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((BB$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((BB$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.36},{"$f":"IF(OR(BC$11=\"\",BC$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,BC79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((BC$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((BC$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((BC$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((BC$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.38},{"$f":"IF(OR(BD$11=\"\",BD$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,BD79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((BD$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((BD$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((BD$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((BD$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.38},{"$f":"IF(OR(BE$11=\"\",BE$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,BE79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((BE$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((BE$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((BE$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((BE$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.4},{"$f":"IF(OR(BF$11=\"\",BF$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,BF79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((BF$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((BF$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((BF$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((BF$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.4},{"$f":"IF(OR(BG$11=\"\",BG$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,BG79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((BG$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((BG$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((BG$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((BG$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.42000000000000004},{"$f":"IF(OR(BH$11=\"\",BH$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,BH79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((BH$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((BH$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((BH$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((BH$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.42000000000000004},{"$f":"IF(OR(BI$11=\"\",BI$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,BI79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((BI$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((BI$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((BI$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((BI$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.44000000000000006},{"$f":"IF(OR(BJ$11=\"\",BJ$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,BJ79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((BJ$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((BJ$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((BJ$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((BJ$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.44000000000000006},{"$f":"IF(OR(BK$11=\"\",BK$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,BK79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((BK$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((BK$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((BK$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((BK$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.45999999999999996},{"$f":"IF(OR(BL$11=\"\",BL$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,BL79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((BL$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((BL$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((BL$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((BL$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.45999999999999996},{"$f":"IF(OR(BM$11=\"\",BM$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,BM79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((BM$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((BM$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((BM$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((BM$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.48},{"$f":"IF(OR(BN$11=\"\",BN$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,BN79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((BN$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((BN$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((BN$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((BN$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.48},{"$f":"IF(OR(BO$11=\"\",BO$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,BO79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((BO$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((BO$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((BO$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((BO$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.5},{"$f":"IF(OR(BP$11=\"\",BP$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,BP79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((BP$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((BP$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((BP$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((BP$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.5},{"$f":"IF(OR(BQ$11=\"\",BQ$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,BQ79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((BQ$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((BQ$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((BQ$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((BQ$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.5},{"$f":"IF(OR(BR$11=\"\",BR$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,BR79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((BR$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((BR$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((BR$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((BR$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.5},{"$f":"IF(OR(BS$11=\"\",BS$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,BS79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((BS$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((BS$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((BS$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((BS$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.5},{"$f":"IF(OR(BT$11=\"\",BT$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,BT79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((BT$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((BT$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((BT$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((BT$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.5},{"$f":"IF(OR(BU$11=\"\",BU$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,BU79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((BU$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((BU$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((BU$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((BU$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.5},{"$f":"IF(OR(BV$11=\"\",BV$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,BV79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((BV$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((BV$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((BV$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((BV$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.5},{"$f":"IF(OR(BW$11=\"\",BW$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,BW79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((BW$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((BW$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((BW$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((BW$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.5},{"$f":"IF(OR(BX$11=\"\",BX$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,BX79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((BX$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((BX$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((BX$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((BX$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.5},{"$f":"IF(OR(BY$11=\"\",BY$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,BY79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((BY$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((BY$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((BY$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((BY$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.5},{"$f":"IF(OR(BZ$11=\"\",BZ$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,BZ79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((BZ$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((BZ$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((BZ$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((BZ$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.5},{"$f":"IF(OR(CA$11=\"\",CA$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,CA79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((CA$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((CA$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((CA$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((CA$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.5},{"$f":"IF(OR(CB$11=\"\",CB$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,CB79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((CB$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((CB$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((CB$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((CB$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.5},{"$f":"IF(OR(CC$11=\"\",CC$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,CC79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((CC$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((CC$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((CC$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((CC$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.5},{"$f":"IF(OR(CD$11=\"\",CD$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,CD79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((CD$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((CD$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((CD$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((CD$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.5},{"$f":"IF(OR(CE$11=\"\",CE$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,CE79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((CE$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((CE$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((CE$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((CE$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.5},{"$f":"IF(OR(CF$11=\"\",CF$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,CF79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((CF$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((CF$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((CF$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((CF$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.5},{"$f":"IF(OR(CG$11=\"\",CG$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,CG79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((CG$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((CG$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((CG$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((CG$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.5},{"$f":"IF(OR(CH$11=\"\",CH$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,CH79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((CH$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((CH$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((CH$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((CH$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0.5},{"$f":"IF(OR(CI$11=\"\",CI$11<$Q20),0,IF($Q78>0,$Q78,IF($X79>0,CI79,IF($Q80=Lists!$AB$16,IF(AND($Q84>0,$Q81+$Q82*INT((CI$2-$Q21)/IF($Q83=0,1,$Q83))>$Q84),$Q84,$Q81+$Q82*INT((CI$2-$Q21)/IF($Q83=0,1,$Q83))),IF($Q80=Lists!$AB$17,IF(AND($Q84>0,$Q81*POWER($Q82,INT((CI$2-$Q21)/IF($Q83=0,1,$Q83)))>$Q84),$Q84,$Q81*POWER($Q82,INT((CI$2-$Q21)/IF($Q83=0,1,$Q83)))),0)))))","v":0}]
[{"$f":"ROW()","v":78},null,null,null,null,null,{"$f":"IF($R78=\"^\",IF(COUNTIF(Lists!$13:$13,H78)=1,0,1),0)","v":0},{"$f":"H77","v":"Конверсия в гостя"},"Единое значение для всех периодов расчета",null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",null,null,{"$f":"IF(G78<>0,1,IF(OR($Q78=\"\",$Q78=0),0,IF($R78=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H78))),$Q78)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":79},null,null,null,null,null,{"$f":"IF($R79=\"^\",IF(COUNTIF(Lists!$13:$13,H79)=1,0,1),0)","v":0},{"$f":"H77","v":"Конверсия в гостя"},{"$f":"Mrkting!$I$52","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z79:$CJ79,$Z79:$CJ79,\">\"&0)=0,0,AVERAGEIFS($Z79:$CJ79,$Z79:$CJ79,\">\"&0))","v":0},"*"]
[{"$f":"ROW()","v":80},null,null,null,null,null,{"$f":"IF($R80=\"^\",IF(COUNTIF(Lists!$13:$13,H80)=1,0,1),0)","v":0},{"$f":"Lists!$AB$13","v":"тип прогрессии"},{"$f":"Mrkting!$I$53","v":"Через прогрессию"},null,null,null,null,null,null,"*","линейная","^",{"$f":"IF(G80<>0,1,IF(OR($Q80=\"\",$Q80=0),0,IF($R80=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H80))),$Q80)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":81},null,null,null,null,null,{"$f":"IF($R81=\"^\",IF(COUNTIF(Lists!$13:$13,H81)=1,0,1),0)","v":0},{"$f":"H77","v":"Конверсия в гостя"},{"$f":"Mrkting!$I$54","v":"Значение в стартовый период"},null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",0.1,null,{"$f":"IF(G81<>0,1,IF(OR($Q81=\"\",$Q81=0),0,IF($R81=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H81))),$Q81)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":82},null,null,null,null,null,{"$f":"IF($R82=\"^\",IF(COUNTIF(Lists!$13:$13,H82)=1,0,1),0)","v":0},{"$f":"H77","v":"Конверсия в гостя"},{"$f":"Mrkting!$I$55","v":"Коэффициент прироста"},null,null,null,{"$f":"IF(Q80=Lists!$AB$16,Mrkting!$M$77,IF(Q80=Lists!$AB$17,\"мультипликатор\",\"\"))","v":"%"},null,null,"*",0.02,null,{"$f":"IF(G82<>0,1,IF(OR($Q82=\"\",$Q82=0),0,IF($R82=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H82))),$Q82)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":83},null,null,null,null,null,{"$f":"IF($R83=\"^\",IF(COUNTIF(Lists!$13:$13,H83)=1,0,1),0)","v":0},{"$f":"H77","v":"Конверсия в гостя"},{"$f":"Mrkting!$I$56","v":"Частота приростов"},null,null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",2,null,{"$f":"IF(G83<>0,1,IF(OR($Q83=\"\",$Q83=0),0,IF($R83=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H83))),$Q83)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":84},null,null,null,null,null,{"$f":"IF($R84=\"^\",IF(COUNTIF(Lists!$13:$13,H84)=1,0,1),0)","v":0},{"$f":"H77","v":"Конверсия в гостя"},"Максимальное значение",null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",0.5,null,{"$f":"IF(G84<>0,1,IF(OR($Q84=\"\",$Q84=0),0,IF($R84=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H84))),$Q84)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":85}]
[{"$f":"ROW()","v":86},null,null,null,null,null,{"$f":"IF($R86=\"^\",IF(COUNTIF(Lists!$13:$13,H86)=1,0,1),0)","v":0},"Валовый поток гостей",null,null,null,{"$f":"K16","v":1},"кол-во гостей",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z86:$CJ86)","v":347951.39999999997},null,null,{"$f":"IF(AA75*AA77>SUM($Z19:AA19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AA$11)),SUM($Z19:AA19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AA$11)),AA75*AA77)","v":0},{"$f":"IF(AB75*AB77>SUM($Z19:AB19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AB$11)),SUM($Z19:AB19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AB$11)),AB75*AB77)","v":0},{"$f":"IF(AC75*AC77>SUM($Z19:AC19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AC$11)),SUM($Z19:AC19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AC$11)),AC75*AC77)","v":0},{"$f":"IF(AD75*AD77>SUM($Z19:AD19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AD$11)),SUM($Z19:AD19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AD$11)),AD75*AD77)","v":0},{"$f":"IF(AE75*AE77>SUM($Z19:AE19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AE$11)),SUM($Z19:AE19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AE$11)),AE75*AE77)","v":56.000000000000007},{"$f":"IF(AF75*AF77>SUM($Z19:AF19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AF$11)),SUM($Z19:AF19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AF$11)),AF75*AF77)","v":63.000000000000007},{"$f":"IF(AG75*AG77>SUM($Z19:AG19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AG$11)),SUM($Z19:AG19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AG$11)),AG75*AG77)","v":80},{"$f":"IF(AH75*AH77>SUM($Z19:AH19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AH$11)),SUM($Z19:AH19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AH$11)),AH75*AH77)","v":144},{"$f":"IF(AI75*AI77>SUM($Z19:AI19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AI$11)),SUM($Z19:AI19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AI$11)),AI75*AI77)","v":216},{"$f":"IF(AJ75*AJ77>SUM($Z19:AJ19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AJ$11)),SUM($Z19:AJ19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AJ$11)),AJ75*AJ77)","v":243},{"$f":"IF(AK75*AK77>SUM($Z19:AK19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AK$11)),SUM($Z19:AK19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AK$11)),AK75*AK77)","v":250},{"$f":"IF(AL75*AL77>SUM($Z19:AL19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AL$11)),SUM($Z19:AL19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AL$11)),AL75*AL77)","v":450},{"$f":"IF(AM75*AM77>SUM($Z19:AM19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AM$11)),SUM($Z19:AM19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AM$11)),AM75*AM77)","v":616},{"$f":"IF(AN75*AN77>SUM($Z19:AN19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AN$11)),SUM($Z19:AN19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AN$11)),AN75*AN77)","v":693},{"$f":"IF(AO75*AO77>SUM($Z19:AO19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AO$11)),SUM($Z19:AO19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AO$11)),AO75*AO77)","v":540},{"$f":"IF(AP75*AP77>SUM($Z19:AP19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AP$11)),SUM($Z19:AP19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AP$11)),AP75*AP77)","v":972.00000000000011},{"$f":"IF(AQ75*AQ77>SUM($Z19:AQ19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AQ$11)),SUM($Z19:AQ19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AQ$11)),AQ75*AQ77)","v":1248},{"$f":"IF(AR75*AR77>SUM($Z19:AR19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AR$11)),SUM($Z19:AR19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AR$11)),AR75*AR77)","v":1404},{"$f":"IF(AS75*AS77>SUM($Z19:AS19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AS$11)),SUM($Z19:AS19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AS$11)),AS75*AS77)","v":1050},{"$f":"IF(AT75*AT77>SUM($Z19:AT19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AT$11)),SUM($Z19:AT19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AT$11)),AT75*AT77)","v":1890.0000000000002},{"$f":"IF(AU75*AU77>SUM($Z19:AU19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AU$11)),SUM($Z19:AU19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AU$11)),AU75*AU77)","v":2160.0000000000005},{"$f":"IF(AV75*AV77>SUM($Z19:AV19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AV$11)),SUM($Z19:AV19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AV$11)),AV75*AV77)","v":2430.0000000000005},{"$f":"IF(AW75*AW77>SUM($Z19:AW19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AW$11)),SUM($Z19:AW19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AW$11)),AW75*AW77)","v":1760},{"$f":"IF(AX75*AX77>SUM($Z19:AX19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AX$11)),SUM($Z19:AX19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AX$11)),AX75*AX77)","v":3168},{"$f":"IF(AY75*AY77>SUM($Z19:AY19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AY$11)),SUM($Z19:AY19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AY$11)),AY75*AY77)","v":3508.7999999999997},{"$f":"IF(AZ75*AZ77>SUM($Z19:AZ19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AZ$11)),SUM($Z19:AZ19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AZ$11)),AZ75*AZ77)","v":3947.3999999999996},{"$f":"IF(BA75*BA77>SUM($Z19:BA19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BA$11)),SUM($Z19:BA19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BA$11)),BA75*BA77)","v":2592},{"$f":"IF(BB75*BB77>SUM($Z19:BB19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BB$11)),SUM($Z19:BB19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BB$11)),BB75*BB77)","v":4665.5999999999995},{"$f":"IF(BC75*BC77>SUM($Z19:BC19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BC$11)),SUM($Z19:BC19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BC$11)),BC75*BC77)","v":4985.6000000000004},{"$f":"IF(BD75*BD77>SUM($Z19:BD19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BD$11)),SUM($Z19:BD19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BD$11)),BD75*BD77)","v":5608.8},{"$f":"IF(BE75*BE77>SUM($Z19:BE19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BE$11)),SUM($Z19:BE19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BE$11)),BE75*BE77)","v":3660},{"$f":"IF(BF75*BF77>SUM($Z19:BF19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BF$11)),SUM($Z19:BF19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BF$11)),BF75*BF77)","v":6588},{"$f":"IF(BG75*BG77>SUM($Z19:BG19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BG$11)),SUM($Z19:BG19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BG$11)),BG75*BG77)","v":6652.8},{"$f":"IF(BH75*BH77>SUM($Z19:BH19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BH$11)),SUM($Z19:BH19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BH$11)),BH75*BH77)","v":7484.4000000000005},{"$f":"IF(BI75*BI77>SUM($Z19:BI19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BI$11)),SUM($Z19:BI19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BI$11)),BI75*BI77)","v":4796.0000000000009},{"$f":"IF(BJ75*BJ77>SUM($Z19:BJ19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BJ$11)),SUM($Z19:BJ19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BJ$11)),BJ75*BJ77)","v":8632.8000000000011},{"$f":"IF(BK75*BK77>SUM($Z19:BK19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BK$11)),SUM($Z19:BK19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BK$11)),BK75*BK77)","v":8721.5999999999985},{"$f":"IF(BL75*BL77>SUM($Z19:BL19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BL$11)),SUM($Z19:BL19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BL$11)),BL75*BL77)","v":9811.7999999999975},{"$f":"IF(BM75*BM77>SUM($Z19:BM19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BM$11)),SUM($Z19:BM19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BM$11)),BM75*BM77)","v":5922},{"$f":"IF(BN75*BN77>SUM($Z19:BN19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BN$11)),SUM($Z19:BN19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BN$11)),BN75*BN77)","v":10659.6},{"$f":"IF(BO75*BO77>SUM($Z19:BO19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BO$11)),SUM($Z19:BO19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BO$11)),BO75*BO77)","v":9475.2000000000007},{"$f":"IF(BP75*BP77>SUM($Z19:BP19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BP$11)),SUM($Z19:BP19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BP$11)),BP75*BP77)","v":10659.6},{"$f":"IF(BQ75*BQ77>SUM($Z19:BQ19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BQ$11)),SUM($Z19:BQ19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BQ$11)),BQ75*BQ77)","v":6768},{"$f":"IF(BR75*BR77>SUM($Z19:BR19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BR$11)),SUM($Z19:BR19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BR$11)),BR75*BR77)","v":12182.4},{"$f":"IF(BS75*BS77>SUM($Z19:BS19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BS$11)),SUM($Z19:BS19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BS$11)),BS75*BS77)","v":10828.800000000001},{"$f":"IF(BT75*BT77>SUM($Z19:BT19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BT$11)),SUM($Z19:BT19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BT$11)),BT75*BT77)","v":12182.4},{"$f":"IF(BU75*BU77>SUM($Z19:BU19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BU$11)),SUM($Z19:BU19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BU$11)),BU75*BU77)","v":6768},{"$f":"IF(BV75*BV77>SUM($Z19:BV19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BV$11)),SUM($Z19:BV19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BV$11)),BV75*BV77)","v":12182.4},{"$f":"IF(BW75*BW77>SUM($Z19:BW19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BW$11)),SUM($Z19:BW19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BW$11)),BW75*BW77)","v":12182.400000000001},{"$f":"IF(BX75*BX77>SUM($Z19:BX19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BX$11)),SUM($Z19:BX19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BX$11)),BX75*BX77)","v":13705.2},{"$f":"IF(BY75*BY77>SUM($Z19:BY19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BY$11)),SUM($Z19:BY19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BY$11)),BY75*BY77)","v":7614},{"$f":"IF(BZ75*BZ77>SUM($Z19:BZ19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BZ$11)),SUM($Z19:BZ19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BZ$11)),BZ75*BZ77)","v":13705.2},{"$f":"IF(CA75*CA77>SUM($Z19:CA19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(CA$11)),SUM($Z19:CA19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(CA$11)),CA75*CA77)","v":12182.400000000001},{"$f":"IF(CB75*CB77>SUM($Z19:CB19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(CB$11)),SUM($Z19:CB19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(CB$11)),CB75*CB77)","v":13705.2},{"$f":"IF(CC75*CC77>SUM($Z19:CC19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(CC$11)),SUM($Z19:CC19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(CC$11)),CC75*CC77)","v":8460},{"$f":"IF(CD75*CD77>SUM($Z19:CD19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(CD$11)),SUM($Z19:CD19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(CD$11)),CD75*CD77)","v":15228},{"$f":"IF(CE75*CE77>SUM($Z19:CE19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(CE$11)),SUM($Z19:CE19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(CE$11)),CE75*CE77)","v":13536},{"$f":"IF(CF75*CF77>SUM($Z19:CF19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(CF$11)),SUM($Z19:CF19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(CF$11)),CF75*CF77)","v":15228},{"$f":"IF(CG75*CG77>SUM($Z19:CG19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(CG$11)),SUM($Z19:CG19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(CG$11)),CG75*CG77)","v":8460},{"$f":"IF(CH75*CH77>SUM($Z19:CH19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(CH$11)),SUM($Z19:CH19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(CH$11)),CH75*CH77)","v":15228},{"$f":"IF(CI75*CI77>SUM($Z19:CI19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(CI$11)),SUM($Z19:CI19)*$Q32*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(CI$11)),CI75*CI77)","v":0}]
[{"$f":"ROW()","v":87},null,null,null,null,null,{"$f":"IF($R87=\"^\",IF(COUNTIF(Lists!$13:$13,H87)=1,0,1),0)","v":0},{"$f":"H86","v":"Валовый поток гостей"},{"$f":"Q93","v":"Номерной фонд"},null,null,{"$f":"K16","v":1},"шт",null,null,null,null,null,null,{"$f":"IF(COUNTIFS($H:$H,$H87,$I:$I,$I87,$J:$J,\"\",$L:$L,$L87)=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z87:$CJ87)","v":347951.39999999997},null,null,{"$f":"AA86*AA93","v":0},{"$f":"AB86*AB93","v":0},0,0,56.000000000000007,63.000000000000007,80,144,216,243,250,450,616,693,540,972.00000000000011,1248,1404,1050,1890.0000000000002,2160.0000000000005,2430.0000000000005,1760,3168,3508.7999999999997,3947.3999999999996,2592,4665.5999999999995,4985.6000000000004,5608.8,3660,6588,6652.8,7484.4000000000005,4796.0000000000009,8632.8000000000011,8721.5999999999985,9811.7999999999975,5922,10659.6,9475.2000000000007,10659.6,6768,12182.4,10828.800000000001,12182.4,6768,12182.4,12182.400000000001,13705.2,7614,13705.2,12182.400000000001,13705.2,8460,15228,13536,15228,8460,15228,0]
[{"$f":"ROW()","v":88},null,null,null,null,null,{"$f":"IF($R88=\"^\",IF(COUNTIF(Lists!$13:$13,H88)=1,0,1),0)","v":0},{"$f":"H86","v":"Валовый поток гостей"},{"$f":"Q94","v":"Food&Beverage"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$87","v":"шт"},null,null,null,null,null,null,{"$f":"IF(COUNTIFS($H:$H,$H88,$I:$I,$I88,$J:$J,\"\",$L:$L,$L88)=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z88:$CJ88)","v":347951.39999999997},null,null,{"$f":"AA86*AA94","v":0},{"$f":"AB86*AB94","v":0},0,0,56.000000000000007,63.000000000000007,80,144,216,243,250,450,616,693,540,972.00000000000011,1248,1404,1050,1890.0000000000002,2160.0000000000005,2430.0000000000005,1760,3168,3508.7999999999997,3947.3999999999996,2592,4665.5999999999995,4985.6000000000004,5608.8,3660,6588,6652.8,7484.4000000000005,4796.0000000000009,8632.8000000000011,8721.5999999999985,9811.7999999999975,5922,10659.6,9475.2000000000007,10659.6,6768,12182.4,10828.800000000001,12182.4,6768,12182.4,12182.400000000001,13705.2,7614,13705.2,12182.400000000001,13705.2,8460,15228,13536,15228,8460,15228,0]
[{"$f":"ROW()","v":89},null,null,null,null,null,{"$f":"IF($R89=\"^\",IF(COUNTIF(Lists!$13:$13,H89)=1,0,1),0)","v":0},{"$f":"H86","v":"Валовый поток гостей"},{"$f":"Q95","v":"Развлекат. услуги"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$87","v":"шт"},null,null,null,null,null,null,{"$f":"IF(COUNTIFS($H:$H,$H89,$I:$I,$I89,$J:$J,\"\",$L:$L,$L89)=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z89:$CJ89)","v":347951.39999999997},null,null,{"$f":"AA86*AA95","v":0},{"$f":"AB86*AB95","v":0},0,0,56.000000000000007,63.000000000000007,80,144,216,243,250,450,616,693,540,972.00000000000011,1248,1404,1050,1890.0000000000002,2160.0000000000005,2430.0000000000005,1760,3168,3508.7999999999997,3947.3999999999996,2592,4665.5999999999995,4985.6000000000004,5608.8,3660,6588,6652.8,7484.4000000000005,4796.0000000000009,8632.8000000000011,8721.5999999999985,9811.7999999999975,5922,10659.6,9475.2000000000007,10659.6,6768,12182.4,10828.800000000001,12182.4,6768,12182.4,12182.400000000001,13705.2,7614,13705.2,12182.400000000001,13705.2,8460,15228,13536,15228,8460,15228,0]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":91}]
[{"$f":"ROW()","v":92},null,null,null,null,null,{"$f":"IF($R92=\"^\",IF(COUNTIF(Lists!$13:$13,H92)=1,0,1),0)","v":0},"Долевое распределние потока по продукции"]
[{"$f":"ROW()","v":93},null,null,null,null,null,{"$f":"IF($R93=\"^\",IF(COUNTIF(Lists!$13:$13,H93)=1,0,1),0)","v":0},{"$f":"Lists!$AM$13","v":"продукция"},{"$f":"Mrkting!$I$52","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",{"$f":"Lists!$AM$16","v":"Номерной фонд"},"^",{"$f":"IF(G93<>0,1,IF(OR($Q93=\"\",$Q93=0),0,IF($R93=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H93))),$Q93)=1,0,1),0)))","v":0},{"$f":"IF(OR(Q93=\"\",Q93=0),0,IF(COUNTIF(Q92:Q96,Q93)=1,0,1))","v":0},null,null,null,{"$f":"IF(SUMIFS($Z93:$CJ93,$Z93:$CJ93,\">\"&0)=0,0,AVERAGEIFS($Z93:$CJ93,$Z93:$CJ93,\">\"&0))","v":1},"*",null,1,{"$f":"AA93","v":1},{"$f":"AB93","v":1},{"$f":"AC93","v":1},{"$f":"AD93","v":1},{"$f":"AE93","v":1},{"$f":"AF93","v":1},{"$f":"AG93","v":1},{"$f":"AH93","v":1},{"$f":"AI93","v":1},{"$f":"AJ93","v":1},{"$f":"AK93","v":1},{"$f":"AL93","v":1},{"$f":"AM93","v":1},{"$f":"AN93","v":1},{"$f":"AO93","v":1},{"$f":"AP93","v":1},{"$f":"AQ93","v":1},{"$f":"AR93","v":1},{"$f":"AS93","v":1},{"$f":"AT93","v":1},{"$f":"AU93","v":1},{"$f":"AV93","v":1},{"$f":"AW93","v":1},{"$f":"AX93","v":1},{"$f":"AY93","v":1},{"$f":"AZ93","v":1},{"$f":"BA93","v":1},{"$f":"BB93","v":1},{"$f":"BC93","v":1},{"$f":"BD93","v":1},{"$f":"BE93","v":1},{"$f":"BF93","v":1},{"$f":"BG93","v":1},{"$f":"BH93","v":1},{"$f":"BI93","v":1},{"$f":"BJ93","v":1},{"$f":"BK93","v":1},{"$f":"BL93","v":1},{"$f":"BM93","v":1},{"$f":"BN93","v":1},{"$f":"BO93","v":1},{"$f":"BP93","v":1},{"$f":"BQ93","v":1},{"$f":"BR93","v":1},{"$f":"BS93","v":1},{"$f":"BT93","v":1},{"$f":"BU93","v":1},{"$f":"BV93","v":1},{"$f":"BW93","v":1},{"$f":"BX93","v":1},{"$f":"BY93","v":1},{"$f":"BZ93","v":1},{"$f":"CA93","v":1},{"$f":"CB93","v":1},{"$f":"CC93","v":1},{"$f":"CD93","v":1},{"$f":"CE93","v":1},{"$f":"CF93","v":1},{"$f":"CG93","v":1},{"$f":"CH93","v":1}]
[{"$f":"ROW()","v":94},null,null,null,null,null,{"$f":"IF($R94=\"^\",IF(COUNTIF(Lists!$13:$13,H94)=1,0,1),0)","v":0},{"$f":"Lists!$AM$13","v":"продукция"},{"$f":"Mrkting!$I$52","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",{"$f":"Lists!$AM$17","v":"Food&Beverage"},"^",{"$f":"IF(G94<>0,1,IF(OR($Q94=\"\",$Q94=0),0,IF($R94=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H94))),$Q94)=1,0,1),0)))","v":0},{"$f":"IF(OR(Q94=\"\",Q94=0),0,IF(COUNTIF(Q92:Q96,Q94)=1,0,1))","v":0},null,null,null,{"$f":"IF(SUMIFS($Z94:$CJ94,$Z94:$CJ94,\">\"&0)=0,0,AVERAGEIFS($Z94:$CJ94,$Z94:$CJ94,\">\"&0))","v":1},"*",null,1,{"$f":"AA94","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$f":"ROW()","v":95},null,null,null,null,null,{"$f":"IF($R95=\"^\",IF(COUNTIF(Lists!$13:$13,H95)=1,0,1),0)","v":0},{"$f":"Lists!$AM$13","v":"продукция"},{"$f":"Mrkting!$I$52","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",{"$f":"Lists!$AM$18","v":"Развлекат. услуги"},"^",{"$f":"IF(G95<>0,1,IF(OR($Q95=\"\",$Q95=0),0,IF($R95=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H95))),$Q95)=1,0,1),0)))","v":0},{"$f":"IF(OR(Q95=\"\",Q95=0),0,IF(COUNTIF(Q92:Q96,Q95)=1,0,1))","v":0},null,null,null,{"$f":"IF(SUMIFS($Z95:$CJ95,$Z95:$CJ95,\">\"&0)=0,0,AVERAGEIFS($Z95:$CJ95,$Z95:$CJ95,\">\"&0))","v":1},"*",null,1,{"$f":"AA95","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$f":"ROW()","v":96},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":97}]
[{"$f":"ROW()","v":98},null,null,null,null,null,{"$f":"IF($R98=\"^\",IF(COUNTIF(Lists!$13:$13,H98)=1,0,1),0)","v":0},"Базовый прайс-лист продукции",null,null,null,null,"руб./гость",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z98:$CJ98,$Z98:$CJ98,\">\"&0)=0,0,AVERAGEIFS($Z98:$CJ98,$Z98:$CJ98,\">\"&0))","v":53525.497865739839},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT(AA93:AA96,AA99:AA102))","v":48882.978723404252},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT(AB93:AB96,AB99:AB102))","v":48882.978723404252},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT(AC93:AC96,AC99:AC102))","v":48882.978723404252},48882.978723404252,48882.978723404252,48882.978723404252,49860.638297872341,49860.638297872341,49860.638297872341,49860.638297872341,49860.638297872341,49860.638297872341,50857.851063829788,50857.851063829788,50857.851063829788,50857.851063829788,50857.851063829788,50857.851063829788,51875.008085106376,51875.008085106376,51875.008085106376,51875.008085106376,51875.008085106376,51875.008085106376,52912.508246808509,52912.508246808509,52912.508246808509,52912.508246808509,52912.508246808509,52912.508246808509,53970.758411744682,53970.758411744682,53970.758411744682,53970.758411744682,53970.758411744682,53970.758411744682,55050.173579979579,55050.173579979579,55050.173579979579,55050.173579979579,55050.173579979579,55050.173579979579,56151.177051579165,56151.177051579165,56151.177051579165,56151.177051579165,56151.177051579165,56151.177051579165,57274.200592610745,57274.200592610745,57274.200592610745,57274.200592610745,57274.200592610745,57274.200592610745,58419.684604462971,58419.684604462971,58419.684604462971,58419.684604462971,58419.684604462971,58419.684604462971,0]
[{"$f":"ROW()","v":99},null,null,null,null,null,{"$f":"IF($R99=\"^\",IF(COUNTIF(Lists!$13:$13,H99)=1,0,1),0)","v":0},{"$f":"H98","v":"Базовый прайс-лист продукции"},{"$f":"Q93","v":"Номерной фонд"},null,null,null,"руб./шт",null,null,"M",{"$f":"MAIN!$Q$55*(1+Sens!$Q$45)","v":6702.1276595744685},null,{"$f":"IF(G99<>0,1,IF(OR($Q99=\"\",$Q99=0),0,IF($R99=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H99))),$Q99)=1,0,1),0)))","v":0},null,null,null,null,{"$f":"IF(SUMIFS($Z99:$CJ99,$Z99:$CJ99,\">\"&0)=0,0,AVERAGEIFS($Z99:$CJ99,$Z99:$CJ99,\">\"&0))","v":36693.21398848325},null,null,{"$f":"IF(AA$11=\"\",0,$Q34*$Q99*POWER((1+$Q104),INT((AA$2-1)/IF($Q105=0,1,$Q105))))","v":33510.638297872341},{"$f":"IF(AB$11=\"\",0,$Q34*$Q99*POWER((1+$Q104),INT((AB$2-1)/IF($Q105=0,1,$Q105))))","v":33510.638297872341},33510.638297872341,33510.638297872341,33510.638297872341,33510.638297872341,34180.851063829788,34180.851063829788,34180.851063829788,34180.851063829788,34180.851063829788,34180.851063829788,34864.468085106382,34864.468085106382,34864.468085106382,34864.468085106382,34864.468085106382,34864.468085106382,35561.757446808508,35561.757446808508,35561.757446808508,35561.757446808508,35561.757446808508,35561.757446808508,36272.992595744683,36272.992595744683,36272.992595744683,36272.992595744683,36272.992595744683,36272.992595744683,36998.452447659576,36998.452447659576,36998.452447659576,36998.452447659576,36998.452447659576,36998.452447659576,37738.421496612769,37738.421496612769,37738.421496612769,37738.421496612769,37738.421496612769,37738.421496612769,38493.189926545019,38493.189926545019,38493.189926545019,38493.189926545019,38493.189926545019,38493.189926545019,39263.053725075923,39263.053725075923,39263.053725075923,39263.053725075923,39263.053725075923,39263.053725075923,40048.314799577442,40048.314799577442,40048.314799577442,40048.314799577442,40048.314799577442,40048.314799577442,0]
[{"$f":"ROW()","v":100},null,null,null,null,null,{"$f":"IF($R100=\"^\",IF(COUNTIF(Lists!$13:$13,H100)=1,0,1),0)","v":0},{"$f":"H98","v":"Базовый прайс-лист продукции"},{"$f":"Q94","v":"Food&Beverage"},null,null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"M",{"$f":"MAIN!$Q$56*(1+Sens!$Q$45)","v":2425.5319148936169},null,{"$f":"IF(G100<>0,1,IF(OR($Q100=\"\",$Q100=0),0,IF($R100=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H100))),$Q100)=1,0,1),0)))","v":0},null,null,null,null,{"$f":"IF(SUMIFS($Z100:$CJ100,$Z100:$CJ100,\">\"&0)=0,0,AVERAGEIFS($Z100:$CJ100,$Z100:$CJ100,\">\"&0))","v":13279.448872022514},null,null,{"$f":"IF(AA$11=\"\",0,$Q34*$Q100*POWER((1+$Q104),INT((AA$2-1)/IF($Q105=0,1,$Q105))))","v":12127.659574468085},{"$f":"IF(AB$11=\"\",0,$Q34*$Q100*POWER((1+$Q104),INT((AB$2-1)/IF($Q105=0,1,$Q105))))","v":12127.659574468085},12127.659574468085,12127.659574468085,12127.659574468085,12127.659574468085,12370.212765957447,12370.212765957447,12370.212765957447,12370.212765957447,12370.212765957447,12370.212765957447,12617.617021276596,12617.617021276596,12617.617021276596,12617.617021276596,12617.617021276596,12617.617021276596,12869.969361702128,12869.969361702128,12869.969361702128,12869.969361702128,12869.969361702128,12869.969361702128,13127.368748936171,13127.368748936171,13127.368748936171,13127.368748936171,13127.368748936171,13127.368748936171,13389.916123914894,13389.916123914894,13389.916123914894,13389.916123914894,13389.916123914894,13389.916123914894,13657.714446393193,13657.714446393193,13657.714446393193,13657.714446393193,13657.714446393193,13657.714446393193,13930.868735321053,13930.868735321053,13930.868735321053,13930.868735321053,13930.868735321053,13930.868735321053,14209.486110027476,14209.486110027476,14209.486110027476,14209.486110027476,14209.486110027476,14209.486110027476,14493.675832228026,14493.675832228026,14493.675832228026,14493.675832228026,14493.675832228026,14493.675832228026,0]
[{"$f":"ROW()","v":101},null,null,null,null,null,{"$f":"IF($R101=\"^\",IF(COUNTIF(Lists!$13:$13,H101)=1,0,1),0)","v":0},{"$f":"H98","v":"Базовый прайс-лист продукции"},{"$f":"Q95","v":"Развлекат. услуги"},null,null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"M",{"$f":"MAIN!$Q$57*(1+Sens!$Q$45)","v":648.936170212766},null,{"$f":"IF(G101<>0,1,IF(OR($Q101=\"\",$Q101=0),0,IF($R101=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H101))),$Q101)=1,0,1),0)))","v":0},null,null,null,null,{"$f":"IF(SUMIFS($Z101:$CJ101,$Z101:$CJ101,\">\"&0)=0,0,AVERAGEIFS($Z101:$CJ101,$Z101:$CJ101,\">\"&0))","v":3552.8350052340897},null,null,{"$f":"IF(AA$11=\"\",0,$Q34*$Q101*POWER((1+$Q104),INT((AA$2-1)/IF($Q105=0,1,$Q105))))","v":3244.6808510638302},{"$f":"IF(AB$11=\"\",0,$Q34*$Q101*POWER((1+$Q104),INT((AB$2-1)/IF($Q105=0,1,$Q105))))","v":3244.6808510638302},3244.6808510638302,3244.6808510638302,3244.6808510638302,3244.6808510638302,3309.5744680851067,3309.5744680851067,3309.5744680851067,3309.5744680851067,3309.5744680851067,3309.5744680851067,3375.7659574468089,3375.7659574468089,3375.7659574468089,3375.7659574468089,3375.7659574468089,3375.7659574468089,3443.2812765957451,3443.2812765957451,3443.2812765957451,3443.2812765957451,3443.2812765957451,3443.2812765957451,3512.1469021276598,3512.1469021276598,3512.1469021276598,3512.1469021276598,3512.1469021276598,3512.1469021276598,3582.3898401702131,3582.3898401702131,3582.3898401702131,3582.3898401702131,3582.3898401702131,3582.3898401702131,3654.0376369736177,3654.0376369736177,3654.0376369736177,3654.0376369736177,3654.0376369736177,3654.0376369736177,3727.1183897130891,3727.1183897130891,3727.1183897130891,3727.1183897130891,3727.1183897130891,3727.1183897130891,3801.6607575073513,3801.6607575073513,3801.6607575073513,3801.6607575073513,3801.6607575073513,3801.6607575073513,3877.6939726574983,3877.6939726574983,3877.6939726574983,3877.6939726574983,3877.6939726574983,3877.6939726574983,0]
[{"$f":"ROW()","v":102},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":103},null,null,null,null,null,{"$f":"IF($R103=\"^\",IF(COUNTIF(Lists!$13:$13,H103)=1,0,1),0)","v":0},"Индексация прайс-листа"]
[{"$f":"ROW()","v":104},null,null,null,null,null,{"$f":"IF($R104=\"^\",IF(COUNTIF(Lists!$13:$13,H104)=1,0,1),0)","v":0},{"$f":"H103","v":"Индексация прайс-листа"},"Процент индексации/прироста",null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"M",{"$f":"MAIN!$Q$58","v":0.02},null,{"$f":"IF(G104<>0,1,IF(OR($Q104=\"\",$Q104=0),0,IF($R104=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H104))),$Q104)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":105},null,null,null,null,null,{"$f":"IF($R105=\"^\",IF(COUNTIF(Lists!$13:$13,H105)=1,0,1),0)","v":0},{"$f":"H103","v":"Индексация прайс-листа"},"Частота индексации",null,null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",6,null,{"$f":"IF(G105<>0,1,IF(OR($Q105=\"\",$Q105=0),0,IF($R105=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H105))),$Q105)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":106}]
[{"$f":"ROW()","v":107},null,null,null,null,null,{"$f":"IF($R107=\"^\",IF(COUNTIF(Lists!$13:$13,H107)=1,0,1),0)","v":0},"Общий оборот (GMV)",null,null,null,{"$f":"K16","v":1},"руб.",null,null,null,null,null,null,{"$f":"IF(ABS(X107-SUM(X108:X111))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z107:$CJ107)","v":19475638497.029514},null,null,{"$f":"AA86*AA98","v":0},{"$f":"AB86*AB98","v":0},0,0,2737446.8085106383,3079627.6595744682,3988851.0638297871,7179931.9148936169,10769897.872340426,12116135.106382979,12465159.574468086,22437287.234042555,31328436.255319148,35244490.787234046,27463239.574468087,49433831.234042563,63470598.127659574,71404422.893617019,54468758.489361696,98043765.280851066,112050017.4638298,126056269.64680852,91300014.229787216,164340025.613617,185659408.9364017,208866835.0534519,137149221.37572765,246868598.47630975,263800601.11528853,296775676.25469959,197532975.78698555,355559356.41657394,359056661.56165504,403938744.25686193,258843757.34272754,465918763.21690953,480125593.89514983,540141293.13204348,326007127.94063908,586812830.29315031,521611404.70502257,586812830.29315031,380031166.28508776,684056099.31315804,608049866.05614054,684056099.31315804,380031166.28508776,684056099.31315804,697737221.29942119,784954373.96184886,436085763.3121382,784954373.96184886,697737221.29942119,784954373.96184886,494230531.75375676,889614957.15676212,790768850.80601072,889614957.15676212,494230531.75375676,889614957.15676212,0]
[{"$f":"ROW()","v":108},null,null,null,null,null,{"$f":"IF($R108=\"^\",IF(COUNTIF(Lists!$13:$13,H108)=1,0,1),0)","v":0},{"$f":"H107","v":"Общий оборот (GMV)"},{"$f":"Q93","v":"Номерной фонд"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z108:$CJ108)","v":13351090590.999557},null,null,{"$f":"AA87*AA99","v":0},{"$f":"AB87*AB99","v":0},0,0,1876595.7446808515,2111170.2127659577,2734468.0851063831,4922042.5531914895,7383063.8297872338,8305946.8085106388,8545212.7659574468,15381382.978723405,21476512.340425532,24161076.382978722,18826812.765957445,33888262.978723407,43510856.170212768,48949713.191489361,37339845.319148935,67211721.574468091,76813396.085106388,86415070.595744684,62588693.106382973,112659647.59148934,127274676.41994894,143184010.97244254,94019596.808170214,169235274.25470638,180842631.88534471,203447960.87101278,135414335.95843405,243745804.72518128,246143304.44378963,276911217.49926335,177444577.93897536,319400240.29015565,329139416.92485785,370281844.04046506,223486932.10294083,402276477.78529346,357579091.36470532,402276477.78529346,260521909.42285669,468939436.961142,416835055.07657075,468939436.961142,260521909.42285669,468939436.961142,478318225.70036495,538108003.91291058,298948891.06272805,538108003.91291058,478318225.70036495,538108003.91291058,338808743.20442516,609855737.76796532,542093989.1270802,609855737.76796532,338808743.20442516,609855737.76796532,0]
[{"$f":"ROW()","v":109},null,null,null,null,null,{"$f":"IF($R109=\"^\",IF(COUNTIF(Lists!$13:$13,H109)=1,0,1),0)","v":0},{"$f":"H107","v":"Общий оборот (GMV)"},{"$f":"Q94","v":"Food&Beverage"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z109:$CJ109)","v":4831823261.5046024},null,null,{"$f":"AA88*AA100","v":0},0,0,0,679148.93617021281,764042.55319148942,989617.02127659577,1781310.6382978724,2671965.9574468085,3005961.7021276597,3092553.1914893617,5566595.7446808508,7772452.0851063831,8744008.5957446806,6813513.1914893612,12264323.744680852,15746786.042553192,17715134.297872338,13513467.829787234,24324242.093617026,27799133.821276601,31274025.548936177,22651146.076595746,40772062.937872343,46061311.466267236,51818975.399550639,34026139.797242552,61247051.635036595,65447809.634696178,73628785.839033201,49007093.013528511,88212767.42435132,89080433.989181012,100215488.23782864,64218037.730295844,115592467.91453251,119117122.31566285,134006762.60512069,80880984.951540485,145585772.91277289,129409575.92246479,145585772.91277289,94284119.600652888,169711415.2811752,150854591.36104465,169711415.2811752,94284119.600652888,169711415.2811752,173105643.58679873,194743849.03514856,108191027.2417492,194743849.03514856,173105643.58679873,194743849.03514856,122616497.5406491,220709695.57316837,196186396.06503856,220709695.57316837,122616497.5406491,220709695.57316837,0]
[{"$f":"ROW()","v":110},null,null,null,null,null,{"$f":"IF($R110=\"^\",IF(COUNTIF(Lists!$13:$13,H110)=1,0,1),0)","v":0},{"$f":"H107","v":"Общий оборот (GMV)"},{"$f":"Q95","v":"Развлекат. услуги"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z110:$CJ110)","v":1292724644.5253539},null,null,{"$f":"AA89*AA101","v":0},0,0,0,181702.12765957453,204414.89361702133,264765.95744680852,476578.72340425535,714868.08510638308,804226.59574468096,827393.61702127662,1489308.510638298,2079471.8297872343,2339405.8085106388,1822913.6170212768,3281244.5106382985,4212955.9148936179,4739575.4042553194,3615445.3404255323,6507801.6127659595,7437487.5574468113,8367173.5021276623,6060175.046808511,10908315.084255321,12323421.050185531,13863848.681458723,9103484.7703148946,16386272.586566808,17510159.595247664,19698929.544653621,13111546.815022981,23600784.267041363,23832923.128684394,26812038.519769944,17181141.673456345,30926055.012221418,31869054.6546291,35852686.486457735,21639210.886157766,38950579.595083974,34622737.417852424,38950579.595083974,25225137.261578187,45405247.070840731,40360219.618525103,45405247.070840731,25225137.261578187,45405247.070840731,46313352.012257561,52102521.013789751,28945845.007660974,52102521.013789751,46313352.012257561,52102521.013789751,32805291.008682437,59049523.815628387,52488465.6138919,59049523.815628387,32805291.008682437,59049523.815628387,0]
[{"$f":"ROW()","v":111},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":112}]
[{"$f":"ROW()","v":113},null,null,null,null,null,{"$f":"IF($R113=\"^\",IF(COUNTIF(Lists!$13:$13,H113)=1,0,1),0)","v":0},"Доля продаж со скидками"]
[{"$f":"ROW()","v":114},null,null,null,null,null,{"$f":"IF($R114=\"^\",IF(COUNTIF(Lists!$13:$13,H114)=1,0,1),0)","v":0},{"$f":"Lists!$AM$13","v":"продукция"},{"$f":"Mrkting!$I$52","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,{"$f":"Q93","v":"Номерной фонд"},null,{"$f":"IF(G114<>0,1,IF(OR($Q114=\"\",$Q114=0),0,IF($R114=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H114))),$Q114)=1,0,1),0)))","v":0},{"$f":"IF(OR(Q114=\"\",Q114=0),0,IF(COUNTIF(Q113:Q117,Q114)=1,0,1))","v":0},null,null,null,{"$f":"IF(SUMIFS($Z114:$CJ114,$Z114:$CJ114,\">\"&0)=0,0,AVERAGEIFS($Z114:$CJ114,$Z114:$CJ114,\">\"&0))","v":0.30000000000000038},"*",null,0.3,{"$f":"AA114","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[{"$f":"ROW()","v":115},null,null,null,null,null,{"$f":"IF($R115=\"^\",IF(COUNTIF(Lists!$13:$13,H115)=1,0,1),0)","v":0},{"$f":"Lists!$AM$13","v":"продукция"},{"$f":"Mrkting!$I$52","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,{"$f":"Q94","v":"Food&Beverage"},null,{"$f":"IF(G115<>0,1,IF(OR($Q115=\"\",$Q115=0),0,IF($R115=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H115))),$Q115)=1,0,1),0)))","v":0},{"$f":"IF(OR(Q115=\"\",Q115=0),0,IF(COUNTIF(Q113:Q117,Q115)=1,0,1))","v":0},null,null,null,{"$f":"IF(SUMIFS($Z115:$CJ115,$Z115:$CJ115,\">\"&0)=0,0,AVERAGEIFS($Z115:$CJ115,$Z115:$CJ115,\">\"&0))","v":0.39999999999999963},"*",null,0.4,{"$f":"AA115","v":0.4},0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4]
[{"$f":"ROW()","v":116},null,null,null,null,null,{"$f":"IF($R116=\"^\",IF(COUNTIF(Lists!$13:$13,H116)=1,0,1),0)","v":0},{"$f":"Lists!$AM$13","v":"продукция"},{"$f":"Mrkting!$I$52","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,{"$f":"Q95","v":"Развлекат. услуги"},null,{"$f":"IF(G116<>0,1,IF(OR($Q116=\"\",$Q116=0),0,IF($R116=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H116))),$Q116)=1,0,1),0)))","v":0},{"$f":"IF(OR(Q116=\"\",Q116=0),0,IF(COUNTIF(Q113:Q117,Q116)=1,0,1))","v":0},null,null,null,{"$f":"IF(SUMIFS($Z116:$CJ116,$Z116:$CJ116,\">\"&0)=0,0,AVERAGEIFS($Z116:$CJ116,$Z116:$CJ116,\">\"&0))","v":0.5},"*",null,0.5,{"$f":"AA116","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[{"$f":"ROW()","v":117},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":118}]
[{"$f":"ROW()","v":119},null,null,null,null,null,{"$f":"IF($R119=\"^\",IF(COUNTIF(Lists!$13:$13,H119)=1,0,1),0)","v":0},"Средний размер скидок"]
[{"$f":"ROW()","v":120},null,null,null,null,null,{"$f":"IF($R120=\"^\",IF(COUNTIF(Lists!$13:$13,H120)=1,0,1),0)","v":0},{"$f":"H119","v":"Средний размер скидок"},{"$f":"Q93","v":"Номерной фонд"},null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",0.2,null,{"$f":"IF(G120<>0,1,IF(OR($Q120=\"\",$Q120=0),0,IF($R120=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H120))),$Q120)=1,0,1),0)))","v":0},null,null,null,null,{"$f":"IF(SUMIFS($Z120:$CJ120,$Z120:$CJ120,\">\"&0)=0,0,AVERAGEIFS($Z120:$CJ120,$Z120:$CJ120,\">\"&0))","v":0.10499999999999998},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q120+$Q125*INT((AA$2-1)/IF($Q126=0,1,$Q126))<0,0,IF($Q120+$Q125*INT((AA$2-1)/IF($Q126=0,1,$Q126))>$Q127,$Q127,$Q120+$Q125*INT((AA$2-1)/IF($Q126=0,1,$Q126)))))","v":0.2},{"$f":"IF(AB$11=\"\",0,IF($Q120+$Q125*INT((AB$2-1)/IF($Q126=0,1,$Q126))<0,0,IF($Q120+$Q125*INT((AB$2-1)/IF($Q126=0,1,$Q126))>$Q127,$Q127,$Q120+$Q125*INT((AB$2-1)/IF($Q126=0,1,$Q126)))))","v":0.2},0.2,0.19,0.19,0.19,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.17,0.17,0.17,0.16,0.16,0.16,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.13,0.13,0.13,0.12000000000000001,0.12000000000000001,0.12000000000000001,0.11000000000000001,0.11000000000000001,0.11000000000000001,0.1,0.1,0.1,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,8.0000000000000016E-2,8.0000000000000016E-2,8.0000000000000016E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,0.06,0.06,0.06,5.0000000000000017E-2,5.0000000000000017E-2,5.0000000000000017E-2,4.0000000000000008E-2,4.0000000000000008E-2,4.0000000000000008E-2,0.03,0.03,0.03,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,0]
[{"$f":"ROW()","v":121},null,null,null,null,null,{"$f":"IF($R121=\"^\",IF(COUNTIF(Lists!$13:$13,H121)=1,0,1),0)","v":0},{"$f":"H119","v":"Средний размер скидок"},{"$f":"Q94","v":"Food&Beverage"},null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",0.25,null,{"$f":"IF(G121<>0,1,IF(OR($Q121=\"\",$Q121=0),0,IF($R121=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H121))),$Q121)=1,0,1),0)))","v":0},null,null,null,null,{"$f":"IF(SUMIFS($Z121:$CJ121,$Z121:$CJ121,\">\"&0)=0,0,AVERAGEIFS($Z121:$CJ121,$Z121:$CJ121,\">\"&0))","v":0.15500000000000005},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q121+$Q125*INT((AA$2-1)/IF($Q126=0,1,$Q126))<0,0,IF($Q121+$Q125*INT((AA$2-1)/IF($Q126=0,1,$Q126))>$Q127,$Q127,$Q121+$Q125*INT((AA$2-1)/IF($Q126=0,1,$Q126)))))","v":0.25},{"$f":"IF(AB$11=\"\",0,IF($Q121+$Q125*INT((AB$2-1)/IF($Q126=0,1,$Q126))<0,0,IF($Q121+$Q125*INT((AB$2-1)/IF($Q126=0,1,$Q126))>$Q127,$Q127,$Q121+$Q125*INT((AB$2-1)/IF($Q126=0,1,$Q126)))))","v":0.25},0.25,0.24,0.24,0.24,0.23,0.23,0.23,0.22,0.22,0.22,0.21,0.21,0.21,0.2,0.2,0.2,0.19,0.19,0.19,0.18,0.18,0.18,0.16999999999999998,0.16999999999999998,0.16999999999999998,0.16,0.16,0.16,0.15,0.15,0.15,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.13,0.13,0.13,0.12,0.12,0.12,0.10999999999999999,0.10999999999999999,0.10999999999999999,0.1,0.1,0.1,0.09,0.09,0.09,7.9999999999999988E-2,7.9999999999999988E-2,7.9999999999999988E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,0.06,0.06,0.06,0]
[{"$f":"ROW()","v":122},null,null,null,null,null,{"$f":"IF($R122=\"^\",IF(COUNTIF(Lists!$13:$13,H122)=1,0,1),0)","v":0},{"$f":"H119","v":"Средний размер скидок"},{"$f":"Q95","v":"Развлекат. услуги"},null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",0.3,null,{"$f":"IF(G122<>0,1,IF(OR($Q122=\"\",$Q122=0),0,IF($R122=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H122))),$Q122)=1,0,1),0)))","v":0},null,null,null,null,{"$f":"IF(SUMIFS($Z122:$CJ122,$Z122:$CJ122,\">\"&0)=0,0,AVERAGEIFS($Z122:$CJ122,$Z122:$CJ122,\">\"&0))","v":0.20499999999999999},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q122+$Q125*INT((AA$2-1)/IF($Q126=0,1,$Q126))<0,0,IF($Q122+$Q125*INT((AA$2-1)/IF($Q126=0,1,$Q126))>$Q127,$Q127,$Q122+$Q125*INT((AA$2-1)/IF($Q126=0,1,$Q126)))))","v":0.3},{"$f":"IF(AB$11=\"\",0,IF($Q122+$Q125*INT((AB$2-1)/IF($Q126=0,1,$Q126))<0,0,IF($Q122+$Q125*INT((AB$2-1)/IF($Q126=0,1,$Q126))>$Q127,$Q127,$Q122+$Q125*INT((AB$2-1)/IF($Q126=0,1,$Q126)))))","v":0.3},0.3,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.27999999999999997,0.27999999999999997,0.27999999999999997,0.27,0.27,0.27,0.26,0.26,0.26,0.25,0.25,0.25,0.24,0.24,0.24,0.22999999999999998,0.22999999999999998,0.22999999999999998,0.21999999999999997,0.21999999999999997,0.21999999999999997,0.21,0.21,0.21,0.19999999999999998,0.19999999999999998,0.19999999999999998,0.19,0.19,0.19,0.18,0.18,0.18,0.16999999999999998,0.16999999999999998,0.16999999999999998,0.15999999999999998,0.15999999999999998,0.15999999999999998,0.15,0.15,0.15,0.13999999999999999,0.13999999999999999,0.13999999999999999,0.12999999999999998,0.12999999999999998,0.12999999999999998,0.12,0.12,0.12,0.10999999999999999,0.10999999999999999,0.10999999999999999,0]
[{"$f":"ROW()","v":123},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":124},null,null,null,null,null,{"$f":"IF($R124=\"^\",IF(COUNTIF(Lists!$13:$13,H124)=1,0,1),0)","v":0},"Линейные изменения размеров скидок"]
[{"$f":"ROW()","v":125},null,null,null,null,null,{"$f":"IF($R125=\"^\",IF(COUNTIF(Lists!$13:$13,H125)=1,0,1),0)","v":0},{"$f":"H124","v":"Линейные изменения размеров скидок"},{"$f":"Mrkting!$I$55","v":"Коэффициент прироста"},null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",-0.01,null,{"$f":"IF(G125<>0,1,IF(OR($Q125=\"\",$Q125=0),0,IF($R125=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H125))),$Q125)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":126},null,null,null,null,null,{"$f":"IF($R126=\"^\",IF(COUNTIF(Lists!$13:$13,H126)=1,0,1),0)","v":0},{"$f":"H124","v":"Линейные изменения размеров скидок"},{"$f":"Mrkting!$I$56","v":"Частота приростов"},null,null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",3,null,{"$f":"IF(G126<>0,1,IF(OR($Q126=\"\",$Q126=0),0,IF($R126=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H126))),$Q126)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":127},null,null,null,null,null,{"$f":"IF($R127=\"^\",IF(COUNTIF(Lists!$13:$13,H127)=1,0,1),0)","v":0},{"$f":"H124","v":"Линейные изменения размеров скидок"},{"$f":"Mrkting!$I$84","v":"Максимальное значение"},null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",0.5,null,{"$f":"IF(G127<>0,1,IF(OR($Q127=\"\",$Q127=0),0,IF($R127=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H127))),$Q127)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":128}]
[{"$f":"ROW()","v":129},null,null,null,null,null,{"$f":"IF($R129=\"^\",IF(COUNTIF(Lists!$13:$13,H129)=1,0,1),0)","v":0},"Маркетинговые скидки",null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X129-SUM($X130:$X133))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z129:$CJ129)","v":537536833.95523226},null,null,{"$f":"SUM(AA130:AA133)","v":0},{"$f":"SUM(AB130:AB133)","v":0},0,0,198511.06382978728,223324.94680851066,275773.27659574471,496391.8978723404,744587.84680851072,796698.50744680862,819648.67021276604,1475367.6063829786,1954089.9053617022,2198351.1435319148,1713000.8910638297,2916273.2974468088,3744350.9004255328,4212394.7629787233,3029150.4993191492,5452470.8987744693,6231395.3128851075,6584142.545502129,4768761.6790468078,8583771.0222842544,9069633.8463447429,10203338.077137835,6699866.31604126,11225133.97663717,11995033.426337937,13494412.604630178,8314010.3410670292,14965218.613920655,15112417.485532988,15635813.87317666,10019422.176227257,18034959.917209059,16961651.28552768,19081857.696218636,11517026.567704884,18746722.398886397,16663753.243454577,18746722.398886397,10855906.612966402,19540631.90333952,17369450.580746245,17227941.695977196,9571078.719987331,17227941.695977196,15213556.518387161,17115251.083185557,9508472.8239919767,14461439.070237283,12854612.506877583,14461439.070237283,7434431.8508856744,13381977.331594214,11895090.961417077,10374323.7169195,5763513.1760663884,10374323.7169195,0]
[{"$f":"ROW()","v":130},null,null,null,null,null,{"$f":"IF($R130=\"^\",IF(COUNTIF(Lists!$13:$13,H130)=1,0,1),0)","v":0},{"$f":"H129","v":"Маркетинговые скидки"},{"$f":"Q93","v":"Номерной фонд"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z130:$CJ130)","v":228882915.34691638},null,null,{"$f":"AA108*AA114*AA120","v":0},{"$f":"AB108*AB114*AB120","v":0},0,0,106965.95744680853,120336.70212765959,147661.27659574471,265790.29787234042,398685.44680851069,423603.2872340426,435805.85106382979,784450.53191489365,1030872.5923404256,1159731.6663829787,903687.01276595728,1524971.8340425533,1957988.527659575,2202737.0936170216,1568273.5034042555,2822892.30612766,3226162.6355744684,3370187.7532340428,2440959.0311489361,4393726.2560680844,4581888.3511181623,5154624.3950079316,3384705.4850941282,5584764.0504053114,5967806.852216376,6713782.7087434223,4062430.0787530215,7312374.1417554384,7384299.1333136894,7476602.8724801112,4791003.6043523354,8623806.487834204,7899346.0061965901,8886764.2569711637,5363686.3704705806,8447806.0334911626,7509160.9186588125,8447806.0334911626,4689394.3696114197,8440909.8653005566,7503030.9913782729,7034091.5544171324,3907828.6413428513,7034091.5544171324,5739818.7084043799,6457296.046954928,3587386.6927527371,4842972.0352161946,4304864.0313032838,4842972.0352161946,2032852.4592265526,3659134.4266077951,3252563.9347624839,1829567.2133038975,1016426.2296132763,1829567.2133038975,0]
[{"$f":"ROW()","v":131},null,null,null,null,null,{"$f":"IF($R131=\"^\",IF(COUNTIF(Lists!$13:$13,H131)=1,0,1),0)","v":0},{"$f":"H129","v":"Маркетинговые скидки"},{"$f":"Q94","v":"Food&Beverage"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z131:$CJ131)","v":207081554.54035011},null,null,{"$f":"AA109*AA115*AA121","v":0},0,0,0,65198.29787234043,73348.085106382976,91044.765957446813,163880.57872340427,245820.8680851064,264524.62978723407,272144.68085106387,489860.42553191487,652885.97514893615,734496.72204255313,572335.10808510636,981145.89957446815,1259742.8834042556,1417210.7438297872,1027023.5550638299,1848642.399114894,2112734.170417022,2251729.8395234048,1630882.5175148936,2935588.5315268086,3132169.1797061721,3523690.3271694435,2313777.5062124934,3919811.3046423425,4188659.8166205557,4712242.2936981246,2940425.5808117106,5292766.04546108,5344826.0393508608,5612067.3413184052,3596210.1128965677,6473178.2032138212,6194090.3604144687,6968351.6554662762,4205811.2174801053,6988117.099813099,6211659.6442783102,6988117.099813099,4148501.2624287265,7467302.2723717075,6637602.0198859638,6788456.6112470077,3771364.7840261157,6788456.6112470077,6231803.1691247541,7010778.5652653491,3894876.9807029711,6231803.1691247541,5539380.594777558,6231803.1691247541,3433261.9311381751,6179871.4760487154,5493219.0898210797,5297032.6937560411,2942795.9409755785,5297032.6937560411,0]
[{"$f":"ROW()","v":132},null,null,null,null,null,{"$f":"IF($R132=\"^\",IF(COUNTIF(Lists!$13:$13,H132)=1,0,1),0)","v":0},{"$f":"H129","v":"Маркетинговые скидки"},{"$f":"Q95","v":"Развлекат. услуги"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z132:$CJ132)","v":101572364.06796584},null,null,{"$f":"AA110*AA116*AA122","v":0},{"$f":"AB110*AB116*AB122","v":0},0,0,26346.808510638304,29640.159574468089,37067.234042553187,66721.02127659574,100081.53191489363,108570.59042553193,111698.13829787236,201056.64893617024,270331.33787234046,304122.75510638306,236978.77021276599,410155.56382978731,526619.48936170223,592446.92553191492,433853.44085106388,780936.19353191508,892498.50689361733,962224.95274468104,696920.13038297871,1254456.2346893619,1355576.3155204083,1525023.3549604593,1001383.3247346383,1720558.6215895147,1838566.7575010045,2068387.60218863,1311154.681502298,2360078.4267041362,2383292.3128684391,2547143.6593781449,1632208.4589783528,2937975.2261610348,2868214.9189166189,3226741.783781196,1947528.9797541988,3310799.2655821377,2942932.6805174556,3310799.2655821377,2018010.9809262548,3632419.7656672578,3228817.5694820075,3405393.5303130546,1891885.294618364,3405393.5303130546,3241934.640858029,3647176.4709652821,2026209.150536268,3386663.865896333,3010367.8807967408,3386663.865896333,1968317.4605209462,3542971.4289377029,3149307.9368335139,3247723.8098595608,1804291.0054775339,3247723.8098595608,0]
[{"$f":"ROW()","v":133},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":134}]
[{"$f":"ROW()","v":135},null,null,null,null,null,{"$f":"IF($R135=\"^\",IF(COUNTIF(Lists!$13:$13,H135)=1,0,1),0)","v":0},"Доля скидок в общем обороте",null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X107=0,0,X129/X107)","v":2.7600472972283761E-2},null,null,{"$f":"IF(AA107=0,0,AA129/AA107)","v":0},0,0,0,7.2516866158868348E-2,7.2516866158868348E-2,6.9136017410228526E-2,6.9136017410228512E-2,6.9136017410228512E-2,6.5755168661588689E-2,6.5755168661588689E-2,6.5755168661588675E-2,6.237431991294886E-2,6.2374319912948853E-2,6.2374319912948846E-2,5.8993471164309023E-2,5.8993471164309044E-2,5.899347116430903E-2,5.5612622415669215E-2,5.5612622415669215E-2,5.5612622415669208E-2,5.2231773667029385E-2,5.2231773667029385E-2,5.2231773667029378E-2,4.8850924918389563E-2,4.8850924918389563E-2,4.8850924918389563E-2,4.5470076169749747E-2,4.547007616974974E-2,4.5470076169749733E-2,4.2089227421109897E-2,4.2089227421109911E-2,4.2089227421109897E-2,3.8708378672470081E-2,3.8708378672470081E-2,3.8708378672470081E-2,3.5327529923830259E-2,3.5327529923830259E-2,3.5327529923830252E-2,3.1946681175190422E-2,3.1946681175190422E-2,3.1946681175190422E-2,2.8565832426550596E-2,2.8565832426550589E-2,2.8565832426550593E-2,2.5184983677910774E-2,2.5184983677910774E-2,2.5184983677910774E-2,2.1804134929270944E-2,2.1804134929270948E-2,2.1804134929270951E-2,1.8423286180631122E-2,1.8423286180631118E-2,1.8423286180631122E-2,1.5042437431991297E-2,1.5042437431991299E-2,1.5042437431991297E-2,1.166158868335147E-2,1.1661588683351468E-2,1.166158868335147E-2,0]
[{"$f":"ROW()","v":136},null,null,null,null,null,{"$f":"IF($R136=\"^\",IF(COUNTIF(Lists!$13:$13,H136)=1,0,1),0)","v":0},{"$f":"H135","v":"Доля скидок в общем обороте"},{"$f":"Q93","v":"Номерной фонд"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X108=0,0,X130/X108)","v":1.7143387185254697E-2},null,null,{"$f":"IF(AA108=0,0,AA130/AA108)","v":0},0,0,0,5.7000000000000002E-2,5.7000000000000002E-2,5.4000000000000006E-2,5.3999999999999999E-2,5.4000000000000006E-2,5.1000000000000004E-2,5.1000000000000004E-2,5.0999999999999997E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.7999999999999994E-2,4.4999999999999998E-2,4.5000000000000012E-2,4.5000000000000005E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,3.9E-2,3.9E-2,3.9E-2,3.6000000000000004E-2,3.6000000000000004E-2,3.6000000000000004E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.0000000000000002E-2,0.03,3.0000000000000002E-2,2.7000000000000003E-2,2.7000000000000003E-2,2.7000000000000003E-2,2.4000000000000004E-2,2.4000000000000007E-2,2.4000000000000004E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,1.7999999999999999E-2,1.8000000000000002E-2,1.7999999999999999E-2,1.5000000000000005E-2,1.5000000000000005E-2,1.5000000000000005E-2,1.2E-2,1.2000000000000002E-2,1.2000000000000002E-2,8.9999999999999993E-3,8.9999999999999976E-3,8.9999999999999993E-3,6.0000000000000053E-3,6.0000000000000053E-3,6.0000000000000053E-3,3.0000000000000027E-3,3.0000000000000027E-3,3.0000000000000027E-3,0]
[{"$f":"ROW()","v":137},null,null,null,null,null,{"$f":"IF($R137=\"^\",IF(COUNTIF(Lists!$13:$13,H137)=1,0,1),0)","v":0},{"$f":"H135","v":"Доля скидок в общем обороте"},{"$f":"Q94","v":"Food&Beverage"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X109=0,0,X131/X109)","v":4.2857849580339592E-2},null,null,{"$f":"IF(AA109=0,0,AA131/AA109)","v":0},0,0,0,9.6000000000000002E-2,9.5999999999999988E-2,9.1999999999999998E-2,9.1999999999999998E-2,9.2000000000000012E-2,8.8000000000000009E-2,8.8000000000000009E-2,8.7999999999999995E-2,8.3999999999999991E-2,8.3999999999999991E-2,8.4000000000000005E-2,0.08,8.0000000000000016E-2,8.0000000000000016E-2,7.6000000000000012E-2,7.5999999999999998E-2,7.6000000000000012E-2,7.2000000000000008E-2,7.1999999999999995E-2,7.1999999999999995E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.7999999999999991E-2,6.4000000000000001E-2,6.4000000000000001E-2,6.4000000000000001E-2,0.06,6.0000000000000012E-2,0.06,5.6000000000000015E-2,5.6000000000000008E-2,5.6000000000000001E-2,5.2000000000000005E-2,5.2000000000000005E-2,5.2000000000000005E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.3999999999999997E-2,4.3999999999999991E-2,4.3999999999999997E-2,0.04,0.04,0.04,3.5999999999999997E-2,3.6000000000000004E-2,3.5999999999999997E-2,3.2000000000000001E-2,3.1999999999999994E-2,3.2000000000000001E-2,2.8000000000000001E-2,2.8000000000000004E-2,2.8000000000000001E-2,2.4E-2,2.4E-2,2.4E-2,0]
[{"$f":"ROW()","v":138},null,null,null,null,null,{"$f":"IF($R138=\"^\",IF(COUNTIF(Lists!$13:$13,H138)=1,0,1),0)","v":0},{"$f":"H135","v":"Доля скидок в общем обороте"},{"$f":"Q95","v":"Развлекат. услуги"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X110=0,0,X132/X110)","v":7.8572311975424497E-2},null,null,{"$f":"IF(AA110=0,0,AA132/AA110)","v":0},0,0,0,0.14499999999999999,0.14499999999999999,0.13999999999999999,0.13999999999999999,0.13999999999999999,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13,0.13,0.13,0.125,0.125,0.125,0.12,0.12,0.12,0.11499999999999999,0.11499999999999999,0.11499999999999999,0.10999999999999999,0.10999999999999999,0.10999999999999999,0.105,0.105,0.105,9.9999999999999992E-2,9.9999999999999992E-2,9.9999999999999992E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,0.09,0.09,0.09,8.4999999999999992E-2,8.4999999999999992E-2,8.4999999999999992E-2,7.9999999999999988E-2,7.9999999999999988E-2,7.9999999999999988E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,6.9999999999999993E-2,6.9999999999999993E-2,6.9999999999999993E-2,6.4999999999999988E-2,6.4999999999999988E-2,6.4999999999999988E-2,0.06,0.06,0.06,5.4999999999999993E-2,5.4999999999999993E-2,5.4999999999999993E-2,0]
[{"$f":"ROW()","v":139},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":140}]
[{"$f":"ROW()","v":141},null,null,null,null,null,{"$f":"IF($R141=\"^\",IF(COUNTIF(Lists!$13:$13,H141)=1,0,1),0)","v":0},"Общий оборот (GMV) с учетом скидок",null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS(X141-SUM(X142:X145))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z141:$CJ141)","v":18938101663.07428},null,null,{"$f":"AA107-AA129","v":0},{"$f":"AB107-AB129","v":0},0,0,2538935.7446808512,2856302.7127659577,3713077.7872340423,6683540.0170212761,10025310.025531916,11319436.59893617,11645510.904255319,20961919.627659578,29374346.349957447,33046139.643702131,25750238.683404259,46517557.936595753,59726247.227234043,67192028.130638301,51439607.990042545,92591294.382076591,105818622.15094469,119472127.10130639,86531252.550740406,155756254.59133273,176589775.09005696,198663496.97631407,130449355.05968639,235643464.49967259,251805567.6889506,283281263.65006942,189218965.44591853,340594137.80265331,343944244.07612205,388302930.38368529,248824335.16650027,447883803.2997005,463163942.60962212,521059435.43582487,314490101.37293422,568066107.89426386,504947651.461568,568066107.89426386,369175259.67212135,664515467.40981853,590680415.47539425,666828157.61718082,370460087.56510043,666828157.61718082,682523664.78103399,767839122.8786633,426577290.48814625,770492934.89161158,684882608.79254365,770492934.89161158,486796099.90287107,876232979.82516789,778873759.84459364,879240633.43984258,488467018.57769036,879240633.43984258,0]
[{"$f":"ROW()","v":142},null,null,null,null,null,{"$f":"IF($R142=\"^\",IF(COUNTIF(Lists!$13:$13,H142)=1,0,1),0)","v":0},{"$f":"H141","v":"Общий оборот (GMV) с учетом скидок"},{"$f":"Q93","v":"Номерной фонд"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z142:$CJ142)","v":13122207675.652643},null,null,{"$f":"AA108-AA130","v":0},0,0,0,1769629.787234043,1990833.510638298,2586806.8085106383,4656252.2553191492,6984378.3829787234,7882343.521276596,8109406.9148936169,14596932.446808511,20445639.748085108,23001344.716595743,17923125.753191486,32363291.144680854,41552867.642553195,46746976.097872339,35771571.815744683,64388829.268340431,73587233.449531913,83044882.842510641,60147734.075234041,108265921.33542126,122692788.06883077,138029386.5774346,90634891.323076084,163650510.20430106,174874825.03312835,196734178.16226935,131351905.87968102,236433430.58342585,238759005.31047595,269434614.62678325,172653574.33462304,310776433.80232143,321240070.91866124,361395079.78349388,218123245.73247024,393828671.75180233,350069930.44604653,393828671.75180233,255832515.05324528,460498527.09584147,409332024.0851925,461905345.40672487,256614080.78151384,461905345.40672487,472578406.99196059,531650707.86595565,295361504.36997533,533265031.87769437,474013361.66906166,533265031.87769437,336775890.74519861,606196603.34135747,538841425.19231772,608026170.55466139,337792316.97481185,608026170.55466139,0]
[{"$f":"ROW()","v":143},null,null,null,null,null,{"$f":"IF($R143=\"^\",IF(COUNTIF(Lists!$13:$13,H143)=1,0,1),0)","v":0},{"$f":"H141","v":"Общий оборот (GMV) с учетом скидок"},{"$f":"Q94","v":"Food&Beverage"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z143:$CJ143)","v":4624741706.9642525},null,null,{"$f":"AA109-AA131","v":0},0,0,0,613950.63829787239,690694.46808510646,898572.255319149,1617430.0595744681,2426145.0893617021,2741437.0723404256,2820408.510638298,5076735.3191489363,7119566.1099574473,8009511.8737021275,6241178.0834042551,11283177.845106384,14487043.159148937,16297923.554042552,12486444.274723403,22475599.69450213,25686399.650859579,29022295.709412772,21020263.559080854,37836474.406345531,42929142.286561064,48295285.072381198,31712362.291030057,57327240.330394253,61259149.81807562,68916543.545335084,46066667.432716802,82920001.378890246,83735607.949830145,94603420.896510243,60621827.617399275,109119289.71131869,112923031.95524837,127038410.94965442,76675173.734060377,138597655.81295979,123197916.27818647,138597655.81295979,90135618.338224158,162244113.00880349,144216989.34115869,162922958.66992819,90512754.816626772,162922958.66992819,166873840.41767398,187733070.4698832,104296150.26104623,188512045.86602381,167566262.99202117,188512045.86602381,119183235.60951093,214529824.09711966,190693176.97521749,215412662.87941232,119673701.59967352,215412662.87941232,0]
[{"$f":"ROW()","v":144},null,null,null,null,null,{"$f":"IF($R144=\"^\",IF(COUNTIF(Lists!$13:$13,H144)=1,0,1),0)","v":0},{"$f":"H141","v":"Общий оборот (GMV) с учетом скидок"},{"$f":"Q95","v":"Развлекат. услуги"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z144:$CJ144)","v":1191152280.4573882},null,null,{"$f":"AA110-AA132","v":0},0,0,0,155355.31914893622,174774.73404255323,227698.72340425535,409857.70212765958,614786.55319148942,695656.005319149,715695.47872340423,1288251.8617021278,1809140.491914894,2035283.0534042558,1585934.8468085108,2871088.9468085114,3686336.4255319154,4147128.4787234045,3181591.8995744684,5726865.4192340448,6544989.0505531942,7404948.5493829809,5363254.9164255327,9653858.8495659586,10967844.734665124,12338825.326498263,8102101.4455802562,14665713.964977292,15671592.837746659,17630541.942464992,11800392.133520683,21240705.840337228,21449630.815815955,24264894.860391799,15548933.214477992,27988079.786060385,29000839.73571248,32625944.702676538,19691681.906403568,35639780.329501837,31679804.737334967,35639780.329501837,23207126.280651934,41772827.305173472,37131402.049043097,41999853.540527679,23333251.966959823,41999853.540527679,43071417.371399529,48455344.54282447,26919635.857124705,48715857.147893414,43302984.131460823,48715857.147893414,30836973.548161492,55506552.386690684,49339157.677058384,55801800.005768828,31001000.003204904,55801800.005768828,0]
[{"$f":"ROW()","v":145},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":146}]
[{"$f":"ROW()","v":147},null,null,null,null,null,{"$f":"IF($R147=\"^\",IF(COUNTIF(Lists!$13:$13,H147)=1,0,1),0)","v":0},{"$f":"Items!$I$16","v":"Расходы на маркетинг открытия"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z147:$CJ147)","v":50000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA19:AA19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA19:AB19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA19:AC19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA19:AD19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1500000},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA19:AE19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3500000},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA19:AF19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA19:AG19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA19:AH19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA19:AI19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA19:AJ19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1500000},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA19:AK19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3500000},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA19:AL19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA19:AM19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA19:AN19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA19:AO19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA19:AP19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1500000},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA19:AQ19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3500000},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA19:AR19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA19:AS19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA19:AT19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA19:AU19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA19:AV19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1500000},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA19:AW19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3500000},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA19:AX19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA19:AY19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA19:AZ19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA19:BA19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA19:BB19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1500000},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA19:BC19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3500000},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA19:BD19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA19:BE19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA19:BF19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA19:BG19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA19:BH19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1500000},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA19:BI19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3500000},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA19:BJ19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA19:BK19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA19:BL19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA19:BM19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA19:BN19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1500000},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA19:BO19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3500000},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA19:BP19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA19:BQ19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA19:BR19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA19:BS19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA19:BT19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1500000},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA19:BU19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3500000},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA19:BV19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA19:BW19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA19:BX19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA19:BY19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA19:BZ19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1500000},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA19:CA19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3500000},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA19:CB19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA19:CC19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA19:CD19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA19:CE19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA19:CF19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1500000},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA19:CG19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3500000},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA19:CH19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA19:CI19,INDIRECT(ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A149,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":148},null,null,null,null,null,{"$f":"IF($R148=\"^\",IF(COUNTIF(Lists!$13:$13,H148)=1,0,1),0)","v":0},{"$f":"H147","v":"Расходы на маркетинг открытия"},"Распределение расхода для одного запуска",null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,"процесс",null,null,{"$f":"IF(ABS($Q149-$X148)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(ABS($X148-SUM($Z149:$CJ149))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,{"$f":"SUM($Z148:$CJ148)","v":5000000},null,null,{"$f":"IF(AA$11=\"\",0,$Q149*AA150)","v":0},0,0,1500000,3500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":149},null,null,null,null,null,{"$f":"IF($R149=\"^\",IF(COUNTIF(Lists!$13:$13,H149)=1,0,1),0)","v":0},{"$f":"H147","v":"Расходы на маркетинг открытия"},{"$f":"I148","v":"Распределение расхода для одного запуска"},"Сумма расхода для одного запуска по этой статье",null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,"*",5000000,null,{"$f":"IF(G149<>0,1,IF(OR($Q149=\"\",$Q149=0),0,IF($R149=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H149))),$Q149)=1,0,1),0)))","v":0},null,null,null,null,null,"обратное распределение расхода",null,{"$f":"SUMIFS($Z148:$CJ148,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z148:$CJ148,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3500000,1500000,0,0,0]
[{"$f":"ROW()","v":150},null,null,null,null,null,{"$f":"IF($R150=\"^\",IF(COUNTIF(Lists!$13:$13,H150)=1,0,1),0)","v":0},{"$f":"H147","v":"Расходы на маркетинг открытия"},{"$f":"I148","v":"Распределение расхода для одного запуска"},"Процентное распределение расхода по периодам",null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X150-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z150:$CJ150)","v":1},"*",null,null,null,null,0.3,0.7]
[{"$f":"ROW()","v":151}]
[{"$f":"ROW()","v":152},null,null,null,null,null,{"$f":"IF($R152=\"^\",IF(COUNTIF(Lists!$13:$13,H152)=1,0,1),0)","v":0},{"$f":"H147","v":"Расходы на маркетинг открытия"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z152:$CJ152)","v":50000000},null,null,{"$f":"IF(AA$11=\"\",0,$Q154*(IF(AA$2=1,SUMIFS($Z147:$CJ147,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q156))+($Q156-INT($Q156))*SUMIFS($Z147:$CJ147,$Z$2:$CJ$2,INT($Q156)+1),0)+($Q156-INT($Q156))*SUMIFS($Z147:$CJ147,$Z$2:$CJ$2,AA$2+INT($Q156)+1)+(INT($Q156)+1-$Q156)*SUMIFS($Z147:$CJ147,$Z$2:$CJ$2,AA$2+INT($Q156)))+$Q157*((-$Q159-INT(-$Q159))*SUMIFS($Z147:$CJ147,$Z$2:$CJ$2,AA$2+INT(-$Q159)+1)+(INT(-$Q159)+1+$Q159)*SUMIFS($Z147:$CJ147,$Z$2:$CJ$2,AA$2+INT(-$Q159))))","v":0},0,0,1250000,3166666.666666667,583333.33333333326,0,0,0,1250000,3166666.666666667,583333.33333333326,0,0,0,1250000,3166666.666666667,583333.33333333326,0,0,0,1250000,3166666.666666667,583333.33333333326,0,0,0,1250000,3166666.666666667,583333.33333333326,0,0,{"$f":"IF(BG$11=\"\",0,$Q154*(IF(BG$2=1,SUMIFS($Z147:$CJ147,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q156))+($Q156-INT($Q156))*SUMIFS($Z147:$CJ147,$Z$2:$CJ$2,INT($Q156)+1),0)+($Q156-INT($Q156))*SUMIFS($Z147:$CJ147,$Z$2:$CJ$2,BG$2+INT($Q156)+1)+(INT($Q156)+1-$Q156)*SUMIFS($Z147:$CJ147,$Z$2:$CJ$2,BG$2+INT($Q156)))+$Q157*((-$Q159-INT(-$Q159))*SUMIFS($Z147:$CJ147,$Z$2:$CJ$2,BG$2+INT(-$Q159)+1)+(INT(-$Q159)+1+$Q159)*SUMIFS($Z147:$CJ147,$Z$2:$CJ$2,BG$2+INT(-$Q159))))","v":0},1250000,3166666.666666667,583333.33333333326,0,0,0,1250000,3166666.666666667,583333.33333333326,0,0,0,1250000,3166666.666666667,583333.33333333326,0,0,0,1250000,3166666.666666667,583333.33333333326,0,0,0,1250000,3166666.666666667,583333.33333333326,0]
[{"$f":"ROW()","v":153},null,null,null,null,null,{"$f":"IF($R153=\"^\",IF(COUNTIF(Lists!$13:$13,H153)=1,0,1),0)","v":0},{"$f":"H152","v":"Расходы на маркетинг открытия"},"Задаем через указание % предоплаты и сроков"]
[{"$f":"ROW()","v":154},null,null,null,null,null,{"$f":"IF($R154=\"^\",IF(COUNTIF(Lists!$13:$13,H154)=1,0,1),0)","v":0},{"$f":"H152","v":"Расходы на маркетинг открытия"},{"$f":"I153","v":"Задаем через указание % предоплаты и сроков"},"Размер предоплаты",null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",0.5,null,{"$f":"IF(G154<>0,1,IF(OR($Q154=\"\",$Q154=0),0,IF($R154=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H154))),$Q154)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":155},null,null,null,null,null,{"$f":"IF($R155=\"^\",IF(COUNTIF(Lists!$13:$13,H155)=1,0,1),0)","v":0},{"$f":"H152","v":"Расходы на маркетинг открытия"},{"$f":"I153","v":"Задаем через указание % предоплаты и сроков"},"Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,{"$f":"IF(G155<>0,1,IF(OR($Q155=\"\",$Q155=0),0,IF($R155=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H155))),$Q155)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":156},null,null,null,null,null,{"$f":"IF($R156=\"^\",IF(COUNTIF(Lists!$13:$13,H156)=1,0,1),0)","v":0},{"$f":"H152","v":"Расходы на маркетинг открытия"},{"$f":"I153","v":"Задаем через указание % предоплаты и сроков"},"расчет в количестве периодов",null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q155/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G156<>0,1,IF(OR($Q156=\"\",$Q156=0),0,IF($R156=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H156))),$Q156)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q156-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q155/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":157},null,null,null,null,null,{"$f":"IF($R157=\"^\",IF(COUNTIF(Lists!$13:$13,H157)=1,0,1),0)","v":0},{"$f":"H152","v":"Расходы на маркетинг открытия"},{"$f":"I153","v":"Задаем через указание % предоплаты и сроков"},"Размер доплаты",null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,{"$f":"100%-Q154","v":0.5},null,{"$f":"IF(G157<>0,1,IF(OR($Q157=\"\",$Q157=0),0,IF($R157=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H157))),$Q157)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q157-(100%-Q154))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":158},null,null,null,null,null,{"$f":"IF($R158=\"^\",IF(COUNTIF(Lists!$13:$13,H158)=1,0,1),0)","v":0},{"$f":"H152","v":"Расходы на маркетинг открытия"},{"$f":"I153","v":"Задаем через указание % предоплаты и сроков"},"Период оборачиваемости доплат (срок)",null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",30,null,{"$f":"IF(G158<>0,1,IF(OR($Q158=\"\",$Q158=0),0,IF($R158=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H158))),$Q158)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":159},null,null,null,null,null,{"$f":"IF($R159=\"^\",IF(COUNTIF(Lists!$13:$13,H159)=1,0,1),0)","v":0},{"$f":"H152","v":"Расходы на маркетинг открытия"},{"$f":"I153","v":"Задаем через указание % предоплаты и сроков"},"расчет в количестве периодов",null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q158/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.33333333333333331},null,{"$f":"IF(G159<>0,1,IF(OR($Q159=\"\",$Q159=0),0,IF($R159=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H159))),$Q159)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q159-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q158/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":160}]
[{"$f":"ROW()","v":161},null,null,null,null,null,{"$f":"IF($R161=\"^\",IF(COUNTIF(Lists!$13:$13,H161)=1,0,1),0)","v":0},{"$f":"H147","v":"Расходы на маркетинг открытия"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z161:$CJ161)","v":22141138.732959103},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA19:AA19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA19:AB19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA19:AC19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA19:AD19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA19:AE19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10024.057738572574},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA19:AF19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10024.057738572574},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA19:AG19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20048.115477145147},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA19:AH19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20048.115477145147},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA19:AI19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30072.173215717721},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA19:AJ19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30072.173215717721},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA19:AK19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50120.288692862872},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA19:AL19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50120.288692862872},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA19:AM19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":70168.404170008027},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA19:AN19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":70168.404170008027},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA19:AO19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":90216.519647153167},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA19:AP19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":90216.519647153167},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA19:AQ19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":120288.69286287088},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA19:AR19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":120288.69286287088},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA19:AS19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":150360.86607858862},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA19:AT19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":150360.86607858862},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA19:AU19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":180433.03929430633},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA19:AV19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":180433.03929430633},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA19:AW19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":220529.27024859664},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA19:AX19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":220529.27024859664},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA19:AY19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":258620.68965517241},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA19:AZ19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":258620.68965517241},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA19:BA19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":288692.86287089012},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA19:BB19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":288692.86287089012},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA19:BC19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":328789.09382518043},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA19:BD19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":328789.09382518043},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA19:BE19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":366880.51323175611},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA19:BF19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":366880.51323175611},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA19:BG19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":396952.68644747388},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA19:BH19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":396952.68644747388},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA19:BI19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":437048.91740176425},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA19:BJ19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":437048.91740176425},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA19:BK19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":475140.33680833998},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA19:BL19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":475140.33680833998},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA19:BM19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":505212.5100240577},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA19:BN19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":505212.5100240577},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA19:BO19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":545308.74097834807},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA19:BP19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":545308.74097834807},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA19:BQ19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":583400.1603849238},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA19:BR19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":583400.1603849238},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA19:BS19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":613472.33360064158},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA19:BT19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":613472.33360064158},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA19:BU19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":653568.56455493183},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA19:BV19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":653568.56455493183},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA19:BW19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":691659.98396150756},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA19:BX19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":691659.98396150756},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA19:BY19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":721732.15717722534},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA19:BZ19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":721732.15717722534},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA19:CA19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":761828.38813151559},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA19:CB19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":761828.38813151559},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA19:CC19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":799919.80753809132},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA19:CD19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":799919.80753809132},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA19:CE19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":829991.9807538091},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA19:CF19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":829991.9807538091},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA19:CG19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":870088.21170809935},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA19:CH19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":870088.21170809935},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA19:CI19,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":162},null,null,null,null,null,{"$f":"IF($R162=\"^\",IF(COUNTIF(Lists!$13:$13,H162)=1,0,1),0)","v":0},{"$f":"H161","v":"Расходы на маркетинг открытия"},"Применяется процентное распределение трафика"]
[{"$f":"ROW()","v":163},null,null,null,null,null,{"$f":"IF($R163=\"^\",IF(COUNTIF(Lists!$13:$13,H163)=1,0,1),0)","v":0},{"$f":"H161","v":"Расходы на маркетинг открытия"},{"$f":"I162","v":"Применяется процентное распределение трафика"},"%-ное распределение учета расходов",null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(ABS($X163-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z163:$CJ163)","v":0.99999999999999911},null,null,{"$f":"AA58","v":0},0,0,0,2.0048115477145148E-3,2.0048115477145148E-3,4.0096230954290296E-3,4.0096230954290296E-3,6.0144346431435444E-3,6.0144346431435444E-3,8.0192461908580592E-3,8.0192461908580592E-3,1.0024057738572574E-2,1.0024057738572574E-2,1.2028869286287089E-2,1.2028869286287089E-2,1.4033680834001604E-2,1.4033680834001604E-2,1.6038492381716118E-2,1.6038492381716118E-2,1.8043303929430633E-2,1.8043303929430633E-2,2.0048115477145148E-2,2.0048115477145148E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,{"$f":"BG58","v":2.1651964715316756E-2},2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,0]
[{"$f":"ROW()","v":164},null,null,null,null,null,{"$f":"IF($R164=\"^\",IF(COUNTIF(Lists!$13:$13,H164)=1,0,1),0)","v":0},{"$f":"H161","v":"Расходы на маркетинг открытия"},{"$f":"I162","v":"Применяется процентное распределение трафика"},"обратный порядок распределения учета расхода",null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($Q149-SUM($Z164:$CJ164))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"$Q149*SUMIFS($Z163:$CJ163,$Z$2:$CJ$2,AA$15)","v":0},108259.82357658379,108259.82357658379,108259.82357658379,108259.82357658379,108259.82357658379,108259.82357658379,108259.82357658379,108259.82357658379,108259.82357658379,108259.82357658379,108259.82357658379,108259.82357658379,108259.82357658379,108259.82357658379,108259.82357658379,108259.82357658379,108259.82357658379,108259.82357658379,108259.82357658379,108259.82357658379,108259.82357658379,108259.82357658379,108259.82357658379,108259.82357658379,108259.82357658379,108259.82357658379,108259.82357658379,108259.82357658379,108259.82357658379,108259.82357658379,108259.82357658379,{"$f":"$Q149*SUMIFS($Z163:$CJ163,$Z$2:$CJ$2,BG$15)","v":108259.82357658379},108259.82357658379,108259.82357658379,108259.82357658379,108259.82357658379,100240.57738572574,100240.57738572574,90216.519647153167,90216.519647153167,80192.46190858059,80192.46190858059,70168.404170008012,70168.404170008012,60144.346431435442,60144.346431435442,50120.288692862872,50120.288692862872,40096.230954290295,40096.230954290295,30072.173215717721,30072.173215717721,20048.115477145147,20048.115477145147,10024.057738572574,10024.057738572574,0,0,0,0]
[{"$f":"ROW()","v":165},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":166}]
[{"$f":"ROW()","v":167},null,null,null,null,null,{"$f":"IF($R167=\"^\",IF(COUNTIF(Lists!$13:$13,H167)=1,0,1),0)","v":0},{"$f":"Items!$I$17","v":"Приобретение ЗУ"},null,null,null,{"$f":"L147","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z167:$CJ167)","v":200000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA19:AA19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA19:AB19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20000000},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA19:AC19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA19:AD19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA19:AE19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA19:AF19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA19:AG19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA19:AH19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20000000},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA19:AI19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA19:AJ19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA19:AK19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA19:AL19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA19:AM19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA19:AN19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20000000},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA19:AO19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA19:AP19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA19:AQ19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA19:AR19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA19:AS19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA19:AT19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20000000},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA19:AU19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA19:AV19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA19:AW19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA19:AX19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA19:AY19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA19:AZ19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20000000},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA19:BA19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA19:BB19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA19:BC19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA19:BD19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA19:BE19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA19:BF19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20000000},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA19:BG19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA19:BH19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA19:BI19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA19:BJ19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA19:BK19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA19:BL19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20000000},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA19:BM19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA19:BN19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA19:BO19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA19:BP19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA19:BQ19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA19:BR19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20000000},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA19:BS19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA19:BT19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA19:BU19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA19:BV19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA19:BW19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA19:BX19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20000000},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA19:BY19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA19:BZ19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA19:CA19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA19:CB19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA19:CC19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA19:CD19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20000000},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA19:CE19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA19:CF19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA19:CG19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA19:CH19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA19:CI19,INDIRECT(ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A169,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":168},null,null,null,null,null,{"$f":"IF($R168=\"^\",IF(COUNTIF(Lists!$13:$13,H168)=1,0,1),0)","v":0},{"$f":"H167","v":"Приобретение ЗУ"},{"$f":"Mrkting!$I$148","v":"Распределение расхода для одного запуска"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,"процесс",null,null,{"$f":"IF(ABS($Q169-$X168)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(ABS($X168-SUM($Z169:$CJ169))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,{"$f":"SUM($Z168:$CJ168)","v":20000000},null,null,{"$f":"IF(AA$11=\"\",0,$Q169*AA170)","v":0},{"$f":"IF(AB$11=\"\",0,$Q169*AB170)","v":20000000},{"$f":"IF(AC$11=\"\",0,$Q169*AC170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":169},null,null,null,null,null,{"$f":"IF($R169=\"^\",IF(COUNTIF(Lists!$13:$13,H169)=1,0,1),0)","v":0},{"$f":"H167","v":"Приобретение ЗУ"},{"$f":"I168","v":"Распределение расхода для одного запуска"},{"$f":"Mrkting!$J$149","v":"Сумма расхода для одного запуска по этой статье"},null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,"*",20000000,null,{"$f":"IF(G169<>0,1,IF(OR($Q169=\"\",$Q169=0),0,IF($R169=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H169))),$Q169)=1,0,1),0)))","v":0},null,null,null,null,null,"обратное распределение расхода",null,{"$f":"SUMIFS($Z168:$CJ168,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z168:$CJ168,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20000000,0]
[{"$f":"ROW()","v":170},null,null,null,null,null,{"$f":"IF($R170=\"^\",IF(COUNTIF(Lists!$13:$13,H170)=1,0,1),0)","v":0},{"$f":"H167","v":"Приобретение ЗУ"},{"$f":"I168","v":"Распределение расхода для одного запуска"},{"$f":"Mrkting!$J$150","v":"Процентное распределение расхода по периодам"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X170-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z170:$CJ170)","v":1},"*",null,0,1]
[{"$f":"ROW()","v":171}]
[{"$f":"ROW()","v":172},null,null,null,null,null,{"$f":"IF($R172=\"^\",IF(COUNTIF(Lists!$13:$13,H172)=1,0,1),0)","v":0},{"$f":"H167","v":"Приобретение ЗУ"},null,null,null,{"$f":"L152","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z172:$CJ172)","v":200000000},null,null,{"$f":"IF(AA$11=\"\",0,$Q174*(IF(AA$2=1,SUMIFS($Z167:$CJ167,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q176))+($Q176-INT($Q176))*SUMIFS($Z167:$CJ167,$Z$2:$CJ$2,INT($Q176)+1),0)+($Q176-INT($Q176))*SUMIFS($Z167:$CJ167,$Z$2:$CJ$2,AA$2+INT($Q176)+1)+(INT($Q176)+1-$Q176)*SUMIFS($Z167:$CJ167,$Z$2:$CJ$2,AA$2+INT($Q176)))+$Q177*((-$Q179-INT(-$Q179))*SUMIFS($Z167:$CJ167,$Z$2:$CJ$2,AA$2+INT(-$Q179)+1)+(INT(-$Q179)+1+$Q179)*SUMIFS($Z167:$CJ167,$Z$2:$CJ$2,AA$2+INT(-$Q179))))","v":0},20000000,0,0,0,0,0,20000000,0,0,0,0,0,20000000,0,0,0,0,0,20000000,0,0,0,0,0,20000000,0,0,0,0,0,20000000,{"$f":"IF(BG$11=\"\",0,$Q174*(IF(BG$2=1,SUMIFS($Z167:$CJ167,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q176))+($Q176-INT($Q176))*SUMIFS($Z167:$CJ167,$Z$2:$CJ$2,INT($Q176)+1),0)+($Q176-INT($Q176))*SUMIFS($Z167:$CJ167,$Z$2:$CJ$2,BG$2+INT($Q176)+1)+(INT($Q176)+1-$Q176)*SUMIFS($Z167:$CJ167,$Z$2:$CJ$2,BG$2+INT($Q176)))+$Q177*((-$Q179-INT(-$Q179))*SUMIFS($Z167:$CJ167,$Z$2:$CJ$2,BG$2+INT(-$Q179)+1)+(INT(-$Q179)+1+$Q179)*SUMIFS($Z167:$CJ167,$Z$2:$CJ$2,BG$2+INT(-$Q179))))","v":0},0,0,0,0,20000000,0,0,0,0,0,20000000,0,0,0,0,0,20000000,0,0,0,0,0,20000000,0,0,0,0,0]
[{"$f":"ROW()","v":173},null,null,null,null,null,{"$f":"IF($R173=\"^\",IF(COUNTIF(Lists!$13:$13,H173)=1,0,1),0)","v":0},{"$f":"H172","v":"Приобретение ЗУ"},{"$f":"Mrkting!$I$153","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":174},null,null,null,null,null,{"$f":"IF($R174=\"^\",IF(COUNTIF(Lists!$13:$13,H174)=1,0,1),0)","v":0},{"$f":"H172","v":"Приобретение ЗУ"},{"$f":"I173","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$154","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",1,null,{"$f":"IF(G174<>0,1,IF(OR($Q174=\"\",$Q174=0),0,IF($R174=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H174))),$Q174)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":175},null,null,null,null,null,{"$f":"IF($R175=\"^\",IF(COUNTIF(Lists!$13:$13,H175)=1,0,1),0)","v":0},{"$f":"H172","v":"Приобретение ЗУ"},{"$f":"I173","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$155","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G175<>0,1,IF(OR($Q175=\"\",$Q175=0),0,IF($R175=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H175))),$Q175)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":176},null,null,null,null,null,{"$f":"IF($R176=\"^\",IF(COUNTIF(Lists!$13:$13,H176)=1,0,1),0)","v":0},{"$f":"H172","v":"Приобретение ЗУ"},{"$f":"I173","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$156","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q175/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G176<>0,1,IF(OR($Q176=\"\",$Q176=0),0,IF($R176=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H176))),$Q176)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q176-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q175/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":177},null,null,null,null,null,{"$f":"IF($R177=\"^\",IF(COUNTIF(Lists!$13:$13,H177)=1,0,1),0)","v":0},{"$f":"H172","v":"Приобретение ЗУ"},{"$f":"I173","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$157","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,{"$f":"100%-Q174","v":0},null,{"$f":"IF(G177<>0,1,IF(OR($Q177=\"\",$Q177=0),0,IF($R177=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H177))),$Q177)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q177-(100%-Q174))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":178},null,null,null,null,null,{"$f":"IF($R178=\"^\",IF(COUNTIF(Lists!$13:$13,H178)=1,0,1),0)","v":0},{"$f":"H172","v":"Приобретение ЗУ"},{"$f":"I173","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$158","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G178<>0,1,IF(OR($Q178=\"\",$Q178=0),0,IF($R178=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H178))),$Q178)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":179},null,null,null,null,null,{"$f":"IF($R179=\"^\",IF(COUNTIF(Lists!$13:$13,H179)=1,0,1),0)","v":0},{"$f":"H172","v":"Приобретение ЗУ"},{"$f":"I173","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$159","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q178/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G179<>0,1,IF(OR($Q179=\"\",$Q179=0),0,IF($R179=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H179))),$Q179)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q179-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q178/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":180}]
[{"$f":"ROW()","v":181},null,null,null,null,null,{"$f":"IF($R181=\"^\",IF(COUNTIF(Lists!$13:$13,H181)=1,0,1),0)","v":0},{"$f":"H167","v":"Приобретение ЗУ"},null,null,null,{"$f":"L161","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z181:$CJ181)","v":88564554.931836411},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA19:AA19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA19:AB19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA19:AC19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA19:AD19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA19:AE19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":40096.230954290295},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA19:AF19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":40096.230954290295},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA19:AG19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":80192.46190858059},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA19:AH19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":80192.46190858059},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA19:AI19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":120288.69286287088},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA19:AJ19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":120288.69286287088},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA19:AK19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":200481.15477145149},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA19:AL19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":200481.15477145149},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA19:AM19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":280673.61668003211},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA19:AN19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":280673.61668003211},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA19:AO19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":360866.07858861267},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA19:AP19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":360866.07858861267},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA19:AQ19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":481154.77145148354},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA19:AR19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":481154.77145148354},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA19:AS19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":601443.46431435447},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA19:AT19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":601443.46431435447},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA19:AU19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":721732.15717722534},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA19:AV19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":721732.15717722534},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA19:AW19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":882117.08099438658},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA19:AX19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":882117.08099438658},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA19:AY19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1034482.7586206896},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA19:AZ19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1034482.7586206896},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA19:BA19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1154771.4514835605},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA19:BB19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1154771.4514835605},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA19:BC19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1315156.3753007217},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA19:BD19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1315156.3753007217},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA19:BE19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1467522.0529270244},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA19:BF19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1467522.0529270244},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA19:BG19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1587810.7457898955},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA19:BH19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1587810.7457898955},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA19:BI19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1748195.669607057},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA19:BJ19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1748195.669607057},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA19:BK19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1900561.3472333599},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA19:BL19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1900561.3472333599},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA19:BM19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2020850.0400962308},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA19:BN19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2020850.0400962308},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA19:BO19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2181234.9639133923},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA19:BP19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2181234.9639133923},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA19:BQ19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2333600.6415396952},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA19:BR19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2333600.6415396952},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA19:BS19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2453889.3344025663},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA19:BT19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2453889.3344025663},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA19:BU19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2614274.2582197273},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA19:BV19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2614274.2582197273},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA19:BW19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2766639.9358460302},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA19:BX19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2766639.9358460302},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA19:BY19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2886928.6287089013},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA19:BZ19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2886928.6287089013},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA19:CA19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3047313.5525260624},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA19:CB19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3047313.5525260624},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA19:CC19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3199679.2301523653},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA19:CD19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3199679.2301523653},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA19:CE19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3319967.9230152364},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA19:CF19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3319967.9230152364},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA19:CG19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3480352.8468323974},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA19:CH19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3480352.8468323974},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA19:CI19,INDIRECT(ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A184,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":182},null,null,null,null,null,{"$f":"IF($R182=\"^\",IF(COUNTIF(Lists!$13:$13,H182)=1,0,1),0)","v":0},{"$f":"H181","v":"Приобретение ЗУ"},{"$f":"Mrkting!$I$162","v":"Применяется процентное распределение трафика"}]
[{"$f":"ROW()","v":183},null,null,null,null,null,{"$f":"IF($R183=\"^\",IF(COUNTIF(Lists!$13:$13,H183)=1,0,1),0)","v":0},{"$f":"H181","v":"Приобретение ЗУ"},{"$f":"I182","v":"Применяется процентное распределение трафика"},{"$f":"Mrkting!$J$163","v":"%-ное распределение учета расходов"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(ABS($X183-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z183:$CJ183)","v":0.99999999999999911},null,null,{"$f":"AA163","v":0},{"$f":"AB163","v":0},0,0,2.0048115477145148E-3,2.0048115477145148E-3,4.0096230954290296E-3,4.0096230954290296E-3,6.0144346431435444E-3,6.0144346431435444E-3,8.0192461908580592E-3,8.0192461908580592E-3,1.0024057738572574E-2,1.0024057738572574E-2,1.2028869286287089E-2,1.2028869286287089E-2,1.4033680834001604E-2,1.4033680834001604E-2,1.6038492381716118E-2,1.6038492381716118E-2,1.8043303929430633E-2,1.8043303929430633E-2,2.0048115477145148E-2,2.0048115477145148E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,0]
[{"$f":"ROW()","v":184},null,null,null,null,null,{"$f":"IF($R184=\"^\",IF(COUNTIF(Lists!$13:$13,H184)=1,0,1),0)","v":0},{"$f":"H181","v":"Приобретение ЗУ"},{"$f":"I182","v":"Применяется процентное распределение трафика"},{"$f":"Mrkting!$J$164","v":"обратный порядок распределения учета расхода"},null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($Q169-SUM($Z184:$CJ184))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"$Q169*SUMIFS($Z183:$CJ183,$Z$2:$CJ$2,AA$15)","v":0},433039.29430633516,433039.29430633516,433039.29430633516,433039.29430633516,433039.29430633516,433039.29430633516,433039.29430633516,433039.29430633516,433039.29430633516,433039.29430633516,433039.29430633516,433039.29430633516,433039.29430633516,433039.29430633516,433039.29430633516,433039.29430633516,433039.29430633516,433039.29430633516,433039.29430633516,433039.29430633516,433039.29430633516,433039.29430633516,433039.29430633516,433039.29430633516,433039.29430633516,433039.29430633516,433039.29430633516,433039.29430633516,433039.29430633516,433039.29430633516,433039.29430633516,{"$f":"$Q169*SUMIFS($Z183:$CJ183,$Z$2:$CJ$2,BG$15)","v":433039.29430633516},433039.29430633516,433039.29430633516,433039.29430633516,433039.29430633516,400962.30954290298,400962.30954290298,360866.07858861267,360866.07858861267,320769.84763432236,320769.84763432236,280673.61668003205,280673.61668003205,240577.38572574177,240577.38572574177,200481.15477145149,200481.15477145149,160384.92381716118,160384.92381716118,120288.69286287088,120288.69286287088,80192.46190858059,80192.46190858059,40096.230954290295,40096.230954290295,0,0,0,0]
[{"$f":"ROW()","v":185},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":186}]
[{"$f":"ROW()","v":187},null,null,null,null,null,{"$f":"IF($R187=\"^\",IF(COUNTIF(Lists!$13:$13,H187)=1,0,1),0)","v":0},{"$f":"Items!$I$18","v":"Расходы на аренду ЗУ"},null,null,null,{"$f":"L167","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z187:$CJ187)","v":165000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA19:AA19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":500000},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA19:AB19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":500000},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA19:AC19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":500000},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA19:AD19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":500000},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA19:AE19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":500000},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA19:AF19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":500000},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA19:AG19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1000000},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA19:AH19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1000000},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA19:AI19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1000000},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA19:AJ19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1000000},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA19:AK19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1000000},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA19:AL19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1000000},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA19:AM19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1500000},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA19:AN19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1500000},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA19:AO19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1500000},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA19:AP19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1500000},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA19:AQ19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1500000},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA19:AR19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1500000},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA19:AS19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2000000},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA19:AT19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2000000},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA19:AU19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2000000},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA19:AV19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2000000},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA19:AW19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2000000},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA19:AX19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2000000},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA19:AY19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2500000},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA19:AZ19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2500000},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA19:BA19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2500000},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA19:BB19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2500000},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA19:BC19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2500000},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA19:BD19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2500000},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA19:BE19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3000000},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA19:BF19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3000000},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA19:BG19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3000000},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA19:BH19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3000000},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA19:BI19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3000000},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA19:BJ19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3000000},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA19:BK19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3500000},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA19:BL19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3500000},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA19:BM19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3500000},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA19:BN19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3500000},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA19:BO19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3500000},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA19:BP19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3500000},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA19:BQ19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4000000},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA19:BR19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4000000},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA19:BS19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4000000},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA19:BT19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4000000},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA19:BU19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4000000},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA19:BV19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4000000},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA19:BW19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4500000},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA19:BX19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4500000},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA19:BY19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4500000},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA19:BZ19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4500000},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA19:CA19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4500000},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA19:CB19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4500000},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA19:CC19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA19:CD19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA19:CE19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA19:CF19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA19:CG19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA19:CH19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA19:CI19,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":188},null,null,null,null,null,{"$f":"IF($R188=\"^\",IF(COUNTIF(Lists!$13:$13,H188)=1,0,1),0)","v":0},{"$f":"H187","v":"Расходы на аренду ЗУ"},{"$f":"Mrkting!$I$148","v":"Распределение расхода для одного запуска"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,"процесс",null,null,{"$f":"IF(ABS($Q189-$X188)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(ABS($X188-SUM($Z189:$CJ189))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,{"$f":"SUM($Z188:$CJ188)","v":30000000},null,null,{"$f":"IF(AA$11=\"\",0,$Q189*AA190)","v":500000},{"$f":"IF(AB$11=\"\",0,$Q189*AB190)","v":500000},{"$f":"IF(AC$11=\"\",0,$Q189*AC190)","v":500000},500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,0]
[{"$f":"ROW()","v":189},null,null,null,null,null,{"$f":"IF($R189=\"^\",IF(COUNTIF(Lists!$13:$13,H189)=1,0,1),0)","v":0},{"$f":"H187","v":"Расходы на аренду ЗУ"},{"$f":"I188","v":"Распределение расхода для одного запуска"},{"$f":"Mrkting!$J$149","v":"Сумма расхода для одного запуска по этой статье"},null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,"*",{"$f":"500000*Periods!$Q$18","v":30000000},null,{"$f":"IF(G189<>0,1,IF(OR($Q189=\"\",$Q189=0),0,IF($R189=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H189))),$Q189)=1,0,1),0)))","v":0},null,null,null,null,null,"обратное распределение расхода",null,{"$f":"SUMIFS($Z188:$CJ188,$Z$2:$CJ$2,AA$15)","v":0},500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,{"$f":"SUMIFS($Z188:$CJ188,$Z$2:$CJ$2,BG$15)","v":500000},500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000]
[{"$f":"ROW()","v":190},null,null,null,null,null,{"$f":"IF($R190=\"^\",IF(COUNTIF(Lists!$13:$13,H190)=1,0,1),0)","v":0},{"$f":"H187","v":"Расходы на аренду ЗУ"},{"$f":"I188","v":"Распределение расхода для одного запуска"},{"$f":"Mrkting!$J$150","v":"Процентное распределение расхода по периодам"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X190-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z190:$CJ190)","v":1.0000000000000013},null,null,{"$f":"IF(OR(AA$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(AB$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(AC$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(AD$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(AE$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(AF$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(AG$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(AH$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(AI$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(AJ$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(AK$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(AL$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(AM$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(AN$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(AO$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(AP$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(AQ$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(AR$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(AS$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(AT$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(AU$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(AV$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(AW$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(AX$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(AY$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(AZ$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(BA$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(BB$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(BC$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(BD$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(BE$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(BF$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(BG$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(BH$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(BI$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(BJ$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(BK$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(BL$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(BM$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(BN$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(BO$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(BP$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(BQ$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(BR$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(BS$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(BT$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(BU$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(BV$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(BW$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(BX$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(BY$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(BZ$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(CA$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(CB$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(CC$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(CD$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(CE$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(CF$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(CG$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(CH$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":1.6666666666666666E-2},{"$f":"IF(OR(CI$11=\"\",Periods!$Q$18=0),0,100%/Periods!$Q$18)","v":0}]
[{"$f":"ROW()","v":191}]
[{"$f":"ROW()","v":192},null,null,null,null,null,{"$f":"IF($R192=\"^\",IF(COUNTIF(Lists!$13:$13,H192)=1,0,1),0)","v":0},{"$f":"H187","v":"Расходы на аренду ЗУ"},null,null,null,{"$f":"L172","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z192:$CJ192)","v":163833333.33333334},null,null,{"$f":"IF(AA$11=\"\",0,$Q194*(IF(AA$2=1,SUMIFS($Z187:$CJ187,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q196))+($Q196-INT($Q196))*SUMIFS($Z187:$CJ187,$Z$2:$CJ$2,INT($Q196)+1),0)+($Q196-INT($Q196))*SUMIFS($Z187:$CJ187,$Z$2:$CJ$2,AA$2+INT($Q196)+1)+(INT($Q196)+1-$Q196)*SUMIFS($Z187:$CJ187,$Z$2:$CJ$2,AA$2+INT($Q196)))+$Q197*((-$Q199-INT(-$Q199))*SUMIFS($Z187:$CJ187,$Z$2:$CJ$2,AA$2+INT(-$Q199)+1)+(INT(-$Q199)+1+$Q199)*SUMIFS($Z187:$CJ187,$Z$2:$CJ$2,AA$2+INT(-$Q199))))","v":400000},500000,500000,500000,500000,516666.66666666663,883333.33333333337,1000000,1000000,1000000,1000000,1016666.6666666666,1383333.3333333335,1500000,1500000,1500000,1500000,1516666.6666666665,1883333.3333333333,2000000,2000000,2000000,2000000,2016666.6666666665,2383333.333333333,2500000,2500000,2500000,2500000,2516666.6666666665,2883333.333333333,3000000,{"$f":"IF(BG$11=\"\",0,$Q194*(IF(BG$2=1,SUMIFS($Z187:$CJ187,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q196))+($Q196-INT($Q196))*SUMIFS($Z187:$CJ187,$Z$2:$CJ$2,INT($Q196)+1),0)+($Q196-INT($Q196))*SUMIFS($Z187:$CJ187,$Z$2:$CJ$2,BG$2+INT($Q196)+1)+(INT($Q196)+1-$Q196)*SUMIFS($Z187:$CJ187,$Z$2:$CJ$2,BG$2+INT($Q196)))+$Q197*((-$Q199-INT(-$Q199))*SUMIFS($Z187:$CJ187,$Z$2:$CJ$2,BG$2+INT(-$Q199)+1)+(INT(-$Q199)+1+$Q199)*SUMIFS($Z187:$CJ187,$Z$2:$CJ$2,BG$2+INT(-$Q199))))","v":3000000},3000000,3000000,3016666.6666666665,3383333.3333333335,3500000,3500000,3500000,3500000,3516666.6666666665,3883333.3333333335,4000000,4000000,4000000,4000000,4016666.6666666665,4383333.333333334,4500000,4500000,4500000,4500000,4516666.666666667,4883333.333333334,5000000,5000000,5000000,5000000,4833333.333333333,0]
[{"$f":"ROW()","v":193},null,null,null,null,null,{"$f":"IF($R193=\"^\",IF(COUNTIF(Lists!$13:$13,H193)=1,0,1),0)","v":0},{"$f":"H192","v":"Расходы на аренду ЗУ"},{"$f":"Mrkting!$I$153","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":194},null,null,null,null,null,{"$f":"IF($R194=\"^\",IF(COUNTIF(Lists!$13:$13,H194)=1,0,1),0)","v":0},{"$f":"H192","v":"Расходы на аренду ЗУ"},{"$f":"I193","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$154","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",0.3,null,{"$f":"IF(G194<>0,1,IF(OR($Q194=\"\",$Q194=0),0,IF($R194=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H194))),$Q194)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":195},null,null,null,null,null,{"$f":"IF($R195=\"^\",IF(COUNTIF(Lists!$13:$13,H195)=1,0,1),0)","v":0},{"$f":"H192","v":"Расходы на аренду ЗУ"},{"$f":"I193","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$155","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",10,null,{"$f":"IF(G195<>0,1,IF(OR($Q195=\"\",$Q195=0),0,IF($R195=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H195))),$Q195)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":196},null,null,null,null,null,{"$f":"IF($R196=\"^\",IF(COUNTIF(Lists!$13:$13,H196)=1,0,1),0)","v":0},{"$f":"H192","v":"Расходы на аренду ЗУ"},{"$f":"I193","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$156","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q195/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.1111111111111111},null,{"$f":"IF(G196<>0,1,IF(OR($Q196=\"\",$Q196=0),0,IF($R196=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H196))),$Q196)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q196-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q195/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":197},null,null,null,null,null,{"$f":"IF($R197=\"^\",IF(COUNTIF(Lists!$13:$13,H197)=1,0,1),0)","v":0},{"$f":"H192","v":"Расходы на аренду ЗУ"},{"$f":"I193","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$157","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,{"$f":"100%-Q194","v":0.7},null,{"$f":"IF(G197<>0,1,IF(OR($Q197=\"\",$Q197=0),0,IF($R197=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H197))),$Q197)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q197-(100%-Q194))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":198},null,null,null,null,null,{"$f":"IF($R198=\"^\",IF(COUNTIF(Lists!$13:$13,H198)=1,0,1),0)","v":0},{"$f":"H192","v":"Расходы на аренду ЗУ"},{"$f":"I193","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$158","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",30,null,{"$f":"IF(G198<>0,1,IF(OR($Q198=\"\",$Q198=0),0,IF($R198=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H198))),$Q198)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":199},null,null,null,null,null,{"$f":"IF($R199=\"^\",IF(COUNTIF(Lists!$13:$13,H199)=1,0,1),0)","v":0},{"$f":"H192","v":"Расходы на аренду ЗУ"},{"$f":"I193","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$159","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q198/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.33333333333333331},null,{"$f":"IF(G199<>0,1,IF(OR($Q199=\"\",$Q199=0),0,IF($R199=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H199))),$Q199)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q199-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q198/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":200}]
[{"$f":"ROW()","v":201},null,null,null,null,null,{"$f":"IF($R201=\"^\",IF(COUNTIF(Lists!$13:$13,H201)=1,0,1),0)","v":0},{"$f":"H187","v":"Расходы на аренду ЗУ"},null,null,null,{"$f":"L181","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z201:$CJ201)","v":132846832.39775461},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA19:AA19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA19:AB19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA19:AC19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA19:AD19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA19:AE19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":60144.346431435442},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA19:AF19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":60144.346431435442},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA19:AG19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":120288.69286287088},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA19:AH19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":120288.69286287088},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA19:AI19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":180433.03929430633},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA19:AJ19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":180433.03929430633},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA19:AK19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":300721.73215717723},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA19:AL19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":300721.73215717723},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA19:AM19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":421010.4250200481},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA19:AN19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":421010.4250200481},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA19:AO19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":541299.11788291903},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA19:AP19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":541299.11788291903},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA19:AQ19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":721732.15717722534},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA19:AR19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":721732.15717722534},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA19:AS19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":902165.19647153164},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA19:AT19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":902165.19647153164},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA19:AU19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1082598.2357658381},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA19:AV19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1082598.2357658381},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA19:AW19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1323175.6214915798},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA19:AX19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1323175.6214915798},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA19:AY19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1551724.1379310344},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA19:AZ19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1551724.1379310344},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA19:BA19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1732157.1772253406},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA19:BB19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1732157.1772253406},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA19:BC19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1972734.5629510826},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA19:BD19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1972734.5629510826},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA19:BE19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2201283.079390537},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA19:BF19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2201283.079390537},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA19:BG19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2381716.1186848432},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA19:BH19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2381716.1186848432},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA19:BI19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2622293.5044105849},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA19:BJ19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2622293.5044105849},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA19:BK19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2850842.02085004},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA19:BL19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2850842.02085004},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA19:BM19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3031275.0601443462},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA19:BN19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3031275.0601443462},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA19:BO19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3271852.4458700879},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA19:BP19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3271852.4458700879},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA19:BQ19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3500400.9623095426},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA19:BR19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3500400.9623095426},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA19:BS19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3680834.0016038488},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA19:BT19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3680834.0016038488},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA19:BU19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3921411.3873295905},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA19:BV19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3921411.3873295905},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA19:BW19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4149959.9037690451},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA19:BX19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4149959.9037690451},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA19:BY19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4330392.9430633513},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA19:BZ19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4330392.9430633513},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA19:CA19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4570970.3287890935},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA19:CB19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4570970.3287890935},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA19:CC19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4799518.8452285482},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA19:CD19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4799518.8452285482},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA19:CE19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4979951.8845228534},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA19:CF19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4979951.8845228534},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA19:CG19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5220529.2702485956},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA19:CH19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5220529.2702485956},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA19:CI19,INDIRECT(ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A204,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":202},null,null,null,null,null,{"$f":"IF($R202=\"^\",IF(COUNTIF(Lists!$13:$13,H202)=1,0,1),0)","v":0},{"$f":"H201","v":"Расходы на аренду ЗУ"},{"$f":"Mrkting!$I$162","v":"Применяется процентное распределение трафика"}]
[{"$f":"ROW()","v":203},null,null,null,null,null,{"$f":"IF($R203=\"^\",IF(COUNTIF(Lists!$13:$13,H203)=1,0,1),0)","v":0},{"$f":"H201","v":"Расходы на аренду ЗУ"},{"$f":"I202","v":"Применяется процентное распределение трафика"},{"$f":"Mrkting!$J$163","v":"%-ное распределение учета расходов"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(ABS($X203-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z203:$CJ203)","v":0.99999999999999911},null,null,{"$f":"AA183","v":0},{"$f":"AB183","v":0},0,0,2.0048115477145148E-3,2.0048115477145148E-3,4.0096230954290296E-3,4.0096230954290296E-3,6.0144346431435444E-3,6.0144346431435444E-3,8.0192461908580592E-3,8.0192461908580592E-3,1.0024057738572574E-2,1.0024057738572574E-2,1.2028869286287089E-2,1.2028869286287089E-2,1.4033680834001604E-2,1.4033680834001604E-2,1.6038492381716118E-2,1.6038492381716118E-2,1.8043303929430633E-2,1.8043303929430633E-2,2.0048115477145148E-2,2.0048115477145148E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,2.1651964715316756E-2,0]
[{"$f":"ROW()","v":204},null,null,null,null,null,{"$f":"IF($R204=\"^\",IF(COUNTIF(Lists!$13:$13,H204)=1,0,1),0)","v":0},{"$f":"H201","v":"Расходы на аренду ЗУ"},{"$f":"I202","v":"Применяется процентное распределение трафика"},{"$f":"Mrkting!$J$164","v":"обратный порядок распределения учета расхода"},null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($Q189-SUM($Z204:$CJ204))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"$Q189*SUMIFS($Z203:$CJ203,$Z$2:$CJ$2,AA$15)","v":0},649558.94145950268,649558.94145950268,649558.94145950268,649558.94145950268,649558.94145950268,649558.94145950268,649558.94145950268,649558.94145950268,649558.94145950268,649558.94145950268,649558.94145950268,649558.94145950268,649558.94145950268,649558.94145950268,649558.94145950268,649558.94145950268,649558.94145950268,649558.94145950268,649558.94145950268,649558.94145950268,649558.94145950268,649558.94145950268,649558.94145950268,649558.94145950268,649558.94145950268,649558.94145950268,649558.94145950268,649558.94145950268,649558.94145950268,649558.94145950268,649558.94145950268,{"$f":"$Q189*SUMIFS($Z203:$CJ203,$Z$2:$CJ$2,BG$15)","v":649558.94145950268},649558.94145950268,649558.94145950268,649558.94145950268,649558.94145950268,601443.46431435447,601443.46431435447,541299.11788291903,541299.11788291903,481154.77145148354,481154.77145148354,421010.4250200481,421010.4250200481,360866.07858861267,360866.07858861267,300721.73215717723,300721.73215717723,240577.38572574177,240577.38572574177,180433.03929430633,180433.03929430633,120288.69286287088,120288.69286287088,60144.346431435442,60144.346431435442,0,0,0,0]
[{"$f":"ROW()","v":205},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":206}]
[{"$f":"ROW()","v":207},null,null,null,null,null,{"$f":"IF($R207=\"^\",IF(COUNTIF(Lists!$13:$13,H207)=1,0,1),0)","v":0},{"$f":"Items!$M$16","v":"Расходы на привлечение туристов"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z207:$CJ207)","v":170516000},null,null,{"$f":"IF(AA$11=\"\",0,$Q210*SUMIFS(AA$15:AA206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":0},{"$f":"IF(AB$11=\"\",0,$Q210*SUMIFS(AB$15:AB206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":0},{"$f":"IF(AC$11=\"\",0,$Q210*SUMIFS(AC$15:AC206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":0},{"$f":"IF(AD$11=\"\",0,$Q210*SUMIFS(AD$15:AD206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":0},{"$f":"IF(AE$11=\"\",0,$Q210*SUMIFS(AE$15:AE206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":80000},{"$f":"IF(AF$11=\"\",0,$Q210*SUMIFS(AF$15:AF206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":90000},{"$f":"IF(AG$11=\"\",0,$Q210*SUMIFS(AG$15:AG206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":100000},{"$f":"IF(AH$11=\"\",0,$Q210*SUMIFS(AH$15:AH206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":180000},{"$f":"IF(AI$11=\"\",0,$Q210*SUMIFS(AI$15:AI206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":240000},{"$f":"IF(AJ$11=\"\",0,$Q210*SUMIFS(AJ$15:AJ206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":270000},{"$f":"IF(AK$11=\"\",0,$Q210*SUMIFS(AK$15:AK206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":250000},{"$f":"IF(AL$11=\"\",0,$Q210*SUMIFS(AL$15:AL206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":450000},{"$f":"IF(AM$11=\"\",0,$Q210*SUMIFS(AM$15:AM206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":560000},{"$f":"IF(AN$11=\"\",0,$Q210*SUMIFS(AN$15:AN206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":630000},{"$f":"IF(AO$11=\"\",0,$Q210*SUMIFS(AO$15:AO206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":450000},{"$f":"IF(AP$11=\"\",0,$Q210*SUMIFS(AP$15:AP206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":810000},{"$f":"IF(AQ$11=\"\",0,$Q210*SUMIFS(AQ$15:AQ206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":960000},{"$f":"IF(AR$11=\"\",0,$Q210*SUMIFS(AR$15:AR206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":1080000},{"$f":"IF(AS$11=\"\",0,$Q210*SUMIFS(AS$15:AS206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":750000},{"$f":"IF(AT$11=\"\",0,$Q210*SUMIFS(AT$15:AT206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":1350000},{"$f":"IF(AU$11=\"\",0,$Q210*SUMIFS(AU$15:AU206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":1440000},{"$f":"IF(AV$11=\"\",0,$Q210*SUMIFS(AV$15:AV206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":1620000},{"$f":"IF(AW$11=\"\",0,$Q210*SUMIFS(AW$15:AW206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":1100000},{"$f":"IF(AX$11=\"\",0,$Q210*SUMIFS(AX$15:AX206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":1980000},{"$f":"IF(AY$11=\"\",0,$Q210*SUMIFS(AY$15:AY206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":2064000},{"$f":"IF(AZ$11=\"\",0,$Q210*SUMIFS(AZ$15:AZ206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":2322000},{"$f":"IF(BA$11=\"\",0,$Q210*SUMIFS(BA$15:BA206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":1440000},{"$f":"IF(BB$11=\"\",0,$Q210*SUMIFS(BB$15:BB206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":2592000},{"$f":"IF(BC$11=\"\",0,$Q210*SUMIFS(BC$15:BC206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":2624000},{"$f":"IF(BD$11=\"\",0,$Q210*SUMIFS(BD$15:BD206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":2952000},{"$f":"IF(BE$11=\"\",0,$Q210*SUMIFS(BE$15:BE206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":1830000},{"$f":"IF(BF$11=\"\",0,$Q210*SUMIFS(BF$15:BF206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":3294000},{"$f":"IF(BG$11=\"\",0,$Q210*SUMIFS(BG$15:BG206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":3168000},{"$f":"IF(BH$11=\"\",0,$Q210*SUMIFS(BH$15:BH206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":3564000},{"$f":"IF(BI$11=\"\",0,$Q210*SUMIFS(BI$15:BI206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":2180000},{"$f":"IF(BJ$11=\"\",0,$Q210*SUMIFS(BJ$15:BJ206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":3924000},{"$f":"IF(BK$11=\"\",0,$Q210*SUMIFS(BK$15:BK206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":3791999.9999999991},{"$f":"IF(BL$11=\"\",0,$Q210*SUMIFS(BL$15:BL206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":4265999.9999999991},{"$f":"IF(BM$11=\"\",0,$Q210*SUMIFS(BM$15:BM206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":2519999.9999999995},{"$f":"IF(BN$11=\"\",0,$Q210*SUMIFS(BN$15:BN206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":4535999.9999999991},{"$f":"IF(BO$11=\"\",0,$Q210*SUMIFS(BO$15:BO206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":4352000},{"$f":"IF(BP$11=\"\",0,$Q210*SUMIFS(BP$15:BP206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":4895999.9999999991},{"$f":"IF(BQ$11=\"\",0,$Q210*SUMIFS(BQ$15:BQ206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":2909999.9999999995},{"$f":"IF(BR$11=\"\",0,$Q210*SUMIFS(BR$15:BR206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":5237999.9999999991},{"$f":"IF(BS$11=\"\",0,$Q210*SUMIFS(BS$15:BS206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":4896000},{"$f":"IF(BT$11=\"\",0,$Q210*SUMIFS(BT$15:BT206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":5507999.9999999991},{"$f":"IF(BU$11=\"\",0,$Q210*SUMIFS(BU$15:BU206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":3259999.9999999995},{"$f":"IF(BV$11=\"\",0,$Q210*SUMIFS(BV$15:BV206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":5867999.9999999991},{"$f":"IF(BW$11=\"\",0,$Q210*SUMIFS(BW$15:BW206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":5520000},{"$f":"IF(BX$11=\"\",0,$Q210*SUMIFS(BX$15:BX206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":6210000},{"$f":"IF(BY$11=\"\",0,$Q210*SUMIFS(BY$15:BY206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":3600000},{"$f":"IF(BZ$11=\"\",0,$Q210*SUMIFS(BZ$15:BZ206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":6480000},{"$f":"IF(CA$11=\"\",0,$Q210*SUMIFS(CA$15:CA206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":6080000},{"$f":"IF(CB$11=\"\",0,$Q210*SUMIFS(CB$15:CB206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":6840000},{"$f":"IF(CC$11=\"\",0,$Q210*SUMIFS(CC$15:CC206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":3990000},{"$f":"IF(CD$11=\"\",0,$Q210*SUMIFS(CD$15:CD206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":7182000},{"$f":"IF(CE$11=\"\",0,$Q210*SUMIFS(CE$15:CE206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":6624000},{"$f":"IF(CF$11=\"\",0,$Q210*SUMIFS(CF$15:CF206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":7452000},{"$f":"IF(CG$11=\"\",0,$Q210*SUMIFS(CG$15:CG206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":4340000},{"$f":"IF(CH$11=\"\",0,$Q210*SUMIFS(CH$15:CH206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":7812000},{"$f":"IF(CI$11=\"\",0,$Q210*SUMIFS(CI$15:CI206,$H$15:$H206,$Q209,$I$15:$I206,\"\",$L$15:$L206,$L207))","v":0}]
[{"$f":"ROW()","v":208},null,null,null,null,null,{"$f":"IF($R208=\"^\",IF(COUNTIF(Lists!$13:$13,H208)=1,0,1),0)","v":0},{"$f":"Lists!$BG$13","v":"тип зависимости переменных расходов"},"Выбираем тип зависимости переменных расходов",null,null,null,null,null,null,"*","натуральные факторы","^",{"$f":"IF(G208<>0,1,IF(OR($Q208=\"\",$Q208=0),0,IF($R208=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H208))),$Q208)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":209},null,null,null,null,null,{"$f":"IF($R209=\"^\",IF(COUNTIF(Lists!$13:$13,H209)=1,0,1),0)","v":0},{"$f":"IF(Q208=Lists!$BG$16,Lists!$AY$13,Lists!$BC$13)","v":"натуральные факторы переменных расходов маркетинга"},"Выбираем показатель (фактор) зависимости",null,null,null,null,null,null,"*","Трафик","^",{"$f":"IF(G209<>0,1,IF(OR($Q209=\"\",$Q209=0),0,IF($R209=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H209))),$Q209)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":210},null,null,null,null,null,{"$f":"IF($R210=\"^\",IF(COUNTIF(Lists!$13:$13,H210)=1,0,1),0)","v":0},{"$f":"H207","v":"Расходы на привлечение туристов"},{"$f":"IF(Q208=Lists!$BG$16,\"Норматив расхода на единицу фактора\",\"Доля расхода в денежном показателе\")","v":"Норматив расхода на единицу фактора"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,"*",200,null,{"$f":"IF(G210<>0,1,IF(OR($Q210=\"\",$Q210=0),0,IF($R210=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H210))),$Q210)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":211}]
[{"$f":"ROW()","v":212},null,null,null,null,null,{"$f":"IF($R212=\"^\",IF(COUNTIF(Lists!$13:$13,H212)=1,0,1),0)","v":0},{"$f":"H207","v":"Расходы на привлечение туристов"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z212:$CJ212)","v":170516000},null,null,{"$f":"IF(AA$11=\"\",0,$Q214*(IF(AA$2=1,SUMIFS($Z207:$CJ207,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q216))+($Q216-INT($Q216))*SUMIFS($Z207:$CJ207,$Z$2:$CJ$2,INT($Q216)+1),0)+($Q216-INT($Q216))*SUMIFS($Z207:$CJ207,$Z$2:$CJ$2,AA$2+INT($Q216)+1)+(INT($Q216)+1-$Q216)*SUMIFS($Z207:$CJ207,$Z$2:$CJ$2,AA$2+INT($Q216)))+$Q217*((-$Q219-INT(-$Q219))*SUMIFS($Z207:$CJ207,$Z$2:$CJ$2,AA$2+INT(-$Q219)+1)+(INT(-$Q219)+1+$Q219)*SUMIFS($Z207:$CJ207,$Z$2:$CJ$2,AA$2+INT(-$Q219))))","v":0},0,0,0,80000,90000,100000,180000,240000,270000,250000,450000,560000,630000,450000,810000,960000,1080000,750000,1350000,1440000,1620000,1100000,1980000,2064000,2322000,1440000,2592000,2624000,2952000,1830000,3294000,{"$f":"IF(BG$11=\"\",0,$Q214*(IF(BG$2=1,SUMIFS($Z207:$CJ207,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q216))+($Q216-INT($Q216))*SUMIFS($Z207:$CJ207,$Z$2:$CJ$2,INT($Q216)+1),0)+($Q216-INT($Q216))*SUMIFS($Z207:$CJ207,$Z$2:$CJ$2,BG$2+INT($Q216)+1)+(INT($Q216)+1-$Q216)*SUMIFS($Z207:$CJ207,$Z$2:$CJ$2,BG$2+INT($Q216)))+$Q217*((-$Q219-INT(-$Q219))*SUMIFS($Z207:$CJ207,$Z$2:$CJ$2,BG$2+INT(-$Q219)+1)+(INT(-$Q219)+1+$Q219)*SUMIFS($Z207:$CJ207,$Z$2:$CJ$2,BG$2+INT(-$Q219))))","v":3168000},3564000,2180000,3924000,3791999.9999999991,4265999.9999999991,2519999.9999999995,4535999.9999999991,4352000,4895999.9999999991,2909999.9999999995,5237999.9999999991,4896000,5507999.9999999991,3259999.9999999995,5867999.9999999991,5520000,6210000,3600000,6480000,6080000,6840000,3990000,7182000,6624000,7452000,4340000,7812000,0]
[{"$f":"ROW()","v":213},null,null,null,null,null,{"$f":"IF($R213=\"^\",IF(COUNTIF(Lists!$13:$13,H213)=1,0,1),0)","v":0},{"$f":"H212","v":"Расходы на привлечение туристов"},{"$f":"Mrkting!$I$153","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":214},null,null,null,null,null,{"$f":"IF($R214=\"^\",IF(COUNTIF(Lists!$13:$13,H214)=1,0,1),0)","v":0},{"$f":"H212","v":"Расходы на привлечение туристов"},{"$f":"I213","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$154","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",1,null,{"$f":"IF(G214<>0,1,IF(OR($Q214=\"\",$Q214=0),0,IF($R214=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H214))),$Q214)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":215},null,null,null,null,null,{"$f":"IF($R215=\"^\",IF(COUNTIF(Lists!$13:$13,H215)=1,0,1),0)","v":0},{"$f":"H212","v":"Расходы на привлечение туристов"},{"$f":"I213","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$155","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G215<>0,1,IF(OR($Q215=\"\",$Q215=0),0,IF($R215=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H215))),$Q215)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":216},null,null,null,null,null,{"$f":"IF($R216=\"^\",IF(COUNTIF(Lists!$13:$13,H216)=1,0,1),0)","v":0},{"$f":"H212","v":"Расходы на привлечение туристов"},{"$f":"I213","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$156","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q215/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G216<>0,1,IF(OR($Q216=\"\",$Q216=0),0,IF($R216=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H216))),$Q216)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q216-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q215/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":217},null,null,null,null,null,{"$f":"IF($R217=\"^\",IF(COUNTIF(Lists!$13:$13,H217)=1,0,1),0)","v":0},{"$f":"H212","v":"Расходы на привлечение туристов"},{"$f":"I213","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$157","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,{"$f":"100%-Q214","v":0},null,{"$f":"IF(G217<>0,1,IF(OR($Q217=\"\",$Q217=0),0,IF($R217=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H217))),$Q217)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q217-(100%-Q214))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":218},null,null,null,null,null,{"$f":"IF($R218=\"^\",IF(COUNTIF(Lists!$13:$13,H218)=1,0,1),0)","v":0},{"$f":"H212","v":"Расходы на привлечение туристов"},{"$f":"I213","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$158","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G218<>0,1,IF(OR($Q218=\"\",$Q218=0),0,IF($R218=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H218))),$Q218)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":219},null,null,null,null,null,{"$f":"IF($R219=\"^\",IF(COUNTIF(Lists!$13:$13,H219)=1,0,1),0)","v":0},{"$f":"H212","v":"Расходы на привлечение туристов"},{"$f":"I213","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$159","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q218/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G219<>0,1,IF(OR($Q219=\"\",$Q219=0),0,IF($R219=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H219))),$Q219)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q219-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q218/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":220}]
[{"$f":"ROW()","v":221},null,null,null,null,null,{"$f":"IF($R221=\"^\",IF(COUNTIF(Lists!$13:$13,H221)=1,0,1),0)","v":0},{"$f":"H207","v":"Расходы на привлечение туристов"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z221:$CJ221)","v":170516000},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA207:AA207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA207:AB207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA207:AC207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA207:AD207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA207:AE207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":80000},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA207:AF207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":90000},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA207:AG207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":100000},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA207:AH207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":180000},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA207:AI207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":240000},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA207:AJ207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":270000},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA207:AK207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA207:AL207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":450000},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA207:AM207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":560000},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA207:AN207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":630000},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA207:AO207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":450000},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA207:AP207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":810000},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA207:AQ207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":960000},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA207:AR207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1080000},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA207:AS207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":750000},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA207:AT207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1350000},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA207:AU207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1440000},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA207:AV207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1620000},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA207:AW207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1100000},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA207:AX207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1980000},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA207:AY207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2064000},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA207:AZ207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2322000},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA207:BA207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1440000},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA207:BB207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2592000},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA207:BC207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2624000},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA207:BD207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2952000},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA207:BE207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1830000},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA207:BF207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3294000},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA207:BG207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3168000},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA207:BH207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3564000},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA207:BI207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2180000},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA207:BJ207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3924000},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA207:BK207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3791999.9999999991},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA207:BL207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4265999.9999999991},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA207:BM207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2519999.9999999995},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA207:BN207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4535999.9999999991},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA207:BO207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4352000},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA207:BP207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4895999.9999999991},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA207:BQ207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2909999.9999999995},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA207:BR207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5237999.9999999991},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA207:BS207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4896000},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA207:BT207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5507999.9999999991},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA207:BU207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3259999.9999999995},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA207:BV207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5867999.9999999991},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA207:BW207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5520000},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA207:BX207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6210000},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA207:BY207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3600000},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA207:BZ207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6480000},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA207:CA207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6080000},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA207:CB207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6840000},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA207:CC207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3990000},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA207:CD207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7182000},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA207:CE207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6624000},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA207:CF207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7452000},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA207:CG207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4340000},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA207:CH207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7812000},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA207:CI207,INDIRECT(ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A224,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":222},null,null,null,null,null,{"$f":"IF($R222=\"^\",IF(COUNTIF(Lists!$13:$13,H222)=1,0,1),0)","v":0},{"$f":"H221","v":"Расходы на привлечение туристов"},"Задаем через %-ное распределение"]
[{"$f":"ROW()","v":223},null,null,null,null,null,{"$f":"IF($R223=\"^\",IF(COUNTIF(Lists!$13:$13,H223)=1,0,1),0)","v":0},{"$f":"H221","v":"Расходы на привлечение туристов"},{"$f":"I222","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$163","v":"%-ное распределение учета расходов"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(ABS($X223-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z223:$CJ223)","v":1},"*",null,{"$f":"100%-SUM($AB223:$CJ223)","v":1}]
[{"$f":"ROW()","v":224},null,null,null,null,null,{"$f":"IF($R224=\"^\",IF(COUNTIF(Lists!$13:$13,H224)=1,0,1),0)","v":0},{"$f":"H221","v":"Расходы на привлечение туристов"},{"$f":"I222","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$164","v":"обратный порядок распределения учета расхода"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X223-SUM($Z224:$CJ224))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"SUMIFS($Z223:$CJ223,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z223:$CJ223,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[{"$f":"ROW()","v":225}]
[{"$f":"ROW()","v":226},null,null,null,null,null,{"$f":"IF($R226=\"^\",IF(COUNTIF(Lists!$13:$13,H226)=1,0,1),0)","v":0},{"$f":"Items!$M$17","v":"Рекламные расходы"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z226:$CJ226)","v":85258000},null,null,{"$f":"IF(AA$11=\"\",0,$Q229*SUMIFS(AA$15:AA225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":0},{"$f":"IF(AB$11=\"\",0,$Q229*SUMIFS(AB$15:AB225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":0},{"$f":"IF(AC$11=\"\",0,$Q229*SUMIFS(AC$15:AC225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":0},{"$f":"IF(AD$11=\"\",0,$Q229*SUMIFS(AD$15:AD225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":0},{"$f":"IF(AE$11=\"\",0,$Q229*SUMIFS(AE$15:AE225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":40000},{"$f":"IF(AF$11=\"\",0,$Q229*SUMIFS(AF$15:AF225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":45000},{"$f":"IF(AG$11=\"\",0,$Q229*SUMIFS(AG$15:AG225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":50000},{"$f":"IF(AH$11=\"\",0,$Q229*SUMIFS(AH$15:AH225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":90000},{"$f":"IF(AI$11=\"\",0,$Q229*SUMIFS(AI$15:AI225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":120000},{"$f":"IF(AJ$11=\"\",0,$Q229*SUMIFS(AJ$15:AJ225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":135000},{"$f":"IF(AK$11=\"\",0,$Q229*SUMIFS(AK$15:AK225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":125000},{"$f":"IF(AL$11=\"\",0,$Q229*SUMIFS(AL$15:AL225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":225000},{"$f":"IF(AM$11=\"\",0,$Q229*SUMIFS(AM$15:AM225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":280000},{"$f":"IF(AN$11=\"\",0,$Q229*SUMIFS(AN$15:AN225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":315000},{"$f":"IF(AO$11=\"\",0,$Q229*SUMIFS(AO$15:AO225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":225000},{"$f":"IF(AP$11=\"\",0,$Q229*SUMIFS(AP$15:AP225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":405000},{"$f":"IF(AQ$11=\"\",0,$Q229*SUMIFS(AQ$15:AQ225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":480000},{"$f":"IF(AR$11=\"\",0,$Q229*SUMIFS(AR$15:AR225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":540000},{"$f":"IF(AS$11=\"\",0,$Q229*SUMIFS(AS$15:AS225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":375000},{"$f":"IF(AT$11=\"\",0,$Q229*SUMIFS(AT$15:AT225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":675000},{"$f":"IF(AU$11=\"\",0,$Q229*SUMIFS(AU$15:AU225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":720000},{"$f":"IF(AV$11=\"\",0,$Q229*SUMIFS(AV$15:AV225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":810000},{"$f":"IF(AW$11=\"\",0,$Q229*SUMIFS(AW$15:AW225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":550000},{"$f":"IF(AX$11=\"\",0,$Q229*SUMIFS(AX$15:AX225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":990000},{"$f":"IF(AY$11=\"\",0,$Q229*SUMIFS(AY$15:AY225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":1032000},{"$f":"IF(AZ$11=\"\",0,$Q229*SUMIFS(AZ$15:AZ225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":1161000},{"$f":"IF(BA$11=\"\",0,$Q229*SUMIFS(BA$15:BA225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":720000},{"$f":"IF(BB$11=\"\",0,$Q229*SUMIFS(BB$15:BB225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":1296000},{"$f":"IF(BC$11=\"\",0,$Q229*SUMIFS(BC$15:BC225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":1312000},{"$f":"IF(BD$11=\"\",0,$Q229*SUMIFS(BD$15:BD225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":1476000},{"$f":"IF(BE$11=\"\",0,$Q229*SUMIFS(BE$15:BE225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":915000},{"$f":"IF(BF$11=\"\",0,$Q229*SUMIFS(BF$15:BF225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":1647000},{"$f":"IF(BG$11=\"\",0,$Q229*SUMIFS(BG$15:BG225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":1584000},{"$f":"IF(BH$11=\"\",0,$Q229*SUMIFS(BH$15:BH225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":1782000},{"$f":"IF(BI$11=\"\",0,$Q229*SUMIFS(BI$15:BI225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":1090000},{"$f":"IF(BJ$11=\"\",0,$Q229*SUMIFS(BJ$15:BJ225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":1962000},{"$f":"IF(BK$11=\"\",0,$Q229*SUMIFS(BK$15:BK225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":1895999.9999999995},{"$f":"IF(BL$11=\"\",0,$Q229*SUMIFS(BL$15:BL225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":2132999.9999999995},{"$f":"IF(BM$11=\"\",0,$Q229*SUMIFS(BM$15:BM225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":1259999.9999999998},{"$f":"IF(BN$11=\"\",0,$Q229*SUMIFS(BN$15:BN225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":2267999.9999999995},{"$f":"IF(BO$11=\"\",0,$Q229*SUMIFS(BO$15:BO225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":2176000},{"$f":"IF(BP$11=\"\",0,$Q229*SUMIFS(BP$15:BP225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":2447999.9999999995},{"$f":"IF(BQ$11=\"\",0,$Q229*SUMIFS(BQ$15:BQ225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":1454999.9999999998},{"$f":"IF(BR$11=\"\",0,$Q229*SUMIFS(BR$15:BR225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":2618999.9999999995},{"$f":"IF(BS$11=\"\",0,$Q229*SUMIFS(BS$15:BS225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":2448000},{"$f":"IF(BT$11=\"\",0,$Q229*SUMIFS(BT$15:BT225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":2753999.9999999995},{"$f":"IF(BU$11=\"\",0,$Q229*SUMIFS(BU$15:BU225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":1629999.9999999998},{"$f":"IF(BV$11=\"\",0,$Q229*SUMIFS(BV$15:BV225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":2933999.9999999995},{"$f":"IF(BW$11=\"\",0,$Q229*SUMIFS(BW$15:BW225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":2760000},{"$f":"IF(BX$11=\"\",0,$Q229*SUMIFS(BX$15:BX225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":3105000},{"$f":"IF(BY$11=\"\",0,$Q229*SUMIFS(BY$15:BY225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":1800000},{"$f":"IF(BZ$11=\"\",0,$Q229*SUMIFS(BZ$15:BZ225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":3240000},{"$f":"IF(CA$11=\"\",0,$Q229*SUMIFS(CA$15:CA225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":3040000},{"$f":"IF(CB$11=\"\",0,$Q229*SUMIFS(CB$15:CB225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":3420000},{"$f":"IF(CC$11=\"\",0,$Q229*SUMIFS(CC$15:CC225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":1995000},{"$f":"IF(CD$11=\"\",0,$Q229*SUMIFS(CD$15:CD225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":3591000},{"$f":"IF(CE$11=\"\",0,$Q229*SUMIFS(CE$15:CE225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":3312000},{"$f":"IF(CF$11=\"\",0,$Q229*SUMIFS(CF$15:CF225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":3726000},{"$f":"IF(CG$11=\"\",0,$Q229*SUMIFS(CG$15:CG225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":2170000},{"$f":"IF(CH$11=\"\",0,$Q229*SUMIFS(CH$15:CH225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":3906000},{"$f":"IF(CI$11=\"\",0,$Q229*SUMIFS(CI$15:CI225,$H$15:$H225,$Q228,$I$15:$I225,\"\",$L$15:$L225,$L226))","v":0}]
[{"$f":"ROW()","v":227},null,null,null,null,null,{"$f":"IF($R227=\"^\",IF(COUNTIF(Lists!$13:$13,H227)=1,0,1),0)","v":0},{"$f":"Lists!$BG$13","v":"тип зависимости переменных расходов"},{"$f":"Mrkting!$I$208","v":"Выбираем тип зависимости переменных расходов"},null,null,null,null,null,null,"*","натуральные факторы","^",{"$f":"IF(G227<>0,1,IF(OR($Q227=\"\",$Q227=0),0,IF($R227=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H227))),$Q227)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":228},null,null,null,null,null,{"$f":"IF($R228=\"^\",IF(COUNTIF(Lists!$13:$13,H228)=1,0,1),0)","v":0},{"$f":"IF(Q227=Lists!$BG$16,Lists!$AY$13,Lists!$BC$13)","v":"натуральные факторы переменных расходов маркетинга"},{"$f":"Mrkting!$I$209","v":"Выбираем показатель (фактор) зависимости"},null,null,null,null,null,null,"*","Трафик","^",{"$f":"IF(G228<>0,1,IF(OR($Q228=\"\",$Q228=0),0,IF($R228=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H228))),$Q228)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":229},null,null,null,null,null,{"$f":"IF($R229=\"^\",IF(COUNTIF(Lists!$13:$13,H229)=1,0,1),0)","v":0},{"$f":"H226","v":"Рекламные расходы"},{"$f":"Mrkting!$I$210","v":"Норматив расхода на единицу фактора"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,"*",100,null,{"$f":"IF(G229<>0,1,IF(OR($Q229=\"\",$Q229=0),0,IF($R229=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H229))),$Q229)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":230}]
[{"$f":"ROW()","v":231},null,null,null,null,null,{"$f":"IF($R231=\"^\",IF(COUNTIF(Lists!$13:$13,H231)=1,0,1),0)","v":0},{"$f":"H226","v":"Рекламные расходы"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z231:$CJ231)","v":85258000},null,null,{"$f":"IF(AA$11=\"\",0,$Q233*(IF(AA$2=1,SUMIFS($Z226:$CJ226,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q235))+($Q235-INT($Q235))*SUMIFS($Z226:$CJ226,$Z$2:$CJ$2,INT($Q235)+1),0)+($Q235-INT($Q235))*SUMIFS($Z226:$CJ226,$Z$2:$CJ$2,AA$2+INT($Q235)+1)+(INT($Q235)+1-$Q235)*SUMIFS($Z226:$CJ226,$Z$2:$CJ$2,AA$2+INT($Q235)))+$Q236*((-$Q238-INT(-$Q238))*SUMIFS($Z226:$CJ226,$Z$2:$CJ$2,AA$2+INT(-$Q238)+1)+(INT(-$Q238)+1+$Q238)*SUMIFS($Z226:$CJ226,$Z$2:$CJ$2,AA$2+INT(-$Q238))))","v":0},0,0,0,40000,45000,50000,90000,120000,135000,125000,225000,280000,315000,225000,405000,480000,540000,375000,675000,720000,810000,550000,990000,1032000,1161000,720000,1296000,1312000,1476000,915000,1647000,{"$f":"IF(BG$11=\"\",0,$Q233*(IF(BG$2=1,SUMIFS($Z226:$CJ226,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q235))+($Q235-INT($Q235))*SUMIFS($Z226:$CJ226,$Z$2:$CJ$2,INT($Q235)+1),0)+($Q235-INT($Q235))*SUMIFS($Z226:$CJ226,$Z$2:$CJ$2,BG$2+INT($Q235)+1)+(INT($Q235)+1-$Q235)*SUMIFS($Z226:$CJ226,$Z$2:$CJ$2,BG$2+INT($Q235)))+$Q236*((-$Q238-INT(-$Q238))*SUMIFS($Z226:$CJ226,$Z$2:$CJ$2,BG$2+INT(-$Q238)+1)+(INT(-$Q238)+1+$Q238)*SUMIFS($Z226:$CJ226,$Z$2:$CJ$2,BG$2+INT(-$Q238))))","v":1584000},1782000,1090000,1962000,1895999.9999999995,2132999.9999999995,1259999.9999999998,2267999.9999999995,2176000,2447999.9999999995,1454999.9999999998,2618999.9999999995,2448000,2753999.9999999995,1629999.9999999998,2933999.9999999995,2760000,3105000,1800000,3240000,3040000,3420000,1995000,3591000,3312000,3726000,2170000,3906000,0]
[{"$f":"ROW()","v":232},null,null,null,null,null,{"$f":"IF($R232=\"^\",IF(COUNTIF(Lists!$13:$13,H232)=1,0,1),0)","v":0},{"$f":"H231","v":"Рекламные расходы"},{"$f":"Mrkting!$I$153","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":233},null,null,null,null,null,{"$f":"IF($R233=\"^\",IF(COUNTIF(Lists!$13:$13,H233)=1,0,1),0)","v":0},{"$f":"H231","v":"Рекламные расходы"},{"$f":"I232","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$154","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",1,null,{"$f":"IF(G233<>0,1,IF(OR($Q233=\"\",$Q233=0),0,IF($R233=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H233))),$Q233)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":234},null,null,null,null,null,{"$f":"IF($R234=\"^\",IF(COUNTIF(Lists!$13:$13,H234)=1,0,1),0)","v":0},{"$f":"H231","v":"Рекламные расходы"},{"$f":"I232","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$155","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G234<>0,1,IF(OR($Q234=\"\",$Q234=0),0,IF($R234=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H234))),$Q234)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":235},null,null,null,null,null,{"$f":"IF($R235=\"^\",IF(COUNTIF(Lists!$13:$13,H235)=1,0,1),0)","v":0},{"$f":"H231","v":"Рекламные расходы"},{"$f":"I232","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$156","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q234/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G235<>0,1,IF(OR($Q235=\"\",$Q235=0),0,IF($R235=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H235))),$Q235)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q235-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q234/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":236},null,null,null,null,null,{"$f":"IF($R236=\"^\",IF(COUNTIF(Lists!$13:$13,H236)=1,0,1),0)","v":0},{"$f":"H231","v":"Рекламные расходы"},{"$f":"I232","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$157","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,{"$f":"100%-Q233","v":0},null,{"$f":"IF(G236<>0,1,IF(OR($Q236=\"\",$Q236=0),0,IF($R236=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H236))),$Q236)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q236-(100%-Q233))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":237},null,null,null,null,null,{"$f":"IF($R237=\"^\",IF(COUNTIF(Lists!$13:$13,H237)=1,0,1),0)","v":0},{"$f":"H231","v":"Рекламные расходы"},{"$f":"I232","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$158","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G237<>0,1,IF(OR($Q237=\"\",$Q237=0),0,IF($R237=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H237))),$Q237)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":238},null,null,null,null,null,{"$f":"IF($R238=\"^\",IF(COUNTIF(Lists!$13:$13,H238)=1,0,1),0)","v":0},{"$f":"H231","v":"Рекламные расходы"},{"$f":"I232","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$159","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q237/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G238<>0,1,IF(OR($Q238=\"\",$Q238=0),0,IF($R238=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H238))),$Q238)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q238-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q237/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":239}]
[{"$f":"ROW()","v":240},null,null,null,null,null,{"$f":"IF($R240=\"^\",IF(COUNTIF(Lists!$13:$13,H240)=1,0,1),0)","v":0},{"$f":"H226","v":"Рекламные расходы"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z240:$CJ240)","v":82654000},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA226:AA226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA226:AB226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA226:AC226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA226:AD226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA226:AE226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20000},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA226:AF226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30500},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA226:AG226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":46000},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA226:AH226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":68500},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA226:AI226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":93000},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA226:AJ226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":118500},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA226:AK226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125500},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA226:AL226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":178000},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA226:AM226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":222500},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA226:AN226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":281000},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA226:AO226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":259500},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA226:AP226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":342000},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA226:AQ226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":388500},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA226:AR226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":487500},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA226:AS226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":439500},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA226:AT226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":574500},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA226:AU226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":607500},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA226:AV226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":751500},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA226:AW226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":653000},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA226:AX226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":848000},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA226:AY226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":879000},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA226:AZ226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1083900},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA226:BA226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":901800},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA226:BB226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1140300},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA226:BC226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1131200},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA226:BD226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1389200},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA226:BE226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1146300},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA226:BF226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1449300},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA226:BG226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1395900},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA226:BH226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1701900},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA226:BI226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1376600},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA226:BJ226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1733600},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA226:BK226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1667399.9999999998},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA226:BL226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2034299.9999999998},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA226:BM226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1625399.9999999995},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA226:BN226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2025899.9999999995},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA226:BO226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1919600},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA226:BP226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2339600},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA226:BQ226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1869900},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA226:BR226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2334899.9999999995},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA226:BS226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2184300},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA226:BT226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2652300},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA226:BU226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2100200},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA226:BV226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2619200},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA226:BW226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2455800},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA226:BX226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2984700},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA226:BY226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2349000},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA226:BZ226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2911500},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA226:CA226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2708000},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA226:CB226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3290000},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA226:CC226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2593500},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA226:CD226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3220500},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA226:CE226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2972700},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA226:CF226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3602700},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA226:CG226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2823800},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA226:CH226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3504800},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA226:CI226,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":241},null,null,null,null,null,{"$f":"IF($R241=\"^\",IF(COUNTIF(Lists!$13:$13,H241)=1,0,1),0)","v":0},{"$f":"H240","v":"Рекламные расходы"},{"$f":"Mrkting!$I$222","v":"Задаем через %-ное распределение"}]
[{"$f":"ROW()","v":242},null,null,null,null,null,{"$f":"IF($R242=\"^\",IF(COUNTIF(Lists!$13:$13,H242)=1,0,1),0)","v":0},{"$f":"H240","v":"Рекламные расходы"},{"$f":"I241","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$163","v":"%-ное распределение учета расходов"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(ABS($X242-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z242:$CJ242)","v":1},"*",null,0.5,0.2,0.3]
[{"$f":"ROW()","v":243},null,null,null,null,null,{"$f":"IF($R243=\"^\",IF(COUNTIF(Lists!$13:$13,H243)=1,0,1),0)","v":0},{"$f":"H240","v":"Рекламные расходы"},{"$f":"I241","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$164","v":"обратный порядок распределения учета расхода"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X242-SUM($Z243:$CJ243))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"SUMIFS($Z242:$CJ242,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z242:$CJ242,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0.2,0.5]
[{"$f":"ROW()","v":244}]
[{"$f":"ROW()","v":245},null,null,null,null,null,{"$f":"IF($R245=\"^\",IF(COUNTIF(Lists!$13:$13,H245)=1,0,1),0)","v":0},{"$f":"Items!$M$18","v":"Расходы на поддержание конверсии"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z245:$CJ245)","v":21600000},null,null,{"$f":"IF(AA$11=\"\",0,$Q248*SUMIFS(AA$15:AA244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":100000},{"$f":"IF(AB$11=\"\",0,$Q248*SUMIFS(AB$15:AB244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":100000},{"$f":"IF(AC$11=\"\",0,$Q248*SUMIFS(AC$15:AC244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":120000.00000000001},{"$f":"IF(AD$11=\"\",0,$Q248*SUMIFS(AD$15:AD244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":120000.00000000001},{"$f":"IF(AE$11=\"\",0,$Q248*SUMIFS(AE$15:AE244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":140000},{"$f":"IF(AF$11=\"\",0,$Q248*SUMIFS(AF$15:AF244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":140000},{"$f":"IF(AG$11=\"\",0,$Q248*SUMIFS(AG$15:AG244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":160000},{"$f":"IF(AH$11=\"\",0,$Q248*SUMIFS(AH$15:AH244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":160000},{"$f":"IF(AI$11=\"\",0,$Q248*SUMIFS(AI$15:AI244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":180000},{"$f":"IF(AJ$11=\"\",0,$Q248*SUMIFS(AJ$15:AJ244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":180000},{"$f":"IF(AK$11=\"\",0,$Q248*SUMIFS(AK$15:AK244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":200000},{"$f":"IF(AL$11=\"\",0,$Q248*SUMIFS(AL$15:AL244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":200000},{"$f":"IF(AM$11=\"\",0,$Q248*SUMIFS(AM$15:AM244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":220000},{"$f":"IF(AN$11=\"\",0,$Q248*SUMIFS(AN$15:AN244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":220000},{"$f":"IF(AO$11=\"\",0,$Q248*SUMIFS(AO$15:AO244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":240000.00000000003},{"$f":"IF(AP$11=\"\",0,$Q248*SUMIFS(AP$15:AP244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":240000.00000000003},{"$f":"IF(AQ$11=\"\",0,$Q248*SUMIFS(AQ$15:AQ244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":260000},{"$f":"IF(AR$11=\"\",0,$Q248*SUMIFS(AR$15:AR244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":260000},{"$f":"IF(AS$11=\"\",0,$Q248*SUMIFS(AS$15:AS244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":280000},{"$f":"IF(AT$11=\"\",0,$Q248*SUMIFS(AT$15:AT244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":280000},{"$f":"IF(AU$11=\"\",0,$Q248*SUMIFS(AU$15:AU244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":300000.00000000006},{"$f":"IF(AV$11=\"\",0,$Q248*SUMIFS(AV$15:AV244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":300000.00000000006},{"$f":"IF(AW$11=\"\",0,$Q248*SUMIFS(AW$15:AW244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":320000},{"$f":"IF(AX$11=\"\",0,$Q248*SUMIFS(AX$15:AX244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":320000},{"$f":"IF(AY$11=\"\",0,$Q248*SUMIFS(AY$15:AY244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":339999.99999999994},{"$f":"IF(AZ$11=\"\",0,$Q248*SUMIFS(AZ$15:AZ244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":339999.99999999994},{"$f":"IF(BA$11=\"\",0,$Q248*SUMIFS(BA$15:BA244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":360000},{"$f":"IF(BB$11=\"\",0,$Q248*SUMIFS(BB$15:BB244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":360000},{"$f":"IF(BC$11=\"\",0,$Q248*SUMIFS(BC$15:BC244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":380000},{"$f":"IF(BD$11=\"\",0,$Q248*SUMIFS(BD$15:BD244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":380000},{"$f":"IF(BE$11=\"\",0,$Q248*SUMIFS(BE$15:BE244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":400000},{"$f":"IF(BF$11=\"\",0,$Q248*SUMIFS(BF$15:BF244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":400000},{"$f":"IF(BG$11=\"\",0,$Q248*SUMIFS(BG$15:BG244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":420000.00000000006},{"$f":"IF(BH$11=\"\",0,$Q248*SUMIFS(BH$15:BH244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":420000.00000000006},{"$f":"IF(BI$11=\"\",0,$Q248*SUMIFS(BI$15:BI244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":440000.00000000006},{"$f":"IF(BJ$11=\"\",0,$Q248*SUMIFS(BJ$15:BJ244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":440000.00000000006},{"$f":"IF(BK$11=\"\",0,$Q248*SUMIFS(BK$15:BK244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":459999.99999999994},{"$f":"IF(BL$11=\"\",0,$Q248*SUMIFS(BL$15:BL244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":459999.99999999994},{"$f":"IF(BM$11=\"\",0,$Q248*SUMIFS(BM$15:BM244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":480000},{"$f":"IF(BN$11=\"\",0,$Q248*SUMIFS(BN$15:BN244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":480000},{"$f":"IF(BO$11=\"\",0,$Q248*SUMIFS(BO$15:BO244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":500000},{"$f":"IF(BP$11=\"\",0,$Q248*SUMIFS(BP$15:BP244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":500000},{"$f":"IF(BQ$11=\"\",0,$Q248*SUMIFS(BQ$15:BQ244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":500000},{"$f":"IF(BR$11=\"\",0,$Q248*SUMIFS(BR$15:BR244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":500000},{"$f":"IF(BS$11=\"\",0,$Q248*SUMIFS(BS$15:BS244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":500000},{"$f":"IF(BT$11=\"\",0,$Q248*SUMIFS(BT$15:BT244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":500000},{"$f":"IF(BU$11=\"\",0,$Q248*SUMIFS(BU$15:BU244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":500000},{"$f":"IF(BV$11=\"\",0,$Q248*SUMIFS(BV$15:BV244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":500000},{"$f":"IF(BW$11=\"\",0,$Q248*SUMIFS(BW$15:BW244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":500000},{"$f":"IF(BX$11=\"\",0,$Q248*SUMIFS(BX$15:BX244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":500000},{"$f":"IF(BY$11=\"\",0,$Q248*SUMIFS(BY$15:BY244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":500000},{"$f":"IF(BZ$11=\"\",0,$Q248*SUMIFS(BZ$15:BZ244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":500000},{"$f":"IF(CA$11=\"\",0,$Q248*SUMIFS(CA$15:CA244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":500000},{"$f":"IF(CB$11=\"\",0,$Q248*SUMIFS(CB$15:CB244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":500000},{"$f":"IF(CC$11=\"\",0,$Q248*SUMIFS(CC$15:CC244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":500000},{"$f":"IF(CD$11=\"\",0,$Q248*SUMIFS(CD$15:CD244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":500000},{"$f":"IF(CE$11=\"\",0,$Q248*SUMIFS(CE$15:CE244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":500000},{"$f":"IF(CF$11=\"\",0,$Q248*SUMIFS(CF$15:CF244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":500000},{"$f":"IF(CG$11=\"\",0,$Q248*SUMIFS(CG$15:CG244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":500000},{"$f":"IF(CH$11=\"\",0,$Q248*SUMIFS(CH$15:CH244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":500000},{"$f":"IF(CI$11=\"\",0,$Q248*SUMIFS(CI$15:CI244,$H$15:$H244,$Q247,$I$15:$I244,\"\",$L$15:$L244,$L245))","v":0}]
[{"$f":"ROW()","v":246},null,null,null,null,null,{"$f":"IF($R246=\"^\",IF(COUNTIF(Lists!$13:$13,H246)=1,0,1),0)","v":0},{"$f":"Lists!$BG$13","v":"тип зависимости переменных расходов"},{"$f":"Mrkting!$I$208","v":"Выбираем тип зависимости переменных расходов"},null,null,null,null,null,null,"*","натуральные факторы","^",{"$f":"IF(G246<>0,1,IF(OR($Q246=\"\",$Q246=0),0,IF($R246=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H246))),$Q246)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":247},null,null,null,null,null,{"$f":"IF($R247=\"^\",IF(COUNTIF(Lists!$13:$13,H247)=1,0,1),0)","v":0},{"$f":"IF(Q246=Lists!$BG$16,Lists!$AY$13,Lists!$BC$13)","v":"натуральные факторы переменных расходов маркетинга"},{"$f":"Mrkting!$I$209","v":"Выбираем показатель (фактор) зависимости"},null,null,null,null,null,null,"*","Конверсия в гостя","^",{"$f":"IF(G247<>0,1,IF(OR($Q247=\"\",$Q247=0),0,IF($R247=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H247))),$Q247)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":248},null,null,null,null,null,{"$f":"IF($R248=\"^\",IF(COUNTIF(Lists!$13:$13,H248)=1,0,1),0)","v":0},{"$f":"H245","v":"Расходы на поддержание конверсии"},{"$f":"Mrkting!$I$210","v":"Норматив расхода на единицу фактора"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,"*",1000000,null,{"$f":"IF(G248<>0,1,IF(OR($Q248=\"\",$Q248=0),0,IF($R248=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H248))),$Q248)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":249}]
[{"$f":"ROW()","v":250},null,null,null,null,null,{"$f":"IF($R250=\"^\",IF(COUNTIF(Lists!$13:$13,H250)=1,0,1),0)","v":0},{"$f":"H245","v":"Расходы на поддержание конверсии"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z250:$CJ250)","v":21600000},null,null,{"$f":"IF(AA$11=\"\",0,$Q252*(IF(AA$2=1,SUMIFS($Z245:$CJ245,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q254))+($Q254-INT($Q254))*SUMIFS($Z245:$CJ245,$Z$2:$CJ$2,INT($Q254)+1),0)+($Q254-INT($Q254))*SUMIFS($Z245:$CJ245,$Z$2:$CJ$2,AA$2+INT($Q254)+1)+(INT($Q254)+1-$Q254)*SUMIFS($Z245:$CJ245,$Z$2:$CJ$2,AA$2+INT($Q254)))+$Q255*((-$Q257-INT(-$Q257))*SUMIFS($Z245:$CJ245,$Z$2:$CJ$2,AA$2+INT(-$Q257)+1)+(INT(-$Q257)+1+$Q257)*SUMIFS($Z245:$CJ245,$Z$2:$CJ$2,AA$2+INT(-$Q257))))","v":100000},100000,120000.00000000001,120000.00000000001,140000,140000,160000,160000,180000,180000,200000,200000,220000,220000,240000.00000000003,240000.00000000003,260000,260000,280000,280000,300000.00000000006,300000.00000000006,320000,320000,339999.99999999994,339999.99999999994,360000,360000,380000,380000,400000,400000,{"$f":"IF(BG$11=\"\",0,$Q252*(IF(BG$2=1,SUMIFS($Z245:$CJ245,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q254))+($Q254-INT($Q254))*SUMIFS($Z245:$CJ245,$Z$2:$CJ$2,INT($Q254)+1),0)+($Q254-INT($Q254))*SUMIFS($Z245:$CJ245,$Z$2:$CJ$2,BG$2+INT($Q254)+1)+(INT($Q254)+1-$Q254)*SUMIFS($Z245:$CJ245,$Z$2:$CJ$2,BG$2+INT($Q254)))+$Q255*((-$Q257-INT(-$Q257))*SUMIFS($Z245:$CJ245,$Z$2:$CJ$2,BG$2+INT(-$Q257)+1)+(INT(-$Q257)+1+$Q257)*SUMIFS($Z245:$CJ245,$Z$2:$CJ$2,BG$2+INT(-$Q257))))","v":420000.00000000006},420000.00000000006,440000.00000000006,440000.00000000006,459999.99999999994,459999.99999999994,480000,480000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,0]
[{"$f":"ROW()","v":255},null,null,null,null,null,{"$f":"IF($R255=\"^\",IF(COUNTIF(Lists!$13:$13,H255)=1,0,1),0)","v":0},{"$f":"H250","v":"Расходы на поддержание конверсии"},{"$f":"I251","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$157","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,{"$f":"100%-Q252","v":0},null,{"$f":"IF(G255<>0,1,IF(OR($Q255=\"\",$Q255=0),0,IF($R255=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H255))),$Q255)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q255-(100%-Q252))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":260},null,null,null,null,null,{"$f":"IF($R260=\"^\",IF(COUNTIF(Lists!$13:$13,H260)=1,0,1),0)","v":0},{"$f":"H259","v":"Расходы на поддержание конверсии"},{"$f":"Mrkting!$I$222","v":"Задаем через %-ное распределение"}]
[{"$f":"ROW()","v":268},null,null,null,null,null,{"$f":"IF($R268=\"^\",IF(COUNTIF(Lists!$13:$13,H268)=1,0,1),0)","v":0},{"$f":"H264","v":"ФОТ сотрудников маркетинга"},{"$f":"I267","v":"Конечная дата начисления ФОТ"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q267)=0,Q267=0,Q267=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q267))","v":60},null,{"$f":"IF(G268<>0,1,IF(OR($Q268=\"\",$Q268=0),0,IF($R268=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H268))),$Q268)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q268-IF(OR(SUMIFS($2:$2,$11:$11,Q267)=0,Q267=0,Q267=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q267)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":273},null,null,null,null,null,{"$f":"IF($R273=\"^\",IF(COUNTIF(Lists!$13:$13,H273)=1,0,1),0)","v":0},{"$f":"H264","v":"ФОТ сотрудников маркетинга"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z273:$CJ273)","v":24773597.518149994},null,null,{"$f":"IF(AA$11=\"\",0,$Q275*(IF(AA$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AA$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AA$2+INT($Q277)))+$Q278*((-$Q280-INT(-$Q280))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AA$2+INT(-$Q280)+1)+(INT(-$Q280)+1+$Q280)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AA$2+INT(-$Q280))))","v":325000},390000,390000,390000,390000,390000,390000,390000,390000,390000,390000,390000,399750,401700,401700,401700,401700,401700,401700,401700,401700,401700,401700,401700,411742.5,413751,413751,413751,413751,413751,413751,413751,{"$f":"IF(BG$11=\"\",0,$Q275*(IF(BG$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BG$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BG$2+INT($Q277)))+$Q278*((-$Q280-INT(-$Q280))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BG$2+INT(-$Q280)+1)+(INT(-$Q280)+1+$Q280)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BG$2+INT(-$Q280))))","v":413751},413751,413751,413751,424094.77500000002,426163.53,426163.53,426163.53,426163.53,426163.53,426163.53,426163.53,426163.53,426163.53,426163.53,426163.53,436817.61825,438948.43589999998,438948.43589999998,438948.43589999998,438948.43589999998,438948.43589999998,438948.43589999998,438948.43589999998,438948.43589999998,438948.43589999998,438948.43589999998,438948.43589999998,0]
[{"$f":"ROW()","v":281}]
[{"$f":"ROW()","v":289},null,null,null,null,null,{"$f":"IF($R289=\"^\",IF(COUNTIF(Lists!$13:$13,H289)=1,0,1),0)","v":0},{"$f":"H287","v":"Прочие расходы маркетинга"},{"$f":"I288","v":"Начальная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q288)=0,Q288=0,Q288=\"\"),1,SUMIFS($2:$2,$11:$11,Q288))","v":2},null,{"$f":"IF(G289<>0,1,IF(OR($Q289=\"\",$Q289=0),0,IF($R289=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H289))),$Q289)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q289-IF(OR(SUMIFS($2:$2,$11:$11,Q288)=0,Q288=0,Q288=\"\"),1,SUMIFS($2:$2,$11:$11,Q288)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":294},null,null,null,null,null,{"$f":"IF($R294=\"^\",IF(COUNTIF(Lists!$13:$13,H294)=1,0,1),0)","v":0},{"$f":"H287","v":"Прочие расходы маркетинга"},"Ежегодная индексация расхода",null,null,null,{"$f":"Mrkting!$M$271","v":"%г"},null,null,"*",0.1,null,{"$f":"IF(G294<>0,1,IF(OR($Q294=\"\",$Q294=0),0,IF($R294=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H294))),$Q294)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":300},null,null,null,null,null,{"$f":"IF($R300=\"^\",IF(COUNTIF(Lists!$13:$13,H300)=1,0,1),0)","v":0},{"$f":"H296","v":"Прочие расходы маркетинга"},{"$f":"I297","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$156","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q299/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G300<>0,1,IF(OR($Q300=\"\",$Q300=0),0,IF($R300=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H300))),$Q300)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q300-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q299/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":308},null,null,null,null,null,{"$f":"IF($R308=\"^\",IF(COUNTIF(Lists!$13:$13,H308)=1,0,1),0)","v":0},{"$f":"H305","v":"Прочие расходы маркетинга"},{"$f":"I306","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$164","v":"обратный порядок распределения учета расхода"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X307-SUM($Z308:$CJ308))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"SUMIFS($Z307:$CJ307,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z307:$CJ307,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0]
[{"$f":"ROW()","v":316},null,null,null,null,null,{"$f":"IF($R316=\"^\",IF(COUNTIF(Lists!$13:$13,H316)=1,0,1),0)","v":0},"Поток запусков создания объектов активн. отдыха",null,null,null,{"$f":"K313","v":2},"кол-во объектов",null,null,null,"запуски процесса",null,null,null,null,null,null,{"$f":"SUM($Z316:$CJ316)","v":20},null,null,{"$f":"IF(OR(AA$11=\"\",AA$2<$Q318,AA$2>$Q320),0,IF($X321>0,AA321,IF(IF(AA317=1,$Q325+$Q326*(SUM($Z317:AA317)-1),0)<0,0,IF(IF(AA317=1,$Q325+$Q326*(SUM($Z317:AA317)-1),0)>$Q327,$Q327,IF(AA317=1,$Q325+$Q326*(SUM($Z317:AA317)-1),0)))))","v":1},{"$f":"IF(OR(AB$11=\"\",AB$2<$Q318,AB$2>$Q320),0,IF($X321>0,AB321,IF(IF(AB317=1,$Q325+$Q326*(SUM($Z317:AB317)-1),0)<0,0,IF(IF(AB317=1,$Q325+$Q326*(SUM($Z317:AB317)-1),0)>$Q327,$Q327,IF(AB317=1,$Q325+$Q326*(SUM($Z317:AB317)-1),0)))))","v":0},{"$f":"IF(OR(AC$11=\"\",AC$2<$Q318,AC$2>$Q320),0,IF($X321>0,AC321,IF(IF(AC317=1,$Q325+$Q326*(SUM($Z317:AC317)-1),0)<0,0,IF(IF(AC317=1,$Q325+$Q326*(SUM($Z317:AC317)-1),0)>$Q327,$Q327,IF(AC317=1,$Q325+$Q326*(SUM($Z317:AC317)-1),0)))))","v":0},{"$f":"IF(OR(AD$11=\"\",AD$2<$Q318,AD$2>$Q320),0,IF($X321>0,AD321,IF(IF(AD317=1,$Q325+$Q326*(SUM($Z317:AD317)-1),0)<0,0,IF(IF(AD317=1,$Q325+$Q326*(SUM($Z317:AD317)-1),0)>$Q327,$Q327,IF(AD317=1,$Q325+$Q326*(SUM($Z317:AD317)-1),0)))))","v":1},{"$f":"IF(OR(AE$11=\"\",AE$2<$Q318,AE$2>$Q320),0,IF($X321>0,AE321,IF(IF(AE317=1,$Q325+$Q326*(SUM($Z317:AE317)-1),0)<0,0,IF(IF(AE317=1,$Q325+$Q326*(SUM($Z317:AE317)-1),0)>$Q327,$Q327,IF(AE317=1,$Q325+$Q326*(SUM($Z317:AE317)-1),0)))))","v":0},{"$f":"IF(OR(AF$11=\"\",AF$2<$Q318,AF$2>$Q320),0,IF($X321>0,AF321,IF(IF(AF317=1,$Q325+$Q326*(SUM($Z317:AF317)-1),0)<0,0,IF(IF(AF317=1,$Q325+$Q326*(SUM($Z317:AF317)-1),0)>$Q327,$Q327,IF(AF317=1,$Q325+$Q326*(SUM($Z317:AF317)-1),0)))))","v":0},{"$f":"IF(OR(AG$11=\"\",AG$2<$Q318,AG$2>$Q320),0,IF($X321>0,AG321,IF(IF(AG317=1,$Q325+$Q326*(SUM($Z317:AG317)-1),0)<0,0,IF(IF(AG317=1,$Q325+$Q326*(SUM($Z317:AG317)-1),0)>$Q327,$Q327,IF(AG317=1,$Q325+$Q326*(SUM($Z317:AG317)-1),0)))))","v":1},{"$f":"IF(OR(AH$11=\"\",AH$2<$Q318,AH$2>$Q320),0,IF($X321>0,AH321,IF(IF(AH317=1,$Q325+$Q326*(SUM($Z317:AH317)-1),0)<0,0,IF(IF(AH317=1,$Q325+$Q326*(SUM($Z317:AH317)-1),0)>$Q327,$Q327,IF(AH317=1,$Q325+$Q326*(SUM($Z317:AH317)-1),0)))))","v":0},{"$f":"IF(OR(AI$11=\"\",AI$2<$Q318,AI$2>$Q320),0,IF($X321>0,AI321,IF(IF(AI317=1,$Q325+$Q326*(SUM($Z317:AI317)-1),0)<0,0,IF(IF(AI317=1,$Q325+$Q326*(SUM($Z317:AI317)-1),0)>$Q327,$Q327,IF(AI317=1,$Q325+$Q326*(SUM($Z317:AI317)-1),0)))))","v":0},{"$f":"IF(OR(AJ$11=\"\",AJ$2<$Q318,AJ$2>$Q320),0,IF($X321>0,AJ321,IF(IF(AJ317=1,$Q325+$Q326*(SUM($Z317:AJ317)-1),0)<0,0,IF(IF(AJ317=1,$Q325+$Q326*(SUM($Z317:AJ317)-1),0)>$Q327,$Q327,IF(AJ317=1,$Q325+$Q326*(SUM($Z317:AJ317)-1),0)))))","v":1},{"$f":"IF(OR(AK$11=\"\",AK$2<$Q318,AK$2>$Q320),0,IF($X321>0,AK321,IF(IF(AK317=1,$Q325+$Q326*(SUM($Z317:AK317)-1),0)<0,0,IF(IF(AK317=1,$Q325+$Q326*(SUM($Z317:AK317)-1),0)>$Q327,$Q327,IF(AK317=1,$Q325+$Q326*(SUM($Z317:AK317)-1),0)))))","v":0},{"$f":"IF(OR(AL$11=\"\",AL$2<$Q318,AL$2>$Q320),0,IF($X321>0,AL321,IF(IF(AL317=1,$Q325+$Q326*(SUM($Z317:AL317)-1),0)<0,0,IF(IF(AL317=1,$Q325+$Q326*(SUM($Z317:AL317)-1),0)>$Q327,$Q327,IF(AL317=1,$Q325+$Q326*(SUM($Z317:AL317)-1),0)))))","v":0},{"$f":"IF(OR(AM$11=\"\",AM$2<$Q318,AM$2>$Q320),0,IF($X321>0,AM321,IF(IF(AM317=1,$Q325+$Q326*(SUM($Z317:AM317)-1),0)<0,0,IF(IF(AM317=1,$Q325+$Q326*(SUM($Z317:AM317)-1),0)>$Q327,$Q327,IF(AM317=1,$Q325+$Q326*(SUM($Z317:AM317)-1),0)))))","v":1},{"$f":"IF(OR(AN$11=\"\",AN$2<$Q318,AN$2>$Q320),0,IF($X321>0,AN321,IF(IF(AN317=1,$Q325+$Q326*(SUM($Z317:AN317)-1),0)<0,0,IF(IF(AN317=1,$Q325+$Q326*(SUM($Z317:AN317)-1),0)>$Q327,$Q327,IF(AN317=1,$Q325+$Q326*(SUM($Z317:AN317)-1),0)))))","v":0},{"$f":"IF(OR(AO$11=\"\",AO$2<$Q318,AO$2>$Q320),0,IF($X321>0,AO321,IF(IF(AO317=1,$Q325+$Q326*(SUM($Z317:AO317)-1),0)<0,0,IF(IF(AO317=1,$Q325+$Q326*(SUM($Z317:AO317)-1),0)>$Q327,$Q327,IF(AO317=1,$Q325+$Q326*(SUM($Z317:AO317)-1),0)))))","v":0},{"$f":"IF(OR(AP$11=\"\",AP$2<$Q318,AP$2>$Q320),0,IF($X321>0,AP321,IF(IF(AP317=1,$Q325+$Q326*(SUM($Z317:AP317)-1),0)<0,0,IF(IF(AP317=1,$Q325+$Q326*(SUM($Z317:AP317)-1),0)>$Q327,$Q327,IF(AP317=1,$Q325+$Q326*(SUM($Z317:AP317)-1),0)))))","v":1},{"$f":"IF(OR(AQ$11=\"\",AQ$2<$Q318,AQ$2>$Q320),0,IF($X321>0,AQ321,IF(IF(AQ317=1,$Q325+$Q326*(SUM($Z317:AQ317)-1),0)<0,0,IF(IF(AQ317=1,$Q325+$Q326*(SUM($Z317:AQ317)-1),0)>$Q327,$Q327,IF(AQ317=1,$Q325+$Q326*(SUM($Z317:AQ317)-1),0)))))","v":0},{"$f":"IF(OR(AR$11=\"\",AR$2<$Q318,AR$2>$Q320),0,IF($X321>0,AR321,IF(IF(AR317=1,$Q325+$Q326*(SUM($Z317:AR317)-1),0)<0,0,IF(IF(AR317=1,$Q325+$Q326*(SUM($Z317:AR317)-1),0)>$Q327,$Q327,IF(AR317=1,$Q325+$Q326*(SUM($Z317:AR317)-1),0)))))","v":0},{"$f":"IF(OR(AS$11=\"\",AS$2<$Q318,AS$2>$Q320),0,IF($X321>0,AS321,IF(IF(AS317=1,$Q325+$Q326*(SUM($Z317:AS317)-1),0)<0,0,IF(IF(AS317=1,$Q325+$Q326*(SUM($Z317:AS317)-1),0)>$Q327,$Q327,IF(AS317=1,$Q325+$Q326*(SUM($Z317:AS317)-1),0)))))","v":1},{"$f":"IF(OR(AT$11=\"\",AT$2<$Q318,AT$2>$Q320),0,IF($X321>0,AT321,IF(IF(AT317=1,$Q325+$Q326*(SUM($Z317:AT317)-1),0)<0,0,IF(IF(AT317=1,$Q325+$Q326*(SUM($Z317:AT317)-1),0)>$Q327,$Q327,IF(AT317=1,$Q325+$Q326*(SUM($Z317:AT317)-1),0)))))","v":0},{"$f":"IF(OR(AU$11=\"\",AU$2<$Q318,AU$2>$Q320),0,IF($X321>0,AU321,IF(IF(AU317=1,$Q325+$Q326*(SUM($Z317:AU317)-1),0)<0,0,IF(IF(AU317=1,$Q325+$Q326*(SUM($Z317:AU317)-1),0)>$Q327,$Q327,IF(AU317=1,$Q325+$Q326*(SUM($Z317:AU317)-1),0)))))","v":0},{"$f":"IF(OR(AV$11=\"\",AV$2<$Q318,AV$2>$Q320),0,IF($X321>0,AV321,IF(IF(AV317=1,$Q325+$Q326*(SUM($Z317:AV317)-1),0)<0,0,IF(IF(AV317=1,$Q325+$Q326*(SUM($Z317:AV317)-1),0)>$Q327,$Q327,IF(AV317=1,$Q325+$Q326*(SUM($Z317:AV317)-1),0)))))","v":1},{"$f":"IF(OR(AW$11=\"\",AW$2<$Q318,AW$2>$Q320),0,IF($X321>0,AW321,IF(IF(AW317=1,$Q325+$Q326*(SUM($Z317:AW317)-1),0)<0,0,IF(IF(AW317=1,$Q325+$Q326*(SUM($Z317:AW317)-1),0)>$Q327,$Q327,IF(AW317=1,$Q325+$Q326*(SUM($Z317:AW317)-1),0)))))","v":0},{"$f":"IF(OR(AX$11=\"\",AX$2<$Q318,AX$2>$Q320),0,IF($X321>0,AX321,IF(IF(AX317=1,$Q325+$Q326*(SUM($Z317:AX317)-1),0)<0,0,IF(IF(AX317=1,$Q325+$Q326*(SUM($Z317:AX317)-1),0)>$Q327,$Q327,IF(AX317=1,$Q325+$Q326*(SUM($Z317:AX317)-1),0)))))","v":0},{"$f":"IF(OR(AY$11=\"\",AY$2<$Q318,AY$2>$Q320),0,IF($X321>0,AY321,IF(IF(AY317=1,$Q325+$Q326*(SUM($Z317:AY317)-1),0)<0,0,IF(IF(AY317=1,$Q325+$Q326*(SUM($Z317:AY317)-1),0)>$Q327,$Q327,IF(AY317=1,$Q325+$Q326*(SUM($Z317:AY317)-1),0)))))","v":1},{"$f":"IF(OR(AZ$11=\"\",AZ$2<$Q318,AZ$2>$Q320),0,IF($X321>0,AZ321,IF(IF(AZ317=1,$Q325+$Q326*(SUM($Z317:AZ317)-1),0)<0,0,IF(IF(AZ317=1,$Q325+$Q326*(SUM($Z317:AZ317)-1),0)>$Q327,$Q327,IF(AZ317=1,$Q325+$Q326*(SUM($Z317:AZ317)-1),0)))))","v":0},{"$f":"IF(OR(BA$11=\"\",BA$2<$Q318,BA$2>$Q320),0,IF($X321>0,BA321,IF(IF(BA317=1,$Q325+$Q326*(SUM($Z317:BA317)-1),0)<0,0,IF(IF(BA317=1,$Q325+$Q326*(SUM($Z317:BA317)-1),0)>$Q327,$Q327,IF(BA317=1,$Q325+$Q326*(SUM($Z317:BA317)-1),0)))))","v":0},{"$f":"IF(OR(BB$11=\"\",BB$2<$Q318,BB$2>$Q320),0,IF($X321>0,BB321,IF(IF(BB317=1,$Q325+$Q326*(SUM($Z317:BB317)-1),0)<0,0,IF(IF(BB317=1,$Q325+$Q326*(SUM($Z317:BB317)-1),0)>$Q327,$Q327,IF(BB317=1,$Q325+$Q326*(SUM($Z317:BB317)-1),0)))))","v":1},{"$f":"IF(OR(BC$11=\"\",BC$2<$Q318,BC$2>$Q320),0,IF($X321>0,BC321,IF(IF(BC317=1,$Q325+$Q326*(SUM($Z317:BC317)-1),0)<0,0,IF(IF(BC317=1,$Q325+$Q326*(SUM($Z317:BC317)-1),0)>$Q327,$Q327,IF(BC317=1,$Q325+$Q326*(SUM($Z317:BC317)-1),0)))))","v":0},{"$f":"IF(OR(BD$11=\"\",BD$2<$Q318,BD$2>$Q320),0,IF($X321>0,BD321,IF(IF(BD317=1,$Q325+$Q326*(SUM($Z317:BD317)-1),0)<0,0,IF(IF(BD317=1,$Q325+$Q326*(SUM($Z317:BD317)-1),0)>$Q327,$Q327,IF(BD317=1,$Q325+$Q326*(SUM($Z317:BD317)-1),0)))))","v":0},{"$f":"IF(OR(BE$11=\"\",BE$2<$Q318,BE$2>$Q320),0,IF($X321>0,BE321,IF(IF(BE317=1,$Q325+$Q326*(SUM($Z317:BE317)-1),0)<0,0,IF(IF(BE317=1,$Q325+$Q326*(SUM($Z317:BE317)-1),0)>$Q327,$Q327,IF(BE317=1,$Q325+$Q326*(SUM($Z317:BE317)-1),0)))))","v":1},{"$f":"IF(OR(BF$11=\"\",BF$2<$Q318,BF$2>$Q320),0,IF($X321>0,BF321,IF(IF(BF317=1,$Q325+$Q326*(SUM($Z317:BF317)-1),0)<0,0,IF(IF(BF317=1,$Q325+$Q326*(SUM($Z317:BF317)-1),0)>$Q327,$Q327,IF(BF317=1,$Q325+$Q326*(SUM($Z317:BF317)-1),0)))))","v":0},{"$f":"IF(OR(BG$11=\"\",BG$2<$Q318,BG$2>$Q320),0,IF($X321>0,BG321,IF(IF(BG317=1,$Q325+$Q326*(SUM($Z317:BG317)-1),0)<0,0,IF(IF(BG317=1,$Q325+$Q326*(SUM($Z317:BG317)-1),0)>$Q327,$Q327,IF(BG317=1,$Q325+$Q326*(SUM($Z317:BG317)-1),0)))))","v":0},{"$f":"IF(OR(BH$11=\"\",BH$2<$Q318,BH$2>$Q320),0,IF($X321>0,BH321,IF(IF(BH317=1,$Q325+$Q326*(SUM($Z317:BH317)-1),0)<0,0,IF(IF(BH317=1,$Q325+$Q326*(SUM($Z317:BH317)-1),0)>$Q327,$Q327,IF(BH317=1,$Q325+$Q326*(SUM($Z317:BH317)-1),0)))))","v":1},{"$f":"IF(OR(BI$11=\"\",BI$2<$Q318,BI$2>$Q320),0,IF($X321>0,BI321,IF(IF(BI317=1,$Q325+$Q326*(SUM($Z317:BI317)-1),0)<0,0,IF(IF(BI317=1,$Q325+$Q326*(SUM($Z317:BI317)-1),0)>$Q327,$Q327,IF(BI317=1,$Q325+$Q326*(SUM($Z317:BI317)-1),0)))))","v":0},{"$f":"IF(OR(BJ$11=\"\",BJ$2<$Q318,BJ$2>$Q320),0,IF($X321>0,BJ321,IF(IF(BJ317=1,$Q325+$Q326*(SUM($Z317:BJ317)-1),0)<0,0,IF(IF(BJ317=1,$Q325+$Q326*(SUM($Z317:BJ317)-1),0)>$Q327,$Q327,IF(BJ317=1,$Q325+$Q326*(SUM($Z317:BJ317)-1),0)))))","v":0},{"$f":"IF(OR(BK$11=\"\",BK$2<$Q318,BK$2>$Q320),0,IF($X321>0,BK321,IF(IF(BK317=1,$Q325+$Q326*(SUM($Z317:BK317)-1),0)<0,0,IF(IF(BK317=1,$Q325+$Q326*(SUM($Z317:BK317)-1),0)>$Q327,$Q327,IF(BK317=1,$Q325+$Q326*(SUM($Z317:BK317)-1),0)))))","v":1},{"$f":"IF(OR(BL$11=\"\",BL$2<$Q318,BL$2>$Q320),0,IF($X321>0,BL321,IF(IF(BL317=1,$Q325+$Q326*(SUM($Z317:BL317)-1),0)<0,0,IF(IF(BL317=1,$Q325+$Q326*(SUM($Z317:BL317)-1),0)>$Q327,$Q327,IF(BL317=1,$Q325+$Q326*(SUM($Z317:BL317)-1),0)))))","v":0},{"$f":"IF(OR(BM$11=\"\",BM$2<$Q318,BM$2>$Q320),0,IF($X321>0,BM321,IF(IF(BM317=1,$Q325+$Q326*(SUM($Z317:BM317)-1),0)<0,0,IF(IF(BM317=1,$Q325+$Q326*(SUM($Z317:BM317)-1),0)>$Q327,$Q327,IF(BM317=1,$Q325+$Q326*(SUM($Z317:BM317)-1),0)))))","v":0},{"$f":"IF(OR(BN$11=\"\",BN$2<$Q318,BN$2>$Q320),0,IF($X321>0,BN321,IF(IF(BN317=1,$Q325+$Q326*(SUM($Z317:BN317)-1),0)<0,0,IF(IF(BN317=1,$Q325+$Q326*(SUM($Z317:BN317)-1),0)>$Q327,$Q327,IF(BN317=1,$Q325+$Q326*(SUM($Z317:BN317)-1),0)))))","v":1},{"$f":"IF(OR(BO$11=\"\",BO$2<$Q318,BO$2>$Q320),0,IF($X321>0,BO321,IF(IF(BO317=1,$Q325+$Q326*(SUM($Z317:BO317)-1),0)<0,0,IF(IF(BO317=1,$Q325+$Q326*(SUM($Z317:BO317)-1),0)>$Q327,$Q327,IF(BO317=1,$Q325+$Q326*(SUM($Z317:BO317)-1),0)))))","v":0},{"$f":"IF(OR(BP$11=\"\",BP$2<$Q318,BP$2>$Q320),0,IF($X321>0,BP321,IF(IF(BP317=1,$Q325+$Q326*(SUM($Z317:BP317)-1),0)<0,0,IF(IF(BP317=1,$Q325+$Q326*(SUM($Z317:BP317)-1),0)>$Q327,$Q327,IF(BP317=1,$Q325+$Q326*(SUM($Z317:BP317)-1),0)))))","v":0},{"$f":"IF(OR(BQ$11=\"\",BQ$2<$Q318,BQ$2>$Q320),0,IF($X321>0,BQ321,IF(IF(BQ317=1,$Q325+$Q326*(SUM($Z317:BQ317)-1),0)<0,0,IF(IF(BQ317=1,$Q325+$Q326*(SUM($Z317:BQ317)-1),0)>$Q327,$Q327,IF(BQ317=1,$Q325+$Q326*(SUM($Z317:BQ317)-1),0)))))","v":1},{"$f":"IF(OR(BR$11=\"\",BR$2<$Q318,BR$2>$Q320),0,IF($X321>0,BR321,IF(IF(BR317=1,$Q325+$Q326*(SUM($Z317:BR317)-1),0)<0,0,IF(IF(BR317=1,$Q325+$Q326*(SUM($Z317:BR317)-1),0)>$Q327,$Q327,IF(BR317=1,$Q325+$Q326*(SUM($Z317:BR317)-1),0)))))","v":0},{"$f":"IF(OR(BS$11=\"\",BS$2<$Q318,BS$2>$Q320),0,IF($X321>0,BS321,IF(IF(BS317=1,$Q325+$Q326*(SUM($Z317:BS317)-1),0)<0,0,IF(IF(BS317=1,$Q325+$Q326*(SUM($Z317:BS317)-1),0)>$Q327,$Q327,IF(BS317=1,$Q325+$Q326*(SUM($Z317:BS317)-1),0)))))","v":0},{"$f":"IF(OR(BT$11=\"\",BT$2<$Q318,BT$2>$Q320),0,IF($X321>0,BT321,IF(IF(BT317=1,$Q325+$Q326*(SUM($Z317:BT317)-1),0)<0,0,IF(IF(BT317=1,$Q325+$Q326*(SUM($Z317:BT317)-1),0)>$Q327,$Q327,IF(BT317=1,$Q325+$Q326*(SUM($Z317:BT317)-1),0)))))","v":1},{"$f":"IF(OR(BU$11=\"\",BU$2<$Q318,BU$2>$Q320),0,IF($X321>0,BU321,IF(IF(BU317=1,$Q325+$Q326*(SUM($Z317:BU317)-1),0)<0,0,IF(IF(BU317=1,$Q325+$Q326*(SUM($Z317:BU317)-1),0)>$Q327,$Q327,IF(BU317=1,$Q325+$Q326*(SUM($Z317:BU317)-1),0)))))","v":0},{"$f":"IF(OR(BV$11=\"\",BV$2<$Q318,BV$2>$Q320),0,IF($X321>0,BV321,IF(IF(BV317=1,$Q325+$Q326*(SUM($Z317:BV317)-1),0)<0,0,IF(IF(BV317=1,$Q325+$Q326*(SUM($Z317:BV317)-1),0)>$Q327,$Q327,IF(BV317=1,$Q325+$Q326*(SUM($Z317:BV317)-1),0)))))","v":0},{"$f":"IF(OR(BW$11=\"\",BW$2<$Q318,BW$2>$Q320),0,IF($X321>0,BW321,IF(IF(BW317=1,$Q325+$Q326*(SUM($Z317:BW317)-1),0)<0,0,IF(IF(BW317=1,$Q325+$Q326*(SUM($Z317:BW317)-1),0)>$Q327,$Q327,IF(BW317=1,$Q325+$Q326*(SUM($Z317:BW317)-1),0)))))","v":1},{"$f":"IF(OR(BX$11=\"\",BX$2<$Q318,BX$2>$Q320),0,IF($X321>0,BX321,IF(IF(BX317=1,$Q325+$Q326*(SUM($Z317:BX317)-1),0)<0,0,IF(IF(BX317=1,$Q325+$Q326*(SUM($Z317:BX317)-1),0)>$Q327,$Q327,IF(BX317=1,$Q325+$Q326*(SUM($Z317:BX317)-1),0)))))","v":0},{"$f":"IF(OR(BY$11=\"\",BY$2<$Q318,BY$2>$Q320),0,IF($X321>0,BY321,IF(IF(BY317=1,$Q325+$Q326*(SUM($Z317:BY317)-1),0)<0,0,IF(IF(BY317=1,$Q325+$Q326*(SUM($Z317:BY317)-1),0)>$Q327,$Q327,IF(BY317=1,$Q325+$Q326*(SUM($Z317:BY317)-1),0)))))","v":0},{"$f":"IF(OR(BZ$11=\"\",BZ$2<$Q318,BZ$2>$Q320),0,IF($X321>0,BZ321,IF(IF(BZ317=1,$Q325+$Q326*(SUM($Z317:BZ317)-1),0)<0,0,IF(IF(BZ317=1,$Q325+$Q326*(SUM($Z317:BZ317)-1),0)>$Q327,$Q327,IF(BZ317=1,$Q325+$Q326*(SUM($Z317:BZ317)-1),0)))))","v":1},{"$f":"IF(OR(CA$11=\"\",CA$2<$Q318,CA$2>$Q320),0,IF($X321>0,CA321,IF(IF(CA317=1,$Q325+$Q326*(SUM($Z317:CA317)-1),0)<0,0,IF(IF(CA317=1,$Q325+$Q326*(SUM($Z317:CA317)-1),0)>$Q327,$Q327,IF(CA317=1,$Q325+$Q326*(SUM($Z317:CA317)-1),0)))))","v":0},{"$f":"IF(OR(CB$11=\"\",CB$2<$Q318,CB$2>$Q320),0,IF($X321>0,CB321,IF(IF(CB317=1,$Q325+$Q326*(SUM($Z317:CB317)-1),0)<0,0,IF(IF(CB317=1,$Q325+$Q326*(SUM($Z317:CB317)-1),0)>$Q327,$Q327,IF(CB317=1,$Q325+$Q326*(SUM($Z317:CB317)-1),0)))))","v":0},{"$f":"IF(OR(CC$11=\"\",CC$2<$Q318,CC$2>$Q320),0,IF($X321>0,CC321,IF(IF(CC317=1,$Q325+$Q326*(SUM($Z317:CC317)-1),0)<0,0,IF(IF(CC317=1,$Q325+$Q326*(SUM($Z317:CC317)-1),0)>$Q327,$Q327,IF(CC317=1,$Q325+$Q326*(SUM($Z317:CC317)-1),0)))))","v":1},{"$f":"IF(OR(CD$11=\"\",CD$2<$Q318,CD$2>$Q320),0,IF($X321>0,CD321,IF(IF(CD317=1,$Q325+$Q326*(SUM($Z317:CD317)-1),0)<0,0,IF(IF(CD317=1,$Q325+$Q326*(SUM($Z317:CD317)-1),0)>$Q327,$Q327,IF(CD317=1,$Q325+$Q326*(SUM($Z317:CD317)-1),0)))))","v":0},{"$f":"IF(OR(CE$11=\"\",CE$2<$Q318,CE$2>$Q320),0,IF($X321>0,CE321,IF(IF(CE317=1,$Q325+$Q326*(SUM($Z317:CE317)-1),0)<0,0,IF(IF(CE317=1,$Q325+$Q326*(SUM($Z317:CE317)-1),0)>$Q327,$Q327,IF(CE317=1,$Q325+$Q326*(SUM($Z317:CE317)-1),0)))))","v":0},{"$f":"IF(OR(CF$11=\"\",CF$2<$Q318,CF$2>$Q320),0,IF($X321>0,CF321,IF(IF(CF317=1,$Q325+$Q326*(SUM($Z317:CF317)-1),0)<0,0,IF(IF(CF317=1,$Q325+$Q326*(SUM($Z317:CF317)-1),0)>$Q327,$Q327,IF(CF317=1,$Q325+$Q326*(SUM($Z317:CF317)-1),0)))))","v":1},{"$f":"IF(OR(CG$11=\"\",CG$2<$Q318,CG$2>$Q320),0,IF($X321>0,CG321,IF(IF(CG317=1,$Q325+$Q326*(SUM($Z317:CG317)-1),0)<0,0,IF(IF(CG317=1,$Q325+$Q326*(SUM($Z317:CG317)-1),0)>$Q327,$Q327,IF(CG317=1,$Q325+$Q326*(SUM($Z317:CG317)-1),0)))))","v":0},{"$f":"IF(OR(CH$11=\"\",CH$2<$Q318,CH$2>$Q320),0,IF($X321>0,CH321,IF(IF(CH317=1,$Q325+$Q326*(SUM($Z317:CH317)-1),0)<0,0,IF(IF(CH317=1,$Q325+$Q326*(SUM($Z317:CH317)-1),0)>$Q327,$Q327,IF(CH317=1,$Q325+$Q326*(SUM($Z317:CH317)-1),0)))))","v":0},{"$f":"IF(OR(CI$11=\"\",CI$2<$Q318,CI$2>$Q320),0,IF($X321>0,CI321,IF(IF(CI317=1,$Q325+$Q326*(SUM($Z317:CI317)-1),0)<0,0,IF(IF(CI317=1,$Q325+$Q326*(SUM($Z317:CI317)-1),0)>$Q327,$Q327,IF(CI317=1,$Q325+$Q326*(SUM($Z317:CI317)-1),0)))))","v":0}]
[{"$f":"ROW()","v":324},null,null,null,null,null,{"$f":"IF($R324=\"^\",IF(COUNTIF(Lists!$13:$13,H324)=1,0,1),0)","v":0},{"$f":"H316","v":"Поток запусков создания объектов активн. отдыха"},{"$f":"I322","v":"Задание потока запусков создания через прогрессии"},"Лин. коэфф. изменения частоты создания",null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",0,null,{"$f":"IF(G324<>0,1,IF(OR($Q324=\"\",$Q324=0),0,IF($R324=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H324))),$Q324)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":329},null,null,null,null,null,{"$f":"IF($R329=\"^\",IF(COUNTIF(Lists!$13:$13,H329)=1,0,1),0)","v":0},"Расчет максим. загрузки объекта за период",null,null,null,null,"гостей/период",null,null,null,{"$f":"(Q330/Q331)*(Q333*Q332)","v":89600},null,null,{"$f":"IF(ABS($Q329-(Q330/Q331)*(Q333*Q332))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":337},null,null,null,null,null,{"$f":"IF($R337=\"^\",IF(COUNTIF(Lists!$13:$13,H337)=1,0,1),0)","v":0},{"$f":"H333","v":"Расчет максим. загрузки объекта за период"},{"$f":"I333","v":"Кол-во развлечений 1 объекта"},"развлечение типа - 4",null,null,{"$f":"M333","v":"кол-во типов развлечений"},null,null,"*",2,null,{"$f":"IF(G337<>0,1,IF(OR($Q337=\"\",$Q337=0),0,IF($R337=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H337))),$Q337)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":345}]
[{"$f":"ROW()","v":350},null,null,null,null,null,{"$f":"IF($R350=\"^\",IF(COUNTIF(Lists!$13:$13,H350)=1,0,1),0)","v":0},{"$f":"Lists!$AB$13","v":"тип прогрессии"},"Через прогрессию",null,null,null,null,null,null,"*","линейная","^",{"$f":"IF(G350<>0,1,IF(OR($Q350=\"\",$Q350=0),0,IF($R350=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H350))),$Q350)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":357},null,null,null,null,null,{"$f":"IF($R357=\"^\",IF(COUNTIF(Lists!$13:$13,H357)=1,0,1),0)","v":0},"Зависимость заполняемости от сезона",null,null,null,null,"за 100% берется максимальный трафик за период"]
[{"$f":"ROW()","v":371}]
[{"$f":"ROW()","v":372},null,null,null,null,null,{"$f":"IF($R372=\"^\",IF(COUNTIF(Lists!$13:$13,H372)=1,0,1),0)","v":0},"Трафик",null,null,null,{"$f":"K313","v":2},"кол-во потенциальных гостей",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z372:$CJ372)","v":44194200},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,AA$6)*SUMPRODUCT($AA316:AA316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,AB$6)*SUMPRODUCT($AA316:AB316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,AC$6)*SUMPRODUCT($AA316:AC316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,AD$6)*SUMPRODUCT($AA316:AD316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9000},{"$f":"IF(AE$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,AE$6)*SUMPRODUCT($AA316:AE316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12000},{"$f":"IF(AF$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,AF$6)*SUMPRODUCT($AA316:AF316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":18000},{"$f":"IF(AG$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,AG$6)*SUMPRODUCT($AA316:AG316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":17500},{"$f":"IF(AH$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,AH$6)*SUMPRODUCT($AA316:AH316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":40500},{"$f":"IF(AI$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,AI$6)*SUMPRODUCT($AA316:AI316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":44000},{"$f":"IF(AJ$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,AJ$6)*SUMPRODUCT($AA316:AJ316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":67500},{"$f":"IF(AK$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,AK$6)*SUMPRODUCT($AA316:AK316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":45000},{"$f":"IF(AL$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,AL$6)*SUMPRODUCT($AA316:AL316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":94500},{"$f":"IF(AM$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,AM$6)*SUMPRODUCT($AA316:AM316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":104000},{"$f":"IF(AN$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,AN$6)*SUMPRODUCT($AA316:AN316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":135000},{"$f":"IF(AO$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,AO$6)*SUMPRODUCT($AA316:AO316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":85000},{"$f":"IF(AP$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,AP$6)*SUMPRODUCT($AA316:AP316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":180000},{"$f":"IF(AQ$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,AQ$6)*SUMPRODUCT($AA316:AQ316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":180000},{"$f":"IF(AR$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,AR$6)*SUMPRODUCT($AA316:AR316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":225000},{"$f":"IF(AS$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,AS$6)*SUMPRODUCT($AA316:AS316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":142500},{"$f":"IF(AT$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,AT$6)*SUMPRODUCT($AA316:AT316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":283500},{"$f":"IF(AU$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,AU$6)*SUMPRODUCT($AA316:AU316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":276000},{"$f":"IF(AV$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,AV$6)*SUMPRODUCT($AA316:AV316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":346500},{"$f":"IF(AW$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,AW$6)*SUMPRODUCT($AA316:AW316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":210000},{"$f":"IF(AX$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,AX$6)*SUMPRODUCT($AA316:AX316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":409500},{"$f":"IF(AY$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,AY$6)*SUMPRODUCT($AA316:AY316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":400000},{"$f":"IF(AZ$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,AZ$6)*SUMPRODUCT($AA316:AZ316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":486000},{"$f":"IF(BA$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,BA$6)*SUMPRODUCT($AA316:BA316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":290000},{"$f":"IF(BB$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,BB$6)*SUMPRODUCT($AA316:BB316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":567000},{"$f":"IF(BC$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,BC$6)*SUMPRODUCT($AA316:BC316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":540000},{"$f":"IF(BD$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,BD$6)*SUMPRODUCT($AA316:BD316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":648000},{"$f":"IF(BE$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,BE$6)*SUMPRODUCT($AA316:BE316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":387500},{"$f":"IF(BF$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,BF$6)*SUMPRODUCT($AA316:BF316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":742500},{"$f":"IF(BG$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,BG$6)*SUMPRODUCT($AA316:BG316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":700000},{"$f":"IF(BH$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,BH$6)*SUMPRODUCT($AA316:BH316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":841500},{"$f":"IF(BI$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,BI$6)*SUMPRODUCT($AA316:BI316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":495000},{"$f":"IF(BJ$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,BJ$6)*SUMPRODUCT($AA316:BJ316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":940500},{"$f":"IF(BK$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,BK$6)*SUMPRODUCT($AA316:BK316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":888000},{"$f":"IF(BL$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,BL$6)*SUMPRODUCT($AA316:BL316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1053000},{"$f":"IF(BM$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,BM$6)*SUMPRODUCT($AA316:BM316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":615000},{"$f":"IF(BN$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,BN$6)*SUMPRODUCT($AA316:BN316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1170000},{"$f":"IF(BO$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,BO$6)*SUMPRODUCT($AA316:BO316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1089600},{"$f":"IF(BP$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,BP$6)*SUMPRODUCT($AA316:BP316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1279800},{"$f":"IF(BQ$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,BQ$6)*SUMPRODUCT($AA316:BQ316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":746000},{"$f":"IF(BR$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,BR$6)*SUMPRODUCT($AA316:BR316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1398600},{"$f":"IF(BS$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,BS$6)*SUMPRODUCT($AA316:BS316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1291200},{"$f":"IF(BT$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,BT$6)*SUMPRODUCT($AA316:BT316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1515600},{"$f":"IF(BU$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,BU$6)*SUMPRODUCT($AA316:BU316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":873000},{"$f":"IF(BV$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,BV$6)*SUMPRODUCT($AA316:BV316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1625400},{"$f":"IF(BW$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,BW$6)*SUMPRODUCT($AA316:BW316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1500800},{"$f":"IF(BX$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,BX$6)*SUMPRODUCT($AA316:BX316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1744200},{"$f":"IF(BY$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,BY$6)*SUMPRODUCT($AA316:BY316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":999000},{"$f":"IF(BZ$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,BZ$6)*SUMPRODUCT($AA316:BZ316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1861200},{"$f":"IF(CA$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,CA$6)*SUMPRODUCT($AA316:CA316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1704000},{"$f":"IF(CB$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,CB$6)*SUMPRODUCT($AA316:CB316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1971000},{"$f":"IF(CC$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,CC$6)*SUMPRODUCT($AA316:CC316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1130000},{"$f":"IF(CD$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,CD$6)*SUMPRODUCT($AA316:CD316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2089800},{"$f":"IF(CE$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,CE$6)*SUMPRODUCT($AA316:CE316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1905600},{"$f":"IF(CF$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,CF$6)*SUMPRODUCT($AA316:CF316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2206800},{"$f":"IF(CG$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,CG$6)*SUMPRODUCT($AA316:CG316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1257000},{"$f":"IF(CH$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,CH$6)*SUMPRODUCT($AA316:CH316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2316600},{"$f":"IF(CI$11=\"\",0,SUMIFS($Q359:$Q370,$J359:$J370,CI$6)*SUMPRODUCT($AA316:CI316,INDIRECT(ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A354,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":380},null,null,null,null,null,{"$f":"IF($R380=\"^\",IF(COUNTIF(Lists!$13:$13,H380)=1,0,1),0)","v":0},{"$f":"H374","v":"Конверсия в гостя"},{"$f":"Mrkting!$I$56","v":"Частота приростов"},null,null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",2,null,{"$f":"IF(G380<>0,1,IF(OR($Q380=\"\",$Q380=0),0,IF($R380=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H380))),$Q380)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":392},null,null,null,null,null,{"$f":"IF($R392=\"^\",IF(COUNTIF(Lists!$13:$13,H392)=1,0,1),0)","v":0},{"$f":"Lists!$AM$13","v":"продукция"},{"$f":"Mrkting!$I$52","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",{"$f":"Lists!$AM$18","v":"Развлекат. услуги"},"^",{"$f":"IF(G392<>0,1,IF(OR($Q392=\"\",$Q392=0),0,IF($R392=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H392))),$Q392)=1,0,1),0)))","v":0},{"$f":"IF(OR(Q392=\"\",Q392=0),0,IF(COUNTIF(Q389:Q393,Q392)=1,0,1))","v":0},null,null,null,{"$f":"IF(SUMIFS($Z392:$CJ392,$Z392:$CJ392,\">\"&0)=0,0,AVERAGEIFS($Z392:$CJ392,$Z392:$CJ392,\">\"&0))","v":1},"*",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$f":"ROW()","v":393},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":405},null,null,null,null,null,{"$f":"IF($R405=\"^\",IF(COUNTIF(Lists!$13:$13,H405)=1,0,1),0)","v":0},{"$f":"H404","v":"Общий оборот (GMV)"},{"$f":"Q390","v":"Номерной фонд"},null,null,{"$f":"K313","v":2},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z405:$CJ405)","v":0},null,null,{"$f":"AA384*AA396","v":0},{"$f":"AB384*AB396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":413},null,null,null,null,null,{"$f":"IF($R413=\"^\",IF(COUNTIF(Lists!$13:$13,H413)=1,0,1),0)","v":0},{"$f":"Lists!$AM$13","v":"продукция"},{"$f":"Mrkting!$I$52","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,{"$f":"Q392","v":"Развлекат. услуги"},null,{"$f":"IF(G413<>0,1,IF(OR($Q413=\"\",$Q413=0),0,IF($R413=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H413))),$Q413)=1,0,1),0)))","v":0},{"$f":"IF(OR(Q413=\"\",Q413=0),0,IF(COUNTIF(Q410:Q414,Q413)=1,0,1))","v":0},null,null,null,{"$f":"IF(SUMIFS($Z413:$CJ413,$Z413:$CJ413,\">\"&0)=0,0,AVERAGEIFS($Z413:$CJ413,$Z413:$CJ413,\">\"&0))","v":0.5},"*",null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[{"$f":"ROW()","v":414},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":427},null,null,null,null,null,{"$f":"IF($R427=\"^\",IF(COUNTIF(Lists!$13:$13,H427)=1,0,1),0)","v":0},{"$f":"H426","v":"Маркетинговые скидки"},{"$f":"Q390","v":"Номерной фонд"},null,null,{"$f":"K313","v":2},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z427:$CJ427)","v":0},null,null,{"$f":"AA405*AA411*AA417","v":0},{"$f":"AB405*AB411*AB417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":435},null,null,null,null,null,{"$f":"IF($R435=\"^\",IF(COUNTIF(Lists!$13:$13,H435)=1,0,1),0)","v":0},{"$f":"H432","v":"Доля скидок в общем обороте"},{"$f":"Q392","v":"Развлекат. услуги"},null,null,{"$f":"K313","v":2},{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X407=0,0,X429/X407)","v":7.5297442808427012E-2},null,null,{"$f":"IF(AA407=0,0,AA429/AA407)","v":0},0,0,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.13999999999999999,0.13999999999999999,0.13999999999999999,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13,0.13,0.13,0.125,0.125,0.125,0.12,0.12,0.12,0.11499999999999999,0.11499999999999999,0.11499999999999998,0.10999999999999999,0.11,0.10999999999999999,0.105,0.105,0.105,9.9999999999999992E-2,9.9999999999999992E-2,9.9999999999999992E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,0.09,0.09,0.09,8.4999999999999992E-2,8.4999999999999992E-2,8.4999999999999992E-2,7.9999999999999988E-2,0.08,7.9999999999999988E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,6.9999999999999993E-2,6.9999999999999993E-2,6.9999999999999993E-2,6.4999999999999988E-2,6.4999999999999988E-2,6.4999999999999988E-2,0.06,0.06,5.9999999999999991E-2,5.4999999999999986E-2,5.4999999999999993E-2,5.4999999999999986E-2,0]
[{"$f":"ROW()","v":436},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":448}]
[{"$f":"ROW()","v":456},null,null,null,null,null,{"$f":"IF($R456=\"^\",IF(COUNTIF(Lists!$13:$13,H456)=1,0,1),0)","v":0},{"$f":"H449","v":"Расходы на маркетинг открытия"},{"$f":"I450","v":"Задаем через указание % предоплаты и сроков"},"расчет в количестве периодов",null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q455/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.33333333333333331},null,{"$f":"IF(G456<>0,1,IF(OR($Q456=\"\",$Q456=0),0,IF($R456=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H456))),$Q456)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q456-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q455/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":461},null,null,null,null,null,{"$f":"IF($R461=\"^\",IF(COUNTIF(Lists!$13:$13,H461)=1,0,1),0)","v":0},{"$f":"H458","v":"Расходы на маркетинг открытия"},{"$f":"I459","v":"Применяется процентное распределение трафика"},"обратный порядок распределения учета расхода",null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($Q446-SUM($Z461:$CJ461))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"$Q446*SUMIFS($Z460:$CJ460,$Z$2:$CJ$2,AA$15)","v":0},127320.95490716179,127320.95490716179,127320.95490716179,127320.95490716179,127320.95490716179,127320.95490716179,127320.95490716179,127320.95490716179,127320.95490716179,127320.95490716179,127320.95490716179,127320.95490716179,127320.95490716179,127320.95490716179,127320.95490716179,127320.95490716179,127320.95490716179,127320.95490716179,127320.95490716179,127320.95490716179,125994.6949602122,122679.04509283819,119363.39522546418,116047.74535809019,112732.09549071618,109416.44562334218,106100.79575596817,102785.14588859417,99469.496021220155,96153.846153846156,92838.196286472143,{"$f":"$Q446*SUMIFS($Z460:$CJ460,$Z$2:$CJ$2,BG$15)","v":89522.546419098144},86206.89655172413,82891.246684350146,79575.596816976133,76259.946949602119,72944.29708222812,69628.647214854107,66312.997347480108,62997.347480106102,59681.697612732089,56366.04774535809,53050.397877984084,49734.748010610077,46419.098143236071,43103.448275862065,39787.798408488066,36472.14854111406,33156.498673740054,29840.848806366044,26525.198938992042,23209.549071618036,19893.899204244033,16578.249336870027,13262.599469496021,9946.9496021220166,6631.2997347480105,0,0,0]
[{"$f":"ROW()","v":469},null,null,null,null,null,{"$f":"IF($R469=\"^\",IF(COUNTIF(Lists!$13:$13,H469)=1,0,1),0)","v":0},{"$f":"H464","v":"Приобретение ЗУ"},null,null,null,{"$f":"L449","v":2},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z469:$CJ469)","v":400000000},null,null,{"$f":"IF(AA$11=\"\",0,$Q471*(IF(AA$2=1,SUMIFS($Z464:$CJ464,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CJ464,$Z$2:$CJ$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CJ464,$Z$2:$CJ$2,AA$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CJ464,$Z$2:$CJ$2,AA$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CJ464,$Z$2:$CJ$2,AA$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CJ464,$Z$2:$CJ$2,AA$2+INT(-$Q476))))","v":0},20000000,0,0,20000000,0,0,20000000,0,0,20000000,0,0,20000000,0,0,20000000,0,0,20000000,0,0,20000000,0,0,20000000,0,0,20000000,0,0,20000000,{"$f":"IF(BG$11=\"\",0,$Q471*(IF(BG$2=1,SUMIFS($Z464:$CJ464,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q473))+($Q473-INT($Q473))*SUMIFS($Z464:$CJ464,$Z$2:$CJ$2,INT($Q473)+1),0)+($Q473-INT($Q473))*SUMIFS($Z464:$CJ464,$Z$2:$CJ$2,BG$2+INT($Q473)+1)+(INT($Q473)+1-$Q473)*SUMIFS($Z464:$CJ464,$Z$2:$CJ$2,BG$2+INT($Q473)))+$Q474*((-$Q476-INT(-$Q476))*SUMIFS($Z464:$CJ464,$Z$2:$CJ$2,BG$2+INT(-$Q476)+1)+(INT(-$Q476)+1+$Q476)*SUMIFS($Z464:$CJ464,$Z$2:$CJ$2,BG$2+INT(-$Q476))))","v":0},0,20000000,0,0,20000000,0,0,20000000,0,0,20000000,0,0,20000000,0,0,20000000,0,0,20000000,0,0,20000000,0,0,20000000,0,0]
[{"$f":"ROW()","v":471},null,null,null,null,null,{"$f":"IF($R471=\"^\",IF(COUNTIF(Lists!$13:$13,H471)=1,0,1),0)","v":0},{"$f":"H469","v":"Приобретение ЗУ"},{"$f":"I470","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$154","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",1,null,{"$f":"IF(G471<>0,1,IF(OR($Q471=\"\",$Q471=0),0,IF($R471=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H471))),$Q471)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":483}]
[{"$f":"ROW()","v":491},null,null,null,null,null,{"$f":"IF($R491=\"^\",IF(COUNTIF(Lists!$13:$13,H491)=1,0,1),0)","v":0},{"$f":"H489","v":"Расходы на аренду ЗУ"},{"$f":"I490","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$154","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",0.3,null,{"$f":"IF(G491<>0,1,IF(OR($Q491=\"\",$Q491=0),0,IF($R491=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H491))),$Q491)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":499},null,null,null,null,null,{"$f":"IF($R499=\"^\",IF(COUNTIF(Lists!$13:$13,H499)=1,0,1),0)","v":0},{"$f":"H498","v":"Расходы на аренду ЗУ"},{"$f":"Mrkting!$I$162","v":"Применяется процентное распределение трафика"}]
[{"$f":"ROW()","v":504},null,null,null,null,null,{"$f":"IF($R504=\"^\",IF(COUNTIF(Lists!$13:$13,H504)=1,0,1),0)","v":0},{"$f":"Items!$M$16","v":"Расходы на привлечение туристов"},null,null,null,{"$f":"K313","v":2},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z504:$CJ504)","v":441942000},null,null,{"$f":"IF(AA$11=\"\",0,$Q507*SUMIFS(AA$15:AA503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":0},{"$f":"IF(AB$11=\"\",0,$Q507*SUMIFS(AB$15:AB503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":0},{"$f":"IF(AC$11=\"\",0,$Q507*SUMIFS(AC$15:AC503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":0},{"$f":"IF(AD$11=\"\",0,$Q507*SUMIFS(AD$15:AD503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":90000},{"$f":"IF(AE$11=\"\",0,$Q507*SUMIFS(AE$15:AE503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":120000},{"$f":"IF(AF$11=\"\",0,$Q507*SUMIFS(AF$15:AF503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":180000},{"$f":"IF(AG$11=\"\",0,$Q507*SUMIFS(AG$15:AG503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":175000},{"$f":"IF(AH$11=\"\",0,$Q507*SUMIFS(AH$15:AH503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":405000},{"$f":"IF(AI$11=\"\",0,$Q507*SUMIFS(AI$15:AI503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":440000},{"$f":"IF(AJ$11=\"\",0,$Q507*SUMIFS(AJ$15:AJ503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":675000},{"$f":"IF(AK$11=\"\",0,$Q507*SUMIFS(AK$15:AK503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":450000},{"$f":"IF(AL$11=\"\",0,$Q507*SUMIFS(AL$15:AL503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":945000},{"$f":"IF(AM$11=\"\",0,$Q507*SUMIFS(AM$15:AM503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":1040000},{"$f":"IF(AN$11=\"\",0,$Q507*SUMIFS(AN$15:AN503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":1350000},{"$f":"IF(AO$11=\"\",0,$Q507*SUMIFS(AO$15:AO503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":850000},{"$f":"IF(AP$11=\"\",0,$Q507*SUMIFS(AP$15:AP503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":1800000},{"$f":"IF(AQ$11=\"\",0,$Q507*SUMIFS(AQ$15:AQ503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":1800000},{"$f":"IF(AR$11=\"\",0,$Q507*SUMIFS(AR$15:AR503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":2250000},{"$f":"IF(AS$11=\"\",0,$Q507*SUMIFS(AS$15:AS503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":1425000},{"$f":"IF(AT$11=\"\",0,$Q507*SUMIFS(AT$15:AT503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":2835000},{"$f":"IF(AU$11=\"\",0,$Q507*SUMIFS(AU$15:AU503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":2760000},{"$f":"IF(AV$11=\"\",0,$Q507*SUMIFS(AV$15:AV503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":3465000},{"$f":"IF(AW$11=\"\",0,$Q507*SUMIFS(AW$15:AW503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":2100000},{"$f":"IF(AX$11=\"\",0,$Q507*SUMIFS(AX$15:AX503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":4095000},{"$f":"IF(AY$11=\"\",0,$Q507*SUMIFS(AY$15:AY503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":4000000},{"$f":"IF(AZ$11=\"\",0,$Q507*SUMIFS(AZ$15:AZ503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":4860000},{"$f":"IF(BA$11=\"\",0,$Q507*SUMIFS(BA$15:BA503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":2900000},{"$f":"IF(BB$11=\"\",0,$Q507*SUMIFS(BB$15:BB503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":5670000},{"$f":"IF(BC$11=\"\",0,$Q507*SUMIFS(BC$15:BC503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":5400000},{"$f":"IF(BD$11=\"\",0,$Q507*SUMIFS(BD$15:BD503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":6480000},{"$f":"IF(BE$11=\"\",0,$Q507*SUMIFS(BE$15:BE503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":3875000},{"$f":"IF(BF$11=\"\",0,$Q507*SUMIFS(BF$15:BF503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":7425000},{"$f":"IF(BG$11=\"\",0,$Q507*SUMIFS(BG$15:BG503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":7000000},{"$f":"IF(BH$11=\"\",0,$Q507*SUMIFS(BH$15:BH503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":8415000},{"$f":"IF(BI$11=\"\",0,$Q507*SUMIFS(BI$15:BI503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":4950000},{"$f":"IF(BJ$11=\"\",0,$Q507*SUMIFS(BJ$15:BJ503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":9405000},{"$f":"IF(BK$11=\"\",0,$Q507*SUMIFS(BK$15:BK503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":8880000},{"$f":"IF(BL$11=\"\",0,$Q507*SUMIFS(BL$15:BL503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":10530000},{"$f":"IF(BM$11=\"\",0,$Q507*SUMIFS(BM$15:BM503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":6150000},{"$f":"IF(BN$11=\"\",0,$Q507*SUMIFS(BN$15:BN503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":11700000},{"$f":"IF(BO$11=\"\",0,$Q507*SUMIFS(BO$15:BO503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":10896000},{"$f":"IF(BP$11=\"\",0,$Q507*SUMIFS(BP$15:BP503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":12798000},{"$f":"IF(BQ$11=\"\",0,$Q507*SUMIFS(BQ$15:BQ503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":7460000},{"$f":"IF(BR$11=\"\",0,$Q507*SUMIFS(BR$15:BR503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":13986000},{"$f":"IF(BS$11=\"\",0,$Q507*SUMIFS(BS$15:BS503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":12912000},{"$f":"IF(BT$11=\"\",0,$Q507*SUMIFS(BT$15:BT503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":15156000},{"$f":"IF(BU$11=\"\",0,$Q507*SUMIFS(BU$15:BU503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":8730000},{"$f":"IF(BV$11=\"\",0,$Q507*SUMIFS(BV$15:BV503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":16254000},{"$f":"IF(BW$11=\"\",0,$Q507*SUMIFS(BW$15:BW503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":15008000},{"$f":"IF(BX$11=\"\",0,$Q507*SUMIFS(BX$15:BX503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":17442000},{"$f":"IF(BY$11=\"\",0,$Q507*SUMIFS(BY$15:BY503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":9990000},{"$f":"IF(BZ$11=\"\",0,$Q507*SUMIFS(BZ$15:BZ503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":18612000},{"$f":"IF(CA$11=\"\",0,$Q507*SUMIFS(CA$15:CA503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":17040000},{"$f":"IF(CB$11=\"\",0,$Q507*SUMIFS(CB$15:CB503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":19710000},{"$f":"IF(CC$11=\"\",0,$Q507*SUMIFS(CC$15:CC503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":11300000},{"$f":"IF(CD$11=\"\",0,$Q507*SUMIFS(CD$15:CD503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":20898000},{"$f":"IF(CE$11=\"\",0,$Q507*SUMIFS(CE$15:CE503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":19056000},{"$f":"IF(CF$11=\"\",0,$Q507*SUMIFS(CF$15:CF503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":22068000},{"$f":"IF(CG$11=\"\",0,$Q507*SUMIFS(CG$15:CG503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":12570000},{"$f":"IF(CH$11=\"\",0,$Q507*SUMIFS(CH$15:CH503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":23166000},{"$f":"IF(CI$11=\"\",0,$Q507*SUMIFS(CI$15:CI503,$H$15:$H503,$Q506,$I$15:$I503,\"\",$L$15:$L503,$L504))","v":0}]
[{"$f":"ROW()","v":512},null,null,null,null,null,{"$f":"IF($R512=\"^\",IF(COUNTIF(Lists!$13:$13,H512)=1,0,1),0)","v":0},{"$f":"H509","v":"Расходы на привлечение туристов"},{"$f":"I510","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$155","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G512<>0,1,IF(OR($Q512=\"\",$Q512=0),0,IF($R512=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H512))),$Q512)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":517}]
[{"$f":"ROW()","v":525},null,null,null,null,null,{"$f":"IF($R525=\"^\",IF(COUNTIF(Lists!$13:$13,H525)=1,0,1),0)","v":0},{"$f":"IF(Q524=Lists!$BG$16,Lists!$AY$13,Lists!$BC$13)","v":"натуральные факторы переменных расходов маркетинга"},{"$f":"Mrkting!$I$209","v":"Выбираем показатель (фактор) зависимости"},null,null,null,null,null,null,"*","Трафик","^",{"$f":"IF(G525<>0,1,IF(OR($Q525=\"\",$Q525=0),0,IF($R525=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H525))),$Q525)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":528},null,null,null,null,null,{"$f":"IF($R528=\"^\",IF(COUNTIF(Lists!$13:$13,H528)=1,0,1),0)","v":0},{"$f":"H523","v":"Рекламные расходы"},null,null,null,{"$f":"K313","v":2},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z528:$CJ528)","v":220971000},null,null,{"$f":"IF(AA$11=\"\",0,$Q530*(IF(AA$2=1,SUMIFS($Z523:$CJ523,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q532))+($Q532-INT($Q532))*SUMIFS($Z523:$CJ523,$Z$2:$CJ$2,INT($Q532)+1),0)+($Q532-INT($Q532))*SUMIFS($Z523:$CJ523,$Z$2:$CJ$2,AA$2+INT($Q532)+1)+(INT($Q532)+1-$Q532)*SUMIFS($Z523:$CJ523,$Z$2:$CJ$2,AA$2+INT($Q532)))+$Q533*((-$Q535-INT(-$Q535))*SUMIFS($Z523:$CJ523,$Z$2:$CJ$2,AA$2+INT(-$Q535)+1)+(INT(-$Q535)+1+$Q535)*SUMIFS($Z523:$CJ523,$Z$2:$CJ$2,AA$2+INT(-$Q535))))","v":0},0,0,45000,60000,90000,87500,202500,220000,337500,225000,472500,520000,675000,425000,900000,900000,1125000,712500,1417500,1380000,1732500,1050000,2047500,2000000,2430000,1450000,2835000,2700000,3240000,1937500,3712500,{"$f":"IF(BG$11=\"\",0,$Q530*(IF(BG$2=1,SUMIFS($Z523:$CJ523,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q532))+($Q532-INT($Q532))*SUMIFS($Z523:$CJ523,$Z$2:$CJ$2,INT($Q532)+1),0)+($Q532-INT($Q532))*SUMIFS($Z523:$CJ523,$Z$2:$CJ$2,BG$2+INT($Q532)+1)+(INT($Q532)+1-$Q532)*SUMIFS($Z523:$CJ523,$Z$2:$CJ$2,BG$2+INT($Q532)))+$Q533*((-$Q535-INT(-$Q535))*SUMIFS($Z523:$CJ523,$Z$2:$CJ$2,BG$2+INT(-$Q535)+1)+(INT(-$Q535)+1+$Q535)*SUMIFS($Z523:$CJ523,$Z$2:$CJ$2,BG$2+INT(-$Q535))))","v":3500000},4207500,2475000,4702500,4440000,5265000,3075000,5850000,5448000,6399000,3730000,6993000,6456000,7578000,4365000,8127000,7504000,8721000,4995000,9306000,8520000,9855000,5650000,10449000,9528000,11034000,6285000,11583000,0]
[{"$f":"ROW()","v":539},null,null,null,null,null,{"$f":"IF($R539=\"^\",IF(COUNTIF(Lists!$13:$13,H539)=1,0,1),0)","v":0},{"$f":"H537","v":"Рекламные расходы"},{"$f":"I538","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$163","v":"%-ное распределение учета расходов"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(ABS($X539-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z539:$CJ539)","v":1},"*",null,0.5,0.2,0.3]
[{"$f":"ROW()","v":547},null,null,null,null,null,{"$f":"IF($R547=\"^\",IF(COUNTIF(Lists!$13:$13,H547)=1,0,1),0)","v":0},{"$f":"H542","v":"Расходы на поддержание конверсии"},null,null,null,{"$f":"K313","v":2},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z547:$CJ547)","v":21600000},null,null,{"$f":"IF(AA$11=\"\",0,$Q549*(IF(AA$2=1,SUMIFS($Z542:$CJ542,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q551))+($Q551-INT($Q551))*SUMIFS($Z542:$CJ542,$Z$2:$CJ$2,INT($Q551)+1),0)+($Q551-INT($Q551))*SUMIFS($Z542:$CJ542,$Z$2:$CJ$2,AA$2+INT($Q551)+1)+(INT($Q551)+1-$Q551)*SUMIFS($Z542:$CJ542,$Z$2:$CJ$2,AA$2+INT($Q551)))+$Q552*((-$Q554-INT(-$Q554))*SUMIFS($Z542:$CJ542,$Z$2:$CJ$2,AA$2+INT(-$Q554)+1)+(INT(-$Q554)+1+$Q554)*SUMIFS($Z542:$CJ542,$Z$2:$CJ$2,AA$2+INT(-$Q554))))","v":100000},100000,120000.00000000001,120000.00000000001,140000,140000,160000,160000,180000,180000,200000,200000,220000,220000,240000.00000000003,240000.00000000003,260000,260000,280000,280000,300000.00000000006,300000.00000000006,320000,320000,339999.99999999994,339999.99999999994,360000,360000,380000,380000,400000,400000,{"$f":"IF(BG$11=\"\",0,$Q549*(IF(BG$2=1,SUMIFS($Z542:$CJ542,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q551))+($Q551-INT($Q551))*SUMIFS($Z542:$CJ542,$Z$2:$CJ$2,INT($Q551)+1),0)+($Q551-INT($Q551))*SUMIFS($Z542:$CJ542,$Z$2:$CJ$2,BG$2+INT($Q551)+1)+(INT($Q551)+1-$Q551)*SUMIFS($Z542:$CJ542,$Z$2:$CJ$2,BG$2+INT($Q551)))+$Q552*((-$Q554-INT(-$Q554))*SUMIFS($Z542:$CJ542,$Z$2:$CJ$2,BG$2+INT(-$Q554)+1)+(INT(-$Q554)+1+$Q554)*SUMIFS($Z542:$CJ542,$Z$2:$CJ$2,BG$2+INT(-$Q554))))","v":420000.00000000006},420000.00000000006,440000.00000000006,440000.00000000006,459999.99999999994,459999.99999999994,480000,480000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,0]
[{"$f":"ROW()","v":552},null,null,null,null,null,{"$f":"IF($R552=\"^\",IF(COUNTIF(Lists!$13:$13,H552)=1,0,1),0)","v":0},{"$f":"H547","v":"Расходы на поддержание конверсии"},{"$f":"I548","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$157","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,{"$f":"100%-Q549","v":0},null,{"$f":"IF(G552<>0,1,IF(OR($Q552=\"\",$Q552=0),0,IF($R552=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H552))),$Q552)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q552-(100%-Q549))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":560}]
[{"$f":"ROW()","v":568},null,null,null,null,null,{"$f":"IF($R568=\"^\",IF(COUNTIF(Lists!$13:$13,H568)=1,0,1),0)","v":0},{"$f":"H561","v":"ФОТ сотрудников маркетинга"},"Ежегодная индексация ФОТ",null,null,null,"%г",null,null,"*",0.03,null,{"$f":"IF(G568<>0,1,IF(OR($Q568=\"\",$Q568=0),0,IF($R568=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H568))),$Q568)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":573},null,null,null,null,null,{"$f":"IF($R573=\"^\",IF(COUNTIF(Lists!$13:$13,H573)=1,0,1),0)","v":0},{"$f":"H570","v":"ФОТ сотрудников маркетинга"},{"$f":"I571","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$155","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G573<>0,1,IF(OR($Q573=\"\",$Q573=0),0,IF($R573=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H573))),$Q573)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":585},null,null,null,null,null,{"$f":"IF($R585=\"^\",IF(COUNTIF(Lists!$13:$13,H585)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},"Начальная дата начисления расхода",null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","2021-10-01","^",{"$f":"IF(G585<>0,1,IF(OR($Q585=\"\",$Q585=0),0,IF($R585=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H585))),$Q585)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":590},null,null,null,null,null,{"$f":"IF($R590=\"^\",IF(COUNTIF(Lists!$13:$13,H590)=1,0,1),0)","v":0},{"$f":"H584","v":"Прочие расходы маркетинга"},"Средняя стоимость расхода за 1 единицу",null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,"*",10000,null,{"$f":"IF(G590<>0,1,IF(OR($Q590=\"\",$Q590=0),0,IF($R590=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H590))),$Q590)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":595},null,null,null,null,null,{"$f":"IF($R595=\"^\",IF(COUNTIF(Lists!$13:$13,H595)=1,0,1),0)","v":0},{"$f":"H593","v":"Прочие расходы маркетинга"},{"$f":"I594","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$154","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",1,null,{"$f":"IF(G595<>0,1,IF(OR($Q595=\"\",$Q595=0),0,IF($R595=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H595))),$Q595)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":603},null,null,null,null,null,{"$f":"IF($R603=\"^\",IF(COUNTIF(Lists!$13:$13,H603)=1,0,1),0)","v":0},{"$f":"H602","v":"Прочие расходы маркетинга"},{"$f":"Mrkting!$I$222","v":"Задаем через %-ное распределение"}]
[{"$f":"ROW()","v":608},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":616},null,null,null,null,null,{"$f":"IF($R616=\"^\",IF(COUNTIF(Lists!$13:$13,H616)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},"Конечная дата активности по запуску создания",null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G616<>0,1,IF(OR($Q616=\"\",$Q616=0),0,IF($R616=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H616))),$Q616)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":624},null,null,null,null,null,{"$f":"IF($R624=\"^\",IF(COUNTIF(Lists!$13:$13,H624)=1,0,1),0)","v":0},{"$f":"H616","v":"дата старта"},{"$f":"I622","v":"Задание потока запусков создания через прогрессии"},"Максимальное кол-во новых запусков за период",null,null,{"$f":"Mrkting!$M$19","v":"кол-во объектов"},null,null,"*",1,null,{"$f":"IF(G624<>0,1,IF(OR($Q624=\"\",$Q624=0),0,IF($R624=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H624))),$Q624)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":629},null,null,null,null,null,{"$f":"IF($R629=\"^\",IF(COUNTIF(Lists!$13:$13,H629)=1,0,1),0)","v":0},{"$f":"H626","v":"Расчет максим. загрузки объекта за период"},"Вместимость гостей на одном концертн. сегменте",null,null,null,"гостей/сегмент",null,null,"*",20,null,{"$f":"IF(G629<>0,1,IF(OR($Q629=\"\",$Q629=0),0,IF($R629=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H629))),$Q629)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":642}]
[{"$f":"ROW()","v":643},null,null,null,null,null,{"$f":"IF($R643=\"^\",IF(COUNTIF(Lists!$13:$13,H643)=1,0,1),0)","v":0},"Динамика выхода объекта на максим. трафик",null,null,null,null,"трафик/объект",null,null,null,"процесс",null,null,null,null,null,null,{"$f":"SUM($Z643:$CJ643)","v":271000},null,null,{"$f":"IF(OR(AA$11=\"\",AA$2<$Q644,AA$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(AA646>$Q636,$Q636,AA646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((AA$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((AA$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((AA$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((AA$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":0},{"$f":"IF(OR(AB$11=\"\",AB$2<$Q644,AB$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(AB646>$Q636,$Q636,AB646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((AB$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((AB$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((AB$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((AB$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":0},{"$f":"IF(OR(AC$11=\"\",AC$2<$Q644,AC$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(AC646>$Q636,$Q636,AC646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((AC$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((AC$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((AC$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((AC$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":0},{"$f":"IF(OR(AD$11=\"\",AD$2<$Q644,AD$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(AD646>$Q636,$Q636,AD646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((AD$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((AD$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((AD$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((AD$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":0},{"$f":"IF(OR(AE$11=\"\",AE$2<$Q644,AE$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(AE646>$Q636,$Q636,AE646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((AE$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((AE$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((AE$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((AE$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":2000},{"$f":"IF(OR(AF$11=\"\",AF$2<$Q644,AF$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(AF646>$Q636,$Q636,AF646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((AF$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((AF$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((AF$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((AF$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":2000},{"$f":"IF(OR(AG$11=\"\",AG$2<$Q644,AG$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(AG646>$Q636,$Q636,AG646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((AG$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((AG$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((AG$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((AG$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":3500},{"$f":"IF(OR(AH$11=\"\",AH$2<$Q644,AH$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(AH646>$Q636,$Q636,AH646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((AH$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((AH$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((AH$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((AH$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":3500},{"$f":"IF(OR(AI$11=\"\",AI$2<$Q644,AI$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(AI646>$Q636,$Q636,AI646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((AI$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((AI$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((AI$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((AI$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(AJ$11=\"\",AJ$2<$Q644,AJ$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(AJ646>$Q636,$Q636,AJ646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((AJ$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((AJ$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((AJ$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((AJ$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(AK$11=\"\",AK$2<$Q644,AK$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(AK646>$Q636,$Q636,AK646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((AK$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((AK$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((AK$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((AK$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(AL$11=\"\",AL$2<$Q644,AL$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(AL646>$Q636,$Q636,AL646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((AL$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((AL$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((AL$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((AL$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(AM$11=\"\",AM$2<$Q644,AM$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(AM646>$Q636,$Q636,AM646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((AM$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((AM$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((AM$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((AM$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(AN$11=\"\",AN$2<$Q644,AN$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(AN646>$Q636,$Q636,AN646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((AN$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((AN$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((AN$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((AN$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(AO$11=\"\",AO$2<$Q644,AO$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(AO646>$Q636,$Q636,AO646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((AO$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((AO$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((AO$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((AO$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(AP$11=\"\",AP$2<$Q644,AP$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(AP646>$Q636,$Q636,AP646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((AP$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((AP$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((AP$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((AP$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(AQ$11=\"\",AQ$2<$Q644,AQ$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(AQ646>$Q636,$Q636,AQ646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((AQ$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((AQ$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((AQ$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((AQ$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(AR$11=\"\",AR$2<$Q644,AR$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(AR646>$Q636,$Q636,AR646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((AR$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((AR$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((AR$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((AR$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(AS$11=\"\",AS$2<$Q644,AS$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(AS646>$Q636,$Q636,AS646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((AS$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((AS$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((AS$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((AS$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(AT$11=\"\",AT$2<$Q644,AT$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(AT646>$Q636,$Q636,AT646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((AT$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((AT$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((AT$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((AT$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(AU$11=\"\",AU$2<$Q644,AU$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(AU646>$Q636,$Q636,AU646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((AU$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((AU$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((AU$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((AU$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(AV$11=\"\",AV$2<$Q644,AV$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(AV646>$Q636,$Q636,AV646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((AV$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((AV$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((AV$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((AV$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(AW$11=\"\",AW$2<$Q644,AW$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(AW646>$Q636,$Q636,AW646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((AW$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((AW$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((AW$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((AW$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(AX$11=\"\",AX$2<$Q644,AX$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(AX646>$Q636,$Q636,AX646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((AX$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((AX$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((AX$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((AX$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(AY$11=\"\",AY$2<$Q644,AY$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(AY646>$Q636,$Q636,AY646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((AY$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((AY$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((AY$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((AY$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(AZ$11=\"\",AZ$2<$Q644,AZ$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(AZ646>$Q636,$Q636,AZ646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((AZ$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((AZ$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((AZ$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((AZ$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(BA$11=\"\",BA$2<$Q644,BA$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(BA646>$Q636,$Q636,BA646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((BA$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((BA$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((BA$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((BA$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(BB$11=\"\",BB$2<$Q644,BB$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(BB646>$Q636,$Q636,BB646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((BB$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((BB$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((BB$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((BB$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(BC$11=\"\",BC$2<$Q644,BC$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(BC646>$Q636,$Q636,BC646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((BC$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((BC$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((BC$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((BC$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(BD$11=\"\",BD$2<$Q644,BD$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(BD646>$Q636,$Q636,BD646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((BD$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((BD$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((BD$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((BD$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(BE$11=\"\",BE$2<$Q644,BE$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(BE646>$Q636,$Q636,BE646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((BE$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((BE$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((BE$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((BE$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(BF$11=\"\",BF$2<$Q644,BF$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(BF646>$Q636,$Q636,BF646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((BF$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((BF$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((BF$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((BF$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(BG$11=\"\",BG$2<$Q644,BG$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(BG646>$Q636,$Q636,BG646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((BG$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((BG$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((BG$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((BG$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(BH$11=\"\",BH$2<$Q644,BH$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(BH646>$Q636,$Q636,BH646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((BH$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((BH$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((BH$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((BH$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(BI$11=\"\",BI$2<$Q644,BI$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(BI646>$Q636,$Q636,BI646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((BI$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((BI$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((BI$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((BI$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(BJ$11=\"\",BJ$2<$Q644,BJ$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(BJ646>$Q636,$Q636,BJ646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((BJ$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((BJ$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((BJ$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((BJ$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(BK$11=\"\",BK$2<$Q644,BK$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(BK646>$Q636,$Q636,BK646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((BK$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((BK$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((BK$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((BK$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(BL$11=\"\",BL$2<$Q644,BL$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(BL646>$Q636,$Q636,BL646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((BL$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((BL$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((BL$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((BL$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(BM$11=\"\",BM$2<$Q644,BM$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(BM646>$Q636,$Q636,BM646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((BM$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((BM$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((BM$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((BM$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(BN$11=\"\",BN$2<$Q644,BN$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(BN646>$Q636,$Q636,BN646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((BN$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((BN$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((BN$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((BN$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(BO$11=\"\",BO$2<$Q644,BO$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(BO646>$Q636,$Q636,BO646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((BO$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((BO$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((BO$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((BO$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(BP$11=\"\",BP$2<$Q644,BP$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(BP646>$Q636,$Q636,BP646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((BP$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((BP$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((BP$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((BP$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(BQ$11=\"\",BQ$2<$Q644,BQ$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(BQ646>$Q636,$Q636,BQ646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((BQ$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((BQ$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((BQ$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((BQ$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(BR$11=\"\",BR$2<$Q644,BR$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(BR646>$Q636,$Q636,BR646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((BR$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((BR$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((BR$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((BR$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(BS$11=\"\",BS$2<$Q644,BS$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(BS646>$Q636,$Q636,BS646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((BS$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((BS$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((BS$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((BS$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(BT$11=\"\",BT$2<$Q644,BT$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(BT646>$Q636,$Q636,BT646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((BT$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((BT$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((BT$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((BT$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(BU$11=\"\",BU$2<$Q644,BU$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(BU646>$Q636,$Q636,BU646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((BU$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((BU$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((BU$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((BU$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(BV$11=\"\",BV$2<$Q644,BV$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(BV646>$Q636,$Q636,BV646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((BV$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((BV$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((BV$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((BV$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(BW$11=\"\",BW$2<$Q644,BW$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(BW646>$Q636,$Q636,BW646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((BW$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((BW$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((BW$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((BW$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(BX$11=\"\",BX$2<$Q644,BX$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(BX646>$Q636,$Q636,BX646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((BX$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((BX$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((BX$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((BX$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(BY$11=\"\",BY$2<$Q644,BY$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(BY646>$Q636,$Q636,BY646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((BY$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((BY$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((BY$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((BY$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(BZ$11=\"\",BZ$2<$Q644,BZ$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(BZ646>$Q636,$Q636,BZ646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((BZ$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((BZ$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((BZ$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((BZ$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(CA$11=\"\",CA$2<$Q644,CA$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(CA646>$Q636,$Q636,CA646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((CA$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((CA$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((CA$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((CA$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(CB$11=\"\",CB$2<$Q644,CB$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(CB646>$Q636,$Q636,CB646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((CB$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((CB$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((CB$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((CB$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(CC$11=\"\",CC$2<$Q644,CC$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(CC646>$Q636,$Q636,CC646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((CC$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((CC$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((CC$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((CC$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(CD$11=\"\",CD$2<$Q644,CD$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(CD646>$Q636,$Q636,CD646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((CD$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((CD$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((CD$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((CD$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(CE$11=\"\",CE$2<$Q644,CE$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(CE646>$Q636,$Q636,CE646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((CE$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((CE$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((CE$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((CE$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(CF$11=\"\",CF$2<$Q644,CF$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(CF646>$Q636,$Q636,CF646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((CF$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((CF$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((CF$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((CF$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(CG$11=\"\",CG$2<$Q644,CG$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(CG646>$Q636,$Q636,CG646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((CG$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((CG$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((CG$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((CG$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(CH$11=\"\",CH$2<$Q644,CH$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(CH646>$Q636,$Q636,CH646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((CH$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((CH$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((CH$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((CH$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":5000},{"$f":"IF(OR(CI$11=\"\",CI$2<$Q644,CI$2>IF(OR($Q645=0,$Q645=\"\"),MAX($Z$2:$CJ$2),$Q645)),0,IF($X646>0,IF(CI646>$Q636,$Q636,CI646),IF($Q647=Lists!$AB$16,IF(AND($Q636>0,$Q648+$Q649*INT((CI$2-$Q644)/IF($Q650=0,1,$Q650))>$Q636),$Q636,$Q648+$Q649*INT((CI$2-$Q644)/IF($Q650=0,1,$Q650))),IF($Q647=Lists!$AB$17,IF(AND($Q636>0,$Q648*POWER($Q649,INT((CI$2-$Q644)/IF($Q650=0,1,$Q650)))>$Q636),$Q636,$Q648*POWER($Q649,INT((CI$2-$Q644)/IF($Q650=0,1,$Q650)))),0))))","v":0}]
[{"$f":"ROW()","v":651},null,null,null,null,null,{"$f":"IF($R651=\"^\",IF(COUNTIF(Lists!$13:$13,H651)=1,0,1),0)","v":0},{"$f":"H643","v":"Динамика выхода объекта на максим. трафик"},"Обратное распределение трафика",null,null,null,{"$f":"Mrkting!$M$49","v":"трафик/объект"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z651:$CJ651)","v":271000},null,null,{"$f":"SUMIFS($Z643:$CJ643,$Z$2:$CJ$2,AA$15)","v":0},5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"SUMIFS($Z643:$CJ643,$Z$2:$CJ$2,BG$15)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,3500,3500,2000,2000,0,0,0,0]
[{"$f":"ROW()","v":659},null,null,null,null,null,{"$f":"IF($R659=\"^\",IF(COUNTIF(Lists!$13:$13,H659)=1,0,1),0)","v":0},{"$f":"H654","v":"Зависимость заполняемости от сезона"},{"$f":"I655","v":"Номера месяцев года"},4,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",0.9,null,{"$f":"IF(G659<>0,1,IF(OR($Q659=\"\",$Q659=0),0,IF($R659=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H659))),$Q659)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":664},null,null,null,null,null,{"$f":"IF($R664=\"^\",IF(COUNTIF(Lists!$13:$13,H664)=1,0,1),0)","v":0},{"$f":"H659","v":"Зависимость заполняемости от сезона"},{"$f":"I660","v":"Номера месяцев года"},9,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",1,null,{"$f":"IF(G664<>0,1,IF(OR($Q664=\"\",$Q664=0),0,IF($R664=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H664))),$Q664)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":672},null,null,null,null,null,{"$f":"IF($R672=\"^\",IF(COUNTIF(Lists!$13:$13,H672)=1,0,1),0)","v":0},{"$f":"H671","v":"Конверсия в гостя"},"Единое значение для всех периодов расчета",null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",null,null,{"$f":"IF(G672<>0,1,IF(OR($Q672=\"\",$Q672=0),0,IF($R672=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H672))),$Q672)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":680},null,null,null,null,null,{"$f":"IF($R680=\"^\",IF(COUNTIF(Lists!$13:$13,H680)=1,0,1),0)","v":0},"Валовый поток гостей",null,null,null,{"$f":"K610","v":3},"кол-во гостей",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z680:$CJ680)","v":679932},null,null,{"$f":"IF(AA669*AA671>SUM($Z613:AA613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AA$11)),SUM($Z613:AA613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AA$11)),AA669*AA671)","v":0},{"$f":"IF(AB669*AB671>SUM($Z613:AB613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AB$11)),SUM($Z613:AB613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AB$11)),AB669*AB671)","v":0},{"$f":"IF(AC669*AC671>SUM($Z613:AC613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AC$11)),SUM($Z613:AC613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AC$11)),AC669*AC671)","v":0},{"$f":"IF(AD669*AD671>SUM($Z613:AD613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AD$11)),SUM($Z613:AD613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AD$11)),AD669*AD671)","v":0},{"$f":"IF(AE669*AE671>SUM($Z613:AE613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AE$11)),SUM($Z613:AE613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AE$11)),AE669*AE671)","v":224.00000000000003},{"$f":"IF(AF669*AF671>SUM($Z613:AF613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AF$11)),SUM($Z613:AF613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AF$11)),AF669*AF671)","v":252.00000000000003},{"$f":"IF(AG669*AG671>SUM($Z613:AG613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AG$11)),SUM($Z613:AG613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AG$11)),AG669*AG671)","v":280},{"$f":"IF(AH669*AH671>SUM($Z613:AH613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AH$11)),SUM($Z613:AH613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AH$11)),AH669*AH671)","v":504},{"$f":"IF(AI669*AI671>SUM($Z613:AI613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AI$11)),SUM($Z613:AI613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AI$11)),AI669*AI671)","v":1008},{"$f":"IF(AJ669*AJ671>SUM($Z613:AJ613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AJ$11)),SUM($Z613:AJ613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AJ$11)),AJ669*AJ671)","v":1134},{"$f":"IF(AK669*AK671>SUM($Z613:AK613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AK$11)),SUM($Z613:AK613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AK$11)),AK669*AK671)","v":850},{"$f":"IF(AL669*AL671>SUM($Z613:AL613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AL$11)),SUM($Z613:AL613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AL$11)),AL669*AL671)","v":1530},{"$f":"IF(AM669*AM671>SUM($Z613:AM613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AM$11)),SUM($Z613:AM613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AM$11)),AM669*AM671)","v":2112},{"$f":"IF(AN669*AN671>SUM($Z613:AN613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AN$11)),SUM($Z613:AN613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AN$11)),AN669*AN671)","v":2376},{"$f":"IF(AO669*AO671>SUM($Z613:AO613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AO$11)),SUM($Z613:AO613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AO$11)),AO669*AO671)","v":1620.0000000000002},{"$f":"IF(AP669*AP671>SUM($Z613:AP613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AP$11)),SUM($Z613:AP613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AP$11)),AP669*AP671)","v":2916.0000000000005},{"$f":"IF(AQ669*AQ671>SUM($Z613:AQ613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AQ$11)),SUM($Z613:AQ613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AQ$11)),AQ669*AQ671)","v":3536},{"$f":"IF(AR669*AR671>SUM($Z613:AR613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AR$11)),SUM($Z613:AR613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AR$11)),AR669*AR671)","v":3978},{"$f":"IF(AS669*AS671>SUM($Z613:AS613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AS$11)),SUM($Z613:AS613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AS$11)),AS669*AS671)","v":2590.0000000000005},{"$f":"IF(AT669*AT671>SUM($Z613:AT613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AT$11)),SUM($Z613:AT613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AT$11)),AT669*AT671)","v":4662},{"$f":"IF(AU669*AU671>SUM($Z613:AU613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AU$11)),SUM($Z613:AU613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AU$11)),AU669*AU671)","v":5280.0000000000009},{"$f":"IF(AV669*AV671>SUM($Z613:AV613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AV$11)),SUM($Z613:AV613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AV$11)),AV669*AV671)","v":5940.0000000000009},{"$f":"IF(AW669*AW671>SUM($Z613:AW613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AW$11)),SUM($Z613:AW613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AW$11)),AW669*AW671)","v":3760},{"$f":"IF(AX669*AX671>SUM($Z613:AX613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AX$11)),SUM($Z613:AX613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AX$11)),AX669*AX671)","v":6768},{"$f":"IF(AY669*AY671>SUM($Z613:AY613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AY$11)),SUM($Z613:AY613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AY$11)),AY669*AY671)","v":7343.9999999999991},{"$f":"IF(AZ669*AZ671>SUM($Z613:AZ613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AZ$11)),SUM($Z613:AZ613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(AZ$11)),AZ669*AZ671)","v":8262},{"$f":"IF(BA669*BA671>SUM($Z613:BA613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BA$11)),SUM($Z613:BA613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BA$11)),BA669*BA671)","v":5130},{"$f":"IF(BB669*BB671>SUM($Z613:BB613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BB$11)),SUM($Z613:BB613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BB$11)),BB669*BB671)","v":9234},{"$f":"IF(BC669*BC671>SUM($Z613:BC613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BC$11)),SUM($Z613:BC613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BC$11)),BC669*BC671)","v":9728},{"$f":"IF(BD669*BD671>SUM($Z613:BD613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BD$11)),SUM($Z613:BD613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BD$11)),BD669*BD671)","v":10944},{"$f":"IF(BE669*BE671>SUM($Z613:BE613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BE$11)),SUM($Z613:BE613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BE$11)),BE669*BE671)","v":6700},{"$f":"IF(BF669*BF671>SUM($Z613:BF613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BF$11)),SUM($Z613:BF613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BF$11)),BF669*BF671)","v":12060},{"$f":"IF(BG669*BG671>SUM($Z613:BG613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BG$11)),SUM($Z613:BG613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BG$11)),BG669*BG671)","v":12432.000000000002},{"$f":"IF(BH669*BH671>SUM($Z613:BH613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BH$11)),SUM($Z613:BH613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BH$11)),BH669*BH671)","v":13986.000000000002},{"$f":"IF(BI669*BI671>SUM($Z613:BI613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BI$11)),SUM($Z613:BI613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BI$11)),BI669*BI671)","v":8470.0000000000018},{"$f":"IF(BJ669*BJ671>SUM($Z613:BJ613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BJ$11)),SUM($Z613:BJ613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BJ$11)),BJ669*BJ671)","v":15246.000000000002},{"$f":"IF(BK669*BK671>SUM($Z613:BK613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BK$11)),SUM($Z613:BK613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BK$11)),BK669*BK671)","v":15455.999999999998},{"$f":"IF(BL669*BL671>SUM($Z613:BL613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BL$11)),SUM($Z613:BL613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BL$11)),BL669*BL671)","v":17388},{"$f":"IF(BM669*BM671>SUM($Z613:BM613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BM$11)),SUM($Z613:BM613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BM$11)),BM669*BM671)","v":10440},{"$f":"IF(BN669*BN671>SUM($Z613:BN613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BN$11)),SUM($Z613:BN613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BN$11)),BN669*BN671)","v":18792},{"$f":"IF(BO669*BO671>SUM($Z613:BO613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BO$11)),SUM($Z613:BO613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BO$11)),BO669*BO671)","v":18800},{"$f":"IF(BP669*BP671>SUM($Z613:BP613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BP$11)),SUM($Z613:BP613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BP$11)),BP669*BP671)","v":21150},{"$f":"IF(BQ669*BQ671>SUM($Z613:BQ613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BQ$11)),SUM($Z613:BQ613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BQ$11)),BQ669*BQ671)","v":12125},{"$f":"IF(BR669*BR671>SUM($Z613:BR613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BR$11)),SUM($Z613:BR613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BR$11)),BR669*BR671)","v":21825},{"$f":"IF(BS669*BS671>SUM($Z613:BS613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BS$11)),SUM($Z613:BS613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BS$11)),BS669*BS671)","v":20800},{"$f":"IF(BT669*BT671>SUM($Z613:BT613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BT$11)),SUM($Z613:BT613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BT$11)),BT669*BT671)","v":23400},{"$f":"IF(BU669*BU671>SUM($Z613:BU613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BU$11)),SUM($Z613:BU613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BU$11)),BU669*BU671)","v":13375},{"$f":"IF(BV669*BV671>SUM($Z613:BV613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BV$11)),SUM($Z613:BV613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BV$11)),BV669*BV671)","v":24075},{"$f":"IF(BW669*BW671>SUM($Z613:BW613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BW$11)),SUM($Z613:BW613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BW$11)),BW669*BW671)","v":22800},{"$f":"IF(BX669*BX671>SUM($Z613:BX613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BX$11)),SUM($Z613:BX613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BX$11)),BX669*BX671)","v":25650},{"$f":"IF(BY669*BY671>SUM($Z613:BY613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BY$11)),SUM($Z613:BY613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BY$11)),BY669*BY671)","v":14625},{"$f":"IF(BZ669*BZ671>SUM($Z613:BZ613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BZ$11)),SUM($Z613:BZ613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(BZ$11)),BZ669*BZ671)","v":26325},{"$f":"IF(CA669*CA671>SUM($Z613:CA613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(CA$11)),SUM($Z613:CA613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(CA$11)),CA669*CA671)","v":24800},{"$f":"IF(CB669*CB671>SUM($Z613:CB613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(CB$11)),SUM($Z613:CB613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(CB$11)),CB669*CB671)","v":27900},{"$f":"IF(CC669*CC671>SUM($Z613:CC613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(CC$11)),SUM($Z613:CC613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(CC$11)),CC669*CC671)","v":15875},{"$f":"IF(CD669*CD671>SUM($Z613:CD613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(CD$11)),SUM($Z613:CD613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(CD$11)),CD669*CD671)","v":28575},{"$f":"IF(CE669*CE671>SUM($Z613:CE613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(CE$11)),SUM($Z613:CE613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(CE$11)),CE669*CE671)","v":26800},{"$f":"IF(CF669*CF671>SUM($Z613:CF613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(CF$11)),SUM($Z613:CF613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(CF$11)),CF669*CF671)","v":30150},{"$f":"IF(CG669*CG671>SUM($Z613:CG613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(CG$11)),SUM($Z613:CG613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(CG$11)),CG669*CG671)","v":17125},{"$f":"IF(CH669*CH671>SUM($Z613:CH613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(CH$11)),SUM($Z613:CH613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(CH$11)),CH669*CH671)","v":30825},{"$f":"IF(CI669*CI671>SUM($Z613:CI613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(CI$11)),SUM($Z613:CI613)*$Q626*SUMIFS($Q$62:$Q$73,$J$62:$J$73,MONTH(CI$11)),CI669*CI671)","v":0}]
[{"$f":"ROW()","v":685}]
[{"$f":"ROW()","v":699},null,null,null,null,null,{"$f":"IF($R699=\"^\",IF(COUNTIF(Lists!$13:$13,H699)=1,0,1),0)","v":0},{"$f":"H697","v":"Индексация прайс-листа"},"Частота индексации",null,null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",6,null,{"$f":"IF(G699<>0,1,IF(OR($Q699=\"\",$Q699=0),0,IF($R699=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H699))),$Q699)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":706}]
[{"$f":"ROW()","v":707},null,null,null,null,null,{"$f":"IF($R707=\"^\",IF(COUNTIF(Lists!$13:$13,H707)=1,0,1),0)","v":0},"Доля продаж со скидками"]
[{"$f":"ROW()","v":715},null,null,null,null,null,{"$f":"IF($R715=\"^\",IF(COUNTIF(Lists!$13:$13,H715)=1,0,1),0)","v":0},{"$f":"H713","v":"Средний размер скидок"},{"$f":"Q688","v":"Food&Beverage"},null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",0.25,null,{"$f":"IF(G715<>0,1,IF(OR($Q715=\"\",$Q715=0),0,IF($R715=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H715))),$Q715)=1,0,1),0)))","v":0},null,null,null,null,{"$f":"IF(SUMIFS($Z715:$CJ715,$Z715:$CJ715,\">\"&0)=0,0,AVERAGEIFS($Z715:$CJ715,$Z715:$CJ715,\">\"&0))","v":0.15500000000000005},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q715+$Q719*INT((AA$2-1)/IF($Q720=0,1,$Q720))<0,0,IF($Q715+$Q719*INT((AA$2-1)/IF($Q720=0,1,$Q720))>$Q721,$Q721,$Q715+$Q719*INT((AA$2-1)/IF($Q720=0,1,$Q720)))))","v":0.25},{"$f":"IF(AB$11=\"\",0,IF($Q715+$Q719*INT((AB$2-1)/IF($Q720=0,1,$Q720))<0,0,IF($Q715+$Q719*INT((AB$2-1)/IF($Q720=0,1,$Q720))>$Q721,$Q721,$Q715+$Q719*INT((AB$2-1)/IF($Q720=0,1,$Q720)))))","v":0.25},0.25,0.24,0.24,0.24,0.23,0.23,0.23,0.22,0.22,0.22,0.21,0.21,0.21,0.2,0.2,0.2,0.19,0.19,0.19,0.18,0.18,0.18,0.16999999999999998,0.16999999999999998,0.16999999999999998,0.16,0.16,0.16,0.15,0.15,0.15,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.13,0.13,0.13,0.12,0.12,0.12,0.10999999999999999,0.10999999999999999,0.10999999999999999,0.1,0.1,0.1,0.09,0.09,0.09,7.9999999999999988E-2,7.9999999999999988E-2,7.9999999999999988E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,0.06,0.06,0.06,0]
[{"$f":"ROW()","v":727},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":728}]
[{"$f":"ROW()","v":736},null,null,null,null,null,{"$f":"IF($R736=\"^\",IF(COUNTIF(Lists!$13:$13,H736)=1,0,1),0)","v":0},{"$f":"H735","v":"Общий оборот (GMV) с учетом скидок"},{"$f":"Q687","v":"Номерной фонд"},null,null,{"$f":"K610","v":3},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z736:$CJ736)","v":0},null,null,{"$f":"AA702-AA724","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":748},null,null,null,null,null,{"$f":"IF($R748=\"^\",IF(COUNTIF(Lists!$13:$13,H748)=1,0,1),0)","v":0},{"$f":"H746","v":"Расходы на маркетинг открытия"},{"$f":"I747","v":"Задаем через указание % предоплаты и сроков"},"Размер предоплаты",null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",0.5,null,{"$f":"IF(G748<>0,1,IF(OR($Q748=\"\",$Q748=0),0,IF($R748=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H748))),$Q748)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":756},null,null,null,null,null,{"$f":"IF($R756=\"^\",IF(COUNTIF(Lists!$13:$13,H756)=1,0,1),0)","v":0},{"$f":"H755","v":"Расходы на маркетинг открытия"},"Применяется процентное распределение трафика"]
[{"$f":"ROW()","v":762},null,null,null,null,null,{"$f":"IF($R762=\"^\",IF(COUNTIF(Lists!$13:$13,H762)=1,0,1),0)","v":0},{"$f":"H761","v":"Приобретение ЗУ"},{"$f":"Mrkting!$I$148","v":"Распределение расхода для одного запуска"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,"процесс",null,null,{"$f":"IF(ABS($Q763-$X762)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(ABS($X762-SUM($Z763:$CJ763))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,{"$f":"SUM($Z762:$CJ762)","v":20000000},null,null,{"$f":"IF(AA$11=\"\",0,$Q763*AA764)","v":0},{"$f":"IF(AB$11=\"\",0,$Q763*AB764)","v":20000000},{"$f":"IF(AC$11=\"\",0,$Q763*AC764)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":770},null,null,null,null,null,{"$f":"IF($R770=\"^\",IF(COUNTIF(Lists!$13:$13,H770)=1,0,1),0)","v":0},{"$f":"H766","v":"Приобретение ЗУ"},{"$f":"I767","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$156","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q769/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G770<>0,1,IF(OR($Q770=\"\",$Q770=0),0,IF($R770=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H770))),$Q770)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q770-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q769/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":771},null,null,null,null,null,{"$f":"IF($R771=\"^\",IF(COUNTIF(Lists!$13:$13,H771)=1,0,1),0)","v":0},{"$f":"H766","v":"Приобретение ЗУ"},{"$f":"I767","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$157","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,{"$f":"100%-Q768","v":0},null,{"$f":"IF(G771<>0,1,IF(OR($Q771=\"\",$Q771=0),0,IF($R771=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H771))),$Q771)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q771-(100%-Q768))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":783},null,null,null,null,null,{"$f":"IF($R783=\"^\",IF(COUNTIF(Lists!$13:$13,H783)=1,0,1),0)","v":0},{"$f":"H781","v":"Расходы на аренду ЗУ"},{"$f":"I782","v":"Распределение расхода для одного запуска"},{"$f":"Mrkting!$J$149","v":"Сумма расхода для одного запуска по этой статье"},null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,"*",{"$f":"500000*Periods!$Q$18","v":30000000},null,{"$f":"IF(G783<>0,1,IF(OR($Q783=\"\",$Q783=0),0,IF($R783=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H783))),$Q783)=1,0,1),0)))","v":0},null,null,null,null,null,"обратное распределение расхода",null,{"$f":"SUMIFS($Z782:$CJ782,$Z$2:$CJ$2,AA$15)","v":0},500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,{"$f":"SUMIFS($Z782:$CJ782,$Z$2:$CJ$2,BG$15)","v":500000},500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000]
[{"$f":"ROW()","v":791},null,null,null,null,null,{"$f":"IF($R791=\"^\",IF(COUNTIF(Lists!$13:$13,H791)=1,0,1),0)","v":0},{"$f":"H786","v":"Расходы на аренду ЗУ"},{"$f":"I787","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$157","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,{"$f":"100%-Q788","v":0.7},null,{"$f":"IF(G791<>0,1,IF(OR($Q791=\"\",$Q791=0),0,IF($R791=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H791))),$Q791)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q791-(100%-Q788))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":796},null,null,null,null,null,{"$f":"IF($R796=\"^\",IF(COUNTIF(Lists!$13:$13,H796)=1,0,1),0)","v":0},{"$f":"H795","v":"Расходы на аренду ЗУ"},{"$f":"Mrkting!$I$162","v":"Применяется процентное распределение трафика"}]
[{"$f":"ROW()","v":804},null,null,null,null,null,{"$f":"IF($R804=\"^\",IF(COUNTIF(Lists!$13:$13,H804)=1,0,1),0)","v":0},{"$f":"H801","v":"Расходы на привлечение туристов"},{"$f":"IF(Q802=Lists!$BG$16,\"Норматив расхода на единицу фактора\",\"Доля расхода в денежном показателе\")","v":"Норматив расхода на единицу фактора"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,"*",100,null,{"$f":"IF(G804<>0,1,IF(OR($Q804=\"\",$Q804=0),0,IF($R804=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H804))),$Q804)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":813},null,null,null,null,null,{"$f":"IF($R813=\"^\",IF(COUNTIF(Lists!$13:$13,H813)=1,0,1),0)","v":0},{"$f":"H806","v":"Расходы на привлечение туристов"},{"$f":"I807","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$159","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q812/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G813<>0,1,IF(OR($Q813=\"\",$Q813=0),0,IF($R813=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H813))),$Q813)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q813-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q812/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":818},null,null,null,null,null,{"$f":"IF($R818=\"^\",IF(COUNTIF(Lists!$13:$13,H818)=1,0,1),0)","v":0},{"$f":"H815","v":"Расходы на привлечение туристов"},{"$f":"I816","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$164","v":"обратный порядок распределения учета расхода"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X817-SUM($Z818:$CJ818))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"SUMIFS($Z817:$CJ817,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z817:$CJ817,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[{"$f":"ROW()","v":826},null,null,null,null,null,{"$f":"IF($R826=\"^\",IF(COUNTIF(Lists!$13:$13,H826)=1,0,1),0)","v":0},{"$f":"H825","v":"Рекламные расходы"},{"$f":"Mrkting!$I$153","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":834},null,null,null,null,null,{"$f":"IF($R834=\"^\",IF(COUNTIF(Lists!$13:$13,H834)=1,0,1),0)","v":0},{"$f":"H820","v":"Рекламные расходы"},null,null,null,{"$f":"K610","v":3},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z834:$CJ834)","v":44568000},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA820:AA820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA820:AB820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA820:AC820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA820:AD820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA820:AE820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":24000},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA820:AF820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36600},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA820:AG820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51450},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA820:AH820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":73950},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA820:AI820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":118650},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA820:AJ820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":156450},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA820:AK820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":151950},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA820:AL820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":196950},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA820:AM820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":228150},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA820:AN820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":288450},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA820:AO820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":252450},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA820:AP820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":319950},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA820:AQ820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":337650},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA820:AR820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":420450},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA820:AS820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":352950},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA820:AT820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":442950},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA820:AU820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":447150},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA820:AV820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":552450},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA820:AW820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":453450},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA820:AX820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":565950},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA820:AY820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":556650},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA820:AZ820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":684450},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA820:BA820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":553950},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA820:BB820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":688950},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA820:BC820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":666150},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA820:BD820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":816450},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA820:BE820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":654450},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA820:BF820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":811950},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA820:BG820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":775650},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA820:BH820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":948450},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA820:BI820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":754950},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA820:BJ820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":934950},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA820:BK820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":885150},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA820:BL820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1080450},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA820:BM820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":855450},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA820:BN820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1057950},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA820:BO820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":994650},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA820:BP820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1212450},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA820:BQ820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":955950},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA820:BR820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1180950},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA820:BS820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1104150},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA820:BT820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1344450},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA820:BU820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1056450},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA820:BV820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1303950},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA820:BW820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1213650},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA820:BX820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1476450},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA820:BY820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1156950},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA820:BZ820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1426950},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA820:CA820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1323150},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA820:CB820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1608450},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA820:CC820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1257450},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA820:CD820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1549950},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA820:CE820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1432650},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA820:CF820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1740450},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA820:CG820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1357950},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA820:CH820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1672950},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA820:CI820,INDIRECT(ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A837,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":839},null,null,null,null,null,{"$f":"IF($R839=\"^\",IF(COUNTIF(Lists!$13:$13,H839)=1,0,1),0)","v":0},{"$f":"Items!$M$18","v":"Расходы на поддержание конверсии"},null,null,null,{"$f":"K610","v":3},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z839:$CJ839)","v":21600000},null,null,{"$f":"IF(AA$11=\"\",0,$Q842*SUMIFS(AA$15:AA838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":100000},{"$f":"IF(AB$11=\"\",0,$Q842*SUMIFS(AB$15:AB838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":100000},{"$f":"IF(AC$11=\"\",0,$Q842*SUMIFS(AC$15:AC838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":120000.00000000001},{"$f":"IF(AD$11=\"\",0,$Q842*SUMIFS(AD$15:AD838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":120000.00000000001},{"$f":"IF(AE$11=\"\",0,$Q842*SUMIFS(AE$15:AE838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":140000},{"$f":"IF(AF$11=\"\",0,$Q842*SUMIFS(AF$15:AF838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":140000},{"$f":"IF(AG$11=\"\",0,$Q842*SUMIFS(AG$15:AG838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":160000},{"$f":"IF(AH$11=\"\",0,$Q842*SUMIFS(AH$15:AH838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":160000},{"$f":"IF(AI$11=\"\",0,$Q842*SUMIFS(AI$15:AI838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":180000},{"$f":"IF(AJ$11=\"\",0,$Q842*SUMIFS(AJ$15:AJ838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":180000},{"$f":"IF(AK$11=\"\",0,$Q842*SUMIFS(AK$15:AK838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":200000},{"$f":"IF(AL$11=\"\",0,$Q842*SUMIFS(AL$15:AL838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":200000},{"$f":"IF(AM$11=\"\",0,$Q842*SUMIFS(AM$15:AM838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":220000},{"$f":"IF(AN$11=\"\",0,$Q842*SUMIFS(AN$15:AN838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":220000},{"$f":"IF(AO$11=\"\",0,$Q842*SUMIFS(AO$15:AO838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":240000.00000000003},{"$f":"IF(AP$11=\"\",0,$Q842*SUMIFS(AP$15:AP838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":240000.00000000003},{"$f":"IF(AQ$11=\"\",0,$Q842*SUMIFS(AQ$15:AQ838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":260000},{"$f":"IF(AR$11=\"\",0,$Q842*SUMIFS(AR$15:AR838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":260000},{"$f":"IF(AS$11=\"\",0,$Q842*SUMIFS(AS$15:AS838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":280000},{"$f":"IF(AT$11=\"\",0,$Q842*SUMIFS(AT$15:AT838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":280000},{"$f":"IF(AU$11=\"\",0,$Q842*SUMIFS(AU$15:AU838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":300000.00000000006},{"$f":"IF(AV$11=\"\",0,$Q842*SUMIFS(AV$15:AV838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":300000.00000000006},{"$f":"IF(AW$11=\"\",0,$Q842*SUMIFS(AW$15:AW838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":320000},{"$f":"IF(AX$11=\"\",0,$Q842*SUMIFS(AX$15:AX838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":320000},{"$f":"IF(AY$11=\"\",0,$Q842*SUMIFS(AY$15:AY838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":339999.99999999994},{"$f":"IF(AZ$11=\"\",0,$Q842*SUMIFS(AZ$15:AZ838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":339999.99999999994},{"$f":"IF(BA$11=\"\",0,$Q842*SUMIFS(BA$15:BA838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":360000},{"$f":"IF(BB$11=\"\",0,$Q842*SUMIFS(BB$15:BB838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":360000},{"$f":"IF(BC$11=\"\",0,$Q842*SUMIFS(BC$15:BC838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":380000},{"$f":"IF(BD$11=\"\",0,$Q842*SUMIFS(BD$15:BD838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":380000},{"$f":"IF(BE$11=\"\",0,$Q842*SUMIFS(BE$15:BE838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":400000},{"$f":"IF(BF$11=\"\",0,$Q842*SUMIFS(BF$15:BF838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":400000},{"$f":"IF(BG$11=\"\",0,$Q842*SUMIFS(BG$15:BG838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":420000.00000000006},{"$f":"IF(BH$11=\"\",0,$Q842*SUMIFS(BH$15:BH838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":420000.00000000006},{"$f":"IF(BI$11=\"\",0,$Q842*SUMIFS(BI$15:BI838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":440000.00000000006},{"$f":"IF(BJ$11=\"\",0,$Q842*SUMIFS(BJ$15:BJ838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":440000.00000000006},{"$f":"IF(BK$11=\"\",0,$Q842*SUMIFS(BK$15:BK838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":459999.99999999994},{"$f":"IF(BL$11=\"\",0,$Q842*SUMIFS(BL$15:BL838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":459999.99999999994},{"$f":"IF(BM$11=\"\",0,$Q842*SUMIFS(BM$15:BM838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":480000},{"$f":"IF(BN$11=\"\",0,$Q842*SUMIFS(BN$15:BN838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":480000},{"$f":"IF(BO$11=\"\",0,$Q842*SUMIFS(BO$15:BO838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":500000},{"$f":"IF(BP$11=\"\",0,$Q842*SUMIFS(BP$15:BP838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":500000},{"$f":"IF(BQ$11=\"\",0,$Q842*SUMIFS(BQ$15:BQ838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":500000},{"$f":"IF(BR$11=\"\",0,$Q842*SUMIFS(BR$15:BR838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":500000},{"$f":"IF(BS$11=\"\",0,$Q842*SUMIFS(BS$15:BS838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":500000},{"$f":"IF(BT$11=\"\",0,$Q842*SUMIFS(BT$15:BT838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":500000},{"$f":"IF(BU$11=\"\",0,$Q842*SUMIFS(BU$15:BU838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":500000},{"$f":"IF(BV$11=\"\",0,$Q842*SUMIFS(BV$15:BV838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":500000},{"$f":"IF(BW$11=\"\",0,$Q842*SUMIFS(BW$15:BW838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":500000},{"$f":"IF(BX$11=\"\",0,$Q842*SUMIFS(BX$15:BX838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":500000},{"$f":"IF(BY$11=\"\",0,$Q842*SUMIFS(BY$15:BY838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":500000},{"$f":"IF(BZ$11=\"\",0,$Q842*SUMIFS(BZ$15:BZ838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":500000},{"$f":"IF(CA$11=\"\",0,$Q842*SUMIFS(CA$15:CA838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":500000},{"$f":"IF(CB$11=\"\",0,$Q842*SUMIFS(CB$15:CB838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":500000},{"$f":"IF(CC$11=\"\",0,$Q842*SUMIFS(CC$15:CC838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":500000},{"$f":"IF(CD$11=\"\",0,$Q842*SUMIFS(CD$15:CD838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":500000},{"$f":"IF(CE$11=\"\",0,$Q842*SUMIFS(CE$15:CE838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":500000},{"$f":"IF(CF$11=\"\",0,$Q842*SUMIFS(CF$15:CF838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":500000},{"$f":"IF(CG$11=\"\",0,$Q842*SUMIFS(CG$15:CG838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":500000},{"$f":"IF(CH$11=\"\",0,$Q842*SUMIFS(CH$15:CH838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":500000},{"$f":"IF(CI$11=\"\",0,$Q842*SUMIFS(CI$15:CI838,$H$15:$H838,$Q841,$I$15:$I838,\"\",$L$15:$L838,$L839))","v":0}]
[{"$f":"ROW()","v":847},null,null,null,null,null,{"$f":"IF($R847=\"^\",IF(COUNTIF(Lists!$13:$13,H847)=1,0,1),0)","v":0},{"$f":"H844","v":"Расходы на поддержание конверсии"},{"$f":"I845","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$155","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G847<>0,1,IF(OR($Q847=\"\",$Q847=0),0,IF($R847=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H847))),$Q847)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":852}]
[{"$f":"ROW()","v":862},null,null,null,null,null,{"$f":"IF($R862=\"^\",IF(COUNTIF(Lists!$13:$13,H862)=1,0,1),0)","v":0},{"$f":"H858","v":"ФОТ сотрудников маркетинга"},{"$f":"I861","v":"Конечная дата начисления ФОТ"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q861)=0,Q861=0,Q861=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q861))","v":60},null,{"$f":"IF(G862<>0,1,IF(OR($Q862=\"\",$Q862=0),0,IF($R862=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H862))),$Q862)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q862-IF(OR(SUMIFS($2:$2,$11:$11,Q861)=0,Q861=0,Q861=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q861)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":869},null,null,null,null,null,{"$f":"IF($R869=\"^\",IF(COUNTIF(Lists!$13:$13,H869)=1,0,1),0)","v":0},{"$f":"H867","v":"ФОТ сотрудников маркетинга"},{"$f":"I868","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$154","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",0.5,null,{"$f":"IF(G869<>0,1,IF(OR($Q869=\"\",$Q869=0),0,IF($R869=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H869))),$Q869)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":874},null,null,null,null,null,{"$f":"IF($R874=\"^\",IF(COUNTIF(Lists!$13:$13,H874)=1,0,1),0)","v":0},{"$f":"H867","v":"ФОТ сотрудников маркетинга"},{"$f":"I868","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$159","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q873/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.33333333333333331},null,{"$f":"IF(G874<>0,1,IF(OR($Q874=\"\",$Q874=0),0,IF($R874=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H874))),$Q874)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q874-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q873/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":882},null,null,null,null,null,{"$f":"IF($R882=\"^\",IF(COUNTIF(Lists!$13:$13,H882)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},"Начальная дата начисления расхода",null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","2021-10-01","^",{"$f":"IF(G882<>0,1,IF(OR($Q882=\"\",$Q882=0),0,IF($R882=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H882))),$Q882)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":890},null,null,null,null,null,{"$f":"IF($R890=\"^\",IF(COUNTIF(Lists!$13:$13,H890)=1,0,1),0)","v":0},{"$f":"H881","v":"Прочие расходы маркетинга"},null,null,null,{"$f":"K610","v":3},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z890:$CJ890)","v":2153913},null,null,{"$f":"IF(AA$11=\"\",0,$Q892*(IF(AA$2=1,SUMIFS($Z881:$CJ881,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q894))+($Q894-INT($Q894))*SUMIFS($Z881:$CJ881,$Z$2:$CJ$2,INT($Q894)+1),0)+($Q894-INT($Q894))*SUMIFS($Z881:$CJ881,$Z$2:$CJ$2,AA$2+INT($Q894)+1)+(INT($Q894)+1-$Q894)*SUMIFS($Z881:$CJ881,$Z$2:$CJ$2,AA$2+INT($Q894)))+$Q895*((-$Q897-INT(-$Q897))*SUMIFS($Z881:$CJ881,$Z$2:$CJ$2,AA$2+INT(-$Q897)+1)+(INT(-$Q897)+1+$Q897)*SUMIFS($Z881:$CJ881,$Z$2:$CJ$2,AA$2+INT(-$Q897))))","v":0},30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,36300.000000000007,36300.000000000007,36300.000000000007,36300.000000000007,36300.000000000007,36300.000000000007,36300.000000000007,{"$f":"IF(BG$11=\"\",0,$Q892*(IF(BG$2=1,SUMIFS($Z881:$CJ881,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q894))+($Q894-INT($Q894))*SUMIFS($Z881:$CJ881,$Z$2:$CJ$2,INT($Q894)+1),0)+($Q894-INT($Q894))*SUMIFS($Z881:$CJ881,$Z$2:$CJ$2,BG$2+INT($Q894)+1)+(INT($Q894)+1-$Q894)*SUMIFS($Z881:$CJ881,$Z$2:$CJ$2,BG$2+INT($Q894)))+$Q895*((-$Q897-INT(-$Q897))*SUMIFS($Z881:$CJ881,$Z$2:$CJ$2,BG$2+INT(-$Q897)+1)+(INT(-$Q897)+1+$Q897)*SUMIFS($Z881:$CJ881,$Z$2:$CJ$2,BG$2+INT(-$Q897))))","v":36300.000000000007},36300.000000000007,36300.000000000007,36300.000000000007,36300.000000000007,39930.000000000015,39930.000000000015,39930.000000000015,39930.000000000015,39930.000000000015,39930.000000000015,39930.000000000015,39930.000000000015,39930.000000000015,39930.000000000015,39930.000000000015,39930.000000000015,43923.000000000015,43923.000000000015,43923.000000000015,43923.000000000015,43923.000000000015,43923.000000000015,43923.000000000015,43923.000000000015,43923.000000000015,43923.000000000015,43923.000000000015,0]
[{"$f":"ROW()","v":895},null,null,null,null,null,{"$f":"IF($R895=\"^\",IF(COUNTIF(Lists!$13:$13,H895)=1,0,1),0)","v":0},{"$f":"H890","v":"Прочие расходы маркетинга"},{"$f":"I891","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$157","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,{"$f":"100%-Q892","v":0},null,{"$f":"IF(G895<>0,1,IF(OR($Q895=\"\",$Q895=0),0,IF($R895=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H895))),$Q895)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q895-(100%-Q892))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":903}]
[{"$f":"ROW()","v":908},null,null,null,null,null,{"$f":"IF($R908=\"^\",IF(COUNTIF(Lists!$13:$13,H908)=1,0,1),0)","v":0},{"$f":"H907","v":"Метод расчета потока клиентов/заказчиков"},"Сеть развлек.-игровых объектов - Поток гостей",null,null,{"$f":"\"начало \"&K907&\" маркетингового блока\"","v":"начало 4 маркетингового блока"}]
[{"$f":"ROW()","v":919},null,null,null,null,null,{"$f":"IF($R919=\"^\",IF(COUNTIF(Lists!$13:$13,H919)=1,0,1),0)","v":0},{"$f":"H911","v":"дата старта"},{"$f":"I917","v":"Задание потока запусков создания через прогрессии"},"Кол-во запусков создания в 1-ый период",null,null,{"$f":"Mrkting!$M$19","v":"кол-во объектов"},null,null,"*",1,null,{"$f":"IF(G919<>0,1,IF(OR($Q919=\"\",$Q919=0),0,IF($R919=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H919))),$Q919)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":925},null,null,null,null,null,{"$f":"IF($R925=\"^\",IF(COUNTIF(Lists!$13:$13,H925)=1,0,1),0)","v":0},{"$f":"H923","v":"Расчет максим. загрузки объекта за период"},"Средн. продолжит-сть нахождения 1 гостя",null,null,null,"суток/гость",null,null,"*",1,null,{"$f":"IF(G925<>0,1,IF(OR($Q925=\"\",$Q925=0),0,IF($R925=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H925))),$Q925)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":930},null,null,null,null,null,{"$f":"IF($R930=\"^\",IF(COUNTIF(Lists!$13:$13,H930)=1,0,1),0)","v":0},{"$f":"H927","v":"Расчет максим. загрузки объекта за период"},{"$f":"I927","v":"Кол-во игровых сегментов 1 объекта"},"высокий ценовой сегмент",null,null,{"$f":"M927","v":"кол-во сегментов"},null,null,"*",4,null,{"$f":"IF(G930<>0,1,IF(OR($Q930=\"\",$Q930=0),0,IF($R930=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H930))),$Q930)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":938},null,null,null,null,null,{"$f":"IF($R938=\"^\",IF(COUNTIF(Lists!$13:$13,H938)=1,0,1),0)","v":0},{"$f":"H933","v":"Расчет максимального трафика за период"},"Ежедневный трафик",null,null,null,"кол-во чел",null,null,"M",{"$f":"MAIN!$Q$33*(1+Sens!$Q$20)","v":1000},null,{"$f":"IF(G938<>0,1,IF(OR($Q938=\"\",$Q938=0),0,IF($R938=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H938))),$Q938)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":943},null,null,null,null,null,{"$f":"IF($R943=\"^\",IF(COUNTIF(Lists!$13:$13,H943)=1,0,1),0)","v":0},{"$f":"H940","v":"Динамика выхода объекта на максим. трафик"},"Вручную для каждого периода расчетов",null,null,null,{"$f":"Mrkting!$M$49","v":"трафик/объект"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z943:$CJ943,$Z943:$CJ943,\">\"&0)=0,0,AVERAGEIFS($Z943:$CJ943,$Z943:$CJ943,\">\"&0))","v":0},"*"]
[{"$f":"ROW()","v":951},null,null,null,null,null,{"$f":"IF($R951=\"^\",IF(COUNTIF(Lists!$13:$13,H951)=1,0,1),0)","v":0},"Зависимость заполняемости от сезона",null,null,null,null,"за 100% берется максимальный трафик за период"]
[{"$f":"ROW()","v":959},null,null,null,null,null,{"$f":"IF($R959=\"^\",IF(COUNTIF(Lists!$13:$13,H959)=1,0,1),0)","v":0},{"$f":"H954","v":"Зависимость заполняемости от сезона"},{"$f":"I955","v":"Номера месяцев года"},7,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",0.8,null,{"$f":"IF(G959<>0,1,IF(OR($Q959=\"\",$Q959=0),0,IF($R959=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H959))),$Q959)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":964},null,null,null,null,null,{"$f":"IF($R964=\"^\",IF(COUNTIF(Lists!$13:$13,H964)=1,0,1),0)","v":0},{"$f":"H959","v":"Зависимость заполняемости от сезона"},{"$f":"I960","v":"Номера месяцев года"},12,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",1,null,{"$f":"IF(G964<>0,1,IF(OR($Q964=\"\",$Q964=0),0,IF($R964=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H964))),$Q964)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":976}]
[{"$f":"ROW()","v":981},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":986},null,null,null,null,null,{"$f":"IF($R986=\"^\",IF(COUNTIF(Lists!$13:$13,H986)=1,0,1),0)","v":0},{"$f":"Lists!$AM$13","v":"продукция"},{"$f":"Mrkting!$I$52","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",{"$f":"Lists!$AM$18","v":"Развлекат. услуги"},"^",{"$f":"IF(G986<>0,1,IF(OR($Q986=\"\",$Q986=0),0,IF($R986=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H986))),$Q986)=1,0,1),0)))","v":0},{"$f":"IF(OR(Q986=\"\",Q986=0),0,IF(COUNTIF(Q983:Q987,Q986)=1,0,1))","v":0},null,null,null,{"$f":"IF(SUMIFS($Z986:$CJ986,$Z986:$CJ986,\">\"&0)=0,0,AVERAGEIFS($Z986:$CJ986,$Z986:$CJ986,\">\"&0))","v":1},"*",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$f":"ROW()","v":994},null,null,null,null,null,{"$f":"IF($R994=\"^\",IF(COUNTIF(Lists!$13:$13,H994)=1,0,1),0)","v":0},"Индексация прайс-листа"]
[{"$f":"ROW()","v":999},null,null,null,null,null,{"$f":"IF($R999=\"^\",IF(COUNTIF(Lists!$13:$13,H999)=1,0,1),0)","v":0},{"$f":"H998","v":"Общий оборот (GMV)"},{"$f":"Q984","v":"Номерной фонд"},null,null,{"$f":"K907","v":4},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z999:$CJ999)","v":0},null,null,{"$f":"AA978*AA990","v":0},{"$f":"AB978*AB990","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1007},null,null,null,null,null,{"$f":"IF($R1007=\"^\",IF(COUNTIF(Lists!$13:$13,H1007)=1,0,1),0)","v":0},{"$f":"Lists!$AM$13","v":"продукция"},{"$f":"Mrkting!$I$52","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,{"$f":"Q986","v":"Развлекат. услуги"},null,{"$f":"IF(G1007<>0,1,IF(OR($Q1007=\"\",$Q1007=0),0,IF($R1007=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1007))),$Q1007)=1,0,1),0)))","v":0},{"$f":"IF(OR(Q1007=\"\",Q1007=0),0,IF(COUNTIF(Q1004:Q1008,Q1007)=1,0,1))","v":0},null,null,null,{"$f":"IF(SUMIFS($Z1007:$CJ1007,$Z1007:$CJ1007,\">\"&0)=0,0,AVERAGEIFS($Z1007:$CJ1007,$Z1007:$CJ1007,\">\"&0))","v":0.5},"*",null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[{"$f":"ROW()","v":1015},null,null,null,null,null,{"$f":"IF($R1015=\"^\",IF(COUNTIF(Lists!$13:$13,H1015)=1,0,1),0)","v":0},"Линейные изменения размеров скидок"]
[{"$f":"ROW()","v":1020},null,null,null,null,null,{"$f":"IF($R1020=\"^\",IF(COUNTIF(Lists!$13:$13,H1020)=1,0,1),0)","v":0},"Маркетинговые скидки",null,null,null,{"$f":"K907","v":4},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X1020-SUM($X1021:$X1024))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z1020:$CJ1020)","v":207663501.51060706},null,null,{"$f":"SUM(AA1021:AA1024)","v":0},{"$f":"SUM(AB1021:AB1024)","v":0},0,0,98956.000000000015,111325.50000000001,139174.62857142856,250514.33142857143,375771.49714285712,407499.54428571439,335390.57142857148,603703.02857142873,724463.21828571439,815021.12057142868,592742.63314285723,1025474.7188571432,1316658.8982857144,1481241.2605714288,1084236.2135999999,1951625.1844800001,2230428.7822628575,2403504.2270057146,1542990.3679542856,2777382.6623177142,2754607.9985971195,3098933.9984217598,1953109.6628708569,3353833.319016343,3566380.7803861024,4012178.377934366,2545773.7434356571,4582392.7381841829,4727099.8772847364,5048488.4144094298,3078191.474646213,5540744.6543631842,5197575.4830649914,5847272.4184481166,3537102.4081349666,6007745.7367828675,6026288.1618963946,6779574.1821334446,3890024.0134942858,7002043.2242897144,6668612.5945616318,7025341.0310989302,4033066.1474827193,7259519.0654688943,6333120.2381580733,7124760.2679278329,4081893.9035003204,6812385.4157081554,6422450.8969639167,7225257.2590844063,3988344.0155735323,7179019.228032358,6726288.2857240112,6922127.678125374,3944232.2952281334,7099618.1314106407,0]
[{"$f":"ROW()","v":1033},null,null,null,null,null,{"$f":"IF($R1033=\"^\",IF(COUNTIF(Lists!$13:$13,H1033)=1,0,1),0)","v":0},{"$f":"H1032","v":"Общий оборот (GMV) с учетом скидок"},{"$f":"Q984","v":"Номерной фонд"},null,null,{"$f":"K907","v":4},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z1033:$CJ1033)","v":0},null,null,{"$f":"AA999-AA1021","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1041},null,null,null,null,null,{"$f":"IF($R1041=\"^\",IF(COUNTIF(Lists!$13:$13,H1041)=1,0,1),0)","v":0},{"$f":"H1038","v":"Расходы на маркетинг открытия"},{"$f":"I1039","v":"Распределение расхода для одного запуска"},"Процентное распределение расхода по периодам",null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X1041-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z1041:$CJ1041)","v":1},"*",null,null,null,null,0.3,0.7]
[{"$f":"ROW()","v":1042}]
[{"$f":"ROW()","v":1050},null,null,null,null,null,{"$f":"IF($R1050=\"^\",IF(COUNTIF(Lists!$13:$13,H1050)=1,0,1),0)","v":0},{"$f":"H1043","v":"Расходы на маркетинг открытия"},{"$f":"I1044","v":"Задаем через указание % предоплаты и сроков"},"расчет в количестве периодов",null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q1049/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.33333333333333331},null,{"$f":"IF(G1050<>0,1,IF(OR($Q1050=\"\",$Q1050=0),0,IF($R1050=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1050))),$Q1050)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q1050-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q1049/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":1062}]
[{"$f":"ROW()","v":1063},null,null,null,null,null,{"$f":"IF($R1063=\"^\",IF(COUNTIF(Lists!$13:$13,H1063)=1,0,1),0)","v":0},{"$f":"H1058","v":"Приобретение ЗУ"},null,null,null,{"$f":"L1043","v":4},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z1063:$CJ1063)","v":100000000},null,null,{"$f":"IF(AA$11=\"\",0,$Q1065*(IF(AA$2=1,SUMIFS($Z1058:$CJ1058,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q1067))+($Q1067-INT($Q1067))*SUMIFS($Z1058:$CJ1058,$Z$2:$CJ$2,INT($Q1067)+1),0)+($Q1067-INT($Q1067))*SUMIFS($Z1058:$CJ1058,$Z$2:$CJ$2,AA$2+INT($Q1067)+1)+(INT($Q1067)+1-$Q1067)*SUMIFS($Z1058:$CJ1058,$Z$2:$CJ$2,AA$2+INT($Q1067)))+$Q1068*((-$Q1070-INT(-$Q1070))*SUMIFS($Z1058:$CJ1058,$Z$2:$CJ$2,AA$2+INT(-$Q1070)+1)+(INT(-$Q1070)+1+$Q1070)*SUMIFS($Z1058:$CJ1058,$Z$2:$CJ$2,AA$2+INT(-$Q1070))))","v":0},20000000,0,0,0,0,0,0,0,0,0,0,0,20000000,0,0,0,0,0,0,0,0,0,0,0,20000000,0,0,0,0,0,0,{"$f":"IF(BG$11=\"\",0,$Q1065*(IF(BG$2=1,SUMIFS($Z1058:$CJ1058,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q1067))+($Q1067-INT($Q1067))*SUMIFS($Z1058:$CJ1058,$Z$2:$CJ$2,INT($Q1067)+1),0)+($Q1067-INT($Q1067))*SUMIFS($Z1058:$CJ1058,$Z$2:$CJ$2,BG$2+INT($Q1067)+1)+(INT($Q1067)+1-$Q1067)*SUMIFS($Z1058:$CJ1058,$Z$2:$CJ$2,BG$2+INT($Q1067)))+$Q1068*((-$Q1070-INT(-$Q1070))*SUMIFS($Z1058:$CJ1058,$Z$2:$CJ$2,BG$2+INT(-$Q1070)+1)+(INT(-$Q1070)+1+$Q1070)*SUMIFS($Z1058:$CJ1058,$Z$2:$CJ$2,BG$2+INT(-$Q1070))))","v":0},0,0,0,0,20000000,0,0,0,0,0,0,0,0,0,0,0,20000000,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1071}]
[{"$f":"ROW()","v":1083},null,null,null,null,null,{"$f":"IF($R1083=\"^\",IF(COUNTIF(Lists!$13:$13,H1083)=1,0,1),0)","v":0},{"$f":"H1078","v":"Расходы на аренду ЗУ"},null,null,null,{"$f":"L1063","v":4},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z1083:$CJ1083)","v":89416666.666666672},null,null,{"$f":"IF(AA$11=\"\",0,$Q1085*(IF(AA$2=1,SUMIFS($Z1078:$CJ1078,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q1087))+($Q1087-INT($Q1087))*SUMIFS($Z1078:$CJ1078,$Z$2:$CJ$2,INT($Q1087)+1),0)+($Q1087-INT($Q1087))*SUMIFS($Z1078:$CJ1078,$Z$2:$CJ$2,AA$2+INT($Q1087)+1)+(INT($Q1087)+1-$Q1087)*SUMIFS($Z1078:$CJ1078,$Z$2:$CJ$2,AA$2+INT($Q1087)))+$Q1088*((-$Q1090-INT(-$Q1090))*SUMIFS($Z1078:$CJ1078,$Z$2:$CJ$2,AA$2+INT(-$Q1090)+1)+(INT(-$Q1090)+1+$Q1090)*SUMIFS($Z1078:$CJ1078,$Z$2:$CJ$2,AA$2+INT(-$Q1090))))","v":400000},500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,516666.66666666663,883333.33333333337,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1016666.6666666666,1383333.3333333335,1500000,1500000,1500000,1500000,1500000,1500000,1500000,{"$f":"IF(BG$11=\"\",0,$Q1085*(IF(BG$2=1,SUMIFS($Z1078:$CJ1078,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q1087))+($Q1087-INT($Q1087))*SUMIFS($Z1078:$CJ1078,$Z$2:$CJ$2,INT($Q1087)+1),0)+($Q1087-INT($Q1087))*SUMIFS($Z1078:$CJ1078,$Z$2:$CJ$2,BG$2+INT($Q1087)+1)+(INT($Q1087)+1-$Q1087)*SUMIFS($Z1078:$CJ1078,$Z$2:$CJ$2,BG$2+INT($Q1087)))+$Q1088*((-$Q1090-INT(-$Q1090))*SUMIFS($Z1078:$CJ1078,$Z$2:$CJ$2,BG$2+INT(-$Q1090)+1)+(INT(-$Q1090)+1+$Q1090)*SUMIFS($Z1078:$CJ1078,$Z$2:$CJ$2,BG$2+INT(-$Q1090))))","v":1500000},1500000,1500000,1516666.6666666665,1883333.3333333333,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2016666.6666666665,2383333.333333333,2500000,2500000,2500000,2500000,2500000,2500000,2500000,2500000,2500000,2500000,2416666.6666666665,0]
[{"$f":"ROW()","v":1090},null,null,null,null,null,{"$f":"IF($R1090=\"^\",IF(COUNTIF(Lists!$13:$13,H1090)=1,0,1),0)","v":0},{"$f":"H1083","v":"Расходы на аренду ЗУ"},{"$f":"I1084","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$159","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q1089/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.33333333333333331},null,{"$f":"IF(G1090<>0,1,IF(OR($Q1090=\"\",$Q1090=0),0,IF($R1090=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1090))),$Q1090)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q1090-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q1089/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":1097}]
[{"$f":"ROW()","v":1105},null,null,null,null,null,{"$f":"IF($R1105=\"^\",IF(COUNTIF(Lists!$13:$13,H1105)=1,0,1),0)","v":0},{"$f":"H1103","v":"Расходы на привлечение туристов"},{"$f":"I1104","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$154","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",1,null,{"$f":"IF(G1105<>0,1,IF(OR($Q1105=\"\",$Q1105=0),0,IF($R1105=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1105))),$Q1105)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":1106},null,null,null,null,null,{"$f":"IF($R1106=\"^\",IF(COUNTIF(Lists!$13:$13,H1106)=1,0,1),0)","v":0},{"$f":"H1103","v":"Расходы на привлечение туристов"},{"$f":"I1104","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$155","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G1106<>0,1,IF(OR($Q1106=\"\",$Q1106=0),0,IF($R1106=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1106))),$Q1106)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":1118},null,null,null,null,null,{"$f":"IF($R1118=\"^\",IF(COUNTIF(Lists!$13:$13,H1118)=1,0,1),0)","v":0},{"$f":"Lists!$BG$13","v":"тип зависимости переменных расходов"},{"$f":"Mrkting!$I$208","v":"Выбираем тип зависимости переменных расходов"},null,null,null,null,null,null,"*","натуральные факторы","^",{"$f":"IF(G1118<>0,1,IF(OR($Q1118=\"\",$Q1118=0),0,IF($R1118=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1118))),$Q1118)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":1126},null,null,null,null,null,{"$f":"IF($R1126=\"^\",IF(COUNTIF(Lists!$13:$13,H1126)=1,0,1),0)","v":0},{"$f":"H1122","v":"Рекламные расходы"},{"$f":"I1123","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$156","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q1125/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G1126<>0,1,IF(OR($Q1126=\"\",$Q1126=0),0,IF($R1126=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1126))),$Q1126)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q1126-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q1125/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":1127},null,null,null,null,null,{"$f":"IF($R1127=\"^\",IF(COUNTIF(Lists!$13:$13,H1127)=1,0,1),0)","v":0},{"$f":"H1122","v":"Рекламные расходы"},{"$f":"I1123","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$157","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,{"$f":"100%-Q1124","v":0},null,{"$f":"IF(G1127<>0,1,IF(OR($Q1127=\"\",$Q1127=0),0,IF($R1127=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1127))),$Q1127)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q1127-(100%-Q1124))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":1139},null,null,null,null,null,{"$f":"IF($R1139=\"^\",IF(COUNTIF(Lists!$13:$13,H1139)=1,0,1),0)","v":0},{"$f":"H1136","v":"Расходы на поддержание конверсии"},{"$f":"Mrkting!$I$210","v":"Норматив расхода на единицу фактора"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,"*",1000000,null,{"$f":"IF(G1139<>0,1,IF(OR($Q1139=\"\",$Q1139=0),0,IF($R1139=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1139))),$Q1139)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":1148},null,null,null,null,null,{"$f":"IF($R1148=\"^\",IF(COUNTIF(Lists!$13:$13,H1148)=1,0,1),0)","v":0},{"$f":"H1141","v":"Расходы на поддержание конверсии"},{"$f":"I1142","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$159","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q1147/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G1148<>0,1,IF(OR($Q1148=\"\",$Q1148=0),0,IF($R1148=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1148))),$Q1148)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q1148-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q1147/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":1153},null,null,null,null,null,{"$f":"IF($R1153=\"^\",IF(COUNTIF(Lists!$13:$13,H1153)=1,0,1),0)","v":0},{"$f":"H1150","v":"Расходы на поддержание конверсии"},{"$f":"I1151","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$164","v":"обратный порядок распределения учета расхода"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X1152-SUM($Z1153:$CJ1153))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"SUMIFS($Z1152:$CJ1152,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z1152:$CJ1152,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.5,0.5]
[{"$f":"ROW()","v":1161},null,null,null,null,null,{"$f":"IF($R1161=\"^\",IF(COUNTIF(Lists!$13:$13,H1161)=1,0,1),0)","v":0},{"$f":"H1155","v":"ФОТ сотрудников маркетинга"},"Средняя месячная з/п, вкл. НДФЛ, 1 сотрудника",null,null,null,"руб./мес.",null,null,"*",65000,null,{"$f":"IF(G1161<>0,1,IF(OR($Q1161=\"\",$Q1161=0),0,IF($R1161=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1161))),$Q1161)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":1169},null,null,null,null,null,{"$f":"IF($R1169=\"^\",IF(COUNTIF(Lists!$13:$13,H1169)=1,0,1),0)","v":0},{"$f":"H1164","v":"ФОТ сотрудников маркетинга"},{"$f":"I1165","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$157","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,{"$f":"100%-Q1166","v":0.5},null,{"$f":"IF(G1169<>0,1,IF(OR($Q1169=\"\",$Q1169=0),0,IF($R1169=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1169))),$Q1169)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q1169-(100%-Q1166))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":1174},null,null,null,null,null,{"$f":"IF($R1174=\"^\",IF(COUNTIF(Lists!$13:$13,H1174)=1,0,1),0)","v":0},{"$f":"H1173","v":"ФОТ сотрудников маркетинга"},{"$f":"Mrkting!$I$222","v":"Задаем через %-ное распределение"}]
[{"$f":"ROW()","v":1182},null,null,null,null,null,{"$f":"IF($R1182=\"^\",IF(COUNTIF(Lists!$13:$13,H1182)=1,0,1),0)","v":0},{"$f":"H1178","v":"Прочие расходы маркетинга"},{"$f":"I1181","v":"Конечная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q1181)=0,Q1181=0,Q1181=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q1181))","v":60},null,{"$f":"IF(G1182<>0,1,IF(OR($Q1182=\"\",$Q1182=0),0,IF($R1182=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1182))),$Q1182)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q1182-IF(OR(SUMIFS($2:$2,$11:$11,Q1181)=0,Q1181=0,Q1181=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q1181)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":1187},null,null,null,null,null,{"$f":"IF($R1187=\"^\",IF(COUNTIF(Lists!$13:$13,H1187)=1,0,1),0)","v":0},{"$f":"H1178","v":"Прочие расходы маркетинга"},null,null,null,{"$f":"K907","v":4},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z1187:$CJ1187)","v":2153913},null,null,{"$f":"IF(AA$11=\"\",0,$Q1189*(IF(AA$2=1,SUMIFS($Z1178:$CJ1178,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q1191))+($Q1191-INT($Q1191))*SUMIFS($Z1178:$CJ1178,$Z$2:$CJ$2,INT($Q1191)+1),0)+($Q1191-INT($Q1191))*SUMIFS($Z1178:$CJ1178,$Z$2:$CJ$2,AA$2+INT($Q1191)+1)+(INT($Q1191)+1-$Q1191)*SUMIFS($Z1178:$CJ1178,$Z$2:$CJ$2,AA$2+INT($Q1191)))+$Q1192*((-$Q1194-INT(-$Q1194))*SUMIFS($Z1178:$CJ1178,$Z$2:$CJ$2,AA$2+INT(-$Q1194)+1)+(INT(-$Q1194)+1+$Q1194)*SUMIFS($Z1178:$CJ1178,$Z$2:$CJ$2,AA$2+INT(-$Q1194))))","v":0},30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,36300.000000000007,36300.000000000007,36300.000000000007,36300.000000000007,36300.000000000007,36300.000000000007,36300.000000000007,{"$f":"IF(BG$11=\"\",0,$Q1189*(IF(BG$2=1,SUMIFS($Z1178:$CJ1178,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q1191))+($Q1191-INT($Q1191))*SUMIFS($Z1178:$CJ1178,$Z$2:$CJ$2,INT($Q1191)+1),0)+($Q1191-INT($Q1191))*SUMIFS($Z1178:$CJ1178,$Z$2:$CJ$2,BG$2+INT($Q1191)+1)+(INT($Q1191)+1-$Q1191)*SUMIFS($Z1178:$CJ1178,$Z$2:$CJ$2,BG$2+INT($Q1191)))+$Q1192*((-$Q1194-INT(-$Q1194))*SUMIFS($Z1178:$CJ1178,$Z$2:$CJ$2,BG$2+INT(-$Q1194)+1)+(INT(-$Q1194)+1+$Q1194)*SUMIFS($Z1178:$CJ1178,$Z$2:$CJ$2,BG$2+INT(-$Q1194))))","v":36300.000000000007},36300.000000000007,36300.000000000007,36300.000000000007,36300.000000000007,39930.000000000015,39930.000000000015,39930.000000000015,39930.000000000015,39930.000000000015,39930.000000000015,39930.000000000015,39930.000000000015,39930.000000000015,39930.000000000015,39930.000000000015,39930.000000000015,43923.000000000015,43923.000000000015,43923.000000000015,43923.000000000015,43923.000000000015,43923.000000000015,43923.000000000015,43923.000000000015,43923.000000000015,43923.000000000015,43923.000000000015,0]
[{"$f":"ROW()","v":1196},null,null,null,null,null,{"$f":"IF($R1196=\"^\",IF(COUNTIF(Lists!$13:$13,H1196)=1,0,1),0)","v":0},{"$f":"H1178","v":"Прочие расходы маркетинга"},null,null,null,{"$f":"K907","v":4},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z1196:$CJ1196)","v":2022144},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA1178:AA1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA1178:AB1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA1178:AC1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6000},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA1178:AD1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12000},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA1178:AE1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":18000},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA1178:AF1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":24000},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA1178:AG1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA1178:AH1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA1178:AI1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA1178:AJ1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA1178:AK1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA1178:AL1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA1178:AM1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA1178:AN1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA1178:AO1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30600},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA1178:AP1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":31200},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA1178:AQ1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":31800},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA1178:AR1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":32400},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA1178:AS1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":33000},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA1178:AT1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":33000},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA1178:AU1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":33000},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA1178:AV1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":33000},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA1178:AW1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":33000},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA1178:AX1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":33000},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA1178:AY1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":33000},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA1178:AZ1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":33000},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA1178:BA1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":33660},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA1178:BB1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":34320},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA1178:BC1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":34980},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA1178:BD1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":35640.000000000007},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA1178:BE1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36300.000000000007},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA1178:BF1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36300.000000000007},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA1178:BG1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36300.000000000007},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA1178:BH1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36300.000000000007},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA1178:BI1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36300.000000000007},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA1178:BJ1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36300.000000000007},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA1178:BK1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36300.000000000007},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA1178:BL1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36300.000000000007},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA1178:BM1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":37026.000000000015},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA1178:BN1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":37752.000000000015},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA1178:BO1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":38478.000000000015},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA1178:BP1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":39204.000000000015},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA1178:BQ1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":39930.000000000015},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA1178:BR1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":39930.000000000015},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA1178:BS1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":39930.000000000015},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA1178:BT1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":39930.000000000015},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA1178:BU1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":39930.000000000015},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA1178:BV1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":39930.000000000015},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA1178:BW1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":39930.000000000015},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA1178:BX1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":39930.000000000015},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA1178:BY1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":40728.60000000002},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA1178:BZ1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":41527.200000000019},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA1178:CA1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":42325.800000000025},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA1178:CB1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43124.400000000023},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA1178:CC1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43923.000000000022},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA1178:CD1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43923.000000000022},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA1178:CE1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43923.000000000022},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA1178:CF1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43923.000000000022},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA1178:CG1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43923.000000000022},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA1178:CH1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43923.000000000022},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA1178:CI1178,INDIRECT(ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A1199,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":1204},null,null,null,null,null,{"$f":"IF($R1204=\"^\",IF(COUNTIF(Lists!$13:$13,H1204)=1,0,1),0)","v":0},"Метод расчета потока клиентов/заказчиков",null,null,{"$f":"IF(X1207=0,0,MAX(K$15:K1203)+1)","v":5},"Рестораны, кафе, бары"]
[{"$f":"ROW()","v":1209},null,null,null,null,null,{"$f":"IF($R1209=\"^\",IF(COUNTIF(Lists!$13:$13,H1209)=1,0,1),0)","v":0},{"$f":"H1207","v":"Поток запусков создания объектов активн. отдыха"},"номер соответствующего периода расчетов",null,null,null,"номер периода",null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q1208)=0,Q1208=0,Q1208=\"\"),1,SUMIFS($2:$2,$11:$11,Q1208))","v":1},null,{"$f":"IF(G1209<>0,1,IF(OR($Q1209=\"\",$Q1209=0),0,IF($R1209=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1209))),$Q1209)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q1209-IF(OR(SUMIFS($2:$2,$11:$11,Q1208)=0,Q1208=0,Q1208=\"\"),1,SUMIFS($2:$2,$11:$11,Q1208)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":1217},null,null,null,null,null,{"$f":"IF($R1217=\"^\",IF(COUNTIF(Lists!$13:$13,H1217)=1,0,1),0)","v":0},{"$f":"H1209","v":"Поток запусков создания объектов активн. отдыха"},{"$f":"I1215","v":"Задание потока запусков создания через прогрессии"},"Лин. коэфф. изменения кол-ва запусков создания",null,null,{"$f":"Mrkting!$M$19","v":"кол-во объектов"},null,null,"*",0,null,{"$f":"IF(G1217<>0,1,IF(OR($Q1217=\"\",$Q1217=0),0,IF($R1217=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1217))),$Q1217)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":1225},null,null,null,null,null,{"$f":"IF($R1225=\"^\",IF(COUNTIF(Lists!$13:$13,H1225)=1,0,1),0)","v":0},{"$f":"H1220","v":"Расчет максим. загрузки объекта за период"},{"$f":"I1224","v":"Кол-во столиков 1 объекта"},"столик на 2-их",null,null,{"$f":"M1224","v":"кол-во столиков"},null,null,"*",15,null,{"$f":"IF(G1225<>0,1,IF(OR($Q1225=\"\",$Q1225=0),0,IF($R1225=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1225))),$Q1225)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":1230},null,null,null,null,null,{"$f":"IF($R1230=\"^\",IF(COUNTIF(Lists!$13:$13,H1230)=1,0,1),0)","v":0},"Расчет максимального трафика за период",null,null,null,null,"трафик/период",null,null,null,{"$f":"PRODUCT(Q1231:Q1235)","v":14400},null,null,{"$f":"IF(ABS($Q1230-PRODUCT(Q1231:Q1235))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":1238},null,null,null,null,null,{"$f":"IF($R1238=\"^\",IF(COUNTIF(Lists!$13:$13,H1238)=1,0,1),0)","v":0},{"$f":"H1237","v":"Динамика выхода объекта на максим. трафик"},"Стартовый период с запуска создания",null,null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,"*",2,null,{"$f":"IF(G1238<>0,1,IF(OR($Q1238=\"\",$Q1238=0),0,IF($R1238=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1238))),$Q1238)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":1243},null,null,null,null,null,{"$f":"IF($R1243=\"^\",IF(COUNTIF(Lists!$13:$13,H1243)=1,0,1),0)","v":0},{"$f":"H1237","v":"Динамика выхода объекта на максим. трафик"},"Коэффициент прироста",null,null,null,{"$f":"IF(Q1241=Lists!$AB$16,Mrkting!$M$49,IF(Q1241=Lists!$AB$17,\"мультипликатор\",\"\"))","v":"трафик/объект"},null,null,"M",{"$f":"MAIN!$Q$40*(1+Sens!$Q$20)","v":300},null,{"$f":"IF(G1243<>0,1,IF(OR($Q1243=\"\",$Q1243=0),0,IF($R1243=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1243))),$Q1243)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":1253},null,null,null,null,null,{"$f":"IF($R1253=\"^\",IF(COUNTIF(Lists!$13:$13,H1253)=1,0,1),0)","v":0},{"$f":"H1248","v":"Зависимость заполняемости от сезона"},{"$f":"I1249","v":"Номера месяцев года"},4,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",0.9,null,{"$f":"IF(G1253<>0,1,IF(OR($Q1253=\"\",$Q1253=0),0,IF($R1253=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1253))),$Q1253)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":1260},null,null,null,null,null,{"$f":"IF($R1260=\"^\",IF(COUNTIF(Lists!$13:$13,H1260)=1,0,1),0)","v":0},{"$f":"H1256","v":"Зависимость заполняемости от сезона"},{"$f":"I1257","v":"Номера месяцев года"},11,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",0.7,null,{"$f":"IF(G1260<>0,1,IF(OR($Q1260=\"\",$Q1260=0),0,IF($R1260=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1260))),$Q1260)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":1265},null,null,null,null,null,{"$f":"IF($R1265=\"^\",IF(COUNTIF(Lists!$13:$13,H1265)=1,0,1),0)","v":0},"Конверсия в гостя",null,null,null,{"$f":"K1204","v":5},{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X1263=0,0,X1274/X1263)","v":0.49701713993348684},null,null,{"$f":"IF(OR(AA$11=\"\",AA$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,AA1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((AA$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((AA$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((AA$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((AA$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.3},{"$f":"IF(OR(AB$11=\"\",AB$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,AB1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((AB$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((AB$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((AB$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((AB$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.3},{"$f":"IF(OR(AC$11=\"\",AC$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,AC1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((AC$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((AC$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((AC$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((AC$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.32},{"$f":"IF(OR(AD$11=\"\",AD$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,AD1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((AD$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((AD$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((AD$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((AD$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.32},{"$f":"IF(OR(AE$11=\"\",AE$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,AE1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((AE$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((AE$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((AE$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((AE$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.33999999999999997},{"$f":"IF(OR(AF$11=\"\",AF$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,AF1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((AF$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((AF$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((AF$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((AF$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.33999999999999997},{"$f":"IF(OR(AG$11=\"\",AG$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,AG1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((AG$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((AG$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((AG$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((AG$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.36},{"$f":"IF(OR(AH$11=\"\",AH$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,AH1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((AH$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((AH$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((AH$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((AH$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.36},{"$f":"IF(OR(AI$11=\"\",AI$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,AI1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((AI$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((AI$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((AI$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((AI$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.38},{"$f":"IF(OR(AJ$11=\"\",AJ$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,AJ1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((AJ$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((AJ$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((AJ$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((AJ$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.38},{"$f":"IF(OR(AK$11=\"\",AK$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,AK1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((AK$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((AK$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((AK$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((AK$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.4},{"$f":"IF(OR(AL$11=\"\",AL$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,AL1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((AL$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((AL$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((AL$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((AL$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.4},{"$f":"IF(OR(AM$11=\"\",AM$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,AM1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((AM$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((AM$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((AM$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((AM$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.42},{"$f":"IF(OR(AN$11=\"\",AN$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,AN1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((AN$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((AN$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((AN$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((AN$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.42},{"$f":"IF(OR(AO$11=\"\",AO$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,AO1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((AO$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((AO$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((AO$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((AO$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.44},{"$f":"IF(OR(AP$11=\"\",AP$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,AP1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((AP$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((AP$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((AP$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((AP$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.44},{"$f":"IF(OR(AQ$11=\"\",AQ$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,AQ1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((AQ$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((AQ$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((AQ$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((AQ$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.45999999999999996},{"$f":"IF(OR(AR$11=\"\",AR$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,AR1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((AR$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((AR$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((AR$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((AR$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.45999999999999996},{"$f":"IF(OR(AS$11=\"\",AS$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,AS1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((AS$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((AS$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((AS$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((AS$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.48},{"$f":"IF(OR(AT$11=\"\",AT$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,AT1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((AT$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((AT$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((AT$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((AT$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.48},{"$f":"IF(OR(AU$11=\"\",AU$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,AU1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((AU$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((AU$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((AU$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((AU$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.5},{"$f":"IF(OR(AV$11=\"\",AV$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,AV1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((AV$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((AV$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((AV$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((AV$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.5},{"$f":"IF(OR(AW$11=\"\",AW$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,AW1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((AW$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((AW$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((AW$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((AW$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.5},{"$f":"IF(OR(AX$11=\"\",AX$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,AX1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((AX$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((AX$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((AX$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((AX$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.5},{"$f":"IF(OR(AY$11=\"\",AY$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,AY1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((AY$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((AY$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((AY$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((AY$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.5},{"$f":"IF(OR(AZ$11=\"\",AZ$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,AZ1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((AZ$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((AZ$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((AZ$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((AZ$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.5},{"$f":"IF(OR(BA$11=\"\",BA$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,BA1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((BA$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((BA$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((BA$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((BA$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.5},{"$f":"IF(OR(BB$11=\"\",BB$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,BB1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((BB$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((BB$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((BB$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((BB$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.5},{"$f":"IF(OR(BC$11=\"\",BC$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,BC1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((BC$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((BC$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((BC$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((BC$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.5},{"$f":"IF(OR(BD$11=\"\",BD$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,BD1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((BD$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((BD$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((BD$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((BD$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.5},{"$f":"IF(OR(BE$11=\"\",BE$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,BE1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((BE$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((BE$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((BE$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((BE$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.5},{"$f":"IF(OR(BF$11=\"\",BF$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,BF1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((BF$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((BF$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((BF$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((BF$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.5},{"$f":"IF(OR(BG$11=\"\",BG$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,BG1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((BG$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((BG$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((BG$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((BG$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.5},{"$f":"IF(OR(BH$11=\"\",BH$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,BH1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((BH$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((BH$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((BH$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((BH$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.5},{"$f":"IF(OR(BI$11=\"\",BI$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,BI1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((BI$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((BI$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((BI$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((BI$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.5},{"$f":"IF(OR(BJ$11=\"\",BJ$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,BJ1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((BJ$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((BJ$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((BJ$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((BJ$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.5},{"$f":"IF(OR(BK$11=\"\",BK$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,BK1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((BK$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((BK$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((BK$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((BK$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.5},{"$f":"IF(OR(BL$11=\"\",BL$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,BL1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((BL$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((BL$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((BL$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((BL$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.5},{"$f":"IF(OR(BM$11=\"\",BM$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,BM1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((BM$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((BM$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((BM$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((BM$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.5},{"$f":"IF(OR(BN$11=\"\",BN$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,BN1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((BN$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((BN$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((BN$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((BN$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.5},{"$f":"IF(OR(BO$11=\"\",BO$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,BO1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((BO$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((BO$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((BO$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((BO$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.5},{"$f":"IF(OR(BP$11=\"\",BP$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,BP1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((BP$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((BP$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((BP$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((BP$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.5},{"$f":"IF(OR(BQ$11=\"\",BQ$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,BQ1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((BQ$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((BQ$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((BQ$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((BQ$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.5},{"$f":"IF(OR(BR$11=\"\",BR$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,BR1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((BR$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((BR$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((BR$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((BR$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.5},{"$f":"IF(OR(BS$11=\"\",BS$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,BS1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((BS$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((BS$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((BS$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((BS$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.5},{"$f":"IF(OR(BT$11=\"\",BT$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,BT1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((BT$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((BT$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((BT$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((BT$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.5},{"$f":"IF(OR(BU$11=\"\",BU$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,BU1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((BU$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((BU$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((BU$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((BU$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.5},{"$f":"IF(OR(BV$11=\"\",BV$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,BV1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((BV$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((BV$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((BV$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((BV$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.5},{"$f":"IF(OR(BW$11=\"\",BW$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,BW1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((BW$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((BW$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((BW$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((BW$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.5},{"$f":"IF(OR(BX$11=\"\",BX$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,BX1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((BX$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((BX$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((BX$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((BX$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.5},{"$f":"IF(OR(BY$11=\"\",BY$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,BY1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((BY$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((BY$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((BY$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((BY$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.5},{"$f":"IF(OR(BZ$11=\"\",BZ$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,BZ1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((BZ$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((BZ$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((BZ$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((BZ$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.5},{"$f":"IF(OR(CA$11=\"\",CA$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,CA1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((CA$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((CA$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((CA$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((CA$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.5},{"$f":"IF(OR(CB$11=\"\",CB$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,CB1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((CB$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((CB$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((CB$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((CB$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.5},{"$f":"IF(OR(CC$11=\"\",CC$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,CC1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((CC$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((CC$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((CC$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((CC$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.5},{"$f":"IF(OR(CD$11=\"\",CD$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,CD1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((CD$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((CD$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((CD$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((CD$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.5},{"$f":"IF(OR(CE$11=\"\",CE$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,CE1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((CE$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((CE$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((CE$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((CE$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.5},{"$f":"IF(OR(CF$11=\"\",CF$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,CF1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((CF$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((CF$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((CF$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((CF$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.5},{"$f":"IF(OR(CG$11=\"\",CG$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,CG1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((CG$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((CG$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((CG$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((CG$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.5},{"$f":"IF(OR(CH$11=\"\",CH$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,CH1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((CH$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((CH$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((CH$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((CH$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0.5},{"$f":"IF(OR(CI$11=\"\",CI$11<$Q1208),0,IF($Q1266>0,$Q1266,IF($X1267>0,CI1267,IF($Q1268=Lists!$AB$16,IF(AND($Q1272>0,$Q1269+$Q1270*INT((CI$2-$Q1209)/IF($Q1271=0,1,$Q1271))>$Q1272),$Q1272,$Q1269+$Q1270*INT((CI$2-$Q1209)/IF($Q1271=0,1,$Q1271))),IF($Q1268=Lists!$AB$17,IF(AND($Q1272>0,$Q1269*POWER($Q1270,INT((CI$2-$Q1209)/IF($Q1271=0,1,$Q1271)))>$Q1272),$Q1272,$Q1269*POWER($Q1270,INT((CI$2-$Q1209)/IF($Q1271=0,1,$Q1271)))),0)))))","v":0}]
[{"$f":"ROW()","v":1273}]
[{"$f":"ROW()","v":1278},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":1286},null,null,null,null,null,{"$f":"IF($R1286=\"^\",IF(COUNTIF(Lists!$13:$13,H1286)=1,0,1),0)","v":0},"Базовый прайс-лист продукции",null,null,null,null,"руб./гость",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z1286:$CJ1286,$Z1286:$CJ1286,\">\"&0)=0,0,AVERAGEIFS($Z1286:$CJ1286,$Z1286:$CJ1286,\">\"&0))","v":715.64247962572392},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT(AA1281:AA1284,AA1287:AA1290))","v":653.57142857142856},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT(AB1281:AB1284,AB1287:AB1290))","v":653.57142857142856},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT(AC1281:AC1284,AC1287:AC1290))","v":653.57142857142856},653.57142857142856,653.57142857142856,653.57142857142856,666.64285714285711,666.64285714285711,666.64285714285711,666.64285714285711,666.64285714285711,666.64285714285711,679.97571428571428,679.97571428571428,679.97571428571428,679.97571428571428,679.97571428571428,679.97571428571428,693.57522857142851,693.57522857142851,693.57522857142851,693.57522857142851,693.57522857142851,693.57522857142851,707.44673314285706,707.44673314285706,707.44673314285706,707.44673314285706,707.44673314285706,707.44673314285706,721.59566780571424,721.59566780571424,721.59566780571424,721.59566780571424,721.59566780571424,721.59566780571424,736.02758116182861,736.02758116182861,736.02758116182861,736.02758116182861,736.02758116182861,736.02758116182861,750.74813278506497,750.74813278506497,750.74813278506497,750.74813278506497,750.74813278506497,750.74813278506497,765.76309544076639,765.76309544076639,765.76309544076639,765.76309544076639,765.76309544076639,765.76309544076639,781.07835734958167,781.07835734958167,781.07835734958167,781.07835734958167,781.07835734958167,781.07835734958167,0]
[{"$f":"ROW()","v":1294}]
[{"$f":"ROW()","v":1299},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":1310},null,null,null,null,null,{"$f":"IF($R1310=\"^\",IF(COUNTIF(Lists!$13:$13,H1310)=1,0,1),0)","v":0},{"$f":"H1307","v":"Средний размер скидок"},{"$f":"Q1283","v":"Развлекат. услуги"},null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",0.3,null,{"$f":"IF(G1310<>0,1,IF(OR($Q1310=\"\",$Q1310=0),0,IF($R1310=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1310))),$Q1310)=1,0,1),0)))","v":0},null,null,null,null,{"$f":"IF(SUMIFS($Z1310:$CJ1310,$Z1310:$CJ1310,\">\"&0)=0,0,AVERAGEIFS($Z1310:$CJ1310,$Z1310:$CJ1310,\">\"&0))","v":0.20499999999999999},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q1310+$Q1313*INT((AA$2-1)/IF($Q1314=0,1,$Q1314))<0,0,IF($Q1310+$Q1313*INT((AA$2-1)/IF($Q1314=0,1,$Q1314))>$Q1315,$Q1315,$Q1310+$Q1313*INT((AA$2-1)/IF($Q1314=0,1,$Q1314)))))","v":0.3},{"$f":"IF(AB$11=\"\",0,IF($Q1310+$Q1313*INT((AB$2-1)/IF($Q1314=0,1,$Q1314))<0,0,IF($Q1310+$Q1313*INT((AB$2-1)/IF($Q1314=0,1,$Q1314))>$Q1315,$Q1315,$Q1310+$Q1313*INT((AB$2-1)/IF($Q1314=0,1,$Q1314)))))","v":0.3},0.3,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.27999999999999997,0.27999999999999997,0.27999999999999997,0.27,0.27,0.27,0.26,0.26,0.26,0.25,0.25,0.25,0.24,0.24,0.24,0.22999999999999998,0.22999999999999998,0.22999999999999998,0.21999999999999997,0.21999999999999997,0.21999999999999997,0.21,0.21,0.21,0.19999999999999998,0.19999999999999998,0.19999999999999998,0.19,0.19,0.19,0.18,0.18,0.18,0.16999999999999998,0.16999999999999998,0.16999999999999998,0.15999999999999998,0.15999999999999998,0.15999999999999998,0.15,0.15,0.15,0.13999999999999999,0.13999999999999999,0.13999999999999999,0.12999999999999998,0.12999999999999998,0.12999999999999998,0.12,0.12,0.12,0.10999999999999999,0.10999999999999999,0.10999999999999999,0]
[{"$f":"ROW()","v":1316}]
[{"$f":"ROW()","v":1321},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":1329},null,null,null,null,null,{"$f":"IF($R1329=\"^\",IF(COUNTIF(Lists!$13:$13,H1329)=1,0,1),0)","v":0},"Общий оборот (GMV) с учетом скидок",null,null,null,{"$f":"K1204","v":5},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS(X1329-SUM(X1330:X1333))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z1329:$CJ1329)","v":837444468.40011013},null,null,{"$f":"AA1295-AA1317","v":0},{"$f":"AB1295-AB1317","v":79408.928571428565},47057.142857142855,221206.21714285715,208916.98285714281,433904.50285714283,261494.66057142854,745259.78262857138,699256.09234285716,1143607.1554285714,668776.11428571423,1641541.3714285712,1569601.5408000001,2307314.2649759999,1342881.3182399999,3071836.5276342854,2854635.9650742859,3962533.9958742852,2353250.8131263996,5121781.1815103991,4742389.98288,6372014.3399314275,3540007.966628571,7472634.9986468572,6804392.4665839542,8871424.4804154169,4928569.155786342,10220596.145192159,9084974.3512819186,11621085.995991083,6613424.2954393709,13430338.569199953,11938078.728177736,15112118.296414664,8395621.2757859249,16828707.798644319,15322681.066833442,19090553.460317075,10605863.033509485,21126052.456571735,18778713.294730429,23175594.859074961,13188017.074568843,25934639.291948035,23053012.70395381,28345847.099939141,15747692.833299521,30745838.730826434,27992378.062265765,34049273.157225959,18916262.865125533,36859087.683326766,32763633.496290457,39627688.839630947,22548482.451310661,43525404.004499674,38689248.00399971,46757662.462883711,25976479.146046508,49913718.916724727,0]
[{"$f":"ROW()","v":1334}]
[{"$f":"ROW()","v":1342},null,null,null,null,null,{"$f":"IF($R1342=\"^\",IF(COUNTIF(Lists!$13:$13,H1342)=1,0,1),0)","v":0},{"$f":"H1340","v":"Расходы на маркетинг открытия"},{"$f":"I1341","v":"Задаем через указание % предоплаты и сроков"},"Размер предоплаты",null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",0.5,null,{"$f":"IF(G1342<>0,1,IF(OR($Q1342=\"\",$Q1342=0),0,IF($R1342=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1342))),$Q1342)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":1350},null,null,null,null,null,{"$f":"IF($R1350=\"^\",IF(COUNTIF(Lists!$13:$13,H1350)=1,0,1),0)","v":0},{"$f":"H1349","v":"Расходы на маркетинг открытия"},"Применяется процентное распределение трафика"]
[{"$f":"ROW()","v":1355},null,null,null,null,null,{"$f":"IF($R1355=\"^\",IF(COUNTIF(Lists!$13:$13,H1355)=1,0,1),0)","v":0},{"$f":"Items!$I$17","v":"Приобретение ЗУ"},null,null,null,{"$f":"L1335","v":5},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z1355:$CJ1355)","v":150000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA1207:AA1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA1207:AB1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA1207:AC1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA1207:AD1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA1207:AE1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA1207:AF1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA1207:AG1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA1207:AH1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA1207:AI1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA1207:AJ1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA1207:AK1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA1207:AL1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA1207:AM1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA1207:AN1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA1207:AO1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA1207:AP1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA1207:AQ1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA1207:AR1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA1207:AS1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA1207:AT1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA1207:AU1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA1207:AV1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA1207:AW1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA1207:AX1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA1207:AY1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA1207:AZ1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA1207:BA1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA1207:BB1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA1207:BC1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA1207:BD1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA1207:BE1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA1207:BF1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA1207:BG1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA1207:BH1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA1207:BI1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA1207:BJ1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA1207:BK1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA1207:BL1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA1207:BM1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA1207:BN1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA1207:BO1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA1207:BP1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA1207:BQ1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA1207:BR1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA1207:BS1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA1207:BT1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA1207:BU1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA1207:BV1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA1207:BW1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA1207:BX1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA1207:BY1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA1207:BZ1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA1207:CA1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA1207:CB1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA1207:CC1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA1207:CD1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA1207:CE1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA1207:CF1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA1207:CG1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA1207:CH1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA1207:CI1207,INDIRECT(ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A1357,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":1367},null,null,null,null,null,{"$f":"IF($R1367=\"^\",IF(COUNTIF(Lists!$13:$13,H1367)=1,0,1),0)","v":0},{"$f":"H1360","v":"Приобретение ЗУ"},{"$f":"I1361","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$159","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q1366/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G1367<>0,1,IF(OR($Q1367=\"\",$Q1367=0),0,IF($R1367=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1367))),$Q1367)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q1367-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q1366/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":1372},null,null,null,null,null,{"$f":"IF($R1372=\"^\",IF(COUNTIF(Lists!$13:$13,H1372)=1,0,1),0)","v":0},{"$f":"H1369","v":"Приобретение ЗУ"},{"$f":"I1370","v":"Применяется процентное распределение трафика"},{"$f":"Mrkting!$J$164","v":"обратный порядок распределения учета расхода"},null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($Q1357-SUM($Z1372:$CJ1372))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,AA$15)","v":0},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,AB$15)","v":163236.33782824699},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,AC$15)","v":157913.41376863024},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,AD$15)","v":157913.41376863024},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,AE$15)","v":152590.48970901349},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,AF$15)","v":152590.48970901349},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,AG$15)","v":147267.56564939674},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,AH$15)","v":147267.56564939674},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,AI$15)","v":141944.64158977999},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,AJ$15)","v":141944.64158977999},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,AK$15)","v":136621.71753016324},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,AL$15)","v":136621.71753016324},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,AM$15)","v":131298.79347054649},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,AN$15)","v":131298.79347054649},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,AO$15)","v":125975.86941092974},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,AP$15)","v":125975.86941092974},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,AQ$15)","v":120652.945351313},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,AR$15)","v":120652.945351313},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,AS$15)","v":115330.02129169623},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,AT$15)","v":115330.02129169623},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,AU$15)","v":110007.0972320795},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,AV$15)","v":110007.0972320795},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,AW$15)","v":104684.17317246273},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,AX$15)","v":104684.17317246273},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,AY$15)","v":99361.249112845995},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,AZ$15)","v":99361.249112845995},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,BA$15)","v":94038.32505322923},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,BB$15)","v":94038.32505322923},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,BC$15)","v":88715.400993612493},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,BD$15)","v":88715.400993612493},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,BE$15)","v":83392.476933995742},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,BF$15)","v":83392.476933995742},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,BG$15)","v":78069.552874378991},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,BH$15)","v":78069.552874378991},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,BI$15)","v":72746.62881476224},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,BJ$15)","v":72746.62881476224},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,BK$15)","v":67423.704755145503},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,BL$15)","v":67423.704755145503},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,BM$15)","v":62100.780695528745},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,BN$15)","v":62100.780695528745},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,BO$15)","v":56777.856635911994},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,BP$15)","v":56777.856635911994},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,BQ$15)","v":51454.932576295243},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,BR$15)","v":51454.932576295243},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,BS$15)","v":46132.008516678492},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,BT$15)","v":46132.008516678492},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,BU$15)","v":40809.084457061748},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,BV$15)","v":40809.084457061748},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,BW$15)","v":35486.160397444997},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,BX$15)","v":35486.160397444997},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,BY$15)","v":30163.23633782825},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,BZ$15)","v":30163.23633782825},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,CA$15)","v":24840.312278211499},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,CB$15)","v":24840.312278211499},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,CC$15)","v":19517.388218594748},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,CD$15)","v":19517.388218594748},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,CE$15)","v":14194.464158977999},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,CF$15)","v":14194.464158977999},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,CG$15)","v":8871.5400993612493},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,CH$15)","v":8871.5400993612493},{"$f":"$Q1357*SUMIFS($Z1371:$CJ1371,$Z$2:$CJ$2,CI$15)","v":0}]
[{"$f":"ROW()","v":1377},null,null,null,null,null,{"$f":"IF($R1377=\"^\",IF(COUNTIF(Lists!$13:$13,H1377)=1,0,1),0)","v":0},{"$f":"H1375","v":"Расходы на аренду ЗУ"},{"$f":"I1376","v":"Распределение расхода для одного запуска"},{"$f":"Mrkting!$J$149","v":"Сумма расхода для одного запуска по этой статье"},null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,"*",5000000,null,{"$f":"IF(G1377<>0,1,IF(OR($Q1377=\"\",$Q1377=0),0,IF($R1377=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1377))),$Q1377)=1,0,1),0)))","v":0},null,null,null,null,null,"обратное распределение расхода",null,{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,AA$15)","v":0},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,AB$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,AC$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,AD$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,AE$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,AF$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,AG$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,AH$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,AI$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,AJ$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,AK$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,AL$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,AM$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,AN$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,AO$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,AP$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,AQ$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,AR$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,AS$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,AT$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,AU$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,AV$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,AW$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,AX$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,AY$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,AZ$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,BA$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,BB$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,BC$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,BD$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,BE$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,BF$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,BG$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,BH$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,BI$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,BJ$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,BK$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,BL$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,BM$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,BN$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,BO$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,BP$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,BQ$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,BR$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,BS$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,BT$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,BU$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,BV$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,BW$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,BX$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,BY$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,BZ$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,CA$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,CB$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,CC$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,CD$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,CE$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,CF$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,CG$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,CH$15)","v":83333.333333333328},{"$f":"SUMIFS($Z1376:$CJ1376,$Z$2:$CJ$2,CI$15)","v":83333.333333333328}]
[{"$f":"ROW()","v":1385},null,null,null,null,null,{"$f":"IF($R1385=\"^\",IF(COUNTIF(Lists!$13:$13,H1385)=1,0,1),0)","v":0},{"$f":"H1380","v":"Расходы на аренду ЗУ"},{"$f":"I1381","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$157","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,{"$f":"100%-Q1382","v":0.7},null,{"$f":"IF(G1385<>0,1,IF(OR($Q1385=\"\",$Q1385=0),0,IF($R1385=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1385))),$Q1385)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q1385-(100%-Q1382))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":1397},null,null,null,null,null,{"$f":"IF($R1397=\"^\",IF(COUNTIF(Lists!$13:$13,H1397)=1,0,1),0)","v":0},{"$f":"IF(Q1396=Lists!$BG$16,Lists!$AY$13,Lists!$BC$13)","v":"натуральные факторы переменных расходов маркетинга"},"Выбираем показатель (фактор) зависимости",null,null,null,null,null,null,"*","Трафик","^",{"$f":"IF(G1397<>0,1,IF(OR($Q1397=\"\",$Q1397=0),0,IF($R1397=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1397))),$Q1397)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":1398},null,null,null,null,null,{"$f":"IF($R1398=\"^\",IF(COUNTIF(Lists!$13:$13,H1398)=1,0,1),0)","v":0},{"$f":"H1395","v":"Расходы на привлечение туристов"},{"$f":"IF(Q1396=Lists!$BG$16,\"Норматив расхода на единицу фактора\",\"Доля расхода в денежном показателе\")","v":"Норматив расхода на единицу фактора"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,"*",20,null,{"$f":"IF(G1398<>0,1,IF(OR($Q1398=\"\",$Q1398=0),0,IF($R1398=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1398))),$Q1398)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":1406},null,null,null,null,null,{"$f":"IF($R1406=\"^\",IF(COUNTIF(Lists!$13:$13,H1406)=1,0,1),0)","v":0},{"$f":"H1400","v":"Расходы на привлечение туристов"},{"$f":"I1401","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$158","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G1406<>0,1,IF(OR($Q1406=\"\",$Q1406=0),0,IF($R1406=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1406))),$Q1406)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":1418}]
[{"$f":"ROW()","v":1424},null,null,null,null,null,{"$f":"IF($R1424=\"^\",IF(COUNTIF(Lists!$13:$13,H1424)=1,0,1),0)","v":0},{"$f":"H1419","v":"Рекламные расходы"},{"$f":"I1420","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$157","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,{"$f":"100%-Q1421","v":0},null,{"$f":"IF(G1424<>0,1,IF(OR($Q1424=\"\",$Q1424=0),0,IF($R1424=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1424))),$Q1424)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q1424-(100%-Q1421))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":1432}]
[{"$f":"ROW()","v":1440},null,null,null,null,null,{"$f":"IF($R1440=\"^\",IF(COUNTIF(Lists!$13:$13,H1440)=1,0,1),0)","v":0},{"$f":"H1438","v":"Расходы на поддержание конверсии"},{"$f":"I1439","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$154","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",1,null,{"$f":"IF(G1440<>0,1,IF(OR($Q1440=\"\",$Q1440=0),0,IF($R1440=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1440))),$Q1440)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":1441},null,null,null,null,null,{"$f":"IF($R1441=\"^\",IF(COUNTIF(Lists!$13:$13,H1441)=1,0,1),0)","v":0},{"$f":"H1438","v":"Расходы на поддержание конверсии"},{"$f":"I1439","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$155","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G1441<>0,1,IF(OR($Q1441=\"\",$Q1441=0),0,IF($R1441=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1441))),$Q1441)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":1453},null,null,null,null,null,{"$f":"IF($R1453=\"^\",IF(COUNTIF(Lists!$13:$13,H1453)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},"Начальная дата начисления ФОТ",null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","2021-07-01","^",{"$f":"IF(G1453<>0,1,IF(OR($Q1453=\"\",$Q1453=0),0,IF($R1453=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1453))),$Q1453)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":1461},null,null,null,null,null,{"$f":"IF($R1461=\"^\",IF(COUNTIF(Lists!$13:$13,H1461)=1,0,1),0)","v":0},{"$f":"H1452","v":"ФОТ сотрудников маркетинга"},null,null,null,{"$f":"K1204","v":5},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z1461:$CJ1461)","v":24773597.518149994},null,null,{"$f":"IF(AA$11=\"\",0,$Q1463*(IF(AA$2=1,SUMIFS($Z1452:$CJ1452,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q1465))+($Q1465-INT($Q1465))*SUMIFS($Z1452:$CJ1452,$Z$2:$CJ$2,INT($Q1465)+1),0)+($Q1465-INT($Q1465))*SUMIFS($Z1452:$CJ1452,$Z$2:$CJ$2,AA$2+INT($Q1465)+1)+(INT($Q1465)+1-$Q1465)*SUMIFS($Z1452:$CJ1452,$Z$2:$CJ$2,AA$2+INT($Q1465)))+$Q1466*((-$Q1468-INT(-$Q1468))*SUMIFS($Z1452:$CJ1452,$Z$2:$CJ$2,AA$2+INT(-$Q1468)+1)+(INT(-$Q1468)+1+$Q1468)*SUMIFS($Z1452:$CJ1452,$Z$2:$CJ$2,AA$2+INT(-$Q1468))))","v":325000},390000,390000,390000,390000,390000,390000,390000,390000,390000,390000,390000,399750,401700,401700,401700,401700,401700,401700,401700,401700,401700,401700,401700,411742.5,413751,413751,413751,413751,413751,413751,413751,413751,413751,413751,413751,424094.77500000002,426163.53,426163.53,426163.53,426163.53,426163.53,426163.53,426163.53,426163.53,426163.53,426163.53,426163.53,436817.61825,438948.43589999998,438948.43589999998,438948.43589999998,438948.43589999998,438948.43589999998,438948.43589999998,438948.43589999998,438948.43589999998,438948.43589999998,438948.43589999998,438948.43589999998,0]
[{"$f":"ROW()","v":1462},null,null,null,null,null,{"$f":"IF($R1462=\"^\",IF(COUNTIF(Lists!$13:$13,H1462)=1,0,1),0)","v":0},{"$f":"H1461","v":"ФОТ сотрудников маркетинга"},{"$f":"Mrkting!$I$153","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":1473},null,null,null,null,null,{"$f":"IF($R1473=\"^\",IF(COUNTIF(Lists!$13:$13,H1473)=1,0,1),0)","v":0},{"$f":"H1470","v":"ФОТ сотрудников маркетинга"},{"$f":"I1471","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$164","v":"обратный порядок распределения учета расхода"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X1472-SUM($Z1473:$CJ1473))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,AA$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,AB$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,AC$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,AD$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,AE$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,AF$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,AG$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,AH$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,AI$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,AJ$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,AK$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,AL$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,AM$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,AN$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,AO$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,AP$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,AQ$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,AR$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,AS$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,AT$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,AU$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,AV$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,AW$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,AX$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,AY$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,AZ$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,BA$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,BB$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,BC$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,BD$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,BE$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,BF$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,BG$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,BH$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,BI$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,BJ$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,BK$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,BL$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,BM$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,BN$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,BO$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,BP$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,BQ$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,BR$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,BS$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,BT$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,BU$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,BV$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,BW$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,BX$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,BY$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,BZ$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,CA$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,CB$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,CC$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,CD$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,CE$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,CF$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,CG$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,CH$15)","v":0},{"$f":"SUMIFS($Z1472:$CJ1472,$Z$2:$CJ$2,CI$15)","v":1}]
[{"$f":"ROW()","v":1483}]
[{"$f":"ROW()","v":1488},null,null,null,null,null,{"$f":"IF($R1488=\"^\",IF(COUNTIF(Lists!$13:$13,H1488)=1,0,1),0)","v":0},{"$f":"H1484","v":"Прочие расходы маркетинга"},{"$f":"I1485","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$156","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q1487/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G1488<>0,1,IF(OR($Q1488=\"\",$Q1488=0),0,IF($R1488=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1488))),$Q1488)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q1488-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q1487/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":1496},null,null,null,null,null,{"$f":"IF($R1496=\"^\",IF(COUNTIF(Lists!$13:$13,H1496)=1,0,1),0)","v":0},{"$f":"H1493","v":"Прочие расходы маркетинга"},{"$f":"I1494","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$164","v":"обратный порядок распределения учета расхода"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X1495-SUM($Z1496:$CJ1496))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,AA$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,AB$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,AC$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,AD$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,AE$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,AF$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,AG$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,AH$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,AI$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,AJ$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,AK$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,AL$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,AM$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,AN$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,AO$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,AP$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,AQ$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,AR$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,AS$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,AT$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,AU$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,AV$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,AW$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,AX$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,AY$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,AZ$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,BA$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,BB$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,BC$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,BD$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,BE$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,BF$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,BG$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,BH$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,BI$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,BJ$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,BK$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,BL$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,BM$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,BN$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,BO$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,BP$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,BQ$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,BR$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,BS$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,BT$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,BU$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,BV$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,BW$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,BX$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,BY$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,BZ$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,CA$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,CB$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,CC$15)","v":0},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,CD$15)","v":0.2},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,CE$15)","v":0.2},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,CF$15)","v":0.2},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,CG$15)","v":0.2},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,CH$15)","v":0.2},{"$f":"SUMIFS($Z1495:$CJ1495,$Z$2:$CJ$2,CI$15)","v":0}]
[{"$f":"ROW()","v":1504},null,null,null,null,null,{"$f":"IF($R1504=\"^\",IF(COUNTIF(Lists!$13:$13,H1504)=1,0,1),0)","v":0},"Поток запусков создания объектов активн. отдыха",null,null,null,{"$f":"K1501","v":6},"кол-во объектов",null,null,null,"запуски процесса",null,null,null,null,null,null,{"$f":"SUM($Z1504:$CJ1504)","v":5},null,null,{"$f":"IF(OR(AA$11=\"\",AA$2<$Q1506,AA$2>$Q1508),0,IF($X1509>0,AA1509,IF(IF(AA1505=1,$Q1513+$Q1514*(SUM($Z1505:AA1505)-1),0)<0,0,IF(IF(AA1505=1,$Q1513+$Q1514*(SUM($Z1505:AA1505)-1),0)>$Q1515,$Q1515,IF(AA1505=1,$Q1513+$Q1514*(SUM($Z1505:AA1505)-1),0)))))","v":1},{"$f":"IF(OR(AB$11=\"\",AB$2<$Q1506,AB$2>$Q1508),0,IF($X1509>0,AB1509,IF(IF(AB1505=1,$Q1513+$Q1514*(SUM($Z1505:AB1505)-1),0)<0,0,IF(IF(AB1505=1,$Q1513+$Q1514*(SUM($Z1505:AB1505)-1),0)>$Q1515,$Q1515,IF(AB1505=1,$Q1513+$Q1514*(SUM($Z1505:AB1505)-1),0)))))","v":0},{"$f":"IF(OR(AC$11=\"\",AC$2<$Q1506,AC$2>$Q1508),0,IF($X1509>0,AC1509,IF(IF(AC1505=1,$Q1513+$Q1514*(SUM($Z1505:AC1505)-1),0)<0,0,IF(IF(AC1505=1,$Q1513+$Q1514*(SUM($Z1505:AC1505)-1),0)>$Q1515,$Q1515,IF(AC1505=1,$Q1513+$Q1514*(SUM($Z1505:AC1505)-1),0)))))","v":0},{"$f":"IF(OR(AD$11=\"\",AD$2<$Q1506,AD$2>$Q1508),0,IF($X1509>0,AD1509,IF(IF(AD1505=1,$Q1513+$Q1514*(SUM($Z1505:AD1505)-1),0)<0,0,IF(IF(AD1505=1,$Q1513+$Q1514*(SUM($Z1505:AD1505)-1),0)>$Q1515,$Q1515,IF(AD1505=1,$Q1513+$Q1514*(SUM($Z1505:AD1505)-1),0)))))","v":0},{"$f":"IF(OR(AE$11=\"\",AE$2<$Q1506,AE$2>$Q1508),0,IF($X1509>0,AE1509,IF(IF(AE1505=1,$Q1513+$Q1514*(SUM($Z1505:AE1505)-1),0)<0,0,IF(IF(AE1505=1,$Q1513+$Q1514*(SUM($Z1505:AE1505)-1),0)>$Q1515,$Q1515,IF(AE1505=1,$Q1513+$Q1514*(SUM($Z1505:AE1505)-1),0)))))","v":0},{"$f":"IF(OR(AF$11=\"\",AF$2<$Q1506,AF$2>$Q1508),0,IF($X1509>0,AF1509,IF(IF(AF1505=1,$Q1513+$Q1514*(SUM($Z1505:AF1505)-1),0)<0,0,IF(IF(AF1505=1,$Q1513+$Q1514*(SUM($Z1505:AF1505)-1),0)>$Q1515,$Q1515,IF(AF1505=1,$Q1513+$Q1514*(SUM($Z1505:AF1505)-1),0)))))","v":0},{"$f":"IF(OR(AG$11=\"\",AG$2<$Q1506,AG$2>$Q1508),0,IF($X1509>0,AG1509,IF(IF(AG1505=1,$Q1513+$Q1514*(SUM($Z1505:AG1505)-1),0)<0,0,IF(IF(AG1505=1,$Q1513+$Q1514*(SUM($Z1505:AG1505)-1),0)>$Q1515,$Q1515,IF(AG1505=1,$Q1513+$Q1514*(SUM($Z1505:AG1505)-1),0)))))","v":0},{"$f":"IF(OR(AH$11=\"\",AH$2<$Q1506,AH$2>$Q1508),0,IF($X1509>0,AH1509,IF(IF(AH1505=1,$Q1513+$Q1514*(SUM($Z1505:AH1505)-1),0)<0,0,IF(IF(AH1505=1,$Q1513+$Q1514*(SUM($Z1505:AH1505)-1),0)>$Q1515,$Q1515,IF(AH1505=1,$Q1513+$Q1514*(SUM($Z1505:AH1505)-1),0)))))","v":0},{"$f":"IF(OR(AI$11=\"\",AI$2<$Q1506,AI$2>$Q1508),0,IF($X1509>0,AI1509,IF(IF(AI1505=1,$Q1513+$Q1514*(SUM($Z1505:AI1505)-1),0)<0,0,IF(IF(AI1505=1,$Q1513+$Q1514*(SUM($Z1505:AI1505)-1),0)>$Q1515,$Q1515,IF(AI1505=1,$Q1513+$Q1514*(SUM($Z1505:AI1505)-1),0)))))","v":0},{"$f":"IF(OR(AJ$11=\"\",AJ$2<$Q1506,AJ$2>$Q1508),0,IF($X1509>0,AJ1509,IF(IF(AJ1505=1,$Q1513+$Q1514*(SUM($Z1505:AJ1505)-1),0)<0,0,IF(IF(AJ1505=1,$Q1513+$Q1514*(SUM($Z1505:AJ1505)-1),0)>$Q1515,$Q1515,IF(AJ1505=1,$Q1513+$Q1514*(SUM($Z1505:AJ1505)-1),0)))))","v":0},{"$f":"IF(OR(AK$11=\"\",AK$2<$Q1506,AK$2>$Q1508),0,IF($X1509>0,AK1509,IF(IF(AK1505=1,$Q1513+$Q1514*(SUM($Z1505:AK1505)-1),0)<0,0,IF(IF(AK1505=1,$Q1513+$Q1514*(SUM($Z1505:AK1505)-1),0)>$Q1515,$Q1515,IF(AK1505=1,$Q1513+$Q1514*(SUM($Z1505:AK1505)-1),0)))))","v":0},{"$f":"IF(OR(AL$11=\"\",AL$2<$Q1506,AL$2>$Q1508),0,IF($X1509>0,AL1509,IF(IF(AL1505=1,$Q1513+$Q1514*(SUM($Z1505:AL1505)-1),0)<0,0,IF(IF(AL1505=1,$Q1513+$Q1514*(SUM($Z1505:AL1505)-1),0)>$Q1515,$Q1515,IF(AL1505=1,$Q1513+$Q1514*(SUM($Z1505:AL1505)-1),0)))))","v":0},{"$f":"IF(OR(AM$11=\"\",AM$2<$Q1506,AM$2>$Q1508),0,IF($X1509>0,AM1509,IF(IF(AM1505=1,$Q1513+$Q1514*(SUM($Z1505:AM1505)-1),0)<0,0,IF(IF(AM1505=1,$Q1513+$Q1514*(SUM($Z1505:AM1505)-1),0)>$Q1515,$Q1515,IF(AM1505=1,$Q1513+$Q1514*(SUM($Z1505:AM1505)-1),0)))))","v":1},{"$f":"IF(OR(AN$11=\"\",AN$2<$Q1506,AN$2>$Q1508),0,IF($X1509>0,AN1509,IF(IF(AN1505=1,$Q1513+$Q1514*(SUM($Z1505:AN1505)-1),0)<0,0,IF(IF(AN1505=1,$Q1513+$Q1514*(SUM($Z1505:AN1505)-1),0)>$Q1515,$Q1515,IF(AN1505=1,$Q1513+$Q1514*(SUM($Z1505:AN1505)-1),0)))))","v":0},{"$f":"IF(OR(AO$11=\"\",AO$2<$Q1506,AO$2>$Q1508),0,IF($X1509>0,AO1509,IF(IF(AO1505=1,$Q1513+$Q1514*(SUM($Z1505:AO1505)-1),0)<0,0,IF(IF(AO1505=1,$Q1513+$Q1514*(SUM($Z1505:AO1505)-1),0)>$Q1515,$Q1515,IF(AO1505=1,$Q1513+$Q1514*(SUM($Z1505:AO1505)-1),0)))))","v":0},{"$f":"IF(OR(AP$11=\"\",AP$2<$Q1506,AP$2>$Q1508),0,IF($X1509>0,AP1509,IF(IF(AP1505=1,$Q1513+$Q1514*(SUM($Z1505:AP1505)-1),0)<0,0,IF(IF(AP1505=1,$Q1513+$Q1514*(SUM($Z1505:AP1505)-1),0)>$Q1515,$Q1515,IF(AP1505=1,$Q1513+$Q1514*(SUM($Z1505:AP1505)-1),0)))))","v":0},{"$f":"IF(OR(AQ$11=\"\",AQ$2<$Q1506,AQ$2>$Q1508),0,IF($X1509>0,AQ1509,IF(IF(AQ1505=1,$Q1513+$Q1514*(SUM($Z1505:AQ1505)-1),0)<0,0,IF(IF(AQ1505=1,$Q1513+$Q1514*(SUM($Z1505:AQ1505)-1),0)>$Q1515,$Q1515,IF(AQ1505=1,$Q1513+$Q1514*(SUM($Z1505:AQ1505)-1),0)))))","v":0},{"$f":"IF(OR(AR$11=\"\",AR$2<$Q1506,AR$2>$Q1508),0,IF($X1509>0,AR1509,IF(IF(AR1505=1,$Q1513+$Q1514*(SUM($Z1505:AR1505)-1),0)<0,0,IF(IF(AR1505=1,$Q1513+$Q1514*(SUM($Z1505:AR1505)-1),0)>$Q1515,$Q1515,IF(AR1505=1,$Q1513+$Q1514*(SUM($Z1505:AR1505)-1),0)))))","v":0},{"$f":"IF(OR(AS$11=\"\",AS$2<$Q1506,AS$2>$Q1508),0,IF($X1509>0,AS1509,IF(IF(AS1505=1,$Q1513+$Q1514*(SUM($Z1505:AS1505)-1),0)<0,0,IF(IF(AS1505=1,$Q1513+$Q1514*(SUM($Z1505:AS1505)-1),0)>$Q1515,$Q1515,IF(AS1505=1,$Q1513+$Q1514*(SUM($Z1505:AS1505)-1),0)))))","v":0},{"$f":"IF(OR(AT$11=\"\",AT$2<$Q1506,AT$2>$Q1508),0,IF($X1509>0,AT1509,IF(IF(AT1505=1,$Q1513+$Q1514*(SUM($Z1505:AT1505)-1),0)<0,0,IF(IF(AT1505=1,$Q1513+$Q1514*(SUM($Z1505:AT1505)-1),0)>$Q1515,$Q1515,IF(AT1505=1,$Q1513+$Q1514*(SUM($Z1505:AT1505)-1),0)))))","v":0},{"$f":"IF(OR(AU$11=\"\",AU$2<$Q1506,AU$2>$Q1508),0,IF($X1509>0,AU1509,IF(IF(AU1505=1,$Q1513+$Q1514*(SUM($Z1505:AU1505)-1),0)<0,0,IF(IF(AU1505=1,$Q1513+$Q1514*(SUM($Z1505:AU1505)-1),0)>$Q1515,$Q1515,IF(AU1505=1,$Q1513+$Q1514*(SUM($Z1505:AU1505)-1),0)))))","v":0},{"$f":"IF(OR(AV$11=\"\",AV$2<$Q1506,AV$2>$Q1508),0,IF($X1509>0,AV1509,IF(IF(AV1505=1,$Q1513+$Q1514*(SUM($Z1505:AV1505)-1),0)<0,0,IF(IF(AV1505=1,$Q1513+$Q1514*(SUM($Z1505:AV1505)-1),0)>$Q1515,$Q1515,IF(AV1505=1,$Q1513+$Q1514*(SUM($Z1505:AV1505)-1),0)))))","v":0},{"$f":"IF(OR(AW$11=\"\",AW$2<$Q1506,AW$2>$Q1508),0,IF($X1509>0,AW1509,IF(IF(AW1505=1,$Q1513+$Q1514*(SUM($Z1505:AW1505)-1),0)<0,0,IF(IF(AW1505=1,$Q1513+$Q1514*(SUM($Z1505:AW1505)-1),0)>$Q1515,$Q1515,IF(AW1505=1,$Q1513+$Q1514*(SUM($Z1505:AW1505)-1),0)))))","v":0},{"$f":"IF(OR(AX$11=\"\",AX$2<$Q1506,AX$2>$Q1508),0,IF($X1509>0,AX1509,IF(IF(AX1505=1,$Q1513+$Q1514*(SUM($Z1505:AX1505)-1),0)<0,0,IF(IF(AX1505=1,$Q1513+$Q1514*(SUM($Z1505:AX1505)-1),0)>$Q1515,$Q1515,IF(AX1505=1,$Q1513+$Q1514*(SUM($Z1505:AX1505)-1),0)))))","v":0},{"$f":"IF(OR(AY$11=\"\",AY$2<$Q1506,AY$2>$Q1508),0,IF($X1509>0,AY1509,IF(IF(AY1505=1,$Q1513+$Q1514*(SUM($Z1505:AY1505)-1),0)<0,0,IF(IF(AY1505=1,$Q1513+$Q1514*(SUM($Z1505:AY1505)-1),0)>$Q1515,$Q1515,IF(AY1505=1,$Q1513+$Q1514*(SUM($Z1505:AY1505)-1),0)))))","v":1},{"$f":"IF(OR(AZ$11=\"\",AZ$2<$Q1506,AZ$2>$Q1508),0,IF($X1509>0,AZ1509,IF(IF(AZ1505=1,$Q1513+$Q1514*(SUM($Z1505:AZ1505)-1),0)<0,0,IF(IF(AZ1505=1,$Q1513+$Q1514*(SUM($Z1505:AZ1505)-1),0)>$Q1515,$Q1515,IF(AZ1505=1,$Q1513+$Q1514*(SUM($Z1505:AZ1505)-1),0)))))","v":0},{"$f":"IF(OR(BA$11=\"\",BA$2<$Q1506,BA$2>$Q1508),0,IF($X1509>0,BA1509,IF(IF(BA1505=1,$Q1513+$Q1514*(SUM($Z1505:BA1505)-1),0)<0,0,IF(IF(BA1505=1,$Q1513+$Q1514*(SUM($Z1505:BA1505)-1),0)>$Q1515,$Q1515,IF(BA1505=1,$Q1513+$Q1514*(SUM($Z1505:BA1505)-1),0)))))","v":0},{"$f":"IF(OR(BB$11=\"\",BB$2<$Q1506,BB$2>$Q1508),0,IF($X1509>0,BB1509,IF(IF(BB1505=1,$Q1513+$Q1514*(SUM($Z1505:BB1505)-1),0)<0,0,IF(IF(BB1505=1,$Q1513+$Q1514*(SUM($Z1505:BB1505)-1),0)>$Q1515,$Q1515,IF(BB1505=1,$Q1513+$Q1514*(SUM($Z1505:BB1505)-1),0)))))","v":0},{"$f":"IF(OR(BC$11=\"\",BC$2<$Q1506,BC$2>$Q1508),0,IF($X1509>0,BC1509,IF(IF(BC1505=1,$Q1513+$Q1514*(SUM($Z1505:BC1505)-1),0)<0,0,IF(IF(BC1505=1,$Q1513+$Q1514*(SUM($Z1505:BC1505)-1),0)>$Q1515,$Q1515,IF(BC1505=1,$Q1513+$Q1514*(SUM($Z1505:BC1505)-1),0)))))","v":0},{"$f":"IF(OR(BD$11=\"\",BD$2<$Q1506,BD$2>$Q1508),0,IF($X1509>0,BD1509,IF(IF(BD1505=1,$Q1513+$Q1514*(SUM($Z1505:BD1505)-1),0)<0,0,IF(IF(BD1505=1,$Q1513+$Q1514*(SUM($Z1505:BD1505)-1),0)>$Q1515,$Q1515,IF(BD1505=1,$Q1513+$Q1514*(SUM($Z1505:BD1505)-1),0)))))","v":0},{"$f":"IF(OR(BE$11=\"\",BE$2<$Q1506,BE$2>$Q1508),0,IF($X1509>0,BE1509,IF(IF(BE1505=1,$Q1513+$Q1514*(SUM($Z1505:BE1505)-1),0)<0,0,IF(IF(BE1505=1,$Q1513+$Q1514*(SUM($Z1505:BE1505)-1),0)>$Q1515,$Q1515,IF(BE1505=1,$Q1513+$Q1514*(SUM($Z1505:BE1505)-1),0)))))","v":0},{"$f":"IF(OR(BF$11=\"\",BF$2<$Q1506,BF$2>$Q1508),0,IF($X1509>0,BF1509,IF(IF(BF1505=1,$Q1513+$Q1514*(SUM($Z1505:BF1505)-1),0)<0,0,IF(IF(BF1505=1,$Q1513+$Q1514*(SUM($Z1505:BF1505)-1),0)>$Q1515,$Q1515,IF(BF1505=1,$Q1513+$Q1514*(SUM($Z1505:BF1505)-1),0)))))","v":0},{"$f":"IF(OR(BG$11=\"\",BG$2<$Q1506,BG$2>$Q1508),0,IF($X1509>0,BG1509,IF(IF(BG1505=1,$Q1513+$Q1514*(SUM($Z1505:BG1505)-1),0)<0,0,IF(IF(BG1505=1,$Q1513+$Q1514*(SUM($Z1505:BG1505)-1),0)>$Q1515,$Q1515,IF(BG1505=1,$Q1513+$Q1514*(SUM($Z1505:BG1505)-1),0)))))","v":0},{"$f":"IF(OR(BH$11=\"\",BH$2<$Q1506,BH$2>$Q1508),0,IF($X1509>0,BH1509,IF(IF(BH1505=1,$Q1513+$Q1514*(SUM($Z1505:BH1505)-1),0)<0,0,IF(IF(BH1505=1,$Q1513+$Q1514*(SUM($Z1505:BH1505)-1),0)>$Q1515,$Q1515,IF(BH1505=1,$Q1513+$Q1514*(SUM($Z1505:BH1505)-1),0)))))","v":0},{"$f":"IF(OR(BI$11=\"\",BI$2<$Q1506,BI$2>$Q1508),0,IF($X1509>0,BI1509,IF(IF(BI1505=1,$Q1513+$Q1514*(SUM($Z1505:BI1505)-1),0)<0,0,IF(IF(BI1505=1,$Q1513+$Q1514*(SUM($Z1505:BI1505)-1),0)>$Q1515,$Q1515,IF(BI1505=1,$Q1513+$Q1514*(SUM($Z1505:BI1505)-1),0)))))","v":0},{"$f":"IF(OR(BJ$11=\"\",BJ$2<$Q1506,BJ$2>$Q1508),0,IF($X1509>0,BJ1509,IF(IF(BJ1505=1,$Q1513+$Q1514*(SUM($Z1505:BJ1505)-1),0)<0,0,IF(IF(BJ1505=1,$Q1513+$Q1514*(SUM($Z1505:BJ1505)-1),0)>$Q1515,$Q1515,IF(BJ1505=1,$Q1513+$Q1514*(SUM($Z1505:BJ1505)-1),0)))))","v":0},{"$f":"IF(OR(BK$11=\"\",BK$2<$Q1506,BK$2>$Q1508),0,IF($X1509>0,BK1509,IF(IF(BK1505=1,$Q1513+$Q1514*(SUM($Z1505:BK1505)-1),0)<0,0,IF(IF(BK1505=1,$Q1513+$Q1514*(SUM($Z1505:BK1505)-1),0)>$Q1515,$Q1515,IF(BK1505=1,$Q1513+$Q1514*(SUM($Z1505:BK1505)-1),0)))))","v":1},{"$f":"IF(OR(BL$11=\"\",BL$2<$Q1506,BL$2>$Q1508),0,IF($X1509>0,BL1509,IF(IF(BL1505=1,$Q1513+$Q1514*(SUM($Z1505:BL1505)-1),0)<0,0,IF(IF(BL1505=1,$Q1513+$Q1514*(SUM($Z1505:BL1505)-1),0)>$Q1515,$Q1515,IF(BL1505=1,$Q1513+$Q1514*(SUM($Z1505:BL1505)-1),0)))))","v":0},{"$f":"IF(OR(BM$11=\"\",BM$2<$Q1506,BM$2>$Q1508),0,IF($X1509>0,BM1509,IF(IF(BM1505=1,$Q1513+$Q1514*(SUM($Z1505:BM1505)-1),0)<0,0,IF(IF(BM1505=1,$Q1513+$Q1514*(SUM($Z1505:BM1505)-1),0)>$Q1515,$Q1515,IF(BM1505=1,$Q1513+$Q1514*(SUM($Z1505:BM1505)-1),0)))))","v":0},{"$f":"IF(OR(BN$11=\"\",BN$2<$Q1506,BN$2>$Q1508),0,IF($X1509>0,BN1509,IF(IF(BN1505=1,$Q1513+$Q1514*(SUM($Z1505:BN1505)-1),0)<0,0,IF(IF(BN1505=1,$Q1513+$Q1514*(SUM($Z1505:BN1505)-1),0)>$Q1515,$Q1515,IF(BN1505=1,$Q1513+$Q1514*(SUM($Z1505:BN1505)-1),0)))))","v":0},{"$f":"IF(OR(BO$11=\"\",BO$2<$Q1506,BO$2>$Q1508),0,IF($X1509>0,BO1509,IF(IF(BO1505=1,$Q1513+$Q1514*(SUM($Z1505:BO1505)-1),0)<0,0,IF(IF(BO1505=1,$Q1513+$Q1514*(SUM($Z1505:BO1505)-1),0)>$Q1515,$Q1515,IF(BO1505=1,$Q1513+$Q1514*(SUM($Z1505:BO1505)-1),0)))))","v":0},{"$f":"IF(OR(BP$11=\"\",BP$2<$Q1506,BP$2>$Q1508),0,IF($X1509>0,BP1509,IF(IF(BP1505=1,$Q1513+$Q1514*(SUM($Z1505:BP1505)-1),0)<0,0,IF(IF(BP1505=1,$Q1513+$Q1514*(SUM($Z1505:BP1505)-1),0)>$Q1515,$Q1515,IF(BP1505=1,$Q1513+$Q1514*(SUM($Z1505:BP1505)-1),0)))))","v":0},{"$f":"IF(OR(BQ$11=\"\",BQ$2<$Q1506,BQ$2>$Q1508),0,IF($X1509>0,BQ1509,IF(IF(BQ1505=1,$Q1513+$Q1514*(SUM($Z1505:BQ1505)-1),0)<0,0,IF(IF(BQ1505=1,$Q1513+$Q1514*(SUM($Z1505:BQ1505)-1),0)>$Q1515,$Q1515,IF(BQ1505=1,$Q1513+$Q1514*(SUM($Z1505:BQ1505)-1),0)))))","v":0},{"$f":"IF(OR(BR$11=\"\",BR$2<$Q1506,BR$2>$Q1508),0,IF($X1509>0,BR1509,IF(IF(BR1505=1,$Q1513+$Q1514*(SUM($Z1505:BR1505)-1),0)<0,0,IF(IF(BR1505=1,$Q1513+$Q1514*(SUM($Z1505:BR1505)-1),0)>$Q1515,$Q1515,IF(BR1505=1,$Q1513+$Q1514*(SUM($Z1505:BR1505)-1),0)))))","v":0},{"$f":"IF(OR(BS$11=\"\",BS$2<$Q1506,BS$2>$Q1508),0,IF($X1509>0,BS1509,IF(IF(BS1505=1,$Q1513+$Q1514*(SUM($Z1505:BS1505)-1),0)<0,0,IF(IF(BS1505=1,$Q1513+$Q1514*(SUM($Z1505:BS1505)-1),0)>$Q1515,$Q1515,IF(BS1505=1,$Q1513+$Q1514*(SUM($Z1505:BS1505)-1),0)))))","v":0},{"$f":"IF(OR(BT$11=\"\",BT$2<$Q1506,BT$2>$Q1508),0,IF($X1509>0,BT1509,IF(IF(BT1505=1,$Q1513+$Q1514*(SUM($Z1505:BT1505)-1),0)<0,0,IF(IF(BT1505=1,$Q1513+$Q1514*(SUM($Z1505:BT1505)-1),0)>$Q1515,$Q1515,IF(BT1505=1,$Q1513+$Q1514*(SUM($Z1505:BT1505)-1),0)))))","v":0},{"$f":"IF(OR(BU$11=\"\",BU$2<$Q1506,BU$2>$Q1508),0,IF($X1509>0,BU1509,IF(IF(BU1505=1,$Q1513+$Q1514*(SUM($Z1505:BU1505)-1),0)<0,0,IF(IF(BU1505=1,$Q1513+$Q1514*(SUM($Z1505:BU1505)-1),0)>$Q1515,$Q1515,IF(BU1505=1,$Q1513+$Q1514*(SUM($Z1505:BU1505)-1),0)))))","v":0},{"$f":"IF(OR(BV$11=\"\",BV$2<$Q1506,BV$2>$Q1508),0,IF($X1509>0,BV1509,IF(IF(BV1505=1,$Q1513+$Q1514*(SUM($Z1505:BV1505)-1),0)<0,0,IF(IF(BV1505=1,$Q1513+$Q1514*(SUM($Z1505:BV1505)-1),0)>$Q1515,$Q1515,IF(BV1505=1,$Q1513+$Q1514*(SUM($Z1505:BV1505)-1),0)))))","v":0},{"$f":"IF(OR(BW$11=\"\",BW$2<$Q1506,BW$2>$Q1508),0,IF($X1509>0,BW1509,IF(IF(BW1505=1,$Q1513+$Q1514*(SUM($Z1505:BW1505)-1),0)<0,0,IF(IF(BW1505=1,$Q1513+$Q1514*(SUM($Z1505:BW1505)-1),0)>$Q1515,$Q1515,IF(BW1505=1,$Q1513+$Q1514*(SUM($Z1505:BW1505)-1),0)))))","v":1},{"$f":"IF(OR(BX$11=\"\",BX$2<$Q1506,BX$2>$Q1508),0,IF($X1509>0,BX1509,IF(IF(BX1505=1,$Q1513+$Q1514*(SUM($Z1505:BX1505)-1),0)<0,0,IF(IF(BX1505=1,$Q1513+$Q1514*(SUM($Z1505:BX1505)-1),0)>$Q1515,$Q1515,IF(BX1505=1,$Q1513+$Q1514*(SUM($Z1505:BX1505)-1),0)))))","v":0},{"$f":"IF(OR(BY$11=\"\",BY$2<$Q1506,BY$2>$Q1508),0,IF($X1509>0,BY1509,IF(IF(BY1505=1,$Q1513+$Q1514*(SUM($Z1505:BY1505)-1),0)<0,0,IF(IF(BY1505=1,$Q1513+$Q1514*(SUM($Z1505:BY1505)-1),0)>$Q1515,$Q1515,IF(BY1505=1,$Q1513+$Q1514*(SUM($Z1505:BY1505)-1),0)))))","v":0},{"$f":"IF(OR(BZ$11=\"\",BZ$2<$Q1506,BZ$2>$Q1508),0,IF($X1509>0,BZ1509,IF(IF(BZ1505=1,$Q1513+$Q1514*(SUM($Z1505:BZ1505)-1),0)<0,0,IF(IF(BZ1505=1,$Q1513+$Q1514*(SUM($Z1505:BZ1505)-1),0)>$Q1515,$Q1515,IF(BZ1505=1,$Q1513+$Q1514*(SUM($Z1505:BZ1505)-1),0)))))","v":0},{"$f":"IF(OR(CA$11=\"\",CA$2<$Q1506,CA$2>$Q1508),0,IF($X1509>0,CA1509,IF(IF(CA1505=1,$Q1513+$Q1514*(SUM($Z1505:CA1505)-1),0)<0,0,IF(IF(CA1505=1,$Q1513+$Q1514*(SUM($Z1505:CA1505)-1),0)>$Q1515,$Q1515,IF(CA1505=1,$Q1513+$Q1514*(SUM($Z1505:CA1505)-1),0)))))","v":0},{"$f":"IF(OR(CB$11=\"\",CB$2<$Q1506,CB$2>$Q1508),0,IF($X1509>0,CB1509,IF(IF(CB1505=1,$Q1513+$Q1514*(SUM($Z1505:CB1505)-1),0)<0,0,IF(IF(CB1505=1,$Q1513+$Q1514*(SUM($Z1505:CB1505)-1),0)>$Q1515,$Q1515,IF(CB1505=1,$Q1513+$Q1514*(SUM($Z1505:CB1505)-1),0)))))","v":0},{"$f":"IF(OR(CC$11=\"\",CC$2<$Q1506,CC$2>$Q1508),0,IF($X1509>0,CC1509,IF(IF(CC1505=1,$Q1513+$Q1514*(SUM($Z1505:CC1505)-1),0)<0,0,IF(IF(CC1505=1,$Q1513+$Q1514*(SUM($Z1505:CC1505)-1),0)>$Q1515,$Q1515,IF(CC1505=1,$Q1513+$Q1514*(SUM($Z1505:CC1505)-1),0)))))","v":0},{"$f":"IF(OR(CD$11=\"\",CD$2<$Q1506,CD$2>$Q1508),0,IF($X1509>0,CD1509,IF(IF(CD1505=1,$Q1513+$Q1514*(SUM($Z1505:CD1505)-1),0)<0,0,IF(IF(CD1505=1,$Q1513+$Q1514*(SUM($Z1505:CD1505)-1),0)>$Q1515,$Q1515,IF(CD1505=1,$Q1513+$Q1514*(SUM($Z1505:CD1505)-1),0)))))","v":0},{"$f":"IF(OR(CE$11=\"\",CE$2<$Q1506,CE$2>$Q1508),0,IF($X1509>0,CE1509,IF(IF(CE1505=1,$Q1513+$Q1514*(SUM($Z1505:CE1505)-1),0)<0,0,IF(IF(CE1505=1,$Q1513+$Q1514*(SUM($Z1505:CE1505)-1),0)>$Q1515,$Q1515,IF(CE1505=1,$Q1513+$Q1514*(SUM($Z1505:CE1505)-1),0)))))","v":0},{"$f":"IF(OR(CF$11=\"\",CF$2<$Q1506,CF$2>$Q1508),0,IF($X1509>0,CF1509,IF(IF(CF1505=1,$Q1513+$Q1514*(SUM($Z1505:CF1505)-1),0)<0,0,IF(IF(CF1505=1,$Q1513+$Q1514*(SUM($Z1505:CF1505)-1),0)>$Q1515,$Q1515,IF(CF1505=1,$Q1513+$Q1514*(SUM($Z1505:CF1505)-1),0)))))","v":0},{"$f":"IF(OR(CG$11=\"\",CG$2<$Q1506,CG$2>$Q1508),0,IF($X1509>0,CG1509,IF(IF(CG1505=1,$Q1513+$Q1514*(SUM($Z1505:CG1505)-1),0)<0,0,IF(IF(CG1505=1,$Q1513+$Q1514*(SUM($Z1505:CG1505)-1),0)>$Q1515,$Q1515,IF(CG1505=1,$Q1513+$Q1514*(SUM($Z1505:CG1505)-1),0)))))","v":0},{"$f":"IF(OR(CH$11=\"\",CH$2<$Q1506,CH$2>$Q1508),0,IF($X1509>0,CH1509,IF(IF(CH1505=1,$Q1513+$Q1514*(SUM($Z1505:CH1505)-1),0)<0,0,IF(IF(CH1505=1,$Q1513+$Q1514*(SUM($Z1505:CH1505)-1),0)>$Q1515,$Q1515,IF(CH1505=1,$Q1513+$Q1514*(SUM($Z1505:CH1505)-1),0)))))","v":0},{"$f":"IF(OR(CI$11=\"\",CI$2<$Q1506,CI$2>$Q1508),0,IF($X1509>0,CI1509,IF(IF(CI1505=1,$Q1513+$Q1514*(SUM($Z1505:CI1505)-1),0)<0,0,IF(IF(CI1505=1,$Q1513+$Q1514*(SUM($Z1505:CI1505)-1),0)>$Q1515,$Q1515,IF(CI1505=1,$Q1513+$Q1514*(SUM($Z1505:CI1505)-1),0)))))","v":0}]
[{"$f":"ROW()","v":1509},null,null,null,null,null,{"$f":"IF($R1509=\"^\",IF(COUNTIF(Lists!$13:$13,H1509)=1,0,1),0)","v":0},{"$f":"H1504","v":"Поток запусков создания объектов активн. отдыха"},"Задание потока запусков создания вручную",null,null,null,{"$f":"Mrkting!$M$19","v":"кол-во объектов"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z1509:$CJ1509)","v":0},"*"]
[{"$f":"ROW()","v":1517},null,null,null,null,null,{"$f":"IF($R1517=\"^\",IF(COUNTIF(Lists!$13:$13,H1517)=1,0,1),0)","v":0},"Расчет максим. загрузки объекта за период",null,null,null,null,"гостей/период",null,null,null,{"$f":"(Q1518/Q1519)*(Q1521*Q1520)","v":5040},null,null,{"$f":"IF(ABS($Q1517-(Q1518/Q1519)*(Q1521*Q1520))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":1525},null,null,null,null,null,{"$f":"IF($R1525=\"^\",IF(COUNTIF(Lists!$13:$13,H1525)=1,0,1),0)","v":0},{"$f":"H1521","v":"Расчет максим. загрузки объекта за период"},{"$f":"I1521","v":"Кол-во игровых сегментов 1 объекта"},"VIP",null,null,{"$f":"M1521","v":"кол-во сегментов"},null,null,"*",2,null,{"$f":"IF(G1525<>0,1,IF(OR($Q1525=\"\",$Q1525=0),0,IF($R1525=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1525))),$Q1525)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":1530},null,null,null,null,null,{"$f":"IF($R1530=\"^\",IF(COUNTIF(Lists!$13:$13,H1530)=1,0,1),0)","v":0},{"$f":"H1527","v":"Расчет максимального трафика за период"},"Коэффициент лояльности",null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",0.8,null,{"$f":"IF(G1530<>0,1,IF(OR($Q1530=\"\",$Q1530=0),0,IF($R1530=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1530))),$Q1530)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":1539},null,null,null,null,null,{"$f":"IF($R1539=\"^\",IF(COUNTIF(Lists!$13:$13,H1539)=1,0,1),0)","v":0},{"$f":"H1534","v":"Динамика выхода объекта на максим. трафик"},"Значение в стартовый период",null,null,null,{"$f":"Mrkting!$M$49","v":"трафик/объект"},null,null,"M",{"$f":"MAIN!$Q$44*(1+Sens!$Q$20)","v":200},null,{"$f":"IF(G1539<>0,1,IF(OR($Q1539=\"\",$Q1539=0),0,IF($R1539=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1539))),$Q1539)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":1544}]
[{"$f":"ROW()","v":1552},null,null,null,null,null,{"$f":"IF($R1552=\"^\",IF(COUNTIF(Lists!$13:$13,H1552)=1,0,1),0)","v":0},{"$f":"H1548","v":"Зависимость заполняемости от сезона"},{"$f":"I1549","v":"Номера месяцев года"},6,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",0.8,null,{"$f":"IF(G1552<>0,1,IF(OR($Q1552=\"\",$Q1552=0),0,IF($R1552=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1552))),$Q1552)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":1560},null,null,null,null,null,{"$f":"IF($R1560=\"^\",IF(COUNTIF(Lists!$13:$13,H1560)=1,0,1),0)","v":0},"Трафик",null,null,null,{"$f":"K1501","v":6},"кол-во потенциальных гостей",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z1560:$CJ1560)","v":169960},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,AA$6)*SUMPRODUCT($AA1504:AA1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,AB$6)*SUMPRODUCT($AA1504:AB1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,AC$6)*SUMPRODUCT($AA1504:AC1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,AD$6)*SUMPRODUCT($AA1504:AD1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,AE$6)*SUMPRODUCT($AA1504:AE1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":160},{"$f":"IF(AF$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,AF$6)*SUMPRODUCT($AA1504:AF1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":180},{"$f":"IF(AG$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,AG$6)*SUMPRODUCT($AA1504:AG1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":200},{"$f":"IF(AH$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,AH$6)*SUMPRODUCT($AA1504:AH1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":360},{"$f":"IF(AI$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,AI$6)*SUMPRODUCT($AA1504:AI1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":480},{"$f":"IF(AJ$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,AJ$6)*SUMPRODUCT($AA1504:AJ1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":540},{"$f":"IF(AK$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,AK$6)*SUMPRODUCT($AA1504:AK1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":400},{"$f":"IF(AL$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,AL$6)*SUMPRODUCT($AA1504:AL1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":720},{"$f":"IF(AM$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,AM$6)*SUMPRODUCT($AA1504:AM1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":800},{"$f":"IF(AN$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,AN$6)*SUMPRODUCT($AA1504:AN1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":900},{"$f":"IF(AO$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,AO$6)*SUMPRODUCT($AA1504:AO1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":600},{"$f":"IF(AP$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,AP$6)*SUMPRODUCT($AA1504:AP1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1080},{"$f":"IF(AQ$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,AQ$6)*SUMPRODUCT($AA1504:AQ1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1280},{"$f":"IF(AR$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,AR$6)*SUMPRODUCT($AA1504:AR1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1440},{"$f":"IF(AS$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,AS$6)*SUMPRODUCT($AA1504:AS1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1000},{"$f":"IF(AT$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,AT$6)*SUMPRODUCT($AA1504:AT1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1800},{"$f":"IF(AU$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,AU$6)*SUMPRODUCT($AA1504:AU1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1920},{"$f":"IF(AV$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,AV$6)*SUMPRODUCT($AA1504:AV1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2160},{"$f":"IF(AW$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,AW$6)*SUMPRODUCT($AA1504:AW1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1300},{"$f":"IF(AX$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,AX$6)*SUMPRODUCT($AA1504:AX1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2340},{"$f":"IF(AY$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,AY$6)*SUMPRODUCT($AA1504:AY1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2240},{"$f":"IF(AZ$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,AZ$6)*SUMPRODUCT($AA1504:AZ1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2520},{"$f":"IF(BA$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,BA$6)*SUMPRODUCT($AA1504:BA1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1500},{"$f":"IF(BB$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,BB$6)*SUMPRODUCT($AA1504:BB1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2700},{"$f":"IF(BC$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,BC$6)*SUMPRODUCT($AA1504:BC1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2720},{"$f":"IF(BD$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,BD$6)*SUMPRODUCT($AA1504:BD1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3060},{"$f":"IF(BE$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,BE$6)*SUMPRODUCT($AA1504:BE1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1900},{"$f":"IF(BF$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,BF$6)*SUMPRODUCT($AA1504:BF1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3420},{"$f":"IF(BG$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,BG$6)*SUMPRODUCT($AA1504:BG1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3360},{"$f":"IF(BH$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,BH$6)*SUMPRODUCT($AA1504:BH1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3780},{"$f":"IF(BI$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,BI$6)*SUMPRODUCT($AA1504:BI1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2200},{"$f":"IF(BJ$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,BJ$6)*SUMPRODUCT($AA1504:BJ1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3960},{"$f":"IF(BK$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,BK$6)*SUMPRODUCT($AA1504:BK1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3680},{"$f":"IF(BL$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,BL$6)*SUMPRODUCT($AA1504:BL1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4140},{"$f":"IF(BM$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,BM$6)*SUMPRODUCT($AA1504:BM1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2400},{"$f":"IF(BN$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,BN$6)*SUMPRODUCT($AA1504:BN1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4320},{"$f":"IF(BO$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,BO$6)*SUMPRODUCT($AA1504:BO1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4160},{"$f":"IF(BP$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,BP$6)*SUMPRODUCT($AA1504:BP1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4680},{"$f":"IF(BQ$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,BQ$6)*SUMPRODUCT($AA1504:BQ1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2800},{"$f":"IF(BR$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,BR$6)*SUMPRODUCT($AA1504:BR1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5040},{"$f":"IF(BS$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,BS$6)*SUMPRODUCT($AA1504:BS1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4800},{"$f":"IF(BT$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,BT$6)*SUMPRODUCT($AA1504:BT1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5400},{"$f":"IF(BU$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,BU$6)*SUMPRODUCT($AA1504:BU1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3100},{"$f":"IF(BV$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,BV$6)*SUMPRODUCT($AA1504:BV1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5580},{"$f":"IF(BW$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,BW$6)*SUMPRODUCT($AA1504:BW1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5120},{"$f":"IF(BX$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,BX$6)*SUMPRODUCT($AA1504:BX1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5760},{"$f":"IF(BY$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,BY$6)*SUMPRODUCT($AA1504:BY1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3300},{"$f":"IF(BZ$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,BZ$6)*SUMPRODUCT($AA1504:BZ1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5940},{"$f":"IF(CA$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,CA$6)*SUMPRODUCT($AA1504:CA1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5600},{"$f":"IF(CB$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,CB$6)*SUMPRODUCT($AA1504:CB1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6300},{"$f":"IF(CC$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,CC$6)*SUMPRODUCT($AA1504:CC1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3700},{"$f":"IF(CD$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,CD$6)*SUMPRODUCT($AA1504:CD1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6660},{"$f":"IF(CE$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,CE$6)*SUMPRODUCT($AA1504:CE1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6240},{"$f":"IF(CF$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,CF$6)*SUMPRODUCT($AA1504:CF1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7020},{"$f":"IF(CG$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,CG$6)*SUMPRODUCT($AA1504:CG1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4000},{"$f":"IF(CH$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,CH$6)*SUMPRODUCT($AA1504:CH1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7200},{"$f":"IF(CI$11=\"\",0,SUMIFS($Q1547:$Q1558,$J1547:$J1558,CI$6)*SUMPRODUCT($AA1504:CI1504,INDIRECT(ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A1542,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":1565},null,null,null,null,null,{"$f":"IF($R1565=\"^\",IF(COUNTIF(Lists!$13:$13,H1565)=1,0,1),0)","v":0},{"$f":"Lists!$AB$13","v":"тип прогрессии"},{"$f":"Mrkting!$I$53","v":"Через прогрессию"},null,null,null,null,null,null,"*","линейная","^",{"$f":"IF(G1565<>0,1,IF(OR($Q1565=\"\",$Q1565=0),0,IF($R1565=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1565))),$Q1565)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":1573},null,null,null,null,null,{"$f":"IF($R1573=\"^\",IF(COUNTIF(Lists!$13:$13,H1573)=1,0,1),0)","v":0},{"$f":"H1571","v":"Валовый поток гостей"},{"$f":"Q1579","v":"Food&Beverage"},null,null,{"$f":"K1501","v":6},{"$f":"Mrkting!$M$87","v":"шт"},null,null,null,null,null,null,{"$f":"IF(COUNTIFS($H:$H,$H1573,$I:$I,$I1573,$J:$J,\"\",$L:$L,$L1573)=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z1573:$CJ1573)","v":76388.800000000003},null,null,{"$f":"AA1571*AA1579","v":0},{"$f":"AB1571*AB1579","v":0},0,0,22.400000000000002,25.200000000000003,32,57.6,86.399999999999991,97.2,80,144,176,198,144,259.20000000000005,332.8,374.40000000000003,280,504.00000000000006,576.00000000000011,648.00000000000011,416,748.80000000000007,761.59999999999991,856.8,540,972,1033.5999999999999,1162.8,760,1368,1411.2,1587.6000000000001,968.00000000000011,1742.4000000000003,1692.8,1904.3999999999999,1152,2073.6,2080,2340,1400,2520,2400,2700,1550,2790,2560,2880,1650,2970,2800,3150,1850,3330,3120,3510,2000,3600,0]
[{"$f":"ROW()","v":1578},null,null,null,null,null,{"$f":"IF($R1578=\"^\",IF(COUNTIF(Lists!$13:$13,H1578)=1,0,1),0)","v":0},{"$f":"Lists!$AM$13","v":"продукция"},{"$f":"Mrkting!$I$52","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",{"$f":"Lists!$AM$16","v":"Номерной фонд"},"^",{"$f":"IF(G1578<>0,1,IF(OR($Q1578=\"\",$Q1578=0),0,IF($R1578=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1578))),$Q1578)=1,0,1),0)))","v":0},{"$f":"IF(OR(Q1578=\"\",Q1578=0),0,IF(COUNTIF(Q1577:Q1581,Q1578)=1,0,1))","v":0},null,null,null,{"$f":"IF(SUMIFS($Z1578:$CJ1578,$Z1578:$CJ1578,\">\"&0)=0,0,AVERAGEIFS($Z1578:$CJ1578,$Z1578:$CJ1578,\">\"&0))","v":1},"*",null,1,{"$f":"AA1578","v":1},{"$f":"AB1578","v":1},{"$f":"AC1578","v":1},{"$f":"AD1578","v":1},{"$f":"AE1578","v":1},{"$f":"AF1578","v":1},{"$f":"AG1578","v":1},{"$f":"AH1578","v":1},{"$f":"AI1578","v":1},{"$f":"AJ1578","v":1},{"$f":"AK1578","v":1},{"$f":"AL1578","v":1},{"$f":"AM1578","v":1},{"$f":"AN1578","v":1},{"$f":"AO1578","v":1},{"$f":"AP1578","v":1},{"$f":"AQ1578","v":1},{"$f":"AR1578","v":1},{"$f":"AS1578","v":1},{"$f":"AT1578","v":1},{"$f":"AU1578","v":1},{"$f":"AV1578","v":1},{"$f":"AW1578","v":1},{"$f":"AX1578","v":1},{"$f":"AY1578","v":1},{"$f":"AZ1578","v":1},{"$f":"BA1578","v":1},{"$f":"BB1578","v":1},{"$f":"BC1578","v":1},{"$f":"BD1578","v":1},{"$f":"BE1578","v":1},{"$f":"BF1578","v":1},{"$f":"BG1578","v":1},{"$f":"BH1578","v":1},{"$f":"BI1578","v":1},{"$f":"BJ1578","v":1},{"$f":"BK1578","v":1},{"$f":"BL1578","v":1},{"$f":"BM1578","v":1},{"$f":"BN1578","v":1},{"$f":"BO1578","v":1},{"$f":"BP1578","v":1},{"$f":"BQ1578","v":1},{"$f":"BR1578","v":1},{"$f":"BS1578","v":1},{"$f":"BT1578","v":1},{"$f":"BU1578","v":1},{"$f":"BV1578","v":1},{"$f":"BW1578","v":1},{"$f":"BX1578","v":1},{"$f":"BY1578","v":1},{"$f":"BZ1578","v":1},{"$f":"CA1578","v":1},{"$f":"CB1578","v":1},{"$f":"CC1578","v":1},{"$f":"CD1578","v":1},{"$f":"CE1578","v":1},{"$f":"CF1578","v":1},{"$f":"CG1578","v":1},{"$f":"CH1578","v":1}]
[{"$f":"ROW()","v":1587},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":1595},null,null,null,null,null,{"$f":"IF($R1595=\"^\",IF(COUNTIF(Lists!$13:$13,H1595)=1,0,1),0)","v":0},{"$f":"H1592","v":"Общий оборот (GMV)"},{"$f":"Q1580","v":"Развлекат. услуги"},null,null,{"$f":"K1501","v":6},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z1595:$CJ1595)","v":123377409.04469447},null,null,{"$f":"AA1574*AA1586","v":0},0,0,0,31600.000000000004,35550.000000000007,46045.71428571429,82882.285714285725,124323.42857142857,139863.85714285716,115114.28571428572,207205.71428571432,258316.45714285717,290606.01428571431,211349.8285714286,380429.69142857153,488452.93714285723,549509.5542857144,419177.16000000003,754518.88800000015,862307.30057142873,970095.7131428573,622777.49485714291,1120999.4907428573,1162965.112704,1308335.7517920001,824581.35617142869,1484246.4411085716,1578309.7958125714,1775598.5202891428,1183732.3468594286,2130718.2243469716,2198004.0630105599,2472754.5708868802,1507701.1996841144,2713862.1594314063,2689340.2093406757,3025507.7355082599,1830174.8116496094,3294314.6609692965,3304482.2988117943,3717542.5861632689,2268654.1936073275,4083577.5484931897,3889121.474755419,4375261.6590998461,2511724.2857795414,4521103.7144031739,4231364.1645338964,4760284.6851006337,2727246.4341722378,4909043.5815100279,4628054.5549589489,5206561.3743288172,3118978.1947169774,5614160.7504905593,5260114.5770362001,5917628.8991657253,3371868.318612949,6069362.9735033074,0]
[{"$f":"ROW()","v":1600},null,null,null,null,null,{"$f":"IF($R1600=\"^\",IF(COUNTIF(Lists!$13:$13,H1600)=1,0,1),0)","v":0},{"$f":"Lists!$AM$13","v":"продукция"},{"$f":"Mrkting!$I$52","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,{"$f":"Q1579","v":"Food&Beverage"},null,{"$f":"IF(G1600<>0,1,IF(OR($Q1600=\"\",$Q1600=0),0,IF($R1600=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1600))),$Q1600)=1,0,1),0)))","v":0},{"$f":"IF(OR(Q1600=\"\",Q1600=0),0,IF(COUNTIF(Q1598:Q1602,Q1600)=1,0,1))","v":0},null,null,null,{"$f":"IF(SUMIFS($Z1600:$CJ1600,$Z1600:$CJ1600,\">\"&0)=0,0,AVERAGEIFS($Z1600:$CJ1600,$Z1600:$CJ1600,\">\"&0))","v":0.39999999999999963},"*",null,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4]
[{"$f":"ROW()","v":1608},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":1616},null,null,null,null,null,{"$f":"IF($R1616=\"^\",IF(COUNTIF(Lists!$13:$13,H1616)=1,0,1),0)","v":0},{"$f":"H1614","v":"Маркетинговые скидки"},{"$f":"Q1579","v":"Food&Beverage"},null,null,{"$f":"K1501","v":6},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z1616:$CJ1616)","v":5285847.7123190062},null,null,{"$f":"AA1594*AA1600*AA1606","v":0},0,0,0,3033.6000000000004,3412.8000000000006,4236.2057142857147,7625.1702857142882,11437.755428571429,12308.01942857143,10130.057142857144,18234.102857142861,21698.582400000003,24410.905200000005,17753.385600000005,30434.375314285724,39076.234971428581,43960.764342857154,31857.464160000007,57343.43548800001,65535.354843428591,69846.891346285731,44839.979629714289,80711.963333485735,79081.627663872001,88966.831121856012,56071.532219657151,94991.772230948583,101011.82693200458,113638.30529850515,71023.940811565713,127843.0934608183,131880.24378063361,138474.2559696653,84431.267182310417,151976.28092815875,139845.69088571516,157326.40224642953,95169.090205779692,158127.10372652623,158615.15034296614,178442.04413583691,99820.784518722416,179677.41213370033,171121.34488923842,175010.46636399385,100468.97143118166,180844.14857612699,152329.10992322027,171370.2486636228,98180.871630200549,157089.39460832087,148097.74575868633,166609.96397852214,87331.389452075367,157196.50101373569,147283.20815701364,142023.09357997743,80924.839646710781,145664.71136407938,0]
[{"$f":"ROW()","v":1621},null,null,null,null,null,{"$f":"IF($R1621=\"^\",IF(COUNTIF(Lists!$13:$13,H1621)=1,0,1),0)","v":0},{"$f":"H1620","v":"Доля скидок в общем обороте"},{"$f":"Q1578","v":"Номерной фонд"},null,null,{"$f":"K1501","v":6},{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X1593=0,0,X1615/X1593)","v":0},null,null,{"$f":"IF(AA1593=0,0,AA1615/AA1593)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1629},null,null,null,null,null,{"$f":"IF($R1629=\"^\",IF(COUNTIF(Lists!$13:$13,H1629)=1,0,1),0)","v":0},{"$f":"H1626","v":"Общий оборот (GMV) с учетом скидок"},{"$f":"Q1580","v":"Развлекат. услуги"},null,null,{"$f":"K1501","v":6},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z1629:$CJ1629)","v":113685664.17817836},null,null,{"$f":"AA1595-AA1617","v":0},0,0,0,27018.000000000004,30395.250000000007,39599.314285714288,71278.765714285721,106918.14857142857,120982.23642857144,99573.857142857145,179232.94285714289,224735.31771428575,252827.23242857144,183874.35085714288,332875.9800000001,427396.32000000007,480820.8600000001,368875.90080000006,663976.62144000013,758830.42450285726,858534.70613142871,551158.08294857154,992084.54930742877,1035038.95030656,1164418.81909488,733877.40699257154,1328400.5647921716,1412587.2672522515,1589160.6756587829,1065359.1121734858,1917646.4019122745,1978203.6567095038,2237842.8866526266,1364469.5857141237,2456045.2542854226,2447299.5905000148,2753212.0393125163,1665459.0786011445,3014297.9147869064,3023601.3034127918,3401551.4663393912,2087161.8581187413,3756891.3446137346,3577991.7567749852,4047117.0346673578,2323344.9643460759,4182020.9358229358,3935168.6730165235,4427064.7571435897,2536339.1837801812,4589955.7487118766,4327231.0088866176,4868134.8849974442,2931839.5030339588,5277311.1054611262,4944507.7024140283,5592159.3097116109,3186415.5610892368,5735548.0099606253,0]
[{"$f":"ROW()","v":1634},null,null,null,null,null,{"$f":"IF($R1634=\"^\",IF(COUNTIF(Lists!$13:$13,H1634)=1,0,1),0)","v":0},{"$f":"H1632","v":"Расходы на маркетинг открытия"},{"$f":"I1633","v":"Распределение расхода для одного запуска"},"Сумма расхода для одного запуска по этой статье",null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,"*",5000000,null,{"$f":"IF(G1634<>0,1,IF(OR($Q1634=\"\",$Q1634=0),0,IF($R1634=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1634))),$Q1634)=1,0,1),0)))","v":0},null,null,null,null,null,"обратное распределение расхода",null,{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,AA$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,AB$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,AC$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,AD$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,AE$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,AF$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,AG$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,AH$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,AI$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,AJ$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,AK$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,AL$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,AM$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,AN$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,AO$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,AP$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,AQ$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,AR$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,AS$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,AT$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,AU$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,AV$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,AW$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,AX$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,AY$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,AZ$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,BA$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,BB$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,BC$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,BD$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,BE$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,BF$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,BG$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,BH$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,BI$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,BJ$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,BK$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,BL$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,BM$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,BN$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,BO$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,BP$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,BQ$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,BR$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,BS$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,BT$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,BU$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,BV$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,BW$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,BX$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,BY$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,BZ$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,CA$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,CB$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,CC$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,CD$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,CE$15)","v":3500000},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,CF$15)","v":1500000},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,CG$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,CH$15)","v":0},{"$f":"SUMIFS($Z1633:$CJ1633,$Z$2:$CJ$2,CI$15)","v":0}]
[{"$f":"ROW()","v":1644},null,null,null,null,null,{"$f":"IF($R1644=\"^\",IF(COUNTIF(Lists!$13:$13,H1644)=1,0,1),0)","v":0},{"$f":"H1637","v":"Расходы на маркетинг открытия"},{"$f":"I1638","v":"Задаем через указание % предоплаты и сроков"},"расчет в количестве периодов",null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q1643/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.33333333333333331},null,{"$f":"IF(G1644<>0,1,IF(OR($Q1644=\"\",$Q1644=0),0,IF($R1644=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1644))),$Q1644)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q1644-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q1643/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":1651}]
[{"$f":"ROW()","v":1656}]
[{"$f":"ROW()","v":1664},null,null,null,null,null,{"$f":"IF($R1664=\"^\",IF(COUNTIF(Lists!$13:$13,H1664)=1,0,1),0)","v":0},{"$f":"H1657","v":"Приобретение ЗУ"},{"$f":"I1658","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$159","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q1663/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G1664<>0,1,IF(OR($Q1664=\"\",$Q1664=0),0,IF($R1664=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1664))),$Q1664)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q1664-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q1663/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":1669},null,null,null,null,null,{"$f":"IF($R1669=\"^\",IF(COUNTIF(Lists!$13:$13,H1669)=1,0,1),0)","v":0},{"$f":"H1666","v":"Приобретение ЗУ"},{"$f":"I1667","v":"Применяется процентное распределение трафика"},{"$f":"Mrkting!$J$164","v":"обратный порядок распределения учета расхода"},null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($Q1654-SUM($Z1669:$CJ1669))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,AA$15)","v":0},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,AB$15)","v":41666.666666666664},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,AC$15)","v":41666.666666666664},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,AD$15)","v":41666.666666666664},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,AE$15)","v":41666.666666666664},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,AF$15)","v":41666.666666666664},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,AG$15)","v":41666.666666666664},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,AH$15)","v":41666.666666666664},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,AI$15)","v":41666.666666666664},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,AJ$15)","v":41666.666666666664},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,AK$15)","v":41666.666666666664},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,AL$15)","v":41666.666666666664},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,AM$15)","v":41666.666666666664},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,AN$15)","v":41666.666666666664},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,AO$15)","v":41666.666666666664},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,AP$15)","v":41666.666666666664},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,AQ$15)","v":41666.666666666664},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,AR$15)","v":41666.666666666664},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,AS$15)","v":41666.666666666664},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,AT$15)","v":41666.666666666664},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,AU$15)","v":41666.666666666664},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,AV$15)","v":41666.666666666664},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,AW$15)","v":41666.666666666664},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,AX$15)","v":41666.666666666664},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,AY$15)","v":41666.666666666664},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,AZ$15)","v":41666.666666666664},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,BA$15)","v":41666.666666666664},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,BB$15)","v":41666.666666666664},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,BC$15)","v":41666.666666666664},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,BD$15)","v":41666.666666666664},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,BE$15)","v":41666.666666666664},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,BF$15)","v":41666.666666666664},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,BG$15)","v":41666.666666666664},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,BH$15)","v":41666.666666666664},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,BI$15)","v":41666.666666666664},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,BJ$15)","v":41666.666666666664},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,BK$15)","v":41666.666666666664},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,BL$15)","v":41666.666666666664},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,BM$15)","v":41666.666666666664},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,BN$15)","v":41666.666666666664},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,BO$15)","v":41666.666666666664},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,BP$15)","v":37037.037037037036},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,BQ$15)","v":37037.037037037036},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,BR$15)","v":32407.407407407405},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,BS$15)","v":32407.407407407405},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,BT$15)","v":27777.777777777777},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,BU$15)","v":27777.777777777777},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,BV$15)","v":23148.148148148146},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,BW$15)","v":23148.148148148146},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,BX$15)","v":18518.518518518518},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,BY$15)","v":18518.518518518518},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,BZ$15)","v":13888.888888888889},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,CA$15)","v":13888.888888888889},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,CB$15)","v":9259.2592592592591},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,CC$15)","v":9259.2592592592591},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,CD$15)","v":4629.6296296296296},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,CE$15)","v":4629.6296296296296},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,CF$15)","v":0},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,CG$15)","v":0},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,CH$15)","v":0},{"$f":"$Q1654*SUMIFS($Z1668:$CJ1668,$Z$2:$CJ$2,CI$15)","v":0}]
[{"$f":"ROW()","v":1677},null,null,null,null,null,{"$f":"IF($R1677=\"^\",IF(COUNTIF(Lists!$13:$13,H1677)=1,0,1),0)","v":0},{"$f":"H1672","v":"Расходы на аренду ЗУ"},null,null,null,{"$f":"L1657","v":6},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z1677:$CJ1677)","v":8941666.666666666},null,null,{"$f":"IF(AA$11=\"\",0,$Q1679*(IF(AA$2=1,SUMIFS($Z1672:$CJ1672,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q1681))+($Q1681-INT($Q1681))*SUMIFS($Z1672:$CJ1672,$Z$2:$CJ$2,INT($Q1681)+1),0)+($Q1681-INT($Q1681))*SUMIFS($Z1672:$CJ1672,$Z$2:$CJ$2,AA$2+INT($Q1681)+1)+(INT($Q1681)+1-$Q1681)*SUMIFS($Z1672:$CJ1672,$Z$2:$CJ$2,AA$2+INT($Q1681)))+$Q1682*((-$Q1684-INT(-$Q1684))*SUMIFS($Z1672:$CJ1672,$Z$2:$CJ$2,AA$2+INT(-$Q1684)+1)+(INT(-$Q1684)+1+$Q1684)*SUMIFS($Z1672:$CJ1672,$Z$2:$CJ$2,AA$2+INT(-$Q1684))))","v":40000},50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,51666.666666666664,88333.333333333343,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,101666.66666666667,138333.33333333331,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,151666.66666666666,188333.33333333331,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,201666.66666666666,238333.33333333334,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,241666.66666666666,0]
[{"$f":"ROW()","v":1685}]
[{"$f":"ROW()","v":1690},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":1701},null,null,null,null,null,{"$f":"IF($R1701=\"^\",IF(COUNTIF(Lists!$13:$13,H1701)=1,0,1),0)","v":0},{"$f":"H1697","v":"Расходы на привлечение туристов"},{"$f":"I1698","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$156","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q1700/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G1701<>0,1,IF(OR($Q1701=\"\",$Q1701=0),0,IF($R1701=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1701))),$Q1701)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q1701-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q1700/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":1707},null,null,null,null,null,{"$f":"IF($R1707=\"^\",IF(COUNTIF(Lists!$13:$13,H1707)=1,0,1),0)","v":0},{"$f":"H1706","v":"Расходы на привлечение туристов"},"Задаем через %-ное распределение"]
[{"$f":"ROW()","v":1712},null,null,null,null,null,{"$f":"IF($R1712=\"^\",IF(COUNTIF(Lists!$13:$13,H1712)=1,0,1),0)","v":0},{"$f":"Lists!$BG$13","v":"тип зависимости переменных расходов"},{"$f":"Mrkting!$I$208","v":"Выбираем тип зависимости переменных расходов"},null,null,null,null,null,null,"*","натуральные факторы","^",{"$f":"IF(G1712<>0,1,IF(OR($Q1712=\"\",$Q1712=0),0,IF($R1712=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1712))),$Q1712)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":1720},null,null,null,null,null,{"$f":"IF($R1720=\"^\",IF(COUNTIF(Lists!$13:$13,H1720)=1,0,1),0)","v":0},{"$f":"H1716","v":"Рекламные расходы"},{"$f":"I1717","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$156","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q1719/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G1720<>0,1,IF(OR($Q1720=\"\",$Q1720=0),0,IF($R1720=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1720))),$Q1720)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q1720-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q1719/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":1732},null,null,null,null,null,{"$f":"IF($R1732=\"^\",IF(COUNTIF(Lists!$13:$13,H1732)=1,0,1),0)","v":0},{"$f":"IF(Q1731=Lists!$BG$16,Lists!$AY$13,Lists!$BC$13)","v":"натуральные факторы переменных расходов маркетинга"},{"$f":"Mrkting!$I$209","v":"Выбираем показатель (фактор) зависимости"},null,null,null,null,null,null,"*","Конверсия в гостя","^",{"$f":"IF(G1732<>0,1,IF(OR($Q1732=\"\",$Q1732=0),0,IF($R1732=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1732))),$Q1732)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":1733},null,null,null,null,null,{"$f":"IF($R1733=\"^\",IF(COUNTIF(Lists!$13:$13,H1733)=1,0,1),0)","v":0},{"$f":"H1730","v":"Расходы на поддержание конверсии"},{"$f":"Mrkting!$I$210","v":"Норматив расхода на единицу фактора"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,"*",100000,null,{"$f":"IF(G1733<>0,1,IF(OR($Q1733=\"\",$Q1733=0),0,IF($R1733=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1733))),$Q1733)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":1741},null,null,null,null,null,{"$f":"IF($R1741=\"^\",IF(COUNTIF(Lists!$13:$13,H1741)=1,0,1),0)","v":0},{"$f":"H1735","v":"Расходы на поддержание конверсии"},{"$f":"I1736","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$158","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G1741<>0,1,IF(OR($Q1741=\"\",$Q1741=0),0,IF($R1741=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1741))),$Q1741)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":1750},null,null,null,null,null,{"$f":"IF($R1750=\"^\",IF(COUNTIF(Lists!$13:$13,H1750)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},"Начальная дата начисления ФОТ",null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","2021-07-01","^",{"$f":"IF(G1750<>0,1,IF(OR($Q1750=\"\",$Q1750=0),0,IF($R1750=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1750))),$Q1750)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":1755},null,null,null,null,null,{"$f":"IF($R1755=\"^\",IF(COUNTIF(Lists!$13:$13,H1755)=1,0,1),0)","v":0},{"$f":"H1749","v":"ФОТ сотрудников маркетинга"},"Средняя месячная з/п, вкл. НДФЛ, 1 сотрудника",null,null,null,"руб./мес.",null,null,"*",65000,null,{"$f":"IF(G1755<>0,1,IF(OR($Q1755=\"\",$Q1755=0),0,IF($R1755=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1755))),$Q1755)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":1763},null,null,null,null,null,{"$f":"IF($R1763=\"^\",IF(COUNTIF(Lists!$13:$13,H1763)=1,0,1),0)","v":0},{"$f":"H1758","v":"ФОТ сотрудников маркетинга"},{"$f":"I1759","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$157","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,{"$f":"100%-Q1760","v":0.5},null,{"$f":"IF(G1763<>0,1,IF(OR($Q1763=\"\",$Q1763=0),0,IF($R1763=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1763))),$Q1763)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q1763-(100%-Q1760))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":1775},null,null,null,null,null,{"$f":"IF($R1775=\"^\",IF(COUNTIF(Lists!$13:$13,H1775)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},"Конечная дата начисления расхода",null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G1775<>0,1,IF(OR($Q1775=\"\",$Q1775=0),0,IF($R1775=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1775))),$Q1775)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":1776},null,null,null,null,null,{"$f":"IF($R1776=\"^\",IF(COUNTIF(Lists!$13:$13,H1776)=1,0,1),0)","v":0},{"$f":"H1772","v":"Прочие расходы маркетинга"},{"$f":"I1775","v":"Конечная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q1775)=0,Q1775=0,Q1775=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q1775))","v":60},null,{"$f":"IF(G1776<>0,1,IF(OR($Q1776=\"\",$Q1776=0),0,IF($R1776=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1776))),$Q1776)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q1776-IF(OR(SUMIFS($2:$2,$11:$11,Q1775)=0,Q1775=0,Q1775=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q1775)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":1788},null,null,null,null,null,{"$f":"IF($R1788=\"^\",IF(COUNTIF(Lists!$13:$13,H1788)=1,0,1),0)","v":0},{"$f":"H1781","v":"Прочие расходы маркетинга"},{"$f":"I1782","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$159","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q1787/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G1788<>0,1,IF(OR($Q1788=\"\",$Q1788=0),0,IF($R1788=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1788))),$Q1788)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q1788-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q1787/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":1796},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":1797},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":1807},null,null,null,null,null,{"$f":"IF($R1807=\"^\",IF(COUNTIF(Lists!$13:$13,H1807)=1,0,1),0)","v":0},{"$f":"H1801","v":"Поток запусков создания объектов активн. отдыха"},"Задание потока запусков создания через прогрессии"]
[{"$f":"ROW()","v":1818},null,null,null,null,null,{"$f":"IF($R1818=\"^\",IF(COUNTIF(Lists!$13:$13,H1818)=1,0,1),0)","v":0},{"$f":"H1814","v":"Расчет максим. загрузки объекта за период"},"Кол-во игровых сегментов 1 объекта",null,null,null,"кол-во сегментов",null,null,null,{"$f":"SUM(Q1819:Q1823)","v":28},null,{"$f":"IF(G1818<>0,1,IF(OR($Q1818=\"\",$Q1818=0),0,IF($R1818=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1818))),$Q1818)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":1823}]
[{"$f":"ROW()","v":1831},null,null,null,null,null,{"$f":"IF($R1831=\"^\",IF(COUNTIF(Lists!$13:$13,H1831)=1,0,1),0)","v":0},"Динамика выхода объекта на максим. трафик",null,null,null,null,"трафик/объект",null,null,null,"процесс",null,null,null,null,null,null,{"$f":"SUM($Z1831:$CJ1831)","v":166400},null,null,{"$f":"IF(OR(AA$11=\"\",AA$2<$Q1832,AA$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(AA1834>$Q1824,$Q1824,AA1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((AA$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((AA$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((AA$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((AA$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":0},{"$f":"IF(OR(AB$11=\"\",AB$2<$Q1832,AB$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(AB1834>$Q1824,$Q1824,AB1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((AB$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((AB$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((AB$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((AB$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":0},{"$f":"IF(OR(AC$11=\"\",AC$2<$Q1832,AC$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(AC1834>$Q1824,$Q1824,AC1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((AC$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((AC$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((AC$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((AC$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":0},{"$f":"IF(OR(AD$11=\"\",AD$2<$Q1832,AD$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(AD1834>$Q1824,$Q1824,AD1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((AD$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((AD$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((AD$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((AD$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":0},{"$f":"IF(OR(AE$11=\"\",AE$2<$Q1832,AE$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(AE1834>$Q1824,$Q1824,AE1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((AE$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((AE$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((AE$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((AE$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":500},{"$f":"IF(OR(AF$11=\"\",AF$2<$Q1832,AF$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(AF1834>$Q1824,$Q1824,AF1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((AF$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((AF$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((AF$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((AF$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":500},{"$f":"IF(OR(AG$11=\"\",AG$2<$Q1832,AG$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(AG1834>$Q1824,$Q1824,AG1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((AG$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((AG$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((AG$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((AG$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":800},{"$f":"IF(OR(AH$11=\"\",AH$2<$Q1832,AH$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(AH1834>$Q1824,$Q1824,AH1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((AH$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((AH$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((AH$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((AH$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":800},{"$f":"IF(OR(AI$11=\"\",AI$2<$Q1832,AI$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(AI1834>$Q1824,$Q1824,AI1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((AI$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((AI$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((AI$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((AI$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":1100},{"$f":"IF(OR(AJ$11=\"\",AJ$2<$Q1832,AJ$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(AJ1834>$Q1824,$Q1824,AJ1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((AJ$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((AJ$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((AJ$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((AJ$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":1100},{"$f":"IF(OR(AK$11=\"\",AK$2<$Q1832,AK$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(AK1834>$Q1824,$Q1824,AK1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((AK$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((AK$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((AK$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((AK$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":1400},{"$f":"IF(OR(AL$11=\"\",AL$2<$Q1832,AL$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(AL1834>$Q1824,$Q1824,AL1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((AL$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((AL$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((AL$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((AL$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":1400},{"$f":"IF(OR(AM$11=\"\",AM$2<$Q1832,AM$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(AM1834>$Q1824,$Q1824,AM1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((AM$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((AM$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((AM$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((AM$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":1700},{"$f":"IF(OR(AN$11=\"\",AN$2<$Q1832,AN$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(AN1834>$Q1824,$Q1824,AN1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((AN$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((AN$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((AN$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((AN$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":1700},{"$f":"IF(OR(AO$11=\"\",AO$2<$Q1832,AO$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(AO1834>$Q1824,$Q1824,AO1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((AO$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((AO$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((AO$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((AO$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":2000},{"$f":"IF(OR(AP$11=\"\",AP$2<$Q1832,AP$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(AP1834>$Q1824,$Q1824,AP1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((AP$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((AP$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((AP$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((AP$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":2000},{"$f":"IF(OR(AQ$11=\"\",AQ$2<$Q1832,AQ$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(AQ1834>$Q1824,$Q1824,AQ1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((AQ$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((AQ$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((AQ$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((AQ$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":2300},{"$f":"IF(OR(AR$11=\"\",AR$2<$Q1832,AR$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(AR1834>$Q1824,$Q1824,AR1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((AR$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((AR$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((AR$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((AR$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":2300},{"$f":"IF(OR(AS$11=\"\",AS$2<$Q1832,AS$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(AS1834>$Q1824,$Q1824,AS1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((AS$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((AS$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((AS$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((AS$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":2600},{"$f":"IF(OR(AT$11=\"\",AT$2<$Q1832,AT$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(AT1834>$Q1824,$Q1824,AT1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((AT$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((AT$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((AT$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((AT$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":2600},{"$f":"IF(OR(AU$11=\"\",AU$2<$Q1832,AU$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(AU1834>$Q1824,$Q1824,AU1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((AU$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((AU$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((AU$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((AU$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":2900},{"$f":"IF(OR(AV$11=\"\",AV$2<$Q1832,AV$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(AV1834>$Q1824,$Q1824,AV1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((AV$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((AV$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((AV$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((AV$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":2900},{"$f":"IF(OR(AW$11=\"\",AW$2<$Q1832,AW$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(AW1834>$Q1824,$Q1824,AW1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((AW$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((AW$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((AW$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((AW$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":3200},{"$f":"IF(OR(AX$11=\"\",AX$2<$Q1832,AX$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(AX1834>$Q1824,$Q1824,AX1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((AX$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((AX$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((AX$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((AX$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":3200},{"$f":"IF(OR(AY$11=\"\",AY$2<$Q1832,AY$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(AY1834>$Q1824,$Q1824,AY1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((AY$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((AY$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((AY$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((AY$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":3500},{"$f":"IF(OR(AZ$11=\"\",AZ$2<$Q1832,AZ$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(AZ1834>$Q1824,$Q1824,AZ1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((AZ$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((AZ$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((AZ$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((AZ$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":3500},{"$f":"IF(OR(BA$11=\"\",BA$2<$Q1832,BA$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(BA1834>$Q1824,$Q1824,BA1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((BA$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((BA$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((BA$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((BA$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":3600},{"$f":"IF(OR(BB$11=\"\",BB$2<$Q1832,BB$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(BB1834>$Q1824,$Q1824,BB1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((BB$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((BB$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((BB$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((BB$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":3600},{"$f":"IF(OR(BC$11=\"\",BC$2<$Q1832,BC$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(BC1834>$Q1824,$Q1824,BC1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((BC$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((BC$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((BC$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((BC$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":3600},{"$f":"IF(OR(BD$11=\"\",BD$2<$Q1832,BD$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(BD1834>$Q1824,$Q1824,BD1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((BD$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((BD$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((BD$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((BD$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":3600},{"$f":"IF(OR(BE$11=\"\",BE$2<$Q1832,BE$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(BE1834>$Q1824,$Q1824,BE1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((BE$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((BE$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((BE$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((BE$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":3600},{"$f":"IF(OR(BF$11=\"\",BF$2<$Q1832,BF$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(BF1834>$Q1824,$Q1824,BF1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((BF$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((BF$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((BF$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((BF$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":3600},{"$f":"IF(OR(BG$11=\"\",BG$2<$Q1832,BG$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(BG1834>$Q1824,$Q1824,BG1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((BG$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((BG$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((BG$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((BG$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":3600},{"$f":"IF(OR(BH$11=\"\",BH$2<$Q1832,BH$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(BH1834>$Q1824,$Q1824,BH1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((BH$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((BH$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((BH$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((BH$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":3600},{"$f":"IF(OR(BI$11=\"\",BI$2<$Q1832,BI$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(BI1834>$Q1824,$Q1824,BI1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((BI$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((BI$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((BI$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((BI$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":3600},{"$f":"IF(OR(BJ$11=\"\",BJ$2<$Q1832,BJ$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(BJ1834>$Q1824,$Q1824,BJ1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((BJ$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((BJ$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((BJ$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((BJ$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":3600},{"$f":"IF(OR(BK$11=\"\",BK$2<$Q1832,BK$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(BK1834>$Q1824,$Q1824,BK1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((BK$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((BK$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((BK$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((BK$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":3600},{"$f":"IF(OR(BL$11=\"\",BL$2<$Q1832,BL$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(BL1834>$Q1824,$Q1824,BL1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((BL$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((BL$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((BL$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((BL$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":3600},{"$f":"IF(OR(BM$11=\"\",BM$2<$Q1832,BM$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(BM1834>$Q1824,$Q1824,BM1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((BM$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((BM$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((BM$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((BM$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":3600},{"$f":"IF(OR(BN$11=\"\",BN$2<$Q1832,BN$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(BN1834>$Q1824,$Q1824,BN1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((BN$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((BN$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((BN$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((BN$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":3600},{"$f":"IF(OR(BO$11=\"\",BO$2<$Q1832,BO$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(BO1834>$Q1824,$Q1824,BO1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((BO$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((BO$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((BO$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((BO$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":3600},{"$f":"IF(OR(BP$11=\"\",BP$2<$Q1832,BP$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(BP1834>$Q1824,$Q1824,BP1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((BP$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((BP$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((BP$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((BP$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":3600},{"$f":"IF(OR(BQ$11=\"\",BQ$2<$Q1832,BQ$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(BQ1834>$Q1824,$Q1824,BQ1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((BQ$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((BQ$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((BQ$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((BQ$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":3600},{"$f":"IF(OR(BR$11=\"\",BR$2<$Q1832,BR$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(BR1834>$Q1824,$Q1824,BR1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((BR$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((BR$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((BR$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((BR$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":3600},{"$f":"IF(OR(BS$11=\"\",BS$2<$Q1832,BS$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(BS1834>$Q1824,$Q1824,BS1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((BS$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((BS$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((BS$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((BS$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":3600},{"$f":"IF(OR(BT$11=\"\",BT$2<$Q1832,BT$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(BT1834>$Q1824,$Q1824,BT1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((BT$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((BT$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((BT$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((BT$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":3600},{"$f":"IF(OR(BU$11=\"\",BU$2<$Q1832,BU$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(BU1834>$Q1824,$Q1824,BU1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((BU$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((BU$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((BU$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((BU$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":3600},{"$f":"IF(OR(BV$11=\"\",BV$2<$Q1832,BV$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(BV1834>$Q1824,$Q1824,BV1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((BV$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((BV$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((BV$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((BV$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":3600},{"$f":"IF(OR(BW$11=\"\",BW$2<$Q1832,BW$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(BW1834>$Q1824,$Q1824,BW1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((BW$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((BW$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((BW$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((BW$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":3600},{"$f":"IF(OR(BX$11=\"\",BX$2<$Q1832,BX$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(BX1834>$Q1824,$Q1824,BX1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((BX$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((BX$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((BX$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((BX$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":3600},{"$f":"IF(OR(BY$11=\"\",BY$2<$Q1832,BY$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(BY1834>$Q1824,$Q1824,BY1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((BY$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((BY$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((BY$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((BY$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":3600},{"$f":"IF(OR(BZ$11=\"\",BZ$2<$Q1832,BZ$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(BZ1834>$Q1824,$Q1824,BZ1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((BZ$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((BZ$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((BZ$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((BZ$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":3600},{"$f":"IF(OR(CA$11=\"\",CA$2<$Q1832,CA$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(CA1834>$Q1824,$Q1824,CA1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((CA$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((CA$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((CA$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((CA$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":3600},{"$f":"IF(OR(CB$11=\"\",CB$2<$Q1832,CB$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(CB1834>$Q1824,$Q1824,CB1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((CB$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((CB$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((CB$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((CB$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":3600},{"$f":"IF(OR(CC$11=\"\",CC$2<$Q1832,CC$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(CC1834>$Q1824,$Q1824,CC1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((CC$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((CC$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((CC$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((CC$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":3600},{"$f":"IF(OR(CD$11=\"\",CD$2<$Q1832,CD$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(CD1834>$Q1824,$Q1824,CD1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((CD$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((CD$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((CD$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((CD$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":3600},{"$f":"IF(OR(CE$11=\"\",CE$2<$Q1832,CE$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(CE1834>$Q1824,$Q1824,CE1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((CE$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((CE$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((CE$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((CE$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":3600},{"$f":"IF(OR(CF$11=\"\",CF$2<$Q1832,CF$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(CF1834>$Q1824,$Q1824,CF1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((CF$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((CF$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((CF$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((CF$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":3600},{"$f":"IF(OR(CG$11=\"\",CG$2<$Q1832,CG$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(CG1834>$Q1824,$Q1824,CG1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((CG$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((CG$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((CG$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((CG$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":3600},{"$f":"IF(OR(CH$11=\"\",CH$2<$Q1832,CH$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(CH1834>$Q1824,$Q1824,CH1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((CH$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((CH$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((CH$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((CH$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":3600},{"$f":"IF(OR(CI$11=\"\",CI$2<$Q1832,CI$2>IF(OR($Q1833=0,$Q1833=\"\"),MAX($Z$2:$CJ$2),$Q1833)),0,IF($X1834>0,IF(CI1834>$Q1824,$Q1824,CI1834),IF($Q1835=Lists!$AB$16,IF(AND($Q1824>0,$Q1836+$Q1837*INT((CI$2-$Q1832)/IF($Q1838=0,1,$Q1838))>$Q1824),$Q1824,$Q1836+$Q1837*INT((CI$2-$Q1832)/IF($Q1838=0,1,$Q1838))),IF($Q1835=Lists!$AB$17,IF(AND($Q1824>0,$Q1836*POWER($Q1837,INT((CI$2-$Q1832)/IF($Q1838=0,1,$Q1838)))>$Q1824),$Q1824,$Q1836*POWER($Q1837,INT((CI$2-$Q1832)/IF($Q1838=0,1,$Q1838)))),0))))","v":0}]
[{"$f":"ROW()","v":1839},null,null,null,null,null,{"$f":"IF($R1839=\"^\",IF(COUNTIF(Lists!$13:$13,H1839)=1,0,1),0)","v":0},{"$f":"H1831","v":"Динамика выхода объекта на максим. трафик"},"Обратное распределение трафика",null,null,null,{"$f":"Mrkting!$M$49","v":"трафик/объект"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z1839:$CJ1839)","v":166400},null,null,{"$f":"SUMIFS($Z1831:$CJ1831,$Z$2:$CJ$2,AA$15)","v":0},3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600,3500,3500,3200,3200,2900,2900,2600,2600,2300,2300,2000,2000,1700,1700,1400,1400,1100,1100,800,800,500,500,0,0,0,0]
[{"$f":"ROW()","v":1844},null,null,null,null,null,{"$f":"IF($R1844=\"^\",IF(COUNTIF(Lists!$13:$13,H1844)=1,0,1),0)","v":0},{"$f":"H1842","v":"Зависимость заполняемости от сезона"},{"$f":"I1843","v":"Номера месяцев года"},1,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",0.5,null,{"$f":"IF(G1844<>0,1,IF(OR($Q1844=\"\",$Q1844=0),0,IF($R1844=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1844))),$Q1844)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":1852},null,null,null,null,null,{"$f":"IF($R1852=\"^\",IF(COUNTIF(Lists!$13:$13,H1852)=1,0,1),0)","v":0},{"$f":"H1847","v":"Зависимость заполняемости от сезона"},{"$f":"I1848","v":"Номера месяцев года"},9,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",1,null,{"$f":"IF(G1852<>0,1,IF(OR($Q1852=\"\",$Q1852=0),0,IF($R1852=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1852))),$Q1852)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":1860},null,null,null,null,null,{"$f":"IF($R1860=\"^\",IF(COUNTIF(Lists!$13:$13,H1860)=1,0,1),0)","v":0},{"$f":"H1859","v":"Конверсия в гостя"},"Единое значение для всех периодов расчета",null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",null,null,{"$f":"IF(G1860<>0,1,IF(OR($Q1860=\"\",$Q1860=0),0,IF($R1860=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1860))),$Q1860)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":1864},null,null,null,null,null,{"$f":"IF($R1864=\"^\",IF(COUNTIF(Lists!$13:$13,H1864)=1,0,1),0)","v":0},{"$f":"H1859","v":"Конверсия в гостя"},{"$f":"Mrkting!$I$55","v":"Коэффициент прироста"},null,null,null,{"$f":"IF(Q1862=Lists!$AB$16,Mrkting!$M$77,IF(Q1862=Lists!$AB$17,\"мультипликатор\",\"\"))","v":"%"},null,null,"*",0.02,null,{"$f":"IF(G1864<>0,1,IF(OR($Q1864=\"\",$Q1864=0),0,IF($R1864=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1864))),$Q1864)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":1874},null,null,null,null,null,{"$f":"IF($R1874=\"^\",IF(COUNTIF(Lists!$13:$13,H1874)=1,0,1),0)","v":0},"Долевое распределние потока по продукции"]
[{"$f":"ROW()","v":1879}]
[{"$f":"ROW()","v":1887},null,null,null,null,null,{"$f":"IF($R1887=\"^\",IF(COUNTIF(Lists!$13:$13,H1887)=1,0,1),0)","v":0},{"$f":"H1885","v":"Индексация прайс-листа"},"Частота индексации",null,null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",6,null,{"$f":"IF(G1887<>0,1,IF(OR($Q1887=\"\",$Q1887=0),0,IF($R1887=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1887))),$Q1887)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":1895},null,null,null,null,null,{"$f":"IF($R1895=\"^\",IF(COUNTIF(Lists!$13:$13,H1895)=1,0,1),0)","v":0},"Доля продаж со скидками"]
[{"$f":"ROW()","v":1900}]
[{"$f":"ROW()","v":1908},null,null,null,null,null,{"$f":"IF($R1908=\"^\",IF(COUNTIF(Lists!$13:$13,H1908)=1,0,1),0)","v":0},{"$f":"H1906","v":"Линейные изменения размеров скидок"},{"$f":"Mrkting!$I$56","v":"Частота приростов"},null,null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",3,null,{"$f":"IF(G1908<>0,1,IF(OR($Q1908=\"\",$Q1908=0),0,IF($R1908=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1908))),$Q1908)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":1916}]
[{"$f":"ROW()","v":1921},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":1930},null,null,null,null,null,{"$f":"IF($R1930=\"^\",IF(COUNTIF(Lists!$13:$13,H1930)=1,0,1),0)","v":0},{"$f":"H1929","v":"Расходы на маркетинг открытия"},"Распределение расхода для одного запуска",null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,"процесс",null,null,{"$f":"IF(ABS($Q1931-$X1930)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(ABS($X1930-SUM($Z1931:$CJ1931))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,{"$f":"SUM($Z1930:$CJ1930)","v":5000000},null,null,{"$f":"IF(AA$11=\"\",0,$Q1931*AA1932)","v":0},0,0,1500000,3500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1935},null,null,null,null,null,{"$f":"IF($R1935=\"^\",IF(COUNTIF(Lists!$13:$13,H1935)=1,0,1),0)","v":0},{"$f":"H1934","v":"Расходы на маркетинг открытия"},"Задаем через указание % предоплаты и сроков"]
[{"$f":"ROW()","v":1943},null,null,null,null,null,{"$f":"IF($R1943=\"^\",IF(COUNTIF(Lists!$13:$13,H1943)=1,0,1),0)","v":0},{"$f":"H1929","v":"Расходы на маркетинг открытия"},null,null,null,{"$f":"K1798","v":7},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z1943:$CJ1943)","v":12445913.46153846},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA1801:AA1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA1801:AB1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA1801:AC1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA1801:AD1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA1801:AE1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15024.038461538463},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA1801:AF1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15024.038461538463},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA1801:AG1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":24038.461538461539},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA1801:AH1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":24038.461538461539},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA1801:AI1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":33052.884615384617},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA1801:AJ1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":33052.884615384617},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA1801:AK1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":42067.307692307688},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA1801:AL1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":42067.307692307688},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA1801:AM1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51081.730769230773},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA1801:AN1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51081.730769230773},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA1801:AO1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":60096.153846153851},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA1801:AP1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":60096.153846153851},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA1801:AQ1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":84134.61538461539},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA1801:AR1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":84134.61538461539},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA1801:AS1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":102163.46153846153},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA1801:AT1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":102163.46153846153},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA1801:AU1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":120192.30769230769},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA1801:AV1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":120192.30769230769},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA1801:AW1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":138221.15384615384},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA1801:AX1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":138221.15384615384},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA1801:AY1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":156250},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA1801:AZ1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":156250},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA1801:BA1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":168269.23076923078},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA1801:BB1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":168269.23076923078},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA1801:BC1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":192307.69230769231},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA1801:BD1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":192307.69230769231},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA1801:BE1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":210336.53846153847},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA1801:BF1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":210336.53846153847},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA1801:BG1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":228365.38461538462},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA1801:BH1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":228365.38461538462},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA1801:BI1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":246394.23076923075},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA1801:BJ1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":246394.23076923075},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA1801:BK1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":264423.07692307694},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA1801:BL1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":264423.07692307694},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA1801:BM1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":276442.30769230769},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA1801:BN1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":276442.30769230769},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA1801:BO1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":300480.76923076919},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA1801:BP1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":300480.76923076919},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA1801:BQ1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":318509.61538461543},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA1801:BR1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":318509.61538461543},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA1801:BS1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":336538.46153846156},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA1801:BT1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":336538.46153846156},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA1801:BU1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":354567.30769230769},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA1801:BV1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":354567.30769230769},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA1801:BW1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":372596.15384615381},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA1801:BX1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":372596.15384615381},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA1801:BY1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":384615.38461538462},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA1801:BZ1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":384615.38461538462},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA1801:CA1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":408653.84615384613},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA1801:CB1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":408653.84615384613},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA1801:CC1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":426682.69230769231},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA1801:CD1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":426682.69230769231},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA1801:CE1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":444711.53846153844},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA1801:CF1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":444711.53846153844},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA1801:CG1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":462740.38461538457},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA1801:CH1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":462740.38461538457},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA1801:CI1801,INDIRECT(ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A1946,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":1951},null,null,null,null,null,{"$f":"IF($R1951=\"^\",IF(COUNTIF(Lists!$13:$13,H1951)=1,0,1),0)","v":0},{"$f":"H1949","v":"Приобретение ЗУ"},{"$f":"I1950","v":"Распределение расхода для одного запуска"},{"$f":"Mrkting!$J$149","v":"Сумма расхода для одного запуска по этой статье"},null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,"*",2000000,null,{"$f":"IF(G1951<>0,1,IF(OR($Q1951=\"\",$Q1951=0),0,IF($R1951=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1951))),$Q1951)=1,0,1),0)))","v":0},null,null,null,null,null,"обратное распределение расхода",null,{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,AA$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,AB$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,AC$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,AD$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,AE$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,AF$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,AG$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,AH$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,AI$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,AJ$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,AK$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,AL$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,AM$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,AN$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,AO$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,AP$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,AQ$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,AR$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,AS$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,AT$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,AU$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,AV$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,AW$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,AX$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,AY$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,AZ$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,BA$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,BB$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,BC$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,BD$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,BE$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,BF$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,BG$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,BH$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,BI$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,BJ$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,BK$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,BL$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,BM$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,BN$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,BO$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,BP$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,BQ$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,BR$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,BS$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,BT$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,BU$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,BV$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,BW$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,BX$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,BY$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,BZ$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,CA$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,CB$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,CC$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,CD$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,CE$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,CF$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,CG$15)","v":0},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,CH$15)","v":2000000},{"$f":"SUMIFS($Z1950:$CJ1950,$Z$2:$CJ$2,CI$15)","v":0}]
[{"$f":"ROW()","v":1956},null,null,null,null,null,{"$f":"IF($R1956=\"^\",IF(COUNTIF(Lists!$13:$13,H1956)=1,0,1),0)","v":0},{"$f":"H1954","v":"Приобретение ЗУ"},{"$f":"I1955","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$154","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",1,null,{"$f":"IF(G1956<>0,1,IF(OR($Q1956=\"\",$Q1956=0),0,IF($R1956=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1956))),$Q1956)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":1964},null,null,null,null,null,{"$f":"IF($R1964=\"^\",IF(COUNTIF(Lists!$13:$13,H1964)=1,0,1),0)","v":0},{"$f":"H1963","v":"Приобретение ЗУ"},{"$f":"Mrkting!$I$162","v":"Применяется процентное распределение трафика"}]
[{"$f":"ROW()","v":1969},null,null,null,null,null,{"$f":"IF($R1969=\"^\",IF(COUNTIF(Lists!$13:$13,H1969)=1,0,1),0)","v":0},{"$f":"Items!$I$18","v":"Расходы на аренду ЗУ"},null,null,null,{"$f":"L1949","v":7},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z1969:$CJ1969)","v":9000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA1801:AA1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50000},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA1801:AB1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50000},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA1801:AC1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50000},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA1801:AD1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50000},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA1801:AE1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50000},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA1801:AF1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50000},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA1801:AG1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50000},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA1801:AH1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50000},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA1801:AI1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50000},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA1801:AJ1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50000},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA1801:AK1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50000},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA1801:AL1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50000},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA1801:AM1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":100000},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA1801:AN1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":100000},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA1801:AO1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":100000},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA1801:AP1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":100000},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA1801:AQ1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":100000},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA1801:AR1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":100000},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA1801:AS1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":100000},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA1801:AT1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":100000},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA1801:AU1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":100000},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA1801:AV1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":100000},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA1801:AW1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":100000},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA1801:AX1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":100000},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA1801:AY1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":150000},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA1801:AZ1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":150000},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA1801:BA1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":150000},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA1801:BB1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":150000},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA1801:BC1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":150000},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA1801:BD1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":150000},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA1801:BE1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":150000},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA1801:BF1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":150000},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA1801:BG1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":150000},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA1801:BH1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":150000},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA1801:BI1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":150000},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA1801:BJ1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":150000},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA1801:BK1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":200000},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA1801:BL1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":200000},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA1801:BM1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":200000},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA1801:BN1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":200000},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA1801:BO1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":200000},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA1801:BP1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":200000},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA1801:BQ1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":200000},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA1801:BR1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":200000},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA1801:BS1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":200000},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA1801:BT1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":200000},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA1801:BU1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":200000},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA1801:BV1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":200000},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA1801:BW1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA1801:BX1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA1801:BY1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA1801:BZ1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA1801:CA1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA1801:CB1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA1801:CC1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA1801:CD1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA1801:CE1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA1801:CF1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA1801:CG1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA1801:CH1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA1801:CI1801,INDIRECT(ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A1971,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":1978},null,null,null,null,null,{"$f":"IF($R1978=\"^\",IF(COUNTIF(Lists!$13:$13,H1978)=1,0,1),0)","v":0},{"$f":"H1974","v":"Расходы на аренду ЗУ"},{"$f":"I1975","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$156","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q1977/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.1111111111111111},null,{"$f":"IF(G1978<>0,1,IF(OR($Q1978=\"\",$Q1978=0),0,IF($R1978=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1978))),$Q1978)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q1978-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q1977/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":1986},null,null,null,null,null,{"$f":"IF($R1986=\"^\",IF(COUNTIF(Lists!$13:$13,H1986)=1,0,1),0)","v":0},{"$f":"H1983","v":"Расходы на аренду ЗУ"},{"$f":"I1984","v":"Применяется процентное распределение трафика"},{"$f":"Mrkting!$J$164","v":"обратный порядок распределения учета расхода"},null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($Q1971-SUM($Z1986:$CJ1986))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,AA$15)","v":0},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,AB$15)","v":64903.846153846149},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,AC$15)","v":64903.846153846149},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,AD$15)","v":64903.846153846149},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,AE$15)","v":64903.846153846149},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,AF$15)","v":64903.846153846149},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,AG$15)","v":64903.846153846149},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,AH$15)","v":64903.846153846149},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,AI$15)","v":64903.846153846149},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,AJ$15)","v":64903.846153846149},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,AK$15)","v":64903.846153846149},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,AL$15)","v":64903.846153846149},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,AM$15)","v":64903.846153846149},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,AN$15)","v":64903.846153846149},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,AO$15)","v":64903.846153846149},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,AP$15)","v":64903.846153846149},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,AQ$15)","v":64903.846153846149},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,AR$15)","v":64903.846153846149},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,AS$15)","v":64903.846153846149},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,AT$15)","v":64903.846153846149},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,AU$15)","v":64903.846153846149},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,AV$15)","v":64903.846153846149},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,AW$15)","v":64903.846153846149},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,AX$15)","v":64903.846153846149},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,AY$15)","v":64903.846153846149},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,AZ$15)","v":64903.846153846149},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,BA$15)","v":64903.846153846149},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,BB$15)","v":64903.846153846149},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,BC$15)","v":64903.846153846149},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,BD$15)","v":64903.846153846149},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,BE$15)","v":64903.846153846149},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,BF$15)","v":64903.846153846149},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,BG$15)","v":64903.846153846149},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,BH$15)","v":64903.846153846149},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,BI$15)","v":64903.846153846149},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,BJ$15)","v":63100.961538461546},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,BK$15)","v":63100.961538461546},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,BL$15)","v":57692.307692307695},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,BM$15)","v":57692.307692307695},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,BN$15)","v":52283.653846153851},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,BO$15)","v":52283.653846153851},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,BP$15)","v":46875},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,BQ$15)","v":46875},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,BR$15)","v":41466.346153846149},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,BS$15)","v":41466.346153846149},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,BT$15)","v":36057.692307692312},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,BU$15)","v":36057.692307692312},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,BV$15)","v":30649.038461538461},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,BW$15)","v":30649.038461538461},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,BX$15)","v":25240.384615384613},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,BY$15)","v":25240.384615384613},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,BZ$15)","v":19831.73076923077},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,CA$15)","v":19831.73076923077},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,CB$15)","v":14423.076923076924},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,CC$15)","v":14423.076923076924},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,CD$15)","v":9014.423076923078},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,CE$15)","v":9014.423076923078},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,CF$15)","v":0},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,CG$15)","v":0},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,CH$15)","v":0},{"$f":"$Q1971*SUMIFS($Z1985:$CJ1985,$Z$2:$CJ$2,CI$15)","v":0}]
[{"$f":"ROW()","v":1991},null,null,null,null,null,{"$f":"IF($R1991=\"^\",IF(COUNTIF(Lists!$13:$13,H1991)=1,0,1),0)","v":0},{"$f":"IF(Q1990=Lists!$BG$16,Lists!$AY$13,Lists!$BC$13)","v":"натуральные факторы переменных расходов маркетинга"},"Выбираем показатель (фактор) зависимости",null,null,null,null,null,null,"*","Трафик","^",{"$f":"IF(G1991<>0,1,IF(OR($Q1991=\"\",$Q1991=0),0,IF($R1991=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1991))),$Q1991)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":1999},null,null,null,null,null,{"$f":"IF($R1999=\"^\",IF(COUNTIF(Lists!$13:$13,H1999)=1,0,1),0)","v":0},{"$f":"H1994","v":"Расходы на привлечение туристов"},{"$f":"I1995","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$157","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,{"$f":"100%-Q1996","v":0},null,{"$f":"IF(G1999<>0,1,IF(OR($Q1999=\"\",$Q1999=0),0,IF($R1999=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H1999))),$Q1999)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q1999-(100%-Q1996))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":2007}]
[{"$f":"ROW()","v":2012}]
[{"$f":"ROW()","v":2020},null,null,null,null,null,{"$f":"IF($R2020=\"^\",IF(COUNTIF(Lists!$13:$13,H2020)=1,0,1),0)","v":0},{"$f":"H2013","v":"Рекламные расходы"},{"$f":"I2014","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$159","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q2019/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G2020<>0,1,IF(OR($Q2020=\"\",$Q2020=0),0,IF($R2020=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H2020))),$Q2020)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q2020-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q2019/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":2027},null,null,null,null,null,{"$f":"IF($R2027=\"^\",IF(COUNTIF(Lists!$13:$13,H2027)=1,0,1),0)","v":0},{"$f":"Items!$M$18","v":"Расходы на поддержание конверсии"},null,null,null,{"$f":"K1798","v":7},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z2027:$CJ2027)","v":2160000},null,null,{"$f":"IF(AA$11=\"\",0,$Q2030*SUMIFS(AA$15:AA2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":10000},{"$f":"IF(AB$11=\"\",0,$Q2030*SUMIFS(AB$15:AB2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":10000},{"$f":"IF(AC$11=\"\",0,$Q2030*SUMIFS(AC$15:AC2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":12000.000000000002},{"$f":"IF(AD$11=\"\",0,$Q2030*SUMIFS(AD$15:AD2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":12000.000000000002},{"$f":"IF(AE$11=\"\",0,$Q2030*SUMIFS(AE$15:AE2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":14000.000000000002},{"$f":"IF(AF$11=\"\",0,$Q2030*SUMIFS(AF$15:AF2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":14000.000000000002},{"$f":"IF(AG$11=\"\",0,$Q2030*SUMIFS(AG$15:AG2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":16000},{"$f":"IF(AH$11=\"\",0,$Q2030*SUMIFS(AH$15:AH2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":16000},{"$f":"IF(AI$11=\"\",0,$Q2030*SUMIFS(AI$15:AI2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":18000},{"$f":"IF(AJ$11=\"\",0,$Q2030*SUMIFS(AJ$15:AJ2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":18000},{"$f":"IF(AK$11=\"\",0,$Q2030*SUMIFS(AK$15:AK2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":20000},{"$f":"IF(AL$11=\"\",0,$Q2030*SUMIFS(AL$15:AL2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":20000},{"$f":"IF(AM$11=\"\",0,$Q2030*SUMIFS(AM$15:AM2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":22000},{"$f":"IF(AN$11=\"\",0,$Q2030*SUMIFS(AN$15:AN2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":22000},{"$f":"IF(AO$11=\"\",0,$Q2030*SUMIFS(AO$15:AO2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":24000.000000000004},{"$f":"IF(AP$11=\"\",0,$Q2030*SUMIFS(AP$15:AP2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":24000.000000000004},{"$f":"IF(AQ$11=\"\",0,$Q2030*SUMIFS(AQ$15:AQ2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":26000},{"$f":"IF(AR$11=\"\",0,$Q2030*SUMIFS(AR$15:AR2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":26000},{"$f":"IF(AS$11=\"\",0,$Q2030*SUMIFS(AS$15:AS2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":28000.000000000004},{"$f":"IF(AT$11=\"\",0,$Q2030*SUMIFS(AT$15:AT2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":28000.000000000004},{"$f":"IF(AU$11=\"\",0,$Q2030*SUMIFS(AU$15:AU2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":30000.000000000004},{"$f":"IF(AV$11=\"\",0,$Q2030*SUMIFS(AV$15:AV2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":30000.000000000004},{"$f":"IF(AW$11=\"\",0,$Q2030*SUMIFS(AW$15:AW2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":32000},{"$f":"IF(AX$11=\"\",0,$Q2030*SUMIFS(AX$15:AX2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":32000},{"$f":"IF(AY$11=\"\",0,$Q2030*SUMIFS(AY$15:AY2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":34000},{"$f":"IF(AZ$11=\"\",0,$Q2030*SUMIFS(AZ$15:AZ2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":34000},{"$f":"IF(BA$11=\"\",0,$Q2030*SUMIFS(BA$15:BA2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":36000},{"$f":"IF(BB$11=\"\",0,$Q2030*SUMIFS(BB$15:BB2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":36000},{"$f":"IF(BC$11=\"\",0,$Q2030*SUMIFS(BC$15:BC2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":38000},{"$f":"IF(BD$11=\"\",0,$Q2030*SUMIFS(BD$15:BD2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":38000},{"$f":"IF(BE$11=\"\",0,$Q2030*SUMIFS(BE$15:BE2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":40000},{"$f":"IF(BF$11=\"\",0,$Q2030*SUMIFS(BF$15:BF2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":40000},{"$f":"IF(BG$11=\"\",0,$Q2030*SUMIFS(BG$15:BG2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":42000.000000000007},{"$f":"IF(BH$11=\"\",0,$Q2030*SUMIFS(BH$15:BH2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":42000.000000000007},{"$f":"IF(BI$11=\"\",0,$Q2030*SUMIFS(BI$15:BI2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":44000.000000000007},{"$f":"IF(BJ$11=\"\",0,$Q2030*SUMIFS(BJ$15:BJ2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":44000.000000000007},{"$f":"IF(BK$11=\"\",0,$Q2030*SUMIFS(BK$15:BK2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":46000},{"$f":"IF(BL$11=\"\",0,$Q2030*SUMIFS(BL$15:BL2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":46000},{"$f":"IF(BM$11=\"\",0,$Q2030*SUMIFS(BM$15:BM2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":48000},{"$f":"IF(BN$11=\"\",0,$Q2030*SUMIFS(BN$15:BN2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":48000},{"$f":"IF(BO$11=\"\",0,$Q2030*SUMIFS(BO$15:BO2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":50000},{"$f":"IF(BP$11=\"\",0,$Q2030*SUMIFS(BP$15:BP2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":50000},{"$f":"IF(BQ$11=\"\",0,$Q2030*SUMIFS(BQ$15:BQ2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":50000},{"$f":"IF(BR$11=\"\",0,$Q2030*SUMIFS(BR$15:BR2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":50000},{"$f":"IF(BS$11=\"\",0,$Q2030*SUMIFS(BS$15:BS2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":50000},{"$f":"IF(BT$11=\"\",0,$Q2030*SUMIFS(BT$15:BT2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":50000},{"$f":"IF(BU$11=\"\",0,$Q2030*SUMIFS(BU$15:BU2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":50000},{"$f":"IF(BV$11=\"\",0,$Q2030*SUMIFS(BV$15:BV2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":50000},{"$f":"IF(BW$11=\"\",0,$Q2030*SUMIFS(BW$15:BW2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":50000},{"$f":"IF(BX$11=\"\",0,$Q2030*SUMIFS(BX$15:BX2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":50000},{"$f":"IF(BY$11=\"\",0,$Q2030*SUMIFS(BY$15:BY2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":50000},{"$f":"IF(BZ$11=\"\",0,$Q2030*SUMIFS(BZ$15:BZ2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":50000},{"$f":"IF(CA$11=\"\",0,$Q2030*SUMIFS(CA$15:CA2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":50000},{"$f":"IF(CB$11=\"\",0,$Q2030*SUMIFS(CB$15:CB2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":50000},{"$f":"IF(CC$11=\"\",0,$Q2030*SUMIFS(CC$15:CC2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":50000},{"$f":"IF(CD$11=\"\",0,$Q2030*SUMIFS(CD$15:CD2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":50000},{"$f":"IF(CE$11=\"\",0,$Q2030*SUMIFS(CE$15:CE2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":50000},{"$f":"IF(CF$11=\"\",0,$Q2030*SUMIFS(CF$15:CF2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":50000},{"$f":"IF(CG$11=\"\",0,$Q2030*SUMIFS(CG$15:CG2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":50000},{"$f":"IF(CH$11=\"\",0,$Q2030*SUMIFS(CH$15:CH2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":50000},{"$f":"IF(CI$11=\"\",0,$Q2030*SUMIFS(CI$15:CI2026,$H$15:$H2026,$Q2029,$I$15:$I2026,\"\",$L$15:$L2026,$L2027))","v":0}]
[{"$f":"ROW()","v":2033},null,null,null,null,null,{"$f":"IF($R2033=\"^\",IF(COUNTIF(Lists!$13:$13,H2033)=1,0,1),0)","v":0},{"$f":"H2032","v":"Расходы на поддержание конверсии"},{"$f":"Mrkting!$I$153","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":2034},null,null,null,null,null,{"$f":"IF($R2034=\"^\",IF(COUNTIF(Lists!$13:$13,H2034)=1,0,1),0)","v":0},{"$f":"H2032","v":"Расходы на поддержание конверсии"},{"$f":"I2033","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$154","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",1,null,{"$f":"IF(G2034<>0,1,IF(OR($Q2034=\"\",$Q2034=0),0,IF($R2034=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H2034))),$Q2034)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":2035},null,null,null,null,null,{"$f":"IF($R2035=\"^\",IF(COUNTIF(Lists!$13:$13,H2035)=1,0,1),0)","v":0},{"$f":"H2032","v":"Расходы на поддержание конверсии"},{"$f":"I2033","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$155","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G2035<>0,1,IF(OR($Q2035=\"\",$Q2035=0),0,IF($R2035=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H2035))),$Q2035)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":2036},null,null,null,null,null,{"$f":"IF($R2036=\"^\",IF(COUNTIF(Lists!$13:$13,H2036)=1,0,1),0)","v":0},{"$f":"H2032","v":"Расходы на поддержание конверсии"},{"$f":"I2033","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$156","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q2035/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G2036<>0,1,IF(OR($Q2036=\"\",$Q2036=0),0,IF($R2036=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H2036))),$Q2036)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q2036-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q2035/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":2037},null,null,null,null,null,{"$f":"IF($R2037=\"^\",IF(COUNTIF(Lists!$13:$13,H2037)=1,0,1),0)","v":0},{"$f":"H2032","v":"Расходы на поддержание конверсии"},{"$f":"I2033","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$157","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,{"$f":"100%-Q2034","v":0},null,{"$f":"IF(G2037<>0,1,IF(OR($Q2037=\"\",$Q2037=0),0,IF($R2037=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H2037))),$Q2037)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q2037-(100%-Q2034))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":2038},null,null,null,null,null,{"$f":"IF($R2038=\"^\",IF(COUNTIF(Lists!$13:$13,H2038)=1,0,1),0)","v":0},{"$f":"H2032","v":"Расходы на поддержание конверсии"},{"$f":"I2033","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$158","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G2038<>0,1,IF(OR($Q2038=\"\",$Q2038=0),0,IF($R2038=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H2038))),$Q2038)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":2039},null,null,null,null,null,{"$f":"IF($R2039=\"^\",IF(COUNTIF(Lists!$13:$13,H2039)=1,0,1),0)","v":0},{"$f":"H2032","v":"Расходы на поддержание конверсии"},{"$f":"I2033","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$159","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q2038/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G2039<>0,1,IF(OR($Q2039=\"\",$Q2039=0),0,IF($R2039=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H2039))),$Q2039)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q2039-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q2038/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":2040}]
[{"$f":"ROW()","v":2041},null,null,null,null,null,{"$f":"IF($R2041=\"^\",IF(COUNTIF(Lists!$13:$13,H2041)=1,0,1),0)","v":0},{"$f":"H2027","v":"Расходы на поддержание конверсии"},null,null,null,{"$f":"K1798","v":7},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z2041:$CJ2041)","v":2135000},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA2027:AA2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA2027:AB2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA2027:AC2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":11000},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA2027:AD2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12000.000000000002},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA2027:AE2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":13000.000000000002},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA2027:AF2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":14000.000000000002},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA2027:AG2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15000},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA2027:AH2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":16000},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA2027:AI2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":17000},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA2027:AJ2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":18000},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA2027:AK2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":19000},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA2027:AL2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20000},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA2027:AM2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":21000},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA2027:AN2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":22000},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA2027:AO2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":23000},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA2027:AP2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":24000.000000000004},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA2027:AQ2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":25000},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA2027:AR2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":26000},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA2027:AS2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":27000},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA2027:AT2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":28000.000000000004},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA2027:AU2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":29000.000000000004},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA2027:AV2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000.000000000004},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA2027:AW2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":31000},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA2027:AX2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":32000},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA2027:AY2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":33000},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA2027:AZ2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":34000},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA2027:BA2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":35000},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA2027:BB2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA2027:BC2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":37000},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA2027:BD2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":38000},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA2027:BE2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":39000},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA2027:BF2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":40000},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA2027:BG2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":41000},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA2027:BH2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":42000.000000000007},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA2027:BI2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43000.000000000007},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA2027:BJ2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":44000.000000000007},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA2027:BK2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":45000},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA2027:BL2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":46000},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA2027:BM2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":47000},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA2027:BN2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":48000},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA2027:BO2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":49000},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA2027:BP2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50000},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA2027:BQ2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50000},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA2027:BR2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50000},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA2027:BS2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50000},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA2027:BT2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50000},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA2027:BU2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50000},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA2027:BV2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50000},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA2027:BW2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50000},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA2027:BX2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50000},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA2027:BY2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50000},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA2027:BZ2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50000},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA2027:CA2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50000},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA2027:CB2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50000},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA2027:CC2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50000},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA2027:CD2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50000},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA2027:CE2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50000},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA2027:CF2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50000},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA2027:CG2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50000},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA2027:CH2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50000},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA2027:CI2027,INDIRECT(ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A2044,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":2042},null,null,null,null,null,{"$f":"IF($R2042=\"^\",IF(COUNTIF(Lists!$13:$13,H2042)=1,0,1),0)","v":0},{"$f":"H2041","v":"Расходы на поддержание конверсии"},{"$f":"Mrkting!$I$222","v":"Задаем через %-ное распределение"}]
[{"$f":"ROW()","v":2043},null,null,null,null,null,{"$f":"IF($R2043=\"^\",IF(COUNTIF(Lists!$13:$13,H2043)=1,0,1),0)","v":0},{"$f":"H2041","v":"Расходы на поддержание конверсии"},{"$f":"I2042","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$163","v":"%-ное распределение учета расходов"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(ABS($X2043-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z2043:$CJ2043)","v":1},"*",null,{"$f":"100%-SUM($AB2043:$CJ2043)","v":0.5},0.5]
[{"$f":"ROW()","v":2044},null,null,null,null,null,{"$f":"IF($R2044=\"^\",IF(COUNTIF(Lists!$13:$13,H2044)=1,0,1),0)","v":0},{"$f":"H2041","v":"Расходы на поддержание конверсии"},{"$f":"I2042","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$164","v":"обратный порядок распределения учета расхода"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X2043-SUM($Z2044:$CJ2044))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,AA$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,AB$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,AC$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,AD$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,AE$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,AF$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,AG$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,AH$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,AI$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,AJ$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,AK$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,AL$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,AM$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,AN$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,AO$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,AP$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,AQ$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,AR$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,AS$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,AT$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,AU$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,AV$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,AW$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,AX$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,AY$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,AZ$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,BA$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,BB$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,BC$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,BD$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,BE$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,BF$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,BG$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,BH$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,BI$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,BJ$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,BK$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,BL$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,BM$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,BN$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,BO$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,BP$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,BQ$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,BR$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,BS$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,BT$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,BU$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,BV$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,BW$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,BX$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,BY$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,BZ$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,CA$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,CB$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,CC$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,CD$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,CE$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,CF$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,CG$15)","v":0},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,CH$15)","v":0.5},{"$f":"SUMIFS($Z2043:$CJ2043,$Z$2:$CJ$2,CI$15)","v":0.5}]
[{"$f":"ROW()","v":2045}]
[{"$f":"ROW()","v":2046},null,null,null,null,null,{"$f":"IF($R2046=\"^\",IF(COUNTIF(Lists!$13:$13,H2046)=1,0,1),0)","v":0},{"$f":"Items!$Q$16","v":"ФОТ сотрудников маркетинга"},null,null,null,{"$f":"K1798","v":7},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z2046:$CJ2046)","v":12423377.795399996},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2<$Q2048,AA$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((AA$2-$Q2048)/12))))","v":195000},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2<$Q2048,AB$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((AB$2-$Q2048)/12))))","v":195000},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2<$Q2048,AC$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((AC$2-$Q2048)/12))))","v":195000},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2<$Q2048,AD$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((AD$2-$Q2048)/12))))","v":195000},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2<$Q2048,AE$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((AE$2-$Q2048)/12))))","v":195000},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2<$Q2048,AF$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((AF$2-$Q2048)/12))))","v":195000},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2<$Q2048,AG$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((AG$2-$Q2048)/12))))","v":195000},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2<$Q2048,AH$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((AH$2-$Q2048)/12))))","v":195000},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2<$Q2048,AI$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((AI$2-$Q2048)/12))))","v":195000},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2<$Q2048,AJ$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((AJ$2-$Q2048)/12))))","v":195000},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2<$Q2048,AK$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((AK$2-$Q2048)/12))))","v":195000},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2<$Q2048,AL$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((AL$2-$Q2048)/12))))","v":195000},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2<$Q2048,AM$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((AM$2-$Q2048)/12))))","v":200850},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2<$Q2048,AN$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((AN$2-$Q2048)/12))))","v":200850},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2<$Q2048,AO$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((AO$2-$Q2048)/12))))","v":200850},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2<$Q2048,AP$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((AP$2-$Q2048)/12))))","v":200850},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2<$Q2048,AQ$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((AQ$2-$Q2048)/12))))","v":200850},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2<$Q2048,AR$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((AR$2-$Q2048)/12))))","v":200850},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2<$Q2048,AS$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((AS$2-$Q2048)/12))))","v":200850},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2<$Q2048,AT$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((AT$2-$Q2048)/12))))","v":200850},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2<$Q2048,AU$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((AU$2-$Q2048)/12))))","v":200850},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2<$Q2048,AV$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((AV$2-$Q2048)/12))))","v":200850},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2<$Q2048,AW$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((AW$2-$Q2048)/12))))","v":200850},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2<$Q2048,AX$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((AX$2-$Q2048)/12))))","v":200850},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2<$Q2048,AY$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((AY$2-$Q2048)/12))))","v":206875.5},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2<$Q2048,AZ$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((AZ$2-$Q2048)/12))))","v":206875.5},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2<$Q2048,BA$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((BA$2-$Q2048)/12))))","v":206875.5},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2<$Q2048,BB$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((BB$2-$Q2048)/12))))","v":206875.5},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2<$Q2048,BC$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((BC$2-$Q2048)/12))))","v":206875.5},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2<$Q2048,BD$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((BD$2-$Q2048)/12))))","v":206875.5},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2<$Q2048,BE$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((BE$2-$Q2048)/12))))","v":206875.5},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2<$Q2048,BF$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((BF$2-$Q2048)/12))))","v":206875.5},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2<$Q2048,BG$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((BG$2-$Q2048)/12))))","v":206875.5},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2<$Q2048,BH$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((BH$2-$Q2048)/12))))","v":206875.5},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2<$Q2048,BI$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((BI$2-$Q2048)/12))))","v":206875.5},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2<$Q2048,BJ$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((BJ$2-$Q2048)/12))))","v":206875.5},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2<$Q2048,BK$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((BK$2-$Q2048)/12))))","v":213081.76500000001},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2<$Q2048,BL$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((BL$2-$Q2048)/12))))","v":213081.76500000001},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2<$Q2048,BM$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((BM$2-$Q2048)/12))))","v":213081.76500000001},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2<$Q2048,BN$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((BN$2-$Q2048)/12))))","v":213081.76500000001},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2<$Q2048,BO$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((BO$2-$Q2048)/12))))","v":213081.76500000001},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2<$Q2048,BP$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((BP$2-$Q2048)/12))))","v":213081.76500000001},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2<$Q2048,BQ$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((BQ$2-$Q2048)/12))))","v":213081.76500000001},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2<$Q2048,BR$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((BR$2-$Q2048)/12))))","v":213081.76500000001},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2<$Q2048,BS$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((BS$2-$Q2048)/12))))","v":213081.76500000001},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2<$Q2048,BT$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((BT$2-$Q2048)/12))))","v":213081.76500000001},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2<$Q2048,BU$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((BU$2-$Q2048)/12))))","v":213081.76500000001},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2<$Q2048,BV$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((BV$2-$Q2048)/12))))","v":213081.76500000001},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2<$Q2048,BW$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((BW$2-$Q2048)/12))))","v":219474.21794999999},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2<$Q2048,BX$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((BX$2-$Q2048)/12))))","v":219474.21794999999},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2<$Q2048,BY$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((BY$2-$Q2048)/12))))","v":219474.21794999999},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2<$Q2048,BZ$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((BZ$2-$Q2048)/12))))","v":219474.21794999999},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2<$Q2048,CA$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((CA$2-$Q2048)/12))))","v":219474.21794999999},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2<$Q2048,CB$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((CB$2-$Q2048)/12))))","v":219474.21794999999},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2<$Q2048,CC$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((CC$2-$Q2048)/12))))","v":219474.21794999999},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2<$Q2048,CD$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((CD$2-$Q2048)/12))))","v":219474.21794999999},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2<$Q2048,CE$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((CE$2-$Q2048)/12))))","v":219474.21794999999},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2<$Q2048,CF$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((CF$2-$Q2048)/12))))","v":219474.21794999999},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2<$Q2048,CG$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((CG$2-$Q2048)/12))))","v":219474.21794999999},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2<$Q2048,CH$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((CH$2-$Q2048)/12))))","v":219474.21794999999},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2<$Q2048,CI$2>$Q2050),0,$Q2051*$Q2052*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2053,INT((CI$2-$Q2048)/12))))","v":0}]
[{"$f":"ROW()","v":2047},null,null,null,null,null,{"$f":"IF($R2047=\"^\",IF(COUNTIF(Lists!$13:$13,H2047)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},"Начальная дата начисления ФОТ",null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","2021-07-01","^",{"$f":"IF(G2047<>0,1,IF(OR($Q2047=\"\",$Q2047=0),0,IF($R2047=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H2047))),$Q2047)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":2048},null,null,null,null,null,{"$f":"IF($R2048=\"^\",IF(COUNTIF(Lists!$13:$13,H2048)=1,0,1),0)","v":0},{"$f":"H2046","v":"ФОТ сотрудников маркетинга"},{"$f":"I2047","v":"Начальная дата начисления ФОТ"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q2047)=0,Q2047=0,Q2047=\"\"),1,SUMIFS($2:$2,$11:$11,Q2047))","v":1},null,{"$f":"IF(G2048<>0,1,IF(OR($Q2048=\"\",$Q2048=0),0,IF($R2048=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H2048))),$Q2048)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q2048-IF(OR(SUMIFS($2:$2,$11:$11,Q2047)=0,Q2047=0,Q2047=\"\"),1,SUMIFS($2:$2,$11:$11,Q2047)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":2049},null,null,null,null,null,{"$f":"IF($R2049=\"^\",IF(COUNTIF(Lists!$13:$13,H2049)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},"Конечная дата начисления ФОТ",null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G2049<>0,1,IF(OR($Q2049=\"\",$Q2049=0),0,IF($R2049=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H2049))),$Q2049)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":2050},null,null,null,null,null,{"$f":"IF($R2050=\"^\",IF(COUNTIF(Lists!$13:$13,H2050)=1,0,1),0)","v":0},{"$f":"H2046","v":"ФОТ сотрудников маркетинга"},{"$f":"I2049","v":"Конечная дата начисления ФОТ"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q2049)=0,Q2049=0,Q2049=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q2049))","v":60},null,{"$f":"IF(G2050<>0,1,IF(OR($Q2050=\"\",$Q2050=0),0,IF($R2050=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H2050))),$Q2050)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q2050-IF(OR(SUMIFS($2:$2,$11:$11,Q2049)=0,Q2049=0,Q2049=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q2049)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":2051},null,null,null,null,null,{"$f":"IF($R2051=\"^\",IF(COUNTIF(Lists!$13:$13,H2051)=1,0,1),0)","v":0},{"$f":"H2046","v":"ФОТ сотрудников маркетинга"},"Количество сотрудников",null,null,null,"кол-во сотр.",null,null,"*",1,null,{"$f":"IF(G2051<>0,1,IF(OR($Q2051=\"\",$Q2051=0),0,IF($R2051=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H2051))),$Q2051)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":2052},null,null,null,null,null,{"$f":"IF($R2052=\"^\",IF(COUNTIF(Lists!$13:$13,H2052)=1,0,1),0)","v":0},{"$f":"H2046","v":"ФОТ сотрудников маркетинга"},"Средняя месячная з/п, вкл. НДФЛ, 1 сотрудника",null,null,null,"руб./мес.",null,null,"*",65000,null,{"$f":"IF(G2052<>0,1,IF(OR($Q2052=\"\",$Q2052=0),0,IF($R2052=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H2052))),$Q2052)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":2053},null,null,null,null,null,{"$f":"IF($R2053=\"^\",IF(COUNTIF(Lists!$13:$13,H2053)=1,0,1),0)","v":0},{"$f":"H2046","v":"ФОТ сотрудников маркетинга"},"Ежегодная индексация ФОТ",null,null,null,"%г",null,null,"*",0.03,null,{"$f":"IF(G2053<>0,1,IF(OR($Q2053=\"\",$Q2053=0),0,IF($R2053=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H2053))),$Q2053)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":2054}]
[{"$f":"ROW()","v":2055},null,null,null,null,null,{"$f":"IF($R2055=\"^\",IF(COUNTIF(Lists!$13:$13,H2055)=1,0,1),0)","v":0},{"$f":"H2046","v":"ФОТ сотрудников маркетинга"},null,null,null,{"$f":"K1798","v":7},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z2055:$CJ2055)","v":12386798.759074997},null,null,{"$f":"IF(AA$11=\"\",0,$Q2057*(IF(AA$2=1,SUMIFS($Z2046:$CJ2046,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q2059))+($Q2059-INT($Q2059))*SUMIFS($Z2046:$CJ2046,$Z$2:$CJ$2,INT($Q2059)+1),0)+($Q2059-INT($Q2059))*SUMIFS($Z2046:$CJ2046,$Z$2:$CJ$2,AA$2+INT($Q2059)+1)+(INT($Q2059)+1-$Q2059)*SUMIFS($Z2046:$CJ2046,$Z$2:$CJ$2,AA$2+INT($Q2059)))+$Q2060*((-$Q2062-INT(-$Q2062))*SUMIFS($Z2046:$CJ2046,$Z$2:$CJ$2,AA$2+INT(-$Q2062)+1)+(INT(-$Q2062)+1+$Q2062)*SUMIFS($Z2046:$CJ2046,$Z$2:$CJ$2,AA$2+INT(-$Q2062))))","v":162500},195000,195000,195000,195000,195000,195000,195000,195000,195000,195000,195000,199875,200850,200850,200850,200850,200850,200850,200850,200850,200850,200850,200850,205871.25,206875.5,206875.5,206875.5,206875.5,206875.5,206875.5,206875.5,206875.5,206875.5,206875.5,206875.5,212047.38750000001,213081.76500000001,213081.76500000001,213081.76500000001,213081.76500000001,213081.76500000001,213081.76500000001,213081.76500000001,213081.76500000001,213081.76500000001,213081.76500000001,213081.76500000001,218408.809125,219474.21794999999,219474.21794999999,219474.21794999999,219474.21794999999,219474.21794999999,219474.21794999999,219474.21794999999,219474.21794999999,219474.21794999999,219474.21794999999,219474.21794999999,0]
[{"$f":"ROW()","v":2056},null,null,null,null,null,{"$f":"IF($R2056=\"^\",IF(COUNTIF(Lists!$13:$13,H2056)=1,0,1),0)","v":0},{"$f":"H2055","v":"ФОТ сотрудников маркетинга"},{"$f":"Mrkting!$I$153","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":2057},null,null,null,null,null,{"$f":"IF($R2057=\"^\",IF(COUNTIF(Lists!$13:$13,H2057)=1,0,1),0)","v":0},{"$f":"H2055","v":"ФОТ сотрудников маркетинга"},{"$f":"I2056","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$154","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",0.5,null,{"$f":"IF(G2057<>0,1,IF(OR($Q2057=\"\",$Q2057=0),0,IF($R2057=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H2057))),$Q2057)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":2058},null,null,null,null,null,{"$f":"IF($R2058=\"^\",IF(COUNTIF(Lists!$13:$13,H2058)=1,0,1),0)","v":0},{"$f":"H2055","v":"ФОТ сотрудников маркетинга"},{"$f":"I2056","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$155","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G2058<>0,1,IF(OR($Q2058=\"\",$Q2058=0),0,IF($R2058=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H2058))),$Q2058)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":2059},null,null,null,null,null,{"$f":"IF($R2059=\"^\",IF(COUNTIF(Lists!$13:$13,H2059)=1,0,1),0)","v":0},{"$f":"H2055","v":"ФОТ сотрудников маркетинга"},{"$f":"I2056","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$156","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q2058/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G2059<>0,1,IF(OR($Q2059=\"\",$Q2059=0),0,IF($R2059=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H2059))),$Q2059)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q2059-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q2058/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":2060},null,null,null,null,null,{"$f":"IF($R2060=\"^\",IF(COUNTIF(Lists!$13:$13,H2060)=1,0,1),0)","v":0},{"$f":"H2055","v":"ФОТ сотрудников маркетинга"},{"$f":"I2056","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$157","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,{"$f":"100%-Q2057","v":0.5},null,{"$f":"IF(G2060<>0,1,IF(OR($Q2060=\"\",$Q2060=0),0,IF($R2060=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H2060))),$Q2060)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q2060-(100%-Q2057))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":2061},null,null,null,null,null,{"$f":"IF($R2061=\"^\",IF(COUNTIF(Lists!$13:$13,H2061)=1,0,1),0)","v":0},{"$f":"H2055","v":"ФОТ сотрудников маркетинга"},{"$f":"I2056","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$158","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",30,null,{"$f":"IF(G2061<>0,1,IF(OR($Q2061=\"\",$Q2061=0),0,IF($R2061=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H2061))),$Q2061)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":2062},null,null,null,null,null,{"$f":"IF($R2062=\"^\",IF(COUNTIF(Lists!$13:$13,H2062)=1,0,1),0)","v":0},{"$f":"H2055","v":"ФОТ сотрудников маркетинга"},{"$f":"I2056","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$159","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q2061/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.33333333333333331},null,{"$f":"IF(G2062<>0,1,IF(OR($Q2062=\"\",$Q2062=0),0,IF($R2062=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H2062))),$Q2062)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q2062-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q2061/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":2063}]
[{"$f":"ROW()","v":2064},null,null,null,null,null,{"$f":"IF($R2064=\"^\",IF(COUNTIF(Lists!$13:$13,H2064)=1,0,1),0)","v":0},{"$f":"H2046","v":"ФОТ сотрудников маркетинга"},null,null,null,{"$f":"K1798","v":7},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z2064:$CJ2064)","v":12423377.795399996},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA2046:AA2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":195000},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA2046:AB2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":195000},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA2046:AC2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":195000},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA2046:AD2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":195000},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA2046:AE2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":195000},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA2046:AF2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":195000},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA2046:AG2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":195000},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA2046:AH2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":195000},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA2046:AI2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":195000},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA2046:AJ2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":195000},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA2046:AK2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":195000},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA2046:AL2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":195000},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA2046:AM2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":200850},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA2046:AN2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":200850},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA2046:AO2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":200850},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA2046:AP2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":200850},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA2046:AQ2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":200850},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA2046:AR2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":200850},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA2046:AS2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":200850},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA2046:AT2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":200850},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA2046:AU2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":200850},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA2046:AV2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":200850},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA2046:AW2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":200850},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA2046:AX2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":200850},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA2046:AY2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":206875.5},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA2046:AZ2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":206875.5},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA2046:BA2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":206875.5},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA2046:BB2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":206875.5},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA2046:BC2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":206875.5},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA2046:BD2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":206875.5},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA2046:BE2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":206875.5},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA2046:BF2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":206875.5},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA2046:BG2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":206875.5},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA2046:BH2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":206875.5},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA2046:BI2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":206875.5},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA2046:BJ2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":206875.5},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA2046:BK2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":213081.76500000001},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA2046:BL2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":213081.76500000001},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA2046:BM2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":213081.76500000001},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA2046:BN2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":213081.76500000001},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA2046:BO2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":213081.76500000001},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA2046:BP2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":213081.76500000001},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA2046:BQ2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":213081.76500000001},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA2046:BR2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":213081.76500000001},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA2046:BS2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":213081.76500000001},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA2046:BT2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":213081.76500000001},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA2046:BU2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":213081.76500000001},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA2046:BV2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":213081.76500000001},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA2046:BW2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":219474.21794999999},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA2046:BX2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":219474.21794999999},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA2046:BY2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":219474.21794999999},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA2046:BZ2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":219474.21794999999},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA2046:CA2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":219474.21794999999},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA2046:CB2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":219474.21794999999},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA2046:CC2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":219474.21794999999},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA2046:CD2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":219474.21794999999},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA2046:CE2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":219474.21794999999},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA2046:CF2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":219474.21794999999},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA2046:CG2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":219474.21794999999},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA2046:CH2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":219474.21794999999},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA2046:CI2046,INDIRECT(ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A2067,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":2065},null,null,null,null,null,{"$f":"IF($R2065=\"^\",IF(COUNTIF(Lists!$13:$13,H2065)=1,0,1),0)","v":0},{"$f":"H2064","v":"ФОТ сотрудников маркетинга"},{"$f":"Mrkting!$I$222","v":"Задаем через %-ное распределение"}]
[{"$f":"ROW()","v":2066},null,null,null,null,null,{"$f":"IF($R2066=\"^\",IF(COUNTIF(Lists!$13:$13,H2066)=1,0,1),0)","v":0},{"$f":"H2064","v":"ФОТ сотрудников маркетинга"},{"$f":"I2065","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$163","v":"%-ное распределение учета расходов"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(ABS($X2066-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z2066:$CJ2066)","v":1},"*",null,{"$f":"100%-SUM($AB2066:$CJ2066)","v":1}]
[{"$f":"ROW()","v":2067},null,null,null,null,null,{"$f":"IF($R2067=\"^\",IF(COUNTIF(Lists!$13:$13,H2067)=1,0,1),0)","v":0},{"$f":"H2064","v":"ФОТ сотрудников маркетинга"},{"$f":"I2065","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$164","v":"обратный порядок распределения учета расхода"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X2066-SUM($Z2067:$CJ2067))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,AA$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,AB$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,AC$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,AD$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,AE$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,AF$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,AG$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,AH$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,AI$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,AJ$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,AK$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,AL$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,AM$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,AN$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,AO$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,AP$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,AQ$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,AR$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,AS$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,AT$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,AU$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,AV$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,AW$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,AX$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,AY$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,AZ$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,BA$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,BB$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,BC$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,BD$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,BE$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,BF$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,BG$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,BH$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,BI$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,BJ$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,BK$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,BL$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,BM$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,BN$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,BO$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,BP$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,BQ$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,BR$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,BS$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,BT$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,BU$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,BV$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,BW$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,BX$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,BY$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,BZ$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,CA$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,CB$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,CC$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,CD$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,CE$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,CF$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,CG$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,CH$15)","v":0},{"$f":"SUMIFS($Z2066:$CJ2066,$Z$2:$CJ$2,CI$15)","v":1}]
[{"$f":"ROW()","v":2068}]
[{"$f":"ROW()","v":2069},null,null,null,null,null,{"$f":"IF($R2069=\"^\",IF(COUNTIF(Lists!$13:$13,H2069)=1,0,1),0)","v":0},{"$f":"Items!$Q$17","v":"Прочие расходы маркетинга"},null,null,null,{"$f":"K1798","v":7},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z2069:$CJ2069)","v":2153913},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2<$Q2071,AA$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((AA$2-$Q2071)/12))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2<$Q2071,AB$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((AB$2-$Q2071)/12))))","v":30000},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2<$Q2071,AC$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((AC$2-$Q2071)/12))))","v":30000},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2<$Q2071,AD$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((AD$2-$Q2071)/12))))","v":30000},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2<$Q2071,AE$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((AE$2-$Q2071)/12))))","v":30000},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2<$Q2071,AF$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((AF$2-$Q2071)/12))))","v":30000},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2<$Q2071,AG$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((AG$2-$Q2071)/12))))","v":30000},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2<$Q2071,AH$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((AH$2-$Q2071)/12))))","v":30000},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2<$Q2071,AI$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((AI$2-$Q2071)/12))))","v":30000},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2<$Q2071,AJ$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((AJ$2-$Q2071)/12))))","v":30000},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2<$Q2071,AK$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((AK$2-$Q2071)/12))))","v":30000},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2<$Q2071,AL$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((AL$2-$Q2071)/12))))","v":30000},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2<$Q2071,AM$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((AM$2-$Q2071)/12))))","v":30000},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2<$Q2071,AN$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((AN$2-$Q2071)/12))))","v":33000},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2<$Q2071,AO$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((AO$2-$Q2071)/12))))","v":33000},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2<$Q2071,AP$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((AP$2-$Q2071)/12))))","v":33000},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2<$Q2071,AQ$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((AQ$2-$Q2071)/12))))","v":33000},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2<$Q2071,AR$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((AR$2-$Q2071)/12))))","v":33000},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2<$Q2071,AS$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((AS$2-$Q2071)/12))))","v":33000},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2<$Q2071,AT$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((AT$2-$Q2071)/12))))","v":33000},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2<$Q2071,AU$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((AU$2-$Q2071)/12))))","v":33000},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2<$Q2071,AV$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((AV$2-$Q2071)/12))))","v":33000},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2<$Q2071,AW$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((AW$2-$Q2071)/12))))","v":33000},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2<$Q2071,AX$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((AX$2-$Q2071)/12))))","v":33000},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2<$Q2071,AY$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((AY$2-$Q2071)/12))))","v":33000},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2<$Q2071,AZ$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((AZ$2-$Q2071)/12))))","v":36300.000000000007},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2<$Q2071,BA$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((BA$2-$Q2071)/12))))","v":36300.000000000007},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2<$Q2071,BB$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((BB$2-$Q2071)/12))))","v":36300.000000000007},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2<$Q2071,BC$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((BC$2-$Q2071)/12))))","v":36300.000000000007},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2<$Q2071,BD$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((BD$2-$Q2071)/12))))","v":36300.000000000007},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2<$Q2071,BE$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((BE$2-$Q2071)/12))))","v":36300.000000000007},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2<$Q2071,BF$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((BF$2-$Q2071)/12))))","v":36300.000000000007},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2<$Q2071,BG$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((BG$2-$Q2071)/12))))","v":36300.000000000007},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2<$Q2071,BH$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((BH$2-$Q2071)/12))))","v":36300.000000000007},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2<$Q2071,BI$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((BI$2-$Q2071)/12))))","v":36300.000000000007},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2<$Q2071,BJ$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((BJ$2-$Q2071)/12))))","v":36300.000000000007},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2<$Q2071,BK$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((BK$2-$Q2071)/12))))","v":36300.000000000007},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2<$Q2071,BL$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((BL$2-$Q2071)/12))))","v":39930.000000000015},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2<$Q2071,BM$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((BM$2-$Q2071)/12))))","v":39930.000000000015},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2<$Q2071,BN$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((BN$2-$Q2071)/12))))","v":39930.000000000015},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2<$Q2071,BO$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((BO$2-$Q2071)/12))))","v":39930.000000000015},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2<$Q2071,BP$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((BP$2-$Q2071)/12))))","v":39930.000000000015},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2<$Q2071,BQ$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((BQ$2-$Q2071)/12))))","v":39930.000000000015},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2<$Q2071,BR$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((BR$2-$Q2071)/12))))","v":39930.000000000015},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2<$Q2071,BS$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((BS$2-$Q2071)/12))))","v":39930.000000000015},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2<$Q2071,BT$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((BT$2-$Q2071)/12))))","v":39930.000000000015},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2<$Q2071,BU$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((BU$2-$Q2071)/12))))","v":39930.000000000015},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2<$Q2071,BV$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((BV$2-$Q2071)/12))))","v":39930.000000000015},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2<$Q2071,BW$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((BW$2-$Q2071)/12))))","v":39930.000000000015},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2<$Q2071,BX$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((BX$2-$Q2071)/12))))","v":43923.000000000015},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2<$Q2071,BY$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((BY$2-$Q2071)/12))))","v":43923.000000000015},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2<$Q2071,BZ$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((BZ$2-$Q2071)/12))))","v":43923.000000000015},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2<$Q2071,CA$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((CA$2-$Q2071)/12))))","v":43923.000000000015},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2<$Q2071,CB$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((CB$2-$Q2071)/12))))","v":43923.000000000015},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2<$Q2071,CC$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((CC$2-$Q2071)/12))))","v":43923.000000000015},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2<$Q2071,CD$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((CD$2-$Q2071)/12))))","v":43923.000000000015},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2<$Q2071,CE$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((CE$2-$Q2071)/12))))","v":43923.000000000015},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2<$Q2071,CF$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((CF$2-$Q2071)/12))))","v":43923.000000000015},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2<$Q2071,CG$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((CG$2-$Q2071)/12))))","v":43923.000000000015},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2<$Q2071,CH$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((CH$2-$Q2071)/12))))","v":43923.000000000015},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2<$Q2071,CI$2>$Q2073),0,$Q2074*$Q2075*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q2076,INT((CI$2-$Q2071)/12))))","v":0}]
[{"$f":"ROW()","v":2070},null,null,null,null,null,{"$f":"IF($R2070=\"^\",IF(COUNTIF(Lists!$13:$13,H2070)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},"Начальная дата начисления расхода",null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","2021-10-01","^",{"$f":"IF(G2070<>0,1,IF(OR($Q2070=\"\",$Q2070=0),0,IF($R2070=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H2070))),$Q2070)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":2071},null,null,null,null,null,{"$f":"IF($R2071=\"^\",IF(COUNTIF(Lists!$13:$13,H2071)=1,0,1),0)","v":0},{"$f":"H2069","v":"Прочие расходы маркетинга"},{"$f":"I2070","v":"Начальная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q2070)=0,Q2070=0,Q2070=\"\"),1,SUMIFS($2:$2,$11:$11,Q2070))","v":2},null,{"$f":"IF(G2071<>0,1,IF(OR($Q2071=\"\",$Q2071=0),0,IF($R2071=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H2071))),$Q2071)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q2071-IF(OR(SUMIFS($2:$2,$11:$11,Q2070)=0,Q2070=0,Q2070=\"\"),1,SUMIFS($2:$2,$11:$11,Q2070)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":2072},null,null,null,null,null,{"$f":"IF($R2072=\"^\",IF(COUNTIF(Lists!$13:$13,H2072)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},"Конечная дата начисления расхода",null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G2072<>0,1,IF(OR($Q2072=\"\",$Q2072=0),0,IF($R2072=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H2072))),$Q2072)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":2073},null,null,null,null,null,{"$f":"IF($R2073=\"^\",IF(COUNTIF(Lists!$13:$13,H2073)=1,0,1),0)","v":0},{"$f":"H2069","v":"Прочие расходы маркетинга"},{"$f":"I2072","v":"Конечная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q2072)=0,Q2072=0,Q2072=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q2072))","v":60},null,{"$f":"IF(G2073<>0,1,IF(OR($Q2073=\"\",$Q2073=0),0,IF($R2073=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H2073))),$Q2073)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q2073-IF(OR(SUMIFS($2:$2,$11:$11,Q2072)=0,Q2072=0,Q2072=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q2072)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":2074},null,null,null,null,null,{"$f":"IF($R2074=\"^\",IF(COUNTIF(Lists!$13:$13,H2074)=1,0,1),0)","v":0},{"$f":"H2069","v":"Прочие расходы маркетинга"},"Количество единиц расхода в месяц",null,null,null,"ед.расх./мес.",null,null,"*",1,null,{"$f":"IF(G2074<>0,1,IF(OR($Q2074=\"\",$Q2074=0),0,IF($R2074=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H2074))),$Q2074)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":2075},null,null,null,null,null,{"$f":"IF($R2075=\"^\",IF(COUNTIF(Lists!$13:$13,H2075)=1,0,1),0)","v":0},{"$f":"H2069","v":"Прочие расходы маркетинга"},"Средняя стоимость расхода за 1 единицу",null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,"*",10000,null,{"$f":"IF(G2075<>0,1,IF(OR($Q2075=\"\",$Q2075=0),0,IF($R2075=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H2075))),$Q2075)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":2076},null,null,null,null,null,{"$f":"IF($R2076=\"^\",IF(COUNTIF(Lists!$13:$13,H2076)=1,0,1),0)","v":0},{"$f":"H2069","v":"Прочие расходы маркетинга"},"Ежегодная индексация расхода",null,null,null,{"$f":"Mrkting!$M$271","v":"%г"},null,null,"*",0.1,null,{"$f":"IF(G2076<>0,1,IF(OR($Q2076=\"\",$Q2076=0),0,IF($R2076=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H2076))),$Q2076)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":2077}]
[{"$f":"ROW()","v":2078},null,null,null,null,null,{"$f":"IF($R2078=\"^\",IF(COUNTIF(Lists!$13:$13,H2078)=1,0,1),0)","v":0},{"$f":"H2069","v":"Прочие расходы маркетинга"},null,null,null,{"$f":"K1798","v":7},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z2078:$CJ2078)","v":2153913},null,null,{"$f":"IF(AA$11=\"\",0,$Q2080*(IF(AA$2=1,SUMIFS($Z2069:$CJ2069,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q2082))+($Q2082-INT($Q2082))*SUMIFS($Z2069:$CJ2069,$Z$2:$CJ$2,INT($Q2082)+1),0)+($Q2082-INT($Q2082))*SUMIFS($Z2069:$CJ2069,$Z$2:$CJ$2,AA$2+INT($Q2082)+1)+(INT($Q2082)+1-$Q2082)*SUMIFS($Z2069:$CJ2069,$Z$2:$CJ$2,AA$2+INT($Q2082)))+$Q2083*((-$Q2085-INT(-$Q2085))*SUMIFS($Z2069:$CJ2069,$Z$2:$CJ$2,AA$2+INT(-$Q2085)+1)+(INT(-$Q2085)+1+$Q2085)*SUMIFS($Z2069:$CJ2069,$Z$2:$CJ$2,AA$2+INT(-$Q2085))))","v":0},30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,36300.000000000007,36300.000000000007,36300.000000000007,36300.000000000007,36300.000000000007,36300.000000000007,36300.000000000007,36300.000000000007,36300.000000000007,36300.000000000007,36300.000000000007,36300.000000000007,39930.000000000015,39930.000000000015,39930.000000000015,39930.000000000015,39930.000000000015,39930.000000000015,39930.000000000015,39930.000000000015,39930.000000000015,39930.000000000015,39930.000000000015,39930.000000000015,43923.000000000015,43923.000000000015,43923.000000000015,43923.000000000015,43923.000000000015,43923.000000000015,43923.000000000015,43923.000000000015,43923.000000000015,43923.000000000015,43923.000000000015,0]
[{"$f":"ROW()","v":2079},null,null,null,null,null,{"$f":"IF($R2079=\"^\",IF(COUNTIF(Lists!$13:$13,H2079)=1,0,1),0)","v":0},{"$f":"H2078","v":"Прочие расходы маркетинга"},{"$f":"Mrkting!$I$153","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":2080},null,null,null,null,null,{"$f":"IF($R2080=\"^\",IF(COUNTIF(Lists!$13:$13,H2080)=1,0,1),0)","v":0},{"$f":"H2078","v":"Прочие расходы маркетинга"},{"$f":"I2079","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$154","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",1,null,{"$f":"IF(G2080<>0,1,IF(OR($Q2080=\"\",$Q2080=0),0,IF($R2080=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H2080))),$Q2080)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":2081},null,null,null,null,null,{"$f":"IF($R2081=\"^\",IF(COUNTIF(Lists!$13:$13,H2081)=1,0,1),0)","v":0},{"$f":"H2078","v":"Прочие расходы маркетинга"},{"$f":"I2079","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$155","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G2081<>0,1,IF(OR($Q2081=\"\",$Q2081=0),0,IF($R2081=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H2081))),$Q2081)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":2082},null,null,null,null,null,{"$f":"IF($R2082=\"^\",IF(COUNTIF(Lists!$13:$13,H2082)=1,0,1),0)","v":0},{"$f":"H2078","v":"Прочие расходы маркетинга"},{"$f":"I2079","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$156","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q2081/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G2082<>0,1,IF(OR($Q2082=\"\",$Q2082=0),0,IF($R2082=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H2082))),$Q2082)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q2082-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q2081/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":2083},null,null,null,null,null,{"$f":"IF($R2083=\"^\",IF(COUNTIF(Lists!$13:$13,H2083)=1,0,1),0)","v":0},{"$f":"H2078","v":"Прочие расходы маркетинга"},{"$f":"I2079","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$157","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,{"$f":"100%-Q2080","v":0},null,{"$f":"IF(G2083<>0,1,IF(OR($Q2083=\"\",$Q2083=0),0,IF($R2083=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H2083))),$Q2083)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q2083-(100%-Q2080))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":2084},null,null,null,null,null,{"$f":"IF($R2084=\"^\",IF(COUNTIF(Lists!$13:$13,H2084)=1,0,1),0)","v":0},{"$f":"H2078","v":"Прочие расходы маркетинга"},{"$f":"I2079","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$158","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",null,null,{"$f":"IF(G2084<>0,1,IF(OR($Q2084=\"\",$Q2084=0),0,IF($R2084=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H2084))),$Q2084)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":2085},null,null,null,null,null,{"$f":"IF($R2085=\"^\",IF(COUNTIF(Lists!$13:$13,H2085)=1,0,1),0)","v":0},{"$f":"H2078","v":"Прочие расходы маркетинга"},{"$f":"I2079","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$159","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q2084/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G2085<>0,1,IF(OR($Q2085=\"\",$Q2085=0),0,IF($R2085=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H2085))),$Q2085)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q2085-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q2084/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":2086}]
[{"$f":"ROW()","v":2087},null,null,null,null,null,{"$f":"IF($R2087=\"^\",IF(COUNTIF(Lists!$13:$13,H2087)=1,0,1),0)","v":0},{"$f":"H2069","v":"Прочие расходы маркетинга"},null,null,null,{"$f":"K1798","v":7},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z2087:$CJ2087)","v":2022144},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA2069:AA2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA2069:AB2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA2069:AC2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6000},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA2069:AD2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12000},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA2069:AE2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":18000},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA2069:AF2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":24000},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA2069:AG2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA2069:AH2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA2069:AI2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA2069:AJ2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA2069:AK2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA2069:AL2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA2069:AM2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA2069:AN2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA2069:AO2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30600},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA2069:AP2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":31200},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA2069:AQ2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":31800},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA2069:AR2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":32400},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA2069:AS2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":33000},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA2069:AT2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":33000},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA2069:AU2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":33000},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA2069:AV2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":33000},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA2069:AW2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":33000},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA2069:AX2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":33000},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA2069:AY2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":33000},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA2069:AZ2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":33000},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA2069:BA2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":33660},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA2069:BB2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":34320},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA2069:BC2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":34980},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA2069:BD2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":35640.000000000007},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA2069:BE2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36300.000000000007},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA2069:BF2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36300.000000000007},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA2069:BG2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36300.000000000007},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA2069:BH2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36300.000000000007},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA2069:BI2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36300.000000000007},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA2069:BJ2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36300.000000000007},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA2069:BK2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36300.000000000007},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA2069:BL2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36300.000000000007},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA2069:BM2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":37026.000000000015},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA2069:BN2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":37752.000000000015},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA2069:BO2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":38478.000000000015},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA2069:BP2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":39204.000000000015},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA2069:BQ2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":39930.000000000015},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA2069:BR2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":39930.000000000015},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA2069:BS2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":39930.000000000015},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA2069:BT2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":39930.000000000015},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA2069:BU2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":39930.000000000015},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA2069:BV2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":39930.000000000015},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA2069:BW2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":39930.000000000015},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA2069:BX2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":39930.000000000015},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA2069:BY2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":40728.60000000002},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA2069:BZ2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":41527.200000000019},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA2069:CA2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":42325.800000000025},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA2069:CB2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43124.400000000023},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA2069:CC2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43923.000000000022},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA2069:CD2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43923.000000000022},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA2069:CE2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43923.000000000022},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA2069:CF2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43923.000000000022},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA2069:CG2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43923.000000000022},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA2069:CH2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43923.000000000022},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA2069:CI2069,INDIRECT(ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A2090,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":2088},null,null,null,null,null,{"$f":"IF($R2088=\"^\",IF(COUNTIF(Lists!$13:$13,H2088)=1,0,1),0)","v":0},{"$f":"H2087","v":"Прочие расходы маркетинга"},{"$f":"Mrkting!$I$222","v":"Задаем через %-ное распределение"}]
[{"$f":"ROW()","v":2089},null,null,null,null,null,{"$f":"IF($R2089=\"^\",IF(COUNTIF(Lists!$13:$13,H2089)=1,0,1),0)","v":0},{"$f":"H2087","v":"Прочие расходы маркетинга"},{"$f":"I2088","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$163","v":"%-ное распределение учета расходов"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(ABS($X2089-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z2089:$CJ2089)","v":1},"*",null,{"$f":"100%-SUM($AB2089:$CJ2089)","v":0},0.2,0.2,0.2,0.2,0.2]
[{"$f":"ROW()","v":2090},null,null,null,null,null,{"$f":"IF($R2090=\"^\",IF(COUNTIF(Lists!$13:$13,H2090)=1,0,1),0)","v":0},{"$f":"H2087","v":"Прочие расходы маркетинга"},{"$f":"I2088","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$164","v":"обратный порядок распределения учета расхода"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X2089-SUM($Z2090:$CJ2090))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,AA$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,AB$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,AC$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,AD$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,AE$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,AF$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,AG$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,AH$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,AI$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,AJ$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,AK$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,AL$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,AM$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,AN$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,AO$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,AP$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,AQ$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,AR$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,AS$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,AT$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,AU$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,AV$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,AW$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,AX$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,AY$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,AZ$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,BA$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,BB$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,BC$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,BD$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,BE$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,BF$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,BG$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,BH$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,BI$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,BJ$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,BK$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,BL$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,BM$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,BN$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,BO$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,BP$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,BQ$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,BR$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,BS$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,BT$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,BU$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,BV$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,BW$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,BX$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,BY$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,BZ$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,CA$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,CB$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,CC$15)","v":0},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,CD$15)","v":0.2},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,CE$15)","v":0.2},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,CF$15)","v":0.2},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,CG$15)","v":0.2},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,CH$15)","v":0.2},{"$f":"SUMIFS($Z2089:$CJ2089,$Z$2:$CJ$2,CI$15)","v":0}]
[{"$f":"ROW()","v":2091}]
[{"$f":"ROW()","v":2092},null,null,null,null,null,{"$f":"IF($R2092=\"^\",IF(COUNTIF(Lists!$13:$13,H2092)=1,0,1),0)","v":0},"Завершение расчетов",null,null,null,{"$f":"\"конец \"&K1798&\" маркетингового блока\"","v":"конец 7 маркетингового блока"}]
[{"$f":"ROW()","v":2093},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":2094},null,null,null,null,null,null,null,null,null,null,"пустая строка"]

{"sheet":"CapEx","index":8,"n_rows":322,"n_cols":87,"rows_kept":322,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":7},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":10},1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":31},31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":9},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":12},3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I33\")","v":"CapEx"},null,null,{"$f":"INDIRECT(\"START!K33\")","v":"Календарный план-график капитальных затрат"},null,null,null,null,null,null,null,"все включает НДС",null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-07-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2032-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2032-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2033-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2033-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2033-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2033-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2034-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2034-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2034-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2034-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2035-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2035-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2035-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2035-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2036-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2036-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2036-06-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2027-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2028-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2028-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2029-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2029-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2030-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2030-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2031-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2031-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2032-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2032-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2032-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2032-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2033-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2033-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2033-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2033-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2034-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2034-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2034-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2034-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2035-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2035-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2035-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2035-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2036-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2036-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"3кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"4кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"1кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"3кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"4кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"1кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"3кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"4кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"1кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"3кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"4кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"1кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"3кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"4кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"1кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"3кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"4кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"1кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"3кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"4кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"1кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"3кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"4кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"1кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"3кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"4кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"1кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"3кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"4кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"1кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"3кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"4кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"1кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"3кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"4кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"1кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"3кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"4кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"1кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"3кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"4кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"1кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"3кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"4кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"1кв36г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2кв36г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CK14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99492)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99492)","v":0},{"$f":"SUM(T$15:T$99492)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"обратный порядок периодизации",null,{"$f":"IF(AA$2=1,MAX($2:$2),MIN($Z15:Z15)-1)","v":61},{"$f":"IF(AB$2=1,MAX($2:$2),MIN($Z15:AA15)-1)","v":60},{"$f":"IF(AC$2=1,MAX($2:$2),MIN($Z15:AB15)-1)","v":59},{"$f":"IF(AD$2=1,MAX($2:$2),MIN($Z15:AC15)-1)","v":58},{"$f":"IF(AE$2=1,MAX($2:$2),MIN($Z15:AD15)-1)","v":57},{"$f":"IF(AF$2=1,MAX($2:$2),MIN($Z15:AE15)-1)","v":56},{"$f":"IF(AG$2=1,MAX($2:$2),MIN($Z15:AF15)-1)","v":55},{"$f":"IF(AH$2=1,MAX($2:$2),MIN($Z15:AG15)-1)","v":54},{"$f":"IF(AI$2=1,MAX($2:$2),MIN($Z15:AH15)-1)","v":53},{"$f":"IF(AJ$2=1,MAX($2:$2),MIN($Z15:AI15)-1)","v":52},{"$f":"IF(AK$2=1,MAX($2:$2),MIN($Z15:AJ15)-1)","v":51},{"$f":"IF(AL$2=1,MAX($2:$2),MIN($Z15:AK15)-1)","v":50},{"$f":"IF(AM$2=1,MAX($2:$2),MIN($Z15:AL15)-1)","v":49},{"$f":"IF(AN$2=1,MAX($2:$2),MIN($Z15:AM15)-1)","v":48},{"$f":"IF(AO$2=1,MAX($2:$2),MIN($Z15:AN15)-1)","v":47},{"$f":"IF(AP$2=1,MAX($2:$2),MIN($Z15:AO15)-1)","v":46},{"$f":"IF(AQ$2=1,MAX($2:$2),MIN($Z15:AP15)-1)","v":45},{"$f":"IF(AR$2=1,MAX($2:$2),MIN($Z15:AQ15)-1)","v":44},{"$f":"IF(AS$2=1,MAX($2:$2),MIN($Z15:AR15)-1)","v":43},{"$f":"IF(AT$2=1,MAX($2:$2),MIN($Z15:AS15)-1)","v":42},{"$f":"IF(AU$2=1,MAX($2:$2),MIN($Z15:AT15)-1)","v":41},{"$f":"IF(AV$2=1,MAX($2:$2),MIN($Z15:AU15)-1)","v":40},{"$f":"IF(AW$2=1,MAX($2:$2),MIN($Z15:AV15)-1)","v":39},{"$f":"IF(AX$2=1,MAX($2:$2),MIN($Z15:AW15)-1)","v":38},{"$f":"IF(AY$2=1,MAX($2:$2),MIN($Z15:AX15)-1)","v":37},{"$f":"IF(AZ$2=1,MAX($2:$2),MIN($Z15:AY15)-1)","v":36},{"$f":"IF(BA$2=1,MAX($2:$2),MIN($Z15:AZ15)-1)","v":35},{"$f":"IF(BB$2=1,MAX($2:$2),MIN($Z15:BA15)-1)","v":34},{"$f":"IF(BC$2=1,MAX($2:$2),MIN($Z15:BB15)-1)","v":33},{"$f":"IF(BD$2=1,MAX($2:$2),MIN($Z15:BC15)-1)","v":32},{"$f":"IF(BE$2=1,MAX($2:$2),MIN($Z15:BD15)-1)","v":31},{"$f":"IF(BF$2=1,MAX($2:$2),MIN($Z15:BE15)-1)","v":30},{"$f":"IF(BG$2=1,MAX($2:$2),MIN($Z15:BF15)-1)","v":29},{"$f":"IF(BH$2=1,MAX($2:$2),MIN($Z15:BG15)-1)","v":28},{"$f":"IF(BI$2=1,MAX($2:$2),MIN($Z15:BH15)-1)","v":27},{"$f":"IF(BJ$2=1,MAX($2:$2),MIN($Z15:BI15)-1)","v":26},{"$f":"IF(BK$2=1,MAX($2:$2),MIN($Z15:BJ15)-1)","v":25},{"$f":"IF(BL$2=1,MAX($2:$2),MIN($Z15:BK15)-1)","v":24},{"$f":"IF(BM$2=1,MAX($2:$2),MIN($Z15:BL15)-1)","v":23},{"$f":"IF(BN$2=1,MAX($2:$2),MIN($Z15:BM15)-1)","v":22},{"$f":"IF(BO$2=1,MAX($2:$2),MIN($Z15:BN15)-1)","v":21},{"$f":"IF(BP$2=1,MAX($2:$2),MIN($Z15:BO15)-1)","v":20},{"$f":"IF(BQ$2=1,MAX($2:$2),MIN($Z15:BP15)-1)","v":19},{"$f":"IF(BR$2=1,MAX($2:$2),MIN($Z15:BQ15)-1)","v":18},{"$f":"IF(BS$2=1,MAX($2:$2),MIN($Z15:BR15)-1)","v":17},{"$f":"IF(BT$2=1,MAX($2:$2),MIN($Z15:BS15)-1)","v":16},{"$f":"IF(BU$2=1,MAX($2:$2),MIN($Z15:BT15)-1)","v":15},{"$f":"IF(BV$2=1,MAX($2:$2),MIN($Z15:BU15)-1)","v":14},{"$f":"IF(BW$2=1,MAX($2:$2),MIN($Z15:BV15)-1)","v":13},{"$f":"IF(BX$2=1,MAX($2:$2),MIN($Z15:BW15)-1)","v":12},{"$f":"IF(BY$2=1,MAX($2:$2),MIN($Z15:BX15)-1)","v":11},{"$f":"IF(BZ$2=1,MAX($2:$2),MIN($Z15:BY15)-1)","v":10},{"$f":"IF(CA$2=1,MAX($2:$2),MIN($Z15:BZ15)-1)","v":9},{"$f":"IF(CB$2=1,MAX($2:$2),MIN($Z15:CA15)-1)","v":8},{"$f":"IF(CC$2=1,MAX($2:$2),MIN($Z15:CB15)-1)","v":7},{"$f":"IF(CD$2=1,MAX($2:$2),MIN($Z15:CC15)-1)","v":6},{"$f":"IF(CE$2=1,MAX($2:$2),MIN($Z15:CD15)-1)","v":5},{"$f":"IF(CF$2=1,MAX($2:$2),MIN($Z15:CE15)-1)","v":4},{"$f":"IF(CG$2=1,MAX($2:$2),MIN($Z15:CF15)-1)","v":3},{"$f":"IF(CH$2=1,MAX($2:$2),MIN($Z15:CG15)-1)","v":2},{"$f":"IF(CI$2=1,MAX($2:$2),MIN($Z15:CH15)-1)","v":1}]
[{"$f":"ROW()","v":16},null,null,null,null,null,{"$f":"IF($R16=\"^\",IF(COUNTIF(Lists!$13:$13,H16)=1,0,1),0)","v":0},"План-график разовых амортизируемых капзатрат",null,null,null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS(X16-SUM(Q17:Q27))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z16:$CJ16)","v":11000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($Q17:$Q27,AA17:AA27))","v":11000000},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($Q17:$Q27,AB17:AB27))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":17},null,null,null,null,null,{"$f":"IF($R17=\"^\",IF(COUNTIF(Lists!$13:$13,H17)=1,0,1),0)","v":0},{"$f":"H16","v":"План-график разовых амортизируемых капзатрат"},{"$f":"Items!AU16","v":"Юридические расходы"},null,null,null,"руб. // %",null,null,"*",1000000,null,{"$f":"IF(G17<>0,1,IF(OR($Q17=\"\",$Q17=0),0,IF($R17=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H17))),$Q17)=1,0,1),0)))","v":0},{"$f":"IF($X17=1,0,1)","v":0},null,null,null,1,"*",null,1]
[{"$f":"ROW()","v":18},null,null,null,null,null,{"$f":"IF($R18=\"^\",IF(COUNTIF(Lists!$13:$13,H18)=1,0,1),0)","v":0},{"$f":"H16","v":"План-график разовых амортизируемых капзатрат"},{"$f":"Items!AU17","v":"Градостроительное планирование"},null,null,null,{"$f":"CapEx!$M$17","v":"руб. // %"},null,null,"*",10000000,null,{"$f":"IF(G18<>0,1,IF(OR($Q18=\"\",$Q18=0),0,IF($R18=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H18))),$Q18)=1,0,1),0)))","v":0},0,null,null,null,1,"*",null,1]
[{"$f":"ROW()","v":19},null,null,null,null,null,{"$f":"IF($R19=\"^\",IF(COUNTIF(Lists!$13:$13,H19)=1,0,1),0)","v":0},{"$f":"H16","v":"План-график разовых амортизируемых капзатрат"},{"$f":"Items!AU18","v":"Разовые капзатраты - 3"},null,null,null,{"$f":"CapEx!$M$17","v":"руб. // %"},null,null,"*",null,null,{"$f":"IF(G19<>0,1,IF(OR($Q19=\"\",$Q19=0),0,IF($R19=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H19))),$Q19)=1,0,1),0)))","v":0},0,null,null,null,1,"*",null,1]
[{"$f":"ROW()","v":20},null,null,null,null,null,{"$f":"IF($R20=\"^\",IF(COUNTIF(Lists!$13:$13,H20)=1,0,1),0)","v":0},{"$f":"H16","v":"План-график разовых амортизируемых капзатрат"},{"$f":"Items!AU19","v":"Разовые капзатраты - 4"},null,null,null,{"$f":"CapEx!$M$17","v":"руб. // %"},null,null,"*",null,null,{"$f":"IF(G20<>0,1,IF(OR($Q20=\"\",$Q20=0),0,IF($R20=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H20))),$Q20)=1,0,1),0)))","v":0},0,null,null,null,1,"*",null,1]
[{"$f":"ROW()","v":21},null,null,null,null,null,{"$f":"IF($R21=\"^\",IF(COUNTIF(Lists!$13:$13,H21)=1,0,1),0)","v":0},{"$f":"H16","v":"План-график разовых амортизируемых капзатрат"},{"$f":"Items!AU20","v":"Разовые капзатраты - 5"},null,null,null,{"$f":"CapEx!$M$17","v":"руб. // %"},null,null,"*",null,null,{"$f":"IF(G21<>0,1,IF(OR($Q21=\"\",$Q21=0),0,IF($R21=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H21))),$Q21)=1,0,1),0)))","v":0},0,null,null,null,1,"*",null,1]
[{"$f":"ROW()","v":22},null,null,null,null,null,{"$f":"IF($R22=\"^\",IF(COUNTIF(Lists!$13:$13,H22)=1,0,1),0)","v":0},{"$f":"H16","v":"План-график разовых амортизируемых капзатрат"},{"$f":"Items!AU21","v":"Разовые капзатраты - 6"},null,null,null,{"$f":"CapEx!$M$17","v":"руб. // %"},null,null,"*",null,null,{"$f":"IF(G22<>0,1,IF(OR($Q22=\"\",$Q22=0),0,IF($R22=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H22))),$Q22)=1,0,1),0)))","v":0},0,null,null,null,1,"*",null,1]
[{"$f":"ROW()","v":23},null,null,null,null,null,{"$f":"IF($R23=\"^\",IF(COUNTIF(Lists!$13:$13,H23)=1,0,1),0)","v":0},{"$f":"H16","v":"План-график разовых амортизируемых капзатрат"},{"$f":"Items!AU22","v":"Разовые капзатраты - 7"},null,null,null,{"$f":"CapEx!$M$17","v":"руб. // %"},null,null,"*",null,null,{"$f":"IF(G23<>0,1,IF(OR($Q23=\"\",$Q23=0),0,IF($R23=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H23))),$Q23)=1,0,1),0)))","v":0},0,null,null,null,1,"*",null,1]
[{"$f":"ROW()","v":24},null,null,null,null,null,{"$f":"IF($R24=\"^\",IF(COUNTIF(Lists!$13:$13,H24)=1,0,1),0)","v":0},{"$f":"H16","v":"План-график разовых амортизируемых капзатрат"},{"$f":"Items!AU23","v":"Разовые капзатраты - 8"},null,null,null,{"$f":"CapEx!$M$17","v":"руб. // %"},null,null,"*",null,null,{"$f":"IF(G24<>0,1,IF(OR($Q24=\"\",$Q24=0),0,IF($R24=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H24))),$Q24)=1,0,1),0)))","v":0},0,null,null,null,1,"*",null,1]
[{"$f":"ROW()","v":25},null,null,null,null,null,{"$f":"IF($R25=\"^\",IF(COUNTIF(Lists!$13:$13,H25)=1,0,1),0)","v":0},{"$f":"H16","v":"План-график разовых амортизируемых капзатрат"},{"$f":"Items!AU24","v":"Разовые капзатраты - 9"},null,null,null,{"$f":"CapEx!$M$17","v":"руб. // %"},null,null,"*",null,null,{"$f":"IF(G25<>0,1,IF(OR($Q25=\"\",$Q25=0),0,IF($R25=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H25))),$Q25)=1,0,1),0)))","v":0},0,null,null,null,1,"*",null,1]
[{"$f":"ROW()","v":26},null,null,null,null,null,{"$f":"IF($R26=\"^\",IF(COUNTIF(Lists!$13:$13,H26)=1,0,1),0)","v":0},{"$f":"H16","v":"План-график разовых амортизируемых капзатрат"},{"$f":"Items!AU25","v":"Разовые капзатраты - 10"},null,null,null,{"$f":"CapEx!$M$17","v":"руб. // %"},null,null,"*",null,null,{"$f":"IF(G26<>0,1,IF(OR($Q26=\"\",$Q26=0),0,IF($R26=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H26))),$Q26)=1,0,1),0)))","v":0},0,null,null,null,1,"*",null,1]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($X28=0,0,1)","v":0},null,null,null,{"$f":"SUM($Z28:$CJ28)","v":0},null,null,{"$f":"AA29-AA16","v":0},{"$f":"AB29-AB16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":29},null,null,null,null,null,{"$f":"IF($R29=\"^\",IF(COUNTIF(Lists!$13:$13,H29)=1,0,1),0)","v":0},{"$f":"Items!$AU$13","v":"Капзатраты разовые амортизируемые"},null,null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,{"$f":"IF(X29=X16,0,1)","v":0},null,null,null,11000000,null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA30:AA40))","v":11000000},{"$f":"IF(AB$11=\"\",0,SUM(AB30:AB40))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":30},null,null,null,null,null,{"$f":"IF($R30=\"^\",IF(COUNTIF(Lists!$13:$13,H30)=1,0,1),0)","v":0},{"$f":"H29","v":"Капзатраты разовые амортизируемые"},{"$f":"Items!AU16","v":"Юридические расходы"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,1000000,null,null,{"$f":"IF(AA$11=\"\",0,$Q17*AA17)","v":1000000},{"$f":"IF(AB$11=\"\",0,$Q17*AB17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":31},null,null,null,null,null,{"$f":"IF($R31=\"^\",IF(COUNTIF(Lists!$13:$13,H31)=1,0,1),0)","v":0},{"$f":"H29","v":"Капзатраты разовые амортизируемые"},{"$f":"Items!AU17","v":"Градостроительное планирование"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,10000000,null,null,{"$f":"IF(AA$11=\"\",0,$Q18*AA18)","v":10000000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":32},null,null,null,null,null,{"$f":"IF($R32=\"^\",IF(COUNTIF(Lists!$13:$13,H32)=1,0,1),0)","v":0},{"$f":"H29","v":"Капзатраты разовые амортизируемые"},{"$f":"Items!AU18","v":"Разовые капзатраты - 3"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,$Q19*AA19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":33},null,null,null,null,null,{"$f":"IF($R33=\"^\",IF(COUNTIF(Lists!$13:$13,H33)=1,0,1),0)","v":0},{"$f":"H29","v":"Капзатраты разовые амортизируемые"},{"$f":"Items!AU19","v":"Разовые капзатраты - 4"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,$Q20*AA20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":34},null,null,null,null,null,{"$f":"IF($R34=\"^\",IF(COUNTIF(Lists!$13:$13,H34)=1,0,1),0)","v":0},{"$f":"H29","v":"Капзатраты разовые амортизируемые"},{"$f":"Items!AU20","v":"Разовые капзатраты - 5"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,$Q21*AA21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":35},null,null,null,null,null,{"$f":"IF($R35=\"^\",IF(COUNTIF(Lists!$13:$13,H35)=1,0,1),0)","v":0},{"$f":"H29","v":"Капзатраты разовые амортизируемые"},{"$f":"Items!AU21","v":"Разовые капзатраты - 6"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,$Q22*AA22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":36},null,null,null,null,null,{"$f":"IF($R36=\"^\",IF(COUNTIF(Lists!$13:$13,H36)=1,0,1),0)","v":0},{"$f":"H29","v":"Капзатраты разовые амортизируемые"},{"$f":"Items!AU22","v":"Разовые капзатраты - 7"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,$Q23*AA23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":37},null,null,null,null,null,{"$f":"IF($R37=\"^\",IF(COUNTIF(Lists!$13:$13,H37)=1,0,1),0)","v":0},{"$f":"H29","v":"Капзатраты разовые амортизируемые"},{"$f":"Items!AU23","v":"Разовые капзатраты - 8"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,$Q24*AA24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":38},null,null,null,null,null,{"$f":"IF($R38=\"^\",IF(COUNTIF(Lists!$13:$13,H38)=1,0,1),0)","v":0},{"$f":"H29","v":"Капзатраты разовые амортизируемые"},{"$f":"Items!AU24","v":"Разовые капзатраты - 9"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,$Q25*AA25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":39},null,null,null,null,null,{"$f":"IF($R39=\"^\",IF(COUNTIF(Lists!$13:$13,H39)=1,0,1),0)","v":0},{"$f":"H29","v":"Капзатраты разовые амортизируемые"},{"$f":"Items!AU25","v":"Разовые капзатраты - 10"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,$Q26*AA26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":41}]
[{"$f":"ROW()","v":42},null,null,null,null,null,{"$f":"IF($R42=\"^\",IF(COUNTIF(Lists!$13:$13,H42)=1,0,1),0)","v":0},{"$f":"H29","v":"Капзатраты разовые амортизируемые"},null,null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z42:$CJ42)","v":11000000},null,null,{"$f":"IF(AA$11=\"\",0,$Q44*(IF(AA$2=1,SUMIFS($Z29:$CJ29,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CJ29,$Z$2:$CJ$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CJ29,$Z$2:$CJ$2,AA$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CJ29,$Z$2:$CJ$2,AA$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CJ29,$Z$2:$CJ$2,AA$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CJ29,$Z$2:$CJ$2,AA$2+INT(-$Q49))))","v":11000000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BG$11=\"\",0,$Q44*(IF(BG$2=1,SUMIFS($Z29:$CJ29,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CJ29,$Z$2:$CJ$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CJ29,$Z$2:$CJ$2,BG$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CJ29,$Z$2:$CJ$2,BG$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CJ29,$Z$2:$CJ$2,BG$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CJ29,$Z$2:$CJ$2,BG$2+INT(-$Q49))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":43},null,null,null,null,null,{"$f":"IF($R43=\"^\",IF(COUNTIF(Lists!$13:$13,H43)=1,0,1),0)","v":0},{"$f":"H42","v":"Капзатраты разовые амортизируемые"},{"$f":"Mrkting!$I$153","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":44},null,null,null,null,null,{"$f":"IF($R44=\"^\",IF(COUNTIF(Lists!$13:$13,H44)=1,0,1),0)","v":0},{"$f":"H42","v":"Капзатраты разовые амортизируемые"},{"$f":"I43","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$154","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",null,null,{"$f":"IF(G44<>0,1,IF(OR($Q44=\"\",$Q44=0),0,IF($R44=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H44))),$Q44)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":45},null,null,null,null,null,{"$f":"IF($R45=\"^\",IF(COUNTIF(Lists!$13:$13,H45)=1,0,1),0)","v":0},{"$f":"H42","v":"Капзатраты разовые амортизируемые"},{"$f":"I43","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$155","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",null,null,{"$f":"IF(G45<>0,1,IF(OR($Q45=\"\",$Q45=0),0,IF($R45=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H45))),$Q45)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,{"$f":"IF($R46=\"^\",IF(COUNTIF(Lists!$13:$13,H46)=1,0,1),0)","v":0},{"$f":"H42","v":"Капзатраты разовые амортизируемые"},{"$f":"I43","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$156","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q45/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G46<>0,1,IF(OR($Q46=\"\",$Q46=0),0,IF($R46=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H46))),$Q46)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q46-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q45/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,{"$f":"IF($R47=\"^\",IF(COUNTIF(Lists!$13:$13,H47)=1,0,1),0)","v":0},{"$f":"H42","v":"Капзатраты разовые амортизируемые"},{"$f":"I43","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$157","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,{"$f":"100%-Q44","v":1},null,{"$f":"IF(G47<>0,1,IF(OR($Q47=\"\",$Q47=0),0,IF($R47=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H47))),$Q47)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q47-(100%-Q44))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,{"$f":"IF($R48=\"^\",IF(COUNTIF(Lists!$13:$13,H48)=1,0,1),0)","v":0},{"$f":"H42","v":"Капзатраты разовые амортизируемые"},{"$f":"I43","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$158","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",null,null,{"$f":"IF(G48<>0,1,IF(OR($Q48=\"\",$Q48=0),0,IF($R48=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H48))),$Q48)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,{"$f":"IF($R49=\"^\",IF(COUNTIF(Lists!$13:$13,H49)=1,0,1),0)","v":0},{"$f":"H42","v":"Капзатраты разовые амортизируемые"},{"$f":"I43","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$159","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q48/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G49<>0,1,IF(OR($Q49=\"\",$Q49=0),0,IF($R49=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H49))),$Q49)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q49-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q48/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51},null,null,null,null,null,{"$f":"IF($R51=\"^\",IF(COUNTIF(Lists!$13:$13,H51)=1,0,1),0)","v":0},{"$f":"Lists!$BS$13","v":"Ввод в эксплуатацию"},null,null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,{"$f":"IF(X51=X29,0,1)","v":0},null,null,null,{"$f":"SUM($Z51:$CJ51)","v":11000000},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA52:AA62))","v":11000000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":52},null,null,null,null,null,{"$f":"IF($R52=\"^\",IF(COUNTIF(Lists!$13:$13,H52)=1,0,1),0)","v":0},{"$f":"H51","v":"Ввод в эксплуатацию"},{"$f":"Items!AU16","v":"Юридические расходы"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","в последний период данной статьи","^",{"$f":"IF(G52<>0,1,IF(OR($Q52=\"\",$Q52=0),0,IF($R52=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H52))),$Q52)=1,0,1),0)))","v":0},0,null,null,null,1000000,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AA$29>0,SUM(AB$29:$CJ$29)=0),SUM($Z30:AA30),0),IF($Q52=Lists!$BS$17,IF(AND(AA30>0,SUM(AB30:$CJ30)=0),SUM($Z30:AA30),0),AA30)))","v":1000000},{"$f":"IF(AB$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AB$29>0,SUM(AC$29:$CJ$29)=0),SUM($Z30:AB30),0),IF($Q52=Lists!$BS$17,IF(AND(AB30>0,SUM(AC30:$CJ30)=0),SUM($Z30:AB30),0),AB30)))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AC$29>0,SUM(AD$29:$CJ$29)=0),SUM($Z30:AC30),0),IF($Q52=Lists!$BS$17,IF(AND(AC30>0,SUM(AD30:$CJ30)=0),SUM($Z30:AC30),0),AC30)))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AD$29>0,SUM(AE$29:$CJ$29)=0),SUM($Z30:AD30),0),IF($Q52=Lists!$BS$17,IF(AND(AD30>0,SUM(AE30:$CJ30)=0),SUM($Z30:AD30),0),AD30)))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AE$29>0,SUM(AF$29:$CJ$29)=0),SUM($Z30:AE30),0),IF($Q52=Lists!$BS$17,IF(AND(AE30>0,SUM(AF30:$CJ30)=0),SUM($Z30:AE30),0),AE30)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AF$29>0,SUM(AG$29:$CJ$29)=0),SUM($Z30:AF30),0),IF($Q52=Lists!$BS$17,IF(AND(AF30>0,SUM(AG30:$CJ30)=0),SUM($Z30:AF30),0),AF30)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AG$29>0,SUM(AH$29:$CJ$29)=0),SUM($Z30:AG30),0),IF($Q52=Lists!$BS$17,IF(AND(AG30>0,SUM(AH30:$CJ30)=0),SUM($Z30:AG30),0),AG30)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AH$29>0,SUM(AI$29:$CJ$29)=0),SUM($Z30:AH30),0),IF($Q52=Lists!$BS$17,IF(AND(AH30>0,SUM(AI30:$CJ30)=0),SUM($Z30:AH30),0),AH30)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AI$29>0,SUM(AJ$29:$CJ$29)=0),SUM($Z30:AI30),0),IF($Q52=Lists!$BS$17,IF(AND(AI30>0,SUM(AJ30:$CJ30)=0),SUM($Z30:AI30),0),AI30)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AJ$29>0,SUM(AK$29:$CJ$29)=0),SUM($Z30:AJ30),0),IF($Q52=Lists!$BS$17,IF(AND(AJ30>0,SUM(AK30:$CJ30)=0),SUM($Z30:AJ30),0),AJ30)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AK$29>0,SUM(AL$29:$CJ$29)=0),SUM($Z30:AK30),0),IF($Q52=Lists!$BS$17,IF(AND(AK30>0,SUM(AL30:$CJ30)=0),SUM($Z30:AK30),0),AK30)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AL$29>0,SUM(AM$29:$CJ$29)=0),SUM($Z30:AL30),0),IF($Q52=Lists!$BS$17,IF(AND(AL30>0,SUM(AM30:$CJ30)=0),SUM($Z30:AL30),0),AL30)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AM$29>0,SUM(AN$29:$CJ$29)=0),SUM($Z30:AM30),0),IF($Q52=Lists!$BS$17,IF(AND(AM30>0,SUM(AN30:$CJ30)=0),SUM($Z30:AM30),0),AM30)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AN$29>0,SUM(AO$29:$CJ$29)=0),SUM($Z30:AN30),0),IF($Q52=Lists!$BS$17,IF(AND(AN30>0,SUM(AO30:$CJ30)=0),SUM($Z30:AN30),0),AN30)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AO$29>0,SUM(AP$29:$CJ$29)=0),SUM($Z30:AO30),0),IF($Q52=Lists!$BS$17,IF(AND(AO30>0,SUM(AP30:$CJ30)=0),SUM($Z30:AO30),0),AO30)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AP$29>0,SUM(AQ$29:$CJ$29)=0),SUM($Z30:AP30),0),IF($Q52=Lists!$BS$17,IF(AND(AP30>0,SUM(AQ30:$CJ30)=0),SUM($Z30:AP30),0),AP30)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AQ$29>0,SUM(AR$29:$CJ$29)=0),SUM($Z30:AQ30),0),IF($Q52=Lists!$BS$17,IF(AND(AQ30>0,SUM(AR30:$CJ30)=0),SUM($Z30:AQ30),0),AQ30)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AR$29>0,SUM(AS$29:$CJ$29)=0),SUM($Z30:AR30),0),IF($Q52=Lists!$BS$17,IF(AND(AR30>0,SUM(AS30:$CJ30)=0),SUM($Z30:AR30),0),AR30)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AS$29>0,SUM(AT$29:$CJ$29)=0),SUM($Z30:AS30),0),IF($Q52=Lists!$BS$17,IF(AND(AS30>0,SUM(AT30:$CJ30)=0),SUM($Z30:AS30),0),AS30)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AT$29>0,SUM(AU$29:$CJ$29)=0),SUM($Z30:AT30),0),IF($Q52=Lists!$BS$17,IF(AND(AT30>0,SUM(AU30:$CJ30)=0),SUM($Z30:AT30),0),AT30)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AU$29>0,SUM(AV$29:$CJ$29)=0),SUM($Z30:AU30),0),IF($Q52=Lists!$BS$17,IF(AND(AU30>0,SUM(AV30:$CJ30)=0),SUM($Z30:AU30),0),AU30)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AV$29>0,SUM(AW$29:$CJ$29)=0),SUM($Z30:AV30),0),IF($Q52=Lists!$BS$17,IF(AND(AV30>0,SUM(AW30:$CJ30)=0),SUM($Z30:AV30),0),AV30)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AW$29>0,SUM(AX$29:$CJ$29)=0),SUM($Z30:AW30),0),IF($Q52=Lists!$BS$17,IF(AND(AW30>0,SUM(AX30:$CJ30)=0),SUM($Z30:AW30),0),AW30)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AX$29>0,SUM(AY$29:$CJ$29)=0),SUM($Z30:AX30),0),IF($Q52=Lists!$BS$17,IF(AND(AX30>0,SUM(AY30:$CJ30)=0),SUM($Z30:AX30),0),AX30)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AY$29>0,SUM(AZ$29:$CJ$29)=0),SUM($Z30:AY30),0),IF($Q52=Lists!$BS$17,IF(AND(AY30>0,SUM(AZ30:$CJ30)=0),SUM($Z30:AY30),0),AY30)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AZ$29>0,SUM(BA$29:$CJ$29)=0),SUM($Z30:AZ30),0),IF($Q52=Lists!$BS$17,IF(AND(AZ30>0,SUM(BA30:$CJ30)=0),SUM($Z30:AZ30),0),AZ30)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BA$29>0,SUM(BB$29:$CJ$29)=0),SUM($Z30:BA30),0),IF($Q52=Lists!$BS$17,IF(AND(BA30>0,SUM(BB30:$CJ30)=0),SUM($Z30:BA30),0),BA30)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BB$29>0,SUM(BC$29:$CJ$29)=0),SUM($Z30:BB30),0),IF($Q52=Lists!$BS$17,IF(AND(BB30>0,SUM(BC30:$CJ30)=0),SUM($Z30:BB30),0),BB30)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BC$29>0,SUM(BD$29:$CJ$29)=0),SUM($Z30:BC30),0),IF($Q52=Lists!$BS$17,IF(AND(BC30>0,SUM(BD30:$CJ30)=0),SUM($Z30:BC30),0),BC30)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BD$29>0,SUM(BE$29:$CJ$29)=0),SUM($Z30:BD30),0),IF($Q52=Lists!$BS$17,IF(AND(BD30>0,SUM(BE30:$CJ30)=0),SUM($Z30:BD30),0),BD30)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BE$29>0,SUM(BF$29:$CJ$29)=0),SUM($Z30:BE30),0),IF($Q52=Lists!$BS$17,IF(AND(BE30>0,SUM(BF30:$CJ30)=0),SUM($Z30:BE30),0),BE30)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BF$29>0,SUM(BG$29:$CJ$29)=0),SUM($Z30:BF30),0),IF($Q52=Lists!$BS$17,IF(AND(BF30>0,SUM(BG30:$CJ30)=0),SUM($Z30:BF30),0),BF30)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BG$29>0,SUM(BH$29:$CJ$29)=0),SUM($Z30:BG30),0),IF($Q52=Lists!$BS$17,IF(AND(BG30>0,SUM(BH30:$CJ30)=0),SUM($Z30:BG30),0),BG30)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BH$29>0,SUM(BI$29:$CJ$29)=0),SUM($Z30:BH30),0),IF($Q52=Lists!$BS$17,IF(AND(BH30>0,SUM(BI30:$CJ30)=0),SUM($Z30:BH30),0),BH30)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BI$29>0,SUM(BJ$29:$CJ$29)=0),SUM($Z30:BI30),0),IF($Q52=Lists!$BS$17,IF(AND(BI30>0,SUM(BJ30:$CJ30)=0),SUM($Z30:BI30),0),BI30)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BJ$29>0,SUM(BK$29:$CJ$29)=0),SUM($Z30:BJ30),0),IF($Q52=Lists!$BS$17,IF(AND(BJ30>0,SUM(BK30:$CJ30)=0),SUM($Z30:BJ30),0),BJ30)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BK$29>0,SUM(BL$29:$CJ$29)=0),SUM($Z30:BK30),0),IF($Q52=Lists!$BS$17,IF(AND(BK30>0,SUM(BL30:$CJ30)=0),SUM($Z30:BK30),0),BK30)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BL$29>0,SUM(BM$29:$CJ$29)=0),SUM($Z30:BL30),0),IF($Q52=Lists!$BS$17,IF(AND(BL30>0,SUM(BM30:$CJ30)=0),SUM($Z30:BL30),0),BL30)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BM$29>0,SUM(BN$29:$CJ$29)=0),SUM($Z30:BM30),0),IF($Q52=Lists!$BS$17,IF(AND(BM30>0,SUM(BN30:$CJ30)=0),SUM($Z30:BM30),0),BM30)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BN$29>0,SUM(BO$29:$CJ$29)=0),SUM($Z30:BN30),0),IF($Q52=Lists!$BS$17,IF(AND(BN30>0,SUM(BO30:$CJ30)=0),SUM($Z30:BN30),0),BN30)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BO$29>0,SUM(BP$29:$CJ$29)=0),SUM($Z30:BO30),0),IF($Q52=Lists!$BS$17,IF(AND(BO30>0,SUM(BP30:$CJ30)=0),SUM($Z30:BO30),0),BO30)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BP$29>0,SUM(BQ$29:$CJ$29)=0),SUM($Z30:BP30),0),IF($Q52=Lists!$BS$17,IF(AND(BP30>0,SUM(BQ30:$CJ30)=0),SUM($Z30:BP30),0),BP30)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BQ$29>0,SUM(BR$29:$CJ$29)=0),SUM($Z30:BQ30),0),IF($Q52=Lists!$BS$17,IF(AND(BQ30>0,SUM(BR30:$CJ30)=0),SUM($Z30:BQ30),0),BQ30)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BR$29>0,SUM(BS$29:$CJ$29)=0),SUM($Z30:BR30),0),IF($Q52=Lists!$BS$17,IF(AND(BR30>0,SUM(BS30:$CJ30)=0),SUM($Z30:BR30),0),BR30)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BS$29>0,SUM(BT$29:$CJ$29)=0),SUM($Z30:BS30),0),IF($Q52=Lists!$BS$17,IF(AND(BS30>0,SUM(BT30:$CJ30)=0),SUM($Z30:BS30),0),BS30)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BT$29>0,SUM(BU$29:$CJ$29)=0),SUM($Z30:BT30),0),IF($Q52=Lists!$BS$17,IF(AND(BT30>0,SUM(BU30:$CJ30)=0),SUM($Z30:BT30),0),BT30)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BU$29>0,SUM(BV$29:$CJ$29)=0),SUM($Z30:BU30),0),IF($Q52=Lists!$BS$17,IF(AND(BU30>0,SUM(BV30:$CJ30)=0),SUM($Z30:BU30),0),BU30)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BV$29>0,SUM(BW$29:$CJ$29)=0),SUM($Z30:BV30),0),IF($Q52=Lists!$BS$17,IF(AND(BV30>0,SUM(BW30:$CJ30)=0),SUM($Z30:BV30),0),BV30)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BW$29>0,SUM(BX$29:$CJ$29)=0),SUM($Z30:BW30),0),IF($Q52=Lists!$BS$17,IF(AND(BW30>0,SUM(BX30:$CJ30)=0),SUM($Z30:BW30),0),BW30)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BX$29>0,SUM(BY$29:$CJ$29)=0),SUM($Z30:BX30),0),IF($Q52=Lists!$BS$17,IF(AND(BX30>0,SUM(BY30:$CJ30)=0),SUM($Z30:BX30),0),BX30)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BY$29>0,SUM(BZ$29:$CJ$29)=0),SUM($Z30:BY30),0),IF($Q52=Lists!$BS$17,IF(AND(BY30>0,SUM(BZ30:$CJ30)=0),SUM($Z30:BY30),0),BY30)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BZ$29>0,SUM(CA$29:$CJ$29)=0),SUM($Z30:BZ30),0),IF($Q52=Lists!$BS$17,IF(AND(BZ30>0,SUM(CA30:$CJ30)=0),SUM($Z30:BZ30),0),BZ30)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CA$29>0,SUM(CB$29:$CJ$29)=0),SUM($Z30:CA30),0),IF($Q52=Lists!$BS$17,IF(AND(CA30>0,SUM(CB30:$CJ30)=0),SUM($Z30:CA30),0),CA30)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CB$29>0,SUM(CC$29:$CJ$29)=0),SUM($Z30:CB30),0),IF($Q52=Lists!$BS$17,IF(AND(CB30>0,SUM(CC30:$CJ30)=0),SUM($Z30:CB30),0),CB30)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CC$29>0,SUM(CD$29:$CJ$29)=0),SUM($Z30:CC30),0),IF($Q52=Lists!$BS$17,IF(AND(CC30>0,SUM(CD30:$CJ30)=0),SUM($Z30:CC30),0),CC30)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CD$29>0,SUM(CE$29:$CJ$29)=0),SUM($Z30:CD30),0),IF($Q52=Lists!$BS$17,IF(AND(CD30>0,SUM(CE30:$CJ30)=0),SUM($Z30:CD30),0),CD30)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CE$29>0,SUM(CF$29:$CJ$29)=0),SUM($Z30:CE30),0),IF($Q52=Lists!$BS$17,IF(AND(CE30>0,SUM(CF30:$CJ30)=0),SUM($Z30:CE30),0),CE30)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CF$29>0,SUM(CG$29:$CJ$29)=0),SUM($Z30:CF30),0),IF($Q52=Lists!$BS$17,IF(AND(CF30>0,SUM(CG30:$CJ30)=0),SUM($Z30:CF30),0),CF30)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CG$29>0,SUM(CH$29:$CJ$29)=0),SUM($Z30:CG30),0),IF($Q52=Lists!$BS$17,IF(AND(CG30>0,SUM(CH30:$CJ30)=0),SUM($Z30:CG30),0),CG30)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CH$29>0,SUM(CI$29:$CJ$29)=0),SUM($Z30:CH30),0),IF($Q52=Lists!$BS$17,IF(AND(CH30>0,SUM(CI30:$CJ30)=0),SUM($Z30:CH30),0),CH30)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CI$29>0,SUM(CJ$29:$CJ$29)=0),SUM($Z30:CI30),0),IF($Q52=Lists!$BS$17,IF(AND(CI30>0,SUM(CJ30:$CJ30)=0),SUM($Z30:CI30),0),CI30)))","v":0}]
[{"$f":"ROW()","v":53},null,null,null,null,null,{"$f":"IF($R53=\"^\",IF(COUNTIF(Lists!$13:$13,H53)=1,0,1),0)","v":0},{"$f":"H51","v":"Ввод в эксплуатацию"},{"$f":"Items!AU17","v":"Градостроительное планирование"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","в последний период данной статьи","^",{"$f":"IF(G53<>0,1,IF(OR($Q53=\"\",$Q53=0),0,IF($R53=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H53))),$Q53)=1,0,1),0)))","v":0},0,null,null,null,10000000,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AA$29>0,SUM(AB$29:$CJ$29)=0),SUM($Z31:AA31),0),IF($Q53=Lists!$BS$17,IF(AND(AA31>0,SUM(AB31:$CJ31)=0),SUM($Z31:AA31),0),AA31)))","v":10000000},{"$f":"IF(AB$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AB$29>0,SUM(AC$29:$CJ$29)=0),SUM($Z31:AB31),0),IF($Q53=Lists!$BS$17,IF(AND(AB31>0,SUM(AC31:$CJ31)=0),SUM($Z31:AB31),0),AB31)))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AC$29>0,SUM(AD$29:$CJ$29)=0),SUM($Z31:AC31),0),IF($Q53=Lists!$BS$17,IF(AND(AC31>0,SUM(AD31:$CJ31)=0),SUM($Z31:AC31),0),AC31)))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AD$29>0,SUM(AE$29:$CJ$29)=0),SUM($Z31:AD31),0),IF($Q53=Lists!$BS$17,IF(AND(AD31>0,SUM(AE31:$CJ31)=0),SUM($Z31:AD31),0),AD31)))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AE$29>0,SUM(AF$29:$CJ$29)=0),SUM($Z31:AE31),0),IF($Q53=Lists!$BS$17,IF(AND(AE31>0,SUM(AF31:$CJ31)=0),SUM($Z31:AE31),0),AE31)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AF$29>0,SUM(AG$29:$CJ$29)=0),SUM($Z31:AF31),0),IF($Q53=Lists!$BS$17,IF(AND(AF31>0,SUM(AG31:$CJ31)=0),SUM($Z31:AF31),0),AF31)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AG$29>0,SUM(AH$29:$CJ$29)=0),SUM($Z31:AG31),0),IF($Q53=Lists!$BS$17,IF(AND(AG31>0,SUM(AH31:$CJ31)=0),SUM($Z31:AG31),0),AG31)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AH$29>0,SUM(AI$29:$CJ$29)=0),SUM($Z31:AH31),0),IF($Q53=Lists!$BS$17,IF(AND(AH31>0,SUM(AI31:$CJ31)=0),SUM($Z31:AH31),0),AH31)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AI$29>0,SUM(AJ$29:$CJ$29)=0),SUM($Z31:AI31),0),IF($Q53=Lists!$BS$17,IF(AND(AI31>0,SUM(AJ31:$CJ31)=0),SUM($Z31:AI31),0),AI31)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AJ$29>0,SUM(AK$29:$CJ$29)=0),SUM($Z31:AJ31),0),IF($Q53=Lists!$BS$17,IF(AND(AJ31>0,SUM(AK31:$CJ31)=0),SUM($Z31:AJ31),0),AJ31)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AK$29>0,SUM(AL$29:$CJ$29)=0),SUM($Z31:AK31),0),IF($Q53=Lists!$BS$17,IF(AND(AK31>0,SUM(AL31:$CJ31)=0),SUM($Z31:AK31),0),AK31)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AL$29>0,SUM(AM$29:$CJ$29)=0),SUM($Z31:AL31),0),IF($Q53=Lists!$BS$17,IF(AND(AL31>0,SUM(AM31:$CJ31)=0),SUM($Z31:AL31),0),AL31)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AM$29>0,SUM(AN$29:$CJ$29)=0),SUM($Z31:AM31),0),IF($Q53=Lists!$BS$17,IF(AND(AM31>0,SUM(AN31:$CJ31)=0),SUM($Z31:AM31),0),AM31)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AN$29>0,SUM(AO$29:$CJ$29)=0),SUM($Z31:AN31),0),IF($Q53=Lists!$BS$17,IF(AND(AN31>0,SUM(AO31:$CJ31)=0),SUM($Z31:AN31),0),AN31)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AO$29>0,SUM(AP$29:$CJ$29)=0),SUM($Z31:AO31),0),IF($Q53=Lists!$BS$17,IF(AND(AO31>0,SUM(AP31:$CJ31)=0),SUM($Z31:AO31),0),AO31)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AP$29>0,SUM(AQ$29:$CJ$29)=0),SUM($Z31:AP31),0),IF($Q53=Lists!$BS$17,IF(AND(AP31>0,SUM(AQ31:$CJ31)=0),SUM($Z31:AP31),0),AP31)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AQ$29>0,SUM(AR$29:$CJ$29)=0),SUM($Z31:AQ31),0),IF($Q53=Lists!$BS$17,IF(AND(AQ31>0,SUM(AR31:$CJ31)=0),SUM($Z31:AQ31),0),AQ31)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AR$29>0,SUM(AS$29:$CJ$29)=0),SUM($Z31:AR31),0),IF($Q53=Lists!$BS$17,IF(AND(AR31>0,SUM(AS31:$CJ31)=0),SUM($Z31:AR31),0),AR31)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AS$29>0,SUM(AT$29:$CJ$29)=0),SUM($Z31:AS31),0),IF($Q53=Lists!$BS$17,IF(AND(AS31>0,SUM(AT31:$CJ31)=0),SUM($Z31:AS31),0),AS31)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AT$29>0,SUM(AU$29:$CJ$29)=0),SUM($Z31:AT31),0),IF($Q53=Lists!$BS$17,IF(AND(AT31>0,SUM(AU31:$CJ31)=0),SUM($Z31:AT31),0),AT31)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AU$29>0,SUM(AV$29:$CJ$29)=0),SUM($Z31:AU31),0),IF($Q53=Lists!$BS$17,IF(AND(AU31>0,SUM(AV31:$CJ31)=0),SUM($Z31:AU31),0),AU31)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AV$29>0,SUM(AW$29:$CJ$29)=0),SUM($Z31:AV31),0),IF($Q53=Lists!$BS$17,IF(AND(AV31>0,SUM(AW31:$CJ31)=0),SUM($Z31:AV31),0),AV31)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AW$29>0,SUM(AX$29:$CJ$29)=0),SUM($Z31:AW31),0),IF($Q53=Lists!$BS$17,IF(AND(AW31>0,SUM(AX31:$CJ31)=0),SUM($Z31:AW31),0),AW31)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AX$29>0,SUM(AY$29:$CJ$29)=0),SUM($Z31:AX31),0),IF($Q53=Lists!$BS$17,IF(AND(AX31>0,SUM(AY31:$CJ31)=0),SUM($Z31:AX31),0),AX31)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AY$29>0,SUM(AZ$29:$CJ$29)=0),SUM($Z31:AY31),0),IF($Q53=Lists!$BS$17,IF(AND(AY31>0,SUM(AZ31:$CJ31)=0),SUM($Z31:AY31),0),AY31)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AZ$29>0,SUM(BA$29:$CJ$29)=0),SUM($Z31:AZ31),0),IF($Q53=Lists!$BS$17,IF(AND(AZ31>0,SUM(BA31:$CJ31)=0),SUM($Z31:AZ31),0),AZ31)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BA$29>0,SUM(BB$29:$CJ$29)=0),SUM($Z31:BA31),0),IF($Q53=Lists!$BS$17,IF(AND(BA31>0,SUM(BB31:$CJ31)=0),SUM($Z31:BA31),0),BA31)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BB$29>0,SUM(BC$29:$CJ$29)=0),SUM($Z31:BB31),0),IF($Q53=Lists!$BS$17,IF(AND(BB31>0,SUM(BC31:$CJ31)=0),SUM($Z31:BB31),0),BB31)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BC$29>0,SUM(BD$29:$CJ$29)=0),SUM($Z31:BC31),0),IF($Q53=Lists!$BS$17,IF(AND(BC31>0,SUM(BD31:$CJ31)=0),SUM($Z31:BC31),0),BC31)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BD$29>0,SUM(BE$29:$CJ$29)=0),SUM($Z31:BD31),0),IF($Q53=Lists!$BS$17,IF(AND(BD31>0,SUM(BE31:$CJ31)=0),SUM($Z31:BD31),0),BD31)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BE$29>0,SUM(BF$29:$CJ$29)=0),SUM($Z31:BE31),0),IF($Q53=Lists!$BS$17,IF(AND(BE31>0,SUM(BF31:$CJ31)=0),SUM($Z31:BE31),0),BE31)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BF$29>0,SUM(BG$29:$CJ$29)=0),SUM($Z31:BF31),0),IF($Q53=Lists!$BS$17,IF(AND(BF31>0,SUM(BG31:$CJ31)=0),SUM($Z31:BF31),0),BF31)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BG$29>0,SUM(BH$29:$CJ$29)=0),SUM($Z31:BG31),0),IF($Q53=Lists!$BS$17,IF(AND(BG31>0,SUM(BH31:$CJ31)=0),SUM($Z31:BG31),0),BG31)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BH$29>0,SUM(BI$29:$CJ$29)=0),SUM($Z31:BH31),0),IF($Q53=Lists!$BS$17,IF(AND(BH31>0,SUM(BI31:$CJ31)=0),SUM($Z31:BH31),0),BH31)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BI$29>0,SUM(BJ$29:$CJ$29)=0),SUM($Z31:BI31),0),IF($Q53=Lists!$BS$17,IF(AND(BI31>0,SUM(BJ31:$CJ31)=0),SUM($Z31:BI31),0),BI31)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BJ$29>0,SUM(BK$29:$CJ$29)=0),SUM($Z31:BJ31),0),IF($Q53=Lists!$BS$17,IF(AND(BJ31>0,SUM(BK31:$CJ31)=0),SUM($Z31:BJ31),0),BJ31)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BK$29>0,SUM(BL$29:$CJ$29)=0),SUM($Z31:BK31),0),IF($Q53=Lists!$BS$17,IF(AND(BK31>0,SUM(BL31:$CJ31)=0),SUM($Z31:BK31),0),BK31)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BL$29>0,SUM(BM$29:$CJ$29)=0),SUM($Z31:BL31),0),IF($Q53=Lists!$BS$17,IF(AND(BL31>0,SUM(BM31:$CJ31)=0),SUM($Z31:BL31),0),BL31)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BM$29>0,SUM(BN$29:$CJ$29)=0),SUM($Z31:BM31),0),IF($Q53=Lists!$BS$17,IF(AND(BM31>0,SUM(BN31:$CJ31)=0),SUM($Z31:BM31),0),BM31)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BN$29>0,SUM(BO$29:$CJ$29)=0),SUM($Z31:BN31),0),IF($Q53=Lists!$BS$17,IF(AND(BN31>0,SUM(BO31:$CJ31)=0),SUM($Z31:BN31),0),BN31)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BO$29>0,SUM(BP$29:$CJ$29)=0),SUM($Z31:BO31),0),IF($Q53=Lists!$BS$17,IF(AND(BO31>0,SUM(BP31:$CJ31)=0),SUM($Z31:BO31),0),BO31)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BP$29>0,SUM(BQ$29:$CJ$29)=0),SUM($Z31:BP31),0),IF($Q53=Lists!$BS$17,IF(AND(BP31>0,SUM(BQ31:$CJ31)=0),SUM($Z31:BP31),0),BP31)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BQ$29>0,SUM(BR$29:$CJ$29)=0),SUM($Z31:BQ31),0),IF($Q53=Lists!$BS$17,IF(AND(BQ31>0,SUM(BR31:$CJ31)=0),SUM($Z31:BQ31),0),BQ31)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BR$29>0,SUM(BS$29:$CJ$29)=0),SUM($Z31:BR31),0),IF($Q53=Lists!$BS$17,IF(AND(BR31>0,SUM(BS31:$CJ31)=0),SUM($Z31:BR31),0),BR31)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BS$29>0,SUM(BT$29:$CJ$29)=0),SUM($Z31:BS31),0),IF($Q53=Lists!$BS$17,IF(AND(BS31>0,SUM(BT31:$CJ31)=0),SUM($Z31:BS31),0),BS31)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BT$29>0,SUM(BU$29:$CJ$29)=0),SUM($Z31:BT31),0),IF($Q53=Lists!$BS$17,IF(AND(BT31>0,SUM(BU31:$CJ31)=0),SUM($Z31:BT31),0),BT31)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BU$29>0,SUM(BV$29:$CJ$29)=0),SUM($Z31:BU31),0),IF($Q53=Lists!$BS$17,IF(AND(BU31>0,SUM(BV31:$CJ31)=0),SUM($Z31:BU31),0),BU31)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BV$29>0,SUM(BW$29:$CJ$29)=0),SUM($Z31:BV31),0),IF($Q53=Lists!$BS$17,IF(AND(BV31>0,SUM(BW31:$CJ31)=0),SUM($Z31:BV31),0),BV31)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BW$29>0,SUM(BX$29:$CJ$29)=0),SUM($Z31:BW31),0),IF($Q53=Lists!$BS$17,IF(AND(BW31>0,SUM(BX31:$CJ31)=0),SUM($Z31:BW31),0),BW31)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BX$29>0,SUM(BY$29:$CJ$29)=0),SUM($Z31:BX31),0),IF($Q53=Lists!$BS$17,IF(AND(BX31>0,SUM(BY31:$CJ31)=0),SUM($Z31:BX31),0),BX31)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BY$29>0,SUM(BZ$29:$CJ$29)=0),SUM($Z31:BY31),0),IF($Q53=Lists!$BS$17,IF(AND(BY31>0,SUM(BZ31:$CJ31)=0),SUM($Z31:BY31),0),BY31)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BZ$29>0,SUM(CA$29:$CJ$29)=0),SUM($Z31:BZ31),0),IF($Q53=Lists!$BS$17,IF(AND(BZ31>0,SUM(CA31:$CJ31)=0),SUM($Z31:BZ31),0),BZ31)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(CA$29>0,SUM(CB$29:$CJ$29)=0),SUM($Z31:CA31),0),IF($Q53=Lists!$BS$17,IF(AND(CA31>0,SUM(CB31:$CJ31)=0),SUM($Z31:CA31),0),CA31)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(CB$29>0,SUM(CC$29:$CJ$29)=0),SUM($Z31:CB31),0),IF($Q53=Lists!$BS$17,IF(AND(CB31>0,SUM(CC31:$CJ31)=0),SUM($Z31:CB31),0),CB31)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(CC$29>0,SUM(CD$29:$CJ$29)=0),SUM($Z31:CC31),0),IF($Q53=Lists!$BS$17,IF(AND(CC31>0,SUM(CD31:$CJ31)=0),SUM($Z31:CC31),0),CC31)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(CD$29>0,SUM(CE$29:$CJ$29)=0),SUM($Z31:CD31),0),IF($Q53=Lists!$BS$17,IF(AND(CD31>0,SUM(CE31:$CJ31)=0),SUM($Z31:CD31),0),CD31)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(CE$29>0,SUM(CF$29:$CJ$29)=0),SUM($Z31:CE31),0),IF($Q53=Lists!$BS$17,IF(AND(CE31>0,SUM(CF31:$CJ31)=0),SUM($Z31:CE31),0),CE31)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(CF$29>0,SUM(CG$29:$CJ$29)=0),SUM($Z31:CF31),0),IF($Q53=Lists!$BS$17,IF(AND(CF31>0,SUM(CG31:$CJ31)=0),SUM($Z31:CF31),0),CF31)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(CG$29>0,SUM(CH$29:$CJ$29)=0),SUM($Z31:CG31),0),IF($Q53=Lists!$BS$17,IF(AND(CG31>0,SUM(CH31:$CJ31)=0),SUM($Z31:CG31),0),CG31)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(CH$29>0,SUM(CI$29:$CJ$29)=0),SUM($Z31:CH31),0),IF($Q53=Lists!$BS$17,IF(AND(CH31>0,SUM(CI31:$CJ31)=0),SUM($Z31:CH31),0),CH31)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(CI$29>0,SUM(CJ$29:$CJ$29)=0),SUM($Z31:CI31),0),IF($Q53=Lists!$BS$17,IF(AND(CI31>0,SUM(CJ31:$CJ31)=0),SUM($Z31:CI31),0),CI31)))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,{"$f":"IF($R54=\"^\",IF(COUNTIF(Lists!$13:$13,H54)=1,0,1),0)","v":0},{"$f":"H51","v":"Ввод в эксплуатацию"},{"$f":"Items!AU18","v":"Разовые капзатраты - 3"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","в последний период данной статьи","^",{"$f":"IF(G54<>0,1,IF(OR($Q54=\"\",$Q54=0),0,IF($R54=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H54))),$Q54)=1,0,1),0)))","v":0},0,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AA$29>0,SUM(AB$29:$CJ$29)=0),SUM($Z32:AA32),0),IF($Q54=Lists!$BS$17,IF(AND(AA32>0,SUM(AB32:$CJ32)=0),SUM($Z32:AA32),0),AA32)))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AB$29>0,SUM(AC$29:$CJ$29)=0),SUM($Z32:AB32),0),IF($Q54=Lists!$BS$17,IF(AND(AB32>0,SUM(AC32:$CJ32)=0),SUM($Z32:AB32),0),AB32)))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AC$29>0,SUM(AD$29:$CJ$29)=0),SUM($Z32:AC32),0),IF($Q54=Lists!$BS$17,IF(AND(AC32>0,SUM(AD32:$CJ32)=0),SUM($Z32:AC32),0),AC32)))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AD$29>0,SUM(AE$29:$CJ$29)=0),SUM($Z32:AD32),0),IF($Q54=Lists!$BS$17,IF(AND(AD32>0,SUM(AE32:$CJ32)=0),SUM($Z32:AD32),0),AD32)))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AE$29>0,SUM(AF$29:$CJ$29)=0),SUM($Z32:AE32),0),IF($Q54=Lists!$BS$17,IF(AND(AE32>0,SUM(AF32:$CJ32)=0),SUM($Z32:AE32),0),AE32)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AF$29>0,SUM(AG$29:$CJ$29)=0),SUM($Z32:AF32),0),IF($Q54=Lists!$BS$17,IF(AND(AF32>0,SUM(AG32:$CJ32)=0),SUM($Z32:AF32),0),AF32)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AG$29>0,SUM(AH$29:$CJ$29)=0),SUM($Z32:AG32),0),IF($Q54=Lists!$BS$17,IF(AND(AG32>0,SUM(AH32:$CJ32)=0),SUM($Z32:AG32),0),AG32)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AH$29>0,SUM(AI$29:$CJ$29)=0),SUM($Z32:AH32),0),IF($Q54=Lists!$BS$17,IF(AND(AH32>0,SUM(AI32:$CJ32)=0),SUM($Z32:AH32),0),AH32)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AI$29>0,SUM(AJ$29:$CJ$29)=0),SUM($Z32:AI32),0),IF($Q54=Lists!$BS$17,IF(AND(AI32>0,SUM(AJ32:$CJ32)=0),SUM($Z32:AI32),0),AI32)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AJ$29>0,SUM(AK$29:$CJ$29)=0),SUM($Z32:AJ32),0),IF($Q54=Lists!$BS$17,IF(AND(AJ32>0,SUM(AK32:$CJ32)=0),SUM($Z32:AJ32),0),AJ32)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AK$29>0,SUM(AL$29:$CJ$29)=0),SUM($Z32:AK32),0),IF($Q54=Lists!$BS$17,IF(AND(AK32>0,SUM(AL32:$CJ32)=0),SUM($Z32:AK32),0),AK32)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AL$29>0,SUM(AM$29:$CJ$29)=0),SUM($Z32:AL32),0),IF($Q54=Lists!$BS$17,IF(AND(AL32>0,SUM(AM32:$CJ32)=0),SUM($Z32:AL32),0),AL32)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AM$29>0,SUM(AN$29:$CJ$29)=0),SUM($Z32:AM32),0),IF($Q54=Lists!$BS$17,IF(AND(AM32>0,SUM(AN32:$CJ32)=0),SUM($Z32:AM32),0),AM32)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AN$29>0,SUM(AO$29:$CJ$29)=0),SUM($Z32:AN32),0),IF($Q54=Lists!$BS$17,IF(AND(AN32>0,SUM(AO32:$CJ32)=0),SUM($Z32:AN32),0),AN32)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AO$29>0,SUM(AP$29:$CJ$29)=0),SUM($Z32:AO32),0),IF($Q54=Lists!$BS$17,IF(AND(AO32>0,SUM(AP32:$CJ32)=0),SUM($Z32:AO32),0),AO32)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AP$29>0,SUM(AQ$29:$CJ$29)=0),SUM($Z32:AP32),0),IF($Q54=Lists!$BS$17,IF(AND(AP32>0,SUM(AQ32:$CJ32)=0),SUM($Z32:AP32),0),AP32)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AQ$29>0,SUM(AR$29:$CJ$29)=0),SUM($Z32:AQ32),0),IF($Q54=Lists!$BS$17,IF(AND(AQ32>0,SUM(AR32:$CJ32)=0),SUM($Z32:AQ32),0),AQ32)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AR$29>0,SUM(AS$29:$CJ$29)=0),SUM($Z32:AR32),0),IF($Q54=Lists!$BS$17,IF(AND(AR32>0,SUM(AS32:$CJ32)=0),SUM($Z32:AR32),0),AR32)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AS$29>0,SUM(AT$29:$CJ$29)=0),SUM($Z32:AS32),0),IF($Q54=Lists!$BS$17,IF(AND(AS32>0,SUM(AT32:$CJ32)=0),SUM($Z32:AS32),0),AS32)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AT$29>0,SUM(AU$29:$CJ$29)=0),SUM($Z32:AT32),0),IF($Q54=Lists!$BS$17,IF(AND(AT32>0,SUM(AU32:$CJ32)=0),SUM($Z32:AT32),0),AT32)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AU$29>0,SUM(AV$29:$CJ$29)=0),SUM($Z32:AU32),0),IF($Q54=Lists!$BS$17,IF(AND(AU32>0,SUM(AV32:$CJ32)=0),SUM($Z32:AU32),0),AU32)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AV$29>0,SUM(AW$29:$CJ$29)=0),SUM($Z32:AV32),0),IF($Q54=Lists!$BS$17,IF(AND(AV32>0,SUM(AW32:$CJ32)=0),SUM($Z32:AV32),0),AV32)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AW$29>0,SUM(AX$29:$CJ$29)=0),SUM($Z32:AW32),0),IF($Q54=Lists!$BS$17,IF(AND(AW32>0,SUM(AX32:$CJ32)=0),SUM($Z32:AW32),0),AW32)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AX$29>0,SUM(AY$29:$CJ$29)=0),SUM($Z32:AX32),0),IF($Q54=Lists!$BS$17,IF(AND(AX32>0,SUM(AY32:$CJ32)=0),SUM($Z32:AX32),0),AX32)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AY$29>0,SUM(AZ$29:$CJ$29)=0),SUM($Z32:AY32),0),IF($Q54=Lists!$BS$17,IF(AND(AY32>0,SUM(AZ32:$CJ32)=0),SUM($Z32:AY32),0),AY32)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AZ$29>0,SUM(BA$29:$CJ$29)=0),SUM($Z32:AZ32),0),IF($Q54=Lists!$BS$17,IF(AND(AZ32>0,SUM(BA32:$CJ32)=0),SUM($Z32:AZ32),0),AZ32)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BA$29>0,SUM(BB$29:$CJ$29)=0),SUM($Z32:BA32),0),IF($Q54=Lists!$BS$17,IF(AND(BA32>0,SUM(BB32:$CJ32)=0),SUM($Z32:BA32),0),BA32)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BB$29>0,SUM(BC$29:$CJ$29)=0),SUM($Z32:BB32),0),IF($Q54=Lists!$BS$17,IF(AND(BB32>0,SUM(BC32:$CJ32)=0),SUM($Z32:BB32),0),BB32)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BC$29>0,SUM(BD$29:$CJ$29)=0),SUM($Z32:BC32),0),IF($Q54=Lists!$BS$17,IF(AND(BC32>0,SUM(BD32:$CJ32)=0),SUM($Z32:BC32),0),BC32)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BD$29>0,SUM(BE$29:$CJ$29)=0),SUM($Z32:BD32),0),IF($Q54=Lists!$BS$17,IF(AND(BD32>0,SUM(BE32:$CJ32)=0),SUM($Z32:BD32),0),BD32)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BE$29>0,SUM(BF$29:$CJ$29)=0),SUM($Z32:BE32),0),IF($Q54=Lists!$BS$17,IF(AND(BE32>0,SUM(BF32:$CJ32)=0),SUM($Z32:BE32),0),BE32)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BF$29>0,SUM(BG$29:$CJ$29)=0),SUM($Z32:BF32),0),IF($Q54=Lists!$BS$17,IF(AND(BF32>0,SUM(BG32:$CJ32)=0),SUM($Z32:BF32),0),BF32)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BG$29>0,SUM(BH$29:$CJ$29)=0),SUM($Z32:BG32),0),IF($Q54=Lists!$BS$17,IF(AND(BG32>0,SUM(BH32:$CJ32)=0),SUM($Z32:BG32),0),BG32)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BH$29>0,SUM(BI$29:$CJ$29)=0),SUM($Z32:BH32),0),IF($Q54=Lists!$BS$17,IF(AND(BH32>0,SUM(BI32:$CJ32)=0),SUM($Z32:BH32),0),BH32)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BI$29>0,SUM(BJ$29:$CJ$29)=0),SUM($Z32:BI32),0),IF($Q54=Lists!$BS$17,IF(AND(BI32>0,SUM(BJ32:$CJ32)=0),SUM($Z32:BI32),0),BI32)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BJ$29>0,SUM(BK$29:$CJ$29)=0),SUM($Z32:BJ32),0),IF($Q54=Lists!$BS$17,IF(AND(BJ32>0,SUM(BK32:$CJ32)=0),SUM($Z32:BJ32),0),BJ32)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BK$29>0,SUM(BL$29:$CJ$29)=0),SUM($Z32:BK32),0),IF($Q54=Lists!$BS$17,IF(AND(BK32>0,SUM(BL32:$CJ32)=0),SUM($Z32:BK32),0),BK32)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BL$29>0,SUM(BM$29:$CJ$29)=0),SUM($Z32:BL32),0),IF($Q54=Lists!$BS$17,IF(AND(BL32>0,SUM(BM32:$CJ32)=0),SUM($Z32:BL32),0),BL32)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BM$29>0,SUM(BN$29:$CJ$29)=0),SUM($Z32:BM32),0),IF($Q54=Lists!$BS$17,IF(AND(BM32>0,SUM(BN32:$CJ32)=0),SUM($Z32:BM32),0),BM32)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BN$29>0,SUM(BO$29:$CJ$29)=0),SUM($Z32:BN32),0),IF($Q54=Lists!$BS$17,IF(AND(BN32>0,SUM(BO32:$CJ32)=0),SUM($Z32:BN32),0),BN32)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BO$29>0,SUM(BP$29:$CJ$29)=0),SUM($Z32:BO32),0),IF($Q54=Lists!$BS$17,IF(AND(BO32>0,SUM(BP32:$CJ32)=0),SUM($Z32:BO32),0),BO32)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BP$29>0,SUM(BQ$29:$CJ$29)=0),SUM($Z32:BP32),0),IF($Q54=Lists!$BS$17,IF(AND(BP32>0,SUM(BQ32:$CJ32)=0),SUM($Z32:BP32),0),BP32)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BQ$29>0,SUM(BR$29:$CJ$29)=0),SUM($Z32:BQ32),0),IF($Q54=Lists!$BS$17,IF(AND(BQ32>0,SUM(BR32:$CJ32)=0),SUM($Z32:BQ32),0),BQ32)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BR$29>0,SUM(BS$29:$CJ$29)=0),SUM($Z32:BR32),0),IF($Q54=Lists!$BS$17,IF(AND(BR32>0,SUM(BS32:$CJ32)=0),SUM($Z32:BR32),0),BR32)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BS$29>0,SUM(BT$29:$CJ$29)=0),SUM($Z32:BS32),0),IF($Q54=Lists!$BS$17,IF(AND(BS32>0,SUM(BT32:$CJ32)=0),SUM($Z32:BS32),0),BS32)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BT$29>0,SUM(BU$29:$CJ$29)=0),SUM($Z32:BT32),0),IF($Q54=Lists!$BS$17,IF(AND(BT32>0,SUM(BU32:$CJ32)=0),SUM($Z32:BT32),0),BT32)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BU$29>0,SUM(BV$29:$CJ$29)=0),SUM($Z32:BU32),0),IF($Q54=Lists!$BS$17,IF(AND(BU32>0,SUM(BV32:$CJ32)=0),SUM($Z32:BU32),0),BU32)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BV$29>0,SUM(BW$29:$CJ$29)=0),SUM($Z32:BV32),0),IF($Q54=Lists!$BS$17,IF(AND(BV32>0,SUM(BW32:$CJ32)=0),SUM($Z32:BV32),0),BV32)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BW$29>0,SUM(BX$29:$CJ$29)=0),SUM($Z32:BW32),0),IF($Q54=Lists!$BS$17,IF(AND(BW32>0,SUM(BX32:$CJ32)=0),SUM($Z32:BW32),0),BW32)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BX$29>0,SUM(BY$29:$CJ$29)=0),SUM($Z32:BX32),0),IF($Q54=Lists!$BS$17,IF(AND(BX32>0,SUM(BY32:$CJ32)=0),SUM($Z32:BX32),0),BX32)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BY$29>0,SUM(BZ$29:$CJ$29)=0),SUM($Z32:BY32),0),IF($Q54=Lists!$BS$17,IF(AND(BY32>0,SUM(BZ32:$CJ32)=0),SUM($Z32:BY32),0),BY32)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BZ$29>0,SUM(CA$29:$CJ$29)=0),SUM($Z32:BZ32),0),IF($Q54=Lists!$BS$17,IF(AND(BZ32>0,SUM(CA32:$CJ32)=0),SUM($Z32:BZ32),0),BZ32)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(CA$29>0,SUM(CB$29:$CJ$29)=0),SUM($Z32:CA32),0),IF($Q54=Lists!$BS$17,IF(AND(CA32>0,SUM(CB32:$CJ32)=0),SUM($Z32:CA32),0),CA32)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(CB$29>0,SUM(CC$29:$CJ$29)=0),SUM($Z32:CB32),0),IF($Q54=Lists!$BS$17,IF(AND(CB32>0,SUM(CC32:$CJ32)=0),SUM($Z32:CB32),0),CB32)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(CC$29>0,SUM(CD$29:$CJ$29)=0),SUM($Z32:CC32),0),IF($Q54=Lists!$BS$17,IF(AND(CC32>0,SUM(CD32:$CJ32)=0),SUM($Z32:CC32),0),CC32)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(CD$29>0,SUM(CE$29:$CJ$29)=0),SUM($Z32:CD32),0),IF($Q54=Lists!$BS$17,IF(AND(CD32>0,SUM(CE32:$CJ32)=0),SUM($Z32:CD32),0),CD32)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(CE$29>0,SUM(CF$29:$CJ$29)=0),SUM($Z32:CE32),0),IF($Q54=Lists!$BS$17,IF(AND(CE32>0,SUM(CF32:$CJ32)=0),SUM($Z32:CE32),0),CE32)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(CF$29>0,SUM(CG$29:$CJ$29)=0),SUM($Z32:CF32),0),IF($Q54=Lists!$BS$17,IF(AND(CF32>0,SUM(CG32:$CJ32)=0),SUM($Z32:CF32),0),CF32)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(CG$29>0,SUM(CH$29:$CJ$29)=0),SUM($Z32:CG32),0),IF($Q54=Lists!$BS$17,IF(AND(CG32>0,SUM(CH32:$CJ32)=0),SUM($Z32:CG32),0),CG32)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(CH$29>0,SUM(CI$29:$CJ$29)=0),SUM($Z32:CH32),0),IF($Q54=Lists!$BS$17,IF(AND(CH32>0,SUM(CI32:$CJ32)=0),SUM($Z32:CH32),0),CH32)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(CI$29>0,SUM(CJ$29:$CJ$29)=0),SUM($Z32:CI32),0),IF($Q54=Lists!$BS$17,IF(AND(CI32>0,SUM(CJ32:$CJ32)=0),SUM($Z32:CI32),0),CI32)))","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,{"$f":"IF($R55=\"^\",IF(COUNTIF(Lists!$13:$13,H55)=1,0,1),0)","v":0},{"$f":"H51","v":"Ввод в эксплуатацию"},{"$f":"Items!AU19","v":"Разовые капзатраты - 4"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","в последний период данной статьи","^",{"$f":"IF(G55<>0,1,IF(OR($Q55=\"\",$Q55=0),0,IF($R55=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H55))),$Q55)=1,0,1),0)))","v":0},0,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AA$29>0,SUM(AB$29:$CJ$29)=0),SUM($Z33:AA33),0),IF($Q55=Lists!$BS$17,IF(AND(AA33>0,SUM(AB33:$CJ33)=0),SUM($Z33:AA33),0),AA33)))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AB$29>0,SUM(AC$29:$CJ$29)=0),SUM($Z33:AB33),0),IF($Q55=Lists!$BS$17,IF(AND(AB33>0,SUM(AC33:$CJ33)=0),SUM($Z33:AB33),0),AB33)))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AC$29>0,SUM(AD$29:$CJ$29)=0),SUM($Z33:AC33),0),IF($Q55=Lists!$BS$17,IF(AND(AC33>0,SUM(AD33:$CJ33)=0),SUM($Z33:AC33),0),AC33)))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AD$29>0,SUM(AE$29:$CJ$29)=0),SUM($Z33:AD33),0),IF($Q55=Lists!$BS$17,IF(AND(AD33>0,SUM(AE33:$CJ33)=0),SUM($Z33:AD33),0),AD33)))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AE$29>0,SUM(AF$29:$CJ$29)=0),SUM($Z33:AE33),0),IF($Q55=Lists!$BS$17,IF(AND(AE33>0,SUM(AF33:$CJ33)=0),SUM($Z33:AE33),0),AE33)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AF$29>0,SUM(AG$29:$CJ$29)=0),SUM($Z33:AF33),0),IF($Q55=Lists!$BS$17,IF(AND(AF33>0,SUM(AG33:$CJ33)=0),SUM($Z33:AF33),0),AF33)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AG$29>0,SUM(AH$29:$CJ$29)=0),SUM($Z33:AG33),0),IF($Q55=Lists!$BS$17,IF(AND(AG33>0,SUM(AH33:$CJ33)=0),SUM($Z33:AG33),0),AG33)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AH$29>0,SUM(AI$29:$CJ$29)=0),SUM($Z33:AH33),0),IF($Q55=Lists!$BS$17,IF(AND(AH33>0,SUM(AI33:$CJ33)=0),SUM($Z33:AH33),0),AH33)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AI$29>0,SUM(AJ$29:$CJ$29)=0),SUM($Z33:AI33),0),IF($Q55=Lists!$BS$17,IF(AND(AI33>0,SUM(AJ33:$CJ33)=0),SUM($Z33:AI33),0),AI33)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AJ$29>0,SUM(AK$29:$CJ$29)=0),SUM($Z33:AJ33),0),IF($Q55=Lists!$BS$17,IF(AND(AJ33>0,SUM(AK33:$CJ33)=0),SUM($Z33:AJ33),0),AJ33)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AK$29>0,SUM(AL$29:$CJ$29)=0),SUM($Z33:AK33),0),IF($Q55=Lists!$BS$17,IF(AND(AK33>0,SUM(AL33:$CJ33)=0),SUM($Z33:AK33),0),AK33)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AL$29>0,SUM(AM$29:$CJ$29)=0),SUM($Z33:AL33),0),IF($Q55=Lists!$BS$17,IF(AND(AL33>0,SUM(AM33:$CJ33)=0),SUM($Z33:AL33),0),AL33)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AM$29>0,SUM(AN$29:$CJ$29)=0),SUM($Z33:AM33),0),IF($Q55=Lists!$BS$17,IF(AND(AM33>0,SUM(AN33:$CJ33)=0),SUM($Z33:AM33),0),AM33)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AN$29>0,SUM(AO$29:$CJ$29)=0),SUM($Z33:AN33),0),IF($Q55=Lists!$BS$17,IF(AND(AN33>0,SUM(AO33:$CJ33)=0),SUM($Z33:AN33),0),AN33)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AO$29>0,SUM(AP$29:$CJ$29)=0),SUM($Z33:AO33),0),IF($Q55=Lists!$BS$17,IF(AND(AO33>0,SUM(AP33:$CJ33)=0),SUM($Z33:AO33),0),AO33)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AP$29>0,SUM(AQ$29:$CJ$29)=0),SUM($Z33:AP33),0),IF($Q55=Lists!$BS$17,IF(AND(AP33>0,SUM(AQ33:$CJ33)=0),SUM($Z33:AP33),0),AP33)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AQ$29>0,SUM(AR$29:$CJ$29)=0),SUM($Z33:AQ33),0),IF($Q55=Lists!$BS$17,IF(AND(AQ33>0,SUM(AR33:$CJ33)=0),SUM($Z33:AQ33),0),AQ33)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AR$29>0,SUM(AS$29:$CJ$29)=0),SUM($Z33:AR33),0),IF($Q55=Lists!$BS$17,IF(AND(AR33>0,SUM(AS33:$CJ33)=0),SUM($Z33:AR33),0),AR33)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AS$29>0,SUM(AT$29:$CJ$29)=0),SUM($Z33:AS33),0),IF($Q55=Lists!$BS$17,IF(AND(AS33>0,SUM(AT33:$CJ33)=0),SUM($Z33:AS33),0),AS33)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AT$29>0,SUM(AU$29:$CJ$29)=0),SUM($Z33:AT33),0),IF($Q55=Lists!$BS$17,IF(AND(AT33>0,SUM(AU33:$CJ33)=0),SUM($Z33:AT33),0),AT33)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AU$29>0,SUM(AV$29:$CJ$29)=0),SUM($Z33:AU33),0),IF($Q55=Lists!$BS$17,IF(AND(AU33>0,SUM(AV33:$CJ33)=0),SUM($Z33:AU33),0),AU33)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AV$29>0,SUM(AW$29:$CJ$29)=0),SUM($Z33:AV33),0),IF($Q55=Lists!$BS$17,IF(AND(AV33>0,SUM(AW33:$CJ33)=0),SUM($Z33:AV33),0),AV33)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AW$29>0,SUM(AX$29:$CJ$29)=0),SUM($Z33:AW33),0),IF($Q55=Lists!$BS$17,IF(AND(AW33>0,SUM(AX33:$CJ33)=0),SUM($Z33:AW33),0),AW33)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AX$29>0,SUM(AY$29:$CJ$29)=0),SUM($Z33:AX33),0),IF($Q55=Lists!$BS$17,IF(AND(AX33>0,SUM(AY33:$CJ33)=0),SUM($Z33:AX33),0),AX33)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AY$29>0,SUM(AZ$29:$CJ$29)=0),SUM($Z33:AY33),0),IF($Q55=Lists!$BS$17,IF(AND(AY33>0,SUM(AZ33:$CJ33)=0),SUM($Z33:AY33),0),AY33)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AZ$29>0,SUM(BA$29:$CJ$29)=0),SUM($Z33:AZ33),0),IF($Q55=Lists!$BS$17,IF(AND(AZ33>0,SUM(BA33:$CJ33)=0),SUM($Z33:AZ33),0),AZ33)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BA$29>0,SUM(BB$29:$CJ$29)=0),SUM($Z33:BA33),0),IF($Q55=Lists!$BS$17,IF(AND(BA33>0,SUM(BB33:$CJ33)=0),SUM($Z33:BA33),0),BA33)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BB$29>0,SUM(BC$29:$CJ$29)=0),SUM($Z33:BB33),0),IF($Q55=Lists!$BS$17,IF(AND(BB33>0,SUM(BC33:$CJ33)=0),SUM($Z33:BB33),0),BB33)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BC$29>0,SUM(BD$29:$CJ$29)=0),SUM($Z33:BC33),0),IF($Q55=Lists!$BS$17,IF(AND(BC33>0,SUM(BD33:$CJ33)=0),SUM($Z33:BC33),0),BC33)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BD$29>0,SUM(BE$29:$CJ$29)=0),SUM($Z33:BD33),0),IF($Q55=Lists!$BS$17,IF(AND(BD33>0,SUM(BE33:$CJ33)=0),SUM($Z33:BD33),0),BD33)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BE$29>0,SUM(BF$29:$CJ$29)=0),SUM($Z33:BE33),0),IF($Q55=Lists!$BS$17,IF(AND(BE33>0,SUM(BF33:$CJ33)=0),SUM($Z33:BE33),0),BE33)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BF$29>0,SUM(BG$29:$CJ$29)=0),SUM($Z33:BF33),0),IF($Q55=Lists!$BS$17,IF(AND(BF33>0,SUM(BG33:$CJ33)=0),SUM($Z33:BF33),0),BF33)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BG$29>0,SUM(BH$29:$CJ$29)=0),SUM($Z33:BG33),0),IF($Q55=Lists!$BS$17,IF(AND(BG33>0,SUM(BH33:$CJ33)=0),SUM($Z33:BG33),0),BG33)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BH$29>0,SUM(BI$29:$CJ$29)=0),SUM($Z33:BH33),0),IF($Q55=Lists!$BS$17,IF(AND(BH33>0,SUM(BI33:$CJ33)=0),SUM($Z33:BH33),0),BH33)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BI$29>0,SUM(BJ$29:$CJ$29)=0),SUM($Z33:BI33),0),IF($Q55=Lists!$BS$17,IF(AND(BI33>0,SUM(BJ33:$CJ33)=0),SUM($Z33:BI33),0),BI33)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BJ$29>0,SUM(BK$29:$CJ$29)=0),SUM($Z33:BJ33),0),IF($Q55=Lists!$BS$17,IF(AND(BJ33>0,SUM(BK33:$CJ33)=0),SUM($Z33:BJ33),0),BJ33)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BK$29>0,SUM(BL$29:$CJ$29)=0),SUM($Z33:BK33),0),IF($Q55=Lists!$BS$17,IF(AND(BK33>0,SUM(BL33:$CJ33)=0),SUM($Z33:BK33),0),BK33)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BL$29>0,SUM(BM$29:$CJ$29)=0),SUM($Z33:BL33),0),IF($Q55=Lists!$BS$17,IF(AND(BL33>0,SUM(BM33:$CJ33)=0),SUM($Z33:BL33),0),BL33)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BM$29>0,SUM(BN$29:$CJ$29)=0),SUM($Z33:BM33),0),IF($Q55=Lists!$BS$17,IF(AND(BM33>0,SUM(BN33:$CJ33)=0),SUM($Z33:BM33),0),BM33)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BN$29>0,SUM(BO$29:$CJ$29)=0),SUM($Z33:BN33),0),IF($Q55=Lists!$BS$17,IF(AND(BN33>0,SUM(BO33:$CJ33)=0),SUM($Z33:BN33),0),BN33)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BO$29>0,SUM(BP$29:$CJ$29)=0),SUM($Z33:BO33),0),IF($Q55=Lists!$BS$17,IF(AND(BO33>0,SUM(BP33:$CJ33)=0),SUM($Z33:BO33),0),BO33)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BP$29>0,SUM(BQ$29:$CJ$29)=0),SUM($Z33:BP33),0),IF($Q55=Lists!$BS$17,IF(AND(BP33>0,SUM(BQ33:$CJ33)=0),SUM($Z33:BP33),0),BP33)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BQ$29>0,SUM(BR$29:$CJ$29)=0),SUM($Z33:BQ33),0),IF($Q55=Lists!$BS$17,IF(AND(BQ33>0,SUM(BR33:$CJ33)=0),SUM($Z33:BQ33),0),BQ33)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BR$29>0,SUM(BS$29:$CJ$29)=0),SUM($Z33:BR33),0),IF($Q55=Lists!$BS$17,IF(AND(BR33>0,SUM(BS33:$CJ33)=0),SUM($Z33:BR33),0),BR33)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BS$29>0,SUM(BT$29:$CJ$29)=0),SUM($Z33:BS33),0),IF($Q55=Lists!$BS$17,IF(AND(BS33>0,SUM(BT33:$CJ33)=0),SUM($Z33:BS33),0),BS33)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BT$29>0,SUM(BU$29:$CJ$29)=0),SUM($Z33:BT33),0),IF($Q55=Lists!$BS$17,IF(AND(BT33>0,SUM(BU33:$CJ33)=0),SUM($Z33:BT33),0),BT33)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BU$29>0,SUM(BV$29:$CJ$29)=0),SUM($Z33:BU33),0),IF($Q55=Lists!$BS$17,IF(AND(BU33>0,SUM(BV33:$CJ33)=0),SUM($Z33:BU33),0),BU33)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BV$29>0,SUM(BW$29:$CJ$29)=0),SUM($Z33:BV33),0),IF($Q55=Lists!$BS$17,IF(AND(BV33>0,SUM(BW33:$CJ33)=0),SUM($Z33:BV33),0),BV33)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BW$29>0,SUM(BX$29:$CJ$29)=0),SUM($Z33:BW33),0),IF($Q55=Lists!$BS$17,IF(AND(BW33>0,SUM(BX33:$CJ33)=0),SUM($Z33:BW33),0),BW33)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BX$29>0,SUM(BY$29:$CJ$29)=0),SUM($Z33:BX33),0),IF($Q55=Lists!$BS$17,IF(AND(BX33>0,SUM(BY33:$CJ33)=0),SUM($Z33:BX33),0),BX33)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BY$29>0,SUM(BZ$29:$CJ$29)=0),SUM($Z33:BY33),0),IF($Q55=Lists!$BS$17,IF(AND(BY33>0,SUM(BZ33:$CJ33)=0),SUM($Z33:BY33),0),BY33)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BZ$29>0,SUM(CA$29:$CJ$29)=0),SUM($Z33:BZ33),0),IF($Q55=Lists!$BS$17,IF(AND(BZ33>0,SUM(CA33:$CJ33)=0),SUM($Z33:BZ33),0),BZ33)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(CA$29>0,SUM(CB$29:$CJ$29)=0),SUM($Z33:CA33),0),IF($Q55=Lists!$BS$17,IF(AND(CA33>0,SUM(CB33:$CJ33)=0),SUM($Z33:CA33),0),CA33)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(CB$29>0,SUM(CC$29:$CJ$29)=0),SUM($Z33:CB33),0),IF($Q55=Lists!$BS$17,IF(AND(CB33>0,SUM(CC33:$CJ33)=0),SUM($Z33:CB33),0),CB33)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(CC$29>0,SUM(CD$29:$CJ$29)=0),SUM($Z33:CC33),0),IF($Q55=Lists!$BS$17,IF(AND(CC33>0,SUM(CD33:$CJ33)=0),SUM($Z33:CC33),0),CC33)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(CD$29>0,SUM(CE$29:$CJ$29)=0),SUM($Z33:CD33),0),IF($Q55=Lists!$BS$17,IF(AND(CD33>0,SUM(CE33:$CJ33)=0),SUM($Z33:CD33),0),CD33)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(CE$29>0,SUM(CF$29:$CJ$29)=0),SUM($Z33:CE33),0),IF($Q55=Lists!$BS$17,IF(AND(CE33>0,SUM(CF33:$CJ33)=0),SUM($Z33:CE33),0),CE33)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(CF$29>0,SUM(CG$29:$CJ$29)=0),SUM($Z33:CF33),0),IF($Q55=Lists!$BS$17,IF(AND(CF33>0,SUM(CG33:$CJ33)=0),SUM($Z33:CF33),0),CF33)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(CG$29>0,SUM(CH$29:$CJ$29)=0),SUM($Z33:CG33),0),IF($Q55=Lists!$BS$17,IF(AND(CG33>0,SUM(CH33:$CJ33)=0),SUM($Z33:CG33),0),CG33)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(CH$29>0,SUM(CI$29:$CJ$29)=0),SUM($Z33:CH33),0),IF($Q55=Lists!$BS$17,IF(AND(CH33>0,SUM(CI33:$CJ33)=0),SUM($Z33:CH33),0),CH33)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(CI$29>0,SUM(CJ$29:$CJ$29)=0),SUM($Z33:CI33),0),IF($Q55=Lists!$BS$17,IF(AND(CI33>0,SUM(CJ33:$CJ33)=0),SUM($Z33:CI33),0),CI33)))","v":0}]
[{"$f":"ROW()","v":56},null,null,null,null,null,{"$f":"IF($R56=\"^\",IF(COUNTIF(Lists!$13:$13,H56)=1,0,1),0)","v":0},{"$f":"H51","v":"Ввод в эксплуатацию"},{"$f":"Items!AU20","v":"Разовые капзатраты - 5"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","в последний период данной статьи","^",{"$f":"IF(G56<>0,1,IF(OR($Q56=\"\",$Q56=0),0,IF($R56=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H56))),$Q56)=1,0,1),0)))","v":0},0,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AA$29>0,SUM(AB$29:$CJ$29)=0),SUM($Z34:AA34),0),IF($Q56=Lists!$BS$17,IF(AND(AA34>0,SUM(AB34:$CJ34)=0),SUM($Z34:AA34),0),AA34)))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AB$29>0,SUM(AC$29:$CJ$29)=0),SUM($Z34:AB34),0),IF($Q56=Lists!$BS$17,IF(AND(AB34>0,SUM(AC34:$CJ34)=0),SUM($Z34:AB34),0),AB34)))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AC$29>0,SUM(AD$29:$CJ$29)=0),SUM($Z34:AC34),0),IF($Q56=Lists!$BS$17,IF(AND(AC34>0,SUM(AD34:$CJ34)=0),SUM($Z34:AC34),0),AC34)))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AD$29>0,SUM(AE$29:$CJ$29)=0),SUM($Z34:AD34),0),IF($Q56=Lists!$BS$17,IF(AND(AD34>0,SUM(AE34:$CJ34)=0),SUM($Z34:AD34),0),AD34)))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AE$29>0,SUM(AF$29:$CJ$29)=0),SUM($Z34:AE34),0),IF($Q56=Lists!$BS$17,IF(AND(AE34>0,SUM(AF34:$CJ34)=0),SUM($Z34:AE34),0),AE34)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AF$29>0,SUM(AG$29:$CJ$29)=0),SUM($Z34:AF34),0),IF($Q56=Lists!$BS$17,IF(AND(AF34>0,SUM(AG34:$CJ34)=0),SUM($Z34:AF34),0),AF34)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AG$29>0,SUM(AH$29:$CJ$29)=0),SUM($Z34:AG34),0),IF($Q56=Lists!$BS$17,IF(AND(AG34>0,SUM(AH34:$CJ34)=0),SUM($Z34:AG34),0),AG34)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AH$29>0,SUM(AI$29:$CJ$29)=0),SUM($Z34:AH34),0),IF($Q56=Lists!$BS$17,IF(AND(AH34>0,SUM(AI34:$CJ34)=0),SUM($Z34:AH34),0),AH34)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AI$29>0,SUM(AJ$29:$CJ$29)=0),SUM($Z34:AI34),0),IF($Q56=Lists!$BS$17,IF(AND(AI34>0,SUM(AJ34:$CJ34)=0),SUM($Z34:AI34),0),AI34)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AJ$29>0,SUM(AK$29:$CJ$29)=0),SUM($Z34:AJ34),0),IF($Q56=Lists!$BS$17,IF(AND(AJ34>0,SUM(AK34:$CJ34)=0),SUM($Z34:AJ34),0),AJ34)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AK$29>0,SUM(AL$29:$CJ$29)=0),SUM($Z34:AK34),0),IF($Q56=Lists!$BS$17,IF(AND(AK34>0,SUM(AL34:$CJ34)=0),SUM($Z34:AK34),0),AK34)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AL$29>0,SUM(AM$29:$CJ$29)=0),SUM($Z34:AL34),0),IF($Q56=Lists!$BS$17,IF(AND(AL34>0,SUM(AM34:$CJ34)=0),SUM($Z34:AL34),0),AL34)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AM$29>0,SUM(AN$29:$CJ$29)=0),SUM($Z34:AM34),0),IF($Q56=Lists!$BS$17,IF(AND(AM34>0,SUM(AN34:$CJ34)=0),SUM($Z34:AM34),0),AM34)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AN$29>0,SUM(AO$29:$CJ$29)=0),SUM($Z34:AN34),0),IF($Q56=Lists!$BS$17,IF(AND(AN34>0,SUM(AO34:$CJ34)=0),SUM($Z34:AN34),0),AN34)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AO$29>0,SUM(AP$29:$CJ$29)=0),SUM($Z34:AO34),0),IF($Q56=Lists!$BS$17,IF(AND(AO34>0,SUM(AP34:$CJ34)=0),SUM($Z34:AO34),0),AO34)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AP$29>0,SUM(AQ$29:$CJ$29)=0),SUM($Z34:AP34),0),IF($Q56=Lists!$BS$17,IF(AND(AP34>0,SUM(AQ34:$CJ34)=0),SUM($Z34:AP34),0),AP34)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AQ$29>0,SUM(AR$29:$CJ$29)=0),SUM($Z34:AQ34),0),IF($Q56=Lists!$BS$17,IF(AND(AQ34>0,SUM(AR34:$CJ34)=0),SUM($Z34:AQ34),0),AQ34)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AR$29>0,SUM(AS$29:$CJ$29)=0),SUM($Z34:AR34),0),IF($Q56=Lists!$BS$17,IF(AND(AR34>0,SUM(AS34:$CJ34)=0),SUM($Z34:AR34),0),AR34)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AS$29>0,SUM(AT$29:$CJ$29)=0),SUM($Z34:AS34),0),IF($Q56=Lists!$BS$17,IF(AND(AS34>0,SUM(AT34:$CJ34)=0),SUM($Z34:AS34),0),AS34)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AT$29>0,SUM(AU$29:$CJ$29)=0),SUM($Z34:AT34),0),IF($Q56=Lists!$BS$17,IF(AND(AT34>0,SUM(AU34:$CJ34)=0),SUM($Z34:AT34),0),AT34)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AU$29>0,SUM(AV$29:$CJ$29)=0),SUM($Z34:AU34),0),IF($Q56=Lists!$BS$17,IF(AND(AU34>0,SUM(AV34:$CJ34)=0),SUM($Z34:AU34),0),AU34)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AV$29>0,SUM(AW$29:$CJ$29)=0),SUM($Z34:AV34),0),IF($Q56=Lists!$BS$17,IF(AND(AV34>0,SUM(AW34:$CJ34)=0),SUM($Z34:AV34),0),AV34)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AW$29>0,SUM(AX$29:$CJ$29)=0),SUM($Z34:AW34),0),IF($Q56=Lists!$BS$17,IF(AND(AW34>0,SUM(AX34:$CJ34)=0),SUM($Z34:AW34),0),AW34)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AX$29>0,SUM(AY$29:$CJ$29)=0),SUM($Z34:AX34),0),IF($Q56=Lists!$BS$17,IF(AND(AX34>0,SUM(AY34:$CJ34)=0),SUM($Z34:AX34),0),AX34)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AY$29>0,SUM(AZ$29:$CJ$29)=0),SUM($Z34:AY34),0),IF($Q56=Lists!$BS$17,IF(AND(AY34>0,SUM(AZ34:$CJ34)=0),SUM($Z34:AY34),0),AY34)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AZ$29>0,SUM(BA$29:$CJ$29)=0),SUM($Z34:AZ34),0),IF($Q56=Lists!$BS$17,IF(AND(AZ34>0,SUM(BA34:$CJ34)=0),SUM($Z34:AZ34),0),AZ34)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BA$29>0,SUM(BB$29:$CJ$29)=0),SUM($Z34:BA34),0),IF($Q56=Lists!$BS$17,IF(AND(BA34>0,SUM(BB34:$CJ34)=0),SUM($Z34:BA34),0),BA34)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BB$29>0,SUM(BC$29:$CJ$29)=0),SUM($Z34:BB34),0),IF($Q56=Lists!$BS$17,IF(AND(BB34>0,SUM(BC34:$CJ34)=0),SUM($Z34:BB34),0),BB34)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BC$29>0,SUM(BD$29:$CJ$29)=0),SUM($Z34:BC34),0),IF($Q56=Lists!$BS$17,IF(AND(BC34>0,SUM(BD34:$CJ34)=0),SUM($Z34:BC34),0),BC34)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BD$29>0,SUM(BE$29:$CJ$29)=0),SUM($Z34:BD34),0),IF($Q56=Lists!$BS$17,IF(AND(BD34>0,SUM(BE34:$CJ34)=0),SUM($Z34:BD34),0),BD34)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BE$29>0,SUM(BF$29:$CJ$29)=0),SUM($Z34:BE34),0),IF($Q56=Lists!$BS$17,IF(AND(BE34>0,SUM(BF34:$CJ34)=0),SUM($Z34:BE34),0),BE34)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BF$29>0,SUM(BG$29:$CJ$29)=0),SUM($Z34:BF34),0),IF($Q56=Lists!$BS$17,IF(AND(BF34>0,SUM(BG34:$CJ34)=0),SUM($Z34:BF34),0),BF34)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BG$29>0,SUM(BH$29:$CJ$29)=0),SUM($Z34:BG34),0),IF($Q56=Lists!$BS$17,IF(AND(BG34>0,SUM(BH34:$CJ34)=0),SUM($Z34:BG34),0),BG34)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BH$29>0,SUM(BI$29:$CJ$29)=0),SUM($Z34:BH34),0),IF($Q56=Lists!$BS$17,IF(AND(BH34>0,SUM(BI34:$CJ34)=0),SUM($Z34:BH34),0),BH34)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BI$29>0,SUM(BJ$29:$CJ$29)=0),SUM($Z34:BI34),0),IF($Q56=Lists!$BS$17,IF(AND(BI34>0,SUM(BJ34:$CJ34)=0),SUM($Z34:BI34),0),BI34)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BJ$29>0,SUM(BK$29:$CJ$29)=0),SUM($Z34:BJ34),0),IF($Q56=Lists!$BS$17,IF(AND(BJ34>0,SUM(BK34:$CJ34)=0),SUM($Z34:BJ34),0),BJ34)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BK$29>0,SUM(BL$29:$CJ$29)=0),SUM($Z34:BK34),0),IF($Q56=Lists!$BS$17,IF(AND(BK34>0,SUM(BL34:$CJ34)=0),SUM($Z34:BK34),0),BK34)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BL$29>0,SUM(BM$29:$CJ$29)=0),SUM($Z34:BL34),0),IF($Q56=Lists!$BS$17,IF(AND(BL34>0,SUM(BM34:$CJ34)=0),SUM($Z34:BL34),0),BL34)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BM$29>0,SUM(BN$29:$CJ$29)=0),SUM($Z34:BM34),0),IF($Q56=Lists!$BS$17,IF(AND(BM34>0,SUM(BN34:$CJ34)=0),SUM($Z34:BM34),0),BM34)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BN$29>0,SUM(BO$29:$CJ$29)=0),SUM($Z34:BN34),0),IF($Q56=Lists!$BS$17,IF(AND(BN34>0,SUM(BO34:$CJ34)=0),SUM($Z34:BN34),0),BN34)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BO$29>0,SUM(BP$29:$CJ$29)=0),SUM($Z34:BO34),0),IF($Q56=Lists!$BS$17,IF(AND(BO34>0,SUM(BP34:$CJ34)=0),SUM($Z34:BO34),0),BO34)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BP$29>0,SUM(BQ$29:$CJ$29)=0),SUM($Z34:BP34),0),IF($Q56=Lists!$BS$17,IF(AND(BP34>0,SUM(BQ34:$CJ34)=0),SUM($Z34:BP34),0),BP34)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BQ$29>0,SUM(BR$29:$CJ$29)=0),SUM($Z34:BQ34),0),IF($Q56=Lists!$BS$17,IF(AND(BQ34>0,SUM(BR34:$CJ34)=0),SUM($Z34:BQ34),0),BQ34)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BR$29>0,SUM(BS$29:$CJ$29)=0),SUM($Z34:BR34),0),IF($Q56=Lists!$BS$17,IF(AND(BR34>0,SUM(BS34:$CJ34)=0),SUM($Z34:BR34),0),BR34)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BS$29>0,SUM(BT$29:$CJ$29)=0),SUM($Z34:BS34),0),IF($Q56=Lists!$BS$17,IF(AND(BS34>0,SUM(BT34:$CJ34)=0),SUM($Z34:BS34),0),BS34)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BT$29>0,SUM(BU$29:$CJ$29)=0),SUM($Z34:BT34),0),IF($Q56=Lists!$BS$17,IF(AND(BT34>0,SUM(BU34:$CJ34)=0),SUM($Z34:BT34),0),BT34)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BU$29>0,SUM(BV$29:$CJ$29)=0),SUM($Z34:BU34),0),IF($Q56=Lists!$BS$17,IF(AND(BU34>0,SUM(BV34:$CJ34)=0),SUM($Z34:BU34),0),BU34)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BV$29>0,SUM(BW$29:$CJ$29)=0),SUM($Z34:BV34),0),IF($Q56=Lists!$BS$17,IF(AND(BV34>0,SUM(BW34:$CJ34)=0),SUM($Z34:BV34),0),BV34)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BW$29>0,SUM(BX$29:$CJ$29)=0),SUM($Z34:BW34),0),IF($Q56=Lists!$BS$17,IF(AND(BW34>0,SUM(BX34:$CJ34)=0),SUM($Z34:BW34),0),BW34)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BX$29>0,SUM(BY$29:$CJ$29)=0),SUM($Z34:BX34),0),IF($Q56=Lists!$BS$17,IF(AND(BX34>0,SUM(BY34:$CJ34)=0),SUM($Z34:BX34),0),BX34)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BY$29>0,SUM(BZ$29:$CJ$29)=0),SUM($Z34:BY34),0),IF($Q56=Lists!$BS$17,IF(AND(BY34>0,SUM(BZ34:$CJ34)=0),SUM($Z34:BY34),0),BY34)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BZ$29>0,SUM(CA$29:$CJ$29)=0),SUM($Z34:BZ34),0),IF($Q56=Lists!$BS$17,IF(AND(BZ34>0,SUM(CA34:$CJ34)=0),SUM($Z34:BZ34),0),BZ34)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(CA$29>0,SUM(CB$29:$CJ$29)=0),SUM($Z34:CA34),0),IF($Q56=Lists!$BS$17,IF(AND(CA34>0,SUM(CB34:$CJ34)=0),SUM($Z34:CA34),0),CA34)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(CB$29>0,SUM(CC$29:$CJ$29)=0),SUM($Z34:CB34),0),IF($Q56=Lists!$BS$17,IF(AND(CB34>0,SUM(CC34:$CJ34)=0),SUM($Z34:CB34),0),CB34)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(CC$29>0,SUM(CD$29:$CJ$29)=0),SUM($Z34:CC34),0),IF($Q56=Lists!$BS$17,IF(AND(CC34>0,SUM(CD34:$CJ34)=0),SUM($Z34:CC34),0),CC34)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(CD$29>0,SUM(CE$29:$CJ$29)=0),SUM($Z34:CD34),0),IF($Q56=Lists!$BS$17,IF(AND(CD34>0,SUM(CE34:$CJ34)=0),SUM($Z34:CD34),0),CD34)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(CE$29>0,SUM(CF$29:$CJ$29)=0),SUM($Z34:CE34),0),IF($Q56=Lists!$BS$17,IF(AND(CE34>0,SUM(CF34:$CJ34)=0),SUM($Z34:CE34),0),CE34)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(CF$29>0,SUM(CG$29:$CJ$29)=0),SUM($Z34:CF34),0),IF($Q56=Lists!$BS$17,IF(AND(CF34>0,SUM(CG34:$CJ34)=0),SUM($Z34:CF34),0),CF34)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(CG$29>0,SUM(CH$29:$CJ$29)=0),SUM($Z34:CG34),0),IF($Q56=Lists!$BS$17,IF(AND(CG34>0,SUM(CH34:$CJ34)=0),SUM($Z34:CG34),0),CG34)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(CH$29>0,SUM(CI$29:$CJ$29)=0),SUM($Z34:CH34),0),IF($Q56=Lists!$BS$17,IF(AND(CH34>0,SUM(CI34:$CJ34)=0),SUM($Z34:CH34),0),CH34)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(CI$29>0,SUM(CJ$29:$CJ$29)=0),SUM($Z34:CI34),0),IF($Q56=Lists!$BS$17,IF(AND(CI34>0,SUM(CJ34:$CJ34)=0),SUM($Z34:CI34),0),CI34)))","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,{"$f":"IF($R57=\"^\",IF(COUNTIF(Lists!$13:$13,H57)=1,0,1),0)","v":0},{"$f":"H51","v":"Ввод в эксплуатацию"},{"$f":"Items!AU21","v":"Разовые капзатраты - 6"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","в последний период данной статьи","^",{"$f":"IF(G57<>0,1,IF(OR($Q57=\"\",$Q57=0),0,IF($R57=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H57))),$Q57)=1,0,1),0)))","v":0},0,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AA$29>0,SUM(AB$29:$CJ$29)=0),SUM($Z35:AA35),0),IF($Q57=Lists!$BS$17,IF(AND(AA35>0,SUM(AB35:$CJ35)=0),SUM($Z35:AA35),0),AA35)))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AB$29>0,SUM(AC$29:$CJ$29)=0),SUM($Z35:AB35),0),IF($Q57=Lists!$BS$17,IF(AND(AB35>0,SUM(AC35:$CJ35)=0),SUM($Z35:AB35),0),AB35)))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AC$29>0,SUM(AD$29:$CJ$29)=0),SUM($Z35:AC35),0),IF($Q57=Lists!$BS$17,IF(AND(AC35>0,SUM(AD35:$CJ35)=0),SUM($Z35:AC35),0),AC35)))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AD$29>0,SUM(AE$29:$CJ$29)=0),SUM($Z35:AD35),0),IF($Q57=Lists!$BS$17,IF(AND(AD35>0,SUM(AE35:$CJ35)=0),SUM($Z35:AD35),0),AD35)))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AE$29>0,SUM(AF$29:$CJ$29)=0),SUM($Z35:AE35),0),IF($Q57=Lists!$BS$17,IF(AND(AE35>0,SUM(AF35:$CJ35)=0),SUM($Z35:AE35),0),AE35)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AF$29>0,SUM(AG$29:$CJ$29)=0),SUM($Z35:AF35),0),IF($Q57=Lists!$BS$17,IF(AND(AF35>0,SUM(AG35:$CJ35)=0),SUM($Z35:AF35),0),AF35)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AG$29>0,SUM(AH$29:$CJ$29)=0),SUM($Z35:AG35),0),IF($Q57=Lists!$BS$17,IF(AND(AG35>0,SUM(AH35:$CJ35)=0),SUM($Z35:AG35),0),AG35)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AH$29>0,SUM(AI$29:$CJ$29)=0),SUM($Z35:AH35),0),IF($Q57=Lists!$BS$17,IF(AND(AH35>0,SUM(AI35:$CJ35)=0),SUM($Z35:AH35),0),AH35)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AI$29>0,SUM(AJ$29:$CJ$29)=0),SUM($Z35:AI35),0),IF($Q57=Lists!$BS$17,IF(AND(AI35>0,SUM(AJ35:$CJ35)=0),SUM($Z35:AI35),0),AI35)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AJ$29>0,SUM(AK$29:$CJ$29)=0),SUM($Z35:AJ35),0),IF($Q57=Lists!$BS$17,IF(AND(AJ35>0,SUM(AK35:$CJ35)=0),SUM($Z35:AJ35),0),AJ35)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AK$29>0,SUM(AL$29:$CJ$29)=0),SUM($Z35:AK35),0),IF($Q57=Lists!$BS$17,IF(AND(AK35>0,SUM(AL35:$CJ35)=0),SUM($Z35:AK35),0),AK35)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AL$29>0,SUM(AM$29:$CJ$29)=0),SUM($Z35:AL35),0),IF($Q57=Lists!$BS$17,IF(AND(AL35>0,SUM(AM35:$CJ35)=0),SUM($Z35:AL35),0),AL35)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AM$29>0,SUM(AN$29:$CJ$29)=0),SUM($Z35:AM35),0),IF($Q57=Lists!$BS$17,IF(AND(AM35>0,SUM(AN35:$CJ35)=0),SUM($Z35:AM35),0),AM35)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AN$29>0,SUM(AO$29:$CJ$29)=0),SUM($Z35:AN35),0),IF($Q57=Lists!$BS$17,IF(AND(AN35>0,SUM(AO35:$CJ35)=0),SUM($Z35:AN35),0),AN35)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AO$29>0,SUM(AP$29:$CJ$29)=0),SUM($Z35:AO35),0),IF($Q57=Lists!$BS$17,IF(AND(AO35>0,SUM(AP35:$CJ35)=0),SUM($Z35:AO35),0),AO35)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AP$29>0,SUM(AQ$29:$CJ$29)=0),SUM($Z35:AP35),0),IF($Q57=Lists!$BS$17,IF(AND(AP35>0,SUM(AQ35:$CJ35)=0),SUM($Z35:AP35),0),AP35)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AQ$29>0,SUM(AR$29:$CJ$29)=0),SUM($Z35:AQ35),0),IF($Q57=Lists!$BS$17,IF(AND(AQ35>0,SUM(AR35:$CJ35)=0),SUM($Z35:AQ35),0),AQ35)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AR$29>0,SUM(AS$29:$CJ$29)=0),SUM($Z35:AR35),0),IF($Q57=Lists!$BS$17,IF(AND(AR35>0,SUM(AS35:$CJ35)=0),SUM($Z35:AR35),0),AR35)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AS$29>0,SUM(AT$29:$CJ$29)=0),SUM($Z35:AS35),0),IF($Q57=Lists!$BS$17,IF(AND(AS35>0,SUM(AT35:$CJ35)=0),SUM($Z35:AS35),0),AS35)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AT$29>0,SUM(AU$29:$CJ$29)=0),SUM($Z35:AT35),0),IF($Q57=Lists!$BS$17,IF(AND(AT35>0,SUM(AU35:$CJ35)=0),SUM($Z35:AT35),0),AT35)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AU$29>0,SUM(AV$29:$CJ$29)=0),SUM($Z35:AU35),0),IF($Q57=Lists!$BS$17,IF(AND(AU35>0,SUM(AV35:$CJ35)=0),SUM($Z35:AU35),0),AU35)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AV$29>0,SUM(AW$29:$CJ$29)=0),SUM($Z35:AV35),0),IF($Q57=Lists!$BS$17,IF(AND(AV35>0,SUM(AW35:$CJ35)=0),SUM($Z35:AV35),0),AV35)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AW$29>0,SUM(AX$29:$CJ$29)=0),SUM($Z35:AW35),0),IF($Q57=Lists!$BS$17,IF(AND(AW35>0,SUM(AX35:$CJ35)=0),SUM($Z35:AW35),0),AW35)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AX$29>0,SUM(AY$29:$CJ$29)=0),SUM($Z35:AX35),0),IF($Q57=Lists!$BS$17,IF(AND(AX35>0,SUM(AY35:$CJ35)=0),SUM($Z35:AX35),0),AX35)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AY$29>0,SUM(AZ$29:$CJ$29)=0),SUM($Z35:AY35),0),IF($Q57=Lists!$BS$17,IF(AND(AY35>0,SUM(AZ35:$CJ35)=0),SUM($Z35:AY35),0),AY35)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AZ$29>0,SUM(BA$29:$CJ$29)=0),SUM($Z35:AZ35),0),IF($Q57=Lists!$BS$17,IF(AND(AZ35>0,SUM(BA35:$CJ35)=0),SUM($Z35:AZ35),0),AZ35)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BA$29>0,SUM(BB$29:$CJ$29)=0),SUM($Z35:BA35),0),IF($Q57=Lists!$BS$17,IF(AND(BA35>0,SUM(BB35:$CJ35)=0),SUM($Z35:BA35),0),BA35)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BB$29>0,SUM(BC$29:$CJ$29)=0),SUM($Z35:BB35),0),IF($Q57=Lists!$BS$17,IF(AND(BB35>0,SUM(BC35:$CJ35)=0),SUM($Z35:BB35),0),BB35)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BC$29>0,SUM(BD$29:$CJ$29)=0),SUM($Z35:BC35),0),IF($Q57=Lists!$BS$17,IF(AND(BC35>0,SUM(BD35:$CJ35)=0),SUM($Z35:BC35),0),BC35)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BD$29>0,SUM(BE$29:$CJ$29)=0),SUM($Z35:BD35),0),IF($Q57=Lists!$BS$17,IF(AND(BD35>0,SUM(BE35:$CJ35)=0),SUM($Z35:BD35),0),BD35)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BE$29>0,SUM(BF$29:$CJ$29)=0),SUM($Z35:BE35),0),IF($Q57=Lists!$BS$17,IF(AND(BE35>0,SUM(BF35:$CJ35)=0),SUM($Z35:BE35),0),BE35)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BF$29>0,SUM(BG$29:$CJ$29)=0),SUM($Z35:BF35),0),IF($Q57=Lists!$BS$17,IF(AND(BF35>0,SUM(BG35:$CJ35)=0),SUM($Z35:BF35),0),BF35)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BG$29>0,SUM(BH$29:$CJ$29)=0),SUM($Z35:BG35),0),IF($Q57=Lists!$BS$17,IF(AND(BG35>0,SUM(BH35:$CJ35)=0),SUM($Z35:BG35),0),BG35)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BH$29>0,SUM(BI$29:$CJ$29)=0),SUM($Z35:BH35),0),IF($Q57=Lists!$BS$17,IF(AND(BH35>0,SUM(BI35:$CJ35)=0),SUM($Z35:BH35),0),BH35)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BI$29>0,SUM(BJ$29:$CJ$29)=0),SUM($Z35:BI35),0),IF($Q57=Lists!$BS$17,IF(AND(BI35>0,SUM(BJ35:$CJ35)=0),SUM($Z35:BI35),0),BI35)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BJ$29>0,SUM(BK$29:$CJ$29)=0),SUM($Z35:BJ35),0),IF($Q57=Lists!$BS$17,IF(AND(BJ35>0,SUM(BK35:$CJ35)=0),SUM($Z35:BJ35),0),BJ35)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BK$29>0,SUM(BL$29:$CJ$29)=0),SUM($Z35:BK35),0),IF($Q57=Lists!$BS$17,IF(AND(BK35>0,SUM(BL35:$CJ35)=0),SUM($Z35:BK35),0),BK35)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BL$29>0,SUM(BM$29:$CJ$29)=0),SUM($Z35:BL35),0),IF($Q57=Lists!$BS$17,IF(AND(BL35>0,SUM(BM35:$CJ35)=0),SUM($Z35:BL35),0),BL35)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BM$29>0,SUM(BN$29:$CJ$29)=0),SUM($Z35:BM35),0),IF($Q57=Lists!$BS$17,IF(AND(BM35>0,SUM(BN35:$CJ35)=0),SUM($Z35:BM35),0),BM35)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BN$29>0,SUM(BO$29:$CJ$29)=0),SUM($Z35:BN35),0),IF($Q57=Lists!$BS$17,IF(AND(BN35>0,SUM(BO35:$CJ35)=0),SUM($Z35:BN35),0),BN35)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BO$29>0,SUM(BP$29:$CJ$29)=0),SUM($Z35:BO35),0),IF($Q57=Lists!$BS$17,IF(AND(BO35>0,SUM(BP35:$CJ35)=0),SUM($Z35:BO35),0),BO35)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BP$29>0,SUM(BQ$29:$CJ$29)=0),SUM($Z35:BP35),0),IF($Q57=Lists!$BS$17,IF(AND(BP35>0,SUM(BQ35:$CJ35)=0),SUM($Z35:BP35),0),BP35)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BQ$29>0,SUM(BR$29:$CJ$29)=0),SUM($Z35:BQ35),0),IF($Q57=Lists!$BS$17,IF(AND(BQ35>0,SUM(BR35:$CJ35)=0),SUM($Z35:BQ35),0),BQ35)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BR$29>0,SUM(BS$29:$CJ$29)=0),SUM($Z35:BR35),0),IF($Q57=Lists!$BS$17,IF(AND(BR35>0,SUM(BS35:$CJ35)=0),SUM($Z35:BR35),0),BR35)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BS$29>0,SUM(BT$29:$CJ$29)=0),SUM($Z35:BS35),0),IF($Q57=Lists!$BS$17,IF(AND(BS35>0,SUM(BT35:$CJ35)=0),SUM($Z35:BS35),0),BS35)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BT$29>0,SUM(BU$29:$CJ$29)=0),SUM($Z35:BT35),0),IF($Q57=Lists!$BS$17,IF(AND(BT35>0,SUM(BU35:$CJ35)=0),SUM($Z35:BT35),0),BT35)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BU$29>0,SUM(BV$29:$CJ$29)=0),SUM($Z35:BU35),0),IF($Q57=Lists!$BS$17,IF(AND(BU35>0,SUM(BV35:$CJ35)=0),SUM($Z35:BU35),0),BU35)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BV$29>0,SUM(BW$29:$CJ$29)=0),SUM($Z35:BV35),0),IF($Q57=Lists!$BS$17,IF(AND(BV35>0,SUM(BW35:$CJ35)=0),SUM($Z35:BV35),0),BV35)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BW$29>0,SUM(BX$29:$CJ$29)=0),SUM($Z35:BW35),0),IF($Q57=Lists!$BS$17,IF(AND(BW35>0,SUM(BX35:$CJ35)=0),SUM($Z35:BW35),0),BW35)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BX$29>0,SUM(BY$29:$CJ$29)=0),SUM($Z35:BX35),0),IF($Q57=Lists!$BS$17,IF(AND(BX35>0,SUM(BY35:$CJ35)=0),SUM($Z35:BX35),0),BX35)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BY$29>0,SUM(BZ$29:$CJ$29)=0),SUM($Z35:BY35),0),IF($Q57=Lists!$BS$17,IF(AND(BY35>0,SUM(BZ35:$CJ35)=0),SUM($Z35:BY35),0),BY35)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BZ$29>0,SUM(CA$29:$CJ$29)=0),SUM($Z35:BZ35),0),IF($Q57=Lists!$BS$17,IF(AND(BZ35>0,SUM(CA35:$CJ35)=0),SUM($Z35:BZ35),0),BZ35)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(CA$29>0,SUM(CB$29:$CJ$29)=0),SUM($Z35:CA35),0),IF($Q57=Lists!$BS$17,IF(AND(CA35>0,SUM(CB35:$CJ35)=0),SUM($Z35:CA35),0),CA35)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(CB$29>0,SUM(CC$29:$CJ$29)=0),SUM($Z35:CB35),0),IF($Q57=Lists!$BS$17,IF(AND(CB35>0,SUM(CC35:$CJ35)=0),SUM($Z35:CB35),0),CB35)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(CC$29>0,SUM(CD$29:$CJ$29)=0),SUM($Z35:CC35),0),IF($Q57=Lists!$BS$17,IF(AND(CC35>0,SUM(CD35:$CJ35)=0),SUM($Z35:CC35),0),CC35)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(CD$29>0,SUM(CE$29:$CJ$29)=0),SUM($Z35:CD35),0),IF($Q57=Lists!$BS$17,IF(AND(CD35>0,SUM(CE35:$CJ35)=0),SUM($Z35:CD35),0),CD35)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(CE$29>0,SUM(CF$29:$CJ$29)=0),SUM($Z35:CE35),0),IF($Q57=Lists!$BS$17,IF(AND(CE35>0,SUM(CF35:$CJ35)=0),SUM($Z35:CE35),0),CE35)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(CF$29>0,SUM(CG$29:$CJ$29)=0),SUM($Z35:CF35),0),IF($Q57=Lists!$BS$17,IF(AND(CF35>0,SUM(CG35:$CJ35)=0),SUM($Z35:CF35),0),CF35)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(CG$29>0,SUM(CH$29:$CJ$29)=0),SUM($Z35:CG35),0),IF($Q57=Lists!$BS$17,IF(AND(CG35>0,SUM(CH35:$CJ35)=0),SUM($Z35:CG35),0),CG35)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(CH$29>0,SUM(CI$29:$CJ$29)=0),SUM($Z35:CH35),0),IF($Q57=Lists!$BS$17,IF(AND(CH35>0,SUM(CI35:$CJ35)=0),SUM($Z35:CH35),0),CH35)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(CI$29>0,SUM(CJ$29:$CJ$29)=0),SUM($Z35:CI35),0),IF($Q57=Lists!$BS$17,IF(AND(CI35>0,SUM(CJ35:$CJ35)=0),SUM($Z35:CI35),0),CI35)))","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,{"$f":"IF($R58=\"^\",IF(COUNTIF(Lists!$13:$13,H58)=1,0,1),0)","v":0},{"$f":"H51","v":"Ввод в эксплуатацию"},{"$f":"Items!AU22","v":"Разовые капзатраты - 7"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","в последний период данной статьи","^",{"$f":"IF(G58<>0,1,IF(OR($Q58=\"\",$Q58=0),0,IF($R58=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H58))),$Q58)=1,0,1),0)))","v":0},0,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AA$29>0,SUM(AB$29:$CJ$29)=0),SUM($Z36:AA36),0),IF($Q58=Lists!$BS$17,IF(AND(AA36>0,SUM(AB36:$CJ36)=0),SUM($Z36:AA36),0),AA36)))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AB$29>0,SUM(AC$29:$CJ$29)=0),SUM($Z36:AB36),0),IF($Q58=Lists!$BS$17,IF(AND(AB36>0,SUM(AC36:$CJ36)=0),SUM($Z36:AB36),0),AB36)))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AC$29>0,SUM(AD$29:$CJ$29)=0),SUM($Z36:AC36),0),IF($Q58=Lists!$BS$17,IF(AND(AC36>0,SUM(AD36:$CJ36)=0),SUM($Z36:AC36),0),AC36)))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AD$29>0,SUM(AE$29:$CJ$29)=0),SUM($Z36:AD36),0),IF($Q58=Lists!$BS$17,IF(AND(AD36>0,SUM(AE36:$CJ36)=0),SUM($Z36:AD36),0),AD36)))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AE$29>0,SUM(AF$29:$CJ$29)=0),SUM($Z36:AE36),0),IF($Q58=Lists!$BS$17,IF(AND(AE36>0,SUM(AF36:$CJ36)=0),SUM($Z36:AE36),0),AE36)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AF$29>0,SUM(AG$29:$CJ$29)=0),SUM($Z36:AF36),0),IF($Q58=Lists!$BS$17,IF(AND(AF36>0,SUM(AG36:$CJ36)=0),SUM($Z36:AF36),0),AF36)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AG$29>0,SUM(AH$29:$CJ$29)=0),SUM($Z36:AG36),0),IF($Q58=Lists!$BS$17,IF(AND(AG36>0,SUM(AH36:$CJ36)=0),SUM($Z36:AG36),0),AG36)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AH$29>0,SUM(AI$29:$CJ$29)=0),SUM($Z36:AH36),0),IF($Q58=Lists!$BS$17,IF(AND(AH36>0,SUM(AI36:$CJ36)=0),SUM($Z36:AH36),0),AH36)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AI$29>0,SUM(AJ$29:$CJ$29)=0),SUM($Z36:AI36),0),IF($Q58=Lists!$BS$17,IF(AND(AI36>0,SUM(AJ36:$CJ36)=0),SUM($Z36:AI36),0),AI36)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AJ$29>0,SUM(AK$29:$CJ$29)=0),SUM($Z36:AJ36),0),IF($Q58=Lists!$BS$17,IF(AND(AJ36>0,SUM(AK36:$CJ36)=0),SUM($Z36:AJ36),0),AJ36)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AK$29>0,SUM(AL$29:$CJ$29)=0),SUM($Z36:AK36),0),IF($Q58=Lists!$BS$17,IF(AND(AK36>0,SUM(AL36:$CJ36)=0),SUM($Z36:AK36),0),AK36)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AL$29>0,SUM(AM$29:$CJ$29)=0),SUM($Z36:AL36),0),IF($Q58=Lists!$BS$17,IF(AND(AL36>0,SUM(AM36:$CJ36)=0),SUM($Z36:AL36),0),AL36)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AM$29>0,SUM(AN$29:$CJ$29)=0),SUM($Z36:AM36),0),IF($Q58=Lists!$BS$17,IF(AND(AM36>0,SUM(AN36:$CJ36)=0),SUM($Z36:AM36),0),AM36)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AN$29>0,SUM(AO$29:$CJ$29)=0),SUM($Z36:AN36),0),IF($Q58=Lists!$BS$17,IF(AND(AN36>0,SUM(AO36:$CJ36)=0),SUM($Z36:AN36),0),AN36)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AO$29>0,SUM(AP$29:$CJ$29)=0),SUM($Z36:AO36),0),IF($Q58=Lists!$BS$17,IF(AND(AO36>0,SUM(AP36:$CJ36)=0),SUM($Z36:AO36),0),AO36)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AP$29>0,SUM(AQ$29:$CJ$29)=0),SUM($Z36:AP36),0),IF($Q58=Lists!$BS$17,IF(AND(AP36>0,SUM(AQ36:$CJ36)=0),SUM($Z36:AP36),0),AP36)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AQ$29>0,SUM(AR$29:$CJ$29)=0),SUM($Z36:AQ36),0),IF($Q58=Lists!$BS$17,IF(AND(AQ36>0,SUM(AR36:$CJ36)=0),SUM($Z36:AQ36),0),AQ36)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AR$29>0,SUM(AS$29:$CJ$29)=0),SUM($Z36:AR36),0),IF($Q58=Lists!$BS$17,IF(AND(AR36>0,SUM(AS36:$CJ36)=0),SUM($Z36:AR36),0),AR36)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AS$29>0,SUM(AT$29:$CJ$29)=0),SUM($Z36:AS36),0),IF($Q58=Lists!$BS$17,IF(AND(AS36>0,SUM(AT36:$CJ36)=0),SUM($Z36:AS36),0),AS36)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AT$29>0,SUM(AU$29:$CJ$29)=0),SUM($Z36:AT36),0),IF($Q58=Lists!$BS$17,IF(AND(AT36>0,SUM(AU36:$CJ36)=0),SUM($Z36:AT36),0),AT36)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AU$29>0,SUM(AV$29:$CJ$29)=0),SUM($Z36:AU36),0),IF($Q58=Lists!$BS$17,IF(AND(AU36>0,SUM(AV36:$CJ36)=0),SUM($Z36:AU36),0),AU36)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AV$29>0,SUM(AW$29:$CJ$29)=0),SUM($Z36:AV36),0),IF($Q58=Lists!$BS$17,IF(AND(AV36>0,SUM(AW36:$CJ36)=0),SUM($Z36:AV36),0),AV36)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AW$29>0,SUM(AX$29:$CJ$29)=0),SUM($Z36:AW36),0),IF($Q58=Lists!$BS$17,IF(AND(AW36>0,SUM(AX36:$CJ36)=0),SUM($Z36:AW36),0),AW36)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AX$29>0,SUM(AY$29:$CJ$29)=0),SUM($Z36:AX36),0),IF($Q58=Lists!$BS$17,IF(AND(AX36>0,SUM(AY36:$CJ36)=0),SUM($Z36:AX36),0),AX36)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AY$29>0,SUM(AZ$29:$CJ$29)=0),SUM($Z36:AY36),0),IF($Q58=Lists!$BS$17,IF(AND(AY36>0,SUM(AZ36:$CJ36)=0),SUM($Z36:AY36),0),AY36)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AZ$29>0,SUM(BA$29:$CJ$29)=0),SUM($Z36:AZ36),0),IF($Q58=Lists!$BS$17,IF(AND(AZ36>0,SUM(BA36:$CJ36)=0),SUM($Z36:AZ36),0),AZ36)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BA$29>0,SUM(BB$29:$CJ$29)=0),SUM($Z36:BA36),0),IF($Q58=Lists!$BS$17,IF(AND(BA36>0,SUM(BB36:$CJ36)=0),SUM($Z36:BA36),0),BA36)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BB$29>0,SUM(BC$29:$CJ$29)=0),SUM($Z36:BB36),0),IF($Q58=Lists!$BS$17,IF(AND(BB36>0,SUM(BC36:$CJ36)=0),SUM($Z36:BB36),0),BB36)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BC$29>0,SUM(BD$29:$CJ$29)=0),SUM($Z36:BC36),0),IF($Q58=Lists!$BS$17,IF(AND(BC36>0,SUM(BD36:$CJ36)=0),SUM($Z36:BC36),0),BC36)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BD$29>0,SUM(BE$29:$CJ$29)=0),SUM($Z36:BD36),0),IF($Q58=Lists!$BS$17,IF(AND(BD36>0,SUM(BE36:$CJ36)=0),SUM($Z36:BD36),0),BD36)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BE$29>0,SUM(BF$29:$CJ$29)=0),SUM($Z36:BE36),0),IF($Q58=Lists!$BS$17,IF(AND(BE36>0,SUM(BF36:$CJ36)=0),SUM($Z36:BE36),0),BE36)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BF$29>0,SUM(BG$29:$CJ$29)=0),SUM($Z36:BF36),0),IF($Q58=Lists!$BS$17,IF(AND(BF36>0,SUM(BG36:$CJ36)=0),SUM($Z36:BF36),0),BF36)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BG$29>0,SUM(BH$29:$CJ$29)=0),SUM($Z36:BG36),0),IF($Q58=Lists!$BS$17,IF(AND(BG36>0,SUM(BH36:$CJ36)=0),SUM($Z36:BG36),0),BG36)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BH$29>0,SUM(BI$29:$CJ$29)=0),SUM($Z36:BH36),0),IF($Q58=Lists!$BS$17,IF(AND(BH36>0,SUM(BI36:$CJ36)=0),SUM($Z36:BH36),0),BH36)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BI$29>0,SUM(BJ$29:$CJ$29)=0),SUM($Z36:BI36),0),IF($Q58=Lists!$BS$17,IF(AND(BI36>0,SUM(BJ36:$CJ36)=0),SUM($Z36:BI36),0),BI36)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BJ$29>0,SUM(BK$29:$CJ$29)=0),SUM($Z36:BJ36),0),IF($Q58=Lists!$BS$17,IF(AND(BJ36>0,SUM(BK36:$CJ36)=0),SUM($Z36:BJ36),0),BJ36)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BK$29>0,SUM(BL$29:$CJ$29)=0),SUM($Z36:BK36),0),IF($Q58=Lists!$BS$17,IF(AND(BK36>0,SUM(BL36:$CJ36)=0),SUM($Z36:BK36),0),BK36)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BL$29>0,SUM(BM$29:$CJ$29)=0),SUM($Z36:BL36),0),IF($Q58=Lists!$BS$17,IF(AND(BL36>0,SUM(BM36:$CJ36)=0),SUM($Z36:BL36),0),BL36)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BM$29>0,SUM(BN$29:$CJ$29)=0),SUM($Z36:BM36),0),IF($Q58=Lists!$BS$17,IF(AND(BM36>0,SUM(BN36:$CJ36)=0),SUM($Z36:BM36),0),BM36)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BN$29>0,SUM(BO$29:$CJ$29)=0),SUM($Z36:BN36),0),IF($Q58=Lists!$BS$17,IF(AND(BN36>0,SUM(BO36:$CJ36)=0),SUM($Z36:BN36),0),BN36)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BO$29>0,SUM(BP$29:$CJ$29)=0),SUM($Z36:BO36),0),IF($Q58=Lists!$BS$17,IF(AND(BO36>0,SUM(BP36:$CJ36)=0),SUM($Z36:BO36),0),BO36)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BP$29>0,SUM(BQ$29:$CJ$29)=0),SUM($Z36:BP36),0),IF($Q58=Lists!$BS$17,IF(AND(BP36>0,SUM(BQ36:$CJ36)=0),SUM($Z36:BP36),0),BP36)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BQ$29>0,SUM(BR$29:$CJ$29)=0),SUM($Z36:BQ36),0),IF($Q58=Lists!$BS$17,IF(AND(BQ36>0,SUM(BR36:$CJ36)=0),SUM($Z36:BQ36),0),BQ36)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BR$29>0,SUM(BS$29:$CJ$29)=0),SUM($Z36:BR36),0),IF($Q58=Lists!$BS$17,IF(AND(BR36>0,SUM(BS36:$CJ36)=0),SUM($Z36:BR36),0),BR36)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BS$29>0,SUM(BT$29:$CJ$29)=0),SUM($Z36:BS36),0),IF($Q58=Lists!$BS$17,IF(AND(BS36>0,SUM(BT36:$CJ36)=0),SUM($Z36:BS36),0),BS36)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BT$29>0,SUM(BU$29:$CJ$29)=0),SUM($Z36:BT36),0),IF($Q58=Lists!$BS$17,IF(AND(BT36>0,SUM(BU36:$CJ36)=0),SUM($Z36:BT36),0),BT36)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BU$29>0,SUM(BV$29:$CJ$29)=0),SUM($Z36:BU36),0),IF($Q58=Lists!$BS$17,IF(AND(BU36>0,SUM(BV36:$CJ36)=0),SUM($Z36:BU36),0),BU36)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BV$29>0,SUM(BW$29:$CJ$29)=0),SUM($Z36:BV36),0),IF($Q58=Lists!$BS$17,IF(AND(BV36>0,SUM(BW36:$CJ36)=0),SUM($Z36:BV36),0),BV36)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BW$29>0,SUM(BX$29:$CJ$29)=0),SUM($Z36:BW36),0),IF($Q58=Lists!$BS$17,IF(AND(BW36>0,SUM(BX36:$CJ36)=0),SUM($Z36:BW36),0),BW36)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BX$29>0,SUM(BY$29:$CJ$29)=0),SUM($Z36:BX36),0),IF($Q58=Lists!$BS$17,IF(AND(BX36>0,SUM(BY36:$CJ36)=0),SUM($Z36:BX36),0),BX36)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BY$29>0,SUM(BZ$29:$CJ$29)=0),SUM($Z36:BY36),0),IF($Q58=Lists!$BS$17,IF(AND(BY36>0,SUM(BZ36:$CJ36)=0),SUM($Z36:BY36),0),BY36)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BZ$29>0,SUM(CA$29:$CJ$29)=0),SUM($Z36:BZ36),0),IF($Q58=Lists!$BS$17,IF(AND(BZ36>0,SUM(CA36:$CJ36)=0),SUM($Z36:BZ36),0),BZ36)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(CA$29>0,SUM(CB$29:$CJ$29)=0),SUM($Z36:CA36),0),IF($Q58=Lists!$BS$17,IF(AND(CA36>0,SUM(CB36:$CJ36)=0),SUM($Z36:CA36),0),CA36)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(CB$29>0,SUM(CC$29:$CJ$29)=0),SUM($Z36:CB36),0),IF($Q58=Lists!$BS$17,IF(AND(CB36>0,SUM(CC36:$CJ36)=0),SUM($Z36:CB36),0),CB36)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(CC$29>0,SUM(CD$29:$CJ$29)=0),SUM($Z36:CC36),0),IF($Q58=Lists!$BS$17,IF(AND(CC36>0,SUM(CD36:$CJ36)=0),SUM($Z36:CC36),0),CC36)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(CD$29>0,SUM(CE$29:$CJ$29)=0),SUM($Z36:CD36),0),IF($Q58=Lists!$BS$17,IF(AND(CD36>0,SUM(CE36:$CJ36)=0),SUM($Z36:CD36),0),CD36)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(CE$29>0,SUM(CF$29:$CJ$29)=0),SUM($Z36:CE36),0),IF($Q58=Lists!$BS$17,IF(AND(CE36>0,SUM(CF36:$CJ36)=0),SUM($Z36:CE36),0),CE36)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(CF$29>0,SUM(CG$29:$CJ$29)=0),SUM($Z36:CF36),0),IF($Q58=Lists!$BS$17,IF(AND(CF36>0,SUM(CG36:$CJ36)=0),SUM($Z36:CF36),0),CF36)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(CG$29>0,SUM(CH$29:$CJ$29)=0),SUM($Z36:CG36),0),IF($Q58=Lists!$BS$17,IF(AND(CG36>0,SUM(CH36:$CJ36)=0),SUM($Z36:CG36),0),CG36)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(CH$29>0,SUM(CI$29:$CJ$29)=0),SUM($Z36:CH36),0),IF($Q58=Lists!$BS$17,IF(AND(CH36>0,SUM(CI36:$CJ36)=0),SUM($Z36:CH36),0),CH36)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(CI$29>0,SUM(CJ$29:$CJ$29)=0),SUM($Z36:CI36),0),IF($Q58=Lists!$BS$17,IF(AND(CI36>0,SUM(CJ36:$CJ36)=0),SUM($Z36:CI36),0),CI36)))","v":0}]
[{"$f":"ROW()","v":59},null,null,null,null,null,{"$f":"IF($R59=\"^\",IF(COUNTIF(Lists!$13:$13,H59)=1,0,1),0)","v":0},{"$f":"H51","v":"Ввод в эксплуатацию"},{"$f":"Items!AU23","v":"Разовые капзатраты - 8"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","в последний период данной статьи","^",{"$f":"IF(G59<>0,1,IF(OR($Q59=\"\",$Q59=0),0,IF($R59=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H59))),$Q59)=1,0,1),0)))","v":0},0,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AA$29>0,SUM(AB$29:$CJ$29)=0),SUM($Z37:AA37),0),IF($Q59=Lists!$BS$17,IF(AND(AA37>0,SUM(AB37:$CJ37)=0),SUM($Z37:AA37),0),AA37)))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AB$29>0,SUM(AC$29:$CJ$29)=0),SUM($Z37:AB37),0),IF($Q59=Lists!$BS$17,IF(AND(AB37>0,SUM(AC37:$CJ37)=0),SUM($Z37:AB37),0),AB37)))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AC$29>0,SUM(AD$29:$CJ$29)=0),SUM($Z37:AC37),0),IF($Q59=Lists!$BS$17,IF(AND(AC37>0,SUM(AD37:$CJ37)=0),SUM($Z37:AC37),0),AC37)))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AD$29>0,SUM(AE$29:$CJ$29)=0),SUM($Z37:AD37),0),IF($Q59=Lists!$BS$17,IF(AND(AD37>0,SUM(AE37:$CJ37)=0),SUM($Z37:AD37),0),AD37)))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AE$29>0,SUM(AF$29:$CJ$29)=0),SUM($Z37:AE37),0),IF($Q59=Lists!$BS$17,IF(AND(AE37>0,SUM(AF37:$CJ37)=0),SUM($Z37:AE37),0),AE37)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AF$29>0,SUM(AG$29:$CJ$29)=0),SUM($Z37:AF37),0),IF($Q59=Lists!$BS$17,IF(AND(AF37>0,SUM(AG37:$CJ37)=0),SUM($Z37:AF37),0),AF37)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AG$29>0,SUM(AH$29:$CJ$29)=0),SUM($Z37:AG37),0),IF($Q59=Lists!$BS$17,IF(AND(AG37>0,SUM(AH37:$CJ37)=0),SUM($Z37:AG37),0),AG37)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AH$29>0,SUM(AI$29:$CJ$29)=0),SUM($Z37:AH37),0),IF($Q59=Lists!$BS$17,IF(AND(AH37>0,SUM(AI37:$CJ37)=0),SUM($Z37:AH37),0),AH37)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AI$29>0,SUM(AJ$29:$CJ$29)=0),SUM($Z37:AI37),0),IF($Q59=Lists!$BS$17,IF(AND(AI37>0,SUM(AJ37:$CJ37)=0),SUM($Z37:AI37),0),AI37)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AJ$29>0,SUM(AK$29:$CJ$29)=0),SUM($Z37:AJ37),0),IF($Q59=Lists!$BS$17,IF(AND(AJ37>0,SUM(AK37:$CJ37)=0),SUM($Z37:AJ37),0),AJ37)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AK$29>0,SUM(AL$29:$CJ$29)=0),SUM($Z37:AK37),0),IF($Q59=Lists!$BS$17,IF(AND(AK37>0,SUM(AL37:$CJ37)=0),SUM($Z37:AK37),0),AK37)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AL$29>0,SUM(AM$29:$CJ$29)=0),SUM($Z37:AL37),0),IF($Q59=Lists!$BS$17,IF(AND(AL37>0,SUM(AM37:$CJ37)=0),SUM($Z37:AL37),0),AL37)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AM$29>0,SUM(AN$29:$CJ$29)=0),SUM($Z37:AM37),0),IF($Q59=Lists!$BS$17,IF(AND(AM37>0,SUM(AN37:$CJ37)=0),SUM($Z37:AM37),0),AM37)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AN$29>0,SUM(AO$29:$CJ$29)=0),SUM($Z37:AN37),0),IF($Q59=Lists!$BS$17,IF(AND(AN37>0,SUM(AO37:$CJ37)=0),SUM($Z37:AN37),0),AN37)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AO$29>0,SUM(AP$29:$CJ$29)=0),SUM($Z37:AO37),0),IF($Q59=Lists!$BS$17,IF(AND(AO37>0,SUM(AP37:$CJ37)=0),SUM($Z37:AO37),0),AO37)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AP$29>0,SUM(AQ$29:$CJ$29)=0),SUM($Z37:AP37),0),IF($Q59=Lists!$BS$17,IF(AND(AP37>0,SUM(AQ37:$CJ37)=0),SUM($Z37:AP37),0),AP37)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AQ$29>0,SUM(AR$29:$CJ$29)=0),SUM($Z37:AQ37),0),IF($Q59=Lists!$BS$17,IF(AND(AQ37>0,SUM(AR37:$CJ37)=0),SUM($Z37:AQ37),0),AQ37)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AR$29>0,SUM(AS$29:$CJ$29)=0),SUM($Z37:AR37),0),IF($Q59=Lists!$BS$17,IF(AND(AR37>0,SUM(AS37:$CJ37)=0),SUM($Z37:AR37),0),AR37)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AS$29>0,SUM(AT$29:$CJ$29)=0),SUM($Z37:AS37),0),IF($Q59=Lists!$BS$17,IF(AND(AS37>0,SUM(AT37:$CJ37)=0),SUM($Z37:AS37),0),AS37)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AT$29>0,SUM(AU$29:$CJ$29)=0),SUM($Z37:AT37),0),IF($Q59=Lists!$BS$17,IF(AND(AT37>0,SUM(AU37:$CJ37)=0),SUM($Z37:AT37),0),AT37)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AU$29>0,SUM(AV$29:$CJ$29)=0),SUM($Z37:AU37),0),IF($Q59=Lists!$BS$17,IF(AND(AU37>0,SUM(AV37:$CJ37)=0),SUM($Z37:AU37),0),AU37)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AV$29>0,SUM(AW$29:$CJ$29)=0),SUM($Z37:AV37),0),IF($Q59=Lists!$BS$17,IF(AND(AV37>0,SUM(AW37:$CJ37)=0),SUM($Z37:AV37),0),AV37)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AW$29>0,SUM(AX$29:$CJ$29)=0),SUM($Z37:AW37),0),IF($Q59=Lists!$BS$17,IF(AND(AW37>0,SUM(AX37:$CJ37)=0),SUM($Z37:AW37),0),AW37)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AX$29>0,SUM(AY$29:$CJ$29)=0),SUM($Z37:AX37),0),IF($Q59=Lists!$BS$17,IF(AND(AX37>0,SUM(AY37:$CJ37)=0),SUM($Z37:AX37),0),AX37)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AY$29>0,SUM(AZ$29:$CJ$29)=0),SUM($Z37:AY37),0),IF($Q59=Lists!$BS$17,IF(AND(AY37>0,SUM(AZ37:$CJ37)=0),SUM($Z37:AY37),0),AY37)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AZ$29>0,SUM(BA$29:$CJ$29)=0),SUM($Z37:AZ37),0),IF($Q59=Lists!$BS$17,IF(AND(AZ37>0,SUM(BA37:$CJ37)=0),SUM($Z37:AZ37),0),AZ37)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BA$29>0,SUM(BB$29:$CJ$29)=0),SUM($Z37:BA37),0),IF($Q59=Lists!$BS$17,IF(AND(BA37>0,SUM(BB37:$CJ37)=0),SUM($Z37:BA37),0),BA37)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BB$29>0,SUM(BC$29:$CJ$29)=0),SUM($Z37:BB37),0),IF($Q59=Lists!$BS$17,IF(AND(BB37>0,SUM(BC37:$CJ37)=0),SUM($Z37:BB37),0),BB37)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BC$29>0,SUM(BD$29:$CJ$29)=0),SUM($Z37:BC37),0),IF($Q59=Lists!$BS$17,IF(AND(BC37>0,SUM(BD37:$CJ37)=0),SUM($Z37:BC37),0),BC37)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BD$29>0,SUM(BE$29:$CJ$29)=0),SUM($Z37:BD37),0),IF($Q59=Lists!$BS$17,IF(AND(BD37>0,SUM(BE37:$CJ37)=0),SUM($Z37:BD37),0),BD37)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BE$29>0,SUM(BF$29:$CJ$29)=0),SUM($Z37:BE37),0),IF($Q59=Lists!$BS$17,IF(AND(BE37>0,SUM(BF37:$CJ37)=0),SUM($Z37:BE37),0),BE37)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BF$29>0,SUM(BG$29:$CJ$29)=0),SUM($Z37:BF37),0),IF($Q59=Lists!$BS$17,IF(AND(BF37>0,SUM(BG37:$CJ37)=0),SUM($Z37:BF37),0),BF37)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BG$29>0,SUM(BH$29:$CJ$29)=0),SUM($Z37:BG37),0),IF($Q59=Lists!$BS$17,IF(AND(BG37>0,SUM(BH37:$CJ37)=0),SUM($Z37:BG37),0),BG37)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BH$29>0,SUM(BI$29:$CJ$29)=0),SUM($Z37:BH37),0),IF($Q59=Lists!$BS$17,IF(AND(BH37>0,SUM(BI37:$CJ37)=0),SUM($Z37:BH37),0),BH37)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BI$29>0,SUM(BJ$29:$CJ$29)=0),SUM($Z37:BI37),0),IF($Q59=Lists!$BS$17,IF(AND(BI37>0,SUM(BJ37:$CJ37)=0),SUM($Z37:BI37),0),BI37)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BJ$29>0,SUM(BK$29:$CJ$29)=0),SUM($Z37:BJ37),0),IF($Q59=Lists!$BS$17,IF(AND(BJ37>0,SUM(BK37:$CJ37)=0),SUM($Z37:BJ37),0),BJ37)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BK$29>0,SUM(BL$29:$CJ$29)=0),SUM($Z37:BK37),0),IF($Q59=Lists!$BS$17,IF(AND(BK37>0,SUM(BL37:$CJ37)=0),SUM($Z37:BK37),0),BK37)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BL$29>0,SUM(BM$29:$CJ$29)=0),SUM($Z37:BL37),0),IF($Q59=Lists!$BS$17,IF(AND(BL37>0,SUM(BM37:$CJ37)=0),SUM($Z37:BL37),0),BL37)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BM$29>0,SUM(BN$29:$CJ$29)=0),SUM($Z37:BM37),0),IF($Q59=Lists!$BS$17,IF(AND(BM37>0,SUM(BN37:$CJ37)=0),SUM($Z37:BM37),0),BM37)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BN$29>0,SUM(BO$29:$CJ$29)=0),SUM($Z37:BN37),0),IF($Q59=Lists!$BS$17,IF(AND(BN37>0,SUM(BO37:$CJ37)=0),SUM($Z37:BN37),0),BN37)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BO$29>0,SUM(BP$29:$CJ$29)=0),SUM($Z37:BO37),0),IF($Q59=Lists!$BS$17,IF(AND(BO37>0,SUM(BP37:$CJ37)=0),SUM($Z37:BO37),0),BO37)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BP$29>0,SUM(BQ$29:$CJ$29)=0),SUM($Z37:BP37),0),IF($Q59=Lists!$BS$17,IF(AND(BP37>0,SUM(BQ37:$CJ37)=0),SUM($Z37:BP37),0),BP37)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BQ$29>0,SUM(BR$29:$CJ$29)=0),SUM($Z37:BQ37),0),IF($Q59=Lists!$BS$17,IF(AND(BQ37>0,SUM(BR37:$CJ37)=0),SUM($Z37:BQ37),0),BQ37)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BR$29>0,SUM(BS$29:$CJ$29)=0),SUM($Z37:BR37),0),IF($Q59=Lists!$BS$17,IF(AND(BR37>0,SUM(BS37:$CJ37)=0),SUM($Z37:BR37),0),BR37)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BS$29>0,SUM(BT$29:$CJ$29)=0),SUM($Z37:BS37),0),IF($Q59=Lists!$BS$17,IF(AND(BS37>0,SUM(BT37:$CJ37)=0),SUM($Z37:BS37),0),BS37)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BT$29>0,SUM(BU$29:$CJ$29)=0),SUM($Z37:BT37),0),IF($Q59=Lists!$BS$17,IF(AND(BT37>0,SUM(BU37:$CJ37)=0),SUM($Z37:BT37),0),BT37)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BU$29>0,SUM(BV$29:$CJ$29)=0),SUM($Z37:BU37),0),IF($Q59=Lists!$BS$17,IF(AND(BU37>0,SUM(BV37:$CJ37)=0),SUM($Z37:BU37),0),BU37)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BV$29>0,SUM(BW$29:$CJ$29)=0),SUM($Z37:BV37),0),IF($Q59=Lists!$BS$17,IF(AND(BV37>0,SUM(BW37:$CJ37)=0),SUM($Z37:BV37),0),BV37)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BW$29>0,SUM(BX$29:$CJ$29)=0),SUM($Z37:BW37),0),IF($Q59=Lists!$BS$17,IF(AND(BW37>0,SUM(BX37:$CJ37)=0),SUM($Z37:BW37),0),BW37)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BX$29>0,SUM(BY$29:$CJ$29)=0),SUM($Z37:BX37),0),IF($Q59=Lists!$BS$17,IF(AND(BX37>0,SUM(BY37:$CJ37)=0),SUM($Z37:BX37),0),BX37)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BY$29>0,SUM(BZ$29:$CJ$29)=0),SUM($Z37:BY37),0),IF($Q59=Lists!$BS$17,IF(AND(BY37>0,SUM(BZ37:$CJ37)=0),SUM($Z37:BY37),0),BY37)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BZ$29>0,SUM(CA$29:$CJ$29)=0),SUM($Z37:BZ37),0),IF($Q59=Lists!$BS$17,IF(AND(BZ37>0,SUM(CA37:$CJ37)=0),SUM($Z37:BZ37),0),BZ37)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(CA$29>0,SUM(CB$29:$CJ$29)=0),SUM($Z37:CA37),0),IF($Q59=Lists!$BS$17,IF(AND(CA37>0,SUM(CB37:$CJ37)=0),SUM($Z37:CA37),0),CA37)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(CB$29>0,SUM(CC$29:$CJ$29)=0),SUM($Z37:CB37),0),IF($Q59=Lists!$BS$17,IF(AND(CB37>0,SUM(CC37:$CJ37)=0),SUM($Z37:CB37),0),CB37)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(CC$29>0,SUM(CD$29:$CJ$29)=0),SUM($Z37:CC37),0),IF($Q59=Lists!$BS$17,IF(AND(CC37>0,SUM(CD37:$CJ37)=0),SUM($Z37:CC37),0),CC37)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(CD$29>0,SUM(CE$29:$CJ$29)=0),SUM($Z37:CD37),0),IF($Q59=Lists!$BS$17,IF(AND(CD37>0,SUM(CE37:$CJ37)=0),SUM($Z37:CD37),0),CD37)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(CE$29>0,SUM(CF$29:$CJ$29)=0),SUM($Z37:CE37),0),IF($Q59=Lists!$BS$17,IF(AND(CE37>0,SUM(CF37:$CJ37)=0),SUM($Z37:CE37),0),CE37)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(CF$29>0,SUM(CG$29:$CJ$29)=0),SUM($Z37:CF37),0),IF($Q59=Lists!$BS$17,IF(AND(CF37>0,SUM(CG37:$CJ37)=0),SUM($Z37:CF37),0),CF37)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(CG$29>0,SUM(CH$29:$CJ$29)=0),SUM($Z37:CG37),0),IF($Q59=Lists!$BS$17,IF(AND(CG37>0,SUM(CH37:$CJ37)=0),SUM($Z37:CG37),0),CG37)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(CH$29>0,SUM(CI$29:$CJ$29)=0),SUM($Z37:CH37),0),IF($Q59=Lists!$BS$17,IF(AND(CH37>0,SUM(CI37:$CJ37)=0),SUM($Z37:CH37),0),CH37)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(CI$29>0,SUM(CJ$29:$CJ$29)=0),SUM($Z37:CI37),0),IF($Q59=Lists!$BS$17,IF(AND(CI37>0,SUM(CJ37:$CJ37)=0),SUM($Z37:CI37),0),CI37)))","v":0}]
[{"$f":"ROW()","v":60},null,null,null,null,null,{"$f":"IF($R60=\"^\",IF(COUNTIF(Lists!$13:$13,H60)=1,0,1),0)","v":0},{"$f":"H51","v":"Ввод в эксплуатацию"},{"$f":"Items!AU24","v":"Разовые капзатраты - 9"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","в последний период данной статьи","^",{"$f":"IF(G60<>0,1,IF(OR($Q60=\"\",$Q60=0),0,IF($R60=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H60))),$Q60)=1,0,1),0)))","v":0},0,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AA$29>0,SUM(AB$29:$CJ$29)=0),SUM($Z38:AA38),0),IF($Q60=Lists!$BS$17,IF(AND(AA38>0,SUM(AB38:$CJ38)=0),SUM($Z38:AA38),0),AA38)))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AB$29>0,SUM(AC$29:$CJ$29)=0),SUM($Z38:AB38),0),IF($Q60=Lists!$BS$17,IF(AND(AB38>0,SUM(AC38:$CJ38)=0),SUM($Z38:AB38),0),AB38)))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AC$29>0,SUM(AD$29:$CJ$29)=0),SUM($Z38:AC38),0),IF($Q60=Lists!$BS$17,IF(AND(AC38>0,SUM(AD38:$CJ38)=0),SUM($Z38:AC38),0),AC38)))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AD$29>0,SUM(AE$29:$CJ$29)=0),SUM($Z38:AD38),0),IF($Q60=Lists!$BS$17,IF(AND(AD38>0,SUM(AE38:$CJ38)=0),SUM($Z38:AD38),0),AD38)))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AE$29>0,SUM(AF$29:$CJ$29)=0),SUM($Z38:AE38),0),IF($Q60=Lists!$BS$17,IF(AND(AE38>0,SUM(AF38:$CJ38)=0),SUM($Z38:AE38),0),AE38)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AF$29>0,SUM(AG$29:$CJ$29)=0),SUM($Z38:AF38),0),IF($Q60=Lists!$BS$17,IF(AND(AF38>0,SUM(AG38:$CJ38)=0),SUM($Z38:AF38),0),AF38)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AG$29>0,SUM(AH$29:$CJ$29)=0),SUM($Z38:AG38),0),IF($Q60=Lists!$BS$17,IF(AND(AG38>0,SUM(AH38:$CJ38)=0),SUM($Z38:AG38),0),AG38)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AH$29>0,SUM(AI$29:$CJ$29)=0),SUM($Z38:AH38),0),IF($Q60=Lists!$BS$17,IF(AND(AH38>0,SUM(AI38:$CJ38)=0),SUM($Z38:AH38),0),AH38)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AI$29>0,SUM(AJ$29:$CJ$29)=0),SUM($Z38:AI38),0),IF($Q60=Lists!$BS$17,IF(AND(AI38>0,SUM(AJ38:$CJ38)=0),SUM($Z38:AI38),0),AI38)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AJ$29>0,SUM(AK$29:$CJ$29)=0),SUM($Z38:AJ38),0),IF($Q60=Lists!$BS$17,IF(AND(AJ38>0,SUM(AK38:$CJ38)=0),SUM($Z38:AJ38),0),AJ38)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AK$29>0,SUM(AL$29:$CJ$29)=0),SUM($Z38:AK38),0),IF($Q60=Lists!$BS$17,IF(AND(AK38>0,SUM(AL38:$CJ38)=0),SUM($Z38:AK38),0),AK38)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AL$29>0,SUM(AM$29:$CJ$29)=0),SUM($Z38:AL38),0),IF($Q60=Lists!$BS$17,IF(AND(AL38>0,SUM(AM38:$CJ38)=0),SUM($Z38:AL38),0),AL38)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AM$29>0,SUM(AN$29:$CJ$29)=0),SUM($Z38:AM38),0),IF($Q60=Lists!$BS$17,IF(AND(AM38>0,SUM(AN38:$CJ38)=0),SUM($Z38:AM38),0),AM38)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AN$29>0,SUM(AO$29:$CJ$29)=0),SUM($Z38:AN38),0),IF($Q60=Lists!$BS$17,IF(AND(AN38>0,SUM(AO38:$CJ38)=0),SUM($Z38:AN38),0),AN38)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AO$29>0,SUM(AP$29:$CJ$29)=0),SUM($Z38:AO38),0),IF($Q60=Lists!$BS$17,IF(AND(AO38>0,SUM(AP38:$CJ38)=0),SUM($Z38:AO38),0),AO38)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AP$29>0,SUM(AQ$29:$CJ$29)=0),SUM($Z38:AP38),0),IF($Q60=Lists!$BS$17,IF(AND(AP38>0,SUM(AQ38:$CJ38)=0),SUM($Z38:AP38),0),AP38)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AQ$29>0,SUM(AR$29:$CJ$29)=0),SUM($Z38:AQ38),0),IF($Q60=Lists!$BS$17,IF(AND(AQ38>0,SUM(AR38:$CJ38)=0),SUM($Z38:AQ38),0),AQ38)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AR$29>0,SUM(AS$29:$CJ$29)=0),SUM($Z38:AR38),0),IF($Q60=Lists!$BS$17,IF(AND(AR38>0,SUM(AS38:$CJ38)=0),SUM($Z38:AR38),0),AR38)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AS$29>0,SUM(AT$29:$CJ$29)=0),SUM($Z38:AS38),0),IF($Q60=Lists!$BS$17,IF(AND(AS38>0,SUM(AT38:$CJ38)=0),SUM($Z38:AS38),0),AS38)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AT$29>0,SUM(AU$29:$CJ$29)=0),SUM($Z38:AT38),0),IF($Q60=Lists!$BS$17,IF(AND(AT38>0,SUM(AU38:$CJ38)=0),SUM($Z38:AT38),0),AT38)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AU$29>0,SUM(AV$29:$CJ$29)=0),SUM($Z38:AU38),0),IF($Q60=Lists!$BS$17,IF(AND(AU38>0,SUM(AV38:$CJ38)=0),SUM($Z38:AU38),0),AU38)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AV$29>0,SUM(AW$29:$CJ$29)=0),SUM($Z38:AV38),0),IF($Q60=Lists!$BS$17,IF(AND(AV38>0,SUM(AW38:$CJ38)=0),SUM($Z38:AV38),0),AV38)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AW$29>0,SUM(AX$29:$CJ$29)=0),SUM($Z38:AW38),0),IF($Q60=Lists!$BS$17,IF(AND(AW38>0,SUM(AX38:$CJ38)=0),SUM($Z38:AW38),0),AW38)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AX$29>0,SUM(AY$29:$CJ$29)=0),SUM($Z38:AX38),0),IF($Q60=Lists!$BS$17,IF(AND(AX38>0,SUM(AY38:$CJ38)=0),SUM($Z38:AX38),0),AX38)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AY$29>0,SUM(AZ$29:$CJ$29)=0),SUM($Z38:AY38),0),IF($Q60=Lists!$BS$17,IF(AND(AY38>0,SUM(AZ38:$CJ38)=0),SUM($Z38:AY38),0),AY38)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AZ$29>0,SUM(BA$29:$CJ$29)=0),SUM($Z38:AZ38),0),IF($Q60=Lists!$BS$17,IF(AND(AZ38>0,SUM(BA38:$CJ38)=0),SUM($Z38:AZ38),0),AZ38)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BA$29>0,SUM(BB$29:$CJ$29)=0),SUM($Z38:BA38),0),IF($Q60=Lists!$BS$17,IF(AND(BA38>0,SUM(BB38:$CJ38)=0),SUM($Z38:BA38),0),BA38)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BB$29>0,SUM(BC$29:$CJ$29)=0),SUM($Z38:BB38),0),IF($Q60=Lists!$BS$17,IF(AND(BB38>0,SUM(BC38:$CJ38)=0),SUM($Z38:BB38),0),BB38)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BC$29>0,SUM(BD$29:$CJ$29)=0),SUM($Z38:BC38),0),IF($Q60=Lists!$BS$17,IF(AND(BC38>0,SUM(BD38:$CJ38)=0),SUM($Z38:BC38),0),BC38)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BD$29>0,SUM(BE$29:$CJ$29)=0),SUM($Z38:BD38),0),IF($Q60=Lists!$BS$17,IF(AND(BD38>0,SUM(BE38:$CJ38)=0),SUM($Z38:BD38),0),BD38)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BE$29>0,SUM(BF$29:$CJ$29)=0),SUM($Z38:BE38),0),IF($Q60=Lists!$BS$17,IF(AND(BE38>0,SUM(BF38:$CJ38)=0),SUM($Z38:BE38),0),BE38)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BF$29>0,SUM(BG$29:$CJ$29)=0),SUM($Z38:BF38),0),IF($Q60=Lists!$BS$17,IF(AND(BF38>0,SUM(BG38:$CJ38)=0),SUM($Z38:BF38),0),BF38)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BG$29>0,SUM(BH$29:$CJ$29)=0),SUM($Z38:BG38),0),IF($Q60=Lists!$BS$17,IF(AND(BG38>0,SUM(BH38:$CJ38)=0),SUM($Z38:BG38),0),BG38)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BH$29>0,SUM(BI$29:$CJ$29)=0),SUM($Z38:BH38),0),IF($Q60=Lists!$BS$17,IF(AND(BH38>0,SUM(BI38:$CJ38)=0),SUM($Z38:BH38),0),BH38)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BI$29>0,SUM(BJ$29:$CJ$29)=0),SUM($Z38:BI38),0),IF($Q60=Lists!$BS$17,IF(AND(BI38>0,SUM(BJ38:$CJ38)=0),SUM($Z38:BI38),0),BI38)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BJ$29>0,SUM(BK$29:$CJ$29)=0),SUM($Z38:BJ38),0),IF($Q60=Lists!$BS$17,IF(AND(BJ38>0,SUM(BK38:$CJ38)=0),SUM($Z38:BJ38),0),BJ38)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BK$29>0,SUM(BL$29:$CJ$29)=0),SUM($Z38:BK38),0),IF($Q60=Lists!$BS$17,IF(AND(BK38>0,SUM(BL38:$CJ38)=0),SUM($Z38:BK38),0),BK38)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BL$29>0,SUM(BM$29:$CJ$29)=0),SUM($Z38:BL38),0),IF($Q60=Lists!$BS$17,IF(AND(BL38>0,SUM(BM38:$CJ38)=0),SUM($Z38:BL38),0),BL38)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BM$29>0,SUM(BN$29:$CJ$29)=0),SUM($Z38:BM38),0),IF($Q60=Lists!$BS$17,IF(AND(BM38>0,SUM(BN38:$CJ38)=0),SUM($Z38:BM38),0),BM38)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BN$29>0,SUM(BO$29:$CJ$29)=0),SUM($Z38:BN38),0),IF($Q60=Lists!$BS$17,IF(AND(BN38>0,SUM(BO38:$CJ38)=0),SUM($Z38:BN38),0),BN38)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BO$29>0,SUM(BP$29:$CJ$29)=0),SUM($Z38:BO38),0),IF($Q60=Lists!$BS$17,IF(AND(BO38>0,SUM(BP38:$CJ38)=0),SUM($Z38:BO38),0),BO38)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BP$29>0,SUM(BQ$29:$CJ$29)=0),SUM($Z38:BP38),0),IF($Q60=Lists!$BS$17,IF(AND(BP38>0,SUM(BQ38:$CJ38)=0),SUM($Z38:BP38),0),BP38)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BQ$29>0,SUM(BR$29:$CJ$29)=0),SUM($Z38:BQ38),0),IF($Q60=Lists!$BS$17,IF(AND(BQ38>0,SUM(BR38:$CJ38)=0),SUM($Z38:BQ38),0),BQ38)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BR$29>0,SUM(BS$29:$CJ$29)=0),SUM($Z38:BR38),0),IF($Q60=Lists!$BS$17,IF(AND(BR38>0,SUM(BS38:$CJ38)=0),SUM($Z38:BR38),0),BR38)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BS$29>0,SUM(BT$29:$CJ$29)=0),SUM($Z38:BS38),0),IF($Q60=Lists!$BS$17,IF(AND(BS38>0,SUM(BT38:$CJ38)=0),SUM($Z38:BS38),0),BS38)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BT$29>0,SUM(BU$29:$CJ$29)=0),SUM($Z38:BT38),0),IF($Q60=Lists!$BS$17,IF(AND(BT38>0,SUM(BU38:$CJ38)=0),SUM($Z38:BT38),0),BT38)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BU$29>0,SUM(BV$29:$CJ$29)=0),SUM($Z38:BU38),0),IF($Q60=Lists!$BS$17,IF(AND(BU38>0,SUM(BV38:$CJ38)=0),SUM($Z38:BU38),0),BU38)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BV$29>0,SUM(BW$29:$CJ$29)=0),SUM($Z38:BV38),0),IF($Q60=Lists!$BS$17,IF(AND(BV38>0,SUM(BW38:$CJ38)=0),SUM($Z38:BV38),0),BV38)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BW$29>0,SUM(BX$29:$CJ$29)=0),SUM($Z38:BW38),0),IF($Q60=Lists!$BS$17,IF(AND(BW38>0,SUM(BX38:$CJ38)=0),SUM($Z38:BW38),0),BW38)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BX$29>0,SUM(BY$29:$CJ$29)=0),SUM($Z38:BX38),0),IF($Q60=Lists!$BS$17,IF(AND(BX38>0,SUM(BY38:$CJ38)=0),SUM($Z38:BX38),0),BX38)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BY$29>0,SUM(BZ$29:$CJ$29)=0),SUM($Z38:BY38),0),IF($Q60=Lists!$BS$17,IF(AND(BY38>0,SUM(BZ38:$CJ38)=0),SUM($Z38:BY38),0),BY38)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BZ$29>0,SUM(CA$29:$CJ$29)=0),SUM($Z38:BZ38),0),IF($Q60=Lists!$BS$17,IF(AND(BZ38>0,SUM(CA38:$CJ38)=0),SUM($Z38:BZ38),0),BZ38)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(CA$29>0,SUM(CB$29:$CJ$29)=0),SUM($Z38:CA38),0),IF($Q60=Lists!$BS$17,IF(AND(CA38>0,SUM(CB38:$CJ38)=0),SUM($Z38:CA38),0),CA38)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(CB$29>0,SUM(CC$29:$CJ$29)=0),SUM($Z38:CB38),0),IF($Q60=Lists!$BS$17,IF(AND(CB38>0,SUM(CC38:$CJ38)=0),SUM($Z38:CB38),0),CB38)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(CC$29>0,SUM(CD$29:$CJ$29)=0),SUM($Z38:CC38),0),IF($Q60=Lists!$BS$17,IF(AND(CC38>0,SUM(CD38:$CJ38)=0),SUM($Z38:CC38),0),CC38)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(CD$29>0,SUM(CE$29:$CJ$29)=0),SUM($Z38:CD38),0),IF($Q60=Lists!$BS$17,IF(AND(CD38>0,SUM(CE38:$CJ38)=0),SUM($Z38:CD38),0),CD38)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(CE$29>0,SUM(CF$29:$CJ$29)=0),SUM($Z38:CE38),0),IF($Q60=Lists!$BS$17,IF(AND(CE38>0,SUM(CF38:$CJ38)=0),SUM($Z38:CE38),0),CE38)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(CF$29>0,SUM(CG$29:$CJ$29)=0),SUM($Z38:CF38),0),IF($Q60=Lists!$BS$17,IF(AND(CF38>0,SUM(CG38:$CJ38)=0),SUM($Z38:CF38),0),CF38)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(CG$29>0,SUM(CH$29:$CJ$29)=0),SUM($Z38:CG38),0),IF($Q60=Lists!$BS$17,IF(AND(CG38>0,SUM(CH38:$CJ38)=0),SUM($Z38:CG38),0),CG38)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(CH$29>0,SUM(CI$29:$CJ$29)=0),SUM($Z38:CH38),0),IF($Q60=Lists!$BS$17,IF(AND(CH38>0,SUM(CI38:$CJ38)=0),SUM($Z38:CH38),0),CH38)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(CI$29>0,SUM(CJ$29:$CJ$29)=0),SUM($Z38:CI38),0),IF($Q60=Lists!$BS$17,IF(AND(CI38>0,SUM(CJ38:$CJ38)=0),SUM($Z38:CI38),0),CI38)))","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,{"$f":"IF($R61=\"^\",IF(COUNTIF(Lists!$13:$13,H61)=1,0,1),0)","v":0},{"$f":"H51","v":"Ввод в эксплуатацию"},{"$f":"Items!AU25","v":"Разовые капзатраты - 10"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","в последний период данной статьи","^",{"$f":"IF(G61<>0,1,IF(OR($Q61=\"\",$Q61=0),0,IF($R61=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H61))),$Q61)=1,0,1),0)))","v":0},0,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AA$29>0,SUM(AB$29:$CJ$29)=0),SUM($Z39:AA39),0),IF($Q61=Lists!$BS$17,IF(AND(AA39>0,SUM(AB39:$CJ39)=0),SUM($Z39:AA39),0),AA39)))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AB$29>0,SUM(AC$29:$CJ$29)=0),SUM($Z39:AB39),0),IF($Q61=Lists!$BS$17,IF(AND(AB39>0,SUM(AC39:$CJ39)=0),SUM($Z39:AB39),0),AB39)))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AC$29>0,SUM(AD$29:$CJ$29)=0),SUM($Z39:AC39),0),IF($Q61=Lists!$BS$17,IF(AND(AC39>0,SUM(AD39:$CJ39)=0),SUM($Z39:AC39),0),AC39)))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AD$29>0,SUM(AE$29:$CJ$29)=0),SUM($Z39:AD39),0),IF($Q61=Lists!$BS$17,IF(AND(AD39>0,SUM(AE39:$CJ39)=0),SUM($Z39:AD39),0),AD39)))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AE$29>0,SUM(AF$29:$CJ$29)=0),SUM($Z39:AE39),0),IF($Q61=Lists!$BS$17,IF(AND(AE39>0,SUM(AF39:$CJ39)=0),SUM($Z39:AE39),0),AE39)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AF$29>0,SUM(AG$29:$CJ$29)=0),SUM($Z39:AF39),0),IF($Q61=Lists!$BS$17,IF(AND(AF39>0,SUM(AG39:$CJ39)=0),SUM($Z39:AF39),0),AF39)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AG$29>0,SUM(AH$29:$CJ$29)=0),SUM($Z39:AG39),0),IF($Q61=Lists!$BS$17,IF(AND(AG39>0,SUM(AH39:$CJ39)=0),SUM($Z39:AG39),0),AG39)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AH$29>0,SUM(AI$29:$CJ$29)=0),SUM($Z39:AH39),0),IF($Q61=Lists!$BS$17,IF(AND(AH39>0,SUM(AI39:$CJ39)=0),SUM($Z39:AH39),0),AH39)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AI$29>0,SUM(AJ$29:$CJ$29)=0),SUM($Z39:AI39),0),IF($Q61=Lists!$BS$17,IF(AND(AI39>0,SUM(AJ39:$CJ39)=0),SUM($Z39:AI39),0),AI39)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AJ$29>0,SUM(AK$29:$CJ$29)=0),SUM($Z39:AJ39),0),IF($Q61=Lists!$BS$17,IF(AND(AJ39>0,SUM(AK39:$CJ39)=0),SUM($Z39:AJ39),0),AJ39)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AK$29>0,SUM(AL$29:$CJ$29)=0),SUM($Z39:AK39),0),IF($Q61=Lists!$BS$17,IF(AND(AK39>0,SUM(AL39:$CJ39)=0),SUM($Z39:AK39),0),AK39)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AL$29>0,SUM(AM$29:$CJ$29)=0),SUM($Z39:AL39),0),IF($Q61=Lists!$BS$17,IF(AND(AL39>0,SUM(AM39:$CJ39)=0),SUM($Z39:AL39),0),AL39)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AM$29>0,SUM(AN$29:$CJ$29)=0),SUM($Z39:AM39),0),IF($Q61=Lists!$BS$17,IF(AND(AM39>0,SUM(AN39:$CJ39)=0),SUM($Z39:AM39),0),AM39)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AN$29>0,SUM(AO$29:$CJ$29)=0),SUM($Z39:AN39),0),IF($Q61=Lists!$BS$17,IF(AND(AN39>0,SUM(AO39:$CJ39)=0),SUM($Z39:AN39),0),AN39)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AO$29>0,SUM(AP$29:$CJ$29)=0),SUM($Z39:AO39),0),IF($Q61=Lists!$BS$17,IF(AND(AO39>0,SUM(AP39:$CJ39)=0),SUM($Z39:AO39),0),AO39)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AP$29>0,SUM(AQ$29:$CJ$29)=0),SUM($Z39:AP39),0),IF($Q61=Lists!$BS$17,IF(AND(AP39>0,SUM(AQ39:$CJ39)=0),SUM($Z39:AP39),0),AP39)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AQ$29>0,SUM(AR$29:$CJ$29)=0),SUM($Z39:AQ39),0),IF($Q61=Lists!$BS$17,IF(AND(AQ39>0,SUM(AR39:$CJ39)=0),SUM($Z39:AQ39),0),AQ39)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AR$29>0,SUM(AS$29:$CJ$29)=0),SUM($Z39:AR39),0),IF($Q61=Lists!$BS$17,IF(AND(AR39>0,SUM(AS39:$CJ39)=0),SUM($Z39:AR39),0),AR39)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AS$29>0,SUM(AT$29:$CJ$29)=0),SUM($Z39:AS39),0),IF($Q61=Lists!$BS$17,IF(AND(AS39>0,SUM(AT39:$CJ39)=0),SUM($Z39:AS39),0),AS39)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AT$29>0,SUM(AU$29:$CJ$29)=0),SUM($Z39:AT39),0),IF($Q61=Lists!$BS$17,IF(AND(AT39>0,SUM(AU39:$CJ39)=0),SUM($Z39:AT39),0),AT39)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AU$29>0,SUM(AV$29:$CJ$29)=0),SUM($Z39:AU39),0),IF($Q61=Lists!$BS$17,IF(AND(AU39>0,SUM(AV39:$CJ39)=0),SUM($Z39:AU39),0),AU39)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AV$29>0,SUM(AW$29:$CJ$29)=0),SUM($Z39:AV39),0),IF($Q61=Lists!$BS$17,IF(AND(AV39>0,SUM(AW39:$CJ39)=0),SUM($Z39:AV39),0),AV39)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AW$29>0,SUM(AX$29:$CJ$29)=0),SUM($Z39:AW39),0),IF($Q61=Lists!$BS$17,IF(AND(AW39>0,SUM(AX39:$CJ39)=0),SUM($Z39:AW39),0),AW39)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AX$29>0,SUM(AY$29:$CJ$29)=0),SUM($Z39:AX39),0),IF($Q61=Lists!$BS$17,IF(AND(AX39>0,SUM(AY39:$CJ39)=0),SUM($Z39:AX39),0),AX39)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AY$29>0,SUM(AZ$29:$CJ$29)=0),SUM($Z39:AY39),0),IF($Q61=Lists!$BS$17,IF(AND(AY39>0,SUM(AZ39:$CJ39)=0),SUM($Z39:AY39),0),AY39)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AZ$29>0,SUM(BA$29:$CJ$29)=0),SUM($Z39:AZ39),0),IF($Q61=Lists!$BS$17,IF(AND(AZ39>0,SUM(BA39:$CJ39)=0),SUM($Z39:AZ39),0),AZ39)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BA$29>0,SUM(BB$29:$CJ$29)=0),SUM($Z39:BA39),0),IF($Q61=Lists!$BS$17,IF(AND(BA39>0,SUM(BB39:$CJ39)=0),SUM($Z39:BA39),0),BA39)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BB$29>0,SUM(BC$29:$CJ$29)=0),SUM($Z39:BB39),0),IF($Q61=Lists!$BS$17,IF(AND(BB39>0,SUM(BC39:$CJ39)=0),SUM($Z39:BB39),0),BB39)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BC$29>0,SUM(BD$29:$CJ$29)=0),SUM($Z39:BC39),0),IF($Q61=Lists!$BS$17,IF(AND(BC39>0,SUM(BD39:$CJ39)=0),SUM($Z39:BC39),0),BC39)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BD$29>0,SUM(BE$29:$CJ$29)=0),SUM($Z39:BD39),0),IF($Q61=Lists!$BS$17,IF(AND(BD39>0,SUM(BE39:$CJ39)=0),SUM($Z39:BD39),0),BD39)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BE$29>0,SUM(BF$29:$CJ$29)=0),SUM($Z39:BE39),0),IF($Q61=Lists!$BS$17,IF(AND(BE39>0,SUM(BF39:$CJ39)=0),SUM($Z39:BE39),0),BE39)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BF$29>0,SUM(BG$29:$CJ$29)=0),SUM($Z39:BF39),0),IF($Q61=Lists!$BS$17,IF(AND(BF39>0,SUM(BG39:$CJ39)=0),SUM($Z39:BF39),0),BF39)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BG$29>0,SUM(BH$29:$CJ$29)=0),SUM($Z39:BG39),0),IF($Q61=Lists!$BS$17,IF(AND(BG39>0,SUM(BH39:$CJ39)=0),SUM($Z39:BG39),0),BG39)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BH$29>0,SUM(BI$29:$CJ$29)=0),SUM($Z39:BH39),0),IF($Q61=Lists!$BS$17,IF(AND(BH39>0,SUM(BI39:$CJ39)=0),SUM($Z39:BH39),0),BH39)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BI$29>0,SUM(BJ$29:$CJ$29)=0),SUM($Z39:BI39),0),IF($Q61=Lists!$BS$17,IF(AND(BI39>0,SUM(BJ39:$CJ39)=0),SUM($Z39:BI39),0),BI39)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BJ$29>0,SUM(BK$29:$CJ$29)=0),SUM($Z39:BJ39),0),IF($Q61=Lists!$BS$17,IF(AND(BJ39>0,SUM(BK39:$CJ39)=0),SUM($Z39:BJ39),0),BJ39)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BK$29>0,SUM(BL$29:$CJ$29)=0),SUM($Z39:BK39),0),IF($Q61=Lists!$BS$17,IF(AND(BK39>0,SUM(BL39:$CJ39)=0),SUM($Z39:BK39),0),BK39)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BL$29>0,SUM(BM$29:$CJ$29)=0),SUM($Z39:BL39),0),IF($Q61=Lists!$BS$17,IF(AND(BL39>0,SUM(BM39:$CJ39)=0),SUM($Z39:BL39),0),BL39)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BM$29>0,SUM(BN$29:$CJ$29)=0),SUM($Z39:BM39),0),IF($Q61=Lists!$BS$17,IF(AND(BM39>0,SUM(BN39:$CJ39)=0),SUM($Z39:BM39),0),BM39)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BN$29>0,SUM(BO$29:$CJ$29)=0),SUM($Z39:BN39),0),IF($Q61=Lists!$BS$17,IF(AND(BN39>0,SUM(BO39:$CJ39)=0),SUM($Z39:BN39),0),BN39)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BO$29>0,SUM(BP$29:$CJ$29)=0),SUM($Z39:BO39),0),IF($Q61=Lists!$BS$17,IF(AND(BO39>0,SUM(BP39:$CJ39)=0),SUM($Z39:BO39),0),BO39)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BP$29>0,SUM(BQ$29:$CJ$29)=0),SUM($Z39:BP39),0),IF($Q61=Lists!$BS$17,IF(AND(BP39>0,SUM(BQ39:$CJ39)=0),SUM($Z39:BP39),0),BP39)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BQ$29>0,SUM(BR$29:$CJ$29)=0),SUM($Z39:BQ39),0),IF($Q61=Lists!$BS$17,IF(AND(BQ39>0,SUM(BR39:$CJ39)=0),SUM($Z39:BQ39),0),BQ39)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BR$29>0,SUM(BS$29:$CJ$29)=0),SUM($Z39:BR39),0),IF($Q61=Lists!$BS$17,IF(AND(BR39>0,SUM(BS39:$CJ39)=0),SUM($Z39:BR39),0),BR39)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BS$29>0,SUM(BT$29:$CJ$29)=0),SUM($Z39:BS39),0),IF($Q61=Lists!$BS$17,IF(AND(BS39>0,SUM(BT39:$CJ39)=0),SUM($Z39:BS39),0),BS39)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BT$29>0,SUM(BU$29:$CJ$29)=0),SUM($Z39:BT39),0),IF($Q61=Lists!$BS$17,IF(AND(BT39>0,SUM(BU39:$CJ39)=0),SUM($Z39:BT39),0),BT39)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BU$29>0,SUM(BV$29:$CJ$29)=0),SUM($Z39:BU39),0),IF($Q61=Lists!$BS$17,IF(AND(BU39>0,SUM(BV39:$CJ39)=0),SUM($Z39:BU39),0),BU39)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BV$29>0,SUM(BW$29:$CJ$29)=0),SUM($Z39:BV39),0),IF($Q61=Lists!$BS$17,IF(AND(BV39>0,SUM(BW39:$CJ39)=0),SUM($Z39:BV39),0),BV39)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BW$29>0,SUM(BX$29:$CJ$29)=0),SUM($Z39:BW39),0),IF($Q61=Lists!$BS$17,IF(AND(BW39>0,SUM(BX39:$CJ39)=0),SUM($Z39:BW39),0),BW39)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BX$29>0,SUM(BY$29:$CJ$29)=0),SUM($Z39:BX39),0),IF($Q61=Lists!$BS$17,IF(AND(BX39>0,SUM(BY39:$CJ39)=0),SUM($Z39:BX39),0),BX39)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BY$29>0,SUM(BZ$29:$CJ$29)=0),SUM($Z39:BY39),0),IF($Q61=Lists!$BS$17,IF(AND(BY39>0,SUM(BZ39:$CJ39)=0),SUM($Z39:BY39),0),BY39)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BZ$29>0,SUM(CA$29:$CJ$29)=0),SUM($Z39:BZ39),0),IF($Q61=Lists!$BS$17,IF(AND(BZ39>0,SUM(CA39:$CJ39)=0),SUM($Z39:BZ39),0),BZ39)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(CA$29>0,SUM(CB$29:$CJ$29)=0),SUM($Z39:CA39),0),IF($Q61=Lists!$BS$17,IF(AND(CA39>0,SUM(CB39:$CJ39)=0),SUM($Z39:CA39),0),CA39)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(CB$29>0,SUM(CC$29:$CJ$29)=0),SUM($Z39:CB39),0),IF($Q61=Lists!$BS$17,IF(AND(CB39>0,SUM(CC39:$CJ39)=0),SUM($Z39:CB39),0),CB39)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(CC$29>0,SUM(CD$29:$CJ$29)=0),SUM($Z39:CC39),0),IF($Q61=Lists!$BS$17,IF(AND(CC39>0,SUM(CD39:$CJ39)=0),SUM($Z39:CC39),0),CC39)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(CD$29>0,SUM(CE$29:$CJ$29)=0),SUM($Z39:CD39),0),IF($Q61=Lists!$BS$17,IF(AND(CD39>0,SUM(CE39:$CJ39)=0),SUM($Z39:CD39),0),CD39)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(CE$29>0,SUM(CF$29:$CJ$29)=0),SUM($Z39:CE39),0),IF($Q61=Lists!$BS$17,IF(AND(CE39>0,SUM(CF39:$CJ39)=0),SUM($Z39:CE39),0),CE39)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(CF$29>0,SUM(CG$29:$CJ$29)=0),SUM($Z39:CF39),0),IF($Q61=Lists!$BS$17,IF(AND(CF39>0,SUM(CG39:$CJ39)=0),SUM($Z39:CF39),0),CF39)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(CG$29>0,SUM(CH$29:$CJ$29)=0),SUM($Z39:CG39),0),IF($Q61=Lists!$BS$17,IF(AND(CG39>0,SUM(CH39:$CJ39)=0),SUM($Z39:CG39),0),CG39)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(CH$29>0,SUM(CI$29:$CJ$29)=0),SUM($Z39:CH39),0),IF($Q61=Lists!$BS$17,IF(AND(CH39>0,SUM(CI39:$CJ39)=0),SUM($Z39:CH39),0),CH39)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(CI$29>0,SUM(CJ$29:$CJ$29)=0),SUM($Z39:CI39),0),IF($Q61=Lists!$BS$17,IF(AND(CI39>0,SUM(CJ39:$CJ39)=0),SUM($Z39:CI39),0),CI39)))","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":63}]
[{"$f":"ROW()","v":64},null,null,null,null,null,{"$f":"IF($R64=\"^\",IF(COUNTIF(Lists!$13:$13,H64)=1,0,1),0)","v":0},"Параметры амортизации разовых капзатрат",null,null,null,null,null,null,null,null,"процесс"]
[{"$f":"ROW()","v":65},null,null,null,null,null,{"$f":"IF($R65=\"^\",IF(COUNTIF(Lists!$13:$13,H65)=1,0,1),0)","v":0},{"$f":"H64","v":"Параметры амортизации разовых капзатрат"},{"$f":"Items!AU16","v":"Юридические расходы"},null,null,null,"кол-во лет // %",null,null,"*",20,null,{"$f":"IF(G65<>0,1,IF(OR($Q65=\"\",$Q65=0),0,IF($R65=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H65))),$Q65)=1,0,1),0)))","v":0},{"$f":"IF(AND($X65>=0,$X65<=1),0,1)","v":0},null,null,null,{"$f":"SUM($Z65:$CJ65)","v":0.73749999999999938},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:Z65)=1,0,IF(SUM($Z65:Z65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:Z65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AA65)=1,0,IF(SUM($Z65:AA65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AA65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AB65)=1,0,IF(SUM($Z65:AB65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AB65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AC65)=1,0,IF(SUM($Z65:AC65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AC65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AD65)=1,0,IF(SUM($Z65:AD65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AD65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AE65)=1,0,IF(SUM($Z65:AE65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AE65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AF65)=1,0,IF(SUM($Z65:AF65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AF65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AG65)=1,0,IF(SUM($Z65:AG65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AG65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AH65)=1,0,IF(SUM($Z65:AH65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AH65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AI65)=1,0,IF(SUM($Z65:AI65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AI65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AJ65)=1,0,IF(SUM($Z65:AJ65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AJ65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AK65)=1,0,IF(SUM($Z65:AK65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AK65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AL65)=1,0,IF(SUM($Z65:AL65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AL65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AM65)=1,0,IF(SUM($Z65:AM65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AM65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AN65)=1,0,IF(SUM($Z65:AN65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AN65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AO65)=1,0,IF(SUM($Z65:AO65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AO65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AP65)=1,0,IF(SUM($Z65:AP65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AP65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AQ65)=1,0,IF(SUM($Z65:AQ65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AQ65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AR65)=1,0,IF(SUM($Z65:AR65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AR65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AS65)=1,0,IF(SUM($Z65:AS65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AS65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AT65)=1,0,IF(SUM($Z65:AT65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AT65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AU65)=1,0,IF(SUM($Z65:AU65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AU65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AV65)=1,0,IF(SUM($Z65:AV65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AV65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AW65)=1,0,IF(SUM($Z65:AW65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AW65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AX65)=1,0,IF(SUM($Z65:AX65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AX65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AY65)=1,0,IF(SUM($Z65:AY65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AY65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AZ65)=1,0,IF(SUM($Z65:AZ65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AZ65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BA65)=1,0,IF(SUM($Z65:BA65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BA65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BB65)=1,0,IF(SUM($Z65:BB65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BB65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BC65)=1,0,IF(SUM($Z65:BC65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BC65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BD65)=1,0,IF(SUM($Z65:BD65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BD65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BE65)=1,0,IF(SUM($Z65:BE65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BE65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BF65)=1,0,IF(SUM($Z65:BF65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BF65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BG65)=1,0,IF(SUM($Z65:BG65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BG65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BH65)=1,0,IF(SUM($Z65:BH65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BH65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BI65)=1,0,IF(SUM($Z65:BI65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BI65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BJ65)=1,0,IF(SUM($Z65:BJ65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BJ65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BK65)=1,0,IF(SUM($Z65:BK65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BK65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BL65)=1,0,IF(SUM($Z65:BL65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BL65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BM65)=1,0,IF(SUM($Z65:BM65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BM65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BN65)=1,0,IF(SUM($Z65:BN65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BN65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BO65)=1,0,IF(SUM($Z65:BO65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BO65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BP65)=1,0,IF(SUM($Z65:BP65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BP65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BQ65)=1,0,IF(SUM($Z65:BQ65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BQ65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BR65)=1,0,IF(SUM($Z65:BR65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BR65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BS65)=1,0,IF(SUM($Z65:BS65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BS65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BT65)=1,0,IF(SUM($Z65:BT65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BT65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BU65)=1,0,IF(SUM($Z65:BU65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BU65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BV65)=1,0,IF(SUM($Z65:BV65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BV65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BW65)=1,0,IF(SUM($Z65:BW65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BW65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BX65)=1,0,IF(SUM($Z65:BX65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BX65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BY65)=1,0,IF(SUM($Z65:BY65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BY65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BZ65)=1,0,IF(SUM($Z65:BZ65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BZ65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:CA65)=1,0,IF(SUM($Z65:CA65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:CA65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:CB65)=1,0,IF(SUM($Z65:CB65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:CB65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:CC65)=1,0,IF(SUM($Z65:CC65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:CC65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:CD65)=1,0,IF(SUM($Z65:CD65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:CD65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:CE65)=1,0,IF(SUM($Z65:CE65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:CE65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:CF65)=1,0,IF(SUM($Z65:CF65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:CF65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:CG65)=1,0,IF(SUM($Z65:CG65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:CG65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:CH65)=1,0,IF(SUM($Z65:CH65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:CH65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":66},null,null,null,null,null,{"$f":"IF($R66=\"^\",IF(COUNTIF(Lists!$13:$13,H66)=1,0,1),0)","v":0},{"$f":"H64","v":"Параметры амортизации разовых капзатрат"},{"$f":"Items!AU17","v":"Градостроительное планирование"},null,null,null,{"$f":"CapEx!$M$65","v":"кол-во лет // %"},null,null,"*",20,null,{"$f":"IF(G66<>0,1,IF(OR($Q66=\"\",$Q66=0),0,IF($R66=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H66))),$Q66)=1,0,1),0)))","v":0},{"$f":"IF(AND($X66>=0,$X66<=1),0,1)","v":0},null,null,null,0.73749999999999938,null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:Z66)=1,0,IF(SUM($Z66:Z66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:Z66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AA66)=1,0,IF(SUM($Z66:AA66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AA66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AB66)=1,0,IF(SUM($Z66:AB66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AB66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AC66)=1,0,IF(SUM($Z66:AC66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AC66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AD66)=1,0,IF(SUM($Z66:AD66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AD66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AE66)=1,0,IF(SUM($Z66:AE66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AE66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AF66)=1,0,IF(SUM($Z66:AF66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AF66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AG66)=1,0,IF(SUM($Z66:AG66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AG66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AH66)=1,0,IF(SUM($Z66:AH66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AH66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AI66)=1,0,IF(SUM($Z66:AI66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AI66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AJ66)=1,0,IF(SUM($Z66:AJ66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AJ66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AK66)=1,0,IF(SUM($Z66:AK66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AK66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AL66)=1,0,IF(SUM($Z66:AL66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AL66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AM66)=1,0,IF(SUM($Z66:AM66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AM66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AN66)=1,0,IF(SUM($Z66:AN66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AN66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AO66)=1,0,IF(SUM($Z66:AO66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AO66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AP66)=1,0,IF(SUM($Z66:AP66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AP66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AQ66)=1,0,IF(SUM($Z66:AQ66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AQ66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AR66)=1,0,IF(SUM($Z66:AR66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AR66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AS66)=1,0,IF(SUM($Z66:AS66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AS66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AT66)=1,0,IF(SUM($Z66:AT66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AT66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AU66)=1,0,IF(SUM($Z66:AU66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AU66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AV66)=1,0,IF(SUM($Z66:AV66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AV66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AW66)=1,0,IF(SUM($Z66:AW66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AW66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AX66)=1,0,IF(SUM($Z66:AX66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AX66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AY66)=1,0,IF(SUM($Z66:AY66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AY66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AZ66)=1,0,IF(SUM($Z66:AZ66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AZ66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BA66)=1,0,IF(SUM($Z66:BA66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BA66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BB66)=1,0,IF(SUM($Z66:BB66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BB66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BC66)=1,0,IF(SUM($Z66:BC66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BC66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BD66)=1,0,IF(SUM($Z66:BD66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BD66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BE66)=1,0,IF(SUM($Z66:BE66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BE66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BF66)=1,0,IF(SUM($Z66:BF66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BF66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BG66)=1,0,IF(SUM($Z66:BG66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BG66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BH66)=1,0,IF(SUM($Z66:BH66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BH66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BI66)=1,0,IF(SUM($Z66:BI66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BI66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BJ66)=1,0,IF(SUM($Z66:BJ66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BJ66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BK66)=1,0,IF(SUM($Z66:BK66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BK66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BL66)=1,0,IF(SUM($Z66:BL66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BL66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BM66)=1,0,IF(SUM($Z66:BM66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BM66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BN66)=1,0,IF(SUM($Z66:BN66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BN66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BO66)=1,0,IF(SUM($Z66:BO66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BO66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BP66)=1,0,IF(SUM($Z66:BP66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BP66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BQ66)=1,0,IF(SUM($Z66:BQ66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BQ66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BR66)=1,0,IF(SUM($Z66:BR66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BR66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BS66)=1,0,IF(SUM($Z66:BS66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BS66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BT66)=1,0,IF(SUM($Z66:BT66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BT66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BU66)=1,0,IF(SUM($Z66:BU66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BU66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BV66)=1,0,IF(SUM($Z66:BV66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BV66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BW66)=1,0,IF(SUM($Z66:BW66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BW66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BX66)=1,0,IF(SUM($Z66:BX66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BX66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BY66)=1,0,IF(SUM($Z66:BY66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BY66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BZ66)=1,0,IF(SUM($Z66:BZ66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BZ66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:CA66)=1,0,IF(SUM($Z66:CA66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:CA66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:CB66)=1,0,IF(SUM($Z66:CB66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:CB66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:CC66)=1,0,IF(SUM($Z66:CC66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:CC66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:CD66)=1,0,IF(SUM($Z66:CD66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:CD66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:CE66)=1,0,IF(SUM($Z66:CE66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:CE66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:CF66)=1,0,IF(SUM($Z66:CF66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:CF66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:CG66)=1,0,IF(SUM($Z66:CG66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:CG66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:CH66)=1,0,IF(SUM($Z66:CH66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:CH66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":67},null,null,null,null,null,{"$f":"IF($R67=\"^\",IF(COUNTIF(Lists!$13:$13,H67)=1,0,1),0)","v":0},{"$f":"H64","v":"Параметры амортизации разовых капзатрат"},{"$f":"Items!AU18","v":"Разовые капзатраты - 3"},null,null,null,{"$f":"CapEx!$M$65","v":"кол-во лет // %"},null,null,"*",20,null,{"$f":"IF(G67<>0,1,IF(OR($Q67=\"\",$Q67=0),0,IF($R67=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H67))),$Q67)=1,0,1),0)))","v":0},{"$f":"IF(AND($X67>=0,$X67<=1),0,1)","v":0},null,null,null,0.73749999999999938,null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:Z67)=1,0,IF(SUM($Z67:Z67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:Z67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AA67)=1,0,IF(SUM($Z67:AA67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AA67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AB67)=1,0,IF(SUM($Z67:AB67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AB67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AC67)=1,0,IF(SUM($Z67:AC67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AC67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AD67)=1,0,IF(SUM($Z67:AD67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AD67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AE67)=1,0,IF(SUM($Z67:AE67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AE67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AF67)=1,0,IF(SUM($Z67:AF67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AF67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AG67)=1,0,IF(SUM($Z67:AG67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AG67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AH67)=1,0,IF(SUM($Z67:AH67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AH67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AI67)=1,0,IF(SUM($Z67:AI67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AI67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AJ67)=1,0,IF(SUM($Z67:AJ67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AJ67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AK67)=1,0,IF(SUM($Z67:AK67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AK67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AL67)=1,0,IF(SUM($Z67:AL67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AL67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AM67)=1,0,IF(SUM($Z67:AM67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AM67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AN67)=1,0,IF(SUM($Z67:AN67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AN67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AO67)=1,0,IF(SUM($Z67:AO67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AO67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AP67)=1,0,IF(SUM($Z67:AP67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AP67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AQ67)=1,0,IF(SUM($Z67:AQ67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AQ67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AR67)=1,0,IF(SUM($Z67:AR67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AR67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AS67)=1,0,IF(SUM($Z67:AS67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AS67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AT67)=1,0,IF(SUM($Z67:AT67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AT67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AU67)=1,0,IF(SUM($Z67:AU67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AU67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AV67)=1,0,IF(SUM($Z67:AV67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AV67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AW67)=1,0,IF(SUM($Z67:AW67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AW67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AX67)=1,0,IF(SUM($Z67:AX67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AX67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AY67)=1,0,IF(SUM($Z67:AY67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AY67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AZ67)=1,0,IF(SUM($Z67:AZ67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AZ67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BA67)=1,0,IF(SUM($Z67:BA67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BA67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BB67)=1,0,IF(SUM($Z67:BB67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BB67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BC67)=1,0,IF(SUM($Z67:BC67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BC67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BD67)=1,0,IF(SUM($Z67:BD67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BD67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BE67)=1,0,IF(SUM($Z67:BE67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BE67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BF67)=1,0,IF(SUM($Z67:BF67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BF67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BG67)=1,0,IF(SUM($Z67:BG67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BG67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BH67)=1,0,IF(SUM($Z67:BH67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BH67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BI67)=1,0,IF(SUM($Z67:BI67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BI67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BJ67)=1,0,IF(SUM($Z67:BJ67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BJ67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BK67)=1,0,IF(SUM($Z67:BK67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BK67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BL67)=1,0,IF(SUM($Z67:BL67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BL67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BM67)=1,0,IF(SUM($Z67:BM67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BM67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BN67)=1,0,IF(SUM($Z67:BN67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BN67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BO67)=1,0,IF(SUM($Z67:BO67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BO67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BP67)=1,0,IF(SUM($Z67:BP67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BP67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BQ67)=1,0,IF(SUM($Z67:BQ67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BQ67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BR67)=1,0,IF(SUM($Z67:BR67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BR67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BS67)=1,0,IF(SUM($Z67:BS67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BS67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BT67)=1,0,IF(SUM($Z67:BT67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BT67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BU67)=1,0,IF(SUM($Z67:BU67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BU67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BV67)=1,0,IF(SUM($Z67:BV67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BV67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BW67)=1,0,IF(SUM($Z67:BW67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BW67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BX67)=1,0,IF(SUM($Z67:BX67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BX67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BY67)=1,0,IF(SUM($Z67:BY67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BY67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BZ67)=1,0,IF(SUM($Z67:BZ67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BZ67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:CA67)=1,0,IF(SUM($Z67:CA67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:CA67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:CB67)=1,0,IF(SUM($Z67:CB67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:CB67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:CC67)=1,0,IF(SUM($Z67:CC67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:CC67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:CD67)=1,0,IF(SUM($Z67:CD67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:CD67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:CE67)=1,0,IF(SUM($Z67:CE67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:CE67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:CF67)=1,0,IF(SUM($Z67:CF67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:CF67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:CG67)=1,0,IF(SUM($Z67:CG67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:CG67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:CH67)=1,0,IF(SUM($Z67:CH67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:CH67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":68},null,null,null,null,null,{"$f":"IF($R68=\"^\",IF(COUNTIF(Lists!$13:$13,H68)=1,0,1),0)","v":0},{"$f":"H64","v":"Параметры амортизации разовых капзатрат"},{"$f":"Items!AU19","v":"Разовые капзатраты - 4"},null,null,null,{"$f":"CapEx!$M$65","v":"кол-во лет // %"},null,null,"*",20,null,{"$f":"IF(G68<>0,1,IF(OR($Q68=\"\",$Q68=0),0,IF($R68=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H68))),$Q68)=1,0,1),0)))","v":0},0,null,null,null,0.73749999999999938,null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:Z68)=1,0,IF(SUM($Z68:Z68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:Z68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AA68)=1,0,IF(SUM($Z68:AA68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AA68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AB68)=1,0,IF(SUM($Z68:AB68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AB68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AC68)=1,0,IF(SUM($Z68:AC68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AC68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AD68)=1,0,IF(SUM($Z68:AD68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AD68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AE68)=1,0,IF(SUM($Z68:AE68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AE68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AF68)=1,0,IF(SUM($Z68:AF68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AF68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AG68)=1,0,IF(SUM($Z68:AG68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AG68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AH68)=1,0,IF(SUM($Z68:AH68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AH68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AI68)=1,0,IF(SUM($Z68:AI68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AI68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AJ68)=1,0,IF(SUM($Z68:AJ68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AJ68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AK68)=1,0,IF(SUM($Z68:AK68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AK68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AL68)=1,0,IF(SUM($Z68:AL68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AL68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AM68)=1,0,IF(SUM($Z68:AM68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AM68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AN68)=1,0,IF(SUM($Z68:AN68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AN68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AO68)=1,0,IF(SUM($Z68:AO68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AO68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AP68)=1,0,IF(SUM($Z68:AP68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AP68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AQ68)=1,0,IF(SUM($Z68:AQ68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AQ68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AR68)=1,0,IF(SUM($Z68:AR68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AR68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AS68)=1,0,IF(SUM($Z68:AS68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AS68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AT68)=1,0,IF(SUM($Z68:AT68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AT68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AU68)=1,0,IF(SUM($Z68:AU68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AU68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AV68)=1,0,IF(SUM($Z68:AV68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AV68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AW68)=1,0,IF(SUM($Z68:AW68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AW68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AX68)=1,0,IF(SUM($Z68:AX68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AX68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AY68)=1,0,IF(SUM($Z68:AY68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AY68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AZ68)=1,0,IF(SUM($Z68:AZ68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AZ68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BA68)=1,0,IF(SUM($Z68:BA68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BA68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BB68)=1,0,IF(SUM($Z68:BB68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BB68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BC68)=1,0,IF(SUM($Z68:BC68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BC68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BD68)=1,0,IF(SUM($Z68:BD68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BD68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BE68)=1,0,IF(SUM($Z68:BE68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BE68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BF68)=1,0,IF(SUM($Z68:BF68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BF68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BG68)=1,0,IF(SUM($Z68:BG68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BG68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BH68)=1,0,IF(SUM($Z68:BH68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BH68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BI68)=1,0,IF(SUM($Z68:BI68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BI68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BJ68)=1,0,IF(SUM($Z68:BJ68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BJ68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BK68)=1,0,IF(SUM($Z68:BK68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BK68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BL68)=1,0,IF(SUM($Z68:BL68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BL68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BM68)=1,0,IF(SUM($Z68:BM68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BM68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BN68)=1,0,IF(SUM($Z68:BN68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BN68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BO68)=1,0,IF(SUM($Z68:BO68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BO68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BP68)=1,0,IF(SUM($Z68:BP68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BP68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BQ68)=1,0,IF(SUM($Z68:BQ68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BQ68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BR68)=1,0,IF(SUM($Z68:BR68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BR68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BS68)=1,0,IF(SUM($Z68:BS68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BS68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BT68)=1,0,IF(SUM($Z68:BT68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BT68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BU68)=1,0,IF(SUM($Z68:BU68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BU68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BV68)=1,0,IF(SUM($Z68:BV68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BV68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BW68)=1,0,IF(SUM($Z68:BW68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BW68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BX68)=1,0,IF(SUM($Z68:BX68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BX68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BY68)=1,0,IF(SUM($Z68:BY68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BY68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BZ68)=1,0,IF(SUM($Z68:BZ68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BZ68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:CA68)=1,0,IF(SUM($Z68:CA68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:CA68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:CB68)=1,0,IF(SUM($Z68:CB68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:CB68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:CC68)=1,0,IF(SUM($Z68:CC68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:CC68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:CD68)=1,0,IF(SUM($Z68:CD68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:CD68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:CE68)=1,0,IF(SUM($Z68:CE68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:CE68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:CF68)=1,0,IF(SUM($Z68:CF68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:CF68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:CG68)=1,0,IF(SUM($Z68:CG68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:CG68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:CH68)=1,0,IF(SUM($Z68:CH68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:CH68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":69},null,null,null,null,null,{"$f":"IF($R69=\"^\",IF(COUNTIF(Lists!$13:$13,H69)=1,0,1),0)","v":0},{"$f":"H64","v":"Параметры амортизации разовых капзатрат"},{"$f":"Items!AU20","v":"Разовые капзатраты - 5"},null,null,null,{"$f":"CapEx!$M$65","v":"кол-во лет // %"},null,null,"*",20,null,{"$f":"IF(G69<>0,1,IF(OR($Q69=\"\",$Q69=0),0,IF($R69=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H69))),$Q69)=1,0,1),0)))","v":0},0,null,null,null,0.73749999999999938,null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:Z69)=1,0,IF(SUM($Z69:Z69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:Z69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AA69)=1,0,IF(SUM($Z69:AA69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AA69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AB69)=1,0,IF(SUM($Z69:AB69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AB69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AC69)=1,0,IF(SUM($Z69:AC69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AC69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AD69)=1,0,IF(SUM($Z69:AD69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AD69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AE69)=1,0,IF(SUM($Z69:AE69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AE69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AF69)=1,0,IF(SUM($Z69:AF69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AF69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AG69)=1,0,IF(SUM($Z69:AG69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AG69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AH69)=1,0,IF(SUM($Z69:AH69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AH69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AI69)=1,0,IF(SUM($Z69:AI69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AI69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AJ69)=1,0,IF(SUM($Z69:AJ69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AJ69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AK69)=1,0,IF(SUM($Z69:AK69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AK69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AL69)=1,0,IF(SUM($Z69:AL69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AL69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AM69)=1,0,IF(SUM($Z69:AM69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AM69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AN69)=1,0,IF(SUM($Z69:AN69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AN69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AO69)=1,0,IF(SUM($Z69:AO69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AO69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AP69)=1,0,IF(SUM($Z69:AP69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AP69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AQ69)=1,0,IF(SUM($Z69:AQ69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AQ69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AR69)=1,0,IF(SUM($Z69:AR69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AR69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AS69)=1,0,IF(SUM($Z69:AS69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AS69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AT69)=1,0,IF(SUM($Z69:AT69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AT69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AU69)=1,0,IF(SUM($Z69:AU69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AU69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AV69)=1,0,IF(SUM($Z69:AV69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AV69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AW69)=1,0,IF(SUM($Z69:AW69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AW69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AX69)=1,0,IF(SUM($Z69:AX69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AX69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AY69)=1,0,IF(SUM($Z69:AY69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AY69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AZ69)=1,0,IF(SUM($Z69:AZ69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AZ69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BA69)=1,0,IF(SUM($Z69:BA69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BA69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BB69)=1,0,IF(SUM($Z69:BB69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BB69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BC69)=1,0,IF(SUM($Z69:BC69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BC69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BD69)=1,0,IF(SUM($Z69:BD69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BD69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BE69)=1,0,IF(SUM($Z69:BE69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BE69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BF69)=1,0,IF(SUM($Z69:BF69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BF69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BG69)=1,0,IF(SUM($Z69:BG69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BG69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BH69)=1,0,IF(SUM($Z69:BH69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BH69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BI69)=1,0,IF(SUM($Z69:BI69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BI69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BJ69)=1,0,IF(SUM($Z69:BJ69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BJ69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BK69)=1,0,IF(SUM($Z69:BK69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BK69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BL69)=1,0,IF(SUM($Z69:BL69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BL69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BM69)=1,0,IF(SUM($Z69:BM69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BM69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BN69)=1,0,IF(SUM($Z69:BN69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BN69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BO69)=1,0,IF(SUM($Z69:BO69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BO69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BP69)=1,0,IF(SUM($Z69:BP69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BP69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BQ69)=1,0,IF(SUM($Z69:BQ69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BQ69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BR69)=1,0,IF(SUM($Z69:BR69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BR69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BS69)=1,0,IF(SUM($Z69:BS69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BS69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BT69)=1,0,IF(SUM($Z69:BT69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BT69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BU69)=1,0,IF(SUM($Z69:BU69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BU69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BV69)=1,0,IF(SUM($Z69:BV69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BV69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BW69)=1,0,IF(SUM($Z69:BW69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BW69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BX69)=1,0,IF(SUM($Z69:BX69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BX69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BY69)=1,0,IF(SUM($Z69:BY69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BY69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BZ69)=1,0,IF(SUM($Z69:BZ69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BZ69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:CA69)=1,0,IF(SUM($Z69:CA69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:CA69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:CB69)=1,0,IF(SUM($Z69:CB69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:CB69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:CC69)=1,0,IF(SUM($Z69:CC69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:CC69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:CD69)=1,0,IF(SUM($Z69:CD69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:CD69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:CE69)=1,0,IF(SUM($Z69:CE69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:CE69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:CF69)=1,0,IF(SUM($Z69:CF69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:CF69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:CG69)=1,0,IF(SUM($Z69:CG69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:CG69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:CH69)=1,0,IF(SUM($Z69:CH69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:CH69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":70},null,null,null,null,null,{"$f":"IF($R70=\"^\",IF(COUNTIF(Lists!$13:$13,H70)=1,0,1),0)","v":0},{"$f":"H64","v":"Параметры амортизации разовых капзатрат"},{"$f":"Items!AU21","v":"Разовые капзатраты - 6"},null,null,null,{"$f":"CapEx!$M$65","v":"кол-во лет // %"},null,null,"*",20,null,{"$f":"IF(G70<>0,1,IF(OR($Q70=\"\",$Q70=0),0,IF($R70=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H70))),$Q70)=1,0,1),0)))","v":0},0,null,null,null,0.73749999999999938,null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:Z70)=1,0,IF(SUM($Z70:Z70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:Z70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AA70)=1,0,IF(SUM($Z70:AA70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AA70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AB70)=1,0,IF(SUM($Z70:AB70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AB70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AC70)=1,0,IF(SUM($Z70:AC70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AC70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AD70)=1,0,IF(SUM($Z70:AD70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AD70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AE70)=1,0,IF(SUM($Z70:AE70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AE70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AF70)=1,0,IF(SUM($Z70:AF70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AF70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AG70)=1,0,IF(SUM($Z70:AG70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AG70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AH70)=1,0,IF(SUM($Z70:AH70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AH70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AI70)=1,0,IF(SUM($Z70:AI70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AI70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AJ70)=1,0,IF(SUM($Z70:AJ70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AJ70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AK70)=1,0,IF(SUM($Z70:AK70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AK70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AL70)=1,0,IF(SUM($Z70:AL70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AL70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AM70)=1,0,IF(SUM($Z70:AM70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AM70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AN70)=1,0,IF(SUM($Z70:AN70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AN70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AO70)=1,0,IF(SUM($Z70:AO70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AO70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AP70)=1,0,IF(SUM($Z70:AP70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AP70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AQ70)=1,0,IF(SUM($Z70:AQ70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AQ70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AR70)=1,0,IF(SUM($Z70:AR70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AR70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AS70)=1,0,IF(SUM($Z70:AS70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AS70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AT70)=1,0,IF(SUM($Z70:AT70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AT70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AU70)=1,0,IF(SUM($Z70:AU70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AU70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AV70)=1,0,IF(SUM($Z70:AV70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AV70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AW70)=1,0,IF(SUM($Z70:AW70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AW70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AX70)=1,0,IF(SUM($Z70:AX70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AX70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AY70)=1,0,IF(SUM($Z70:AY70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AY70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AZ70)=1,0,IF(SUM($Z70:AZ70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AZ70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BA70)=1,0,IF(SUM($Z70:BA70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BA70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BB70)=1,0,IF(SUM($Z70:BB70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BB70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BC70)=1,0,IF(SUM($Z70:BC70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BC70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BD70)=1,0,IF(SUM($Z70:BD70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BD70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BE70)=1,0,IF(SUM($Z70:BE70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BE70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BF70)=1,0,IF(SUM($Z70:BF70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BF70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BG70)=1,0,IF(SUM($Z70:BG70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BG70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BH70)=1,0,IF(SUM($Z70:BH70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BH70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BI70)=1,0,IF(SUM($Z70:BI70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BI70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BJ70)=1,0,IF(SUM($Z70:BJ70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BJ70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BK70)=1,0,IF(SUM($Z70:BK70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BK70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BL70)=1,0,IF(SUM($Z70:BL70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BL70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BM70)=1,0,IF(SUM($Z70:BM70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BM70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BN70)=1,0,IF(SUM($Z70:BN70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BN70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BO70)=1,0,IF(SUM($Z70:BO70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BO70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BP70)=1,0,IF(SUM($Z70:BP70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BP70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BQ70)=1,0,IF(SUM($Z70:BQ70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BQ70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BR70)=1,0,IF(SUM($Z70:BR70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BR70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BS70)=1,0,IF(SUM($Z70:BS70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BS70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BT70)=1,0,IF(SUM($Z70:BT70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BT70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BU70)=1,0,IF(SUM($Z70:BU70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BU70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BV70)=1,0,IF(SUM($Z70:BV70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BV70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BW70)=1,0,IF(SUM($Z70:BW70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BW70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BX70)=1,0,IF(SUM($Z70:BX70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BX70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BY70)=1,0,IF(SUM($Z70:BY70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BY70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BZ70)=1,0,IF(SUM($Z70:BZ70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BZ70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:CA70)=1,0,IF(SUM($Z70:CA70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:CA70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:CB70)=1,0,IF(SUM($Z70:CB70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:CB70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:CC70)=1,0,IF(SUM($Z70:CC70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:CC70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:CD70)=1,0,IF(SUM($Z70:CD70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:CD70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:CE70)=1,0,IF(SUM($Z70:CE70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:CE70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:CF70)=1,0,IF(SUM($Z70:CF70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:CF70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:CG70)=1,0,IF(SUM($Z70:CG70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:CG70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:CH70)=1,0,IF(SUM($Z70:CH70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:CH70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":71},null,null,null,null,null,{"$f":"IF($R71=\"^\",IF(COUNTIF(Lists!$13:$13,H71)=1,0,1),0)","v":0},{"$f":"H64","v":"Параметры амортизации разовых капзатрат"},{"$f":"Items!AU22","v":"Разовые капзатраты - 7"},null,null,null,{"$f":"CapEx!$M$65","v":"кол-во лет // %"},null,null,"*",20,null,{"$f":"IF(G71<>0,1,IF(OR($Q71=\"\",$Q71=0),0,IF($R71=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H71))),$Q71)=1,0,1),0)))","v":0},0,null,null,null,0.73749999999999938,null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:Z71)=1,0,IF(SUM($Z71:Z71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:Z71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AA71)=1,0,IF(SUM($Z71:AA71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AA71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AB71)=1,0,IF(SUM($Z71:AB71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AB71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AC71)=1,0,IF(SUM($Z71:AC71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AC71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AD71)=1,0,IF(SUM($Z71:AD71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AD71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AE71)=1,0,IF(SUM($Z71:AE71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AE71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AF71)=1,0,IF(SUM($Z71:AF71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AF71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AG71)=1,0,IF(SUM($Z71:AG71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AG71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AH71)=1,0,IF(SUM($Z71:AH71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AH71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AI71)=1,0,IF(SUM($Z71:AI71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AI71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AJ71)=1,0,IF(SUM($Z71:AJ71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AJ71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AK71)=1,0,IF(SUM($Z71:AK71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AK71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AL71)=1,0,IF(SUM($Z71:AL71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AL71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AM71)=1,0,IF(SUM($Z71:AM71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AM71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AN71)=1,0,IF(SUM($Z71:AN71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AN71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AO71)=1,0,IF(SUM($Z71:AO71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AO71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AP71)=1,0,IF(SUM($Z71:AP71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AP71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AQ71)=1,0,IF(SUM($Z71:AQ71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AQ71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AR71)=1,0,IF(SUM($Z71:AR71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AR71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AS71)=1,0,IF(SUM($Z71:AS71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AS71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AT71)=1,0,IF(SUM($Z71:AT71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AT71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AU71)=1,0,IF(SUM($Z71:AU71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AU71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AV71)=1,0,IF(SUM($Z71:AV71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AV71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AW71)=1,0,IF(SUM($Z71:AW71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AW71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AX71)=1,0,IF(SUM($Z71:AX71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AX71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AY71)=1,0,IF(SUM($Z71:AY71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AY71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AZ71)=1,0,IF(SUM($Z71:AZ71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AZ71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BA71)=1,0,IF(SUM($Z71:BA71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BA71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BB71)=1,0,IF(SUM($Z71:BB71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BB71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BC71)=1,0,IF(SUM($Z71:BC71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BC71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BD71)=1,0,IF(SUM($Z71:BD71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BD71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BE71)=1,0,IF(SUM($Z71:BE71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BE71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BF71)=1,0,IF(SUM($Z71:BF71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BF71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BG71)=1,0,IF(SUM($Z71:BG71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BG71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BH71)=1,0,IF(SUM($Z71:BH71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BH71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BI71)=1,0,IF(SUM($Z71:BI71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BI71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BJ71)=1,0,IF(SUM($Z71:BJ71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BJ71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BK71)=1,0,IF(SUM($Z71:BK71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BK71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BL71)=1,0,IF(SUM($Z71:BL71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BL71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BM71)=1,0,IF(SUM($Z71:BM71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BM71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BN71)=1,0,IF(SUM($Z71:BN71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BN71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BO71)=1,0,IF(SUM($Z71:BO71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BO71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BP71)=1,0,IF(SUM($Z71:BP71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BP71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BQ71)=1,0,IF(SUM($Z71:BQ71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BQ71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BR71)=1,0,IF(SUM($Z71:BR71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BR71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BS71)=1,0,IF(SUM($Z71:BS71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BS71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BT71)=1,0,IF(SUM($Z71:BT71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BT71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BU71)=1,0,IF(SUM($Z71:BU71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BU71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BV71)=1,0,IF(SUM($Z71:BV71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BV71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BW71)=1,0,IF(SUM($Z71:BW71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BW71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BX71)=1,0,IF(SUM($Z71:BX71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BX71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BY71)=1,0,IF(SUM($Z71:BY71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BY71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BZ71)=1,0,IF(SUM($Z71:BZ71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BZ71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:CA71)=1,0,IF(SUM($Z71:CA71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:CA71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:CB71)=1,0,IF(SUM($Z71:CB71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:CB71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:CC71)=1,0,IF(SUM($Z71:CC71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:CC71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:CD71)=1,0,IF(SUM($Z71:CD71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:CD71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:CE71)=1,0,IF(SUM($Z71:CE71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:CE71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:CF71)=1,0,IF(SUM($Z71:CF71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:CF71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:CG71)=1,0,IF(SUM($Z71:CG71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:CG71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:CH71)=1,0,IF(SUM($Z71:CH71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:CH71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":72},null,null,null,null,null,{"$f":"IF($R72=\"^\",IF(COUNTIF(Lists!$13:$13,H72)=1,0,1),0)","v":0},{"$f":"H64","v":"Параметры амортизации разовых капзатрат"},{"$f":"Items!AU23","v":"Разовые капзатраты - 8"},null,null,null,{"$f":"CapEx!$M$65","v":"кол-во лет // %"},null,null,"*",20,null,{"$f":"IF(G72<>0,1,IF(OR($Q72=\"\",$Q72=0),0,IF($R72=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H72))),$Q72)=1,0,1),0)))","v":0},0,null,null,null,0.73749999999999938,null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:Z72)=1,0,IF(SUM($Z72:Z72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:Z72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AA72)=1,0,IF(SUM($Z72:AA72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AA72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AB72)=1,0,IF(SUM($Z72:AB72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AB72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AC72)=1,0,IF(SUM($Z72:AC72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AC72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AD72)=1,0,IF(SUM($Z72:AD72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AD72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AE72)=1,0,IF(SUM($Z72:AE72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AE72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AF72)=1,0,IF(SUM($Z72:AF72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AF72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AG72)=1,0,IF(SUM($Z72:AG72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AG72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AH72)=1,0,IF(SUM($Z72:AH72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AH72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AI72)=1,0,IF(SUM($Z72:AI72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AI72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AJ72)=1,0,IF(SUM($Z72:AJ72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AJ72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AK72)=1,0,IF(SUM($Z72:AK72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AK72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AL72)=1,0,IF(SUM($Z72:AL72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AL72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AM72)=1,0,IF(SUM($Z72:AM72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AM72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AN72)=1,0,IF(SUM($Z72:AN72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AN72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AO72)=1,0,IF(SUM($Z72:AO72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AO72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AP72)=1,0,IF(SUM($Z72:AP72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AP72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AQ72)=1,0,IF(SUM($Z72:AQ72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AQ72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AR72)=1,0,IF(SUM($Z72:AR72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AR72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AS72)=1,0,IF(SUM($Z72:AS72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AS72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AT72)=1,0,IF(SUM($Z72:AT72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AT72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AU72)=1,0,IF(SUM($Z72:AU72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AU72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AV72)=1,0,IF(SUM($Z72:AV72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AV72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AW72)=1,0,IF(SUM($Z72:AW72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AW72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AX72)=1,0,IF(SUM($Z72:AX72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AX72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AY72)=1,0,IF(SUM($Z72:AY72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AY72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AZ72)=1,0,IF(SUM($Z72:AZ72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AZ72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BA72)=1,0,IF(SUM($Z72:BA72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BA72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BB72)=1,0,IF(SUM($Z72:BB72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BB72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BC72)=1,0,IF(SUM($Z72:BC72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BC72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BD72)=1,0,IF(SUM($Z72:BD72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BD72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BE72)=1,0,IF(SUM($Z72:BE72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BE72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BF72)=1,0,IF(SUM($Z72:BF72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BF72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BG72)=1,0,IF(SUM($Z72:BG72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BG72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BH72)=1,0,IF(SUM($Z72:BH72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BH72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BI72)=1,0,IF(SUM($Z72:BI72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BI72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BJ72)=1,0,IF(SUM($Z72:BJ72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BJ72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BK72)=1,0,IF(SUM($Z72:BK72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BK72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BL72)=1,0,IF(SUM($Z72:BL72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BL72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BM72)=1,0,IF(SUM($Z72:BM72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BM72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BN72)=1,0,IF(SUM($Z72:BN72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BN72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BO72)=1,0,IF(SUM($Z72:BO72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BO72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BP72)=1,0,IF(SUM($Z72:BP72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BP72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BQ72)=1,0,IF(SUM($Z72:BQ72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BQ72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BR72)=1,0,IF(SUM($Z72:BR72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BR72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BS72)=1,0,IF(SUM($Z72:BS72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BS72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BT72)=1,0,IF(SUM($Z72:BT72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BT72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BU72)=1,0,IF(SUM($Z72:BU72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BU72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BV72)=1,0,IF(SUM($Z72:BV72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BV72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BW72)=1,0,IF(SUM($Z72:BW72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BW72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BX72)=1,0,IF(SUM($Z72:BX72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BX72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BY72)=1,0,IF(SUM($Z72:BY72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BY72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BZ72)=1,0,IF(SUM($Z72:BZ72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BZ72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:CA72)=1,0,IF(SUM($Z72:CA72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:CA72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:CB72)=1,0,IF(SUM($Z72:CB72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:CB72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:CC72)=1,0,IF(SUM($Z72:CC72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:CC72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:CD72)=1,0,IF(SUM($Z72:CD72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:CD72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:CE72)=1,0,IF(SUM($Z72:CE72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:CE72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:CF72)=1,0,IF(SUM($Z72:CF72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:CF72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:CG72)=1,0,IF(SUM($Z72:CG72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:CG72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:CH72)=1,0,IF(SUM($Z72:CH72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:CH72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":73},null,null,null,null,null,{"$f":"IF($R73=\"^\",IF(COUNTIF(Lists!$13:$13,H73)=1,0,1),0)","v":0},{"$f":"H64","v":"Параметры амортизации разовых капзатрат"},{"$f":"Items!AU24","v":"Разовые капзатраты - 9"},null,null,null,{"$f":"CapEx!$M$65","v":"кол-во лет // %"},null,null,"*",20,null,{"$f":"IF(G73<>0,1,IF(OR($Q73=\"\",$Q73=0),0,IF($R73=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H73))),$Q73)=1,0,1),0)))","v":0},0,null,null,null,0.73749999999999938,null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:Z73)=1,0,IF(SUM($Z73:Z73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:Z73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AA73)=1,0,IF(SUM($Z73:AA73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AA73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AB73)=1,0,IF(SUM($Z73:AB73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AB73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AC73)=1,0,IF(SUM($Z73:AC73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AC73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AD73)=1,0,IF(SUM($Z73:AD73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AD73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AE73)=1,0,IF(SUM($Z73:AE73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AE73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AF73)=1,0,IF(SUM($Z73:AF73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AF73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AG73)=1,0,IF(SUM($Z73:AG73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AG73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AH73)=1,0,IF(SUM($Z73:AH73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AH73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AI73)=1,0,IF(SUM($Z73:AI73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AI73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AJ73)=1,0,IF(SUM($Z73:AJ73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AJ73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AK73)=1,0,IF(SUM($Z73:AK73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AK73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AL73)=1,0,IF(SUM($Z73:AL73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AL73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AM73)=1,0,IF(SUM($Z73:AM73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AM73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AN73)=1,0,IF(SUM($Z73:AN73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AN73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AO73)=1,0,IF(SUM($Z73:AO73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AO73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AP73)=1,0,IF(SUM($Z73:AP73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AP73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AQ73)=1,0,IF(SUM($Z73:AQ73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AQ73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AR73)=1,0,IF(SUM($Z73:AR73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AR73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AS73)=1,0,IF(SUM($Z73:AS73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AS73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AT73)=1,0,IF(SUM($Z73:AT73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AT73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AU73)=1,0,IF(SUM($Z73:AU73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AU73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AV73)=1,0,IF(SUM($Z73:AV73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AV73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AW73)=1,0,IF(SUM($Z73:AW73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AW73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AX73)=1,0,IF(SUM($Z73:AX73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AX73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AY73)=1,0,IF(SUM($Z73:AY73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AY73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AZ73)=1,0,IF(SUM($Z73:AZ73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AZ73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BA73)=1,0,IF(SUM($Z73:BA73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BA73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BB73)=1,0,IF(SUM($Z73:BB73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BB73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BC73)=1,0,IF(SUM($Z73:BC73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BC73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BD73)=1,0,IF(SUM($Z73:BD73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BD73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BE73)=1,0,IF(SUM($Z73:BE73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BE73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BF73)=1,0,IF(SUM($Z73:BF73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BF73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BG73)=1,0,IF(SUM($Z73:BG73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BG73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BH73)=1,0,IF(SUM($Z73:BH73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BH73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BI73)=1,0,IF(SUM($Z73:BI73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BI73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BJ73)=1,0,IF(SUM($Z73:BJ73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BJ73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BK73)=1,0,IF(SUM($Z73:BK73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BK73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BL73)=1,0,IF(SUM($Z73:BL73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BL73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BM73)=1,0,IF(SUM($Z73:BM73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BM73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BN73)=1,0,IF(SUM($Z73:BN73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BN73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BO73)=1,0,IF(SUM($Z73:BO73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BO73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BP73)=1,0,IF(SUM($Z73:BP73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BP73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BQ73)=1,0,IF(SUM($Z73:BQ73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BQ73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BR73)=1,0,IF(SUM($Z73:BR73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BR73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BS73)=1,0,IF(SUM($Z73:BS73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BS73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BT73)=1,0,IF(SUM($Z73:BT73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BT73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BU73)=1,0,IF(SUM($Z73:BU73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BU73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BV73)=1,0,IF(SUM($Z73:BV73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BV73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BW73)=1,0,IF(SUM($Z73:BW73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BW73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BX73)=1,0,IF(SUM($Z73:BX73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BX73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BY73)=1,0,IF(SUM($Z73:BY73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BY73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BZ73)=1,0,IF(SUM($Z73:BZ73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BZ73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:CA73)=1,0,IF(SUM($Z73:CA73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:CA73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:CB73)=1,0,IF(SUM($Z73:CB73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:CB73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:CC73)=1,0,IF(SUM($Z73:CC73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:CC73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:CD73)=1,0,IF(SUM($Z73:CD73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:CD73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:CE73)=1,0,IF(SUM($Z73:CE73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:CE73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:CF73)=1,0,IF(SUM($Z73:CF73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:CF73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:CG73)=1,0,IF(SUM($Z73:CG73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:CG73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:CH73)=1,0,IF(SUM($Z73:CH73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:CH73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":74},null,null,null,null,null,{"$f":"IF($R74=\"^\",IF(COUNTIF(Lists!$13:$13,H74)=1,0,1),0)","v":0},{"$f":"H64","v":"Параметры амортизации разовых капзатрат"},{"$f":"Items!AU25","v":"Разовые капзатраты - 10"},null,null,null,{"$f":"CapEx!$M$65","v":"кол-во лет // %"},null,null,"*",20,null,{"$f":"IF(G74<>0,1,IF(OR($Q74=\"\",$Q74=0),0,IF($R74=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H74))),$Q74)=1,0,1),0)))","v":0},0,null,null,null,0.73749999999999938,null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:Z74)=1,0,IF(SUM($Z74:Z74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:Z74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AA74)=1,0,IF(SUM($Z74:AA74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AA74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AB74)=1,0,IF(SUM($Z74:AB74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AB74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AC74)=1,0,IF(SUM($Z74:AC74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AC74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AD74)=1,0,IF(SUM($Z74:AD74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AD74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AE74)=1,0,IF(SUM($Z74:AE74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AE74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AF74)=1,0,IF(SUM($Z74:AF74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AF74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AG74)=1,0,IF(SUM($Z74:AG74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AG74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AH74)=1,0,IF(SUM($Z74:AH74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AH74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AI74)=1,0,IF(SUM($Z74:AI74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AI74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AJ74)=1,0,IF(SUM($Z74:AJ74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AJ74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AK74)=1,0,IF(SUM($Z74:AK74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AK74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AL74)=1,0,IF(SUM($Z74:AL74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AL74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AM74)=1,0,IF(SUM($Z74:AM74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AM74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AN74)=1,0,IF(SUM($Z74:AN74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AN74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AO74)=1,0,IF(SUM($Z74:AO74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AO74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AP74)=1,0,IF(SUM($Z74:AP74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AP74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AQ74)=1,0,IF(SUM($Z74:AQ74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AQ74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AR74)=1,0,IF(SUM($Z74:AR74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AR74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AS74)=1,0,IF(SUM($Z74:AS74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AS74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AT74)=1,0,IF(SUM($Z74:AT74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AT74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AU74)=1,0,IF(SUM($Z74:AU74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AU74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AV74)=1,0,IF(SUM($Z74:AV74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AV74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AW74)=1,0,IF(SUM($Z74:AW74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AW74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AX74)=1,0,IF(SUM($Z74:AX74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AX74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AY74)=1,0,IF(SUM($Z74:AY74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AY74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AZ74)=1,0,IF(SUM($Z74:AZ74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AZ74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BA74)=1,0,IF(SUM($Z74:BA74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BA74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BB74)=1,0,IF(SUM($Z74:BB74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BB74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BC74)=1,0,IF(SUM($Z74:BC74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BC74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BD74)=1,0,IF(SUM($Z74:BD74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BD74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BE74)=1,0,IF(SUM($Z74:BE74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BE74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BF74)=1,0,IF(SUM($Z74:BF74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BF74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BG74)=1,0,IF(SUM($Z74:BG74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BG74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BH74)=1,0,IF(SUM($Z74:BH74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BH74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BI74)=1,0,IF(SUM($Z74:BI74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BI74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BJ74)=1,0,IF(SUM($Z74:BJ74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BJ74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BK74)=1,0,IF(SUM($Z74:BK74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BK74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BL74)=1,0,IF(SUM($Z74:BL74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BL74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BM74)=1,0,IF(SUM($Z74:BM74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BM74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BN74)=1,0,IF(SUM($Z74:BN74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BN74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BO74)=1,0,IF(SUM($Z74:BO74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BO74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BP74)=1,0,IF(SUM($Z74:BP74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BP74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BQ74)=1,0,IF(SUM($Z74:BQ74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BQ74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BR74)=1,0,IF(SUM($Z74:BR74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BR74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BS74)=1,0,IF(SUM($Z74:BS74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BS74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BT74)=1,0,IF(SUM($Z74:BT74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BT74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BU74)=1,0,IF(SUM($Z74:BU74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BU74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BV74)=1,0,IF(SUM($Z74:BV74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BV74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BW74)=1,0,IF(SUM($Z74:BW74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BW74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BX74)=1,0,IF(SUM($Z74:BX74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BX74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BY74)=1,0,IF(SUM($Z74:BY74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BY74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BZ74)=1,0,IF(SUM($Z74:BZ74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BZ74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:CA74)=1,0,IF(SUM($Z74:CA74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:CA74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:CB74)=1,0,IF(SUM($Z74:CB74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:CB74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:CC74)=1,0,IF(SUM($Z74:CC74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:CC74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:CD74)=1,0,IF(SUM($Z74:CD74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:CD74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:CE74)=1,0,IF(SUM($Z74:CE74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:CE74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:CF74)=1,0,IF(SUM($Z74:CF74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:CF74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:CG74)=1,0,IF(SUM($Z74:CG74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:CG74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.2500000000000001E-2},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:CH74)=1,0,IF(SUM($Z74:CH74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:CH74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":75},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":76}]
[{"$f":"ROW()","v":77},null,null,null,null,null,{"$f":"IF($R77=\"^\",IF(COUNTIF(Lists!$13:$13,H77)=1,0,1),0)","v":0},"Обратное распределение амортизации"]
[{"$f":"ROW()","v":78},null,null,null,null,null,{"$f":"IF($R78=\"^\",IF(COUNTIF(Lists!$13:$13,H78)=1,0,1),0)","v":0},{"$f":"H77","v":"Обратное распределение амортизации"},{"$f":"Items!AU16","v":"Юридические расходы"},null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,{"$f":"IF(X78=X65,0,1)","v":0},null,null,null,{"$f":"SUM($Z78:$CJ78)","v":0.73749999999999938},null,null,{"$f":"SUMIFS($Z65:$CJ65,$Z$2:$CJ$2,AA$15)","v":0},1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,{"$f":"SUMIFS($Z65:$CJ65,$Z$2:$CJ$2,BG$15)","v":1.2500000000000001E-2},1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,0]
[{"$f":"ROW()","v":79},null,null,null,null,null,{"$f":"IF($R79=\"^\",IF(COUNTIF(Lists!$13:$13,H79)=1,0,1),0)","v":0},{"$f":"H77","v":"Обратное распределение амортизации"},{"$f":"Items!AU17","v":"Градостроительное планирование"},null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,{"$f":"IF(X79=X66,0,1)","v":0},null,null,null,0.73749999999999938,null,null,{"$f":"SUMIFS($Z66:$CJ66,$Z$2:$CJ$2,AA$15)","v":0},1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,{"$f":"SUMIFS($Z66:$CJ66,$Z$2:$CJ$2,BG$15)","v":1.2500000000000001E-2},1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,0]
[{"$f":"ROW()","v":80},null,null,null,null,null,{"$f":"IF($R80=\"^\",IF(COUNTIF(Lists!$13:$13,H80)=1,0,1),0)","v":0},{"$f":"H77","v":"Обратное распределение амортизации"},{"$f":"Items!AU18","v":"Разовые капзатраты - 3"},null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,0,null,null,null,0.73749999999999938,null,null,{"$f":"SUMIFS($Z67:$CJ67,$Z$2:$CJ$2,AA$15)","v":0},1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,{"$f":"SUMIFS($Z67:$CJ67,$Z$2:$CJ$2,BG$15)","v":1.2500000000000001E-2},1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,0]
[{"$f":"ROW()","v":81},null,null,null,null,null,{"$f":"IF($R81=\"^\",IF(COUNTIF(Lists!$13:$13,H81)=1,0,1),0)","v":0},{"$f":"H77","v":"Обратное распределение амортизации"},{"$f":"Items!AU19","v":"Разовые капзатраты - 4"},null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,0,null,null,null,0.73749999999999938,null,null,{"$f":"SUMIFS($Z68:$CJ68,$Z$2:$CJ$2,AA$15)","v":0},1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,{"$f":"SUMIFS($Z68:$CJ68,$Z$2:$CJ$2,BG$15)","v":1.2500000000000001E-2},1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,0]
[{"$f":"ROW()","v":82},null,null,null,null,null,{"$f":"IF($R82=\"^\",IF(COUNTIF(Lists!$13:$13,H82)=1,0,1),0)","v":0},{"$f":"H77","v":"Обратное распределение амортизации"},{"$f":"Items!AU20","v":"Разовые капзатраты - 5"},null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,0,null,null,null,0.73749999999999938,null,null,{"$f":"SUMIFS($Z69:$CJ69,$Z$2:$CJ$2,AA$15)","v":0},1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,{"$f":"SUMIFS($Z69:$CJ69,$Z$2:$CJ$2,BG$15)","v":1.2500000000000001E-2},1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,0]
[{"$f":"ROW()","v":83},null,null,null,null,null,{"$f":"IF($R83=\"^\",IF(COUNTIF(Lists!$13:$13,H83)=1,0,1),0)","v":0},{"$f":"H77","v":"Обратное распределение амортизации"},{"$f":"Items!AU21","v":"Разовые капзатраты - 6"},null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,0,null,null,null,0.73749999999999938,null,null,{"$f":"SUMIFS($Z70:$CJ70,$Z$2:$CJ$2,AA$15)","v":0},1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,{"$f":"SUMIFS($Z70:$CJ70,$Z$2:$CJ$2,BG$15)","v":1.2500000000000001E-2},1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,0]
[{"$f":"ROW()","v":84},null,null,null,null,null,{"$f":"IF($R84=\"^\",IF(COUNTIF(Lists!$13:$13,H84)=1,0,1),0)","v":0},{"$f":"H77","v":"Обратное распределение амортизации"},{"$f":"Items!AU22","v":"Разовые капзатраты - 7"},null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,0,null,null,null,0.73749999999999938,null,null,{"$f":"SUMIFS($Z71:$CJ71,$Z$2:$CJ$2,AA$15)","v":0},1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,{"$f":"SUMIFS($Z71:$CJ71,$Z$2:$CJ$2,BG$15)","v":1.2500000000000001E-2},1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,0]
[{"$f":"ROW()","v":85},null,null,null,null,null,{"$f":"IF($R85=\"^\",IF(COUNTIF(Lists!$13:$13,H85)=1,0,1),0)","v":0},{"$f":"H77","v":"Обратное распределение амортизации"},{"$f":"Items!AU23","v":"Разовые капзатраты - 8"},null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,0,null,null,null,0.73749999999999938,null,null,{"$f":"SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AA$15)","v":0},1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,{"$f":"SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BG$15)","v":1.2500000000000001E-2},1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,0]
[{"$f":"ROW()","v":86},null,null,null,null,null,{"$f":"IF($R86=\"^\",IF(COUNTIF(Lists!$13:$13,H86)=1,0,1),0)","v":0},{"$f":"H77","v":"Обратное распределение амортизации"},{"$f":"Items!AU24","v":"Разовые капзатраты - 9"},null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,0,null,null,null,0.73749999999999938,null,null,{"$f":"SUMIFS($Z73:$CJ73,$Z$2:$CJ$2,AA$15)","v":0},1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,{"$f":"SUMIFS($Z73:$CJ73,$Z$2:$CJ$2,BG$15)","v":1.2500000000000001E-2},1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,0]
[{"$f":"ROW()","v":87},null,null,null,null,null,{"$f":"IF($R87=\"^\",IF(COUNTIF(Lists!$13:$13,H87)=1,0,1),0)","v":0},{"$f":"H77","v":"Обратное распределение амортизации"},{"$f":"Items!AU25","v":"Разовые капзатраты - 10"},null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,0,null,null,null,0.73749999999999938,null,null,{"$f":"SUMIFS($Z74:$CJ74,$Z$2:$CJ$2,AA$15)","v":0},1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,{"$f":"SUMIFS($Z74:$CJ74,$Z$2:$CJ$2,BG$15)","v":1.2500000000000001E-2},1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,0]
[{"$f":"ROW()","v":88},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":89}]
[{"$f":"ROW()","v":90},null,null,null,null,null,{"$f":"IF($R90=\"^\",IF(COUNTIF(Lists!$13:$13,H90)=1,0,1),0)","v":0},{"$f":"Items!$BO$28","v":"Амортизация"},null,null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z90:$CJ90)","v":8112500},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA91:AA101))","v":0},137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,0]
[{"$f":"ROW()","v":91},null,null,null,null,null,{"$f":"IF($R91=\"^\",IF(COUNTIF(Lists!$13:$13,H91)=1,0,1),0)","v":0},{"$f":"H90","v":"Амортизация"},{"$f":"Items!AU16","v":"Юридические расходы"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,737500,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA52:AA52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA52:AB52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA52:AC52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA52:AD52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA52:AE52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA52:AF52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA52:AG52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA52:AH52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA52:AI52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA52:AJ52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA52:AK52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA52:AL52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA52:AM52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA52:AN52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA52:AO52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA52:AP52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA52:AQ52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA52:AR52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA52:AS52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA52:AT52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA52:AU52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA52:AV52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA52:AW52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA52:AX52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA52:AY52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA52:AZ52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA52:BA52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA52:BB52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA52:BC52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA52:BD52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA52:BE52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA52:BF52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA52:BG52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA52:BH52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA52:BI52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA52:BJ52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA52:BK52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA52:BL52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA52:BM52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA52:BN52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA52:BO52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA52:BP52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA52:BQ52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA52:BR52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA52:BS52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA52:BT52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA52:BU52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA52:BV52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA52:BW52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA52:BX52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA52:BY52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA52:BZ52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA52:CA52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA52:CB52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA52:CC52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA52:CD52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA52:CE52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA52:CF52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA52:CG52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA52:CH52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12500},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA52:CI52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":92},null,null,null,null,null,{"$f":"IF($R92=\"^\",IF(COUNTIF(Lists!$13:$13,H92)=1,0,1),0)","v":0},{"$f":"H90","v":"Амортизация"},{"$f":"Items!AU17","v":"Градостроительное планирование"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,7375000,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA53:AA53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA53:AB53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA53:AC53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA53:AD53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA53:AE53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA53:AF53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA53:AG53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA53:AH53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA53:AI53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA53:AJ53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA53:AK53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA53:AL53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA53:AM53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA53:AN53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA53:AO53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA53:AP53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA53:AQ53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA53:AR53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA53:AS53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA53:AT53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA53:AU53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA53:AV53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA53:AW53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA53:AX53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA53:AY53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA53:AZ53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA53:BA53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA53:BB53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA53:BC53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA53:BD53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA53:BE53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA53:BF53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA53:BG53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA53:BH53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA53:BI53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA53:BJ53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA53:BK53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA53:BL53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA53:BM53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA53:BN53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA53:BO53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA53:BP53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA53:BQ53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA53:BR53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA53:BS53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA53:BT53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA53:BU53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA53:BV53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA53:BW53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA53:BX53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA53:BY53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA53:BZ53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA53:CA53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA53:CB53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA53:CC53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA53:CD53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA53:CE53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA53:CF53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA53:CG53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA53:CH53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125000},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA53:CI53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":93},null,null,null,null,null,{"$f":"IF($R93=\"^\",IF(COUNTIF(Lists!$13:$13,H93)=1,0,1),0)","v":0},{"$f":"H90","v":"Амортизация"},{"$f":"Items!AU18","v":"Разовые капзатраты - 3"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA54:AA54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA54:AB54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA54:AC54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA54:AD54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA54:AE54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA54:AF54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA54:AG54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA54:AH54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA54:AI54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA54:AJ54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA54:AK54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA54:AL54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA54:AM54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA54:AN54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA54:AO54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA54:AP54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA54:AQ54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA54:AR54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA54:AS54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA54:AT54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA54:AU54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA54:AV54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA54:AW54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA54:AX54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA54:AY54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA54:AZ54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA54:BA54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA54:BB54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA54:BC54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA54:BD54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA54:BE54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA54:BF54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA54:BG54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA54:BH54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA54:BI54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA54:BJ54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA54:BK54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA54:BL54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA54:BM54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA54:BN54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA54:BO54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA54:BP54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA54:BQ54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA54:BR54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA54:BS54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA54:BT54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA54:BU54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA54:BV54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA54:BW54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA54:BX54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA54:BY54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA54:BZ54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA54:CA54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA54:CB54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA54:CC54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA54:CD54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA54:CE54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA54:CF54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA54:CG54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA54:CH54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA54:CI54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":94},null,null,null,null,null,{"$f":"IF($R94=\"^\",IF(COUNTIF(Lists!$13:$13,H94)=1,0,1),0)","v":0},{"$f":"H90","v":"Амортизация"},{"$f":"Items!AU19","v":"Разовые капзатраты - 4"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA55:AA55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA55:AB55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA55:AC55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA55:AD55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA55:AE55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA55:AF55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA55:AG55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA55:AH55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA55:AI55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA55:AJ55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA55:AK55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA55:AL55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA55:AM55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA55:AN55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA55:AO55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA55:AP55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA55:AQ55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA55:AR55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA55:AS55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA55:AT55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA55:AU55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA55:AV55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA55:AW55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA55:AX55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA55:AY55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA55:AZ55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA55:BA55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA55:BB55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA55:BC55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA55:BD55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA55:BE55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA55:BF55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA55:BG55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA55:BH55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA55:BI55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA55:BJ55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA55:BK55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA55:BL55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA55:BM55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA55:BN55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA55:BO55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA55:BP55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA55:BQ55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA55:BR55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA55:BS55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA55:BT55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA55:BU55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA55:BV55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA55:BW55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA55:BX55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA55:BY55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA55:BZ55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA55:CA55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA55:CB55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA55:CC55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA55:CD55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA55:CE55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA55:CF55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA55:CG55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA55:CH55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA55:CI55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":95},null,null,null,null,null,{"$f":"IF($R95=\"^\",IF(COUNTIF(Lists!$13:$13,H95)=1,0,1),0)","v":0},{"$f":"H90","v":"Амортизация"},{"$f":"Items!AU20","v":"Разовые капзатраты - 5"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA56:AA56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA56:AB56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA56:AC56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA56:AD56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA56:AE56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA56:AF56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA56:AG56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA56:AH56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA56:AI56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA56:AJ56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA56:AK56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA56:AL56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA56:AM56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA56:AN56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA56:AO56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA56:AP56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA56:AQ56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA56:AR56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA56:AS56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA56:AT56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA56:AU56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA56:AV56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA56:AW56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA56:AX56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA56:AY56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA56:AZ56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA56:BA56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA56:BB56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA56:BC56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA56:BD56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA56:BE56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA56:BF56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA56:BG56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA56:BH56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA56:BI56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA56:BJ56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA56:BK56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA56:BL56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA56:BM56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA56:BN56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA56:BO56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA56:BP56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA56:BQ56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA56:BR56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA56:BS56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA56:BT56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA56:BU56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA56:BV56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA56:BW56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA56:BX56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA56:BY56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA56:BZ56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA56:CA56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA56:CB56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA56:CC56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA56:CD56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA56:CE56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA56:CF56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA56:CG56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA56:CH56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA56:CI56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":96},null,null,null,null,null,{"$f":"IF($R96=\"^\",IF(COUNTIF(Lists!$13:$13,H96)=1,0,1),0)","v":0},{"$f":"H90","v":"Амортизация"},{"$f":"Items!AU21","v":"Разовые капзатраты - 6"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA57:AA57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA57:AB57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA57:AC57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA57:AD57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA57:AE57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA57:AF57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA57:AG57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA57:AH57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA57:AI57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA57:AJ57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA57:AK57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA57:AL57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA57:AM57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA57:AN57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA57:AO57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA57:AP57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA57:AQ57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA57:AR57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA57:AS57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA57:AT57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA57:AU57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA57:AV57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA57:AW57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA57:AX57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA57:AY57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA57:AZ57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA57:BA57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA57:BB57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA57:BC57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA57:BD57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA57:BE57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA57:BF57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA57:BG57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA57:BH57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA57:BI57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA57:BJ57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA57:BK57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA57:BL57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA57:BM57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA57:BN57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA57:BO57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA57:BP57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA57:BQ57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA57:BR57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA57:BS57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA57:BT57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA57:BU57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA57:BV57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA57:BW57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA57:BX57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA57:BY57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA57:BZ57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA57:CA57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA57:CB57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA57:CC57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA57:CD57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA57:CE57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA57:CF57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA57:CG57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA57:CH57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA57:CI57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":97},null,null,null,null,null,{"$f":"IF($R97=\"^\",IF(COUNTIF(Lists!$13:$13,H97)=1,0,1),0)","v":0},{"$f":"H90","v":"Амортизация"},{"$f":"Items!AU22","v":"Разовые капзатраты - 7"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA58:AA58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA58:AB58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA58:AC58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA58:AD58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA58:AE58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA58:AF58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA58:AG58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA58:AH58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA58:AI58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA58:AJ58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA58:AK58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA58:AL58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA58:AM58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA58:AN58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA58:AO58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA58:AP58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA58:AQ58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA58:AR58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA58:AS58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA58:AT58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA58:AU58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA58:AV58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA58:AW58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA58:AX58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA58:AY58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA58:AZ58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA58:BA58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA58:BB58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA58:BC58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA58:BD58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA58:BE58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA58:BF58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA58:BG58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA58:BH58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA58:BI58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA58:BJ58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA58:BK58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA58:BL58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA58:BM58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA58:BN58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA58:BO58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA58:BP58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA58:BQ58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA58:BR58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA58:BS58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA58:BT58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA58:BU58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA58:BV58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA58:BW58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA58:BX58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA58:BY58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA58:BZ58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA58:CA58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA58:CB58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA58:CC58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA58:CD58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA58:CE58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA58:CF58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA58:CG58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA58:CH58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA58:CI58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":98},null,null,null,null,null,{"$f":"IF($R98=\"^\",IF(COUNTIF(Lists!$13:$13,H98)=1,0,1),0)","v":0},{"$f":"H90","v":"Амортизация"},{"$f":"Items!AU23","v":"Разовые капзатраты - 8"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA59:AA59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA59:AB59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA59:AC59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA59:AD59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA59:AE59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA59:AF59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA59:AG59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA59:AH59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA59:AI59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA59:AJ59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA59:AK59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA59:AL59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA59:AM59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA59:AN59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA59:AO59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA59:AP59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA59:AQ59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA59:AR59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA59:AS59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA59:AT59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA59:AU59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA59:AV59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA59:AW59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA59:AX59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA59:AY59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA59:AZ59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA59:BA59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA59:BB59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA59:BC59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA59:BD59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA59:BE59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA59:BF59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA59:BG59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA59:BH59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA59:BI59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA59:BJ59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA59:BK59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA59:BL59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA59:BM59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA59:BN59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA59:BO59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA59:BP59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA59:BQ59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA59:BR59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA59:BS59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA59:BT59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA59:BU59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA59:BV59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA59:BW59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA59:BX59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA59:BY59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA59:BZ59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA59:CA59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA59:CB59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA59:CC59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA59:CD59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA59:CE59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA59:CF59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA59:CG59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA59:CH59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA59:CI59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":99},null,null,null,null,null,{"$f":"IF($R99=\"^\",IF(COUNTIF(Lists!$13:$13,H99)=1,0,1),0)","v":0},{"$f":"H90","v":"Амортизация"},{"$f":"Items!AU24","v":"Разовые капзатраты - 9"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA60:AA60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA60:AB60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA60:AC60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA60:AD60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA60:AE60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA60:AF60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA60:AG60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA60:AH60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA60:AI60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA60:AJ60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA60:AK60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA60:AL60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA60:AM60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA60:AN60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA60:AO60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA60:AP60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA60:AQ60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA60:AR60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA60:AS60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA60:AT60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA60:AU60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA60:AV60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA60:AW60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA60:AX60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA60:AY60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA60:AZ60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA60:BA60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA60:BB60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA60:BC60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA60:BD60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA60:BE60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA60:BF60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA60:BG60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA60:BH60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA60:BI60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA60:BJ60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA60:BK60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA60:BL60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA60:BM60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA60:BN60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA60:BO60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA60:BP60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA60:BQ60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA60:BR60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA60:BS60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA60:BT60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA60:BU60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA60:BV60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA60:BW60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA60:BX60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA60:BY60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA60:BZ60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA60:CA60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA60:CB60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA60:CC60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA60:CD60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA60:CE60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA60:CF60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA60:CG60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA60:CH60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA60:CI60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":100},null,null,null,null,null,{"$f":"IF($R100=\"^\",IF(COUNTIF(Lists!$13:$13,H100)=1,0,1),0)","v":0},{"$f":"H90","v":"Амортизация"},{"$f":"Items!AU25","v":"Разовые капзатраты - 10"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA61:AA61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA61:AB61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA61:AC61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA61:AD61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA61:AE61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA61:AF61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA61:AG61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA61:AH61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA61:AI61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA61:AJ61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA61:AK61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA61:AL61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA61:AM61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA61:AN61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA61:AO61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA61:AP61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA61:AQ61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA61:AR61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA61:AS61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA61:AT61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA61:AU61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA61:AV61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA61:AW61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA61:AX61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA61:AY61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA61:AZ61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA61:BA61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA61:BB61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA61:BC61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA61:BD61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA61:BE61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA61:BF61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA61:BG61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA61:BH61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA61:BI61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA61:BJ61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA61:BK61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA61:BL61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA61:BM61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA61:BN61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA61:BO61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA61:BP61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA61:BQ61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA61:BR61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA61:BS61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA61:BT61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA61:BU61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA61:BV61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA61:BW61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA61:BX61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA61:BY61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA61:BZ61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA61:CA61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA61:CB61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA61:CC61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA61:CD61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA61:CE61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA61:CF61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA61:CG61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA61:CH61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA61:CI61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":101},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":102}]
[{"$f":"ROW()","v":103},null,null,null,null,null,{"$f":"IF($R103=\"^\",IF(COUNTIF(Lists!$13:$13,H103)=1,0,1),0)","v":0},{"$f":"Items!$BK$34","v":"Внеоборотные активы"},null,null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X103-($X51-$X90))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z103:$CJ103,$Z$2:$CJ$2,Periods!$Q$18)","v":2887500},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA104:AA114))","v":11000000},10862500,10725000,10587500,10450000,10312500,10175000,10037500,9900000,9762500,9625000,9487500,9350000,9212500,9075000,8937500,8800000,8662500,8525000,8387500,8250000,8112500,7975000,7837500,7700000,7562500,7425000,7287500,7150000,7012500,6875000,6737500,6600000,6462500,6325000,6187500,6050000,5912500,5775000,5637500,5500000,5362500,5225000,5087500,4950000,4812500,4675000,4537500,4400000,4262500,4125000,3987500,3850000,3712500,3575000,3437500,3300000,3162500,3025000,2887500,0]
[{"$f":"ROW()","v":104},null,null,null,null,null,{"$f":"IF($R104=\"^\",IF(COUNTIF(Lists!$13:$13,H104)=1,0,1),0)","v":0},{"$f":"H103","v":"Внеоборотные активы"},{"$f":"Items!AU16","v":"Юридические расходы"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X104-($X52-$X91))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z104:$CJ104,$Z$2:$CJ$2,Periods!$Q$18)","v":262500},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z52:AA52)-SUM($Z91:AA91))","v":1000000},{"$f":"IF(AB$11=\"\",0,SUM($Z52:AB52)-SUM($Z91:AB91))","v":987500},{"$f":"IF(AC$11=\"\",0,SUM($Z52:AC52)-SUM($Z91:AC91))","v":975000},{"$f":"IF(AD$11=\"\",0,SUM($Z52:AD52)-SUM($Z91:AD91))","v":962500},{"$f":"IF(AE$11=\"\",0,SUM($Z52:AE52)-SUM($Z91:AE91))","v":950000},{"$f":"IF(AF$11=\"\",0,SUM($Z52:AF52)-SUM($Z91:AF91))","v":937500},{"$f":"IF(AG$11=\"\",0,SUM($Z52:AG52)-SUM($Z91:AG91))","v":925000},{"$f":"IF(AH$11=\"\",0,SUM($Z52:AH52)-SUM($Z91:AH91))","v":912500},{"$f":"IF(AI$11=\"\",0,SUM($Z52:AI52)-SUM($Z91:AI91))","v":900000},{"$f":"IF(AJ$11=\"\",0,SUM($Z52:AJ52)-SUM($Z91:AJ91))","v":887500},{"$f":"IF(AK$11=\"\",0,SUM($Z52:AK52)-SUM($Z91:AK91))","v":875000},{"$f":"IF(AL$11=\"\",0,SUM($Z52:AL52)-SUM($Z91:AL91))","v":862500},{"$f":"IF(AM$11=\"\",0,SUM($Z52:AM52)-SUM($Z91:AM91))","v":850000},{"$f":"IF(AN$11=\"\",0,SUM($Z52:AN52)-SUM($Z91:AN91))","v":837500},{"$f":"IF(AO$11=\"\",0,SUM($Z52:AO52)-SUM($Z91:AO91))","v":825000},{"$f":"IF(AP$11=\"\",0,SUM($Z52:AP52)-SUM($Z91:AP91))","v":812500},{"$f":"IF(AQ$11=\"\",0,SUM($Z52:AQ52)-SUM($Z91:AQ91))","v":800000},{"$f":"IF(AR$11=\"\",0,SUM($Z52:AR52)-SUM($Z91:AR91))","v":787500},{"$f":"IF(AS$11=\"\",0,SUM($Z52:AS52)-SUM($Z91:AS91))","v":775000},{"$f":"IF(AT$11=\"\",0,SUM($Z52:AT52)-SUM($Z91:AT91))","v":762500},{"$f":"IF(AU$11=\"\",0,SUM($Z52:AU52)-SUM($Z91:AU91))","v":750000},{"$f":"IF(AV$11=\"\",0,SUM($Z52:AV52)-SUM($Z91:AV91))","v":737500},{"$f":"IF(AW$11=\"\",0,SUM($Z52:AW52)-SUM($Z91:AW91))","v":725000},{"$f":"IF(AX$11=\"\",0,SUM($Z52:AX52)-SUM($Z91:AX91))","v":712500},{"$f":"IF(AY$11=\"\",0,SUM($Z52:AY52)-SUM($Z91:AY91))","v":700000},{"$f":"IF(AZ$11=\"\",0,SUM($Z52:AZ52)-SUM($Z91:AZ91))","v":687500},{"$f":"IF(BA$11=\"\",0,SUM($Z52:BA52)-SUM($Z91:BA91))","v":675000},{"$f":"IF(BB$11=\"\",0,SUM($Z52:BB52)-SUM($Z91:BB91))","v":662500},{"$f":"IF(BC$11=\"\",0,SUM($Z52:BC52)-SUM($Z91:BC91))","v":650000},{"$f":"IF(BD$11=\"\",0,SUM($Z52:BD52)-SUM($Z91:BD91))","v":637500},{"$f":"IF(BE$11=\"\",0,SUM($Z52:BE52)-SUM($Z91:BE91))","v":625000},{"$f":"IF(BF$11=\"\",0,SUM($Z52:BF52)-SUM($Z91:BF91))","v":612500},{"$f":"IF(BG$11=\"\",0,SUM($Z52:BG52)-SUM($Z91:BG91))","v":600000},{"$f":"IF(BH$11=\"\",0,SUM($Z52:BH52)-SUM($Z91:BH91))","v":587500},{"$f":"IF(BI$11=\"\",0,SUM($Z52:BI52)-SUM($Z91:BI91))","v":575000},{"$f":"IF(BJ$11=\"\",0,SUM($Z52:BJ52)-SUM($Z91:BJ91))","v":562500},{"$f":"IF(BK$11=\"\",0,SUM($Z52:BK52)-SUM($Z91:BK91))","v":550000},{"$f":"IF(BL$11=\"\",0,SUM($Z52:BL52)-SUM($Z91:BL91))","v":537500},{"$f":"IF(BM$11=\"\",0,SUM($Z52:BM52)-SUM($Z91:BM91))","v":525000},{"$f":"IF(BN$11=\"\",0,SUM($Z52:BN52)-SUM($Z91:BN91))","v":512500},{"$f":"IF(BO$11=\"\",0,SUM($Z52:BO52)-SUM($Z91:BO91))","v":500000},{"$f":"IF(BP$11=\"\",0,SUM($Z52:BP52)-SUM($Z91:BP91))","v":487500},{"$f":"IF(BQ$11=\"\",0,SUM($Z52:BQ52)-SUM($Z91:BQ91))","v":475000},{"$f":"IF(BR$11=\"\",0,SUM($Z52:BR52)-SUM($Z91:BR91))","v":462500},{"$f":"IF(BS$11=\"\",0,SUM($Z52:BS52)-SUM($Z91:BS91))","v":450000},{"$f":"IF(BT$11=\"\",0,SUM($Z52:BT52)-SUM($Z91:BT91))","v":437500},{"$f":"IF(BU$11=\"\",0,SUM($Z52:BU52)-SUM($Z91:BU91))","v":425000},{"$f":"IF(BV$11=\"\",0,SUM($Z52:BV52)-SUM($Z91:BV91))","v":412500},{"$f":"IF(BW$11=\"\",0,SUM($Z52:BW52)-SUM($Z91:BW91))","v":400000},{"$f":"IF(BX$11=\"\",0,SUM($Z52:BX52)-SUM($Z91:BX91))","v":387500},{"$f":"IF(BY$11=\"\",0,SUM($Z52:BY52)-SUM($Z91:BY91))","v":375000},{"$f":"IF(BZ$11=\"\",0,SUM($Z52:BZ52)-SUM($Z91:BZ91))","v":362500},{"$f":"IF(CA$11=\"\",0,SUM($Z52:CA52)-SUM($Z91:CA91))","v":350000},{"$f":"IF(CB$11=\"\",0,SUM($Z52:CB52)-SUM($Z91:CB91))","v":337500},{"$f":"IF(CC$11=\"\",0,SUM($Z52:CC52)-SUM($Z91:CC91))","v":325000},{"$f":"IF(CD$11=\"\",0,SUM($Z52:CD52)-SUM($Z91:CD91))","v":312500},{"$f":"IF(CE$11=\"\",0,SUM($Z52:CE52)-SUM($Z91:CE91))","v":300000},{"$f":"IF(CF$11=\"\",0,SUM($Z52:CF52)-SUM($Z91:CF91))","v":287500},{"$f":"IF(CG$11=\"\",0,SUM($Z52:CG52)-SUM($Z91:CG91))","v":275000},{"$f":"IF(CH$11=\"\",0,SUM($Z52:CH52)-SUM($Z91:CH91))","v":262500},{"$f":"IF(CI$11=\"\",0,SUM($Z52:CI52)-SUM($Z91:CI91))","v":0}]
[{"$f":"ROW()","v":105},null,null,null,null,null,{"$f":"IF($R105=\"^\",IF(COUNTIF(Lists!$13:$13,H105)=1,0,1),0)","v":0},{"$f":"H103","v":"Внеоборотные активы"},{"$f":"Items!AU17","v":"Градостроительное планирование"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X105-($X53-$X92))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z105:$CJ105,$Z$2:$CJ$2,Periods!$Q$18)","v":2625000},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z53:AA53)-SUM($Z92:AA92))","v":10000000},{"$f":"IF(AB$11=\"\",0,SUM($Z53:AB53)-SUM($Z92:AB92))","v":9875000},{"$f":"IF(AC$11=\"\",0,SUM($Z53:AC53)-SUM($Z92:AC92))","v":9750000},{"$f":"IF(AD$11=\"\",0,SUM($Z53:AD53)-SUM($Z92:AD92))","v":9625000},{"$f":"IF(AE$11=\"\",0,SUM($Z53:AE53)-SUM($Z92:AE92))","v":9500000},{"$f":"IF(AF$11=\"\",0,SUM($Z53:AF53)-SUM($Z92:AF92))","v":9375000},{"$f":"IF(AG$11=\"\",0,SUM($Z53:AG53)-SUM($Z92:AG92))","v":9250000},{"$f":"IF(AH$11=\"\",0,SUM($Z53:AH53)-SUM($Z92:AH92))","v":9125000},{"$f":"IF(AI$11=\"\",0,SUM($Z53:AI53)-SUM($Z92:AI92))","v":9000000},{"$f":"IF(AJ$11=\"\",0,SUM($Z53:AJ53)-SUM($Z92:AJ92))","v":8875000},{"$f":"IF(AK$11=\"\",0,SUM($Z53:AK53)-SUM($Z92:AK92))","v":8750000},{"$f":"IF(AL$11=\"\",0,SUM($Z53:AL53)-SUM($Z92:AL92))","v":8625000},{"$f":"IF(AM$11=\"\",0,SUM($Z53:AM53)-SUM($Z92:AM92))","v":8500000},{"$f":"IF(AN$11=\"\",0,SUM($Z53:AN53)-SUM($Z92:AN92))","v":8375000},{"$f":"IF(AO$11=\"\",0,SUM($Z53:AO53)-SUM($Z92:AO92))","v":8250000},{"$f":"IF(AP$11=\"\",0,SUM($Z53:AP53)-SUM($Z92:AP92))","v":8125000},{"$f":"IF(AQ$11=\"\",0,SUM($Z53:AQ53)-SUM($Z92:AQ92))","v":8000000},{"$f":"IF(AR$11=\"\",0,SUM($Z53:AR53)-SUM($Z92:AR92))","v":7875000},{"$f":"IF(AS$11=\"\",0,SUM($Z53:AS53)-SUM($Z92:AS92))","v":7750000},{"$f":"IF(AT$11=\"\",0,SUM($Z53:AT53)-SUM($Z92:AT92))","v":7625000},{"$f":"IF(AU$11=\"\",0,SUM($Z53:AU53)-SUM($Z92:AU92))","v":7500000},{"$f":"IF(AV$11=\"\",0,SUM($Z53:AV53)-SUM($Z92:AV92))","v":7375000},{"$f":"IF(AW$11=\"\",0,SUM($Z53:AW53)-SUM($Z92:AW92))","v":7250000},{"$f":"IF(AX$11=\"\",0,SUM($Z53:AX53)-SUM($Z92:AX92))","v":7125000},{"$f":"IF(AY$11=\"\",0,SUM($Z53:AY53)-SUM($Z92:AY92))","v":7000000},{"$f":"IF(AZ$11=\"\",0,SUM($Z53:AZ53)-SUM($Z92:AZ92))","v":6875000},{"$f":"IF(BA$11=\"\",0,SUM($Z53:BA53)-SUM($Z92:BA92))","v":6750000},{"$f":"IF(BB$11=\"\",0,SUM($Z53:BB53)-SUM($Z92:BB92))","v":6625000},{"$f":"IF(BC$11=\"\",0,SUM($Z53:BC53)-SUM($Z92:BC92))","v":6500000},{"$f":"IF(BD$11=\"\",0,SUM($Z53:BD53)-SUM($Z92:BD92))","v":6375000},{"$f":"IF(BE$11=\"\",0,SUM($Z53:BE53)-SUM($Z92:BE92))","v":6250000},{"$f":"IF(BF$11=\"\",0,SUM($Z53:BF53)-SUM($Z92:BF92))","v":6125000},{"$f":"IF(BG$11=\"\",0,SUM($Z53:BG53)-SUM($Z92:BG92))","v":6000000},{"$f":"IF(BH$11=\"\",0,SUM($Z53:BH53)-SUM($Z92:BH92))","v":5875000},{"$f":"IF(BI$11=\"\",0,SUM($Z53:BI53)-SUM($Z92:BI92))","v":5750000},{"$f":"IF(BJ$11=\"\",0,SUM($Z53:BJ53)-SUM($Z92:BJ92))","v":5625000},{"$f":"IF(BK$11=\"\",0,SUM($Z53:BK53)-SUM($Z92:BK92))","v":5500000},{"$f":"IF(BL$11=\"\",0,SUM($Z53:BL53)-SUM($Z92:BL92))","v":5375000},{"$f":"IF(BM$11=\"\",0,SUM($Z53:BM53)-SUM($Z92:BM92))","v":5250000},{"$f":"IF(BN$11=\"\",0,SUM($Z53:BN53)-SUM($Z92:BN92))","v":5125000},{"$f":"IF(BO$11=\"\",0,SUM($Z53:BO53)-SUM($Z92:BO92))","v":5000000},{"$f":"IF(BP$11=\"\",0,SUM($Z53:BP53)-SUM($Z92:BP92))","v":4875000},{"$f":"IF(BQ$11=\"\",0,SUM($Z53:BQ53)-SUM($Z92:BQ92))","v":4750000},{"$f":"IF(BR$11=\"\",0,SUM($Z53:BR53)-SUM($Z92:BR92))","v":4625000},{"$f":"IF(BS$11=\"\",0,SUM($Z53:BS53)-SUM($Z92:BS92))","v":4500000},{"$f":"IF(BT$11=\"\",0,SUM($Z53:BT53)-SUM($Z92:BT92))","v":4375000},{"$f":"IF(BU$11=\"\",0,SUM($Z53:BU53)-SUM($Z92:BU92))","v":4250000},{"$f":"IF(BV$11=\"\",0,SUM($Z53:BV53)-SUM($Z92:BV92))","v":4125000},{"$f":"IF(BW$11=\"\",0,SUM($Z53:BW53)-SUM($Z92:BW92))","v":4000000},{"$f":"IF(BX$11=\"\",0,SUM($Z53:BX53)-SUM($Z92:BX92))","v":3875000},{"$f":"IF(BY$11=\"\",0,SUM($Z53:BY53)-SUM($Z92:BY92))","v":3750000},{"$f":"IF(BZ$11=\"\",0,SUM($Z53:BZ53)-SUM($Z92:BZ92))","v":3625000},{"$f":"IF(CA$11=\"\",0,SUM($Z53:CA53)-SUM($Z92:CA92))","v":3500000},{"$f":"IF(CB$11=\"\",0,SUM($Z53:CB53)-SUM($Z92:CB92))","v":3375000},{"$f":"IF(CC$11=\"\",0,SUM($Z53:CC53)-SUM($Z92:CC92))","v":3250000},{"$f":"IF(CD$11=\"\",0,SUM($Z53:CD53)-SUM($Z92:CD92))","v":3125000},{"$f":"IF(CE$11=\"\",0,SUM($Z53:CE53)-SUM($Z92:CE92))","v":3000000},{"$f":"IF(CF$11=\"\",0,SUM($Z53:CF53)-SUM($Z92:CF92))","v":2875000},{"$f":"IF(CG$11=\"\",0,SUM($Z53:CG53)-SUM($Z92:CG92))","v":2750000},{"$f":"IF(CH$11=\"\",0,SUM($Z53:CH53)-SUM($Z92:CH92))","v":2625000},{"$f":"IF(CI$11=\"\",0,SUM($Z53:CI53)-SUM($Z92:CI92))","v":0}]
[{"$f":"ROW()","v":106},null,null,null,null,null,{"$f":"IF($R106=\"^\",IF(COUNTIF(Lists!$13:$13,H106)=1,0,1),0)","v":0},{"$f":"H103","v":"Внеоборотные активы"},{"$f":"Items!AU18","v":"Разовые капзатраты - 3"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X106-($X54-$X93))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z106:$CJ106,$Z$2:$CJ$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z54:AA54)-SUM($Z93:AA93))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z54:AB54)-SUM($Z93:AB93))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z54:AC54)-SUM($Z93:AC93))","v":0},{"$f":"IF(AD$11=\"\",0,SUM($Z54:AD54)-SUM($Z93:AD93))","v":0},{"$f":"IF(AE$11=\"\",0,SUM($Z54:AE54)-SUM($Z93:AE93))","v":0},{"$f":"IF(AF$11=\"\",0,SUM($Z54:AF54)-SUM($Z93:AF93))","v":0},{"$f":"IF(AG$11=\"\",0,SUM($Z54:AG54)-SUM($Z93:AG93))","v":0},{"$f":"IF(AH$11=\"\",0,SUM($Z54:AH54)-SUM($Z93:AH93))","v":0},{"$f":"IF(AI$11=\"\",0,SUM($Z54:AI54)-SUM($Z93:AI93))","v":0},{"$f":"IF(AJ$11=\"\",0,SUM($Z54:AJ54)-SUM($Z93:AJ93))","v":0},{"$f":"IF(AK$11=\"\",0,SUM($Z54:AK54)-SUM($Z93:AK93))","v":0},{"$f":"IF(AL$11=\"\",0,SUM($Z54:AL54)-SUM($Z93:AL93))","v":0},{"$f":"IF(AM$11=\"\",0,SUM($Z54:AM54)-SUM($Z93:AM93))","v":0},{"$f":"IF(AN$11=\"\",0,SUM($Z54:AN54)-SUM($Z93:AN93))","v":0},{"$f":"IF(AO$11=\"\",0,SUM($Z54:AO54)-SUM($Z93:AO93))","v":0},{"$f":"IF(AP$11=\"\",0,SUM($Z54:AP54)-SUM($Z93:AP93))","v":0},{"$f":"IF(AQ$11=\"\",0,SUM($Z54:AQ54)-SUM($Z93:AQ93))","v":0},{"$f":"IF(AR$11=\"\",0,SUM($Z54:AR54)-SUM($Z93:AR93))","v":0},{"$f":"IF(AS$11=\"\",0,SUM($Z54:AS54)-SUM($Z93:AS93))","v":0},{"$f":"IF(AT$11=\"\",0,SUM($Z54:AT54)-SUM($Z93:AT93))","v":0},{"$f":"IF(AU$11=\"\",0,SUM($Z54:AU54)-SUM($Z93:AU93))","v":0},{"$f":"IF(AV$11=\"\",0,SUM($Z54:AV54)-SUM($Z93:AV93))","v":0},{"$f":"IF(AW$11=\"\",0,SUM($Z54:AW54)-SUM($Z93:AW93))","v":0},{"$f":"IF(AX$11=\"\",0,SUM($Z54:AX54)-SUM($Z93:AX93))","v":0},{"$f":"IF(AY$11=\"\",0,SUM($Z54:AY54)-SUM($Z93:AY93))","v":0},{"$f":"IF(AZ$11=\"\",0,SUM($Z54:AZ54)-SUM($Z93:AZ93))","v":0},{"$f":"IF(BA$11=\"\",0,SUM($Z54:BA54)-SUM($Z93:BA93))","v":0},{"$f":"IF(BB$11=\"\",0,SUM($Z54:BB54)-SUM($Z93:BB93))","v":0},{"$f":"IF(BC$11=\"\",0,SUM($Z54:BC54)-SUM($Z93:BC93))","v":0},{"$f":"IF(BD$11=\"\",0,SUM($Z54:BD54)-SUM($Z93:BD93))","v":0},{"$f":"IF(BE$11=\"\",0,SUM($Z54:BE54)-SUM($Z93:BE93))","v":0},{"$f":"IF(BF$11=\"\",0,SUM($Z54:BF54)-SUM($Z93:BF93))","v":0},{"$f":"IF(BG$11=\"\",0,SUM($Z54:BG54)-SUM($Z93:BG93))","v":0},{"$f":"IF(BH$11=\"\",0,SUM($Z54:BH54)-SUM($Z93:BH93))","v":0},{"$f":"IF(BI$11=\"\",0,SUM($Z54:BI54)-SUM($Z93:BI93))","v":0},{"$f":"IF(BJ$11=\"\",0,SUM($Z54:BJ54)-SUM($Z93:BJ93))","v":0},{"$f":"IF(BK$11=\"\",0,SUM($Z54:BK54)-SUM($Z93:BK93))","v":0},{"$f":"IF(BL$11=\"\",0,SUM($Z54:BL54)-SUM($Z93:BL93))","v":0},{"$f":"IF(BM$11=\"\",0,SUM($Z54:BM54)-SUM($Z93:BM93))","v":0},{"$f":"IF(BN$11=\"\",0,SUM($Z54:BN54)-SUM($Z93:BN93))","v":0},{"$f":"IF(BO$11=\"\",0,SUM($Z54:BO54)-SUM($Z93:BO93))","v":0},{"$f":"IF(BP$11=\"\",0,SUM($Z54:BP54)-SUM($Z93:BP93))","v":0},{"$f":"IF(BQ$11=\"\",0,SUM($Z54:BQ54)-SUM($Z93:BQ93))","v":0},{"$f":"IF(BR$11=\"\",0,SUM($Z54:BR54)-SUM($Z93:BR93))","v":0},{"$f":"IF(BS$11=\"\",0,SUM($Z54:BS54)-SUM($Z93:BS93))","v":0},{"$f":"IF(BT$11=\"\",0,SUM($Z54:BT54)-SUM($Z93:BT93))","v":0},{"$f":"IF(BU$11=\"\",0,SUM($Z54:BU54)-SUM($Z93:BU93))","v":0},{"$f":"IF(BV$11=\"\",0,SUM($Z54:BV54)-SUM($Z93:BV93))","v":0},{"$f":"IF(BW$11=\"\",0,SUM($Z54:BW54)-SUM($Z93:BW93))","v":0},{"$f":"IF(BX$11=\"\",0,SUM($Z54:BX54)-SUM($Z93:BX93))","v":0},{"$f":"IF(BY$11=\"\",0,SUM($Z54:BY54)-SUM($Z93:BY93))","v":0},{"$f":"IF(BZ$11=\"\",0,SUM($Z54:BZ54)-SUM($Z93:BZ93))","v":0},{"$f":"IF(CA$11=\"\",0,SUM($Z54:CA54)-SUM($Z93:CA93))","v":0},{"$f":"IF(CB$11=\"\",0,SUM($Z54:CB54)-SUM($Z93:CB93))","v":0},{"$f":"IF(CC$11=\"\",0,SUM($Z54:CC54)-SUM($Z93:CC93))","v":0},{"$f":"IF(CD$11=\"\",0,SUM($Z54:CD54)-SUM($Z93:CD93))","v":0},{"$f":"IF(CE$11=\"\",0,SUM($Z54:CE54)-SUM($Z93:CE93))","v":0},{"$f":"IF(CF$11=\"\",0,SUM($Z54:CF54)-SUM($Z93:CF93))","v":0},{"$f":"IF(CG$11=\"\",0,SUM($Z54:CG54)-SUM($Z93:CG93))","v":0},{"$f":"IF(CH$11=\"\",0,SUM($Z54:CH54)-SUM($Z93:CH93))","v":0},{"$f":"IF(CI$11=\"\",0,SUM($Z54:CI54)-SUM($Z93:CI93))","v":0}]
[{"$f":"ROW()","v":107},null,null,null,null,null,{"$f":"IF($R107=\"^\",IF(COUNTIF(Lists!$13:$13,H107)=1,0,1),0)","v":0},{"$f":"H103","v":"Внеоборотные активы"},{"$f":"Items!AU19","v":"Разовые капзатраты - 4"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X107-($X55-$X94))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z107:$CJ107,$Z$2:$CJ$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z55:AA55)-SUM($Z94:AA94))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z55:AB55)-SUM($Z94:AB94))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z55:AC55)-SUM($Z94:AC94))","v":0},{"$f":"IF(AD$11=\"\",0,SUM($Z55:AD55)-SUM($Z94:AD94))","v":0},{"$f":"IF(AE$11=\"\",0,SUM($Z55:AE55)-SUM($Z94:AE94))","v":0},{"$f":"IF(AF$11=\"\",0,SUM($Z55:AF55)-SUM($Z94:AF94))","v":0},{"$f":"IF(AG$11=\"\",0,SUM($Z55:AG55)-SUM($Z94:AG94))","v":0},{"$f":"IF(AH$11=\"\",0,SUM($Z55:AH55)-SUM($Z94:AH94))","v":0},{"$f":"IF(AI$11=\"\",0,SUM($Z55:AI55)-SUM($Z94:AI94))","v":0},{"$f":"IF(AJ$11=\"\",0,SUM($Z55:AJ55)-SUM($Z94:AJ94))","v":0},{"$f":"IF(AK$11=\"\",0,SUM($Z55:AK55)-SUM($Z94:AK94))","v":0},{"$f":"IF(AL$11=\"\",0,SUM($Z55:AL55)-SUM($Z94:AL94))","v":0},{"$f":"IF(AM$11=\"\",0,SUM($Z55:AM55)-SUM($Z94:AM94))","v":0},{"$f":"IF(AN$11=\"\",0,SUM($Z55:AN55)-SUM($Z94:AN94))","v":0},{"$f":"IF(AO$11=\"\",0,SUM($Z55:AO55)-SUM($Z94:AO94))","v":0},{"$f":"IF(AP$11=\"\",0,SUM($Z55:AP55)-SUM($Z94:AP94))","v":0},{"$f":"IF(AQ$11=\"\",0,SUM($Z55:AQ55)-SUM($Z94:AQ94))","v":0},{"$f":"IF(AR$11=\"\",0,SUM($Z55:AR55)-SUM($Z94:AR94))","v":0},{"$f":"IF(AS$11=\"\",0,SUM($Z55:AS55)-SUM($Z94:AS94))","v":0},{"$f":"IF(AT$11=\"\",0,SUM($Z55:AT55)-SUM($Z94:AT94))","v":0},{"$f":"IF(AU$11=\"\",0,SUM($Z55:AU55)-SUM($Z94:AU94))","v":0},{"$f":"IF(AV$11=\"\",0,SUM($Z55:AV55)-SUM($Z94:AV94))","v":0},{"$f":"IF(AW$11=\"\",0,SUM($Z55:AW55)-SUM($Z94:AW94))","v":0},{"$f":"IF(AX$11=\"\",0,SUM($Z55:AX55)-SUM($Z94:AX94))","v":0},{"$f":"IF(AY$11=\"\",0,SUM($Z55:AY55)-SUM($Z94:AY94))","v":0},{"$f":"IF(AZ$11=\"\",0,SUM($Z55:AZ55)-SUM($Z94:AZ94))","v":0},{"$f":"IF(BA$11=\"\",0,SUM($Z55:BA55)-SUM($Z94:BA94))","v":0},{"$f":"IF(BB$11=\"\",0,SUM($Z55:BB55)-SUM($Z94:BB94))","v":0},{"$f":"IF(BC$11=\"\",0,SUM($Z55:BC55)-SUM($Z94:BC94))","v":0},{"$f":"IF(BD$11=\"\",0,SUM($Z55:BD55)-SUM($Z94:BD94))","v":0},{"$f":"IF(BE$11=\"\",0,SUM($Z55:BE55)-SUM($Z94:BE94))","v":0},{"$f":"IF(BF$11=\"\",0,SUM($Z55:BF55)-SUM($Z94:BF94))","v":0},{"$f":"IF(BG$11=\"\",0,SUM($Z55:BG55)-SUM($Z94:BG94))","v":0},{"$f":"IF(BH$11=\"\",0,SUM($Z55:BH55)-SUM($Z94:BH94))","v":0},{"$f":"IF(BI$11=\"\",0,SUM($Z55:BI55)-SUM($Z94:BI94))","v":0},{"$f":"IF(BJ$11=\"\",0,SUM($Z55:BJ55)-SUM($Z94:BJ94))","v":0},{"$f":"IF(BK$11=\"\",0,SUM($Z55:BK55)-SUM($Z94:BK94))","v":0},{"$f":"IF(BL$11=\"\",0,SUM($Z55:BL55)-SUM($Z94:BL94))","v":0},{"$f":"IF(BM$11=\"\",0,SUM($Z55:BM55)-SUM($Z94:BM94))","v":0},{"$f":"IF(BN$11=\"\",0,SUM($Z55:BN55)-SUM($Z94:BN94))","v":0},{"$f":"IF(BO$11=\"\",0,SUM($Z55:BO55)-SUM($Z94:BO94))","v":0},{"$f":"IF(BP$11=\"\",0,SUM($Z55:BP55)-SUM($Z94:BP94))","v":0},{"$f":"IF(BQ$11=\"\",0,SUM($Z55:BQ55)-SUM($Z94:BQ94))","v":0},{"$f":"IF(BR$11=\"\",0,SUM($Z55:BR55)-SUM($Z94:BR94))","v":0},{"$f":"IF(BS$11=\"\",0,SUM($Z55:BS55)-SUM($Z94:BS94))","v":0},{"$f":"IF(BT$11=\"\",0,SUM($Z55:BT55)-SUM($Z94:BT94))","v":0},{"$f":"IF(BU$11=\"\",0,SUM($Z55:BU55)-SUM($Z94:BU94))","v":0},{"$f":"IF(BV$11=\"\",0,SUM($Z55:BV55)-SUM($Z94:BV94))","v":0},{"$f":"IF(BW$11=\"\",0,SUM($Z55:BW55)-SUM($Z94:BW94))","v":0},{"$f":"IF(BX$11=\"\",0,SUM($Z55:BX55)-SUM($Z94:BX94))","v":0},{"$f":"IF(BY$11=\"\",0,SUM($Z55:BY55)-SUM($Z94:BY94))","v":0},{"$f":"IF(BZ$11=\"\",0,SUM($Z55:BZ55)-SUM($Z94:BZ94))","v":0},{"$f":"IF(CA$11=\"\",0,SUM($Z55:CA55)-SUM($Z94:CA94))","v":0},{"$f":"IF(CB$11=\"\",0,SUM($Z55:CB55)-SUM($Z94:CB94))","v":0},{"$f":"IF(CC$11=\"\",0,SUM($Z55:CC55)-SUM($Z94:CC94))","v":0},{"$f":"IF(CD$11=\"\",0,SUM($Z55:CD55)-SUM($Z94:CD94))","v":0},{"$f":"IF(CE$11=\"\",0,SUM($Z55:CE55)-SUM($Z94:CE94))","v":0},{"$f":"IF(CF$11=\"\",0,SUM($Z55:CF55)-SUM($Z94:CF94))","v":0},{"$f":"IF(CG$11=\"\",0,SUM($Z55:CG55)-SUM($Z94:CG94))","v":0},{"$f":"IF(CH$11=\"\",0,SUM($Z55:CH55)-SUM($Z94:CH94))","v":0},{"$f":"IF(CI$11=\"\",0,SUM($Z55:CI55)-SUM($Z94:CI94))","v":0}]
[{"$f":"ROW()","v":108},null,null,null,null,null,{"$f":"IF($R108=\"^\",IF(COUNTIF(Lists!$13:$13,H108)=1,0,1),0)","v":0},{"$f":"H103","v":"Внеоборотные активы"},{"$f":"Items!AU20","v":"Разовые капзатраты - 5"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X108-($X56-$X95))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z108:$CJ108,$Z$2:$CJ$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z56:AA56)-SUM($Z95:AA95))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z56:AB56)-SUM($Z95:AB95))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z56:AC56)-SUM($Z95:AC95))","v":0},{"$f":"IF(AD$11=\"\",0,SUM($Z56:AD56)-SUM($Z95:AD95))","v":0},{"$f":"IF(AE$11=\"\",0,SUM($Z56:AE56)-SUM($Z95:AE95))","v":0},{"$f":"IF(AF$11=\"\",0,SUM($Z56:AF56)-SUM($Z95:AF95))","v":0},{"$f":"IF(AG$11=\"\",0,SUM($Z56:AG56)-SUM($Z95:AG95))","v":0},{"$f":"IF(AH$11=\"\",0,SUM($Z56:AH56)-SUM($Z95:AH95))","v":0},{"$f":"IF(AI$11=\"\",0,SUM($Z56:AI56)-SUM($Z95:AI95))","v":0},{"$f":"IF(AJ$11=\"\",0,SUM($Z56:AJ56)-SUM($Z95:AJ95))","v":0},{"$f":"IF(AK$11=\"\",0,SUM($Z56:AK56)-SUM($Z95:AK95))","v":0},{"$f":"IF(AL$11=\"\",0,SUM($Z56:AL56)-SUM($Z95:AL95))","v":0},{"$f":"IF(AM$11=\"\",0,SUM($Z56:AM56)-SUM($Z95:AM95))","v":0},{"$f":"IF(AN$11=\"\",0,SUM($Z56:AN56)-SUM($Z95:AN95))","v":0},{"$f":"IF(AO$11=\"\",0,SUM($Z56:AO56)-SUM($Z95:AO95))","v":0},{"$f":"IF(AP$11=\"\",0,SUM($Z56:AP56)-SUM($Z95:AP95))","v":0},{"$f":"IF(AQ$11=\"\",0,SUM($Z56:AQ56)-SUM($Z95:AQ95))","v":0},{"$f":"IF(AR$11=\"\",0,SUM($Z56:AR56)-SUM($Z95:AR95))","v":0},{"$f":"IF(AS$11=\"\",0,SUM($Z56:AS56)-SUM($Z95:AS95))","v":0},{"$f":"IF(AT$11=\"\",0,SUM($Z56:AT56)-SUM($Z95:AT95))","v":0},{"$f":"IF(AU$11=\"\",0,SUM($Z56:AU56)-SUM($Z95:AU95))","v":0},{"$f":"IF(AV$11=\"\",0,SUM($Z56:AV56)-SUM($Z95:AV95))","v":0},{"$f":"IF(AW$11=\"\",0,SUM($Z56:AW56)-SUM($Z95:AW95))","v":0},{"$f":"IF(AX$11=\"\",0,SUM($Z56:AX56)-SUM($Z95:AX95))","v":0},{"$f":"IF(AY$11=\"\",0,SUM($Z56:AY56)-SUM($Z95:AY95))","v":0},{"$f":"IF(AZ$11=\"\",0,SUM($Z56:AZ56)-SUM($Z95:AZ95))","v":0},{"$f":"IF(BA$11=\"\",0,SUM($Z56:BA56)-SUM($Z95:BA95))","v":0},{"$f":"IF(BB$11=\"\",0,SUM($Z56:BB56)-SUM($Z95:BB95))","v":0},{"$f":"IF(BC$11=\"\",0,SUM($Z56:BC56)-SUM($Z95:BC95))","v":0},{"$f":"IF(BD$11=\"\",0,SUM($Z56:BD56)-SUM($Z95:BD95))","v":0},{"$f":"IF(BE$11=\"\",0,SUM($Z56:BE56)-SUM($Z95:BE95))","v":0},{"$f":"IF(BF$11=\"\",0,SUM($Z56:BF56)-SUM($Z95:BF95))","v":0},{"$f":"IF(BG$11=\"\",0,SUM($Z56:BG56)-SUM($Z95:BG95))","v":0},{"$f":"IF(BH$11=\"\",0,SUM($Z56:BH56)-SUM($Z95:BH95))","v":0},{"$f":"IF(BI$11=\"\",0,SUM($Z56:BI56)-SUM($Z95:BI95))","v":0},{"$f":"IF(BJ$11=\"\",0,SUM($Z56:BJ56)-SUM($Z95:BJ95))","v":0},{"$f":"IF(BK$11=\"\",0,SUM($Z56:BK56)-SUM($Z95:BK95))","v":0},{"$f":"IF(BL$11=\"\",0,SUM($Z56:BL56)-SUM($Z95:BL95))","v":0},{"$f":"IF(BM$11=\"\",0,SUM($Z56:BM56)-SUM($Z95:BM95))","v":0},{"$f":"IF(BN$11=\"\",0,SUM($Z56:BN56)-SUM($Z95:BN95))","v":0},{"$f":"IF(BO$11=\"\",0,SUM($Z56:BO56)-SUM($Z95:BO95))","v":0},{"$f":"IF(BP$11=\"\",0,SUM($Z56:BP56)-SUM($Z95:BP95))","v":0},{"$f":"IF(BQ$11=\"\",0,SUM($Z56:BQ56)-SUM($Z95:BQ95))","v":0},{"$f":"IF(BR$11=\"\",0,SUM($Z56:BR56)-SUM($Z95:BR95))","v":0},{"$f":"IF(BS$11=\"\",0,SUM($Z56:BS56)-SUM($Z95:BS95))","v":0},{"$f":"IF(BT$11=\"\",0,SUM($Z56:BT56)-SUM($Z95:BT95))","v":0},{"$f":"IF(BU$11=\"\",0,SUM($Z56:BU56)-SUM($Z95:BU95))","v":0},{"$f":"IF(BV$11=\"\",0,SUM($Z56:BV56)-SUM($Z95:BV95))","v":0},{"$f":"IF(BW$11=\"\",0,SUM($Z56:BW56)-SUM($Z95:BW95))","v":0},{"$f":"IF(BX$11=\"\",0,SUM($Z56:BX56)-SUM($Z95:BX95))","v":0},{"$f":"IF(BY$11=\"\",0,SUM($Z56:BY56)-SUM($Z95:BY95))","v":0},{"$f":"IF(BZ$11=\"\",0,SUM($Z56:BZ56)-SUM($Z95:BZ95))","v":0},{"$f":"IF(CA$11=\"\",0,SUM($Z56:CA56)-SUM($Z95:CA95))","v":0},{"$f":"IF(CB$11=\"\",0,SUM($Z56:CB56)-SUM($Z95:CB95))","v":0},{"$f":"IF(CC$11=\"\",0,SUM($Z56:CC56)-SUM($Z95:CC95))","v":0},{"$f":"IF(CD$11=\"\",0,SUM($Z56:CD56)-SUM($Z95:CD95))","v":0},{"$f":"IF(CE$11=\"\",0,SUM($Z56:CE56)-SUM($Z95:CE95))","v":0},{"$f":"IF(CF$11=\"\",0,SUM($Z56:CF56)-SUM($Z95:CF95))","v":0},{"$f":"IF(CG$11=\"\",0,SUM($Z56:CG56)-SUM($Z95:CG95))","v":0},{"$f":"IF(CH$11=\"\",0,SUM($Z56:CH56)-SUM($Z95:CH95))","v":0},{"$f":"IF(CI$11=\"\",0,SUM($Z56:CI56)-SUM($Z95:CI95))","v":0}]
[{"$f":"ROW()","v":109},null,null,null,null,null,{"$f":"IF($R109=\"^\",IF(COUNTIF(Lists!$13:$13,H109)=1,0,1),0)","v":0},{"$f":"H103","v":"Внеоборотные активы"},{"$f":"Items!AU21","v":"Разовые капзатраты - 6"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X109-($X57-$X96))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z109:$CJ109,$Z$2:$CJ$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z57:AA57)-SUM($Z96:AA96))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z57:AB57)-SUM($Z96:AB96))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z57:AC57)-SUM($Z96:AC96))","v":0},{"$f":"IF(AD$11=\"\",0,SUM($Z57:AD57)-SUM($Z96:AD96))","v":0},{"$f":"IF(AE$11=\"\",0,SUM($Z57:AE57)-SUM($Z96:AE96))","v":0},{"$f":"IF(AF$11=\"\",0,SUM($Z57:AF57)-SUM($Z96:AF96))","v":0},{"$f":"IF(AG$11=\"\",0,SUM($Z57:AG57)-SUM($Z96:AG96))","v":0},{"$f":"IF(AH$11=\"\",0,SUM($Z57:AH57)-SUM($Z96:AH96))","v":0},{"$f":"IF(AI$11=\"\",0,SUM($Z57:AI57)-SUM($Z96:AI96))","v":0},{"$f":"IF(AJ$11=\"\",0,SUM($Z57:AJ57)-SUM($Z96:AJ96))","v":0},{"$f":"IF(AK$11=\"\",0,SUM($Z57:AK57)-SUM($Z96:AK96))","v":0},{"$f":"IF(AL$11=\"\",0,SUM($Z57:AL57)-SUM($Z96:AL96))","v":0},{"$f":"IF(AM$11=\"\",0,SUM($Z57:AM57)-SUM($Z96:AM96))","v":0},{"$f":"IF(AN$11=\"\",0,SUM($Z57:AN57)-SUM($Z96:AN96))","v":0},{"$f":"IF(AO$11=\"\",0,SUM($Z57:AO57)-SUM($Z96:AO96))","v":0},{"$f":"IF(AP$11=\"\",0,SUM($Z57:AP57)-SUM($Z96:AP96))","v":0},{"$f":"IF(AQ$11=\"\",0,SUM($Z57:AQ57)-SUM($Z96:AQ96))","v":0},{"$f":"IF(AR$11=\"\",0,SUM($Z57:AR57)-SUM($Z96:AR96))","v":0},{"$f":"IF(AS$11=\"\",0,SUM($Z57:AS57)-SUM($Z96:AS96))","v":0},{"$f":"IF(AT$11=\"\",0,SUM($Z57:AT57)-SUM($Z96:AT96))","v":0},{"$f":"IF(AU$11=\"\",0,SUM($Z57:AU57)-SUM($Z96:AU96))","v":0},{"$f":"IF(AV$11=\"\",0,SUM($Z57:AV57)-SUM($Z96:AV96))","v":0},{"$f":"IF(AW$11=\"\",0,SUM($Z57:AW57)-SUM($Z96:AW96))","v":0},{"$f":"IF(AX$11=\"\",0,SUM($Z57:AX57)-SUM($Z96:AX96))","v":0},{"$f":"IF(AY$11=\"\",0,SUM($Z57:AY57)-SUM($Z96:AY96))","v":0},{"$f":"IF(AZ$11=\"\",0,SUM($Z57:AZ57)-SUM($Z96:AZ96))","v":0},{"$f":"IF(BA$11=\"\",0,SUM($Z57:BA57)-SUM($Z96:BA96))","v":0},{"$f":"IF(BB$11=\"\",0,SUM($Z57:BB57)-SUM($Z96:BB96))","v":0},{"$f":"IF(BC$11=\"\",0,SUM($Z57:BC57)-SUM($Z96:BC96))","v":0},{"$f":"IF(BD$11=\"\",0,SUM($Z57:BD57)-SUM($Z96:BD96))","v":0},{"$f":"IF(BE$11=\"\",0,SUM($Z57:BE57)-SUM($Z96:BE96))","v":0},{"$f":"IF(BF$11=\"\",0,SUM($Z57:BF57)-SUM($Z96:BF96))","v":0},{"$f":"IF(BG$11=\"\",0,SUM($Z57:BG57)-SUM($Z96:BG96))","v":0},{"$f":"IF(BH$11=\"\",0,SUM($Z57:BH57)-SUM($Z96:BH96))","v":0},{"$f":"IF(BI$11=\"\",0,SUM($Z57:BI57)-SUM($Z96:BI96))","v":0},{"$f":"IF(BJ$11=\"\",0,SUM($Z57:BJ57)-SUM($Z96:BJ96))","v":0},{"$f":"IF(BK$11=\"\",0,SUM($Z57:BK57)-SUM($Z96:BK96))","v":0},{"$f":"IF(BL$11=\"\",0,SUM($Z57:BL57)-SUM($Z96:BL96))","v":0},{"$f":"IF(BM$11=\"\",0,SUM($Z57:BM57)-SUM($Z96:BM96))","v":0},{"$f":"IF(BN$11=\"\",0,SUM($Z57:BN57)-SUM($Z96:BN96))","v":0},{"$f":"IF(BO$11=\"\",0,SUM($Z57:BO57)-SUM($Z96:BO96))","v":0},{"$f":"IF(BP$11=\"\",0,SUM($Z57:BP57)-SUM($Z96:BP96))","v":0},{"$f":"IF(BQ$11=\"\",0,SUM($Z57:BQ57)-SUM($Z96:BQ96))","v":0},{"$f":"IF(BR$11=\"\",0,SUM($Z57:BR57)-SUM($Z96:BR96))","v":0},{"$f":"IF(BS$11=\"\",0,SUM($Z57:BS57)-SUM($Z96:BS96))","v":0},{"$f":"IF(BT$11=\"\",0,SUM($Z57:BT57)-SUM($Z96:BT96))","v":0},{"$f":"IF(BU$11=\"\",0,SUM($Z57:BU57)-SUM($Z96:BU96))","v":0},{"$f":"IF(BV$11=\"\",0,SUM($Z57:BV57)-SUM($Z96:BV96))","v":0},{"$f":"IF(BW$11=\"\",0,SUM($Z57:BW57)-SUM($Z96:BW96))","v":0},{"$f":"IF(BX$11=\"\",0,SUM($Z57:BX57)-SUM($Z96:BX96))","v":0},{"$f":"IF(BY$11=\"\",0,SUM($Z57:BY57)-SUM($Z96:BY96))","v":0},{"$f":"IF(BZ$11=\"\",0,SUM($Z57:BZ57)-SUM($Z96:BZ96))","v":0},{"$f":"IF(CA$11=\"\",0,SUM($Z57:CA57)-SUM($Z96:CA96))","v":0},{"$f":"IF(CB$11=\"\",0,SUM($Z57:CB57)-SUM($Z96:CB96))","v":0},{"$f":"IF(CC$11=\"\",0,SUM($Z57:CC57)-SUM($Z96:CC96))","v":0},{"$f":"IF(CD$11=\"\",0,SUM($Z57:CD57)-SUM($Z96:CD96))","v":0},{"$f":"IF(CE$11=\"\",0,SUM($Z57:CE57)-SUM($Z96:CE96))","v":0},{"$f":"IF(CF$11=\"\",0,SUM($Z57:CF57)-SUM($Z96:CF96))","v":0},{"$f":"IF(CG$11=\"\",0,SUM($Z57:CG57)-SUM($Z96:CG96))","v":0},{"$f":"IF(CH$11=\"\",0,SUM($Z57:CH57)-SUM($Z96:CH96))","v":0},{"$f":"IF(CI$11=\"\",0,SUM($Z57:CI57)-SUM($Z96:CI96))","v":0}]
[{"$f":"ROW()","v":110},null,null,null,null,null,{"$f":"IF($R110=\"^\",IF(COUNTIF(Lists!$13:$13,H110)=1,0,1),0)","v":0},{"$f":"H103","v":"Внеоборотные активы"},{"$f":"Items!AU22","v":"Разовые капзатраты - 7"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X110-($X58-$X97))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z110:$CJ110,$Z$2:$CJ$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z58:AA58)-SUM($Z97:AA97))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z58:AB58)-SUM($Z97:AB97))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z58:AC58)-SUM($Z97:AC97))","v":0},{"$f":"IF(AD$11=\"\",0,SUM($Z58:AD58)-SUM($Z97:AD97))","v":0},{"$f":"IF(AE$11=\"\",0,SUM($Z58:AE58)-SUM($Z97:AE97))","v":0},{"$f":"IF(AF$11=\"\",0,SUM($Z58:AF58)-SUM($Z97:AF97))","v":0},{"$f":"IF(AG$11=\"\",0,SUM($Z58:AG58)-SUM($Z97:AG97))","v":0},{"$f":"IF(AH$11=\"\",0,SUM($Z58:AH58)-SUM($Z97:AH97))","v":0},{"$f":"IF(AI$11=\"\",0,SUM($Z58:AI58)-SUM($Z97:AI97))","v":0},{"$f":"IF(AJ$11=\"\",0,SUM($Z58:AJ58)-SUM($Z97:AJ97))","v":0},{"$f":"IF(AK$11=\"\",0,SUM($Z58:AK58)-SUM($Z97:AK97))","v":0},{"$f":"IF(AL$11=\"\",0,SUM($Z58:AL58)-SUM($Z97:AL97))","v":0},{"$f":"IF(AM$11=\"\",0,SUM($Z58:AM58)-SUM($Z97:AM97))","v":0},{"$f":"IF(AN$11=\"\",0,SUM($Z58:AN58)-SUM($Z97:AN97))","v":0},{"$f":"IF(AO$11=\"\",0,SUM($Z58:AO58)-SUM($Z97:AO97))","v":0},{"$f":"IF(AP$11=\"\",0,SUM($Z58:AP58)-SUM($Z97:AP97))","v":0},{"$f":"IF(AQ$11=\"\",0,SUM($Z58:AQ58)-SUM($Z97:AQ97))","v":0},{"$f":"IF(AR$11=\"\",0,SUM($Z58:AR58)-SUM($Z97:AR97))","v":0},{"$f":"IF(AS$11=\"\",0,SUM($Z58:AS58)-SUM($Z97:AS97))","v":0},{"$f":"IF(AT$11=\"\",0,SUM($Z58:AT58)-SUM($Z97:AT97))","v":0},{"$f":"IF(AU$11=\"\",0,SUM($Z58:AU58)-SUM($Z97:AU97))","v":0},{"$f":"IF(AV$11=\"\",0,SUM($Z58:AV58)-SUM($Z97:AV97))","v":0},{"$f":"IF(AW$11=\"\",0,SUM($Z58:AW58)-SUM($Z97:AW97))","v":0},{"$f":"IF(AX$11=\"\",0,SUM($Z58:AX58)-SUM($Z97:AX97))","v":0},{"$f":"IF(AY$11=\"\",0,SUM($Z58:AY58)-SUM($Z97:AY97))","v":0},{"$f":"IF(AZ$11=\"\",0,SUM($Z58:AZ58)-SUM($Z97:AZ97))","v":0},{"$f":"IF(BA$11=\"\",0,SUM($Z58:BA58)-SUM($Z97:BA97))","v":0},{"$f":"IF(BB$11=\"\",0,SUM($Z58:BB58)-SUM($Z97:BB97))","v":0},{"$f":"IF(BC$11=\"\",0,SUM($Z58:BC58)-SUM($Z97:BC97))","v":0},{"$f":"IF(BD$11=\"\",0,SUM($Z58:BD58)-SUM($Z97:BD97))","v":0},{"$f":"IF(BE$11=\"\",0,SUM($Z58:BE58)-SUM($Z97:BE97))","v":0},{"$f":"IF(BF$11=\"\",0,SUM($Z58:BF58)-SUM($Z97:BF97))","v":0},{"$f":"IF(BG$11=\"\",0,SUM($Z58:BG58)-SUM($Z97:BG97))","v":0},{"$f":"IF(BH$11=\"\",0,SUM($Z58:BH58)-SUM($Z97:BH97))","v":0},{"$f":"IF(BI$11=\"\",0,SUM($Z58:BI58)-SUM($Z97:BI97))","v":0},{"$f":"IF(BJ$11=\"\",0,SUM($Z58:BJ58)-SUM($Z97:BJ97))","v":0},{"$f":"IF(BK$11=\"\",0,SUM($Z58:BK58)-SUM($Z97:BK97))","v":0},{"$f":"IF(BL$11=\"\",0,SUM($Z58:BL58)-SUM($Z97:BL97))","v":0},{"$f":"IF(BM$11=\"\",0,SUM($Z58:BM58)-SUM($Z97:BM97))","v":0},{"$f":"IF(BN$11=\"\",0,SUM($Z58:BN58)-SUM($Z97:BN97))","v":0},{"$f":"IF(BO$11=\"\",0,SUM($Z58:BO58)-SUM($Z97:BO97))","v":0},{"$f":"IF(BP$11=\"\",0,SUM($Z58:BP58)-SUM($Z97:BP97))","v":0},{"$f":"IF(BQ$11=\"\",0,SUM($Z58:BQ58)-SUM($Z97:BQ97))","v":0},{"$f":"IF(BR$11=\"\",0,SUM($Z58:BR58)-SUM($Z97:BR97))","v":0},{"$f":"IF(BS$11=\"\",0,SUM($Z58:BS58)-SUM($Z97:BS97))","v":0},{"$f":"IF(BT$11=\"\",0,SUM($Z58:BT58)-SUM($Z97:BT97))","v":0},{"$f":"IF(BU$11=\"\",0,SUM($Z58:BU58)-SUM($Z97:BU97))","v":0},{"$f":"IF(BV$11=\"\",0,SUM($Z58:BV58)-SUM($Z97:BV97))","v":0},{"$f":"IF(BW$11=\"\",0,SUM($Z58:BW58)-SUM($Z97:BW97))","v":0},{"$f":"IF(BX$11=\"\",0,SUM($Z58:BX58)-SUM($Z97:BX97))","v":0},{"$f":"IF(BY$11=\"\",0,SUM($Z58:BY58)-SUM($Z97:BY97))","v":0},{"$f":"IF(BZ$11=\"\",0,SUM($Z58:BZ58)-SUM($Z97:BZ97))","v":0},{"$f":"IF(CA$11=\"\",0,SUM($Z58:CA58)-SUM($Z97:CA97))","v":0},{"$f":"IF(CB$11=\"\",0,SUM($Z58:CB58)-SUM($Z97:CB97))","v":0},{"$f":"IF(CC$11=\"\",0,SUM($Z58:CC58)-SUM($Z97:CC97))","v":0},{"$f":"IF(CD$11=\"\",0,SUM($Z58:CD58)-SUM($Z97:CD97))","v":0},{"$f":"IF(CE$11=\"\",0,SUM($Z58:CE58)-SUM($Z97:CE97))","v":0},{"$f":"IF(CF$11=\"\",0,SUM($Z58:CF58)-SUM($Z97:CF97))","v":0},{"$f":"IF(CG$11=\"\",0,SUM($Z58:CG58)-SUM($Z97:CG97))","v":0},{"$f":"IF(CH$11=\"\",0,SUM($Z58:CH58)-SUM($Z97:CH97))","v":0},{"$f":"IF(CI$11=\"\",0,SUM($Z58:CI58)-SUM($Z97:CI97))","v":0}]
[{"$f":"ROW()","v":111},null,null,null,null,null,{"$f":"IF($R111=\"^\",IF(COUNTIF(Lists!$13:$13,H111)=1,0,1),0)","v":0},{"$f":"H103","v":"Внеоборотные активы"},{"$f":"Items!AU23","v":"Разовые капзатраты - 8"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X111-($X59-$X98))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z111:$CJ111,$Z$2:$CJ$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z59:AA59)-SUM($Z98:AA98))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z59:AB59)-SUM($Z98:AB98))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z59:AC59)-SUM($Z98:AC98))","v":0},{"$f":"IF(AD$11=\"\",0,SUM($Z59:AD59)-SUM($Z98:AD98))","v":0},{"$f":"IF(AE$11=\"\",0,SUM($Z59:AE59)-SUM($Z98:AE98))","v":0},{"$f":"IF(AF$11=\"\",0,SUM($Z59:AF59)-SUM($Z98:AF98))","v":0},{"$f":"IF(AG$11=\"\",0,SUM($Z59:AG59)-SUM($Z98:AG98))","v":0},{"$f":"IF(AH$11=\"\",0,SUM($Z59:AH59)-SUM($Z98:AH98))","v":0},{"$f":"IF(AI$11=\"\",0,SUM($Z59:AI59)-SUM($Z98:AI98))","v":0},{"$f":"IF(AJ$11=\"\",0,SUM($Z59:AJ59)-SUM($Z98:AJ98))","v":0},{"$f":"IF(AK$11=\"\",0,SUM($Z59:AK59)-SUM($Z98:AK98))","v":0},{"$f":"IF(AL$11=\"\",0,SUM($Z59:AL59)-SUM($Z98:AL98))","v":0},{"$f":"IF(AM$11=\"\",0,SUM($Z59:AM59)-SUM($Z98:AM98))","v":0},{"$f":"IF(AN$11=\"\",0,SUM($Z59:AN59)-SUM($Z98:AN98))","v":0},{"$f":"IF(AO$11=\"\",0,SUM($Z59:AO59)-SUM($Z98:AO98))","v":0},{"$f":"IF(AP$11=\"\",0,SUM($Z59:AP59)-SUM($Z98:AP98))","v":0},{"$f":"IF(AQ$11=\"\",0,SUM($Z59:AQ59)-SUM($Z98:AQ98))","v":0},{"$f":"IF(AR$11=\"\",0,SUM($Z59:AR59)-SUM($Z98:AR98))","v":0},{"$f":"IF(AS$11=\"\",0,SUM($Z59:AS59)-SUM($Z98:AS98))","v":0},{"$f":"IF(AT$11=\"\",0,SUM($Z59:AT59)-SUM($Z98:AT98))","v":0},{"$f":"IF(AU$11=\"\",0,SUM($Z59:AU59)-SUM($Z98:AU98))","v":0},{"$f":"IF(AV$11=\"\",0,SUM($Z59:AV59)-SUM($Z98:AV98))","v":0},{"$f":"IF(AW$11=\"\",0,SUM($Z59:AW59)-SUM($Z98:AW98))","v":0},{"$f":"IF(AX$11=\"\",0,SUM($Z59:AX59)-SUM($Z98:AX98))","v":0},{"$f":"IF(AY$11=\"\",0,SUM($Z59:AY59)-SUM($Z98:AY98))","v":0},{"$f":"IF(AZ$11=\"\",0,SUM($Z59:AZ59)-SUM($Z98:AZ98))","v":0},{"$f":"IF(BA$11=\"\",0,SUM($Z59:BA59)-SUM($Z98:BA98))","v":0},{"$f":"IF(BB$11=\"\",0,SUM($Z59:BB59)-SUM($Z98:BB98))","v":0},{"$f":"IF(BC$11=\"\",0,SUM($Z59:BC59)-SUM($Z98:BC98))","v":0},{"$f":"IF(BD$11=\"\",0,SUM($Z59:BD59)-SUM($Z98:BD98))","v":0},{"$f":"IF(BE$11=\"\",0,SUM($Z59:BE59)-SUM($Z98:BE98))","v":0},{"$f":"IF(BF$11=\"\",0,SUM($Z59:BF59)-SUM($Z98:BF98))","v":0},{"$f":"IF(BG$11=\"\",0,SUM($Z59:BG59)-SUM($Z98:BG98))","v":0},{"$f":"IF(BH$11=\"\",0,SUM($Z59:BH59)-SUM($Z98:BH98))","v":0},{"$f":"IF(BI$11=\"\",0,SUM($Z59:BI59)-SUM($Z98:BI98))","v":0},{"$f":"IF(BJ$11=\"\",0,SUM($Z59:BJ59)-SUM($Z98:BJ98))","v":0},{"$f":"IF(BK$11=\"\",0,SUM($Z59:BK59)-SUM($Z98:BK98))","v":0},{"$f":"IF(BL$11=\"\",0,SUM($Z59:BL59)-SUM($Z98:BL98))","v":0},{"$f":"IF(BM$11=\"\",0,SUM($Z59:BM59)-SUM($Z98:BM98))","v":0},{"$f":"IF(BN$11=\"\",0,SUM($Z59:BN59)-SUM($Z98:BN98))","v":0},{"$f":"IF(BO$11=\"\",0,SUM($Z59:BO59)-SUM($Z98:BO98))","v":0},{"$f":"IF(BP$11=\"\",0,SUM($Z59:BP59)-SUM($Z98:BP98))","v":0},{"$f":"IF(BQ$11=\"\",0,SUM($Z59:BQ59)-SUM($Z98:BQ98))","v":0},{"$f":"IF(BR$11=\"\",0,SUM($Z59:BR59)-SUM($Z98:BR98))","v":0},{"$f":"IF(BS$11=\"\",0,SUM($Z59:BS59)-SUM($Z98:BS98))","v":0},{"$f":"IF(BT$11=\"\",0,SUM($Z59:BT59)-SUM($Z98:BT98))","v":0},{"$f":"IF(BU$11=\"\",0,SUM($Z59:BU59)-SUM($Z98:BU98))","v":0},{"$f":"IF(BV$11=\"\",0,SUM($Z59:BV59)-SUM($Z98:BV98))","v":0},{"$f":"IF(BW$11=\"\",0,SUM($Z59:BW59)-SUM($Z98:BW98))","v":0},{"$f":"IF(BX$11=\"\",0,SUM($Z59:BX59)-SUM($Z98:BX98))","v":0},{"$f":"IF(BY$11=\"\",0,SUM($Z59:BY59)-SUM($Z98:BY98))","v":0},{"$f":"IF(BZ$11=\"\",0,SUM($Z59:BZ59)-SUM($Z98:BZ98))","v":0},{"$f":"IF(CA$11=\"\",0,SUM($Z59:CA59)-SUM($Z98:CA98))","v":0},{"$f":"IF(CB$11=\"\",0,SUM($Z59:CB59)-SUM($Z98:CB98))","v":0},{"$f":"IF(CC$11=\"\",0,SUM($Z59:CC59)-SUM($Z98:CC98))","v":0},{"$f":"IF(CD$11=\"\",0,SUM($Z59:CD59)-SUM($Z98:CD98))","v":0},{"$f":"IF(CE$11=\"\",0,SUM($Z59:CE59)-SUM($Z98:CE98))","v":0},{"$f":"IF(CF$11=\"\",0,SUM($Z59:CF59)-SUM($Z98:CF98))","v":0},{"$f":"IF(CG$11=\"\",0,SUM($Z59:CG59)-SUM($Z98:CG98))","v":0},{"$f":"IF(CH$11=\"\",0,SUM($Z59:CH59)-SUM($Z98:CH98))","v":0},{"$f":"IF(CI$11=\"\",0,SUM($Z59:CI59)-SUM($Z98:CI98))","v":0}]
[{"$f":"ROW()","v":112},null,null,null,null,null,{"$f":"IF($R112=\"^\",IF(COUNTIF(Lists!$13:$13,H112)=1,0,1),0)","v":0},{"$f":"H103","v":"Внеоборотные активы"},{"$f":"Items!AU24","v":"Разовые капзатраты - 9"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X112-($X60-$X99))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z112:$CJ112,$Z$2:$CJ$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z60:AA60)-SUM($Z99:AA99))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z60:AB60)-SUM($Z99:AB99))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z60:AC60)-SUM($Z99:AC99))","v":0},{"$f":"IF(AD$11=\"\",0,SUM($Z60:AD60)-SUM($Z99:AD99))","v":0},{"$f":"IF(AE$11=\"\",0,SUM($Z60:AE60)-SUM($Z99:AE99))","v":0},{"$f":"IF(AF$11=\"\",0,SUM($Z60:AF60)-SUM($Z99:AF99))","v":0},{"$f":"IF(AG$11=\"\",0,SUM($Z60:AG60)-SUM($Z99:AG99))","v":0},{"$f":"IF(AH$11=\"\",0,SUM($Z60:AH60)-SUM($Z99:AH99))","v":0},{"$f":"IF(AI$11=\"\",0,SUM($Z60:AI60)-SUM($Z99:AI99))","v":0},{"$f":"IF(AJ$11=\"\",0,SUM($Z60:AJ60)-SUM($Z99:AJ99))","v":0},{"$f":"IF(AK$11=\"\",0,SUM($Z60:AK60)-SUM($Z99:AK99))","v":0},{"$f":"IF(AL$11=\"\",0,SUM($Z60:AL60)-SUM($Z99:AL99))","v":0},{"$f":"IF(AM$11=\"\",0,SUM($Z60:AM60)-SUM($Z99:AM99))","v":0},{"$f":"IF(AN$11=\"\",0,SUM($Z60:AN60)-SUM($Z99:AN99))","v":0},{"$f":"IF(AO$11=\"\",0,SUM($Z60:AO60)-SUM($Z99:AO99))","v":0},{"$f":"IF(AP$11=\"\",0,SUM($Z60:AP60)-SUM($Z99:AP99))","v":0},{"$f":"IF(AQ$11=\"\",0,SUM($Z60:AQ60)-SUM($Z99:AQ99))","v":0},{"$f":"IF(AR$11=\"\",0,SUM($Z60:AR60)-SUM($Z99:AR99))","v":0},{"$f":"IF(AS$11=\"\",0,SUM($Z60:AS60)-SUM($Z99:AS99))","v":0},{"$f":"IF(AT$11=\"\",0,SUM($Z60:AT60)-SUM($Z99:AT99))","v":0},{"$f":"IF(AU$11=\"\",0,SUM($Z60:AU60)-SUM($Z99:AU99))","v":0},{"$f":"IF(AV$11=\"\",0,SUM($Z60:AV60)-SUM($Z99:AV99))","v":0},{"$f":"IF(AW$11=\"\",0,SUM($Z60:AW60)-SUM($Z99:AW99))","v":0},{"$f":"IF(AX$11=\"\",0,SUM($Z60:AX60)-SUM($Z99:AX99))","v":0},{"$f":"IF(AY$11=\"\",0,SUM($Z60:AY60)-SUM($Z99:AY99))","v":0},{"$f":"IF(AZ$11=\"\",0,SUM($Z60:AZ60)-SUM($Z99:AZ99))","v":0},{"$f":"IF(BA$11=\"\",0,SUM($Z60:BA60)-SUM($Z99:BA99))","v":0},{"$f":"IF(BB$11=\"\",0,SUM($Z60:BB60)-SUM($Z99:BB99))","v":0},{"$f":"IF(BC$11=\"\",0,SUM($Z60:BC60)-SUM($Z99:BC99))","v":0},{"$f":"IF(BD$11=\"\",0,SUM($Z60:BD60)-SUM($Z99:BD99))","v":0},{"$f":"IF(BE$11=\"\",0,SUM($Z60:BE60)-SUM($Z99:BE99))","v":0},{"$f":"IF(BF$11=\"\",0,SUM($Z60:BF60)-SUM($Z99:BF99))","v":0},{"$f":"IF(BG$11=\"\",0,SUM($Z60:BG60)-SUM($Z99:BG99))","v":0},{"$f":"IF(BH$11=\"\",0,SUM($Z60:BH60)-SUM($Z99:BH99))","v":0},{"$f":"IF(BI$11=\"\",0,SUM($Z60:BI60)-SUM($Z99:BI99))","v":0},{"$f":"IF(BJ$11=\"\",0,SUM($Z60:BJ60)-SUM($Z99:BJ99))","v":0},{"$f":"IF(BK$11=\"\",0,SUM($Z60:BK60)-SUM($Z99:BK99))","v":0},{"$f":"IF(BL$11=\"\",0,SUM($Z60:BL60)-SUM($Z99:BL99))","v":0},{"$f":"IF(BM$11=\"\",0,SUM($Z60:BM60)-SUM($Z99:BM99))","v":0},{"$f":"IF(BN$11=\"\",0,SUM($Z60:BN60)-SUM($Z99:BN99))","v":0},{"$f":"IF(BO$11=\"\",0,SUM($Z60:BO60)-SUM($Z99:BO99))","v":0},{"$f":"IF(BP$11=\"\",0,SUM($Z60:BP60)-SUM($Z99:BP99))","v":0},{"$f":"IF(BQ$11=\"\",0,SUM($Z60:BQ60)-SUM($Z99:BQ99))","v":0},{"$f":"IF(BR$11=\"\",0,SUM($Z60:BR60)-SUM($Z99:BR99))","v":0},{"$f":"IF(BS$11=\"\",0,SUM($Z60:BS60)-SUM($Z99:BS99))","v":0},{"$f":"IF(BT$11=\"\",0,SUM($Z60:BT60)-SUM($Z99:BT99))","v":0},{"$f":"IF(BU$11=\"\",0,SUM($Z60:BU60)-SUM($Z99:BU99))","v":0},{"$f":"IF(BV$11=\"\",0,SUM($Z60:BV60)-SUM($Z99:BV99))","v":0},{"$f":"IF(BW$11=\"\",0,SUM($Z60:BW60)-SUM($Z99:BW99))","v":0},{"$f":"IF(BX$11=\"\",0,SUM($Z60:BX60)-SUM($Z99:BX99))","v":0},{"$f":"IF(BY$11=\"\",0,SUM($Z60:BY60)-SUM($Z99:BY99))","v":0},{"$f":"IF(BZ$11=\"\",0,SUM($Z60:BZ60)-SUM($Z99:BZ99))","v":0},{"$f":"IF(CA$11=\"\",0,SUM($Z60:CA60)-SUM($Z99:CA99))","v":0},{"$f":"IF(CB$11=\"\",0,SUM($Z60:CB60)-SUM($Z99:CB99))","v":0},{"$f":"IF(CC$11=\"\",0,SUM($Z60:CC60)-SUM($Z99:CC99))","v":0},{"$f":"IF(CD$11=\"\",0,SUM($Z60:CD60)-SUM($Z99:CD99))","v":0},{"$f":"IF(CE$11=\"\",0,SUM($Z60:CE60)-SUM($Z99:CE99))","v":0},{"$f":"IF(CF$11=\"\",0,SUM($Z60:CF60)-SUM($Z99:CF99))","v":0},{"$f":"IF(CG$11=\"\",0,SUM($Z60:CG60)-SUM($Z99:CG99))","v":0},{"$f":"IF(CH$11=\"\",0,SUM($Z60:CH60)-SUM($Z99:CH99))","v":0},{"$f":"IF(CI$11=\"\",0,SUM($Z60:CI60)-SUM($Z99:CI99))","v":0}]
[{"$f":"ROW()","v":113},null,null,null,null,null,{"$f":"IF($R113=\"^\",IF(COUNTIF(Lists!$13:$13,H113)=1,0,1),0)","v":0},{"$f":"H103","v":"Внеоборотные активы"},{"$f":"Items!AU25","v":"Разовые капзатраты - 10"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X113-($X61-$X100))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z113:$CJ113,$Z$2:$CJ$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z61:AA61)-SUM($Z100:AA100))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z61:AB61)-SUM($Z100:AB100))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z61:AC61)-SUM($Z100:AC100))","v":0},{"$f":"IF(AD$11=\"\",0,SUM($Z61:AD61)-SUM($Z100:AD100))","v":0},{"$f":"IF(AE$11=\"\",0,SUM($Z61:AE61)-SUM($Z100:AE100))","v":0},{"$f":"IF(AF$11=\"\",0,SUM($Z61:AF61)-SUM($Z100:AF100))","v":0},{"$f":"IF(AG$11=\"\",0,SUM($Z61:AG61)-SUM($Z100:AG100))","v":0},{"$f":"IF(AH$11=\"\",0,SUM($Z61:AH61)-SUM($Z100:AH100))","v":0},{"$f":"IF(AI$11=\"\",0,SUM($Z61:AI61)-SUM($Z100:AI100))","v":0},{"$f":"IF(AJ$11=\"\",0,SUM($Z61:AJ61)-SUM($Z100:AJ100))","v":0},{"$f":"IF(AK$11=\"\",0,SUM($Z61:AK61)-SUM($Z100:AK100))","v":0},{"$f":"IF(AL$11=\"\",0,SUM($Z61:AL61)-SUM($Z100:AL100))","v":0},{"$f":"IF(AM$11=\"\",0,SUM($Z61:AM61)-SUM($Z100:AM100))","v":0},{"$f":"IF(AN$11=\"\",0,SUM($Z61:AN61)-SUM($Z100:AN100))","v":0},{"$f":"IF(AO$11=\"\",0,SUM($Z61:AO61)-SUM($Z100:AO100))","v":0},{"$f":"IF(AP$11=\"\",0,SUM($Z61:AP61)-SUM($Z100:AP100))","v":0},{"$f":"IF(AQ$11=\"\",0,SUM($Z61:AQ61)-SUM($Z100:AQ100))","v":0},{"$f":"IF(AR$11=\"\",0,SUM($Z61:AR61)-SUM($Z100:AR100))","v":0},{"$f":"IF(AS$11=\"\",0,SUM($Z61:AS61)-SUM($Z100:AS100))","v":0},{"$f":"IF(AT$11=\"\",0,SUM($Z61:AT61)-SUM($Z100:AT100))","v":0},{"$f":"IF(AU$11=\"\",0,SUM($Z61:AU61)-SUM($Z100:AU100))","v":0},{"$f":"IF(AV$11=\"\",0,SUM($Z61:AV61)-SUM($Z100:AV100))","v":0},{"$f":"IF(AW$11=\"\",0,SUM($Z61:AW61)-SUM($Z100:AW100))","v":0},{"$f":"IF(AX$11=\"\",0,SUM($Z61:AX61)-SUM($Z100:AX100))","v":0},{"$f":"IF(AY$11=\"\",0,SUM($Z61:AY61)-SUM($Z100:AY100))","v":0},{"$f":"IF(AZ$11=\"\",0,SUM($Z61:AZ61)-SUM($Z100:AZ100))","v":0},{"$f":"IF(BA$11=\"\",0,SUM($Z61:BA61)-SUM($Z100:BA100))","v":0},{"$f":"IF(BB$11=\"\",0,SUM($Z61:BB61)-SUM($Z100:BB100))","v":0},{"$f":"IF(BC$11=\"\",0,SUM($Z61:BC61)-SUM($Z100:BC100))","v":0},{"$f":"IF(BD$11=\"\",0,SUM($Z61:BD61)-SUM($Z100:BD100))","v":0},{"$f":"IF(BE$11=\"\",0,SUM($Z61:BE61)-SUM($Z100:BE100))","v":0},{"$f":"IF(BF$11=\"\",0,SUM($Z61:BF61)-SUM($Z100:BF100))","v":0},{"$f":"IF(BG$11=\"\",0,SUM($Z61:BG61)-SUM($Z100:BG100))","v":0},{"$f":"IF(BH$11=\"\",0,SUM($Z61:BH61)-SUM($Z100:BH100))","v":0},{"$f":"IF(BI$11=\"\",0,SUM($Z61:BI61)-SUM($Z100:BI100))","v":0},{"$f":"IF(BJ$11=\"\",0,SUM($Z61:BJ61)-SUM($Z100:BJ100))","v":0},{"$f":"IF(BK$11=\"\",0,SUM($Z61:BK61)-SUM($Z100:BK100))","v":0},{"$f":"IF(BL$11=\"\",0,SUM($Z61:BL61)-SUM($Z100:BL100))","v":0},{"$f":"IF(BM$11=\"\",0,SUM($Z61:BM61)-SUM($Z100:BM100))","v":0},{"$f":"IF(BN$11=\"\",0,SUM($Z61:BN61)-SUM($Z100:BN100))","v":0},{"$f":"IF(BO$11=\"\",0,SUM($Z61:BO61)-SUM($Z100:BO100))","v":0},{"$f":"IF(BP$11=\"\",0,SUM($Z61:BP61)-SUM($Z100:BP100))","v":0},{"$f":"IF(BQ$11=\"\",0,SUM($Z61:BQ61)-SUM($Z100:BQ100))","v":0},{"$f":"IF(BR$11=\"\",0,SUM($Z61:BR61)-SUM($Z100:BR100))","v":0},{"$f":"IF(BS$11=\"\",0,SUM($Z61:BS61)-SUM($Z100:BS100))","v":0},{"$f":"IF(BT$11=\"\",0,SUM($Z61:BT61)-SUM($Z100:BT100))","v":0},{"$f":"IF(BU$11=\"\",0,SUM($Z61:BU61)-SUM($Z100:BU100))","v":0},{"$f":"IF(BV$11=\"\",0,SUM($Z61:BV61)-SUM($Z100:BV100))","v":0},{"$f":"IF(BW$11=\"\",0,SUM($Z61:BW61)-SUM($Z100:BW100))","v":0},{"$f":"IF(BX$11=\"\",0,SUM($Z61:BX61)-SUM($Z100:BX100))","v":0},{"$f":"IF(BY$11=\"\",0,SUM($Z61:BY61)-SUM($Z100:BY100))","v":0},{"$f":"IF(BZ$11=\"\",0,SUM($Z61:BZ61)-SUM($Z100:BZ100))","v":0},{"$f":"IF(CA$11=\"\",0,SUM($Z61:CA61)-SUM($Z100:CA100))","v":0},{"$f":"IF(CB$11=\"\",0,SUM($Z61:CB61)-SUM($Z100:CB100))","v":0},{"$f":"IF(CC$11=\"\",0,SUM($Z61:CC61)-SUM($Z100:CC100))","v":0},{"$f":"IF(CD$11=\"\",0,SUM($Z61:CD61)-SUM($Z100:CD100))","v":0},{"$f":"IF(CE$11=\"\",0,SUM($Z61:CE61)-SUM($Z100:CE100))","v":0},{"$f":"IF(CF$11=\"\",0,SUM($Z61:CF61)-SUM($Z100:CF100))","v":0},{"$f":"IF(CG$11=\"\",0,SUM($Z61:CG61)-SUM($Z100:CG100))","v":0},{"$f":"IF(CH$11=\"\",0,SUM($Z61:CH61)-SUM($Z100:CH100))","v":0},{"$f":"IF(CI$11=\"\",0,SUM($Z61:CI61)-SUM($Z100:CI100))","v":0}]
[{"$f":"ROW()","v":114},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":115}]
[{"$f":"ROW()","v":116},null,null,null,null,null,{"$f":"IF($R116=\"^\",IF(COUNTIF(Lists!$13:$13,H116)=1,0,1),0)","v":0},{"$f":"Lists!$BW$13","v":"Налоги на внеоборотные активы"},null,null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"}]
[{"$f":"ROW()","v":117},null,null,null,null,null,{"$f":"IF($R117=\"^\",IF(COUNTIF(Lists!$13:$13,H117)=1,0,1),0)","v":0},{"$f":"H116","v":"Налоги на внеоборотные активы"},{"$f":"Items!AU16","v":"Юридические расходы"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*",null,"^",{"$f":"IF(G117<>0,1,IF(OR($Q117=\"\",$Q117=0),0,IF($R117=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H117))),$Q117)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AA$60,IF($Q117=Lists!$BW$17,Macro!AA$78,IF($Q117=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AB$60,IF($Q117=Lists!$BW$17,Macro!AB$78,IF($Q117=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AC$60,IF($Q117=Lists!$BW$17,Macro!AC$78,IF($Q117=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AD$60,IF($Q117=Lists!$BW$17,Macro!AD$78,IF($Q117=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AE$60,IF($Q117=Lists!$BW$17,Macro!AE$78,IF($Q117=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AF$60,IF($Q117=Lists!$BW$17,Macro!AF$78,IF($Q117=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AG$60,IF($Q117=Lists!$BW$17,Macro!AG$78,IF($Q117=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AH$60,IF($Q117=Lists!$BW$17,Macro!AH$78,IF($Q117=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AI$60,IF($Q117=Lists!$BW$17,Macro!AI$78,IF($Q117=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AJ$60,IF($Q117=Lists!$BW$17,Macro!AJ$78,IF($Q117=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AK$60,IF($Q117=Lists!$BW$17,Macro!AK$78,IF($Q117=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AL$60,IF($Q117=Lists!$BW$17,Macro!AL$78,IF($Q117=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AM$60,IF($Q117=Lists!$BW$17,Macro!AM$78,IF($Q117=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AN$60,IF($Q117=Lists!$BW$17,Macro!AN$78,IF($Q117=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AO$60,IF($Q117=Lists!$BW$17,Macro!AO$78,IF($Q117=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AP$60,IF($Q117=Lists!$BW$17,Macro!AP$78,IF($Q117=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AQ$60,IF($Q117=Lists!$BW$17,Macro!AQ$78,IF($Q117=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AR$60,IF($Q117=Lists!$BW$17,Macro!AR$78,IF($Q117=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AS$60,IF($Q117=Lists!$BW$17,Macro!AS$78,IF($Q117=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AT$60,IF($Q117=Lists!$BW$17,Macro!AT$78,IF($Q117=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AU$60,IF($Q117=Lists!$BW$17,Macro!AU$78,IF($Q117=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AV$60,IF($Q117=Lists!$BW$17,Macro!AV$78,IF($Q117=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AW$60,IF($Q117=Lists!$BW$17,Macro!AW$78,IF($Q117=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AX$60,IF($Q117=Lists!$BW$17,Macro!AX$78,IF($Q117=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AY$60,IF($Q117=Lists!$BW$17,Macro!AY$78,IF($Q117=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AZ$60,IF($Q117=Lists!$BW$17,Macro!AZ$78,IF($Q117=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BA$60,IF($Q117=Lists!$BW$17,Macro!BA$78,IF($Q117=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BB$60,IF($Q117=Lists!$BW$17,Macro!BB$78,IF($Q117=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BC$60,IF($Q117=Lists!$BW$17,Macro!BC$78,IF($Q117=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BD$60,IF($Q117=Lists!$BW$17,Macro!BD$78,IF($Q117=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BE$60,IF($Q117=Lists!$BW$17,Macro!BE$78,IF($Q117=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BF$60,IF($Q117=Lists!$BW$17,Macro!BF$78,IF($Q117=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BG$60,IF($Q117=Lists!$BW$17,Macro!BG$78,IF($Q117=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BH$60,IF($Q117=Lists!$BW$17,Macro!BH$78,IF($Q117=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BI$60,IF($Q117=Lists!$BW$17,Macro!BI$78,IF($Q117=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BJ$60,IF($Q117=Lists!$BW$17,Macro!BJ$78,IF($Q117=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BK$60,IF($Q117=Lists!$BW$17,Macro!BK$78,IF($Q117=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BL$60,IF($Q117=Lists!$BW$17,Macro!BL$78,IF($Q117=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BM$60,IF($Q117=Lists!$BW$17,Macro!BM$78,IF($Q117=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BN$60,IF($Q117=Lists!$BW$17,Macro!BN$78,IF($Q117=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BO$60,IF($Q117=Lists!$BW$17,Macro!BO$78,IF($Q117=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BP$60,IF($Q117=Lists!$BW$17,Macro!BP$78,IF($Q117=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BQ$60,IF($Q117=Lists!$BW$17,Macro!BQ$78,IF($Q117=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BR$60,IF($Q117=Lists!$BW$17,Macro!BR$78,IF($Q117=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BS$60,IF($Q117=Lists!$BW$17,Macro!BS$78,IF($Q117=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BT$60,IF($Q117=Lists!$BW$17,Macro!BT$78,IF($Q117=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BU$60,IF($Q117=Lists!$BW$17,Macro!BU$78,IF($Q117=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BV$60,IF($Q117=Lists!$BW$17,Macro!BV$78,IF($Q117=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BW$60,IF($Q117=Lists!$BW$17,Macro!BW$78,IF($Q117=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BX$60,IF($Q117=Lists!$BW$17,Macro!BX$78,IF($Q117=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BY$60,IF($Q117=Lists!$BW$17,Macro!BY$78,IF($Q117=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BZ$60,IF($Q117=Lists!$BW$17,Macro!BZ$78,IF($Q117=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!CA$60,IF($Q117=Lists!$BW$17,Macro!CA$78,IF($Q117=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!CB$60,IF($Q117=Lists!$BW$17,Macro!CB$78,IF($Q117=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!CC$60,IF($Q117=Lists!$BW$17,Macro!CC$78,IF($Q117=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!CD$60,IF($Q117=Lists!$BW$17,Macro!CD$78,IF($Q117=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!CE$60,IF($Q117=Lists!$BW$17,Macro!CE$78,IF($Q117=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!CF$60,IF($Q117=Lists!$BW$17,Macro!CF$78,IF($Q117=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!CG$60,IF($Q117=Lists!$BW$17,Macro!CG$78,IF($Q117=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!CH$60,IF($Q117=Lists!$BW$17,Macro!CH$78,IF($Q117=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!CI$60,IF($Q117=Lists!$BW$17,Macro!CI$78,IF($Q117=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":118},null,null,null,null,null,{"$f":"IF($R118=\"^\",IF(COUNTIF(Lists!$13:$13,H118)=1,0,1),0)","v":0},{"$f":"H116","v":"Налоги на внеоборотные активы"},{"$f":"Items!AU17","v":"Градостроительное планирование"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*",null,"^",{"$f":"IF(G118<>0,1,IF(OR($Q118=\"\",$Q118=0),0,IF($R118=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H118))),$Q118)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AA$60,IF($Q118=Lists!$BW$17,Macro!AA$78,IF($Q118=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AB$60,IF($Q118=Lists!$BW$17,Macro!AB$78,IF($Q118=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AC$60,IF($Q118=Lists!$BW$17,Macro!AC$78,IF($Q118=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AD$60,IF($Q118=Lists!$BW$17,Macro!AD$78,IF($Q118=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AE$60,IF($Q118=Lists!$BW$17,Macro!AE$78,IF($Q118=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AF$60,IF($Q118=Lists!$BW$17,Macro!AF$78,IF($Q118=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AG$60,IF($Q118=Lists!$BW$17,Macro!AG$78,IF($Q118=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AH$60,IF($Q118=Lists!$BW$17,Macro!AH$78,IF($Q118=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AI$60,IF($Q118=Lists!$BW$17,Macro!AI$78,IF($Q118=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AJ$60,IF($Q118=Lists!$BW$17,Macro!AJ$78,IF($Q118=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AK$60,IF($Q118=Lists!$BW$17,Macro!AK$78,IF($Q118=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AL$60,IF($Q118=Lists!$BW$17,Macro!AL$78,IF($Q118=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AM$60,IF($Q118=Lists!$BW$17,Macro!AM$78,IF($Q118=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AN$60,IF($Q118=Lists!$BW$17,Macro!AN$78,IF($Q118=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AO$60,IF($Q118=Lists!$BW$17,Macro!AO$78,IF($Q118=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AP$60,IF($Q118=Lists!$BW$17,Macro!AP$78,IF($Q118=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AQ$60,IF($Q118=Lists!$BW$17,Macro!AQ$78,IF($Q118=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AR$60,IF($Q118=Lists!$BW$17,Macro!AR$78,IF($Q118=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AS$60,IF($Q118=Lists!$BW$17,Macro!AS$78,IF($Q118=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AT$60,IF($Q118=Lists!$BW$17,Macro!AT$78,IF($Q118=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AU$60,IF($Q118=Lists!$BW$17,Macro!AU$78,IF($Q118=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AV$60,IF($Q118=Lists!$BW$17,Macro!AV$78,IF($Q118=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AW$60,IF($Q118=Lists!$BW$17,Macro!AW$78,IF($Q118=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AX$60,IF($Q118=Lists!$BW$17,Macro!AX$78,IF($Q118=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AY$60,IF($Q118=Lists!$BW$17,Macro!AY$78,IF($Q118=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AZ$60,IF($Q118=Lists!$BW$17,Macro!AZ$78,IF($Q118=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BA$60,IF($Q118=Lists!$BW$17,Macro!BA$78,IF($Q118=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BB$60,IF($Q118=Lists!$BW$17,Macro!BB$78,IF($Q118=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BC$60,IF($Q118=Lists!$BW$17,Macro!BC$78,IF($Q118=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BD$60,IF($Q118=Lists!$BW$17,Macro!BD$78,IF($Q118=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BE$60,IF($Q118=Lists!$BW$17,Macro!BE$78,IF($Q118=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BF$60,IF($Q118=Lists!$BW$17,Macro!BF$78,IF($Q118=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BG$60,IF($Q118=Lists!$BW$17,Macro!BG$78,IF($Q118=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BH$60,IF($Q118=Lists!$BW$17,Macro!BH$78,IF($Q118=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BI$60,IF($Q118=Lists!$BW$17,Macro!BI$78,IF($Q118=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BJ$60,IF($Q118=Lists!$BW$17,Macro!BJ$78,IF($Q118=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BK$60,IF($Q118=Lists!$BW$17,Macro!BK$78,IF($Q118=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BL$60,IF($Q118=Lists!$BW$17,Macro!BL$78,IF($Q118=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BM$60,IF($Q118=Lists!$BW$17,Macro!BM$78,IF($Q118=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BN$60,IF($Q118=Lists!$BW$17,Macro!BN$78,IF($Q118=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BO$60,IF($Q118=Lists!$BW$17,Macro!BO$78,IF($Q118=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BP$60,IF($Q118=Lists!$BW$17,Macro!BP$78,IF($Q118=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BQ$60,IF($Q118=Lists!$BW$17,Macro!BQ$78,IF($Q118=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BR$60,IF($Q118=Lists!$BW$17,Macro!BR$78,IF($Q118=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BS$60,IF($Q118=Lists!$BW$17,Macro!BS$78,IF($Q118=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BT$60,IF($Q118=Lists!$BW$17,Macro!BT$78,IF($Q118=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BU$60,IF($Q118=Lists!$BW$17,Macro!BU$78,IF($Q118=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BV$60,IF($Q118=Lists!$BW$17,Macro!BV$78,IF($Q118=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BW$60,IF($Q118=Lists!$BW$17,Macro!BW$78,IF($Q118=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BX$60,IF($Q118=Lists!$BW$17,Macro!BX$78,IF($Q118=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BY$60,IF($Q118=Lists!$BW$17,Macro!BY$78,IF($Q118=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BZ$60,IF($Q118=Lists!$BW$17,Macro!BZ$78,IF($Q118=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!CA$60,IF($Q118=Lists!$BW$17,Macro!CA$78,IF($Q118=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!CB$60,IF($Q118=Lists!$BW$17,Macro!CB$78,IF($Q118=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!CC$60,IF($Q118=Lists!$BW$17,Macro!CC$78,IF($Q118=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!CD$60,IF($Q118=Lists!$BW$17,Macro!CD$78,IF($Q118=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!CE$60,IF($Q118=Lists!$BW$17,Macro!CE$78,IF($Q118=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!CF$60,IF($Q118=Lists!$BW$17,Macro!CF$78,IF($Q118=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!CG$60,IF($Q118=Lists!$BW$17,Macro!CG$78,IF($Q118=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!CH$60,IF($Q118=Lists!$BW$17,Macro!CH$78,IF($Q118=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!CI$60,IF($Q118=Lists!$BW$17,Macro!CI$78,IF($Q118=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":119},null,null,null,null,null,{"$f":"IF($R119=\"^\",IF(COUNTIF(Lists!$13:$13,H119)=1,0,1),0)","v":0},{"$f":"H116","v":"Налоги на внеоборотные активы"},{"$f":"Items!AU18","v":"Разовые капзатраты - 3"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*",null,"^",{"$f":"IF(G119<>0,1,IF(OR($Q119=\"\",$Q119=0),0,IF($R119=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H119))),$Q119)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AA$60,IF($Q119=Lists!$BW$17,Macro!AA$78,IF($Q119=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AB$60,IF($Q119=Lists!$BW$17,Macro!AB$78,IF($Q119=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AC$60,IF($Q119=Lists!$BW$17,Macro!AC$78,IF($Q119=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AD$60,IF($Q119=Lists!$BW$17,Macro!AD$78,IF($Q119=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AE$60,IF($Q119=Lists!$BW$17,Macro!AE$78,IF($Q119=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AF$60,IF($Q119=Lists!$BW$17,Macro!AF$78,IF($Q119=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AG$60,IF($Q119=Lists!$BW$17,Macro!AG$78,IF($Q119=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AH$60,IF($Q119=Lists!$BW$17,Macro!AH$78,IF($Q119=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AI$60,IF($Q119=Lists!$BW$17,Macro!AI$78,IF($Q119=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AJ$60,IF($Q119=Lists!$BW$17,Macro!AJ$78,IF($Q119=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AK$60,IF($Q119=Lists!$BW$17,Macro!AK$78,IF($Q119=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AL$60,IF($Q119=Lists!$BW$17,Macro!AL$78,IF($Q119=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AM$60,IF($Q119=Lists!$BW$17,Macro!AM$78,IF($Q119=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AN$60,IF($Q119=Lists!$BW$17,Macro!AN$78,IF($Q119=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AO$60,IF($Q119=Lists!$BW$17,Macro!AO$78,IF($Q119=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AP$60,IF($Q119=Lists!$BW$17,Macro!AP$78,IF($Q119=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AQ$60,IF($Q119=Lists!$BW$17,Macro!AQ$78,IF($Q119=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AR$60,IF($Q119=Lists!$BW$17,Macro!AR$78,IF($Q119=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AS$60,IF($Q119=Lists!$BW$17,Macro!AS$78,IF($Q119=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AT$60,IF($Q119=Lists!$BW$17,Macro!AT$78,IF($Q119=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AU$60,IF($Q119=Lists!$BW$17,Macro!AU$78,IF($Q119=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AV$60,IF($Q119=Lists!$BW$17,Macro!AV$78,IF($Q119=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AW$60,IF($Q119=Lists!$BW$17,Macro!AW$78,IF($Q119=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AX$60,IF($Q119=Lists!$BW$17,Macro!AX$78,IF($Q119=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AY$60,IF($Q119=Lists!$BW$17,Macro!AY$78,IF($Q119=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AZ$60,IF($Q119=Lists!$BW$17,Macro!AZ$78,IF($Q119=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BA$60,IF($Q119=Lists!$BW$17,Macro!BA$78,IF($Q119=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BB$60,IF($Q119=Lists!$BW$17,Macro!BB$78,IF($Q119=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BC$60,IF($Q119=Lists!$BW$17,Macro!BC$78,IF($Q119=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BD$60,IF($Q119=Lists!$BW$17,Macro!BD$78,IF($Q119=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BE$60,IF($Q119=Lists!$BW$17,Macro!BE$78,IF($Q119=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BF$60,IF($Q119=Lists!$BW$17,Macro!BF$78,IF($Q119=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BG$60,IF($Q119=Lists!$BW$17,Macro!BG$78,IF($Q119=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BH$60,IF($Q119=Lists!$BW$17,Macro!BH$78,IF($Q119=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BI$60,IF($Q119=Lists!$BW$17,Macro!BI$78,IF($Q119=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BJ$60,IF($Q119=Lists!$BW$17,Macro!BJ$78,IF($Q119=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BK$60,IF($Q119=Lists!$BW$17,Macro!BK$78,IF($Q119=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BL$60,IF($Q119=Lists!$BW$17,Macro!BL$78,IF($Q119=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BM$60,IF($Q119=Lists!$BW$17,Macro!BM$78,IF($Q119=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BN$60,IF($Q119=Lists!$BW$17,Macro!BN$78,IF($Q119=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BO$60,IF($Q119=Lists!$BW$17,Macro!BO$78,IF($Q119=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BP$60,IF($Q119=Lists!$BW$17,Macro!BP$78,IF($Q119=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BQ$60,IF($Q119=Lists!$BW$17,Macro!BQ$78,IF($Q119=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BR$60,IF($Q119=Lists!$BW$17,Macro!BR$78,IF($Q119=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BS$60,IF($Q119=Lists!$BW$17,Macro!BS$78,IF($Q119=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BT$60,IF($Q119=Lists!$BW$17,Macro!BT$78,IF($Q119=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BU$60,IF($Q119=Lists!$BW$17,Macro!BU$78,IF($Q119=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BV$60,IF($Q119=Lists!$BW$17,Macro!BV$78,IF($Q119=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BW$60,IF($Q119=Lists!$BW$17,Macro!BW$78,IF($Q119=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BX$60,IF($Q119=Lists!$BW$17,Macro!BX$78,IF($Q119=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BY$60,IF($Q119=Lists!$BW$17,Macro!BY$78,IF($Q119=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BZ$60,IF($Q119=Lists!$BW$17,Macro!BZ$78,IF($Q119=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!CA$60,IF($Q119=Lists!$BW$17,Macro!CA$78,IF($Q119=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!CB$60,IF($Q119=Lists!$BW$17,Macro!CB$78,IF($Q119=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!CC$60,IF($Q119=Lists!$BW$17,Macro!CC$78,IF($Q119=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!CD$60,IF($Q119=Lists!$BW$17,Macro!CD$78,IF($Q119=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!CE$60,IF($Q119=Lists!$BW$17,Macro!CE$78,IF($Q119=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!CF$60,IF($Q119=Lists!$BW$17,Macro!CF$78,IF($Q119=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!CG$60,IF($Q119=Lists!$BW$17,Macro!CG$78,IF($Q119=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!CH$60,IF($Q119=Lists!$BW$17,Macro!CH$78,IF($Q119=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!CI$60,IF($Q119=Lists!$BW$17,Macro!CI$78,IF($Q119=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":120},null,null,null,null,null,{"$f":"IF($R120=\"^\",IF(COUNTIF(Lists!$13:$13,H120)=1,0,1),0)","v":0},{"$f":"H116","v":"Налоги на внеоборотные активы"},{"$f":"Items!AU19","v":"Разовые капзатраты - 4"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*",null,"^",{"$f":"IF(G120<>0,1,IF(OR($Q120=\"\",$Q120=0),0,IF($R120=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H120))),$Q120)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AA$60,IF($Q120=Lists!$BW$17,Macro!AA$78,IF($Q120=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AB$60,IF($Q120=Lists!$BW$17,Macro!AB$78,IF($Q120=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AC$60,IF($Q120=Lists!$BW$17,Macro!AC$78,IF($Q120=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AD$60,IF($Q120=Lists!$BW$17,Macro!AD$78,IF($Q120=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AE$60,IF($Q120=Lists!$BW$17,Macro!AE$78,IF($Q120=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AF$60,IF($Q120=Lists!$BW$17,Macro!AF$78,IF($Q120=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AG$60,IF($Q120=Lists!$BW$17,Macro!AG$78,IF($Q120=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AH$60,IF($Q120=Lists!$BW$17,Macro!AH$78,IF($Q120=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AI$60,IF($Q120=Lists!$BW$17,Macro!AI$78,IF($Q120=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AJ$60,IF($Q120=Lists!$BW$17,Macro!AJ$78,IF($Q120=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AK$60,IF($Q120=Lists!$BW$17,Macro!AK$78,IF($Q120=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AL$60,IF($Q120=Lists!$BW$17,Macro!AL$78,IF($Q120=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AM$60,IF($Q120=Lists!$BW$17,Macro!AM$78,IF($Q120=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AN$60,IF($Q120=Lists!$BW$17,Macro!AN$78,IF($Q120=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AO$60,IF($Q120=Lists!$BW$17,Macro!AO$78,IF($Q120=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AP$60,IF($Q120=Lists!$BW$17,Macro!AP$78,IF($Q120=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AQ$60,IF($Q120=Lists!$BW$17,Macro!AQ$78,IF($Q120=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AR$60,IF($Q120=Lists!$BW$17,Macro!AR$78,IF($Q120=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AS$60,IF($Q120=Lists!$BW$17,Macro!AS$78,IF($Q120=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AT$60,IF($Q120=Lists!$BW$17,Macro!AT$78,IF($Q120=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AU$60,IF($Q120=Lists!$BW$17,Macro!AU$78,IF($Q120=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AV$60,IF($Q120=Lists!$BW$17,Macro!AV$78,IF($Q120=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AW$60,IF($Q120=Lists!$BW$17,Macro!AW$78,IF($Q120=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AX$60,IF($Q120=Lists!$BW$17,Macro!AX$78,IF($Q120=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AY$60,IF($Q120=Lists!$BW$17,Macro!AY$78,IF($Q120=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AZ$60,IF($Q120=Lists!$BW$17,Macro!AZ$78,IF($Q120=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BA$60,IF($Q120=Lists!$BW$17,Macro!BA$78,IF($Q120=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BB$60,IF($Q120=Lists!$BW$17,Macro!BB$78,IF($Q120=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BC$60,IF($Q120=Lists!$BW$17,Macro!BC$78,IF($Q120=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BD$60,IF($Q120=Lists!$BW$17,Macro!BD$78,IF($Q120=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BE$60,IF($Q120=Lists!$BW$17,Macro!BE$78,IF($Q120=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BF$60,IF($Q120=Lists!$BW$17,Macro!BF$78,IF($Q120=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BG$60,IF($Q120=Lists!$BW$17,Macro!BG$78,IF($Q120=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BH$60,IF($Q120=Lists!$BW$17,Macro!BH$78,IF($Q120=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BI$60,IF($Q120=Lists!$BW$17,Macro!BI$78,IF($Q120=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BJ$60,IF($Q120=Lists!$BW$17,Macro!BJ$78,IF($Q120=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BK$60,IF($Q120=Lists!$BW$17,Macro!BK$78,IF($Q120=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BL$60,IF($Q120=Lists!$BW$17,Macro!BL$78,IF($Q120=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BM$60,IF($Q120=Lists!$BW$17,Macro!BM$78,IF($Q120=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BN$60,IF($Q120=Lists!$BW$17,Macro!BN$78,IF($Q120=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BO$60,IF($Q120=Lists!$BW$17,Macro!BO$78,IF($Q120=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BP$60,IF($Q120=Lists!$BW$17,Macro!BP$78,IF($Q120=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BQ$60,IF($Q120=Lists!$BW$17,Macro!BQ$78,IF($Q120=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BR$60,IF($Q120=Lists!$BW$17,Macro!BR$78,IF($Q120=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BS$60,IF($Q120=Lists!$BW$17,Macro!BS$78,IF($Q120=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BT$60,IF($Q120=Lists!$BW$17,Macro!BT$78,IF($Q120=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BU$60,IF($Q120=Lists!$BW$17,Macro!BU$78,IF($Q120=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BV$60,IF($Q120=Lists!$BW$17,Macro!BV$78,IF($Q120=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BW$60,IF($Q120=Lists!$BW$17,Macro!BW$78,IF($Q120=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BX$60,IF($Q120=Lists!$BW$17,Macro!BX$78,IF($Q120=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BY$60,IF($Q120=Lists!$BW$17,Macro!BY$78,IF($Q120=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BZ$60,IF($Q120=Lists!$BW$17,Macro!BZ$78,IF($Q120=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!CA$60,IF($Q120=Lists!$BW$17,Macro!CA$78,IF($Q120=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!CB$60,IF($Q120=Lists!$BW$17,Macro!CB$78,IF($Q120=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!CC$60,IF($Q120=Lists!$BW$17,Macro!CC$78,IF($Q120=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!CD$60,IF($Q120=Lists!$BW$17,Macro!CD$78,IF($Q120=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!CE$60,IF($Q120=Lists!$BW$17,Macro!CE$78,IF($Q120=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!CF$60,IF($Q120=Lists!$BW$17,Macro!CF$78,IF($Q120=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!CG$60,IF($Q120=Lists!$BW$17,Macro!CG$78,IF($Q120=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!CH$60,IF($Q120=Lists!$BW$17,Macro!CH$78,IF($Q120=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!CI$60,IF($Q120=Lists!$BW$17,Macro!CI$78,IF($Q120=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":121},null,null,null,null,null,{"$f":"IF($R121=\"^\",IF(COUNTIF(Lists!$13:$13,H121)=1,0,1),0)","v":0},{"$f":"H116","v":"Налоги на внеоборотные активы"},{"$f":"Items!AU20","v":"Разовые капзатраты - 5"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*",null,"^",{"$f":"IF(G121<>0,1,IF(OR($Q121=\"\",$Q121=0),0,IF($R121=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H121))),$Q121)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AA$60,IF($Q121=Lists!$BW$17,Macro!AA$78,IF($Q121=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AB$60,IF($Q121=Lists!$BW$17,Macro!AB$78,IF($Q121=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AC$60,IF($Q121=Lists!$BW$17,Macro!AC$78,IF($Q121=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AD$60,IF($Q121=Lists!$BW$17,Macro!AD$78,IF($Q121=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AE$60,IF($Q121=Lists!$BW$17,Macro!AE$78,IF($Q121=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AF$60,IF($Q121=Lists!$BW$17,Macro!AF$78,IF($Q121=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AG$60,IF($Q121=Lists!$BW$17,Macro!AG$78,IF($Q121=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AH$60,IF($Q121=Lists!$BW$17,Macro!AH$78,IF($Q121=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AI$60,IF($Q121=Lists!$BW$17,Macro!AI$78,IF($Q121=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AJ$60,IF($Q121=Lists!$BW$17,Macro!AJ$78,IF($Q121=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AK$60,IF($Q121=Lists!$BW$17,Macro!AK$78,IF($Q121=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AL$60,IF($Q121=Lists!$BW$17,Macro!AL$78,IF($Q121=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AM$60,IF($Q121=Lists!$BW$17,Macro!AM$78,IF($Q121=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AN$60,IF($Q121=Lists!$BW$17,Macro!AN$78,IF($Q121=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AO$60,IF($Q121=Lists!$BW$17,Macro!AO$78,IF($Q121=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AP$60,IF($Q121=Lists!$BW$17,Macro!AP$78,IF($Q121=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AQ$60,IF($Q121=Lists!$BW$17,Macro!AQ$78,IF($Q121=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AR$60,IF($Q121=Lists!$BW$17,Macro!AR$78,IF($Q121=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AS$60,IF($Q121=Lists!$BW$17,Macro!AS$78,IF($Q121=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AT$60,IF($Q121=Lists!$BW$17,Macro!AT$78,IF($Q121=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AU$60,IF($Q121=Lists!$BW$17,Macro!AU$78,IF($Q121=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AV$60,IF($Q121=Lists!$BW$17,Macro!AV$78,IF($Q121=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AW$60,IF($Q121=Lists!$BW$17,Macro!AW$78,IF($Q121=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AX$60,IF($Q121=Lists!$BW$17,Macro!AX$78,IF($Q121=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AY$60,IF($Q121=Lists!$BW$17,Macro!AY$78,IF($Q121=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AZ$60,IF($Q121=Lists!$BW$17,Macro!AZ$78,IF($Q121=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BA$60,IF($Q121=Lists!$BW$17,Macro!BA$78,IF($Q121=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BB$60,IF($Q121=Lists!$BW$17,Macro!BB$78,IF($Q121=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BC$60,IF($Q121=Lists!$BW$17,Macro!BC$78,IF($Q121=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BD$60,IF($Q121=Lists!$BW$17,Macro!BD$78,IF($Q121=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BE$60,IF($Q121=Lists!$BW$17,Macro!BE$78,IF($Q121=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BF$60,IF($Q121=Lists!$BW$17,Macro!BF$78,IF($Q121=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BG$60,IF($Q121=Lists!$BW$17,Macro!BG$78,IF($Q121=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BH$60,IF($Q121=Lists!$BW$17,Macro!BH$78,IF($Q121=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BI$60,IF($Q121=Lists!$BW$17,Macro!BI$78,IF($Q121=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BJ$60,IF($Q121=Lists!$BW$17,Macro!BJ$78,IF($Q121=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BK$60,IF($Q121=Lists!$BW$17,Macro!BK$78,IF($Q121=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BL$60,IF($Q121=Lists!$BW$17,Macro!BL$78,IF($Q121=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BM$60,IF($Q121=Lists!$BW$17,Macro!BM$78,IF($Q121=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BN$60,IF($Q121=Lists!$BW$17,Macro!BN$78,IF($Q121=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BO$60,IF($Q121=Lists!$BW$17,Macro!BO$78,IF($Q121=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BP$60,IF($Q121=Lists!$BW$17,Macro!BP$78,IF($Q121=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BQ$60,IF($Q121=Lists!$BW$17,Macro!BQ$78,IF($Q121=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BR$60,IF($Q121=Lists!$BW$17,Macro!BR$78,IF($Q121=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BS$60,IF($Q121=Lists!$BW$17,Macro!BS$78,IF($Q121=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BT$60,IF($Q121=Lists!$BW$17,Macro!BT$78,IF($Q121=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BU$60,IF($Q121=Lists!$BW$17,Macro!BU$78,IF($Q121=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BV$60,IF($Q121=Lists!$BW$17,Macro!BV$78,IF($Q121=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BW$60,IF($Q121=Lists!$BW$17,Macro!BW$78,IF($Q121=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BX$60,IF($Q121=Lists!$BW$17,Macro!BX$78,IF($Q121=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BY$60,IF($Q121=Lists!$BW$17,Macro!BY$78,IF($Q121=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BZ$60,IF($Q121=Lists!$BW$17,Macro!BZ$78,IF($Q121=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!CA$60,IF($Q121=Lists!$BW$17,Macro!CA$78,IF($Q121=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!CB$60,IF($Q121=Lists!$BW$17,Macro!CB$78,IF($Q121=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!CC$60,IF($Q121=Lists!$BW$17,Macro!CC$78,IF($Q121=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!CD$60,IF($Q121=Lists!$BW$17,Macro!CD$78,IF($Q121=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!CE$60,IF($Q121=Lists!$BW$17,Macro!CE$78,IF($Q121=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!CF$60,IF($Q121=Lists!$BW$17,Macro!CF$78,IF($Q121=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!CG$60,IF($Q121=Lists!$BW$17,Macro!CG$78,IF($Q121=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!CH$60,IF($Q121=Lists!$BW$17,Macro!CH$78,IF($Q121=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!CI$60,IF($Q121=Lists!$BW$17,Macro!CI$78,IF($Q121=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":122},null,null,null,null,null,{"$f":"IF($R122=\"^\",IF(COUNTIF(Lists!$13:$13,H122)=1,0,1),0)","v":0},{"$f":"H116","v":"Налоги на внеоборотные активы"},{"$f":"Items!AU21","v":"Разовые капзатраты - 6"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*",null,"^",{"$f":"IF(G122<>0,1,IF(OR($Q122=\"\",$Q122=0),0,IF($R122=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H122))),$Q122)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AA$60,IF($Q122=Lists!$BW$17,Macro!AA$78,IF($Q122=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AB$60,IF($Q122=Lists!$BW$17,Macro!AB$78,IF($Q122=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AC$60,IF($Q122=Lists!$BW$17,Macro!AC$78,IF($Q122=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AD$60,IF($Q122=Lists!$BW$17,Macro!AD$78,IF($Q122=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AE$60,IF($Q122=Lists!$BW$17,Macro!AE$78,IF($Q122=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AF$60,IF($Q122=Lists!$BW$17,Macro!AF$78,IF($Q122=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AG$60,IF($Q122=Lists!$BW$17,Macro!AG$78,IF($Q122=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AH$60,IF($Q122=Lists!$BW$17,Macro!AH$78,IF($Q122=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AI$60,IF($Q122=Lists!$BW$17,Macro!AI$78,IF($Q122=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AJ$60,IF($Q122=Lists!$BW$17,Macro!AJ$78,IF($Q122=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AK$60,IF($Q122=Lists!$BW$17,Macro!AK$78,IF($Q122=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AL$60,IF($Q122=Lists!$BW$17,Macro!AL$78,IF($Q122=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AM$60,IF($Q122=Lists!$BW$17,Macro!AM$78,IF($Q122=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AN$60,IF($Q122=Lists!$BW$17,Macro!AN$78,IF($Q122=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AO$60,IF($Q122=Lists!$BW$17,Macro!AO$78,IF($Q122=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AP$60,IF($Q122=Lists!$BW$17,Macro!AP$78,IF($Q122=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AQ$60,IF($Q122=Lists!$BW$17,Macro!AQ$78,IF($Q122=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AR$60,IF($Q122=Lists!$BW$17,Macro!AR$78,IF($Q122=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AS$60,IF($Q122=Lists!$BW$17,Macro!AS$78,IF($Q122=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AT$60,IF($Q122=Lists!$BW$17,Macro!AT$78,IF($Q122=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AU$60,IF($Q122=Lists!$BW$17,Macro!AU$78,IF($Q122=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AV$60,IF($Q122=Lists!$BW$17,Macro!AV$78,IF($Q122=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AW$60,IF($Q122=Lists!$BW$17,Macro!AW$78,IF($Q122=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AX$60,IF($Q122=Lists!$BW$17,Macro!AX$78,IF($Q122=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AY$60,IF($Q122=Lists!$BW$17,Macro!AY$78,IF($Q122=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AZ$60,IF($Q122=Lists!$BW$17,Macro!AZ$78,IF($Q122=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BA$60,IF($Q122=Lists!$BW$17,Macro!BA$78,IF($Q122=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BB$60,IF($Q122=Lists!$BW$17,Macro!BB$78,IF($Q122=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BC$60,IF($Q122=Lists!$BW$17,Macro!BC$78,IF($Q122=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BD$60,IF($Q122=Lists!$BW$17,Macro!BD$78,IF($Q122=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BE$60,IF($Q122=Lists!$BW$17,Macro!BE$78,IF($Q122=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BF$60,IF($Q122=Lists!$BW$17,Macro!BF$78,IF($Q122=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BG$60,IF($Q122=Lists!$BW$17,Macro!BG$78,IF($Q122=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BH$60,IF($Q122=Lists!$BW$17,Macro!BH$78,IF($Q122=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BI$60,IF($Q122=Lists!$BW$17,Macro!BI$78,IF($Q122=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BJ$60,IF($Q122=Lists!$BW$17,Macro!BJ$78,IF($Q122=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BK$60,IF($Q122=Lists!$BW$17,Macro!BK$78,IF($Q122=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BL$60,IF($Q122=Lists!$BW$17,Macro!BL$78,IF($Q122=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BM$60,IF($Q122=Lists!$BW$17,Macro!BM$78,IF($Q122=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BN$60,IF($Q122=Lists!$BW$17,Macro!BN$78,IF($Q122=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BO$60,IF($Q122=Lists!$BW$17,Macro!BO$78,IF($Q122=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BP$60,IF($Q122=Lists!$BW$17,Macro!BP$78,IF($Q122=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BQ$60,IF($Q122=Lists!$BW$17,Macro!BQ$78,IF($Q122=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BR$60,IF($Q122=Lists!$BW$17,Macro!BR$78,IF($Q122=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BS$60,IF($Q122=Lists!$BW$17,Macro!BS$78,IF($Q122=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BT$60,IF($Q122=Lists!$BW$17,Macro!BT$78,IF($Q122=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BU$60,IF($Q122=Lists!$BW$17,Macro!BU$78,IF($Q122=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BV$60,IF($Q122=Lists!$BW$17,Macro!BV$78,IF($Q122=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BW$60,IF($Q122=Lists!$BW$17,Macro!BW$78,IF($Q122=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BX$60,IF($Q122=Lists!$BW$17,Macro!BX$78,IF($Q122=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BY$60,IF($Q122=Lists!$BW$17,Macro!BY$78,IF($Q122=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BZ$60,IF($Q122=Lists!$BW$17,Macro!BZ$78,IF($Q122=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!CA$60,IF($Q122=Lists!$BW$17,Macro!CA$78,IF($Q122=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!CB$60,IF($Q122=Lists!$BW$17,Macro!CB$78,IF($Q122=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!CC$60,IF($Q122=Lists!$BW$17,Macro!CC$78,IF($Q122=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!CD$60,IF($Q122=Lists!$BW$17,Macro!CD$78,IF($Q122=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!CE$60,IF($Q122=Lists!$BW$17,Macro!CE$78,IF($Q122=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!CF$60,IF($Q122=Lists!$BW$17,Macro!CF$78,IF($Q122=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!CG$60,IF($Q122=Lists!$BW$17,Macro!CG$78,IF($Q122=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!CH$60,IF($Q122=Lists!$BW$17,Macro!CH$78,IF($Q122=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!CI$60,IF($Q122=Lists!$BW$17,Macro!CI$78,IF($Q122=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":123},null,null,null,null,null,{"$f":"IF($R123=\"^\",IF(COUNTIF(Lists!$13:$13,H123)=1,0,1),0)","v":0},{"$f":"H116","v":"Налоги на внеоборотные активы"},{"$f":"Items!AU22","v":"Разовые капзатраты - 7"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*",null,"^",{"$f":"IF(G123<>0,1,IF(OR($Q123=\"\",$Q123=0),0,IF($R123=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H123))),$Q123)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AA$60,IF($Q123=Lists!$BW$17,Macro!AA$78,IF($Q123=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AB$60,IF($Q123=Lists!$BW$17,Macro!AB$78,IF($Q123=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AC$60,IF($Q123=Lists!$BW$17,Macro!AC$78,IF($Q123=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AD$60,IF($Q123=Lists!$BW$17,Macro!AD$78,IF($Q123=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AE$60,IF($Q123=Lists!$BW$17,Macro!AE$78,IF($Q123=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AF$60,IF($Q123=Lists!$BW$17,Macro!AF$78,IF($Q123=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AG$60,IF($Q123=Lists!$BW$17,Macro!AG$78,IF($Q123=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AH$60,IF($Q123=Lists!$BW$17,Macro!AH$78,IF($Q123=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AI$60,IF($Q123=Lists!$BW$17,Macro!AI$78,IF($Q123=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AJ$60,IF($Q123=Lists!$BW$17,Macro!AJ$78,IF($Q123=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AK$60,IF($Q123=Lists!$BW$17,Macro!AK$78,IF($Q123=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AL$60,IF($Q123=Lists!$BW$17,Macro!AL$78,IF($Q123=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AM$60,IF($Q123=Lists!$BW$17,Macro!AM$78,IF($Q123=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AN$60,IF($Q123=Lists!$BW$17,Macro!AN$78,IF($Q123=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AO$60,IF($Q123=Lists!$BW$17,Macro!AO$78,IF($Q123=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AP$60,IF($Q123=Lists!$BW$17,Macro!AP$78,IF($Q123=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AQ$60,IF($Q123=Lists!$BW$17,Macro!AQ$78,IF($Q123=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AR$60,IF($Q123=Lists!$BW$17,Macro!AR$78,IF($Q123=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AS$60,IF($Q123=Lists!$BW$17,Macro!AS$78,IF($Q123=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AT$60,IF($Q123=Lists!$BW$17,Macro!AT$78,IF($Q123=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AU$60,IF($Q123=Lists!$BW$17,Macro!AU$78,IF($Q123=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AV$60,IF($Q123=Lists!$BW$17,Macro!AV$78,IF($Q123=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AW$60,IF($Q123=Lists!$BW$17,Macro!AW$78,IF($Q123=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AX$60,IF($Q123=Lists!$BW$17,Macro!AX$78,IF($Q123=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AY$60,IF($Q123=Lists!$BW$17,Macro!AY$78,IF($Q123=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AZ$60,IF($Q123=Lists!$BW$17,Macro!AZ$78,IF($Q123=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BA$60,IF($Q123=Lists!$BW$17,Macro!BA$78,IF($Q123=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BB$60,IF($Q123=Lists!$BW$17,Macro!BB$78,IF($Q123=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BC$60,IF($Q123=Lists!$BW$17,Macro!BC$78,IF($Q123=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BD$60,IF($Q123=Lists!$BW$17,Macro!BD$78,IF($Q123=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BE$60,IF($Q123=Lists!$BW$17,Macro!BE$78,IF($Q123=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BF$60,IF($Q123=Lists!$BW$17,Macro!BF$78,IF($Q123=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BG$60,IF($Q123=Lists!$BW$17,Macro!BG$78,IF($Q123=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BH$60,IF($Q123=Lists!$BW$17,Macro!BH$78,IF($Q123=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BI$60,IF($Q123=Lists!$BW$17,Macro!BI$78,IF($Q123=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BJ$60,IF($Q123=Lists!$BW$17,Macro!BJ$78,IF($Q123=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BK$60,IF($Q123=Lists!$BW$17,Macro!BK$78,IF($Q123=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BL$60,IF($Q123=Lists!$BW$17,Macro!BL$78,IF($Q123=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BM$60,IF($Q123=Lists!$BW$17,Macro!BM$78,IF($Q123=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BN$60,IF($Q123=Lists!$BW$17,Macro!BN$78,IF($Q123=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BO$60,IF($Q123=Lists!$BW$17,Macro!BO$78,IF($Q123=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BP$60,IF($Q123=Lists!$BW$17,Macro!BP$78,IF($Q123=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BQ$60,IF($Q123=Lists!$BW$17,Macro!BQ$78,IF($Q123=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BR$60,IF($Q123=Lists!$BW$17,Macro!BR$78,IF($Q123=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BS$60,IF($Q123=Lists!$BW$17,Macro!BS$78,IF($Q123=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BT$60,IF($Q123=Lists!$BW$17,Macro!BT$78,IF($Q123=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BU$60,IF($Q123=Lists!$BW$17,Macro!BU$78,IF($Q123=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BV$60,IF($Q123=Lists!$BW$17,Macro!BV$78,IF($Q123=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BW$60,IF($Q123=Lists!$BW$17,Macro!BW$78,IF($Q123=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BX$60,IF($Q123=Lists!$BW$17,Macro!BX$78,IF($Q123=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BY$60,IF($Q123=Lists!$BW$17,Macro!BY$78,IF($Q123=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BZ$60,IF($Q123=Lists!$BW$17,Macro!BZ$78,IF($Q123=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!CA$60,IF($Q123=Lists!$BW$17,Macro!CA$78,IF($Q123=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!CB$60,IF($Q123=Lists!$BW$17,Macro!CB$78,IF($Q123=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!CC$60,IF($Q123=Lists!$BW$17,Macro!CC$78,IF($Q123=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!CD$60,IF($Q123=Lists!$BW$17,Macro!CD$78,IF($Q123=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!CE$60,IF($Q123=Lists!$BW$17,Macro!CE$78,IF($Q123=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!CF$60,IF($Q123=Lists!$BW$17,Macro!CF$78,IF($Q123=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!CG$60,IF($Q123=Lists!$BW$17,Macro!CG$78,IF($Q123=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!CH$60,IF($Q123=Lists!$BW$17,Macro!CH$78,IF($Q123=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!CI$60,IF($Q123=Lists!$BW$17,Macro!CI$78,IF($Q123=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":124},null,null,null,null,null,{"$f":"IF($R124=\"^\",IF(COUNTIF(Lists!$13:$13,H124)=1,0,1),0)","v":0},{"$f":"H116","v":"Налоги на внеоборотные активы"},{"$f":"Items!AU23","v":"Разовые капзатраты - 8"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*",null,"^",{"$f":"IF(G124<>0,1,IF(OR($Q124=\"\",$Q124=0),0,IF($R124=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H124))),$Q124)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AA$60,IF($Q124=Lists!$BW$17,Macro!AA$78,IF($Q124=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AB$60,IF($Q124=Lists!$BW$17,Macro!AB$78,IF($Q124=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AC$60,IF($Q124=Lists!$BW$17,Macro!AC$78,IF($Q124=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AD$60,IF($Q124=Lists!$BW$17,Macro!AD$78,IF($Q124=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AE$60,IF($Q124=Lists!$BW$17,Macro!AE$78,IF($Q124=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AF$60,IF($Q124=Lists!$BW$17,Macro!AF$78,IF($Q124=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AG$60,IF($Q124=Lists!$BW$17,Macro!AG$78,IF($Q124=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AH$60,IF($Q124=Lists!$BW$17,Macro!AH$78,IF($Q124=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AI$60,IF($Q124=Lists!$BW$17,Macro!AI$78,IF($Q124=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AJ$60,IF($Q124=Lists!$BW$17,Macro!AJ$78,IF($Q124=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AK$60,IF($Q124=Lists!$BW$17,Macro!AK$78,IF($Q124=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AL$60,IF($Q124=Lists!$BW$17,Macro!AL$78,IF($Q124=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AM$60,IF($Q124=Lists!$BW$17,Macro!AM$78,IF($Q124=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AN$60,IF($Q124=Lists!$BW$17,Macro!AN$78,IF($Q124=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AO$60,IF($Q124=Lists!$BW$17,Macro!AO$78,IF($Q124=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AP$60,IF($Q124=Lists!$BW$17,Macro!AP$78,IF($Q124=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AQ$60,IF($Q124=Lists!$BW$17,Macro!AQ$78,IF($Q124=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AR$60,IF($Q124=Lists!$BW$17,Macro!AR$78,IF($Q124=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AS$60,IF($Q124=Lists!$BW$17,Macro!AS$78,IF($Q124=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AT$60,IF($Q124=Lists!$BW$17,Macro!AT$78,IF($Q124=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AU$60,IF($Q124=Lists!$BW$17,Macro!AU$78,IF($Q124=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AV$60,IF($Q124=Lists!$BW$17,Macro!AV$78,IF($Q124=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AW$60,IF($Q124=Lists!$BW$17,Macro!AW$78,IF($Q124=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AX$60,IF($Q124=Lists!$BW$17,Macro!AX$78,IF($Q124=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AY$60,IF($Q124=Lists!$BW$17,Macro!AY$78,IF($Q124=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AZ$60,IF($Q124=Lists!$BW$17,Macro!AZ$78,IF($Q124=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BA$60,IF($Q124=Lists!$BW$17,Macro!BA$78,IF($Q124=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BB$60,IF($Q124=Lists!$BW$17,Macro!BB$78,IF($Q124=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BC$60,IF($Q124=Lists!$BW$17,Macro!BC$78,IF($Q124=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BD$60,IF($Q124=Lists!$BW$17,Macro!BD$78,IF($Q124=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BE$60,IF($Q124=Lists!$BW$17,Macro!BE$78,IF($Q124=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BF$60,IF($Q124=Lists!$BW$17,Macro!BF$78,IF($Q124=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BG$60,IF($Q124=Lists!$BW$17,Macro!BG$78,IF($Q124=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BH$60,IF($Q124=Lists!$BW$17,Macro!BH$78,IF($Q124=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BI$60,IF($Q124=Lists!$BW$17,Macro!BI$78,IF($Q124=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BJ$60,IF($Q124=Lists!$BW$17,Macro!BJ$78,IF($Q124=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BK$60,IF($Q124=Lists!$BW$17,Macro!BK$78,IF($Q124=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BL$60,IF($Q124=Lists!$BW$17,Macro!BL$78,IF($Q124=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BM$60,IF($Q124=Lists!$BW$17,Macro!BM$78,IF($Q124=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BN$60,IF($Q124=Lists!$BW$17,Macro!BN$78,IF($Q124=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BO$60,IF($Q124=Lists!$BW$17,Macro!BO$78,IF($Q124=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BP$60,IF($Q124=Lists!$BW$17,Macro!BP$78,IF($Q124=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BQ$60,IF($Q124=Lists!$BW$17,Macro!BQ$78,IF($Q124=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BR$60,IF($Q124=Lists!$BW$17,Macro!BR$78,IF($Q124=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BS$60,IF($Q124=Lists!$BW$17,Macro!BS$78,IF($Q124=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BT$60,IF($Q124=Lists!$BW$17,Macro!BT$78,IF($Q124=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BU$60,IF($Q124=Lists!$BW$17,Macro!BU$78,IF($Q124=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BV$60,IF($Q124=Lists!$BW$17,Macro!BV$78,IF($Q124=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BW$60,IF($Q124=Lists!$BW$17,Macro!BW$78,IF($Q124=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BX$60,IF($Q124=Lists!$BW$17,Macro!BX$78,IF($Q124=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BY$60,IF($Q124=Lists!$BW$17,Macro!BY$78,IF($Q124=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BZ$60,IF($Q124=Lists!$BW$17,Macro!BZ$78,IF($Q124=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!CA$60,IF($Q124=Lists!$BW$17,Macro!CA$78,IF($Q124=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!CB$60,IF($Q124=Lists!$BW$17,Macro!CB$78,IF($Q124=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!CC$60,IF($Q124=Lists!$BW$17,Macro!CC$78,IF($Q124=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!CD$60,IF($Q124=Lists!$BW$17,Macro!CD$78,IF($Q124=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!CE$60,IF($Q124=Lists!$BW$17,Macro!CE$78,IF($Q124=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!CF$60,IF($Q124=Lists!$BW$17,Macro!CF$78,IF($Q124=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!CG$60,IF($Q124=Lists!$BW$17,Macro!CG$78,IF($Q124=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!CH$60,IF($Q124=Lists!$BW$17,Macro!CH$78,IF($Q124=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!CI$60,IF($Q124=Lists!$BW$17,Macro!CI$78,IF($Q124=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":125},null,null,null,null,null,{"$f":"IF($R125=\"^\",IF(COUNTIF(Lists!$13:$13,H125)=1,0,1),0)","v":0},{"$f":"H116","v":"Налоги на внеоборотные активы"},{"$f":"Items!AU24","v":"Разовые капзатраты - 9"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*",null,"^",{"$f":"IF(G125<>0,1,IF(OR($Q125=\"\",$Q125=0),0,IF($R125=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H125))),$Q125)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AA$60,IF($Q125=Lists!$BW$17,Macro!AA$78,IF($Q125=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AB$60,IF($Q125=Lists!$BW$17,Macro!AB$78,IF($Q125=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AC$60,IF($Q125=Lists!$BW$17,Macro!AC$78,IF($Q125=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AD$60,IF($Q125=Lists!$BW$17,Macro!AD$78,IF($Q125=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AE$60,IF($Q125=Lists!$BW$17,Macro!AE$78,IF($Q125=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AF$60,IF($Q125=Lists!$BW$17,Macro!AF$78,IF($Q125=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AG$60,IF($Q125=Lists!$BW$17,Macro!AG$78,IF($Q125=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AH$60,IF($Q125=Lists!$BW$17,Macro!AH$78,IF($Q125=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AI$60,IF($Q125=Lists!$BW$17,Macro!AI$78,IF($Q125=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AJ$60,IF($Q125=Lists!$BW$17,Macro!AJ$78,IF($Q125=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AK$60,IF($Q125=Lists!$BW$17,Macro!AK$78,IF($Q125=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AL$60,IF($Q125=Lists!$BW$17,Macro!AL$78,IF($Q125=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AM$60,IF($Q125=Lists!$BW$17,Macro!AM$78,IF($Q125=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AN$60,IF($Q125=Lists!$BW$17,Macro!AN$78,IF($Q125=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AO$60,IF($Q125=Lists!$BW$17,Macro!AO$78,IF($Q125=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AP$60,IF($Q125=Lists!$BW$17,Macro!AP$78,IF($Q125=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AQ$60,IF($Q125=Lists!$BW$17,Macro!AQ$78,IF($Q125=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AR$60,IF($Q125=Lists!$BW$17,Macro!AR$78,IF($Q125=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AS$60,IF($Q125=Lists!$BW$17,Macro!AS$78,IF($Q125=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AT$60,IF($Q125=Lists!$BW$17,Macro!AT$78,IF($Q125=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AU$60,IF($Q125=Lists!$BW$17,Macro!AU$78,IF($Q125=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AV$60,IF($Q125=Lists!$BW$17,Macro!AV$78,IF($Q125=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AW$60,IF($Q125=Lists!$BW$17,Macro!AW$78,IF($Q125=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AX$60,IF($Q125=Lists!$BW$17,Macro!AX$78,IF($Q125=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AY$60,IF($Q125=Lists!$BW$17,Macro!AY$78,IF($Q125=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AZ$60,IF($Q125=Lists!$BW$17,Macro!AZ$78,IF($Q125=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BA$60,IF($Q125=Lists!$BW$17,Macro!BA$78,IF($Q125=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BB$60,IF($Q125=Lists!$BW$17,Macro!BB$78,IF($Q125=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BC$60,IF($Q125=Lists!$BW$17,Macro!BC$78,IF($Q125=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BD$60,IF($Q125=Lists!$BW$17,Macro!BD$78,IF($Q125=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BE$60,IF($Q125=Lists!$BW$17,Macro!BE$78,IF($Q125=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BF$60,IF($Q125=Lists!$BW$17,Macro!BF$78,IF($Q125=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BG$60,IF($Q125=Lists!$BW$17,Macro!BG$78,IF($Q125=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BH$60,IF($Q125=Lists!$BW$17,Macro!BH$78,IF($Q125=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BI$60,IF($Q125=Lists!$BW$17,Macro!BI$78,IF($Q125=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BJ$60,IF($Q125=Lists!$BW$17,Macro!BJ$78,IF($Q125=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BK$60,IF($Q125=Lists!$BW$17,Macro!BK$78,IF($Q125=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BL$60,IF($Q125=Lists!$BW$17,Macro!BL$78,IF($Q125=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BM$60,IF($Q125=Lists!$BW$17,Macro!BM$78,IF($Q125=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BN$60,IF($Q125=Lists!$BW$17,Macro!BN$78,IF($Q125=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BO$60,IF($Q125=Lists!$BW$17,Macro!BO$78,IF($Q125=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BP$60,IF($Q125=Lists!$BW$17,Macro!BP$78,IF($Q125=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BQ$60,IF($Q125=Lists!$BW$17,Macro!BQ$78,IF($Q125=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BR$60,IF($Q125=Lists!$BW$17,Macro!BR$78,IF($Q125=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BS$60,IF($Q125=Lists!$BW$17,Macro!BS$78,IF($Q125=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BT$60,IF($Q125=Lists!$BW$17,Macro!BT$78,IF($Q125=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BU$60,IF($Q125=Lists!$BW$17,Macro!BU$78,IF($Q125=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BV$60,IF($Q125=Lists!$BW$17,Macro!BV$78,IF($Q125=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BW$60,IF($Q125=Lists!$BW$17,Macro!BW$78,IF($Q125=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BX$60,IF($Q125=Lists!$BW$17,Macro!BX$78,IF($Q125=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BY$60,IF($Q125=Lists!$BW$17,Macro!BY$78,IF($Q125=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BZ$60,IF($Q125=Lists!$BW$17,Macro!BZ$78,IF($Q125=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!CA$60,IF($Q125=Lists!$BW$17,Macro!CA$78,IF($Q125=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!CB$60,IF($Q125=Lists!$BW$17,Macro!CB$78,IF($Q125=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!CC$60,IF($Q125=Lists!$BW$17,Macro!CC$78,IF($Q125=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!CD$60,IF($Q125=Lists!$BW$17,Macro!CD$78,IF($Q125=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!CE$60,IF($Q125=Lists!$BW$17,Macro!CE$78,IF($Q125=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!CF$60,IF($Q125=Lists!$BW$17,Macro!CF$78,IF($Q125=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!CG$60,IF($Q125=Lists!$BW$17,Macro!CG$78,IF($Q125=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!CH$60,IF($Q125=Lists!$BW$17,Macro!CH$78,IF($Q125=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!CI$60,IF($Q125=Lists!$BW$17,Macro!CI$78,IF($Q125=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":126},null,null,null,null,null,{"$f":"IF($R126=\"^\",IF(COUNTIF(Lists!$13:$13,H126)=1,0,1),0)","v":0},{"$f":"H116","v":"Налоги на внеоборотные активы"},{"$f":"Items!AU25","v":"Разовые капзатраты - 10"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*",null,"^",{"$f":"IF(G126<>0,1,IF(OR($Q126=\"\",$Q126=0),0,IF($R126=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H126))),$Q126)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AA$60,IF($Q126=Lists!$BW$17,Macro!AA$78,IF($Q126=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AB$60,IF($Q126=Lists!$BW$17,Macro!AB$78,IF($Q126=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AC$60,IF($Q126=Lists!$BW$17,Macro!AC$78,IF($Q126=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AD$60,IF($Q126=Lists!$BW$17,Macro!AD$78,IF($Q126=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AE$60,IF($Q126=Lists!$BW$17,Macro!AE$78,IF($Q126=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AF$60,IF($Q126=Lists!$BW$17,Macro!AF$78,IF($Q126=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AG$60,IF($Q126=Lists!$BW$17,Macro!AG$78,IF($Q126=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AH$60,IF($Q126=Lists!$BW$17,Macro!AH$78,IF($Q126=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AI$60,IF($Q126=Lists!$BW$17,Macro!AI$78,IF($Q126=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AJ$60,IF($Q126=Lists!$BW$17,Macro!AJ$78,IF($Q126=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AK$60,IF($Q126=Lists!$BW$17,Macro!AK$78,IF($Q126=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AL$60,IF($Q126=Lists!$BW$17,Macro!AL$78,IF($Q126=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AM$60,IF($Q126=Lists!$BW$17,Macro!AM$78,IF($Q126=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AN$60,IF($Q126=Lists!$BW$17,Macro!AN$78,IF($Q126=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AO$60,IF($Q126=Lists!$BW$17,Macro!AO$78,IF($Q126=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AP$60,IF($Q126=Lists!$BW$17,Macro!AP$78,IF($Q126=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AQ$60,IF($Q126=Lists!$BW$17,Macro!AQ$78,IF($Q126=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AR$60,IF($Q126=Lists!$BW$17,Macro!AR$78,IF($Q126=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AS$60,IF($Q126=Lists!$BW$17,Macro!AS$78,IF($Q126=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AT$60,IF($Q126=Lists!$BW$17,Macro!AT$78,IF($Q126=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AU$60,IF($Q126=Lists!$BW$17,Macro!AU$78,IF($Q126=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AV$60,IF($Q126=Lists!$BW$17,Macro!AV$78,IF($Q126=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AW$60,IF($Q126=Lists!$BW$17,Macro!AW$78,IF($Q126=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AX$60,IF($Q126=Lists!$BW$17,Macro!AX$78,IF($Q126=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AY$60,IF($Q126=Lists!$BW$17,Macro!AY$78,IF($Q126=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AZ$60,IF($Q126=Lists!$BW$17,Macro!AZ$78,IF($Q126=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BA$60,IF($Q126=Lists!$BW$17,Macro!BA$78,IF($Q126=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BB$60,IF($Q126=Lists!$BW$17,Macro!BB$78,IF($Q126=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BC$60,IF($Q126=Lists!$BW$17,Macro!BC$78,IF($Q126=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BD$60,IF($Q126=Lists!$BW$17,Macro!BD$78,IF($Q126=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BE$60,IF($Q126=Lists!$BW$17,Macro!BE$78,IF($Q126=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BF$60,IF($Q126=Lists!$BW$17,Macro!BF$78,IF($Q126=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BG$60,IF($Q126=Lists!$BW$17,Macro!BG$78,IF($Q126=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BH$60,IF($Q126=Lists!$BW$17,Macro!BH$78,IF($Q126=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BI$60,IF($Q126=Lists!$BW$17,Macro!BI$78,IF($Q126=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BJ$60,IF($Q126=Lists!$BW$17,Macro!BJ$78,IF($Q126=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BK$60,IF($Q126=Lists!$BW$17,Macro!BK$78,IF($Q126=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BL$60,IF($Q126=Lists!$BW$17,Macro!BL$78,IF($Q126=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BM$60,IF($Q126=Lists!$BW$17,Macro!BM$78,IF($Q126=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BN$60,IF($Q126=Lists!$BW$17,Macro!BN$78,IF($Q126=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BO$60,IF($Q126=Lists!$BW$17,Macro!BO$78,IF($Q126=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BP$60,IF($Q126=Lists!$BW$17,Macro!BP$78,IF($Q126=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BQ$60,IF($Q126=Lists!$BW$17,Macro!BQ$78,IF($Q126=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BR$60,IF($Q126=Lists!$BW$17,Macro!BR$78,IF($Q126=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BS$60,IF($Q126=Lists!$BW$17,Macro!BS$78,IF($Q126=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BT$60,IF($Q126=Lists!$BW$17,Macro!BT$78,IF($Q126=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BU$60,IF($Q126=Lists!$BW$17,Macro!BU$78,IF($Q126=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BV$60,IF($Q126=Lists!$BW$17,Macro!BV$78,IF($Q126=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BW$60,IF($Q126=Lists!$BW$17,Macro!BW$78,IF($Q126=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BX$60,IF($Q126=Lists!$BW$17,Macro!BX$78,IF($Q126=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BY$60,IF($Q126=Lists!$BW$17,Macro!BY$78,IF($Q126=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BZ$60,IF($Q126=Lists!$BW$17,Macro!BZ$78,IF($Q126=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!CA$60,IF($Q126=Lists!$BW$17,Macro!CA$78,IF($Q126=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!CB$60,IF($Q126=Lists!$BW$17,Macro!CB$78,IF($Q126=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!CC$60,IF($Q126=Lists!$BW$17,Macro!CC$78,IF($Q126=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!CD$60,IF($Q126=Lists!$BW$17,Macro!CD$78,IF($Q126=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!CE$60,IF($Q126=Lists!$BW$17,Macro!CE$78,IF($Q126=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!CF$60,IF($Q126=Lists!$BW$17,Macro!CF$78,IF($Q126=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!CG$60,IF($Q126=Lists!$BW$17,Macro!CG$78,IF($Q126=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!CH$60,IF($Q126=Lists!$BW$17,Macro!CH$78,IF($Q126=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!CI$60,IF($Q126=Lists!$BW$17,Macro!CI$78,IF($Q126=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":127},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":128},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":129}]
[{"$f":"ROW()","v":130},null,null,null,null,null,{"$f":"IF($R130=\"^\",IF(COUNTIF(Lists!$13:$13,H130)=1,0,1),0)","v":0},{"$f":"Mrkting!$H$19","v":"Поток запусков создания отелей"},null,null,null,null,{"$f":"Mrkting!$M$19","v":"кол-во объектов"},null,null,null,"запуски процесса",null,null,null,null,null,null,{"$f":"SUM($Z130:$CJ130)","v":10},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H130,Mrkting!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":131}]
[{"$f":"ROW()","v":132},null,null,null,null,null,{"$f":"IF($R132=\"^\",IF(COUNTIF(Lists!$13:$13,H132)=1,0,1),0)","v":0},"План-график переменных капзатрат на одну точку",null,null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,{"$f":"IF(ABS(X132-SUM(Q133:Q143))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z132:$CJ132)","v":170000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($Q133:$Q143,AA133:AA143))","v":22000000},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($Q133:$Q143,AB133:AB143))","v":60000000},58000000,30000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":133},null,null,null,null,null,{"$f":"IF($R133=\"^\",IF(COUNTIF(Lists!$13:$13,H133)=1,0,1),0)","v":0},{"$f":"H132","v":"План-график переменных капзатрат на одну точку"},{"$f":"Items!AY16","v":"Приобретение зданий/сооружений"},null,null,null,{"$f":"CapEx!$M$17","v":"руб. // %"},null,null,"*",10000000,null,{"$f":"IF(G133<>0,1,IF(OR($Q133=\"\",$Q133=0),0,IF($R133=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H133))),$Q133)=1,0,1),0)))","v":0},{"$f":"IF($X133=1,0,1)","v":0},null,null,null,1,"*",null,0.2,0.5,0.3]
[{"$f":"ROW()","v":134},null,null,null,null,null,{"$f":"IF($R134=\"^\",IF(COUNTIF(Lists!$13:$13,H134)=1,0,1),0)","v":0},{"$f":"H132","v":"План-график переменных капзатрат на одну точку"},{"$f":"Items!AY17","v":"Строительство зданий/сооружений"},null,null,null,{"$f":"CapEx!$M$17","v":"руб. // %"},null,null,"*",50000000,null,{"$f":"IF(G134<>0,1,IF(OR($Q134=\"\",$Q134=0),0,IF($R134=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H134))),$Q134)=1,0,1),0)))","v":0},0,null,null,null,1,"*",null,null,0.5,0.5]
[{"$f":"ROW()","v":135},null,null,null,null,null,{"$f":"IF($R135=\"^\",IF(COUNTIF(Lists!$13:$13,H135)=1,0,1),0)","v":0},{"$f":"H132","v":"План-график переменных капзатрат на одну точку"},{"$f":"Items!AY18","v":"Ремонтные работы"},null,null,null,{"$f":"CapEx!$M$17","v":"руб. // %"},null,null,"*",30000000,null,{"$f":"IF(G135<>0,1,IF(OR($Q135=\"\",$Q135=0),0,IF($R135=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H135))),$Q135)=1,0,1),0)))","v":0},0,null,null,null,1,"*",null,null,0.5,0.5]
[{"$f":"ROW()","v":136},null,null,null,null,null,{"$f":"IF($R136=\"^\",IF(COUNTIF(Lists!$13:$13,H136)=1,0,1),0)","v":0},{"$f":"H132","v":"План-график переменных капзатрат на одну точку"},{"$f":"Items!AY19","v":"Оборудование"},null,null,null,{"$f":"CapEx!$M$17","v":"руб. // %"},null,null,"*",20000000,null,{"$f":"IF(G136<>0,1,IF(OR($Q136=\"\",$Q136=0),0,IF($R136=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H136))),$Q136)=1,0,1),0)))","v":0},0,null,null,null,1,"*",null,null,0.5,0.5]
[{"$f":"ROW()","v":137},null,null,null,null,null,{"$f":"IF($R137=\"^\",IF(COUNTIF(Lists!$13:$13,H137)=1,0,1),0)","v":0},{"$f":"H132","v":"План-график переменных капзатрат на одну точку"},{"$f":"Items!AY20","v":"инфраструктурные объеты типа - 1"},null,null,null,{"$f":"CapEx!$M$17","v":"руб. // %"},null,null,"*",10000000,null,{"$f":"IF(G137<>0,1,IF(OR($Q137=\"\",$Q137=0),0,IF($R137=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H137))),$Q137)=1,0,1),0)))","v":0},0,null,null,null,1,"*",null,null,0.5,0.5]
[{"$f":"ROW()","v":138},null,null,null,null,null,{"$f":"IF($R138=\"^\",IF(COUNTIF(Lists!$13:$13,H138)=1,0,1),0)","v":0},{"$f":"H132","v":"План-график переменных капзатрат на одну точку"},{"$f":"Items!AY21","v":"инфраструктурные объеты типа - 2"},null,null,null,{"$f":"CapEx!$M$17","v":"руб. // %"},null,null,"*",10000000,null,{"$f":"IF(G138<>0,1,IF(OR($Q138=\"\",$Q138=0),0,IF($R138=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H138))),$Q138)=1,0,1),0)))","v":0},0,null,null,null,1,"*",null,null,null,null,1]
[{"$f":"ROW()","v":139},null,null,null,null,null,{"$f":"IF($R139=\"^\",IF(COUNTIF(Lists!$13:$13,H139)=1,0,1),0)","v":0},{"$f":"H132","v":"План-график переменных капзатрат на одну точку"},{"$f":"Items!AY22","v":"инфраструктурные объеты типа - 3"},null,null,null,{"$f":"CapEx!$M$17","v":"руб. // %"},null,null,"*",10000000,null,{"$f":"IF(G139<>0,1,IF(OR($Q139=\"\",$Q139=0),0,IF($R139=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H139))),$Q139)=1,0,1),0)))","v":0},0,null,null,null,1,"*",null,null,null,null,1]
[{"$f":"ROW()","v":140},null,null,null,null,null,{"$f":"IF($R140=\"^\",IF(COUNTIF(Lists!$13:$13,H140)=1,0,1),0)","v":0},{"$f":"H132","v":"План-график переменных капзатрат на одну точку"},{"$f":"Items!AY23","v":"инфраструктурные объеты типа - 4"},null,null,null,{"$f":"CapEx!$M$17","v":"руб. // %"},null,null,"*",10000000,null,{"$f":"IF(G140<>0,1,IF(OR($Q140=\"\",$Q140=0),0,IF($R140=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H140))),$Q140)=1,0,1),0)))","v":0},0,null,null,null,1,"*",null,null,null,null,1]
[{"$f":"ROW()","v":141},null,null,null,null,null,{"$f":"IF($R141=\"^\",IF(COUNTIF(Lists!$13:$13,H141)=1,0,1),0)","v":0},{"$f":"H132","v":"План-график переменных капзатрат на одну точку"},{"$f":"Items!AY24","v":"инфраструктурные объеты типа - 5"},null,null,null,{"$f":"CapEx!$M$17","v":"руб. // %"},null,null,"*",10000000,null,{"$f":"IF(G141<>0,1,IF(OR($Q141=\"\",$Q141=0),0,IF($R141=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H141))),$Q141)=1,0,1),0)))","v":0},0,null,null,null,1,"*",null,1]
[{"$f":"ROW()","v":142},null,null,null,null,null,{"$f":"IF($R142=\"^\",IF(COUNTIF(Lists!$13:$13,H142)=1,0,1),0)","v":0},{"$f":"H132","v":"План-график переменных капзатрат на одну точку"},{"$f":"Items!AY25","v":"инфраструктурные объеты типа - 6"},null,null,null,{"$f":"CapEx!$M$17","v":"руб. // %"},null,null,"*",10000000,null,{"$f":"IF(G142<>0,1,IF(OR($Q142=\"\",$Q142=0),0,IF($R142=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H142))),$Q142)=1,0,1),0)))","v":0},0,null,null,null,1,"*",null,1]
[{"$f":"ROW()","v":143},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":144},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($X144=0,0,1)","v":0},null,null,null,{"$f":"SUM($Z144:$CJ144)","v":0},null,null,{"$f":"AA145-AA132","v":0},{"$f":"AB145-AB132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":145},null,null,null,null,null,{"$f":"IF($R145=\"^\",IF(COUNTIF(Lists!$13:$13,H145)=1,0,1),0)","v":0},"Норматив капзатрат на создание одной точки",null,null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,"процесс",null,null,{"$f":"IF(X145=X132,0,1)","v":0},null,null,null,170000000,null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA146:AA156))","v":22000000},{"$f":"IF(AB$11=\"\",0,SUM(AB146:AB156))","v":60000000},58000000,30000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":146},null,null,null,null,null,{"$f":"IF($R146=\"^\",IF(COUNTIF(Lists!$13:$13,H146)=1,0,1),0)","v":0},{"$f":"H145","v":"Норматив капзатрат на создание одной точки"},{"$f":"Items!AY16","v":"Приобретение зданий/сооружений"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,"процесс",null,null,null,null,null,null,10000000,null,null,{"$f":"IF(AA$11=\"\",0,$Q133*AA133)","v":2000000},{"$f":"IF(AB$11=\"\",0,$Q133*AB133)","v":5000000},3000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":147},null,null,null,null,null,{"$f":"IF($R147=\"^\",IF(COUNTIF(Lists!$13:$13,H147)=1,0,1),0)","v":0},{"$f":"H145","v":"Норматив капзатрат на создание одной точки"},{"$f":"Items!AY17","v":"Строительство зданий/сооружений"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,"процесс",null,null,null,null,null,null,50000000,null,null,{"$f":"IF(AA$11=\"\",0,$Q134*AA134)","v":0},25000000,25000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":148},null,null,null,null,null,{"$f":"IF($R148=\"^\",IF(COUNTIF(Lists!$13:$13,H148)=1,0,1),0)","v":0},{"$f":"H145","v":"Норматив капзатрат на создание одной точки"},{"$f":"Items!AY18","v":"Ремонтные работы"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,"процесс",null,null,null,null,null,null,30000000,null,null,{"$f":"IF(AA$11=\"\",0,$Q135*AA135)","v":0},15000000,15000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":149},null,null,null,null,null,{"$f":"IF($R149=\"^\",IF(COUNTIF(Lists!$13:$13,H149)=1,0,1),0)","v":0},{"$f":"H145","v":"Норматив капзатрат на создание одной точки"},{"$f":"Items!AY19","v":"Оборудование"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,"процесс",null,null,null,null,null,null,20000000,null,null,{"$f":"IF(AA$11=\"\",0,$Q136*AA136)","v":0},10000000,10000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":150},null,null,null,null,null,{"$f":"IF($R150=\"^\",IF(COUNTIF(Lists!$13:$13,H150)=1,0,1),0)","v":0},{"$f":"H145","v":"Норматив капзатрат на создание одной точки"},{"$f":"Items!AY20","v":"инфраструктурные объеты типа - 1"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,"процесс",null,null,null,null,null,null,10000000,null,null,{"$f":"IF(AA$11=\"\",0,$Q137*AA137)","v":0},5000000,5000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":151},null,null,null,null,null,{"$f":"IF($R151=\"^\",IF(COUNTIF(Lists!$13:$13,H151)=1,0,1),0)","v":0},{"$f":"H145","v":"Норматив капзатрат на создание одной точки"},{"$f":"Items!AY21","v":"инфраструктурные объеты типа - 2"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,"процесс",null,null,null,null,null,null,10000000,null,null,{"$f":"IF(AA$11=\"\",0,$Q138*AA138)","v":0},0,0,10000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":152},null,null,null,null,null,{"$f":"IF($R152=\"^\",IF(COUNTIF(Lists!$13:$13,H152)=1,0,1),0)","v":0},{"$f":"H145","v":"Норматив капзатрат на создание одной точки"},{"$f":"Items!AY22","v":"инфраструктурные объеты типа - 3"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,"процесс",null,null,null,null,null,null,10000000,null,null,{"$f":"IF(AA$11=\"\",0,$Q139*AA139)","v":0},0,0,10000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":153},null,null,null,null,null,{"$f":"IF($R153=\"^\",IF(COUNTIF(Lists!$13:$13,H153)=1,0,1),0)","v":0},{"$f":"H145","v":"Норматив капзатрат на создание одной точки"},{"$f":"Items!AY23","v":"инфраструктурные объеты типа - 4"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,"процесс",null,null,null,null,null,null,10000000,null,null,{"$f":"IF(AA$11=\"\",0,$Q140*AA140)","v":0},0,0,10000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":154},null,null,null,null,null,{"$f":"IF($R154=\"^\",IF(COUNTIF(Lists!$13:$13,H154)=1,0,1),0)","v":0},{"$f":"H145","v":"Норматив капзатрат на создание одной точки"},{"$f":"Items!AY24","v":"инфраструктурные объеты типа - 5"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,"процесс",null,null,null,null,null,null,10000000,null,null,{"$f":"IF(AA$11=\"\",0,$Q141*AA141)","v":10000000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":155},null,null,null,null,null,{"$f":"IF($R155=\"^\",IF(COUNTIF(Lists!$13:$13,H155)=1,0,1),0)","v":0},{"$f":"H145","v":"Норматив капзатрат на создание одной точки"},{"$f":"Items!AY25","v":"инфраструктурные объеты типа - 6"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,"процесс",null,null,null,null,null,null,10000000,null,null,{"$f":"IF(AA$11=\"\",0,$Q142*AA142)","v":10000000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":156},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":157}]
[{"$f":"ROW()","v":158},null,null,null,null,null,{"$f":"IF($R158=\"^\",IF(COUNTIF(Lists!$13:$13,H158)=1,0,1),0)","v":0},"Обратное распределение переменных капзатрат одной точки"]
[{"$f":"ROW()","v":159},null,null,null,null,null,{"$f":"IF($R159=\"^\",IF(COUNTIF(Lists!$13:$13,H159)=1,0,1),0)","v":0},{"$f":"H158","v":"Обратное распределение переменных капзатрат одной точки"},{"$f":"Items!AY16","v":"Приобретение зданий/сооружений"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(X159=X146,0,1)","v":0},null,null,null,{"$f":"SUM($Z159:$CJ159)","v":10000000},null,null,{"$f":"SUMIFS($Z146:$CJ146,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z146:$CJ146,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3000000,5000000,2000000]
[{"$f":"ROW()","v":160},null,null,null,null,null,{"$f":"IF($R160=\"^\",IF(COUNTIF(Lists!$13:$13,H160)=1,0,1),0)","v":0},{"$f":"H158","v":"Обратное распределение переменных капзатрат одной точки"},{"$f":"Items!AY17","v":"Строительство зданий/сооружений"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(X160=X147,0,1)","v":0},null,null,null,50000000,null,null,{"$f":"SUMIFS($Z147:$CJ147,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z147:$CJ147,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25000000,25000000,0]
[{"$f":"ROW()","v":161},null,null,null,null,null,{"$f":"IF($R161=\"^\",IF(COUNTIF(Lists!$13:$13,H161)=1,0,1),0)","v":0},{"$f":"H158","v":"Обратное распределение переменных капзатрат одной точки"},{"$f":"Items!AY18","v":"Ремонтные работы"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,0,null,null,null,30000000,null,null,{"$f":"SUMIFS($Z148:$CJ148,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z148:$CJ148,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15000000,15000000,0]
[{"$f":"ROW()","v":162},null,null,null,null,null,{"$f":"IF($R162=\"^\",IF(COUNTIF(Lists!$13:$13,H162)=1,0,1),0)","v":0},{"$f":"H158","v":"Обратное распределение переменных капзатрат одной точки"},{"$f":"Items!AY19","v":"Оборудование"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,0,null,null,null,20000000,null,null,{"$f":"SUMIFS($Z149:$CJ149,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z149:$CJ149,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000000,10000000,0]
[{"$f":"ROW()","v":163},null,null,null,null,null,{"$f":"IF($R163=\"^\",IF(COUNTIF(Lists!$13:$13,H163)=1,0,1),0)","v":0},{"$f":"H158","v":"Обратное распределение переменных капзатрат одной точки"},{"$f":"Items!AY20","v":"инфраструктурные объеты типа - 1"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,0,null,null,null,10000000,null,null,{"$f":"SUMIFS($Z150:$CJ150,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z150:$CJ150,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5000000,5000000,0]
[{"$f":"ROW()","v":164},null,null,null,null,null,{"$f":"IF($R164=\"^\",IF(COUNTIF(Lists!$13:$13,H164)=1,0,1),0)","v":0},{"$f":"H158","v":"Обратное распределение переменных капзатрат одной точки"},{"$f":"Items!AY21","v":"инфраструктурные объеты типа - 2"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,0,null,null,null,10000000,null,null,{"$f":"SUMIFS($Z151:$CJ151,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z151:$CJ151,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000000,0,0,0]
[{"$f":"ROW()","v":165},null,null,null,null,null,{"$f":"IF($R165=\"^\",IF(COUNTIF(Lists!$13:$13,H165)=1,0,1),0)","v":0},{"$f":"H158","v":"Обратное распределение переменных капзатрат одной точки"},{"$f":"Items!AY22","v":"инфраструктурные объеты типа - 3"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,0,null,null,null,10000000,null,null,{"$f":"SUMIFS($Z152:$CJ152,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z152:$CJ152,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000000,0,0,0]
[{"$f":"ROW()","v":166},null,null,null,null,null,{"$f":"IF($R166=\"^\",IF(COUNTIF(Lists!$13:$13,H166)=1,0,1),0)","v":0},{"$f":"H158","v":"Обратное распределение переменных капзатрат одной точки"},{"$f":"Items!AY23","v":"инфраструктурные объеты типа - 4"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,0,null,null,null,10000000,null,null,{"$f":"SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000000,0,0,0]
[{"$f":"ROW()","v":167},null,null,null,null,null,{"$f":"IF($R167=\"^\",IF(COUNTIF(Lists!$13:$13,H167)=1,0,1),0)","v":0},{"$f":"H158","v":"Обратное распределение переменных капзатрат одной точки"},{"$f":"Items!AY24","v":"инфраструктурные объеты типа - 5"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,0,null,null,null,10000000,null,null,{"$f":"SUMIFS($Z154:$CJ154,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z154:$CJ154,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000000]
[{"$f":"ROW()","v":168},null,null,null,null,null,{"$f":"IF($R168=\"^\",IF(COUNTIF(Lists!$13:$13,H168)=1,0,1),0)","v":0},{"$f":"H158","v":"Обратное распределение переменных капзатрат одной точки"},{"$f":"Items!AY25","v":"инфраструктурные объеты типа - 6"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,0,null,null,null,10000000,null,null,{"$f":"SUMIFS($Z155:$CJ155,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z155:$CJ155,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000000]
[{"$f":"ROW()","v":169},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":170}]
[{"$f":"ROW()","v":171},null,null,null,null,null,{"$f":"IF($R171=\"^\",IF(COUNTIF(Lists!$13:$13,H171)=1,0,1),0)","v":0},"Ввод в эксплуатацию капзатрат одной точки",null,null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,"процесс",null,null,{"$f":"IF(X171=X145,0,1)","v":0},null,null,null,{"$f":"SUM($Z171:$CJ171)","v":170000000},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA172:AA182))","v":20000000},{"$f":"IF(AB$11=\"\",0,SUM(AB172:AB182))","v":0},120000000,30000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":172},null,null,null,null,null,{"$f":"IF($R172=\"^\",IF(COUNTIF(Lists!$13:$13,H172)=1,0,1),0)","v":0},{"$f":"Lists!$BS$13","v":"Ввод в эксплуатацию"},{"$f":"Items!AY16","v":"Приобретение зданий/сооружений"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","в последний период данной статьи","^",{"$f":"IF(G172<>0,1,IF(OR($Q172=\"\",$Q172=0),0,IF($R172=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H172))),$Q172)=1,0,1),0)))","v":0},0,null,null,null,10000000,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(AA$29>0,SUM(AB$29:$CJ$29)=0),SUM($Z146:AA146),0),IF($Q172=Lists!$BS$17,IF(AND(AA146>0,SUM(AB146:$CJ146)=0),SUM($Z146:AA146),0),AA146)))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(AB$29>0,SUM(AC$29:$CJ$29)=0),SUM($Z146:AB146),0),IF($Q172=Lists!$BS$17,IF(AND(AB146>0,SUM(AC146:$CJ146)=0),SUM($Z146:AB146),0),AB146)))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(AC$29>0,SUM(AD$29:$CJ$29)=0),SUM($Z146:AC146),0),IF($Q172=Lists!$BS$17,IF(AND(AC146>0,SUM(AD146:$CJ146)=0),SUM($Z146:AC146),0),AC146)))","v":10000000},{"$f":"IF(AD$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(AD$29>0,SUM(AE$29:$CJ$29)=0),SUM($Z146:AD146),0),IF($Q172=Lists!$BS$17,IF(AND(AD146>0,SUM(AE146:$CJ146)=0),SUM($Z146:AD146),0),AD146)))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(AE$29>0,SUM(AF$29:$CJ$29)=0),SUM($Z146:AE146),0),IF($Q172=Lists!$BS$17,IF(AND(AE146>0,SUM(AF146:$CJ146)=0),SUM($Z146:AE146),0),AE146)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(AF$29>0,SUM(AG$29:$CJ$29)=0),SUM($Z146:AF146),0),IF($Q172=Lists!$BS$17,IF(AND(AF146>0,SUM(AG146:$CJ146)=0),SUM($Z146:AF146),0),AF146)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(AG$29>0,SUM(AH$29:$CJ$29)=0),SUM($Z146:AG146),0),IF($Q172=Lists!$BS$17,IF(AND(AG146>0,SUM(AH146:$CJ146)=0),SUM($Z146:AG146),0),AG146)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(AH$29>0,SUM(AI$29:$CJ$29)=0),SUM($Z146:AH146),0),IF($Q172=Lists!$BS$17,IF(AND(AH146>0,SUM(AI146:$CJ146)=0),SUM($Z146:AH146),0),AH146)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(AI$29>0,SUM(AJ$29:$CJ$29)=0),SUM($Z146:AI146),0),IF($Q172=Lists!$BS$17,IF(AND(AI146>0,SUM(AJ146:$CJ146)=0),SUM($Z146:AI146),0),AI146)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(AJ$29>0,SUM(AK$29:$CJ$29)=0),SUM($Z146:AJ146),0),IF($Q172=Lists!$BS$17,IF(AND(AJ146>0,SUM(AK146:$CJ146)=0),SUM($Z146:AJ146),0),AJ146)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(AK$29>0,SUM(AL$29:$CJ$29)=0),SUM($Z146:AK146),0),IF($Q172=Lists!$BS$17,IF(AND(AK146>0,SUM(AL146:$CJ146)=0),SUM($Z146:AK146),0),AK146)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(AL$29>0,SUM(AM$29:$CJ$29)=0),SUM($Z146:AL146),0),IF($Q172=Lists!$BS$17,IF(AND(AL146>0,SUM(AM146:$CJ146)=0),SUM($Z146:AL146),0),AL146)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(AM$29>0,SUM(AN$29:$CJ$29)=0),SUM($Z146:AM146),0),IF($Q172=Lists!$BS$17,IF(AND(AM146>0,SUM(AN146:$CJ146)=0),SUM($Z146:AM146),0),AM146)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(AN$29>0,SUM(AO$29:$CJ$29)=0),SUM($Z146:AN146),0),IF($Q172=Lists!$BS$17,IF(AND(AN146>0,SUM(AO146:$CJ146)=0),SUM($Z146:AN146),0),AN146)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(AO$29>0,SUM(AP$29:$CJ$29)=0),SUM($Z146:AO146),0),IF($Q172=Lists!$BS$17,IF(AND(AO146>0,SUM(AP146:$CJ146)=0),SUM($Z146:AO146),0),AO146)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(AP$29>0,SUM(AQ$29:$CJ$29)=0),SUM($Z146:AP146),0),IF($Q172=Lists!$BS$17,IF(AND(AP146>0,SUM(AQ146:$CJ146)=0),SUM($Z146:AP146),0),AP146)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(AQ$29>0,SUM(AR$29:$CJ$29)=0),SUM($Z146:AQ146),0),IF($Q172=Lists!$BS$17,IF(AND(AQ146>0,SUM(AR146:$CJ146)=0),SUM($Z146:AQ146),0),AQ146)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(AR$29>0,SUM(AS$29:$CJ$29)=0),SUM($Z146:AR146),0),IF($Q172=Lists!$BS$17,IF(AND(AR146>0,SUM(AS146:$CJ146)=0),SUM($Z146:AR146),0),AR146)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(AS$29>0,SUM(AT$29:$CJ$29)=0),SUM($Z146:AS146),0),IF($Q172=Lists!$BS$17,IF(AND(AS146>0,SUM(AT146:$CJ146)=0),SUM($Z146:AS146),0),AS146)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(AT$29>0,SUM(AU$29:$CJ$29)=0),SUM($Z146:AT146),0),IF($Q172=Lists!$BS$17,IF(AND(AT146>0,SUM(AU146:$CJ146)=0),SUM($Z146:AT146),0),AT146)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(AU$29>0,SUM(AV$29:$CJ$29)=0),SUM($Z146:AU146),0),IF($Q172=Lists!$BS$17,IF(AND(AU146>0,SUM(AV146:$CJ146)=0),SUM($Z146:AU146),0),AU146)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(AV$29>0,SUM(AW$29:$CJ$29)=0),SUM($Z146:AV146),0),IF($Q172=Lists!$BS$17,IF(AND(AV146>0,SUM(AW146:$CJ146)=0),SUM($Z146:AV146),0),AV146)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(AW$29>0,SUM(AX$29:$CJ$29)=0),SUM($Z146:AW146),0),IF($Q172=Lists!$BS$17,IF(AND(AW146>0,SUM(AX146:$CJ146)=0),SUM($Z146:AW146),0),AW146)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(AX$29>0,SUM(AY$29:$CJ$29)=0),SUM($Z146:AX146),0),IF($Q172=Lists!$BS$17,IF(AND(AX146>0,SUM(AY146:$CJ146)=0),SUM($Z146:AX146),0),AX146)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(AY$29>0,SUM(AZ$29:$CJ$29)=0),SUM($Z146:AY146),0),IF($Q172=Lists!$BS$17,IF(AND(AY146>0,SUM(AZ146:$CJ146)=0),SUM($Z146:AY146),0),AY146)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(AZ$29>0,SUM(BA$29:$CJ$29)=0),SUM($Z146:AZ146),0),IF($Q172=Lists!$BS$17,IF(AND(AZ146>0,SUM(BA146:$CJ146)=0),SUM($Z146:AZ146),0),AZ146)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(BA$29>0,SUM(BB$29:$CJ$29)=0),SUM($Z146:BA146),0),IF($Q172=Lists!$BS$17,IF(AND(BA146>0,SUM(BB146:$CJ146)=0),SUM($Z146:BA146),0),BA146)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(BB$29>0,SUM(BC$29:$CJ$29)=0),SUM($Z146:BB146),0),IF($Q172=Lists!$BS$17,IF(AND(BB146>0,SUM(BC146:$CJ146)=0),SUM($Z146:BB146),0),BB146)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(BC$29>0,SUM(BD$29:$CJ$29)=0),SUM($Z146:BC146),0),IF($Q172=Lists!$BS$17,IF(AND(BC146>0,SUM(BD146:$CJ146)=0),SUM($Z146:BC146),0),BC146)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(BD$29>0,SUM(BE$29:$CJ$29)=0),SUM($Z146:BD146),0),IF($Q172=Lists!$BS$17,IF(AND(BD146>0,SUM(BE146:$CJ146)=0),SUM($Z146:BD146),0),BD146)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(BE$29>0,SUM(BF$29:$CJ$29)=0),SUM($Z146:BE146),0),IF($Q172=Lists!$BS$17,IF(AND(BE146>0,SUM(BF146:$CJ146)=0),SUM($Z146:BE146),0),BE146)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(BF$29>0,SUM(BG$29:$CJ$29)=0),SUM($Z146:BF146),0),IF($Q172=Lists!$BS$17,IF(AND(BF146>0,SUM(BG146:$CJ146)=0),SUM($Z146:BF146),0),BF146)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(BG$29>0,SUM(BH$29:$CJ$29)=0),SUM($Z146:BG146),0),IF($Q172=Lists!$BS$17,IF(AND(BG146>0,SUM(BH146:$CJ146)=0),SUM($Z146:BG146),0),BG146)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(BH$29>0,SUM(BI$29:$CJ$29)=0),SUM($Z146:BH146),0),IF($Q172=Lists!$BS$17,IF(AND(BH146>0,SUM(BI146:$CJ146)=0),SUM($Z146:BH146),0),BH146)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(BI$29>0,SUM(BJ$29:$CJ$29)=0),SUM($Z146:BI146),0),IF($Q172=Lists!$BS$17,IF(AND(BI146>0,SUM(BJ146:$CJ146)=0),SUM($Z146:BI146),0),BI146)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(BJ$29>0,SUM(BK$29:$CJ$29)=0),SUM($Z146:BJ146),0),IF($Q172=Lists!$BS$17,IF(AND(BJ146>0,SUM(BK146:$CJ146)=0),SUM($Z146:BJ146),0),BJ146)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(BK$29>0,SUM(BL$29:$CJ$29)=0),SUM($Z146:BK146),0),IF($Q172=Lists!$BS$17,IF(AND(BK146>0,SUM(BL146:$CJ146)=0),SUM($Z146:BK146),0),BK146)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(BL$29>0,SUM(BM$29:$CJ$29)=0),SUM($Z146:BL146),0),IF($Q172=Lists!$BS$17,IF(AND(BL146>0,SUM(BM146:$CJ146)=0),SUM($Z146:BL146),0),BL146)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(BM$29>0,SUM(BN$29:$CJ$29)=0),SUM($Z146:BM146),0),IF($Q172=Lists!$BS$17,IF(AND(BM146>0,SUM(BN146:$CJ146)=0),SUM($Z146:BM146),0),BM146)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(BN$29>0,SUM(BO$29:$CJ$29)=0),SUM($Z146:BN146),0),IF($Q172=Lists!$BS$17,IF(AND(BN146>0,SUM(BO146:$CJ146)=0),SUM($Z146:BN146),0),BN146)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(BO$29>0,SUM(BP$29:$CJ$29)=0),SUM($Z146:BO146),0),IF($Q172=Lists!$BS$17,IF(AND(BO146>0,SUM(BP146:$CJ146)=0),SUM($Z146:BO146),0),BO146)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(BP$29>0,SUM(BQ$29:$CJ$29)=0),SUM($Z146:BP146),0),IF($Q172=Lists!$BS$17,IF(AND(BP146>0,SUM(BQ146:$CJ146)=0),SUM($Z146:BP146),0),BP146)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(BQ$29>0,SUM(BR$29:$CJ$29)=0),SUM($Z146:BQ146),0),IF($Q172=Lists!$BS$17,IF(AND(BQ146>0,SUM(BR146:$CJ146)=0),SUM($Z146:BQ146),0),BQ146)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(BR$29>0,SUM(BS$29:$CJ$29)=0),SUM($Z146:BR146),0),IF($Q172=Lists!$BS$17,IF(AND(BR146>0,SUM(BS146:$CJ146)=0),SUM($Z146:BR146),0),BR146)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(BS$29>0,SUM(BT$29:$CJ$29)=0),SUM($Z146:BS146),0),IF($Q172=Lists!$BS$17,IF(AND(BS146>0,SUM(BT146:$CJ146)=0),SUM($Z146:BS146),0),BS146)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(BT$29>0,SUM(BU$29:$CJ$29)=0),SUM($Z146:BT146),0),IF($Q172=Lists!$BS$17,IF(AND(BT146>0,SUM(BU146:$CJ146)=0),SUM($Z146:BT146),0),BT146)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(BU$29>0,SUM(BV$29:$CJ$29)=0),SUM($Z146:BU146),0),IF($Q172=Lists!$BS$17,IF(AND(BU146>0,SUM(BV146:$CJ146)=0),SUM($Z146:BU146),0),BU146)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(BV$29>0,SUM(BW$29:$CJ$29)=0),SUM($Z146:BV146),0),IF($Q172=Lists!$BS$17,IF(AND(BV146>0,SUM(BW146:$CJ146)=0),SUM($Z146:BV146),0),BV146)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(BW$29>0,SUM(BX$29:$CJ$29)=0),SUM($Z146:BW146),0),IF($Q172=Lists!$BS$17,IF(AND(BW146>0,SUM(BX146:$CJ146)=0),SUM($Z146:BW146),0),BW146)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(BX$29>0,SUM(BY$29:$CJ$29)=0),SUM($Z146:BX146),0),IF($Q172=Lists!$BS$17,IF(AND(BX146>0,SUM(BY146:$CJ146)=0),SUM($Z146:BX146),0),BX146)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(BY$29>0,SUM(BZ$29:$CJ$29)=0),SUM($Z146:BY146),0),IF($Q172=Lists!$BS$17,IF(AND(BY146>0,SUM(BZ146:$CJ146)=0),SUM($Z146:BY146),0),BY146)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(BZ$29>0,SUM(CA$29:$CJ$29)=0),SUM($Z146:BZ146),0),IF($Q172=Lists!$BS$17,IF(AND(BZ146>0,SUM(CA146:$CJ146)=0),SUM($Z146:BZ146),0),BZ146)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(CA$29>0,SUM(CB$29:$CJ$29)=0),SUM($Z146:CA146),0),IF($Q172=Lists!$BS$17,IF(AND(CA146>0,SUM(CB146:$CJ146)=0),SUM($Z146:CA146),0),CA146)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(CB$29>0,SUM(CC$29:$CJ$29)=0),SUM($Z146:CB146),0),IF($Q172=Lists!$BS$17,IF(AND(CB146>0,SUM(CC146:$CJ146)=0),SUM($Z146:CB146),0),CB146)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(CC$29>0,SUM(CD$29:$CJ$29)=0),SUM($Z146:CC146),0),IF($Q172=Lists!$BS$17,IF(AND(CC146>0,SUM(CD146:$CJ146)=0),SUM($Z146:CC146),0),CC146)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(CD$29>0,SUM(CE$29:$CJ$29)=0),SUM($Z146:CD146),0),IF($Q172=Lists!$BS$17,IF(AND(CD146>0,SUM(CE146:$CJ146)=0),SUM($Z146:CD146),0),CD146)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(CE$29>0,SUM(CF$29:$CJ$29)=0),SUM($Z146:CE146),0),IF($Q172=Lists!$BS$17,IF(AND(CE146>0,SUM(CF146:$CJ146)=0),SUM($Z146:CE146),0),CE146)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(CF$29>0,SUM(CG$29:$CJ$29)=0),SUM($Z146:CF146),0),IF($Q172=Lists!$BS$17,IF(AND(CF146>0,SUM(CG146:$CJ146)=0),SUM($Z146:CF146),0),CF146)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(CG$29>0,SUM(CH$29:$CJ$29)=0),SUM($Z146:CG146),0),IF($Q172=Lists!$BS$17,IF(AND(CG146>0,SUM(CH146:$CJ146)=0),SUM($Z146:CG146),0),CG146)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(CH$29>0,SUM(CI$29:$CJ$29)=0),SUM($Z146:CH146),0),IF($Q172=Lists!$BS$17,IF(AND(CH146>0,SUM(CI146:$CJ146)=0),SUM($Z146:CH146),0),CH146)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q172=Lists!$BS$16,IF(AND(CI$29>0,SUM(CJ$29:$CJ$29)=0),SUM($Z146:CI146),0),IF($Q172=Lists!$BS$17,IF(AND(CI146>0,SUM(CJ146:$CJ146)=0),SUM($Z146:CI146),0),CI146)))","v":0}]
[{"$f":"ROW()","v":173},null,null,null,null,null,{"$f":"IF($R173=\"^\",IF(COUNTIF(Lists!$13:$13,H173)=1,0,1),0)","v":0},{"$f":"Lists!$BS$13","v":"Ввод в эксплуатацию"},{"$f":"Items!AY17","v":"Строительство зданий/сооружений"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","в последний период данной статьи","^",{"$f":"IF(G173<>0,1,IF(OR($Q173=\"\",$Q173=0),0,IF($R173=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H173))),$Q173)=1,0,1),0)))","v":0},0,null,null,null,50000000,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(AA$29>0,SUM(AB$29:$CJ$29)=0),SUM($Z147:AA147),0),IF($Q173=Lists!$BS$17,IF(AND(AA147>0,SUM(AB147:$CJ147)=0),SUM($Z147:AA147),0),AA147)))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(AB$29>0,SUM(AC$29:$CJ$29)=0),SUM($Z147:AB147),0),IF($Q173=Lists!$BS$17,IF(AND(AB147>0,SUM(AC147:$CJ147)=0),SUM($Z147:AB147),0),AB147)))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(AC$29>0,SUM(AD$29:$CJ$29)=0),SUM($Z147:AC147),0),IF($Q173=Lists!$BS$17,IF(AND(AC147>0,SUM(AD147:$CJ147)=0),SUM($Z147:AC147),0),AC147)))","v":50000000},{"$f":"IF(AD$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(AD$29>0,SUM(AE$29:$CJ$29)=0),SUM($Z147:AD147),0),IF($Q173=Lists!$BS$17,IF(AND(AD147>0,SUM(AE147:$CJ147)=0),SUM($Z147:AD147),0),AD147)))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(AE$29>0,SUM(AF$29:$CJ$29)=0),SUM($Z147:AE147),0),IF($Q173=Lists!$BS$17,IF(AND(AE147>0,SUM(AF147:$CJ147)=0),SUM($Z147:AE147),0),AE147)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(AF$29>0,SUM(AG$29:$CJ$29)=0),SUM($Z147:AF147),0),IF($Q173=Lists!$BS$17,IF(AND(AF147>0,SUM(AG147:$CJ147)=0),SUM($Z147:AF147),0),AF147)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(AG$29>0,SUM(AH$29:$CJ$29)=0),SUM($Z147:AG147),0),IF($Q173=Lists!$BS$17,IF(AND(AG147>0,SUM(AH147:$CJ147)=0),SUM($Z147:AG147),0),AG147)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(AH$29>0,SUM(AI$29:$CJ$29)=0),SUM($Z147:AH147),0),IF($Q173=Lists!$BS$17,IF(AND(AH147>0,SUM(AI147:$CJ147)=0),SUM($Z147:AH147),0),AH147)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(AI$29>0,SUM(AJ$29:$CJ$29)=0),SUM($Z147:AI147),0),IF($Q173=Lists!$BS$17,IF(AND(AI147>0,SUM(AJ147:$CJ147)=0),SUM($Z147:AI147),0),AI147)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(AJ$29>0,SUM(AK$29:$CJ$29)=0),SUM($Z147:AJ147),0),IF($Q173=Lists!$BS$17,IF(AND(AJ147>0,SUM(AK147:$CJ147)=0),SUM($Z147:AJ147),0),AJ147)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(AK$29>0,SUM(AL$29:$CJ$29)=0),SUM($Z147:AK147),0),IF($Q173=Lists!$BS$17,IF(AND(AK147>0,SUM(AL147:$CJ147)=0),SUM($Z147:AK147),0),AK147)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(AL$29>0,SUM(AM$29:$CJ$29)=0),SUM($Z147:AL147),0),IF($Q173=Lists!$BS$17,IF(AND(AL147>0,SUM(AM147:$CJ147)=0),SUM($Z147:AL147),0),AL147)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(AM$29>0,SUM(AN$29:$CJ$29)=0),SUM($Z147:AM147),0),IF($Q173=Lists!$BS$17,IF(AND(AM147>0,SUM(AN147:$CJ147)=0),SUM($Z147:AM147),0),AM147)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(AN$29>0,SUM(AO$29:$CJ$29)=0),SUM($Z147:AN147),0),IF($Q173=Lists!$BS$17,IF(AND(AN147>0,SUM(AO147:$CJ147)=0),SUM($Z147:AN147),0),AN147)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(AO$29>0,SUM(AP$29:$CJ$29)=0),SUM($Z147:AO147),0),IF($Q173=Lists!$BS$17,IF(AND(AO147>0,SUM(AP147:$CJ147)=0),SUM($Z147:AO147),0),AO147)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(AP$29>0,SUM(AQ$29:$CJ$29)=0),SUM($Z147:AP147),0),IF($Q173=Lists!$BS$17,IF(AND(AP147>0,SUM(AQ147:$CJ147)=0),SUM($Z147:AP147),0),AP147)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(AQ$29>0,SUM(AR$29:$CJ$29)=0),SUM($Z147:AQ147),0),IF($Q173=Lists!$BS$17,IF(AND(AQ147>0,SUM(AR147:$CJ147)=0),SUM($Z147:AQ147),0),AQ147)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(AR$29>0,SUM(AS$29:$CJ$29)=0),SUM($Z147:AR147),0),IF($Q173=Lists!$BS$17,IF(AND(AR147>0,SUM(AS147:$CJ147)=0),SUM($Z147:AR147),0),AR147)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(AS$29>0,SUM(AT$29:$CJ$29)=0),SUM($Z147:AS147),0),IF($Q173=Lists!$BS$17,IF(AND(AS147>0,SUM(AT147:$CJ147)=0),SUM($Z147:AS147),0),AS147)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(AT$29>0,SUM(AU$29:$CJ$29)=0),SUM($Z147:AT147),0),IF($Q173=Lists!$BS$17,IF(AND(AT147>0,SUM(AU147:$CJ147)=0),SUM($Z147:AT147),0),AT147)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(AU$29>0,SUM(AV$29:$CJ$29)=0),SUM($Z147:AU147),0),IF($Q173=Lists!$BS$17,IF(AND(AU147>0,SUM(AV147:$CJ147)=0),SUM($Z147:AU147),0),AU147)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(AV$29>0,SUM(AW$29:$CJ$29)=0),SUM($Z147:AV147),0),IF($Q173=Lists!$BS$17,IF(AND(AV147>0,SUM(AW147:$CJ147)=0),SUM($Z147:AV147),0),AV147)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(AW$29>0,SUM(AX$29:$CJ$29)=0),SUM($Z147:AW147),0),IF($Q173=Lists!$BS$17,IF(AND(AW147>0,SUM(AX147:$CJ147)=0),SUM($Z147:AW147),0),AW147)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(AX$29>0,SUM(AY$29:$CJ$29)=0),SUM($Z147:AX147),0),IF($Q173=Lists!$BS$17,IF(AND(AX147>0,SUM(AY147:$CJ147)=0),SUM($Z147:AX147),0),AX147)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(AY$29>0,SUM(AZ$29:$CJ$29)=0),SUM($Z147:AY147),0),IF($Q173=Lists!$BS$17,IF(AND(AY147>0,SUM(AZ147:$CJ147)=0),SUM($Z147:AY147),0),AY147)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(AZ$29>0,SUM(BA$29:$CJ$29)=0),SUM($Z147:AZ147),0),IF($Q173=Lists!$BS$17,IF(AND(AZ147>0,SUM(BA147:$CJ147)=0),SUM($Z147:AZ147),0),AZ147)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(BA$29>0,SUM(BB$29:$CJ$29)=0),SUM($Z147:BA147),0),IF($Q173=Lists!$BS$17,IF(AND(BA147>0,SUM(BB147:$CJ147)=0),SUM($Z147:BA147),0),BA147)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(BB$29>0,SUM(BC$29:$CJ$29)=0),SUM($Z147:BB147),0),IF($Q173=Lists!$BS$17,IF(AND(BB147>0,SUM(BC147:$CJ147)=0),SUM($Z147:BB147),0),BB147)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(BC$29>0,SUM(BD$29:$CJ$29)=0),SUM($Z147:BC147),0),IF($Q173=Lists!$BS$17,IF(AND(BC147>0,SUM(BD147:$CJ147)=0),SUM($Z147:BC147),0),BC147)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(BD$29>0,SUM(BE$29:$CJ$29)=0),SUM($Z147:BD147),0),IF($Q173=Lists!$BS$17,IF(AND(BD147>0,SUM(BE147:$CJ147)=0),SUM($Z147:BD147),0),BD147)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(BE$29>0,SUM(BF$29:$CJ$29)=0),SUM($Z147:BE147),0),IF($Q173=Lists!$BS$17,IF(AND(BE147>0,SUM(BF147:$CJ147)=0),SUM($Z147:BE147),0),BE147)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(BF$29>0,SUM(BG$29:$CJ$29)=0),SUM($Z147:BF147),0),IF($Q173=Lists!$BS$17,IF(AND(BF147>0,SUM(BG147:$CJ147)=0),SUM($Z147:BF147),0),BF147)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(BG$29>0,SUM(BH$29:$CJ$29)=0),SUM($Z147:BG147),0),IF($Q173=Lists!$BS$17,IF(AND(BG147>0,SUM(BH147:$CJ147)=0),SUM($Z147:BG147),0),BG147)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(BH$29>0,SUM(BI$29:$CJ$29)=0),SUM($Z147:BH147),0),IF($Q173=Lists!$BS$17,IF(AND(BH147>0,SUM(BI147:$CJ147)=0),SUM($Z147:BH147),0),BH147)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(BI$29>0,SUM(BJ$29:$CJ$29)=0),SUM($Z147:BI147),0),IF($Q173=Lists!$BS$17,IF(AND(BI147>0,SUM(BJ147:$CJ147)=0),SUM($Z147:BI147),0),BI147)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(BJ$29>0,SUM(BK$29:$CJ$29)=0),SUM($Z147:BJ147),0),IF($Q173=Lists!$BS$17,IF(AND(BJ147>0,SUM(BK147:$CJ147)=0),SUM($Z147:BJ147),0),BJ147)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(BK$29>0,SUM(BL$29:$CJ$29)=0),SUM($Z147:BK147),0),IF($Q173=Lists!$BS$17,IF(AND(BK147>0,SUM(BL147:$CJ147)=0),SUM($Z147:BK147),0),BK147)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(BL$29>0,SUM(BM$29:$CJ$29)=0),SUM($Z147:BL147),0),IF($Q173=Lists!$BS$17,IF(AND(BL147>0,SUM(BM147:$CJ147)=0),SUM($Z147:BL147),0),BL147)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(BM$29>0,SUM(BN$29:$CJ$29)=0),SUM($Z147:BM147),0),IF($Q173=Lists!$BS$17,IF(AND(BM147>0,SUM(BN147:$CJ147)=0),SUM($Z147:BM147),0),BM147)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(BN$29>0,SUM(BO$29:$CJ$29)=0),SUM($Z147:BN147),0),IF($Q173=Lists!$BS$17,IF(AND(BN147>0,SUM(BO147:$CJ147)=0),SUM($Z147:BN147),0),BN147)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(BO$29>0,SUM(BP$29:$CJ$29)=0),SUM($Z147:BO147),0),IF($Q173=Lists!$BS$17,IF(AND(BO147>0,SUM(BP147:$CJ147)=0),SUM($Z147:BO147),0),BO147)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(BP$29>0,SUM(BQ$29:$CJ$29)=0),SUM($Z147:BP147),0),IF($Q173=Lists!$BS$17,IF(AND(BP147>0,SUM(BQ147:$CJ147)=0),SUM($Z147:BP147),0),BP147)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(BQ$29>0,SUM(BR$29:$CJ$29)=0),SUM($Z147:BQ147),0),IF($Q173=Lists!$BS$17,IF(AND(BQ147>0,SUM(BR147:$CJ147)=0),SUM($Z147:BQ147),0),BQ147)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(BR$29>0,SUM(BS$29:$CJ$29)=0),SUM($Z147:BR147),0),IF($Q173=Lists!$BS$17,IF(AND(BR147>0,SUM(BS147:$CJ147)=0),SUM($Z147:BR147),0),BR147)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(BS$29>0,SUM(BT$29:$CJ$29)=0),SUM($Z147:BS147),0),IF($Q173=Lists!$BS$17,IF(AND(BS147>0,SUM(BT147:$CJ147)=0),SUM($Z147:BS147),0),BS147)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(BT$29>0,SUM(BU$29:$CJ$29)=0),SUM($Z147:BT147),0),IF($Q173=Lists!$BS$17,IF(AND(BT147>0,SUM(BU147:$CJ147)=0),SUM($Z147:BT147),0),BT147)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(BU$29>0,SUM(BV$29:$CJ$29)=0),SUM($Z147:BU147),0),IF($Q173=Lists!$BS$17,IF(AND(BU147>0,SUM(BV147:$CJ147)=0),SUM($Z147:BU147),0),BU147)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(BV$29>0,SUM(BW$29:$CJ$29)=0),SUM($Z147:BV147),0),IF($Q173=Lists!$BS$17,IF(AND(BV147>0,SUM(BW147:$CJ147)=0),SUM($Z147:BV147),0),BV147)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(BW$29>0,SUM(BX$29:$CJ$29)=0),SUM($Z147:BW147),0),IF($Q173=Lists!$BS$17,IF(AND(BW147>0,SUM(BX147:$CJ147)=0),SUM($Z147:BW147),0),BW147)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(BX$29>0,SUM(BY$29:$CJ$29)=0),SUM($Z147:BX147),0),IF($Q173=Lists!$BS$17,IF(AND(BX147>0,SUM(BY147:$CJ147)=0),SUM($Z147:BX147),0),BX147)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(BY$29>0,SUM(BZ$29:$CJ$29)=0),SUM($Z147:BY147),0),IF($Q173=Lists!$BS$17,IF(AND(BY147>0,SUM(BZ147:$CJ147)=0),SUM($Z147:BY147),0),BY147)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(BZ$29>0,SUM(CA$29:$CJ$29)=0),SUM($Z147:BZ147),0),IF($Q173=Lists!$BS$17,IF(AND(BZ147>0,SUM(CA147:$CJ147)=0),SUM($Z147:BZ147),0),BZ147)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(CA$29>0,SUM(CB$29:$CJ$29)=0),SUM($Z147:CA147),0),IF($Q173=Lists!$BS$17,IF(AND(CA147>0,SUM(CB147:$CJ147)=0),SUM($Z147:CA147),0),CA147)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(CB$29>0,SUM(CC$29:$CJ$29)=0),SUM($Z147:CB147),0),IF($Q173=Lists!$BS$17,IF(AND(CB147>0,SUM(CC147:$CJ147)=0),SUM($Z147:CB147),0),CB147)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(CC$29>0,SUM(CD$29:$CJ$29)=0),SUM($Z147:CC147),0),IF($Q173=Lists!$BS$17,IF(AND(CC147>0,SUM(CD147:$CJ147)=0),SUM($Z147:CC147),0),CC147)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(CD$29>0,SUM(CE$29:$CJ$29)=0),SUM($Z147:CD147),0),IF($Q173=Lists!$BS$17,IF(AND(CD147>0,SUM(CE147:$CJ147)=0),SUM($Z147:CD147),0),CD147)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(CE$29>0,SUM(CF$29:$CJ$29)=0),SUM($Z147:CE147),0),IF($Q173=Lists!$BS$17,IF(AND(CE147>0,SUM(CF147:$CJ147)=0),SUM($Z147:CE147),0),CE147)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(CF$29>0,SUM(CG$29:$CJ$29)=0),SUM($Z147:CF147),0),IF($Q173=Lists!$BS$17,IF(AND(CF147>0,SUM(CG147:$CJ147)=0),SUM($Z147:CF147),0),CF147)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(CG$29>0,SUM(CH$29:$CJ$29)=0),SUM($Z147:CG147),0),IF($Q173=Lists!$BS$17,IF(AND(CG147>0,SUM(CH147:$CJ147)=0),SUM($Z147:CG147),0),CG147)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(CH$29>0,SUM(CI$29:$CJ$29)=0),SUM($Z147:CH147),0),IF($Q173=Lists!$BS$17,IF(AND(CH147>0,SUM(CI147:$CJ147)=0),SUM($Z147:CH147),0),CH147)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q173=Lists!$BS$16,IF(AND(CI$29>0,SUM(CJ$29:$CJ$29)=0),SUM($Z147:CI147),0),IF($Q173=Lists!$BS$17,IF(AND(CI147>0,SUM(CJ147:$CJ147)=0),SUM($Z147:CI147),0),CI147)))","v":0}]
[{"$f":"ROW()","v":174},null,null,null,null,null,{"$f":"IF($R174=\"^\",IF(COUNTIF(Lists!$13:$13,H174)=1,0,1),0)","v":0},{"$f":"Lists!$BS$13","v":"Ввод в эксплуатацию"},{"$f":"Items!AY18","v":"Ремонтные работы"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","в последний период данной статьи","^",{"$f":"IF(G174<>0,1,IF(OR($Q174=\"\",$Q174=0),0,IF($R174=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H174))),$Q174)=1,0,1),0)))","v":0},0,null,null,null,30000000,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AA$29>0,SUM(AB$29:$CJ$29)=0),SUM($Z148:AA148),0),IF($Q174=Lists!$BS$17,IF(AND(AA148>0,SUM(AB148:$CJ148)=0),SUM($Z148:AA148),0),AA148)))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AB$29>0,SUM(AC$29:$CJ$29)=0),SUM($Z148:AB148),0),IF($Q174=Lists!$BS$17,IF(AND(AB148>0,SUM(AC148:$CJ148)=0),SUM($Z148:AB148),0),AB148)))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AC$29>0,SUM(AD$29:$CJ$29)=0),SUM($Z148:AC148),0),IF($Q174=Lists!$BS$17,IF(AND(AC148>0,SUM(AD148:$CJ148)=0),SUM($Z148:AC148),0),AC148)))","v":30000000},{"$f":"IF(AD$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AD$29>0,SUM(AE$29:$CJ$29)=0),SUM($Z148:AD148),0),IF($Q174=Lists!$BS$17,IF(AND(AD148>0,SUM(AE148:$CJ148)=0),SUM($Z148:AD148),0),AD148)))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AE$29>0,SUM(AF$29:$CJ$29)=0),SUM($Z148:AE148),0),IF($Q174=Lists!$BS$17,IF(AND(AE148>0,SUM(AF148:$CJ148)=0),SUM($Z148:AE148),0),AE148)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AF$29>0,SUM(AG$29:$CJ$29)=0),SUM($Z148:AF148),0),IF($Q174=Lists!$BS$17,IF(AND(AF148>0,SUM(AG148:$CJ148)=0),SUM($Z148:AF148),0),AF148)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AG$29>0,SUM(AH$29:$CJ$29)=0),SUM($Z148:AG148),0),IF($Q174=Lists!$BS$17,IF(AND(AG148>0,SUM(AH148:$CJ148)=0),SUM($Z148:AG148),0),AG148)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AH$29>0,SUM(AI$29:$CJ$29)=0),SUM($Z148:AH148),0),IF($Q174=Lists!$BS$17,IF(AND(AH148>0,SUM(AI148:$CJ148)=0),SUM($Z148:AH148),0),AH148)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AI$29>0,SUM(AJ$29:$CJ$29)=0),SUM($Z148:AI148),0),IF($Q174=Lists!$BS$17,IF(AND(AI148>0,SUM(AJ148:$CJ148)=0),SUM($Z148:AI148),0),AI148)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AJ$29>0,SUM(AK$29:$CJ$29)=0),SUM($Z148:AJ148),0),IF($Q174=Lists!$BS$17,IF(AND(AJ148>0,SUM(AK148:$CJ148)=0),SUM($Z148:AJ148),0),AJ148)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AK$29>0,SUM(AL$29:$CJ$29)=0),SUM($Z148:AK148),0),IF($Q174=Lists!$BS$17,IF(AND(AK148>0,SUM(AL148:$CJ148)=0),SUM($Z148:AK148),0),AK148)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AL$29>0,SUM(AM$29:$CJ$29)=0),SUM($Z148:AL148),0),IF($Q174=Lists!$BS$17,IF(AND(AL148>0,SUM(AM148:$CJ148)=0),SUM($Z148:AL148),0),AL148)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AM$29>0,SUM(AN$29:$CJ$29)=0),SUM($Z148:AM148),0),IF($Q174=Lists!$BS$17,IF(AND(AM148>0,SUM(AN148:$CJ148)=0),SUM($Z148:AM148),0),AM148)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AN$29>0,SUM(AO$29:$CJ$29)=0),SUM($Z148:AN148),0),IF($Q174=Lists!$BS$17,IF(AND(AN148>0,SUM(AO148:$CJ148)=0),SUM($Z148:AN148),0),AN148)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AO$29>0,SUM(AP$29:$CJ$29)=0),SUM($Z148:AO148),0),IF($Q174=Lists!$BS$17,IF(AND(AO148>0,SUM(AP148:$CJ148)=0),SUM($Z148:AO148),0),AO148)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AP$29>0,SUM(AQ$29:$CJ$29)=0),SUM($Z148:AP148),0),IF($Q174=Lists!$BS$17,IF(AND(AP148>0,SUM(AQ148:$CJ148)=0),SUM($Z148:AP148),0),AP148)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AQ$29>0,SUM(AR$29:$CJ$29)=0),SUM($Z148:AQ148),0),IF($Q174=Lists!$BS$17,IF(AND(AQ148>0,SUM(AR148:$CJ148)=0),SUM($Z148:AQ148),0),AQ148)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AR$29>0,SUM(AS$29:$CJ$29)=0),SUM($Z148:AR148),0),IF($Q174=Lists!$BS$17,IF(AND(AR148>0,SUM(AS148:$CJ148)=0),SUM($Z148:AR148),0),AR148)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AS$29>0,SUM(AT$29:$CJ$29)=0),SUM($Z148:AS148),0),IF($Q174=Lists!$BS$17,IF(AND(AS148>0,SUM(AT148:$CJ148)=0),SUM($Z148:AS148),0),AS148)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AT$29>0,SUM(AU$29:$CJ$29)=0),SUM($Z148:AT148),0),IF($Q174=Lists!$BS$17,IF(AND(AT148>0,SUM(AU148:$CJ148)=0),SUM($Z148:AT148),0),AT148)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AU$29>0,SUM(AV$29:$CJ$29)=0),SUM($Z148:AU148),0),IF($Q174=Lists!$BS$17,IF(AND(AU148>0,SUM(AV148:$CJ148)=0),SUM($Z148:AU148),0),AU148)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AV$29>0,SUM(AW$29:$CJ$29)=0),SUM($Z148:AV148),0),IF($Q174=Lists!$BS$17,IF(AND(AV148>0,SUM(AW148:$CJ148)=0),SUM($Z148:AV148),0),AV148)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AW$29>0,SUM(AX$29:$CJ$29)=0),SUM($Z148:AW148),0),IF($Q174=Lists!$BS$17,IF(AND(AW148>0,SUM(AX148:$CJ148)=0),SUM($Z148:AW148),0),AW148)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AX$29>0,SUM(AY$29:$CJ$29)=0),SUM($Z148:AX148),0),IF($Q174=Lists!$BS$17,IF(AND(AX148>0,SUM(AY148:$CJ148)=0),SUM($Z148:AX148),0),AX148)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AY$29>0,SUM(AZ$29:$CJ$29)=0),SUM($Z148:AY148),0),IF($Q174=Lists!$BS$17,IF(AND(AY148>0,SUM(AZ148:$CJ148)=0),SUM($Z148:AY148),0),AY148)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(AZ$29>0,SUM(BA$29:$CJ$29)=0),SUM($Z148:AZ148),0),IF($Q174=Lists!$BS$17,IF(AND(AZ148>0,SUM(BA148:$CJ148)=0),SUM($Z148:AZ148),0),AZ148)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BA$29>0,SUM(BB$29:$CJ$29)=0),SUM($Z148:BA148),0),IF($Q174=Lists!$BS$17,IF(AND(BA148>0,SUM(BB148:$CJ148)=0),SUM($Z148:BA148),0),BA148)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BB$29>0,SUM(BC$29:$CJ$29)=0),SUM($Z148:BB148),0),IF($Q174=Lists!$BS$17,IF(AND(BB148>0,SUM(BC148:$CJ148)=0),SUM($Z148:BB148),0),BB148)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BC$29>0,SUM(BD$29:$CJ$29)=0),SUM($Z148:BC148),0),IF($Q174=Lists!$BS$17,IF(AND(BC148>0,SUM(BD148:$CJ148)=0),SUM($Z148:BC148),0),BC148)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BD$29>0,SUM(BE$29:$CJ$29)=0),SUM($Z148:BD148),0),IF($Q174=Lists!$BS$17,IF(AND(BD148>0,SUM(BE148:$CJ148)=0),SUM($Z148:BD148),0),BD148)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BE$29>0,SUM(BF$29:$CJ$29)=0),SUM($Z148:BE148),0),IF($Q174=Lists!$BS$17,IF(AND(BE148>0,SUM(BF148:$CJ148)=0),SUM($Z148:BE148),0),BE148)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BF$29>0,SUM(BG$29:$CJ$29)=0),SUM($Z148:BF148),0),IF($Q174=Lists!$BS$17,IF(AND(BF148>0,SUM(BG148:$CJ148)=0),SUM($Z148:BF148),0),BF148)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BG$29>0,SUM(BH$29:$CJ$29)=0),SUM($Z148:BG148),0),IF($Q174=Lists!$BS$17,IF(AND(BG148>0,SUM(BH148:$CJ148)=0),SUM($Z148:BG148),0),BG148)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BH$29>0,SUM(BI$29:$CJ$29)=0),SUM($Z148:BH148),0),IF($Q174=Lists!$BS$17,IF(AND(BH148>0,SUM(BI148:$CJ148)=0),SUM($Z148:BH148),0),BH148)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BI$29>0,SUM(BJ$29:$CJ$29)=0),SUM($Z148:BI148),0),IF($Q174=Lists!$BS$17,IF(AND(BI148>0,SUM(BJ148:$CJ148)=0),SUM($Z148:BI148),0),BI148)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BJ$29>0,SUM(BK$29:$CJ$29)=0),SUM($Z148:BJ148),0),IF($Q174=Lists!$BS$17,IF(AND(BJ148>0,SUM(BK148:$CJ148)=0),SUM($Z148:BJ148),0),BJ148)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BK$29>0,SUM(BL$29:$CJ$29)=0),SUM($Z148:BK148),0),IF($Q174=Lists!$BS$17,IF(AND(BK148>0,SUM(BL148:$CJ148)=0),SUM($Z148:BK148),0),BK148)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BL$29>0,SUM(BM$29:$CJ$29)=0),SUM($Z148:BL148),0),IF($Q174=Lists!$BS$17,IF(AND(BL148>0,SUM(BM148:$CJ148)=0),SUM($Z148:BL148),0),BL148)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BM$29>0,SUM(BN$29:$CJ$29)=0),SUM($Z148:BM148),0),IF($Q174=Lists!$BS$17,IF(AND(BM148>0,SUM(BN148:$CJ148)=0),SUM($Z148:BM148),0),BM148)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BN$29>0,SUM(BO$29:$CJ$29)=0),SUM($Z148:BN148),0),IF($Q174=Lists!$BS$17,IF(AND(BN148>0,SUM(BO148:$CJ148)=0),SUM($Z148:BN148),0),BN148)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BO$29>0,SUM(BP$29:$CJ$29)=0),SUM($Z148:BO148),0),IF($Q174=Lists!$BS$17,IF(AND(BO148>0,SUM(BP148:$CJ148)=0),SUM($Z148:BO148),0),BO148)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BP$29>0,SUM(BQ$29:$CJ$29)=0),SUM($Z148:BP148),0),IF($Q174=Lists!$BS$17,IF(AND(BP148>0,SUM(BQ148:$CJ148)=0),SUM($Z148:BP148),0),BP148)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BQ$29>0,SUM(BR$29:$CJ$29)=0),SUM($Z148:BQ148),0),IF($Q174=Lists!$BS$17,IF(AND(BQ148>0,SUM(BR148:$CJ148)=0),SUM($Z148:BQ148),0),BQ148)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BR$29>0,SUM(BS$29:$CJ$29)=0),SUM($Z148:BR148),0),IF($Q174=Lists!$BS$17,IF(AND(BR148>0,SUM(BS148:$CJ148)=0),SUM($Z148:BR148),0),BR148)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BS$29>0,SUM(BT$29:$CJ$29)=0),SUM($Z148:BS148),0),IF($Q174=Lists!$BS$17,IF(AND(BS148>0,SUM(BT148:$CJ148)=0),SUM($Z148:BS148),0),BS148)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BT$29>0,SUM(BU$29:$CJ$29)=0),SUM($Z148:BT148),0),IF($Q174=Lists!$BS$17,IF(AND(BT148>0,SUM(BU148:$CJ148)=0),SUM($Z148:BT148),0),BT148)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BU$29>0,SUM(BV$29:$CJ$29)=0),SUM($Z148:BU148),0),IF($Q174=Lists!$BS$17,IF(AND(BU148>0,SUM(BV148:$CJ148)=0),SUM($Z148:BU148),0),BU148)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BV$29>0,SUM(BW$29:$CJ$29)=0),SUM($Z148:BV148),0),IF($Q174=Lists!$BS$17,IF(AND(BV148>0,SUM(BW148:$CJ148)=0),SUM($Z148:BV148),0),BV148)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BW$29>0,SUM(BX$29:$CJ$29)=0),SUM($Z148:BW148),0),IF($Q174=Lists!$BS$17,IF(AND(BW148>0,SUM(BX148:$CJ148)=0),SUM($Z148:BW148),0),BW148)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BX$29>0,SUM(BY$29:$CJ$29)=0),SUM($Z148:BX148),0),IF($Q174=Lists!$BS$17,IF(AND(BX148>0,SUM(BY148:$CJ148)=0),SUM($Z148:BX148),0),BX148)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BY$29>0,SUM(BZ$29:$CJ$29)=0),SUM($Z148:BY148),0),IF($Q174=Lists!$BS$17,IF(AND(BY148>0,SUM(BZ148:$CJ148)=0),SUM($Z148:BY148),0),BY148)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(BZ$29>0,SUM(CA$29:$CJ$29)=0),SUM($Z148:BZ148),0),IF($Q174=Lists!$BS$17,IF(AND(BZ148>0,SUM(CA148:$CJ148)=0),SUM($Z148:BZ148),0),BZ148)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(CA$29>0,SUM(CB$29:$CJ$29)=0),SUM($Z148:CA148),0),IF($Q174=Lists!$BS$17,IF(AND(CA148>0,SUM(CB148:$CJ148)=0),SUM($Z148:CA148),0),CA148)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(CB$29>0,SUM(CC$29:$CJ$29)=0),SUM($Z148:CB148),0),IF($Q174=Lists!$BS$17,IF(AND(CB148>0,SUM(CC148:$CJ148)=0),SUM($Z148:CB148),0),CB148)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(CC$29>0,SUM(CD$29:$CJ$29)=0),SUM($Z148:CC148),0),IF($Q174=Lists!$BS$17,IF(AND(CC148>0,SUM(CD148:$CJ148)=0),SUM($Z148:CC148),0),CC148)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(CD$29>0,SUM(CE$29:$CJ$29)=0),SUM($Z148:CD148),0),IF($Q174=Lists!$BS$17,IF(AND(CD148>0,SUM(CE148:$CJ148)=0),SUM($Z148:CD148),0),CD148)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(CE$29>0,SUM(CF$29:$CJ$29)=0),SUM($Z148:CE148),0),IF($Q174=Lists!$BS$17,IF(AND(CE148>0,SUM(CF148:$CJ148)=0),SUM($Z148:CE148),0),CE148)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(CF$29>0,SUM(CG$29:$CJ$29)=0),SUM($Z148:CF148),0),IF($Q174=Lists!$BS$17,IF(AND(CF148>0,SUM(CG148:$CJ148)=0),SUM($Z148:CF148),0),CF148)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(CG$29>0,SUM(CH$29:$CJ$29)=0),SUM($Z148:CG148),0),IF($Q174=Lists!$BS$17,IF(AND(CG148>0,SUM(CH148:$CJ148)=0),SUM($Z148:CG148),0),CG148)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(CH$29>0,SUM(CI$29:$CJ$29)=0),SUM($Z148:CH148),0),IF($Q174=Lists!$BS$17,IF(AND(CH148>0,SUM(CI148:$CJ148)=0),SUM($Z148:CH148),0),CH148)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q174=Lists!$BS$16,IF(AND(CI$29>0,SUM(CJ$29:$CJ$29)=0),SUM($Z148:CI148),0),IF($Q174=Lists!$BS$17,IF(AND(CI148>0,SUM(CJ148:$CJ148)=0),SUM($Z148:CI148),0),CI148)))","v":0}]
[{"$f":"ROW()","v":175},null,null,null,null,null,{"$f":"IF($R175=\"^\",IF(COUNTIF(Lists!$13:$13,H175)=1,0,1),0)","v":0},{"$f":"Lists!$BS$13","v":"Ввод в эксплуатацию"},{"$f":"Items!AY19","v":"Оборудование"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","в последний период данной статьи","^",{"$f":"IF(G175<>0,1,IF(OR($Q175=\"\",$Q175=0),0,IF($R175=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H175))),$Q175)=1,0,1),0)))","v":0},0,null,null,null,20000000,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(AA$29>0,SUM(AB$29:$CJ$29)=0),SUM($Z149:AA149),0),IF($Q175=Lists!$BS$17,IF(AND(AA149>0,SUM(AB149:$CJ149)=0),SUM($Z149:AA149),0),AA149)))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(AB$29>0,SUM(AC$29:$CJ$29)=0),SUM($Z149:AB149),0),IF($Q175=Lists!$BS$17,IF(AND(AB149>0,SUM(AC149:$CJ149)=0),SUM($Z149:AB149),0),AB149)))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(AC$29>0,SUM(AD$29:$CJ$29)=0),SUM($Z149:AC149),0),IF($Q175=Lists!$BS$17,IF(AND(AC149>0,SUM(AD149:$CJ149)=0),SUM($Z149:AC149),0),AC149)))","v":20000000},{"$f":"IF(AD$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(AD$29>0,SUM(AE$29:$CJ$29)=0),SUM($Z149:AD149),0),IF($Q175=Lists!$BS$17,IF(AND(AD149>0,SUM(AE149:$CJ149)=0),SUM($Z149:AD149),0),AD149)))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(AE$29>0,SUM(AF$29:$CJ$29)=0),SUM($Z149:AE149),0),IF($Q175=Lists!$BS$17,IF(AND(AE149>0,SUM(AF149:$CJ149)=0),SUM($Z149:AE149),0),AE149)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(AF$29>0,SUM(AG$29:$CJ$29)=0),SUM($Z149:AF149),0),IF($Q175=Lists!$BS$17,IF(AND(AF149>0,SUM(AG149:$CJ149)=0),SUM($Z149:AF149),0),AF149)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(AG$29>0,SUM(AH$29:$CJ$29)=0),SUM($Z149:AG149),0),IF($Q175=Lists!$BS$17,IF(AND(AG149>0,SUM(AH149:$CJ149)=0),SUM($Z149:AG149),0),AG149)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(AH$29>0,SUM(AI$29:$CJ$29)=0),SUM($Z149:AH149),0),IF($Q175=Lists!$BS$17,IF(AND(AH149>0,SUM(AI149:$CJ149)=0),SUM($Z149:AH149),0),AH149)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(AI$29>0,SUM(AJ$29:$CJ$29)=0),SUM($Z149:AI149),0),IF($Q175=Lists!$BS$17,IF(AND(AI149>0,SUM(AJ149:$CJ149)=0),SUM($Z149:AI149),0),AI149)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(AJ$29>0,SUM(AK$29:$CJ$29)=0),SUM($Z149:AJ149),0),IF($Q175=Lists!$BS$17,IF(AND(AJ149>0,SUM(AK149:$CJ149)=0),SUM($Z149:AJ149),0),AJ149)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(AK$29>0,SUM(AL$29:$CJ$29)=0),SUM($Z149:AK149),0),IF($Q175=Lists!$BS$17,IF(AND(AK149>0,SUM(AL149:$CJ149)=0),SUM($Z149:AK149),0),AK149)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(AL$29>0,SUM(AM$29:$CJ$29)=0),SUM($Z149:AL149),0),IF($Q175=Lists!$BS$17,IF(AND(AL149>0,SUM(AM149:$CJ149)=0),SUM($Z149:AL149),0),AL149)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(AM$29>0,SUM(AN$29:$CJ$29)=0),SUM($Z149:AM149),0),IF($Q175=Lists!$BS$17,IF(AND(AM149>0,SUM(AN149:$CJ149)=0),SUM($Z149:AM149),0),AM149)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(AN$29>0,SUM(AO$29:$CJ$29)=0),SUM($Z149:AN149),0),IF($Q175=Lists!$BS$17,IF(AND(AN149>0,SUM(AO149:$CJ149)=0),SUM($Z149:AN149),0),AN149)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(AO$29>0,SUM(AP$29:$CJ$29)=0),SUM($Z149:AO149),0),IF($Q175=Lists!$BS$17,IF(AND(AO149>0,SUM(AP149:$CJ149)=0),SUM($Z149:AO149),0),AO149)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(AP$29>0,SUM(AQ$29:$CJ$29)=0),SUM($Z149:AP149),0),IF($Q175=Lists!$BS$17,IF(AND(AP149>0,SUM(AQ149:$CJ149)=0),SUM($Z149:AP149),0),AP149)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(AQ$29>0,SUM(AR$29:$CJ$29)=0),SUM($Z149:AQ149),0),IF($Q175=Lists!$BS$17,IF(AND(AQ149>0,SUM(AR149:$CJ149)=0),SUM($Z149:AQ149),0),AQ149)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(AR$29>0,SUM(AS$29:$CJ$29)=0),SUM($Z149:AR149),0),IF($Q175=Lists!$BS$17,IF(AND(AR149>0,SUM(AS149:$CJ149)=0),SUM($Z149:AR149),0),AR149)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(AS$29>0,SUM(AT$29:$CJ$29)=0),SUM($Z149:AS149),0),IF($Q175=Lists!$BS$17,IF(AND(AS149>0,SUM(AT149:$CJ149)=0),SUM($Z149:AS149),0),AS149)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(AT$29>0,SUM(AU$29:$CJ$29)=0),SUM($Z149:AT149),0),IF($Q175=Lists!$BS$17,IF(AND(AT149>0,SUM(AU149:$CJ149)=0),SUM($Z149:AT149),0),AT149)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(AU$29>0,SUM(AV$29:$CJ$29)=0),SUM($Z149:AU149),0),IF($Q175=Lists!$BS$17,IF(AND(AU149>0,SUM(AV149:$CJ149)=0),SUM($Z149:AU149),0),AU149)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(AV$29>0,SUM(AW$29:$CJ$29)=0),SUM($Z149:AV149),0),IF($Q175=Lists!$BS$17,IF(AND(AV149>0,SUM(AW149:$CJ149)=0),SUM($Z149:AV149),0),AV149)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(AW$29>0,SUM(AX$29:$CJ$29)=0),SUM($Z149:AW149),0),IF($Q175=Lists!$BS$17,IF(AND(AW149>0,SUM(AX149:$CJ149)=0),SUM($Z149:AW149),0),AW149)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(AX$29>0,SUM(AY$29:$CJ$29)=0),SUM($Z149:AX149),0),IF($Q175=Lists!$BS$17,IF(AND(AX149>0,SUM(AY149:$CJ149)=0),SUM($Z149:AX149),0),AX149)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(AY$29>0,SUM(AZ$29:$CJ$29)=0),SUM($Z149:AY149),0),IF($Q175=Lists!$BS$17,IF(AND(AY149>0,SUM(AZ149:$CJ149)=0),SUM($Z149:AY149),0),AY149)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(AZ$29>0,SUM(BA$29:$CJ$29)=0),SUM($Z149:AZ149),0),IF($Q175=Lists!$BS$17,IF(AND(AZ149>0,SUM(BA149:$CJ149)=0),SUM($Z149:AZ149),0),AZ149)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(BA$29>0,SUM(BB$29:$CJ$29)=0),SUM($Z149:BA149),0),IF($Q175=Lists!$BS$17,IF(AND(BA149>0,SUM(BB149:$CJ149)=0),SUM($Z149:BA149),0),BA149)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(BB$29>0,SUM(BC$29:$CJ$29)=0),SUM($Z149:BB149),0),IF($Q175=Lists!$BS$17,IF(AND(BB149>0,SUM(BC149:$CJ149)=0),SUM($Z149:BB149),0),BB149)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(BC$29>0,SUM(BD$29:$CJ$29)=0),SUM($Z149:BC149),0),IF($Q175=Lists!$BS$17,IF(AND(BC149>0,SUM(BD149:$CJ149)=0),SUM($Z149:BC149),0),BC149)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(BD$29>0,SUM(BE$29:$CJ$29)=0),SUM($Z149:BD149),0),IF($Q175=Lists!$BS$17,IF(AND(BD149>0,SUM(BE149:$CJ149)=0),SUM($Z149:BD149),0),BD149)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(BE$29>0,SUM(BF$29:$CJ$29)=0),SUM($Z149:BE149),0),IF($Q175=Lists!$BS$17,IF(AND(BE149>0,SUM(BF149:$CJ149)=0),SUM($Z149:BE149),0),BE149)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(BF$29>0,SUM(BG$29:$CJ$29)=0),SUM($Z149:BF149),0),IF($Q175=Lists!$BS$17,IF(AND(BF149>0,SUM(BG149:$CJ149)=0),SUM($Z149:BF149),0),BF149)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(BG$29>0,SUM(BH$29:$CJ$29)=0),SUM($Z149:BG149),0),IF($Q175=Lists!$BS$17,IF(AND(BG149>0,SUM(BH149:$CJ149)=0),SUM($Z149:BG149),0),BG149)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(BH$29>0,SUM(BI$29:$CJ$29)=0),SUM($Z149:BH149),0),IF($Q175=Lists!$BS$17,IF(AND(BH149>0,SUM(BI149:$CJ149)=0),SUM($Z149:BH149),0),BH149)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(BI$29>0,SUM(BJ$29:$CJ$29)=0),SUM($Z149:BI149),0),IF($Q175=Lists!$BS$17,IF(AND(BI149>0,SUM(BJ149:$CJ149)=0),SUM($Z149:BI149),0),BI149)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(BJ$29>0,SUM(BK$29:$CJ$29)=0),SUM($Z149:BJ149),0),IF($Q175=Lists!$BS$17,IF(AND(BJ149>0,SUM(BK149:$CJ149)=0),SUM($Z149:BJ149),0),BJ149)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(BK$29>0,SUM(BL$29:$CJ$29)=0),SUM($Z149:BK149),0),IF($Q175=Lists!$BS$17,IF(AND(BK149>0,SUM(BL149:$CJ149)=0),SUM($Z149:BK149),0),BK149)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(BL$29>0,SUM(BM$29:$CJ$29)=0),SUM($Z149:BL149),0),IF($Q175=Lists!$BS$17,IF(AND(BL149>0,SUM(BM149:$CJ149)=0),SUM($Z149:BL149),0),BL149)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(BM$29>0,SUM(BN$29:$CJ$29)=0),SUM($Z149:BM149),0),IF($Q175=Lists!$BS$17,IF(AND(BM149>0,SUM(BN149:$CJ149)=0),SUM($Z149:BM149),0),BM149)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(BN$29>0,SUM(BO$29:$CJ$29)=0),SUM($Z149:BN149),0),IF($Q175=Lists!$BS$17,IF(AND(BN149>0,SUM(BO149:$CJ149)=0),SUM($Z149:BN149),0),BN149)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(BO$29>0,SUM(BP$29:$CJ$29)=0),SUM($Z149:BO149),0),IF($Q175=Lists!$BS$17,IF(AND(BO149>0,SUM(BP149:$CJ149)=0),SUM($Z149:BO149),0),BO149)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(BP$29>0,SUM(BQ$29:$CJ$29)=0),SUM($Z149:BP149),0),IF($Q175=Lists!$BS$17,IF(AND(BP149>0,SUM(BQ149:$CJ149)=0),SUM($Z149:BP149),0),BP149)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(BQ$29>0,SUM(BR$29:$CJ$29)=0),SUM($Z149:BQ149),0),IF($Q175=Lists!$BS$17,IF(AND(BQ149>0,SUM(BR149:$CJ149)=0),SUM($Z149:BQ149),0),BQ149)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(BR$29>0,SUM(BS$29:$CJ$29)=0),SUM($Z149:BR149),0),IF($Q175=Lists!$BS$17,IF(AND(BR149>0,SUM(BS149:$CJ149)=0),SUM($Z149:BR149),0),BR149)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(BS$29>0,SUM(BT$29:$CJ$29)=0),SUM($Z149:BS149),0),IF($Q175=Lists!$BS$17,IF(AND(BS149>0,SUM(BT149:$CJ149)=0),SUM($Z149:BS149),0),BS149)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(BT$29>0,SUM(BU$29:$CJ$29)=0),SUM($Z149:BT149),0),IF($Q175=Lists!$BS$17,IF(AND(BT149>0,SUM(BU149:$CJ149)=0),SUM($Z149:BT149),0),BT149)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(BU$29>0,SUM(BV$29:$CJ$29)=0),SUM($Z149:BU149),0),IF($Q175=Lists!$BS$17,IF(AND(BU149>0,SUM(BV149:$CJ149)=0),SUM($Z149:BU149),0),BU149)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(BV$29>0,SUM(BW$29:$CJ$29)=0),SUM($Z149:BV149),0),IF($Q175=Lists!$BS$17,IF(AND(BV149>0,SUM(BW149:$CJ149)=0),SUM($Z149:BV149),0),BV149)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(BW$29>0,SUM(BX$29:$CJ$29)=0),SUM($Z149:BW149),0),IF($Q175=Lists!$BS$17,IF(AND(BW149>0,SUM(BX149:$CJ149)=0),SUM($Z149:BW149),0),BW149)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(BX$29>0,SUM(BY$29:$CJ$29)=0),SUM($Z149:BX149),0),IF($Q175=Lists!$BS$17,IF(AND(BX149>0,SUM(BY149:$CJ149)=0),SUM($Z149:BX149),0),BX149)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(BY$29>0,SUM(BZ$29:$CJ$29)=0),SUM($Z149:BY149),0),IF($Q175=Lists!$BS$17,IF(AND(BY149>0,SUM(BZ149:$CJ149)=0),SUM($Z149:BY149),0),BY149)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(BZ$29>0,SUM(CA$29:$CJ$29)=0),SUM($Z149:BZ149),0),IF($Q175=Lists!$BS$17,IF(AND(BZ149>0,SUM(CA149:$CJ149)=0),SUM($Z149:BZ149),0),BZ149)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(CA$29>0,SUM(CB$29:$CJ$29)=0),SUM($Z149:CA149),0),IF($Q175=Lists!$BS$17,IF(AND(CA149>0,SUM(CB149:$CJ149)=0),SUM($Z149:CA149),0),CA149)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(CB$29>0,SUM(CC$29:$CJ$29)=0),SUM($Z149:CB149),0),IF($Q175=Lists!$BS$17,IF(AND(CB149>0,SUM(CC149:$CJ149)=0),SUM($Z149:CB149),0),CB149)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(CC$29>0,SUM(CD$29:$CJ$29)=0),SUM($Z149:CC149),0),IF($Q175=Lists!$BS$17,IF(AND(CC149>0,SUM(CD149:$CJ149)=0),SUM($Z149:CC149),0),CC149)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(CD$29>0,SUM(CE$29:$CJ$29)=0),SUM($Z149:CD149),0),IF($Q175=Lists!$BS$17,IF(AND(CD149>0,SUM(CE149:$CJ149)=0),SUM($Z149:CD149),0),CD149)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(CE$29>0,SUM(CF$29:$CJ$29)=0),SUM($Z149:CE149),0),IF($Q175=Lists!$BS$17,IF(AND(CE149>0,SUM(CF149:$CJ149)=0),SUM($Z149:CE149),0),CE149)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(CF$29>0,SUM(CG$29:$CJ$29)=0),SUM($Z149:CF149),0),IF($Q175=Lists!$BS$17,IF(AND(CF149>0,SUM(CG149:$CJ149)=0),SUM($Z149:CF149),0),CF149)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(CG$29>0,SUM(CH$29:$CJ$29)=0),SUM($Z149:CG149),0),IF($Q175=Lists!$BS$17,IF(AND(CG149>0,SUM(CH149:$CJ149)=0),SUM($Z149:CG149),0),CG149)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(CH$29>0,SUM(CI$29:$CJ$29)=0),SUM($Z149:CH149),0),IF($Q175=Lists!$BS$17,IF(AND(CH149>0,SUM(CI149:$CJ149)=0),SUM($Z149:CH149),0),CH149)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q175=Lists!$BS$16,IF(AND(CI$29>0,SUM(CJ$29:$CJ$29)=0),SUM($Z149:CI149),0),IF($Q175=Lists!$BS$17,IF(AND(CI149>0,SUM(CJ149:$CJ149)=0),SUM($Z149:CI149),0),CI149)))","v":0}]
[{"$f":"ROW()","v":176},null,null,null,null,null,{"$f":"IF($R176=\"^\",IF(COUNTIF(Lists!$13:$13,H176)=1,0,1),0)","v":0},{"$f":"Lists!$BS$13","v":"Ввод в эксплуатацию"},{"$f":"Items!AY20","v":"инфраструктурные объеты типа - 1"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","в последний период данной статьи","^",{"$f":"IF(G176<>0,1,IF(OR($Q176=\"\",$Q176=0),0,IF($R176=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H176))),$Q176)=1,0,1),0)))","v":0},0,null,null,null,10000000,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(AA$29>0,SUM(AB$29:$CJ$29)=0),SUM($Z150:AA150),0),IF($Q176=Lists!$BS$17,IF(AND(AA150>0,SUM(AB150:$CJ150)=0),SUM($Z150:AA150),0),AA150)))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(AB$29>0,SUM(AC$29:$CJ$29)=0),SUM($Z150:AB150),0),IF($Q176=Lists!$BS$17,IF(AND(AB150>0,SUM(AC150:$CJ150)=0),SUM($Z150:AB150),0),AB150)))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(AC$29>0,SUM(AD$29:$CJ$29)=0),SUM($Z150:AC150),0),IF($Q176=Lists!$BS$17,IF(AND(AC150>0,SUM(AD150:$CJ150)=0),SUM($Z150:AC150),0),AC150)))","v":10000000},{"$f":"IF(AD$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(AD$29>0,SUM(AE$29:$CJ$29)=0),SUM($Z150:AD150),0),IF($Q176=Lists!$BS$17,IF(AND(AD150>0,SUM(AE150:$CJ150)=0),SUM($Z150:AD150),0),AD150)))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(AE$29>0,SUM(AF$29:$CJ$29)=0),SUM($Z150:AE150),0),IF($Q176=Lists!$BS$17,IF(AND(AE150>0,SUM(AF150:$CJ150)=0),SUM($Z150:AE150),0),AE150)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(AF$29>0,SUM(AG$29:$CJ$29)=0),SUM($Z150:AF150),0),IF($Q176=Lists!$BS$17,IF(AND(AF150>0,SUM(AG150:$CJ150)=0),SUM($Z150:AF150),0),AF150)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(AG$29>0,SUM(AH$29:$CJ$29)=0),SUM($Z150:AG150),0),IF($Q176=Lists!$BS$17,IF(AND(AG150>0,SUM(AH150:$CJ150)=0),SUM($Z150:AG150),0),AG150)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(AH$29>0,SUM(AI$29:$CJ$29)=0),SUM($Z150:AH150),0),IF($Q176=Lists!$BS$17,IF(AND(AH150>0,SUM(AI150:$CJ150)=0),SUM($Z150:AH150),0),AH150)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(AI$29>0,SUM(AJ$29:$CJ$29)=0),SUM($Z150:AI150),0),IF($Q176=Lists!$BS$17,IF(AND(AI150>0,SUM(AJ150:$CJ150)=0),SUM($Z150:AI150),0),AI150)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(AJ$29>0,SUM(AK$29:$CJ$29)=0),SUM($Z150:AJ150),0),IF($Q176=Lists!$BS$17,IF(AND(AJ150>0,SUM(AK150:$CJ150)=0),SUM($Z150:AJ150),0),AJ150)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(AK$29>0,SUM(AL$29:$CJ$29)=0),SUM($Z150:AK150),0),IF($Q176=Lists!$BS$17,IF(AND(AK150>0,SUM(AL150:$CJ150)=0),SUM($Z150:AK150),0),AK150)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(AL$29>0,SUM(AM$29:$CJ$29)=0),SUM($Z150:AL150),0),IF($Q176=Lists!$BS$17,IF(AND(AL150>0,SUM(AM150:$CJ150)=0),SUM($Z150:AL150),0),AL150)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(AM$29>0,SUM(AN$29:$CJ$29)=0),SUM($Z150:AM150),0),IF($Q176=Lists!$BS$17,IF(AND(AM150>0,SUM(AN150:$CJ150)=0),SUM($Z150:AM150),0),AM150)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(AN$29>0,SUM(AO$29:$CJ$29)=0),SUM($Z150:AN150),0),IF($Q176=Lists!$BS$17,IF(AND(AN150>0,SUM(AO150:$CJ150)=0),SUM($Z150:AN150),0),AN150)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(AO$29>0,SUM(AP$29:$CJ$29)=0),SUM($Z150:AO150),0),IF($Q176=Lists!$BS$17,IF(AND(AO150>0,SUM(AP150:$CJ150)=0),SUM($Z150:AO150),0),AO150)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(AP$29>0,SUM(AQ$29:$CJ$29)=0),SUM($Z150:AP150),0),IF($Q176=Lists!$BS$17,IF(AND(AP150>0,SUM(AQ150:$CJ150)=0),SUM($Z150:AP150),0),AP150)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(AQ$29>0,SUM(AR$29:$CJ$29)=0),SUM($Z150:AQ150),0),IF($Q176=Lists!$BS$17,IF(AND(AQ150>0,SUM(AR150:$CJ150)=0),SUM($Z150:AQ150),0),AQ150)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(AR$29>0,SUM(AS$29:$CJ$29)=0),SUM($Z150:AR150),0),IF($Q176=Lists!$BS$17,IF(AND(AR150>0,SUM(AS150:$CJ150)=0),SUM($Z150:AR150),0),AR150)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(AS$29>0,SUM(AT$29:$CJ$29)=0),SUM($Z150:AS150),0),IF($Q176=Lists!$BS$17,IF(AND(AS150>0,SUM(AT150:$CJ150)=0),SUM($Z150:AS150),0),AS150)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(AT$29>0,SUM(AU$29:$CJ$29)=0),SUM($Z150:AT150),0),IF($Q176=Lists!$BS$17,IF(AND(AT150>0,SUM(AU150:$CJ150)=0),SUM($Z150:AT150),0),AT150)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(AU$29>0,SUM(AV$29:$CJ$29)=0),SUM($Z150:AU150),0),IF($Q176=Lists!$BS$17,IF(AND(AU150>0,SUM(AV150:$CJ150)=0),SUM($Z150:AU150),0),AU150)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(AV$29>0,SUM(AW$29:$CJ$29)=0),SUM($Z150:AV150),0),IF($Q176=Lists!$BS$17,IF(AND(AV150>0,SUM(AW150:$CJ150)=0),SUM($Z150:AV150),0),AV150)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(AW$29>0,SUM(AX$29:$CJ$29)=0),SUM($Z150:AW150),0),IF($Q176=Lists!$BS$17,IF(AND(AW150>0,SUM(AX150:$CJ150)=0),SUM($Z150:AW150),0),AW150)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(AX$29>0,SUM(AY$29:$CJ$29)=0),SUM($Z150:AX150),0),IF($Q176=Lists!$BS$17,IF(AND(AX150>0,SUM(AY150:$CJ150)=0),SUM($Z150:AX150),0),AX150)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(AY$29>0,SUM(AZ$29:$CJ$29)=0),SUM($Z150:AY150),0),IF($Q176=Lists!$BS$17,IF(AND(AY150>0,SUM(AZ150:$CJ150)=0),SUM($Z150:AY150),0),AY150)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(AZ$29>0,SUM(BA$29:$CJ$29)=0),SUM($Z150:AZ150),0),IF($Q176=Lists!$BS$17,IF(AND(AZ150>0,SUM(BA150:$CJ150)=0),SUM($Z150:AZ150),0),AZ150)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(BA$29>0,SUM(BB$29:$CJ$29)=0),SUM($Z150:BA150),0),IF($Q176=Lists!$BS$17,IF(AND(BA150>0,SUM(BB150:$CJ150)=0),SUM($Z150:BA150),0),BA150)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(BB$29>0,SUM(BC$29:$CJ$29)=0),SUM($Z150:BB150),0),IF($Q176=Lists!$BS$17,IF(AND(BB150>0,SUM(BC150:$CJ150)=0),SUM($Z150:BB150),0),BB150)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(BC$29>0,SUM(BD$29:$CJ$29)=0),SUM($Z150:BC150),0),IF($Q176=Lists!$BS$17,IF(AND(BC150>0,SUM(BD150:$CJ150)=0),SUM($Z150:BC150),0),BC150)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(BD$29>0,SUM(BE$29:$CJ$29)=0),SUM($Z150:BD150),0),IF($Q176=Lists!$BS$17,IF(AND(BD150>0,SUM(BE150:$CJ150)=0),SUM($Z150:BD150),0),BD150)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(BE$29>0,SUM(BF$29:$CJ$29)=0),SUM($Z150:BE150),0),IF($Q176=Lists!$BS$17,IF(AND(BE150>0,SUM(BF150:$CJ150)=0),SUM($Z150:BE150),0),BE150)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(BF$29>0,SUM(BG$29:$CJ$29)=0),SUM($Z150:BF150),0),IF($Q176=Lists!$BS$17,IF(AND(BF150>0,SUM(BG150:$CJ150)=0),SUM($Z150:BF150),0),BF150)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(BG$29>0,SUM(BH$29:$CJ$29)=0),SUM($Z150:BG150),0),IF($Q176=Lists!$BS$17,IF(AND(BG150>0,SUM(BH150:$CJ150)=0),SUM($Z150:BG150),0),BG150)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(BH$29>0,SUM(BI$29:$CJ$29)=0),SUM($Z150:BH150),0),IF($Q176=Lists!$BS$17,IF(AND(BH150>0,SUM(BI150:$CJ150)=0),SUM($Z150:BH150),0),BH150)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(BI$29>0,SUM(BJ$29:$CJ$29)=0),SUM($Z150:BI150),0),IF($Q176=Lists!$BS$17,IF(AND(BI150>0,SUM(BJ150:$CJ150)=0),SUM($Z150:BI150),0),BI150)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(BJ$29>0,SUM(BK$29:$CJ$29)=0),SUM($Z150:BJ150),0),IF($Q176=Lists!$BS$17,IF(AND(BJ150>0,SUM(BK150:$CJ150)=0),SUM($Z150:BJ150),0),BJ150)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(BK$29>0,SUM(BL$29:$CJ$29)=0),SUM($Z150:BK150),0),IF($Q176=Lists!$BS$17,IF(AND(BK150>0,SUM(BL150:$CJ150)=0),SUM($Z150:BK150),0),BK150)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(BL$29>0,SUM(BM$29:$CJ$29)=0),SUM($Z150:BL150),0),IF($Q176=Lists!$BS$17,IF(AND(BL150>0,SUM(BM150:$CJ150)=0),SUM($Z150:BL150),0),BL150)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(BM$29>0,SUM(BN$29:$CJ$29)=0),SUM($Z150:BM150),0),IF($Q176=Lists!$BS$17,IF(AND(BM150>0,SUM(BN150:$CJ150)=0),SUM($Z150:BM150),0),BM150)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(BN$29>0,SUM(BO$29:$CJ$29)=0),SUM($Z150:BN150),0),IF($Q176=Lists!$BS$17,IF(AND(BN150>0,SUM(BO150:$CJ150)=0),SUM($Z150:BN150),0),BN150)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(BO$29>0,SUM(BP$29:$CJ$29)=0),SUM($Z150:BO150),0),IF($Q176=Lists!$BS$17,IF(AND(BO150>0,SUM(BP150:$CJ150)=0),SUM($Z150:BO150),0),BO150)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(BP$29>0,SUM(BQ$29:$CJ$29)=0),SUM($Z150:BP150),0),IF($Q176=Lists!$BS$17,IF(AND(BP150>0,SUM(BQ150:$CJ150)=0),SUM($Z150:BP150),0),BP150)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(BQ$29>0,SUM(BR$29:$CJ$29)=0),SUM($Z150:BQ150),0),IF($Q176=Lists!$BS$17,IF(AND(BQ150>0,SUM(BR150:$CJ150)=0),SUM($Z150:BQ150),0),BQ150)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(BR$29>0,SUM(BS$29:$CJ$29)=0),SUM($Z150:BR150),0),IF($Q176=Lists!$BS$17,IF(AND(BR150>0,SUM(BS150:$CJ150)=0),SUM($Z150:BR150),0),BR150)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(BS$29>0,SUM(BT$29:$CJ$29)=0),SUM($Z150:BS150),0),IF($Q176=Lists!$BS$17,IF(AND(BS150>0,SUM(BT150:$CJ150)=0),SUM($Z150:BS150),0),BS150)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(BT$29>0,SUM(BU$29:$CJ$29)=0),SUM($Z150:BT150),0),IF($Q176=Lists!$BS$17,IF(AND(BT150>0,SUM(BU150:$CJ150)=0),SUM($Z150:BT150),0),BT150)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(BU$29>0,SUM(BV$29:$CJ$29)=0),SUM($Z150:BU150),0),IF($Q176=Lists!$BS$17,IF(AND(BU150>0,SUM(BV150:$CJ150)=0),SUM($Z150:BU150),0),BU150)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(BV$29>0,SUM(BW$29:$CJ$29)=0),SUM($Z150:BV150),0),IF($Q176=Lists!$BS$17,IF(AND(BV150>0,SUM(BW150:$CJ150)=0),SUM($Z150:BV150),0),BV150)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(BW$29>0,SUM(BX$29:$CJ$29)=0),SUM($Z150:BW150),0),IF($Q176=Lists!$BS$17,IF(AND(BW150>0,SUM(BX150:$CJ150)=0),SUM($Z150:BW150),0),BW150)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(BX$29>0,SUM(BY$29:$CJ$29)=0),SUM($Z150:BX150),0),IF($Q176=Lists!$BS$17,IF(AND(BX150>0,SUM(BY150:$CJ150)=0),SUM($Z150:BX150),0),BX150)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(BY$29>0,SUM(BZ$29:$CJ$29)=0),SUM($Z150:BY150),0),IF($Q176=Lists!$BS$17,IF(AND(BY150>0,SUM(BZ150:$CJ150)=0),SUM($Z150:BY150),0),BY150)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(BZ$29>0,SUM(CA$29:$CJ$29)=0),SUM($Z150:BZ150),0),IF($Q176=Lists!$BS$17,IF(AND(BZ150>0,SUM(CA150:$CJ150)=0),SUM($Z150:BZ150),0),BZ150)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(CA$29>0,SUM(CB$29:$CJ$29)=0),SUM($Z150:CA150),0),IF($Q176=Lists!$BS$17,IF(AND(CA150>0,SUM(CB150:$CJ150)=0),SUM($Z150:CA150),0),CA150)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(CB$29>0,SUM(CC$29:$CJ$29)=0),SUM($Z150:CB150),0),IF($Q176=Lists!$BS$17,IF(AND(CB150>0,SUM(CC150:$CJ150)=0),SUM($Z150:CB150),0),CB150)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(CC$29>0,SUM(CD$29:$CJ$29)=0),SUM($Z150:CC150),0),IF($Q176=Lists!$BS$17,IF(AND(CC150>0,SUM(CD150:$CJ150)=0),SUM($Z150:CC150),0),CC150)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(CD$29>0,SUM(CE$29:$CJ$29)=0),SUM($Z150:CD150),0),IF($Q176=Lists!$BS$17,IF(AND(CD150>0,SUM(CE150:$CJ150)=0),SUM($Z150:CD150),0),CD150)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(CE$29>0,SUM(CF$29:$CJ$29)=0),SUM($Z150:CE150),0),IF($Q176=Lists!$BS$17,IF(AND(CE150>0,SUM(CF150:$CJ150)=0),SUM($Z150:CE150),0),CE150)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(CF$29>0,SUM(CG$29:$CJ$29)=0),SUM($Z150:CF150),0),IF($Q176=Lists!$BS$17,IF(AND(CF150>0,SUM(CG150:$CJ150)=0),SUM($Z150:CF150),0),CF150)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(CG$29>0,SUM(CH$29:$CJ$29)=0),SUM($Z150:CG150),0),IF($Q176=Lists!$BS$17,IF(AND(CG150>0,SUM(CH150:$CJ150)=0),SUM($Z150:CG150),0),CG150)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(CH$29>0,SUM(CI$29:$CJ$29)=0),SUM($Z150:CH150),0),IF($Q176=Lists!$BS$17,IF(AND(CH150>0,SUM(CI150:$CJ150)=0),SUM($Z150:CH150),0),CH150)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q176=Lists!$BS$16,IF(AND(CI$29>0,SUM(CJ$29:$CJ$29)=0),SUM($Z150:CI150),0),IF($Q176=Lists!$BS$17,IF(AND(CI150>0,SUM(CJ150:$CJ150)=0),SUM($Z150:CI150),0),CI150)))","v":0}]
[{"$f":"ROW()","v":177},null,null,null,null,null,{"$f":"IF($R177=\"^\",IF(COUNTIF(Lists!$13:$13,H177)=1,0,1),0)","v":0},{"$f":"Lists!$BS$13","v":"Ввод в эксплуатацию"},{"$f":"Items!AY21","v":"инфраструктурные объеты типа - 2"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","в последний период данной статьи","^",{"$f":"IF(G177<>0,1,IF(OR($Q177=\"\",$Q177=0),0,IF($R177=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H177))),$Q177)=1,0,1),0)))","v":0},0,null,null,null,10000000,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(AA$29>0,SUM(AB$29:$CJ$29)=0),SUM($Z151:AA151),0),IF($Q177=Lists!$BS$17,IF(AND(AA151>0,SUM(AB151:$CJ151)=0),SUM($Z151:AA151),0),AA151)))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(AB$29>0,SUM(AC$29:$CJ$29)=0),SUM($Z151:AB151),0),IF($Q177=Lists!$BS$17,IF(AND(AB151>0,SUM(AC151:$CJ151)=0),SUM($Z151:AB151),0),AB151)))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(AC$29>0,SUM(AD$29:$CJ$29)=0),SUM($Z151:AC151),0),IF($Q177=Lists!$BS$17,IF(AND(AC151>0,SUM(AD151:$CJ151)=0),SUM($Z151:AC151),0),AC151)))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(AD$29>0,SUM(AE$29:$CJ$29)=0),SUM($Z151:AD151),0),IF($Q177=Lists!$BS$17,IF(AND(AD151>0,SUM(AE151:$CJ151)=0),SUM($Z151:AD151),0),AD151)))","v":10000000},{"$f":"IF(AE$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(AE$29>0,SUM(AF$29:$CJ$29)=0),SUM($Z151:AE151),0),IF($Q177=Lists!$BS$17,IF(AND(AE151>0,SUM(AF151:$CJ151)=0),SUM($Z151:AE151),0),AE151)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(AF$29>0,SUM(AG$29:$CJ$29)=0),SUM($Z151:AF151),0),IF($Q177=Lists!$BS$17,IF(AND(AF151>0,SUM(AG151:$CJ151)=0),SUM($Z151:AF151),0),AF151)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(AG$29>0,SUM(AH$29:$CJ$29)=0),SUM($Z151:AG151),0),IF($Q177=Lists!$BS$17,IF(AND(AG151>0,SUM(AH151:$CJ151)=0),SUM($Z151:AG151),0),AG151)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(AH$29>0,SUM(AI$29:$CJ$29)=0),SUM($Z151:AH151),0),IF($Q177=Lists!$BS$17,IF(AND(AH151>0,SUM(AI151:$CJ151)=0),SUM($Z151:AH151),0),AH151)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(AI$29>0,SUM(AJ$29:$CJ$29)=0),SUM($Z151:AI151),0),IF($Q177=Lists!$BS$17,IF(AND(AI151>0,SUM(AJ151:$CJ151)=0),SUM($Z151:AI151),0),AI151)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(AJ$29>0,SUM(AK$29:$CJ$29)=0),SUM($Z151:AJ151),0),IF($Q177=Lists!$BS$17,IF(AND(AJ151>0,SUM(AK151:$CJ151)=0),SUM($Z151:AJ151),0),AJ151)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(AK$29>0,SUM(AL$29:$CJ$29)=0),SUM($Z151:AK151),0),IF($Q177=Lists!$BS$17,IF(AND(AK151>0,SUM(AL151:$CJ151)=0),SUM($Z151:AK151),0),AK151)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(AL$29>0,SUM(AM$29:$CJ$29)=0),SUM($Z151:AL151),0),IF($Q177=Lists!$BS$17,IF(AND(AL151>0,SUM(AM151:$CJ151)=0),SUM($Z151:AL151),0),AL151)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(AM$29>0,SUM(AN$29:$CJ$29)=0),SUM($Z151:AM151),0),IF($Q177=Lists!$BS$17,IF(AND(AM151>0,SUM(AN151:$CJ151)=0),SUM($Z151:AM151),0),AM151)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(AN$29>0,SUM(AO$29:$CJ$29)=0),SUM($Z151:AN151),0),IF($Q177=Lists!$BS$17,IF(AND(AN151>0,SUM(AO151:$CJ151)=0),SUM($Z151:AN151),0),AN151)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(AO$29>0,SUM(AP$29:$CJ$29)=0),SUM($Z151:AO151),0),IF($Q177=Lists!$BS$17,IF(AND(AO151>0,SUM(AP151:$CJ151)=0),SUM($Z151:AO151),0),AO151)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(AP$29>0,SUM(AQ$29:$CJ$29)=0),SUM($Z151:AP151),0),IF($Q177=Lists!$BS$17,IF(AND(AP151>0,SUM(AQ151:$CJ151)=0),SUM($Z151:AP151),0),AP151)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(AQ$29>0,SUM(AR$29:$CJ$29)=0),SUM($Z151:AQ151),0),IF($Q177=Lists!$BS$17,IF(AND(AQ151>0,SUM(AR151:$CJ151)=0),SUM($Z151:AQ151),0),AQ151)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(AR$29>0,SUM(AS$29:$CJ$29)=0),SUM($Z151:AR151),0),IF($Q177=Lists!$BS$17,IF(AND(AR151>0,SUM(AS151:$CJ151)=0),SUM($Z151:AR151),0),AR151)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(AS$29>0,SUM(AT$29:$CJ$29)=0),SUM($Z151:AS151),0),IF($Q177=Lists!$BS$17,IF(AND(AS151>0,SUM(AT151:$CJ151)=0),SUM($Z151:AS151),0),AS151)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(AT$29>0,SUM(AU$29:$CJ$29)=0),SUM($Z151:AT151),0),IF($Q177=Lists!$BS$17,IF(AND(AT151>0,SUM(AU151:$CJ151)=0),SUM($Z151:AT151),0),AT151)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(AU$29>0,SUM(AV$29:$CJ$29)=0),SUM($Z151:AU151),0),IF($Q177=Lists!$BS$17,IF(AND(AU151>0,SUM(AV151:$CJ151)=0),SUM($Z151:AU151),0),AU151)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(AV$29>0,SUM(AW$29:$CJ$29)=0),SUM($Z151:AV151),0),IF($Q177=Lists!$BS$17,IF(AND(AV151>0,SUM(AW151:$CJ151)=0),SUM($Z151:AV151),0),AV151)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(AW$29>0,SUM(AX$29:$CJ$29)=0),SUM($Z151:AW151),0),IF($Q177=Lists!$BS$17,IF(AND(AW151>0,SUM(AX151:$CJ151)=0),SUM($Z151:AW151),0),AW151)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(AX$29>0,SUM(AY$29:$CJ$29)=0),SUM($Z151:AX151),0),IF($Q177=Lists!$BS$17,IF(AND(AX151>0,SUM(AY151:$CJ151)=0),SUM($Z151:AX151),0),AX151)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(AY$29>0,SUM(AZ$29:$CJ$29)=0),SUM($Z151:AY151),0),IF($Q177=Lists!$BS$17,IF(AND(AY151>0,SUM(AZ151:$CJ151)=0),SUM($Z151:AY151),0),AY151)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(AZ$29>0,SUM(BA$29:$CJ$29)=0),SUM($Z151:AZ151),0),IF($Q177=Lists!$BS$17,IF(AND(AZ151>0,SUM(BA151:$CJ151)=0),SUM($Z151:AZ151),0),AZ151)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(BA$29>0,SUM(BB$29:$CJ$29)=0),SUM($Z151:BA151),0),IF($Q177=Lists!$BS$17,IF(AND(BA151>0,SUM(BB151:$CJ151)=0),SUM($Z151:BA151),0),BA151)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(BB$29>0,SUM(BC$29:$CJ$29)=0),SUM($Z151:BB151),0),IF($Q177=Lists!$BS$17,IF(AND(BB151>0,SUM(BC151:$CJ151)=0),SUM($Z151:BB151),0),BB151)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(BC$29>0,SUM(BD$29:$CJ$29)=0),SUM($Z151:BC151),0),IF($Q177=Lists!$BS$17,IF(AND(BC151>0,SUM(BD151:$CJ151)=0),SUM($Z151:BC151),0),BC151)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(BD$29>0,SUM(BE$29:$CJ$29)=0),SUM($Z151:BD151),0),IF($Q177=Lists!$BS$17,IF(AND(BD151>0,SUM(BE151:$CJ151)=0),SUM($Z151:BD151),0),BD151)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(BE$29>0,SUM(BF$29:$CJ$29)=0),SUM($Z151:BE151),0),IF($Q177=Lists!$BS$17,IF(AND(BE151>0,SUM(BF151:$CJ151)=0),SUM($Z151:BE151),0),BE151)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(BF$29>0,SUM(BG$29:$CJ$29)=0),SUM($Z151:BF151),0),IF($Q177=Lists!$BS$17,IF(AND(BF151>0,SUM(BG151:$CJ151)=0),SUM($Z151:BF151),0),BF151)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(BG$29>0,SUM(BH$29:$CJ$29)=0),SUM($Z151:BG151),0),IF($Q177=Lists!$BS$17,IF(AND(BG151>0,SUM(BH151:$CJ151)=0),SUM($Z151:BG151),0),BG151)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(BH$29>0,SUM(BI$29:$CJ$29)=0),SUM($Z151:BH151),0),IF($Q177=Lists!$BS$17,IF(AND(BH151>0,SUM(BI151:$CJ151)=0),SUM($Z151:BH151),0),BH151)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(BI$29>0,SUM(BJ$29:$CJ$29)=0),SUM($Z151:BI151),0),IF($Q177=Lists!$BS$17,IF(AND(BI151>0,SUM(BJ151:$CJ151)=0),SUM($Z151:BI151),0),BI151)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(BJ$29>0,SUM(BK$29:$CJ$29)=0),SUM($Z151:BJ151),0),IF($Q177=Lists!$BS$17,IF(AND(BJ151>0,SUM(BK151:$CJ151)=0),SUM($Z151:BJ151),0),BJ151)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(BK$29>0,SUM(BL$29:$CJ$29)=0),SUM($Z151:BK151),0),IF($Q177=Lists!$BS$17,IF(AND(BK151>0,SUM(BL151:$CJ151)=0),SUM($Z151:BK151),0),BK151)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(BL$29>0,SUM(BM$29:$CJ$29)=0),SUM($Z151:BL151),0),IF($Q177=Lists!$BS$17,IF(AND(BL151>0,SUM(BM151:$CJ151)=0),SUM($Z151:BL151),0),BL151)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(BM$29>0,SUM(BN$29:$CJ$29)=0),SUM($Z151:BM151),0),IF($Q177=Lists!$BS$17,IF(AND(BM151>0,SUM(BN151:$CJ151)=0),SUM($Z151:BM151),0),BM151)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(BN$29>0,SUM(BO$29:$CJ$29)=0),SUM($Z151:BN151),0),IF($Q177=Lists!$BS$17,IF(AND(BN151>0,SUM(BO151:$CJ151)=0),SUM($Z151:BN151),0),BN151)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(BO$29>0,SUM(BP$29:$CJ$29)=0),SUM($Z151:BO151),0),IF($Q177=Lists!$BS$17,IF(AND(BO151>0,SUM(BP151:$CJ151)=0),SUM($Z151:BO151),0),BO151)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(BP$29>0,SUM(BQ$29:$CJ$29)=0),SUM($Z151:BP151),0),IF($Q177=Lists!$BS$17,IF(AND(BP151>0,SUM(BQ151:$CJ151)=0),SUM($Z151:BP151),0),BP151)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(BQ$29>0,SUM(BR$29:$CJ$29)=0),SUM($Z151:BQ151),0),IF($Q177=Lists!$BS$17,IF(AND(BQ151>0,SUM(BR151:$CJ151)=0),SUM($Z151:BQ151),0),BQ151)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(BR$29>0,SUM(BS$29:$CJ$29)=0),SUM($Z151:BR151),0),IF($Q177=Lists!$BS$17,IF(AND(BR151>0,SUM(BS151:$CJ151)=0),SUM($Z151:BR151),0),BR151)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(BS$29>0,SUM(BT$29:$CJ$29)=0),SUM($Z151:BS151),0),IF($Q177=Lists!$BS$17,IF(AND(BS151>0,SUM(BT151:$CJ151)=0),SUM($Z151:BS151),0),BS151)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(BT$29>0,SUM(BU$29:$CJ$29)=0),SUM($Z151:BT151),0),IF($Q177=Lists!$BS$17,IF(AND(BT151>0,SUM(BU151:$CJ151)=0),SUM($Z151:BT151),0),BT151)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(BU$29>0,SUM(BV$29:$CJ$29)=0),SUM($Z151:BU151),0),IF($Q177=Lists!$BS$17,IF(AND(BU151>0,SUM(BV151:$CJ151)=0),SUM($Z151:BU151),0),BU151)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(BV$29>0,SUM(BW$29:$CJ$29)=0),SUM($Z151:BV151),0),IF($Q177=Lists!$BS$17,IF(AND(BV151>0,SUM(BW151:$CJ151)=0),SUM($Z151:BV151),0),BV151)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(BW$29>0,SUM(BX$29:$CJ$29)=0),SUM($Z151:BW151),0),IF($Q177=Lists!$BS$17,IF(AND(BW151>0,SUM(BX151:$CJ151)=0),SUM($Z151:BW151),0),BW151)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(BX$29>0,SUM(BY$29:$CJ$29)=0),SUM($Z151:BX151),0),IF($Q177=Lists!$BS$17,IF(AND(BX151>0,SUM(BY151:$CJ151)=0),SUM($Z151:BX151),0),BX151)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(BY$29>0,SUM(BZ$29:$CJ$29)=0),SUM($Z151:BY151),0),IF($Q177=Lists!$BS$17,IF(AND(BY151>0,SUM(BZ151:$CJ151)=0),SUM($Z151:BY151),0),BY151)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(BZ$29>0,SUM(CA$29:$CJ$29)=0),SUM($Z151:BZ151),0),IF($Q177=Lists!$BS$17,IF(AND(BZ151>0,SUM(CA151:$CJ151)=0),SUM($Z151:BZ151),0),BZ151)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(CA$29>0,SUM(CB$29:$CJ$29)=0),SUM($Z151:CA151),0),IF($Q177=Lists!$BS$17,IF(AND(CA151>0,SUM(CB151:$CJ151)=0),SUM($Z151:CA151),0),CA151)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(CB$29>0,SUM(CC$29:$CJ$29)=0),SUM($Z151:CB151),0),IF($Q177=Lists!$BS$17,IF(AND(CB151>0,SUM(CC151:$CJ151)=0),SUM($Z151:CB151),0),CB151)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(CC$29>0,SUM(CD$29:$CJ$29)=0),SUM($Z151:CC151),0),IF($Q177=Lists!$BS$17,IF(AND(CC151>0,SUM(CD151:$CJ151)=0),SUM($Z151:CC151),0),CC151)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(CD$29>0,SUM(CE$29:$CJ$29)=0),SUM($Z151:CD151),0),IF($Q177=Lists!$BS$17,IF(AND(CD151>0,SUM(CE151:$CJ151)=0),SUM($Z151:CD151),0),CD151)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(CE$29>0,SUM(CF$29:$CJ$29)=0),SUM($Z151:CE151),0),IF($Q177=Lists!$BS$17,IF(AND(CE151>0,SUM(CF151:$CJ151)=0),SUM($Z151:CE151),0),CE151)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(CF$29>0,SUM(CG$29:$CJ$29)=0),SUM($Z151:CF151),0),IF($Q177=Lists!$BS$17,IF(AND(CF151>0,SUM(CG151:$CJ151)=0),SUM($Z151:CF151),0),CF151)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(CG$29>0,SUM(CH$29:$CJ$29)=0),SUM($Z151:CG151),0),IF($Q177=Lists!$BS$17,IF(AND(CG151>0,SUM(CH151:$CJ151)=0),SUM($Z151:CG151),0),CG151)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(CH$29>0,SUM(CI$29:$CJ$29)=0),SUM($Z151:CH151),0),IF($Q177=Lists!$BS$17,IF(AND(CH151>0,SUM(CI151:$CJ151)=0),SUM($Z151:CH151),0),CH151)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q177=Lists!$BS$16,IF(AND(CI$29>0,SUM(CJ$29:$CJ$29)=0),SUM($Z151:CI151),0),IF($Q177=Lists!$BS$17,IF(AND(CI151>0,SUM(CJ151:$CJ151)=0),SUM($Z151:CI151),0),CI151)))","v":0}]
[{"$f":"ROW()","v":178},null,null,null,null,null,{"$f":"IF($R178=\"^\",IF(COUNTIF(Lists!$13:$13,H178)=1,0,1),0)","v":0},{"$f":"Lists!$BS$13","v":"Ввод в эксплуатацию"},{"$f":"Items!AY22","v":"инфраструктурные объеты типа - 3"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","в последний период данной статьи","^",{"$f":"IF(G178<>0,1,IF(OR($Q178=\"\",$Q178=0),0,IF($R178=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H178))),$Q178)=1,0,1),0)))","v":0},0,null,null,null,10000000,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(AA$29>0,SUM(AB$29:$CJ$29)=0),SUM($Z152:AA152),0),IF($Q178=Lists!$BS$17,IF(AND(AA152>0,SUM(AB152:$CJ152)=0),SUM($Z152:AA152),0),AA152)))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(AB$29>0,SUM(AC$29:$CJ$29)=0),SUM($Z152:AB152),0),IF($Q178=Lists!$BS$17,IF(AND(AB152>0,SUM(AC152:$CJ152)=0),SUM($Z152:AB152),0),AB152)))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(AC$29>0,SUM(AD$29:$CJ$29)=0),SUM($Z152:AC152),0),IF($Q178=Lists!$BS$17,IF(AND(AC152>0,SUM(AD152:$CJ152)=0),SUM($Z152:AC152),0),AC152)))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(AD$29>0,SUM(AE$29:$CJ$29)=0),SUM($Z152:AD152),0),IF($Q178=Lists!$BS$17,IF(AND(AD152>0,SUM(AE152:$CJ152)=0),SUM($Z152:AD152),0),AD152)))","v":10000000},{"$f":"IF(AE$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(AE$29>0,SUM(AF$29:$CJ$29)=0),SUM($Z152:AE152),0),IF($Q178=Lists!$BS$17,IF(AND(AE152>0,SUM(AF152:$CJ152)=0),SUM($Z152:AE152),0),AE152)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(AF$29>0,SUM(AG$29:$CJ$29)=0),SUM($Z152:AF152),0),IF($Q178=Lists!$BS$17,IF(AND(AF152>0,SUM(AG152:$CJ152)=0),SUM($Z152:AF152),0),AF152)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(AG$29>0,SUM(AH$29:$CJ$29)=0),SUM($Z152:AG152),0),IF($Q178=Lists!$BS$17,IF(AND(AG152>0,SUM(AH152:$CJ152)=0),SUM($Z152:AG152),0),AG152)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(AH$29>0,SUM(AI$29:$CJ$29)=0),SUM($Z152:AH152),0),IF($Q178=Lists!$BS$17,IF(AND(AH152>0,SUM(AI152:$CJ152)=0),SUM($Z152:AH152),0),AH152)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(AI$29>0,SUM(AJ$29:$CJ$29)=0),SUM($Z152:AI152),0),IF($Q178=Lists!$BS$17,IF(AND(AI152>0,SUM(AJ152:$CJ152)=0),SUM($Z152:AI152),0),AI152)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(AJ$29>0,SUM(AK$29:$CJ$29)=0),SUM($Z152:AJ152),0),IF($Q178=Lists!$BS$17,IF(AND(AJ152>0,SUM(AK152:$CJ152)=0),SUM($Z152:AJ152),0),AJ152)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(AK$29>0,SUM(AL$29:$CJ$29)=0),SUM($Z152:AK152),0),IF($Q178=Lists!$BS$17,IF(AND(AK152>0,SUM(AL152:$CJ152)=0),SUM($Z152:AK152),0),AK152)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(AL$29>0,SUM(AM$29:$CJ$29)=0),SUM($Z152:AL152),0),IF($Q178=Lists!$BS$17,IF(AND(AL152>0,SUM(AM152:$CJ152)=0),SUM($Z152:AL152),0),AL152)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(AM$29>0,SUM(AN$29:$CJ$29)=0),SUM($Z152:AM152),0),IF($Q178=Lists!$BS$17,IF(AND(AM152>0,SUM(AN152:$CJ152)=0),SUM($Z152:AM152),0),AM152)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(AN$29>0,SUM(AO$29:$CJ$29)=0),SUM($Z152:AN152),0),IF($Q178=Lists!$BS$17,IF(AND(AN152>0,SUM(AO152:$CJ152)=0),SUM($Z152:AN152),0),AN152)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(AO$29>0,SUM(AP$29:$CJ$29)=0),SUM($Z152:AO152),0),IF($Q178=Lists!$BS$17,IF(AND(AO152>0,SUM(AP152:$CJ152)=0),SUM($Z152:AO152),0),AO152)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(AP$29>0,SUM(AQ$29:$CJ$29)=0),SUM($Z152:AP152),0),IF($Q178=Lists!$BS$17,IF(AND(AP152>0,SUM(AQ152:$CJ152)=0),SUM($Z152:AP152),0),AP152)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(AQ$29>0,SUM(AR$29:$CJ$29)=0),SUM($Z152:AQ152),0),IF($Q178=Lists!$BS$17,IF(AND(AQ152>0,SUM(AR152:$CJ152)=0),SUM($Z152:AQ152),0),AQ152)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(AR$29>0,SUM(AS$29:$CJ$29)=0),SUM($Z152:AR152),0),IF($Q178=Lists!$BS$17,IF(AND(AR152>0,SUM(AS152:$CJ152)=0),SUM($Z152:AR152),0),AR152)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(AS$29>0,SUM(AT$29:$CJ$29)=0),SUM($Z152:AS152),0),IF($Q178=Lists!$BS$17,IF(AND(AS152>0,SUM(AT152:$CJ152)=0),SUM($Z152:AS152),0),AS152)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(AT$29>0,SUM(AU$29:$CJ$29)=0),SUM($Z152:AT152),0),IF($Q178=Lists!$BS$17,IF(AND(AT152>0,SUM(AU152:$CJ152)=0),SUM($Z152:AT152),0),AT152)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(AU$29>0,SUM(AV$29:$CJ$29)=0),SUM($Z152:AU152),0),IF($Q178=Lists!$BS$17,IF(AND(AU152>0,SUM(AV152:$CJ152)=0),SUM($Z152:AU152),0),AU152)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(AV$29>0,SUM(AW$29:$CJ$29)=0),SUM($Z152:AV152),0),IF($Q178=Lists!$BS$17,IF(AND(AV152>0,SUM(AW152:$CJ152)=0),SUM($Z152:AV152),0),AV152)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(AW$29>0,SUM(AX$29:$CJ$29)=0),SUM($Z152:AW152),0),IF($Q178=Lists!$BS$17,IF(AND(AW152>0,SUM(AX152:$CJ152)=0),SUM($Z152:AW152),0),AW152)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(AX$29>0,SUM(AY$29:$CJ$29)=0),SUM($Z152:AX152),0),IF($Q178=Lists!$BS$17,IF(AND(AX152>0,SUM(AY152:$CJ152)=0),SUM($Z152:AX152),0),AX152)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(AY$29>0,SUM(AZ$29:$CJ$29)=0),SUM($Z152:AY152),0),IF($Q178=Lists!$BS$17,IF(AND(AY152>0,SUM(AZ152:$CJ152)=0),SUM($Z152:AY152),0),AY152)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(AZ$29>0,SUM(BA$29:$CJ$29)=0),SUM($Z152:AZ152),0),IF($Q178=Lists!$BS$17,IF(AND(AZ152>0,SUM(BA152:$CJ152)=0),SUM($Z152:AZ152),0),AZ152)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(BA$29>0,SUM(BB$29:$CJ$29)=0),SUM($Z152:BA152),0),IF($Q178=Lists!$BS$17,IF(AND(BA152>0,SUM(BB152:$CJ152)=0),SUM($Z152:BA152),0),BA152)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(BB$29>0,SUM(BC$29:$CJ$29)=0),SUM($Z152:BB152),0),IF($Q178=Lists!$BS$17,IF(AND(BB152>0,SUM(BC152:$CJ152)=0),SUM($Z152:BB152),0),BB152)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(BC$29>0,SUM(BD$29:$CJ$29)=0),SUM($Z152:BC152),0),IF($Q178=Lists!$BS$17,IF(AND(BC152>0,SUM(BD152:$CJ152)=0),SUM($Z152:BC152),0),BC152)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(BD$29>0,SUM(BE$29:$CJ$29)=0),SUM($Z152:BD152),0),IF($Q178=Lists!$BS$17,IF(AND(BD152>0,SUM(BE152:$CJ152)=0),SUM($Z152:BD152),0),BD152)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(BE$29>0,SUM(BF$29:$CJ$29)=0),SUM($Z152:BE152),0),IF($Q178=Lists!$BS$17,IF(AND(BE152>0,SUM(BF152:$CJ152)=0),SUM($Z152:BE152),0),BE152)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(BF$29>0,SUM(BG$29:$CJ$29)=0),SUM($Z152:BF152),0),IF($Q178=Lists!$BS$17,IF(AND(BF152>0,SUM(BG152:$CJ152)=0),SUM($Z152:BF152),0),BF152)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(BG$29>0,SUM(BH$29:$CJ$29)=0),SUM($Z152:BG152),0),IF($Q178=Lists!$BS$17,IF(AND(BG152>0,SUM(BH152:$CJ152)=0),SUM($Z152:BG152),0),BG152)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(BH$29>0,SUM(BI$29:$CJ$29)=0),SUM($Z152:BH152),0),IF($Q178=Lists!$BS$17,IF(AND(BH152>0,SUM(BI152:$CJ152)=0),SUM($Z152:BH152),0),BH152)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(BI$29>0,SUM(BJ$29:$CJ$29)=0),SUM($Z152:BI152),0),IF($Q178=Lists!$BS$17,IF(AND(BI152>0,SUM(BJ152:$CJ152)=0),SUM($Z152:BI152),0),BI152)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(BJ$29>0,SUM(BK$29:$CJ$29)=0),SUM($Z152:BJ152),0),IF($Q178=Lists!$BS$17,IF(AND(BJ152>0,SUM(BK152:$CJ152)=0),SUM($Z152:BJ152),0),BJ152)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(BK$29>0,SUM(BL$29:$CJ$29)=0),SUM($Z152:BK152),0),IF($Q178=Lists!$BS$17,IF(AND(BK152>0,SUM(BL152:$CJ152)=0),SUM($Z152:BK152),0),BK152)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(BL$29>0,SUM(BM$29:$CJ$29)=0),SUM($Z152:BL152),0),IF($Q178=Lists!$BS$17,IF(AND(BL152>0,SUM(BM152:$CJ152)=0),SUM($Z152:BL152),0),BL152)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(BM$29>0,SUM(BN$29:$CJ$29)=0),SUM($Z152:BM152),0),IF($Q178=Lists!$BS$17,IF(AND(BM152>0,SUM(BN152:$CJ152)=0),SUM($Z152:BM152),0),BM152)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(BN$29>0,SUM(BO$29:$CJ$29)=0),SUM($Z152:BN152),0),IF($Q178=Lists!$BS$17,IF(AND(BN152>0,SUM(BO152:$CJ152)=0),SUM($Z152:BN152),0),BN152)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(BO$29>0,SUM(BP$29:$CJ$29)=0),SUM($Z152:BO152),0),IF($Q178=Lists!$BS$17,IF(AND(BO152>0,SUM(BP152:$CJ152)=0),SUM($Z152:BO152),0),BO152)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(BP$29>0,SUM(BQ$29:$CJ$29)=0),SUM($Z152:BP152),0),IF($Q178=Lists!$BS$17,IF(AND(BP152>0,SUM(BQ152:$CJ152)=0),SUM($Z152:BP152),0),BP152)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(BQ$29>0,SUM(BR$29:$CJ$29)=0),SUM($Z152:BQ152),0),IF($Q178=Lists!$BS$17,IF(AND(BQ152>0,SUM(BR152:$CJ152)=0),SUM($Z152:BQ152),0),BQ152)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(BR$29>0,SUM(BS$29:$CJ$29)=0),SUM($Z152:BR152),0),IF($Q178=Lists!$BS$17,IF(AND(BR152>0,SUM(BS152:$CJ152)=0),SUM($Z152:BR152),0),BR152)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(BS$29>0,SUM(BT$29:$CJ$29)=0),SUM($Z152:BS152),0),IF($Q178=Lists!$BS$17,IF(AND(BS152>0,SUM(BT152:$CJ152)=0),SUM($Z152:BS152),0),BS152)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(BT$29>0,SUM(BU$29:$CJ$29)=0),SUM($Z152:BT152),0),IF($Q178=Lists!$BS$17,IF(AND(BT152>0,SUM(BU152:$CJ152)=0),SUM($Z152:BT152),0),BT152)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(BU$29>0,SUM(BV$29:$CJ$29)=0),SUM($Z152:BU152),0),IF($Q178=Lists!$BS$17,IF(AND(BU152>0,SUM(BV152:$CJ152)=0),SUM($Z152:BU152),0),BU152)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(BV$29>0,SUM(BW$29:$CJ$29)=0),SUM($Z152:BV152),0),IF($Q178=Lists!$BS$17,IF(AND(BV152>0,SUM(BW152:$CJ152)=0),SUM($Z152:BV152),0),BV152)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(BW$29>0,SUM(BX$29:$CJ$29)=0),SUM($Z152:BW152),0),IF($Q178=Lists!$BS$17,IF(AND(BW152>0,SUM(BX152:$CJ152)=0),SUM($Z152:BW152),0),BW152)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(BX$29>0,SUM(BY$29:$CJ$29)=0),SUM($Z152:BX152),0),IF($Q178=Lists!$BS$17,IF(AND(BX152>0,SUM(BY152:$CJ152)=0),SUM($Z152:BX152),0),BX152)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(BY$29>0,SUM(BZ$29:$CJ$29)=0),SUM($Z152:BY152),0),IF($Q178=Lists!$BS$17,IF(AND(BY152>0,SUM(BZ152:$CJ152)=0),SUM($Z152:BY152),0),BY152)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(BZ$29>0,SUM(CA$29:$CJ$29)=0),SUM($Z152:BZ152),0),IF($Q178=Lists!$BS$17,IF(AND(BZ152>0,SUM(CA152:$CJ152)=0),SUM($Z152:BZ152),0),BZ152)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(CA$29>0,SUM(CB$29:$CJ$29)=0),SUM($Z152:CA152),0),IF($Q178=Lists!$BS$17,IF(AND(CA152>0,SUM(CB152:$CJ152)=0),SUM($Z152:CA152),0),CA152)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(CB$29>0,SUM(CC$29:$CJ$29)=0),SUM($Z152:CB152),0),IF($Q178=Lists!$BS$17,IF(AND(CB152>0,SUM(CC152:$CJ152)=0),SUM($Z152:CB152),0),CB152)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(CC$29>0,SUM(CD$29:$CJ$29)=0),SUM($Z152:CC152),0),IF($Q178=Lists!$BS$17,IF(AND(CC152>0,SUM(CD152:$CJ152)=0),SUM($Z152:CC152),0),CC152)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(CD$29>0,SUM(CE$29:$CJ$29)=0),SUM($Z152:CD152),0),IF($Q178=Lists!$BS$17,IF(AND(CD152>0,SUM(CE152:$CJ152)=0),SUM($Z152:CD152),0),CD152)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(CE$29>0,SUM(CF$29:$CJ$29)=0),SUM($Z152:CE152),0),IF($Q178=Lists!$BS$17,IF(AND(CE152>0,SUM(CF152:$CJ152)=0),SUM($Z152:CE152),0),CE152)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(CF$29>0,SUM(CG$29:$CJ$29)=0),SUM($Z152:CF152),0),IF($Q178=Lists!$BS$17,IF(AND(CF152>0,SUM(CG152:$CJ152)=0),SUM($Z152:CF152),0),CF152)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(CG$29>0,SUM(CH$29:$CJ$29)=0),SUM($Z152:CG152),0),IF($Q178=Lists!$BS$17,IF(AND(CG152>0,SUM(CH152:$CJ152)=0),SUM($Z152:CG152),0),CG152)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(CH$29>0,SUM(CI$29:$CJ$29)=0),SUM($Z152:CH152),0),IF($Q178=Lists!$BS$17,IF(AND(CH152>0,SUM(CI152:$CJ152)=0),SUM($Z152:CH152),0),CH152)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q178=Lists!$BS$16,IF(AND(CI$29>0,SUM(CJ$29:$CJ$29)=0),SUM($Z152:CI152),0),IF($Q178=Lists!$BS$17,IF(AND(CI152>0,SUM(CJ152:$CJ152)=0),SUM($Z152:CI152),0),CI152)))","v":0}]
[{"$f":"ROW()","v":179},null,null,null,null,null,{"$f":"IF($R179=\"^\",IF(COUNTIF(Lists!$13:$13,H179)=1,0,1),0)","v":0},{"$f":"Lists!$BS$13","v":"Ввод в эксплуатацию"},{"$f":"Items!AY23","v":"инфраструктурные объеты типа - 4"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","в последний период данной статьи","^",{"$f":"IF(G179<>0,1,IF(OR($Q179=\"\",$Q179=0),0,IF($R179=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H179))),$Q179)=1,0,1),0)))","v":0},0,null,null,null,10000000,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AA$29>0,SUM(AB$29:$CJ$29)=0),SUM($Z153:AA153),0),IF($Q179=Lists!$BS$17,IF(AND(AA153>0,SUM(AB153:$CJ153)=0),SUM($Z153:AA153),0),AA153)))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AB$29>0,SUM(AC$29:$CJ$29)=0),SUM($Z153:AB153),0),IF($Q179=Lists!$BS$17,IF(AND(AB153>0,SUM(AC153:$CJ153)=0),SUM($Z153:AB153),0),AB153)))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AC$29>0,SUM(AD$29:$CJ$29)=0),SUM($Z153:AC153),0),IF($Q179=Lists!$BS$17,IF(AND(AC153>0,SUM(AD153:$CJ153)=0),SUM($Z153:AC153),0),AC153)))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AD$29>0,SUM(AE$29:$CJ$29)=0),SUM($Z153:AD153),0),IF($Q179=Lists!$BS$17,IF(AND(AD153>0,SUM(AE153:$CJ153)=0),SUM($Z153:AD153),0),AD153)))","v":10000000},{"$f":"IF(AE$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AE$29>0,SUM(AF$29:$CJ$29)=0),SUM($Z153:AE153),0),IF($Q179=Lists!$BS$17,IF(AND(AE153>0,SUM(AF153:$CJ153)=0),SUM($Z153:AE153),0),AE153)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AF$29>0,SUM(AG$29:$CJ$29)=0),SUM($Z153:AF153),0),IF($Q179=Lists!$BS$17,IF(AND(AF153>0,SUM(AG153:$CJ153)=0),SUM($Z153:AF153),0),AF153)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AG$29>0,SUM(AH$29:$CJ$29)=0),SUM($Z153:AG153),0),IF($Q179=Lists!$BS$17,IF(AND(AG153>0,SUM(AH153:$CJ153)=0),SUM($Z153:AG153),0),AG153)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AH$29>0,SUM(AI$29:$CJ$29)=0),SUM($Z153:AH153),0),IF($Q179=Lists!$BS$17,IF(AND(AH153>0,SUM(AI153:$CJ153)=0),SUM($Z153:AH153),0),AH153)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AI$29>0,SUM(AJ$29:$CJ$29)=0),SUM($Z153:AI153),0),IF($Q179=Lists!$BS$17,IF(AND(AI153>0,SUM(AJ153:$CJ153)=0),SUM($Z153:AI153),0),AI153)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AJ$29>0,SUM(AK$29:$CJ$29)=0),SUM($Z153:AJ153),0),IF($Q179=Lists!$BS$17,IF(AND(AJ153>0,SUM(AK153:$CJ153)=0),SUM($Z153:AJ153),0),AJ153)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AK$29>0,SUM(AL$29:$CJ$29)=0),SUM($Z153:AK153),0),IF($Q179=Lists!$BS$17,IF(AND(AK153>0,SUM(AL153:$CJ153)=0),SUM($Z153:AK153),0),AK153)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AL$29>0,SUM(AM$29:$CJ$29)=0),SUM($Z153:AL153),0),IF($Q179=Lists!$BS$17,IF(AND(AL153>0,SUM(AM153:$CJ153)=0),SUM($Z153:AL153),0),AL153)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AM$29>0,SUM(AN$29:$CJ$29)=0),SUM($Z153:AM153),0),IF($Q179=Lists!$BS$17,IF(AND(AM153>0,SUM(AN153:$CJ153)=0),SUM($Z153:AM153),0),AM153)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AN$29>0,SUM(AO$29:$CJ$29)=0),SUM($Z153:AN153),0),IF($Q179=Lists!$BS$17,IF(AND(AN153>0,SUM(AO153:$CJ153)=0),SUM($Z153:AN153),0),AN153)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AO$29>0,SUM(AP$29:$CJ$29)=0),SUM($Z153:AO153),0),IF($Q179=Lists!$BS$17,IF(AND(AO153>0,SUM(AP153:$CJ153)=0),SUM($Z153:AO153),0),AO153)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AP$29>0,SUM(AQ$29:$CJ$29)=0),SUM($Z153:AP153),0),IF($Q179=Lists!$BS$17,IF(AND(AP153>0,SUM(AQ153:$CJ153)=0),SUM($Z153:AP153),0),AP153)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AQ$29>0,SUM(AR$29:$CJ$29)=0),SUM($Z153:AQ153),0),IF($Q179=Lists!$BS$17,IF(AND(AQ153>0,SUM(AR153:$CJ153)=0),SUM($Z153:AQ153),0),AQ153)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AR$29>0,SUM(AS$29:$CJ$29)=0),SUM($Z153:AR153),0),IF($Q179=Lists!$BS$17,IF(AND(AR153>0,SUM(AS153:$CJ153)=0),SUM($Z153:AR153),0),AR153)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AS$29>0,SUM(AT$29:$CJ$29)=0),SUM($Z153:AS153),0),IF($Q179=Lists!$BS$17,IF(AND(AS153>0,SUM(AT153:$CJ153)=0),SUM($Z153:AS153),0),AS153)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AT$29>0,SUM(AU$29:$CJ$29)=0),SUM($Z153:AT153),0),IF($Q179=Lists!$BS$17,IF(AND(AT153>0,SUM(AU153:$CJ153)=0),SUM($Z153:AT153),0),AT153)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AU$29>0,SUM(AV$29:$CJ$29)=0),SUM($Z153:AU153),0),IF($Q179=Lists!$BS$17,IF(AND(AU153>0,SUM(AV153:$CJ153)=0),SUM($Z153:AU153),0),AU153)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AV$29>0,SUM(AW$29:$CJ$29)=0),SUM($Z153:AV153),0),IF($Q179=Lists!$BS$17,IF(AND(AV153>0,SUM(AW153:$CJ153)=0),SUM($Z153:AV153),0),AV153)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AW$29>0,SUM(AX$29:$CJ$29)=0),SUM($Z153:AW153),0),IF($Q179=Lists!$BS$17,IF(AND(AW153>0,SUM(AX153:$CJ153)=0),SUM($Z153:AW153),0),AW153)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AX$29>0,SUM(AY$29:$CJ$29)=0),SUM($Z153:AX153),0),IF($Q179=Lists!$BS$17,IF(AND(AX153>0,SUM(AY153:$CJ153)=0),SUM($Z153:AX153),0),AX153)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AY$29>0,SUM(AZ$29:$CJ$29)=0),SUM($Z153:AY153),0),IF($Q179=Lists!$BS$17,IF(AND(AY153>0,SUM(AZ153:$CJ153)=0),SUM($Z153:AY153),0),AY153)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(AZ$29>0,SUM(BA$29:$CJ$29)=0),SUM($Z153:AZ153),0),IF($Q179=Lists!$BS$17,IF(AND(AZ153>0,SUM(BA153:$CJ153)=0),SUM($Z153:AZ153),0),AZ153)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BA$29>0,SUM(BB$29:$CJ$29)=0),SUM($Z153:BA153),0),IF($Q179=Lists!$BS$17,IF(AND(BA153>0,SUM(BB153:$CJ153)=0),SUM($Z153:BA153),0),BA153)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BB$29>0,SUM(BC$29:$CJ$29)=0),SUM($Z153:BB153),0),IF($Q179=Lists!$BS$17,IF(AND(BB153>0,SUM(BC153:$CJ153)=0),SUM($Z153:BB153),0),BB153)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BC$29>0,SUM(BD$29:$CJ$29)=0),SUM($Z153:BC153),0),IF($Q179=Lists!$BS$17,IF(AND(BC153>0,SUM(BD153:$CJ153)=0),SUM($Z153:BC153),0),BC153)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BD$29>0,SUM(BE$29:$CJ$29)=0),SUM($Z153:BD153),0),IF($Q179=Lists!$BS$17,IF(AND(BD153>0,SUM(BE153:$CJ153)=0),SUM($Z153:BD153),0),BD153)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BE$29>0,SUM(BF$29:$CJ$29)=0),SUM($Z153:BE153),0),IF($Q179=Lists!$BS$17,IF(AND(BE153>0,SUM(BF153:$CJ153)=0),SUM($Z153:BE153),0),BE153)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BF$29>0,SUM(BG$29:$CJ$29)=0),SUM($Z153:BF153),0),IF($Q179=Lists!$BS$17,IF(AND(BF153>0,SUM(BG153:$CJ153)=0),SUM($Z153:BF153),0),BF153)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BG$29>0,SUM(BH$29:$CJ$29)=0),SUM($Z153:BG153),0),IF($Q179=Lists!$BS$17,IF(AND(BG153>0,SUM(BH153:$CJ153)=0),SUM($Z153:BG153),0),BG153)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BH$29>0,SUM(BI$29:$CJ$29)=0),SUM($Z153:BH153),0),IF($Q179=Lists!$BS$17,IF(AND(BH153>0,SUM(BI153:$CJ153)=0),SUM($Z153:BH153),0),BH153)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BI$29>0,SUM(BJ$29:$CJ$29)=0),SUM($Z153:BI153),0),IF($Q179=Lists!$BS$17,IF(AND(BI153>0,SUM(BJ153:$CJ153)=0),SUM($Z153:BI153),0),BI153)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BJ$29>0,SUM(BK$29:$CJ$29)=0),SUM($Z153:BJ153),0),IF($Q179=Lists!$BS$17,IF(AND(BJ153>0,SUM(BK153:$CJ153)=0),SUM($Z153:BJ153),0),BJ153)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BK$29>0,SUM(BL$29:$CJ$29)=0),SUM($Z153:BK153),0),IF($Q179=Lists!$BS$17,IF(AND(BK153>0,SUM(BL153:$CJ153)=0),SUM($Z153:BK153),0),BK153)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BL$29>0,SUM(BM$29:$CJ$29)=0),SUM($Z153:BL153),0),IF($Q179=Lists!$BS$17,IF(AND(BL153>0,SUM(BM153:$CJ153)=0),SUM($Z153:BL153),0),BL153)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BM$29>0,SUM(BN$29:$CJ$29)=0),SUM($Z153:BM153),0),IF($Q179=Lists!$BS$17,IF(AND(BM153>0,SUM(BN153:$CJ153)=0),SUM($Z153:BM153),0),BM153)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BN$29>0,SUM(BO$29:$CJ$29)=0),SUM($Z153:BN153),0),IF($Q179=Lists!$BS$17,IF(AND(BN153>0,SUM(BO153:$CJ153)=0),SUM($Z153:BN153),0),BN153)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BO$29>0,SUM(BP$29:$CJ$29)=0),SUM($Z153:BO153),0),IF($Q179=Lists!$BS$17,IF(AND(BO153>0,SUM(BP153:$CJ153)=0),SUM($Z153:BO153),0),BO153)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BP$29>0,SUM(BQ$29:$CJ$29)=0),SUM($Z153:BP153),0),IF($Q179=Lists!$BS$17,IF(AND(BP153>0,SUM(BQ153:$CJ153)=0),SUM($Z153:BP153),0),BP153)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BQ$29>0,SUM(BR$29:$CJ$29)=0),SUM($Z153:BQ153),0),IF($Q179=Lists!$BS$17,IF(AND(BQ153>0,SUM(BR153:$CJ153)=0),SUM($Z153:BQ153),0),BQ153)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BR$29>0,SUM(BS$29:$CJ$29)=0),SUM($Z153:BR153),0),IF($Q179=Lists!$BS$17,IF(AND(BR153>0,SUM(BS153:$CJ153)=0),SUM($Z153:BR153),0),BR153)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BS$29>0,SUM(BT$29:$CJ$29)=0),SUM($Z153:BS153),0),IF($Q179=Lists!$BS$17,IF(AND(BS153>0,SUM(BT153:$CJ153)=0),SUM($Z153:BS153),0),BS153)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BT$29>0,SUM(BU$29:$CJ$29)=0),SUM($Z153:BT153),0),IF($Q179=Lists!$BS$17,IF(AND(BT153>0,SUM(BU153:$CJ153)=0),SUM($Z153:BT153),0),BT153)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BU$29>0,SUM(BV$29:$CJ$29)=0),SUM($Z153:BU153),0),IF($Q179=Lists!$BS$17,IF(AND(BU153>0,SUM(BV153:$CJ153)=0),SUM($Z153:BU153),0),BU153)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BV$29>0,SUM(BW$29:$CJ$29)=0),SUM($Z153:BV153),0),IF($Q179=Lists!$BS$17,IF(AND(BV153>0,SUM(BW153:$CJ153)=0),SUM($Z153:BV153),0),BV153)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BW$29>0,SUM(BX$29:$CJ$29)=0),SUM($Z153:BW153),0),IF($Q179=Lists!$BS$17,IF(AND(BW153>0,SUM(BX153:$CJ153)=0),SUM($Z153:BW153),0),BW153)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BX$29>0,SUM(BY$29:$CJ$29)=0),SUM($Z153:BX153),0),IF($Q179=Lists!$BS$17,IF(AND(BX153>0,SUM(BY153:$CJ153)=0),SUM($Z153:BX153),0),BX153)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BY$29>0,SUM(BZ$29:$CJ$29)=0),SUM($Z153:BY153),0),IF($Q179=Lists!$BS$17,IF(AND(BY153>0,SUM(BZ153:$CJ153)=0),SUM($Z153:BY153),0),BY153)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(BZ$29>0,SUM(CA$29:$CJ$29)=0),SUM($Z153:BZ153),0),IF($Q179=Lists!$BS$17,IF(AND(BZ153>0,SUM(CA153:$CJ153)=0),SUM($Z153:BZ153),0),BZ153)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(CA$29>0,SUM(CB$29:$CJ$29)=0),SUM($Z153:CA153),0),IF($Q179=Lists!$BS$17,IF(AND(CA153>0,SUM(CB153:$CJ153)=0),SUM($Z153:CA153),0),CA153)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(CB$29>0,SUM(CC$29:$CJ$29)=0),SUM($Z153:CB153),0),IF($Q179=Lists!$BS$17,IF(AND(CB153>0,SUM(CC153:$CJ153)=0),SUM($Z153:CB153),0),CB153)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(CC$29>0,SUM(CD$29:$CJ$29)=0),SUM($Z153:CC153),0),IF($Q179=Lists!$BS$17,IF(AND(CC153>0,SUM(CD153:$CJ153)=0),SUM($Z153:CC153),0),CC153)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(CD$29>0,SUM(CE$29:$CJ$29)=0),SUM($Z153:CD153),0),IF($Q179=Lists!$BS$17,IF(AND(CD153>0,SUM(CE153:$CJ153)=0),SUM($Z153:CD153),0),CD153)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(CE$29>0,SUM(CF$29:$CJ$29)=0),SUM($Z153:CE153),0),IF($Q179=Lists!$BS$17,IF(AND(CE153>0,SUM(CF153:$CJ153)=0),SUM($Z153:CE153),0),CE153)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(CF$29>0,SUM(CG$29:$CJ$29)=0),SUM($Z153:CF153),0),IF($Q179=Lists!$BS$17,IF(AND(CF153>0,SUM(CG153:$CJ153)=0),SUM($Z153:CF153),0),CF153)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(CG$29>0,SUM(CH$29:$CJ$29)=0),SUM($Z153:CG153),0),IF($Q179=Lists!$BS$17,IF(AND(CG153>0,SUM(CH153:$CJ153)=0),SUM($Z153:CG153),0),CG153)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(CH$29>0,SUM(CI$29:$CJ$29)=0),SUM($Z153:CH153),0),IF($Q179=Lists!$BS$17,IF(AND(CH153>0,SUM(CI153:$CJ153)=0),SUM($Z153:CH153),0),CH153)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q179=Lists!$BS$16,IF(AND(CI$29>0,SUM(CJ$29:$CJ$29)=0),SUM($Z153:CI153),0),IF($Q179=Lists!$BS$17,IF(AND(CI153>0,SUM(CJ153:$CJ153)=0),SUM($Z153:CI153),0),CI153)))","v":0}]
[{"$f":"ROW()","v":180},null,null,null,null,null,{"$f":"IF($R180=\"^\",IF(COUNTIF(Lists!$13:$13,H180)=1,0,1),0)","v":0},{"$f":"Lists!$BS$13","v":"Ввод в эксплуатацию"},{"$f":"Items!AY24","v":"инфраструктурные объеты типа - 5"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","в последний период данной статьи","^",{"$f":"IF(G180<>0,1,IF(OR($Q180=\"\",$Q180=0),0,IF($R180=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H180))),$Q180)=1,0,1),0)))","v":0},0,null,null,null,10000000,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(AA$29>0,SUM(AB$29:$CJ$29)=0),SUM($Z154:AA154),0),IF($Q180=Lists!$BS$17,IF(AND(AA154>0,SUM(AB154:$CJ154)=0),SUM($Z154:AA154),0),AA154)))","v":10000000},{"$f":"IF(AB$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(AB$29>0,SUM(AC$29:$CJ$29)=0),SUM($Z154:AB154),0),IF($Q180=Lists!$BS$17,IF(AND(AB154>0,SUM(AC154:$CJ154)=0),SUM($Z154:AB154),0),AB154)))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(AC$29>0,SUM(AD$29:$CJ$29)=0),SUM($Z154:AC154),0),IF($Q180=Lists!$BS$17,IF(AND(AC154>0,SUM(AD154:$CJ154)=0),SUM($Z154:AC154),0),AC154)))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(AD$29>0,SUM(AE$29:$CJ$29)=0),SUM($Z154:AD154),0),IF($Q180=Lists!$BS$17,IF(AND(AD154>0,SUM(AE154:$CJ154)=0),SUM($Z154:AD154),0),AD154)))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(AE$29>0,SUM(AF$29:$CJ$29)=0),SUM($Z154:AE154),0),IF($Q180=Lists!$BS$17,IF(AND(AE154>0,SUM(AF154:$CJ154)=0),SUM($Z154:AE154),0),AE154)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(AF$29>0,SUM(AG$29:$CJ$29)=0),SUM($Z154:AF154),0),IF($Q180=Lists!$BS$17,IF(AND(AF154>0,SUM(AG154:$CJ154)=0),SUM($Z154:AF154),0),AF154)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(AG$29>0,SUM(AH$29:$CJ$29)=0),SUM($Z154:AG154),0),IF($Q180=Lists!$BS$17,IF(AND(AG154>0,SUM(AH154:$CJ154)=0),SUM($Z154:AG154),0),AG154)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(AH$29>0,SUM(AI$29:$CJ$29)=0),SUM($Z154:AH154),0),IF($Q180=Lists!$BS$17,IF(AND(AH154>0,SUM(AI154:$CJ154)=0),SUM($Z154:AH154),0),AH154)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(AI$29>0,SUM(AJ$29:$CJ$29)=0),SUM($Z154:AI154),0),IF($Q180=Lists!$BS$17,IF(AND(AI154>0,SUM(AJ154:$CJ154)=0),SUM($Z154:AI154),0),AI154)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(AJ$29>0,SUM(AK$29:$CJ$29)=0),SUM($Z154:AJ154),0),IF($Q180=Lists!$BS$17,IF(AND(AJ154>0,SUM(AK154:$CJ154)=0),SUM($Z154:AJ154),0),AJ154)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(AK$29>0,SUM(AL$29:$CJ$29)=0),SUM($Z154:AK154),0),IF($Q180=Lists!$BS$17,IF(AND(AK154>0,SUM(AL154:$CJ154)=0),SUM($Z154:AK154),0),AK154)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(AL$29>0,SUM(AM$29:$CJ$29)=0),SUM($Z154:AL154),0),IF($Q180=Lists!$BS$17,IF(AND(AL154>0,SUM(AM154:$CJ154)=0),SUM($Z154:AL154),0),AL154)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(AM$29>0,SUM(AN$29:$CJ$29)=0),SUM($Z154:AM154),0),IF($Q180=Lists!$BS$17,IF(AND(AM154>0,SUM(AN154:$CJ154)=0),SUM($Z154:AM154),0),AM154)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(AN$29>0,SUM(AO$29:$CJ$29)=0),SUM($Z154:AN154),0),IF($Q180=Lists!$BS$17,IF(AND(AN154>0,SUM(AO154:$CJ154)=0),SUM($Z154:AN154),0),AN154)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(AO$29>0,SUM(AP$29:$CJ$29)=0),SUM($Z154:AO154),0),IF($Q180=Lists!$BS$17,IF(AND(AO154>0,SUM(AP154:$CJ154)=0),SUM($Z154:AO154),0),AO154)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(AP$29>0,SUM(AQ$29:$CJ$29)=0),SUM($Z154:AP154),0),IF($Q180=Lists!$BS$17,IF(AND(AP154>0,SUM(AQ154:$CJ154)=0),SUM($Z154:AP154),0),AP154)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(AQ$29>0,SUM(AR$29:$CJ$29)=0),SUM($Z154:AQ154),0),IF($Q180=Lists!$BS$17,IF(AND(AQ154>0,SUM(AR154:$CJ154)=0),SUM($Z154:AQ154),0),AQ154)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(AR$29>0,SUM(AS$29:$CJ$29)=0),SUM($Z154:AR154),0),IF($Q180=Lists!$BS$17,IF(AND(AR154>0,SUM(AS154:$CJ154)=0),SUM($Z154:AR154),0),AR154)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(AS$29>0,SUM(AT$29:$CJ$29)=0),SUM($Z154:AS154),0),IF($Q180=Lists!$BS$17,IF(AND(AS154>0,SUM(AT154:$CJ154)=0),SUM($Z154:AS154),0),AS154)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(AT$29>0,SUM(AU$29:$CJ$29)=0),SUM($Z154:AT154),0),IF($Q180=Lists!$BS$17,IF(AND(AT154>0,SUM(AU154:$CJ154)=0),SUM($Z154:AT154),0),AT154)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(AU$29>0,SUM(AV$29:$CJ$29)=0),SUM($Z154:AU154),0),IF($Q180=Lists!$BS$17,IF(AND(AU154>0,SUM(AV154:$CJ154)=0),SUM($Z154:AU154),0),AU154)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(AV$29>0,SUM(AW$29:$CJ$29)=0),SUM($Z154:AV154),0),IF($Q180=Lists!$BS$17,IF(AND(AV154>0,SUM(AW154:$CJ154)=0),SUM($Z154:AV154),0),AV154)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(AW$29>0,SUM(AX$29:$CJ$29)=0),SUM($Z154:AW154),0),IF($Q180=Lists!$BS$17,IF(AND(AW154>0,SUM(AX154:$CJ154)=0),SUM($Z154:AW154),0),AW154)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(AX$29>0,SUM(AY$29:$CJ$29)=0),SUM($Z154:AX154),0),IF($Q180=Lists!$BS$17,IF(AND(AX154>0,SUM(AY154:$CJ154)=0),SUM($Z154:AX154),0),AX154)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(AY$29>0,SUM(AZ$29:$CJ$29)=0),SUM($Z154:AY154),0),IF($Q180=Lists!$BS$17,IF(AND(AY154>0,SUM(AZ154:$CJ154)=0),SUM($Z154:AY154),0),AY154)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(AZ$29>0,SUM(BA$29:$CJ$29)=0),SUM($Z154:AZ154),0),IF($Q180=Lists!$BS$17,IF(AND(AZ154>0,SUM(BA154:$CJ154)=0),SUM($Z154:AZ154),0),AZ154)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(BA$29>0,SUM(BB$29:$CJ$29)=0),SUM($Z154:BA154),0),IF($Q180=Lists!$BS$17,IF(AND(BA154>0,SUM(BB154:$CJ154)=0),SUM($Z154:BA154),0),BA154)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(BB$29>0,SUM(BC$29:$CJ$29)=0),SUM($Z154:BB154),0),IF($Q180=Lists!$BS$17,IF(AND(BB154>0,SUM(BC154:$CJ154)=0),SUM($Z154:BB154),0),BB154)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(BC$29>0,SUM(BD$29:$CJ$29)=0),SUM($Z154:BC154),0),IF($Q180=Lists!$BS$17,IF(AND(BC154>0,SUM(BD154:$CJ154)=0),SUM($Z154:BC154),0),BC154)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(BD$29>0,SUM(BE$29:$CJ$29)=0),SUM($Z154:BD154),0),IF($Q180=Lists!$BS$17,IF(AND(BD154>0,SUM(BE154:$CJ154)=0),SUM($Z154:BD154),0),BD154)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(BE$29>0,SUM(BF$29:$CJ$29)=0),SUM($Z154:BE154),0),IF($Q180=Lists!$BS$17,IF(AND(BE154>0,SUM(BF154:$CJ154)=0),SUM($Z154:BE154),0),BE154)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(BF$29>0,SUM(BG$29:$CJ$29)=0),SUM($Z154:BF154),0),IF($Q180=Lists!$BS$17,IF(AND(BF154>0,SUM(BG154:$CJ154)=0),SUM($Z154:BF154),0),BF154)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(BG$29>0,SUM(BH$29:$CJ$29)=0),SUM($Z154:BG154),0),IF($Q180=Lists!$BS$17,IF(AND(BG154>0,SUM(BH154:$CJ154)=0),SUM($Z154:BG154),0),BG154)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(BH$29>0,SUM(BI$29:$CJ$29)=0),SUM($Z154:BH154),0),IF($Q180=Lists!$BS$17,IF(AND(BH154>0,SUM(BI154:$CJ154)=0),SUM($Z154:BH154),0),BH154)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(BI$29>0,SUM(BJ$29:$CJ$29)=0),SUM($Z154:BI154),0),IF($Q180=Lists!$BS$17,IF(AND(BI154>0,SUM(BJ154:$CJ154)=0),SUM($Z154:BI154),0),BI154)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(BJ$29>0,SUM(BK$29:$CJ$29)=0),SUM($Z154:BJ154),0),IF($Q180=Lists!$BS$17,IF(AND(BJ154>0,SUM(BK154:$CJ154)=0),SUM($Z154:BJ154),0),BJ154)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(BK$29>0,SUM(BL$29:$CJ$29)=0),SUM($Z154:BK154),0),IF($Q180=Lists!$BS$17,IF(AND(BK154>0,SUM(BL154:$CJ154)=0),SUM($Z154:BK154),0),BK154)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(BL$29>0,SUM(BM$29:$CJ$29)=0),SUM($Z154:BL154),0),IF($Q180=Lists!$BS$17,IF(AND(BL154>0,SUM(BM154:$CJ154)=0),SUM($Z154:BL154),0),BL154)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(BM$29>0,SUM(BN$29:$CJ$29)=0),SUM($Z154:BM154),0),IF($Q180=Lists!$BS$17,IF(AND(BM154>0,SUM(BN154:$CJ154)=0),SUM($Z154:BM154),0),BM154)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(BN$29>0,SUM(BO$29:$CJ$29)=0),SUM($Z154:BN154),0),IF($Q180=Lists!$BS$17,IF(AND(BN154>0,SUM(BO154:$CJ154)=0),SUM($Z154:BN154),0),BN154)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(BO$29>0,SUM(BP$29:$CJ$29)=0),SUM($Z154:BO154),0),IF($Q180=Lists!$BS$17,IF(AND(BO154>0,SUM(BP154:$CJ154)=0),SUM($Z154:BO154),0),BO154)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(BP$29>0,SUM(BQ$29:$CJ$29)=0),SUM($Z154:BP154),0),IF($Q180=Lists!$BS$17,IF(AND(BP154>0,SUM(BQ154:$CJ154)=0),SUM($Z154:BP154),0),BP154)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(BQ$29>0,SUM(BR$29:$CJ$29)=0),SUM($Z154:BQ154),0),IF($Q180=Lists!$BS$17,IF(AND(BQ154>0,SUM(BR154:$CJ154)=0),SUM($Z154:BQ154),0),BQ154)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(BR$29>0,SUM(BS$29:$CJ$29)=0),SUM($Z154:BR154),0),IF($Q180=Lists!$BS$17,IF(AND(BR154>0,SUM(BS154:$CJ154)=0),SUM($Z154:BR154),0),BR154)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(BS$29>0,SUM(BT$29:$CJ$29)=0),SUM($Z154:BS154),0),IF($Q180=Lists!$BS$17,IF(AND(BS154>0,SUM(BT154:$CJ154)=0),SUM($Z154:BS154),0),BS154)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(BT$29>0,SUM(BU$29:$CJ$29)=0),SUM($Z154:BT154),0),IF($Q180=Lists!$BS$17,IF(AND(BT154>0,SUM(BU154:$CJ154)=0),SUM($Z154:BT154),0),BT154)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(BU$29>0,SUM(BV$29:$CJ$29)=0),SUM($Z154:BU154),0),IF($Q180=Lists!$BS$17,IF(AND(BU154>0,SUM(BV154:$CJ154)=0),SUM($Z154:BU154),0),BU154)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(BV$29>0,SUM(BW$29:$CJ$29)=0),SUM($Z154:BV154),0),IF($Q180=Lists!$BS$17,IF(AND(BV154>0,SUM(BW154:$CJ154)=0),SUM($Z154:BV154),0),BV154)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(BW$29>0,SUM(BX$29:$CJ$29)=0),SUM($Z154:BW154),0),IF($Q180=Lists!$BS$17,IF(AND(BW154>0,SUM(BX154:$CJ154)=0),SUM($Z154:BW154),0),BW154)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(BX$29>0,SUM(BY$29:$CJ$29)=0),SUM($Z154:BX154),0),IF($Q180=Lists!$BS$17,IF(AND(BX154>0,SUM(BY154:$CJ154)=0),SUM($Z154:BX154),0),BX154)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(BY$29>0,SUM(BZ$29:$CJ$29)=0),SUM($Z154:BY154),0),IF($Q180=Lists!$BS$17,IF(AND(BY154>0,SUM(BZ154:$CJ154)=0),SUM($Z154:BY154),0),BY154)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(BZ$29>0,SUM(CA$29:$CJ$29)=0),SUM($Z154:BZ154),0),IF($Q180=Lists!$BS$17,IF(AND(BZ154>0,SUM(CA154:$CJ154)=0),SUM($Z154:BZ154),0),BZ154)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(CA$29>0,SUM(CB$29:$CJ$29)=0),SUM($Z154:CA154),0),IF($Q180=Lists!$BS$17,IF(AND(CA154>0,SUM(CB154:$CJ154)=0),SUM($Z154:CA154),0),CA154)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(CB$29>0,SUM(CC$29:$CJ$29)=0),SUM($Z154:CB154),0),IF($Q180=Lists!$BS$17,IF(AND(CB154>0,SUM(CC154:$CJ154)=0),SUM($Z154:CB154),0),CB154)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(CC$29>0,SUM(CD$29:$CJ$29)=0),SUM($Z154:CC154),0),IF($Q180=Lists!$BS$17,IF(AND(CC154>0,SUM(CD154:$CJ154)=0),SUM($Z154:CC154),0),CC154)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(CD$29>0,SUM(CE$29:$CJ$29)=0),SUM($Z154:CD154),0),IF($Q180=Lists!$BS$17,IF(AND(CD154>0,SUM(CE154:$CJ154)=0),SUM($Z154:CD154),0),CD154)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(CE$29>0,SUM(CF$29:$CJ$29)=0),SUM($Z154:CE154),0),IF($Q180=Lists!$BS$17,IF(AND(CE154>0,SUM(CF154:$CJ154)=0),SUM($Z154:CE154),0),CE154)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(CF$29>0,SUM(CG$29:$CJ$29)=0),SUM($Z154:CF154),0),IF($Q180=Lists!$BS$17,IF(AND(CF154>0,SUM(CG154:$CJ154)=0),SUM($Z154:CF154),0),CF154)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(CG$29>0,SUM(CH$29:$CJ$29)=0),SUM($Z154:CG154),0),IF($Q180=Lists!$BS$17,IF(AND(CG154>0,SUM(CH154:$CJ154)=0),SUM($Z154:CG154),0),CG154)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(CH$29>0,SUM(CI$29:$CJ$29)=0),SUM($Z154:CH154),0),IF($Q180=Lists!$BS$17,IF(AND(CH154>0,SUM(CI154:$CJ154)=0),SUM($Z154:CH154),0),CH154)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q180=Lists!$BS$16,IF(AND(CI$29>0,SUM(CJ$29:$CJ$29)=0),SUM($Z154:CI154),0),IF($Q180=Lists!$BS$17,IF(AND(CI154>0,SUM(CJ154:$CJ154)=0),SUM($Z154:CI154),0),CI154)))","v":0}]
[{"$f":"ROW()","v":181},null,null,null,null,null,{"$f":"IF($R181=\"^\",IF(COUNTIF(Lists!$13:$13,H181)=1,0,1),0)","v":0},{"$f":"Lists!$BS$13","v":"Ввод в эксплуатацию"},{"$f":"Items!AY25","v":"инфраструктурные объеты типа - 6"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","в последний период данной статьи","^",{"$f":"IF(G181<>0,1,IF(OR($Q181=\"\",$Q181=0),0,IF($R181=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H181))),$Q181)=1,0,1),0)))","v":0},0,null,null,null,10000000,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(AA$29>0,SUM(AB$29:$CJ$29)=0),SUM($Z155:AA155),0),IF($Q181=Lists!$BS$17,IF(AND(AA155>0,SUM(AB155:$CJ155)=0),SUM($Z155:AA155),0),AA155)))","v":10000000},{"$f":"IF(AB$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(AB$29>0,SUM(AC$29:$CJ$29)=0),SUM($Z155:AB155),0),IF($Q181=Lists!$BS$17,IF(AND(AB155>0,SUM(AC155:$CJ155)=0),SUM($Z155:AB155),0),AB155)))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(AC$29>0,SUM(AD$29:$CJ$29)=0),SUM($Z155:AC155),0),IF($Q181=Lists!$BS$17,IF(AND(AC155>0,SUM(AD155:$CJ155)=0),SUM($Z155:AC155),0),AC155)))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(AD$29>0,SUM(AE$29:$CJ$29)=0),SUM($Z155:AD155),0),IF($Q181=Lists!$BS$17,IF(AND(AD155>0,SUM(AE155:$CJ155)=0),SUM($Z155:AD155),0),AD155)))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(AE$29>0,SUM(AF$29:$CJ$29)=0),SUM($Z155:AE155),0),IF($Q181=Lists!$BS$17,IF(AND(AE155>0,SUM(AF155:$CJ155)=0),SUM($Z155:AE155),0),AE155)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(AF$29>0,SUM(AG$29:$CJ$29)=0),SUM($Z155:AF155),0),IF($Q181=Lists!$BS$17,IF(AND(AF155>0,SUM(AG155:$CJ155)=0),SUM($Z155:AF155),0),AF155)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(AG$29>0,SUM(AH$29:$CJ$29)=0),SUM($Z155:AG155),0),IF($Q181=Lists!$BS$17,IF(AND(AG155>0,SUM(AH155:$CJ155)=0),SUM($Z155:AG155),0),AG155)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(AH$29>0,SUM(AI$29:$CJ$29)=0),SUM($Z155:AH155),0),IF($Q181=Lists!$BS$17,IF(AND(AH155>0,SUM(AI155:$CJ155)=0),SUM($Z155:AH155),0),AH155)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(AI$29>0,SUM(AJ$29:$CJ$29)=0),SUM($Z155:AI155),0),IF($Q181=Lists!$BS$17,IF(AND(AI155>0,SUM(AJ155:$CJ155)=0),SUM($Z155:AI155),0),AI155)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(AJ$29>0,SUM(AK$29:$CJ$29)=0),SUM($Z155:AJ155),0),IF($Q181=Lists!$BS$17,IF(AND(AJ155>0,SUM(AK155:$CJ155)=0),SUM($Z155:AJ155),0),AJ155)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(AK$29>0,SUM(AL$29:$CJ$29)=0),SUM($Z155:AK155),0),IF($Q181=Lists!$BS$17,IF(AND(AK155>0,SUM(AL155:$CJ155)=0),SUM($Z155:AK155),0),AK155)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(AL$29>0,SUM(AM$29:$CJ$29)=0),SUM($Z155:AL155),0),IF($Q181=Lists!$BS$17,IF(AND(AL155>0,SUM(AM155:$CJ155)=0),SUM($Z155:AL155),0),AL155)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(AM$29>0,SUM(AN$29:$CJ$29)=0),SUM($Z155:AM155),0),IF($Q181=Lists!$BS$17,IF(AND(AM155>0,SUM(AN155:$CJ155)=0),SUM($Z155:AM155),0),AM155)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(AN$29>0,SUM(AO$29:$CJ$29)=0),SUM($Z155:AN155),0),IF($Q181=Lists!$BS$17,IF(AND(AN155>0,SUM(AO155:$CJ155)=0),SUM($Z155:AN155),0),AN155)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(AO$29>0,SUM(AP$29:$CJ$29)=0),SUM($Z155:AO155),0),IF($Q181=Lists!$BS$17,IF(AND(AO155>0,SUM(AP155:$CJ155)=0),SUM($Z155:AO155),0),AO155)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(AP$29>0,SUM(AQ$29:$CJ$29)=0),SUM($Z155:AP155),0),IF($Q181=Lists!$BS$17,IF(AND(AP155>0,SUM(AQ155:$CJ155)=0),SUM($Z155:AP155),0),AP155)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(AQ$29>0,SUM(AR$29:$CJ$29)=0),SUM($Z155:AQ155),0),IF($Q181=Lists!$BS$17,IF(AND(AQ155>0,SUM(AR155:$CJ155)=0),SUM($Z155:AQ155),0),AQ155)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(AR$29>0,SUM(AS$29:$CJ$29)=0),SUM($Z155:AR155),0),IF($Q181=Lists!$BS$17,IF(AND(AR155>0,SUM(AS155:$CJ155)=0),SUM($Z155:AR155),0),AR155)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(AS$29>0,SUM(AT$29:$CJ$29)=0),SUM($Z155:AS155),0),IF($Q181=Lists!$BS$17,IF(AND(AS155>0,SUM(AT155:$CJ155)=0),SUM($Z155:AS155),0),AS155)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(AT$29>0,SUM(AU$29:$CJ$29)=0),SUM($Z155:AT155),0),IF($Q181=Lists!$BS$17,IF(AND(AT155>0,SUM(AU155:$CJ155)=0),SUM($Z155:AT155),0),AT155)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(AU$29>0,SUM(AV$29:$CJ$29)=0),SUM($Z155:AU155),0),IF($Q181=Lists!$BS$17,IF(AND(AU155>0,SUM(AV155:$CJ155)=0),SUM($Z155:AU155),0),AU155)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(AV$29>0,SUM(AW$29:$CJ$29)=0),SUM($Z155:AV155),0),IF($Q181=Lists!$BS$17,IF(AND(AV155>0,SUM(AW155:$CJ155)=0),SUM($Z155:AV155),0),AV155)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(AW$29>0,SUM(AX$29:$CJ$29)=0),SUM($Z155:AW155),0),IF($Q181=Lists!$BS$17,IF(AND(AW155>0,SUM(AX155:$CJ155)=0),SUM($Z155:AW155),0),AW155)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(AX$29>0,SUM(AY$29:$CJ$29)=0),SUM($Z155:AX155),0),IF($Q181=Lists!$BS$17,IF(AND(AX155>0,SUM(AY155:$CJ155)=0),SUM($Z155:AX155),0),AX155)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(AY$29>0,SUM(AZ$29:$CJ$29)=0),SUM($Z155:AY155),0),IF($Q181=Lists!$BS$17,IF(AND(AY155>0,SUM(AZ155:$CJ155)=0),SUM($Z155:AY155),0),AY155)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(AZ$29>0,SUM(BA$29:$CJ$29)=0),SUM($Z155:AZ155),0),IF($Q181=Lists!$BS$17,IF(AND(AZ155>0,SUM(BA155:$CJ155)=0),SUM($Z155:AZ155),0),AZ155)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(BA$29>0,SUM(BB$29:$CJ$29)=0),SUM($Z155:BA155),0),IF($Q181=Lists!$BS$17,IF(AND(BA155>0,SUM(BB155:$CJ155)=0),SUM($Z155:BA155),0),BA155)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(BB$29>0,SUM(BC$29:$CJ$29)=0),SUM($Z155:BB155),0),IF($Q181=Lists!$BS$17,IF(AND(BB155>0,SUM(BC155:$CJ155)=0),SUM($Z155:BB155),0),BB155)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(BC$29>0,SUM(BD$29:$CJ$29)=0),SUM($Z155:BC155),0),IF($Q181=Lists!$BS$17,IF(AND(BC155>0,SUM(BD155:$CJ155)=0),SUM($Z155:BC155),0),BC155)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(BD$29>0,SUM(BE$29:$CJ$29)=0),SUM($Z155:BD155),0),IF($Q181=Lists!$BS$17,IF(AND(BD155>0,SUM(BE155:$CJ155)=0),SUM($Z155:BD155),0),BD155)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(BE$29>0,SUM(BF$29:$CJ$29)=0),SUM($Z155:BE155),0),IF($Q181=Lists!$BS$17,IF(AND(BE155>0,SUM(BF155:$CJ155)=0),SUM($Z155:BE155),0),BE155)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(BF$29>0,SUM(BG$29:$CJ$29)=0),SUM($Z155:BF155),0),IF($Q181=Lists!$BS$17,IF(AND(BF155>0,SUM(BG155:$CJ155)=0),SUM($Z155:BF155),0),BF155)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(BG$29>0,SUM(BH$29:$CJ$29)=0),SUM($Z155:BG155),0),IF($Q181=Lists!$BS$17,IF(AND(BG155>0,SUM(BH155:$CJ155)=0),SUM($Z155:BG155),0),BG155)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(BH$29>0,SUM(BI$29:$CJ$29)=0),SUM($Z155:BH155),0),IF($Q181=Lists!$BS$17,IF(AND(BH155>0,SUM(BI155:$CJ155)=0),SUM($Z155:BH155),0),BH155)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(BI$29>0,SUM(BJ$29:$CJ$29)=0),SUM($Z155:BI155),0),IF($Q181=Lists!$BS$17,IF(AND(BI155>0,SUM(BJ155:$CJ155)=0),SUM($Z155:BI155),0),BI155)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(BJ$29>0,SUM(BK$29:$CJ$29)=0),SUM($Z155:BJ155),0),IF($Q181=Lists!$BS$17,IF(AND(BJ155>0,SUM(BK155:$CJ155)=0),SUM($Z155:BJ155),0),BJ155)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(BK$29>0,SUM(BL$29:$CJ$29)=0),SUM($Z155:BK155),0),IF($Q181=Lists!$BS$17,IF(AND(BK155>0,SUM(BL155:$CJ155)=0),SUM($Z155:BK155),0),BK155)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(BL$29>0,SUM(BM$29:$CJ$29)=0),SUM($Z155:BL155),0),IF($Q181=Lists!$BS$17,IF(AND(BL155>0,SUM(BM155:$CJ155)=0),SUM($Z155:BL155),0),BL155)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(BM$29>0,SUM(BN$29:$CJ$29)=0),SUM($Z155:BM155),0),IF($Q181=Lists!$BS$17,IF(AND(BM155>0,SUM(BN155:$CJ155)=0),SUM($Z155:BM155),0),BM155)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(BN$29>0,SUM(BO$29:$CJ$29)=0),SUM($Z155:BN155),0),IF($Q181=Lists!$BS$17,IF(AND(BN155>0,SUM(BO155:$CJ155)=0),SUM($Z155:BN155),0),BN155)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(BO$29>0,SUM(BP$29:$CJ$29)=0),SUM($Z155:BO155),0),IF($Q181=Lists!$BS$17,IF(AND(BO155>0,SUM(BP155:$CJ155)=0),SUM($Z155:BO155),0),BO155)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(BP$29>0,SUM(BQ$29:$CJ$29)=0),SUM($Z155:BP155),0),IF($Q181=Lists!$BS$17,IF(AND(BP155>0,SUM(BQ155:$CJ155)=0),SUM($Z155:BP155),0),BP155)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(BQ$29>0,SUM(BR$29:$CJ$29)=0),SUM($Z155:BQ155),0),IF($Q181=Lists!$BS$17,IF(AND(BQ155>0,SUM(BR155:$CJ155)=0),SUM($Z155:BQ155),0),BQ155)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(BR$29>0,SUM(BS$29:$CJ$29)=0),SUM($Z155:BR155),0),IF($Q181=Lists!$BS$17,IF(AND(BR155>0,SUM(BS155:$CJ155)=0),SUM($Z155:BR155),0),BR155)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(BS$29>0,SUM(BT$29:$CJ$29)=0),SUM($Z155:BS155),0),IF($Q181=Lists!$BS$17,IF(AND(BS155>0,SUM(BT155:$CJ155)=0),SUM($Z155:BS155),0),BS155)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(BT$29>0,SUM(BU$29:$CJ$29)=0),SUM($Z155:BT155),0),IF($Q181=Lists!$BS$17,IF(AND(BT155>0,SUM(BU155:$CJ155)=0),SUM($Z155:BT155),0),BT155)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(BU$29>0,SUM(BV$29:$CJ$29)=0),SUM($Z155:BU155),0),IF($Q181=Lists!$BS$17,IF(AND(BU155>0,SUM(BV155:$CJ155)=0),SUM($Z155:BU155),0),BU155)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(BV$29>0,SUM(BW$29:$CJ$29)=0),SUM($Z155:BV155),0),IF($Q181=Lists!$BS$17,IF(AND(BV155>0,SUM(BW155:$CJ155)=0),SUM($Z155:BV155),0),BV155)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(BW$29>0,SUM(BX$29:$CJ$29)=0),SUM($Z155:BW155),0),IF($Q181=Lists!$BS$17,IF(AND(BW155>0,SUM(BX155:$CJ155)=0),SUM($Z155:BW155),0),BW155)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(BX$29>0,SUM(BY$29:$CJ$29)=0),SUM($Z155:BX155),0),IF($Q181=Lists!$BS$17,IF(AND(BX155>0,SUM(BY155:$CJ155)=0),SUM($Z155:BX155),0),BX155)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(BY$29>0,SUM(BZ$29:$CJ$29)=0),SUM($Z155:BY155),0),IF($Q181=Lists!$BS$17,IF(AND(BY155>0,SUM(BZ155:$CJ155)=0),SUM($Z155:BY155),0),BY155)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(BZ$29>0,SUM(CA$29:$CJ$29)=0),SUM($Z155:BZ155),0),IF($Q181=Lists!$BS$17,IF(AND(BZ155>0,SUM(CA155:$CJ155)=0),SUM($Z155:BZ155),0),BZ155)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(CA$29>0,SUM(CB$29:$CJ$29)=0),SUM($Z155:CA155),0),IF($Q181=Lists!$BS$17,IF(AND(CA155>0,SUM(CB155:$CJ155)=0),SUM($Z155:CA155),0),CA155)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(CB$29>0,SUM(CC$29:$CJ$29)=0),SUM($Z155:CB155),0),IF($Q181=Lists!$BS$17,IF(AND(CB155>0,SUM(CC155:$CJ155)=0),SUM($Z155:CB155),0),CB155)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(CC$29>0,SUM(CD$29:$CJ$29)=0),SUM($Z155:CC155),0),IF($Q181=Lists!$BS$17,IF(AND(CC155>0,SUM(CD155:$CJ155)=0),SUM($Z155:CC155),0),CC155)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(CD$29>0,SUM(CE$29:$CJ$29)=0),SUM($Z155:CD155),0),IF($Q181=Lists!$BS$17,IF(AND(CD155>0,SUM(CE155:$CJ155)=0),SUM($Z155:CD155),0),CD155)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(CE$29>0,SUM(CF$29:$CJ$29)=0),SUM($Z155:CE155),0),IF($Q181=Lists!$BS$17,IF(AND(CE155>0,SUM(CF155:$CJ155)=0),SUM($Z155:CE155),0),CE155)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(CF$29>0,SUM(CG$29:$CJ$29)=0),SUM($Z155:CF155),0),IF($Q181=Lists!$BS$17,IF(AND(CF155>0,SUM(CG155:$CJ155)=0),SUM($Z155:CF155),0),CF155)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(CG$29>0,SUM(CH$29:$CJ$29)=0),SUM($Z155:CG155),0),IF($Q181=Lists!$BS$17,IF(AND(CG155>0,SUM(CH155:$CJ155)=0),SUM($Z155:CG155),0),CG155)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(CH$29>0,SUM(CI$29:$CJ$29)=0),SUM($Z155:CH155),0),IF($Q181=Lists!$BS$17,IF(AND(CH155>0,SUM(CI155:$CJ155)=0),SUM($Z155:CH155),0),CH155)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q181=Lists!$BS$16,IF(AND(CI$29>0,SUM(CJ$29:$CJ$29)=0),SUM($Z155:CI155),0),IF($Q181=Lists!$BS$17,IF(AND(CI155>0,SUM(CJ155:$CJ155)=0),SUM($Z155:CI155),0),CI155)))","v":0}]
[{"$f":"ROW()","v":182},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":183}]
[{"$f":"ROW()","v":184},null,null,null,null,null,{"$f":"IF($R184=\"^\",IF(COUNTIF(Lists!$13:$13,H184)=1,0,1),0)","v":0},"Обратное распред. ввода в экспл. перем. капзатрат одной точки"]
[{"$f":"ROW()","v":185},null,null,null,null,null,{"$f":"IF($R185=\"^\",IF(COUNTIF(Lists!$13:$13,H185)=1,0,1),0)","v":0},{"$f":"H184","v":"Обратное распред. ввода в экспл. перем. капзатрат одной точки"},{"$f":"Items!AY16","v":"Приобретение зданий/сооружений"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(X185=X172,0,1)","v":0},null,null,null,{"$f":"SUM($Z185:$CJ185)","v":10000000},null,null,{"$f":"SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000000,0,0]
[{"$f":"ROW()","v":186},null,null,null,null,null,{"$f":"IF($R186=\"^\",IF(COUNTIF(Lists!$13:$13,H186)=1,0,1),0)","v":0},{"$f":"H184","v":"Обратное распред. ввода в экспл. перем. капзатрат одной точки"},{"$f":"Items!AY17","v":"Строительство зданий/сооружений"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(X186=X173,0,1)","v":0},null,null,null,50000000,null,null,{"$f":"SUMIFS($Z173:$CJ173,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z173:$CJ173,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50000000,0,0]
[{"$f":"ROW()","v":187},null,null,null,null,null,{"$f":"IF($R187=\"^\",IF(COUNTIF(Lists!$13:$13,H187)=1,0,1),0)","v":0},{"$f":"H184","v":"Обратное распред. ввода в экспл. перем. капзатрат одной точки"},{"$f":"Items!AY18","v":"Ремонтные работы"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,0,null,null,null,30000000,null,null,{"$f":"SUMIFS($Z174:$CJ174,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z174:$CJ174,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30000000,0,0]
[{"$f":"ROW()","v":188},null,null,null,null,null,{"$f":"IF($R188=\"^\",IF(COUNTIF(Lists!$13:$13,H188)=1,0,1),0)","v":0},{"$f":"H184","v":"Обратное распред. ввода в экспл. перем. капзатрат одной точки"},{"$f":"Items!AY19","v":"Оборудование"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,0,null,null,null,20000000,null,null,{"$f":"SUMIFS($Z175:$CJ175,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z175:$CJ175,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20000000,0,0]
[{"$f":"ROW()","v":189},null,null,null,null,null,{"$f":"IF($R189=\"^\",IF(COUNTIF(Lists!$13:$13,H189)=1,0,1),0)","v":0},{"$f":"H184","v":"Обратное распред. ввода в экспл. перем. капзатрат одной точки"},{"$f":"Items!AY20","v":"инфраструктурные объеты типа - 1"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,0,null,null,null,10000000,null,null,{"$f":"SUMIFS($Z176:$CJ176,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z176:$CJ176,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000000,0,0]
[{"$f":"ROW()","v":190},null,null,null,null,null,{"$f":"IF($R190=\"^\",IF(COUNTIF(Lists!$13:$13,H190)=1,0,1),0)","v":0},{"$f":"H184","v":"Обратное распред. ввода в экспл. перем. капзатрат одной точки"},{"$f":"Items!AY21","v":"инфраструктурные объеты типа - 2"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,0,null,null,null,10000000,null,null,{"$f":"SUMIFS($Z177:$CJ177,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z177:$CJ177,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000000,0,0,0]
[{"$f":"ROW()","v":191},null,null,null,null,null,{"$f":"IF($R191=\"^\",IF(COUNTIF(Lists!$13:$13,H191)=1,0,1),0)","v":0},{"$f":"H184","v":"Обратное распред. ввода в экспл. перем. капзатрат одной точки"},{"$f":"Items!AY22","v":"инфраструктурные объеты типа - 3"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,0,null,null,null,10000000,null,null,{"$f":"SUMIFS($Z178:$CJ178,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z178:$CJ178,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000000,0,0,0]
[{"$f":"ROW()","v":192},null,null,null,null,null,{"$f":"IF($R192=\"^\",IF(COUNTIF(Lists!$13:$13,H192)=1,0,1),0)","v":0},{"$f":"H184","v":"Обратное распред. ввода в экспл. перем. капзатрат одной точки"},{"$f":"Items!AY23","v":"инфраструктурные объеты типа - 4"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,0,null,null,null,10000000,null,null,{"$f":"SUMIFS($Z179:$CJ179,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z179:$CJ179,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000000,0,0,0]
[{"$f":"ROW()","v":193},null,null,null,null,null,{"$f":"IF($R193=\"^\",IF(COUNTIF(Lists!$13:$13,H193)=1,0,1),0)","v":0},{"$f":"H184","v":"Обратное распред. ввода в экспл. перем. капзатрат одной точки"},{"$f":"Items!AY24","v":"инфраструктурные объеты типа - 5"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,0,null,null,null,10000000,null,null,{"$f":"SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000000]
[{"$f":"ROW()","v":194},null,null,null,null,null,{"$f":"IF($R194=\"^\",IF(COUNTIF(Lists!$13:$13,H194)=1,0,1),0)","v":0},{"$f":"H184","v":"Обратное распред. ввода в экспл. перем. капзатрат одной точки"},{"$f":"Items!AY25","v":"инфраструктурные объеты типа - 6"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,0,null,null,null,10000000,null,null,{"$f":"SUMIFS($Z181:$CJ181,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z181:$CJ181,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000000]
[{"$f":"ROW()","v":195},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":196}]
[{"$f":"ROW()","v":197},null,null,null,null,null,{"$f":"IF($R197=\"^\",IF(COUNTIF(Lists!$13:$13,H197)=1,0,1),0)","v":0},"Параметры амортизации капзатрат одной точки",null,null,null,null,null,null,null,null,"процесс"]
[{"$f":"ROW()","v":198},null,null,null,null,null,{"$f":"IF($R198=\"^\",IF(COUNTIF(Lists!$13:$13,H198)=1,0,1),0)","v":0},{"$f":"H197","v":"Параметры амортизации капзатрат одной точки"},{"$f":"Items!AY16","v":"Приобретение зданий/сооружений"},null,null,null,{"$f":"CapEx!$M$65","v":"кол-во лет // %"},null,null,"*",30,null,{"$f":"IF(G198<>0,1,IF(OR($Q198=\"\",$Q198=0),0,IF($R198=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H198))),$Q198)=1,0,1),0)))","v":0},{"$f":"IF(AND($X198>=0,$X198<=1),0,1)","v":0},null,null,null,{"$f":"SUM($Z198:$CJ198)","v":0.49166666666666736},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:Z198)=1,0,IF(SUM($Z198:Z198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:Z198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:AA198)=1,0,IF(SUM($Z198:AA198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:AA198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:AB198)=1,0,IF(SUM($Z198:AB198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:AB198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:AC198)=1,0,IF(SUM($Z198:AC198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:AC198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:AD198)=1,0,IF(SUM($Z198:AD198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:AD198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:AE198)=1,0,IF(SUM($Z198:AE198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:AE198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:AF198)=1,0,IF(SUM($Z198:AF198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:AF198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:AG198)=1,0,IF(SUM($Z198:AG198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:AG198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:AH198)=1,0,IF(SUM($Z198:AH198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:AH198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:AI198)=1,0,IF(SUM($Z198:AI198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:AI198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:AJ198)=1,0,IF(SUM($Z198:AJ198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:AJ198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:AK198)=1,0,IF(SUM($Z198:AK198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:AK198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:AL198)=1,0,IF(SUM($Z198:AL198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:AL198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:AM198)=1,0,IF(SUM($Z198:AM198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:AM198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:AN198)=1,0,IF(SUM($Z198:AN198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:AN198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:AO198)=1,0,IF(SUM($Z198:AO198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:AO198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:AP198)=1,0,IF(SUM($Z198:AP198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:AP198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:AQ198)=1,0,IF(SUM($Z198:AQ198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:AQ198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:AR198)=1,0,IF(SUM($Z198:AR198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:AR198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:AS198)=1,0,IF(SUM($Z198:AS198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:AS198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:AT198)=1,0,IF(SUM($Z198:AT198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:AT198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:AU198)=1,0,IF(SUM($Z198:AU198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:AU198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:AV198)=1,0,IF(SUM($Z198:AV198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:AV198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:AW198)=1,0,IF(SUM($Z198:AW198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:AW198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:AX198)=1,0,IF(SUM($Z198:AX198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:AX198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:AY198)=1,0,IF(SUM($Z198:AY198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:AY198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:AZ198)=1,0,IF(SUM($Z198:AZ198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:AZ198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:BA198)=1,0,IF(SUM($Z198:BA198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:BA198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:BB198)=1,0,IF(SUM($Z198:BB198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:BB198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:BC198)=1,0,IF(SUM($Z198:BC198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:BC198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:BD198)=1,0,IF(SUM($Z198:BD198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:BD198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:BE198)=1,0,IF(SUM($Z198:BE198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:BE198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:BF198)=1,0,IF(SUM($Z198:BF198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:BF198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:BG198)=1,0,IF(SUM($Z198:BG198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:BG198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:BH198)=1,0,IF(SUM($Z198:BH198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:BH198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:BI198)=1,0,IF(SUM($Z198:BI198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:BI198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:BJ198)=1,0,IF(SUM($Z198:BJ198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:BJ198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:BK198)=1,0,IF(SUM($Z198:BK198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:BK198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:BL198)=1,0,IF(SUM($Z198:BL198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:BL198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:BM198)=1,0,IF(SUM($Z198:BM198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:BM198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:BN198)=1,0,IF(SUM($Z198:BN198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:BN198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:BO198)=1,0,IF(SUM($Z198:BO198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:BO198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:BP198)=1,0,IF(SUM($Z198:BP198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:BP198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:BQ198)=1,0,IF(SUM($Z198:BQ198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:BQ198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:BR198)=1,0,IF(SUM($Z198:BR198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:BR198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:BS198)=1,0,IF(SUM($Z198:BS198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:BS198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:BT198)=1,0,IF(SUM($Z198:BT198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:BT198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:BU198)=1,0,IF(SUM($Z198:BU198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:BU198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:BV198)=1,0,IF(SUM($Z198:BV198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:BV198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:BW198)=1,0,IF(SUM($Z198:BW198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:BW198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:BX198)=1,0,IF(SUM($Z198:BX198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:BX198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:BY198)=1,0,IF(SUM($Z198:BY198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:BY198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:BZ198)=1,0,IF(SUM($Z198:BZ198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:BZ198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:CA198)=1,0,IF(SUM($Z198:CA198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:CA198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:CB198)=1,0,IF(SUM($Z198:CB198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:CB198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:CC198)=1,0,IF(SUM($Z198:CC198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:CC198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:CD198)=1,0,IF(SUM($Z198:CD198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:CD198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:CE198)=1,0,IF(SUM($Z198:CE198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:CE198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:CF198)=1,0,IF(SUM($Z198:CF198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:CF198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:CG198)=1,0,IF(SUM($Z198:CG198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:CG198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z198:CH198)=1,0,IF(SUM($Z198:CH198)+1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z198:CH198),1/INT(360*IF(OR($Q198=0,$Q198=\"\"),1,$Q198)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":199},null,null,null,null,null,{"$f":"IF($R199=\"^\",IF(COUNTIF(Lists!$13:$13,H199)=1,0,1),0)","v":0},{"$f":"H197","v":"Параметры амортизации капзатрат одной точки"},{"$f":"Items!AY17","v":"Строительство зданий/сооружений"},null,null,null,{"$f":"CapEx!$M$65","v":"кол-во лет // %"},null,null,"*",30,null,{"$f":"IF(G199<>0,1,IF(OR($Q199=\"\",$Q199=0),0,IF($R199=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H199))),$Q199)=1,0,1),0)))","v":0},{"$f":"IF(AND($X199>=0,$X199<=1),0,1)","v":0},null,null,null,0.49166666666666736,null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:Z199)=1,0,IF(SUM($Z199:Z199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:Z199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:AA199)=1,0,IF(SUM($Z199:AA199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:AA199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:AB199)=1,0,IF(SUM($Z199:AB199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:AB199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:AC199)=1,0,IF(SUM($Z199:AC199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:AC199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:AD199)=1,0,IF(SUM($Z199:AD199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:AD199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:AE199)=1,0,IF(SUM($Z199:AE199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:AE199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:AF199)=1,0,IF(SUM($Z199:AF199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:AF199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:AG199)=1,0,IF(SUM($Z199:AG199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:AG199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:AH199)=1,0,IF(SUM($Z199:AH199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:AH199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:AI199)=1,0,IF(SUM($Z199:AI199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:AI199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:AJ199)=1,0,IF(SUM($Z199:AJ199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:AJ199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:AK199)=1,0,IF(SUM($Z199:AK199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:AK199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:AL199)=1,0,IF(SUM($Z199:AL199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:AL199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:AM199)=1,0,IF(SUM($Z199:AM199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:AM199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:AN199)=1,0,IF(SUM($Z199:AN199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:AN199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:AO199)=1,0,IF(SUM($Z199:AO199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:AO199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:AP199)=1,0,IF(SUM($Z199:AP199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:AP199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:AQ199)=1,0,IF(SUM($Z199:AQ199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:AQ199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:AR199)=1,0,IF(SUM($Z199:AR199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:AR199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:AS199)=1,0,IF(SUM($Z199:AS199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:AS199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:AT199)=1,0,IF(SUM($Z199:AT199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:AT199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:AU199)=1,0,IF(SUM($Z199:AU199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:AU199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:AV199)=1,0,IF(SUM($Z199:AV199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:AV199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:AW199)=1,0,IF(SUM($Z199:AW199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:AW199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:AX199)=1,0,IF(SUM($Z199:AX199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:AX199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:AY199)=1,0,IF(SUM($Z199:AY199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:AY199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:AZ199)=1,0,IF(SUM($Z199:AZ199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:AZ199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:BA199)=1,0,IF(SUM($Z199:BA199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:BA199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:BB199)=1,0,IF(SUM($Z199:BB199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:BB199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:BC199)=1,0,IF(SUM($Z199:BC199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:BC199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:BD199)=1,0,IF(SUM($Z199:BD199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:BD199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:BE199)=1,0,IF(SUM($Z199:BE199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:BE199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:BF199)=1,0,IF(SUM($Z199:BF199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:BF199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:BG199)=1,0,IF(SUM($Z199:BG199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:BG199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:BH199)=1,0,IF(SUM($Z199:BH199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:BH199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:BI199)=1,0,IF(SUM($Z199:BI199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:BI199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:BJ199)=1,0,IF(SUM($Z199:BJ199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:BJ199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:BK199)=1,0,IF(SUM($Z199:BK199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:BK199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:BL199)=1,0,IF(SUM($Z199:BL199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:BL199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:BM199)=1,0,IF(SUM($Z199:BM199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:BM199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:BN199)=1,0,IF(SUM($Z199:BN199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:BN199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:BO199)=1,0,IF(SUM($Z199:BO199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:BO199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:BP199)=1,0,IF(SUM($Z199:BP199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:BP199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:BQ199)=1,0,IF(SUM($Z199:BQ199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:BQ199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:BR199)=1,0,IF(SUM($Z199:BR199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:BR199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:BS199)=1,0,IF(SUM($Z199:BS199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:BS199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:BT199)=1,0,IF(SUM($Z199:BT199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:BT199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:BU199)=1,0,IF(SUM($Z199:BU199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:BU199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:BV199)=1,0,IF(SUM($Z199:BV199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:BV199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:BW199)=1,0,IF(SUM($Z199:BW199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:BW199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:BX199)=1,0,IF(SUM($Z199:BX199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:BX199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:BY199)=1,0,IF(SUM($Z199:BY199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:BY199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:BZ199)=1,0,IF(SUM($Z199:BZ199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:BZ199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:CA199)=1,0,IF(SUM($Z199:CA199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:CA199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:CB199)=1,0,IF(SUM($Z199:CB199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:CB199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:CC199)=1,0,IF(SUM($Z199:CC199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:CC199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:CD199)=1,0,IF(SUM($Z199:CD199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:CD199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:CE199)=1,0,IF(SUM($Z199:CE199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:CE199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:CF199)=1,0,IF(SUM($Z199:CF199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:CF199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:CG199)=1,0,IF(SUM($Z199:CG199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:CG199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z199:CH199)=1,0,IF(SUM($Z199:CH199)+1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z199:CH199),1/INT(360*IF(OR($Q199=0,$Q199=\"\"),1,$Q199)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":200},null,null,null,null,null,{"$f":"IF($R200=\"^\",IF(COUNTIF(Lists!$13:$13,H200)=1,0,1),0)","v":0},{"$f":"H197","v":"Параметры амортизации капзатрат одной точки"},{"$f":"Items!AY18","v":"Ремонтные работы"},null,null,null,{"$f":"CapEx!$M$65","v":"кол-во лет // %"},null,null,"*",30,null,{"$f":"IF(G200<>0,1,IF(OR($Q200=\"\",$Q200=0),0,IF($R200=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H200))),$Q200)=1,0,1),0)))","v":0},{"$f":"IF(AND($X200>=0,$X200<=1),0,1)","v":0},null,null,null,0.49166666666666736,null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:Z200)=1,0,IF(SUM($Z200:Z200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:Z200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AA200)=1,0,IF(SUM($Z200:AA200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AA200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AB200)=1,0,IF(SUM($Z200:AB200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AB200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AC200)=1,0,IF(SUM($Z200:AC200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AC200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AD200)=1,0,IF(SUM($Z200:AD200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AD200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AE200)=1,0,IF(SUM($Z200:AE200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AE200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AF200)=1,0,IF(SUM($Z200:AF200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AF200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AG200)=1,0,IF(SUM($Z200:AG200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AG200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AH200)=1,0,IF(SUM($Z200:AH200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AH200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AI200)=1,0,IF(SUM($Z200:AI200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AI200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AJ200)=1,0,IF(SUM($Z200:AJ200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AJ200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AK200)=1,0,IF(SUM($Z200:AK200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AK200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AL200)=1,0,IF(SUM($Z200:AL200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AL200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AM200)=1,0,IF(SUM($Z200:AM200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AM200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AN200)=1,0,IF(SUM($Z200:AN200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AN200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AO200)=1,0,IF(SUM($Z200:AO200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AO200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AP200)=1,0,IF(SUM($Z200:AP200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AP200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AQ200)=1,0,IF(SUM($Z200:AQ200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AQ200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AR200)=1,0,IF(SUM($Z200:AR200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AR200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AS200)=1,0,IF(SUM($Z200:AS200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AS200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AT200)=1,0,IF(SUM($Z200:AT200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AT200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AU200)=1,0,IF(SUM($Z200:AU200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AU200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AV200)=1,0,IF(SUM($Z200:AV200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AV200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AW200)=1,0,IF(SUM($Z200:AW200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AW200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AX200)=1,0,IF(SUM($Z200:AX200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AX200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AY200)=1,0,IF(SUM($Z200:AY200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AY200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:AZ200)=1,0,IF(SUM($Z200:AZ200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:AZ200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BA200)=1,0,IF(SUM($Z200:BA200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BA200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BB200)=1,0,IF(SUM($Z200:BB200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BB200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BC200)=1,0,IF(SUM($Z200:BC200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BC200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BD200)=1,0,IF(SUM($Z200:BD200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BD200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BE200)=1,0,IF(SUM($Z200:BE200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BE200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BF200)=1,0,IF(SUM($Z200:BF200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BF200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BG200)=1,0,IF(SUM($Z200:BG200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BG200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BH200)=1,0,IF(SUM($Z200:BH200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BH200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BI200)=1,0,IF(SUM($Z200:BI200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BI200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BJ200)=1,0,IF(SUM($Z200:BJ200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BJ200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BK200)=1,0,IF(SUM($Z200:BK200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BK200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BL200)=1,0,IF(SUM($Z200:BL200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BL200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BM200)=1,0,IF(SUM($Z200:BM200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BM200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BN200)=1,0,IF(SUM($Z200:BN200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BN200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BO200)=1,0,IF(SUM($Z200:BO200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BO200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BP200)=1,0,IF(SUM($Z200:BP200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BP200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BQ200)=1,0,IF(SUM($Z200:BQ200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BQ200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BR200)=1,0,IF(SUM($Z200:BR200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BR200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BS200)=1,0,IF(SUM($Z200:BS200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BS200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BT200)=1,0,IF(SUM($Z200:BT200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BT200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BU200)=1,0,IF(SUM($Z200:BU200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BU200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BV200)=1,0,IF(SUM($Z200:BV200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BV200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BW200)=1,0,IF(SUM($Z200:BW200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BW200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BX200)=1,0,IF(SUM($Z200:BX200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BX200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BY200)=1,0,IF(SUM($Z200:BY200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BY200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:BZ200)=1,0,IF(SUM($Z200:BZ200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:BZ200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:CA200)=1,0,IF(SUM($Z200:CA200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:CA200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:CB200)=1,0,IF(SUM($Z200:CB200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:CB200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:CC200)=1,0,IF(SUM($Z200:CC200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:CC200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:CD200)=1,0,IF(SUM($Z200:CD200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:CD200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:CE200)=1,0,IF(SUM($Z200:CE200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:CE200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:CF200)=1,0,IF(SUM($Z200:CF200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:CF200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:CG200)=1,0,IF(SUM($Z200:CG200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:CG200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z200:CH200)=1,0,IF(SUM($Z200:CH200)+1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z200:CH200),1/INT(360*IF(OR($Q200=0,$Q200=\"\"),1,$Q200)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":201},null,null,null,null,null,{"$f":"IF($R201=\"^\",IF(COUNTIF(Lists!$13:$13,H201)=1,0,1),0)","v":0},{"$f":"H197","v":"Параметры амортизации капзатрат одной точки"},{"$f":"Items!AY19","v":"Оборудование"},null,null,null,{"$f":"CapEx!$M$65","v":"кол-во лет // %"},null,null,"*",30,null,{"$f":"IF(G201<>0,1,IF(OR($Q201=\"\",$Q201=0),0,IF($R201=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H201))),$Q201)=1,0,1),0)))","v":0},0,null,null,null,0.49166666666666736,null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:Z201)=1,0,IF(SUM($Z201:Z201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:Z201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AA201)=1,0,IF(SUM($Z201:AA201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AA201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AB201)=1,0,IF(SUM($Z201:AB201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AB201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AC201)=1,0,IF(SUM($Z201:AC201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AC201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AD201)=1,0,IF(SUM($Z201:AD201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AD201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AE201)=1,0,IF(SUM($Z201:AE201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AE201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AF201)=1,0,IF(SUM($Z201:AF201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AF201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AG201)=1,0,IF(SUM($Z201:AG201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AG201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AH201)=1,0,IF(SUM($Z201:AH201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AH201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AI201)=1,0,IF(SUM($Z201:AI201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AI201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AJ201)=1,0,IF(SUM($Z201:AJ201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AJ201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AK201)=1,0,IF(SUM($Z201:AK201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AK201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AL201)=1,0,IF(SUM($Z201:AL201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AL201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AM201)=1,0,IF(SUM($Z201:AM201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AM201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AN201)=1,0,IF(SUM($Z201:AN201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AN201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AO201)=1,0,IF(SUM($Z201:AO201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AO201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AP201)=1,0,IF(SUM($Z201:AP201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AP201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AQ201)=1,0,IF(SUM($Z201:AQ201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AQ201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AR201)=1,0,IF(SUM($Z201:AR201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AR201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AS201)=1,0,IF(SUM($Z201:AS201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AS201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AT201)=1,0,IF(SUM($Z201:AT201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AT201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AU201)=1,0,IF(SUM($Z201:AU201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AU201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AV201)=1,0,IF(SUM($Z201:AV201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AV201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AW201)=1,0,IF(SUM($Z201:AW201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AW201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AX201)=1,0,IF(SUM($Z201:AX201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AX201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AY201)=1,0,IF(SUM($Z201:AY201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AY201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:AZ201)=1,0,IF(SUM($Z201:AZ201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:AZ201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BA201)=1,0,IF(SUM($Z201:BA201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BA201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BB201)=1,0,IF(SUM($Z201:BB201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BB201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BC201)=1,0,IF(SUM($Z201:BC201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BC201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BD201)=1,0,IF(SUM($Z201:BD201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BD201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BE201)=1,0,IF(SUM($Z201:BE201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BE201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BF201)=1,0,IF(SUM($Z201:BF201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BF201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BG201)=1,0,IF(SUM($Z201:BG201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BG201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BH201)=1,0,IF(SUM($Z201:BH201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BH201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BI201)=1,0,IF(SUM($Z201:BI201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BI201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BJ201)=1,0,IF(SUM($Z201:BJ201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BJ201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BK201)=1,0,IF(SUM($Z201:BK201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BK201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BL201)=1,0,IF(SUM($Z201:BL201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BL201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BM201)=1,0,IF(SUM($Z201:BM201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BM201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BN201)=1,0,IF(SUM($Z201:BN201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BN201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BO201)=1,0,IF(SUM($Z201:BO201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BO201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BP201)=1,0,IF(SUM($Z201:BP201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BP201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BQ201)=1,0,IF(SUM($Z201:BQ201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BQ201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BR201)=1,0,IF(SUM($Z201:BR201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BR201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BS201)=1,0,IF(SUM($Z201:BS201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BS201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BT201)=1,0,IF(SUM($Z201:BT201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BT201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BU201)=1,0,IF(SUM($Z201:BU201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BU201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BV201)=1,0,IF(SUM($Z201:BV201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BV201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BW201)=1,0,IF(SUM($Z201:BW201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BW201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BX201)=1,0,IF(SUM($Z201:BX201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BX201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BY201)=1,0,IF(SUM($Z201:BY201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BY201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:BZ201)=1,0,IF(SUM($Z201:BZ201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:BZ201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:CA201)=1,0,IF(SUM($Z201:CA201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:CA201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:CB201)=1,0,IF(SUM($Z201:CB201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:CB201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:CC201)=1,0,IF(SUM($Z201:CC201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:CC201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:CD201)=1,0,IF(SUM($Z201:CD201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:CD201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:CE201)=1,0,IF(SUM($Z201:CE201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:CE201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:CF201)=1,0,IF(SUM($Z201:CF201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:CF201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:CG201)=1,0,IF(SUM($Z201:CG201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:CG201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z201:CH201)=1,0,IF(SUM($Z201:CH201)+1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z201:CH201),1/INT(360*IF(OR($Q201=0,$Q201=\"\"),1,$Q201)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":202},null,null,null,null,null,{"$f":"IF($R202=\"^\",IF(COUNTIF(Lists!$13:$13,H202)=1,0,1),0)","v":0},{"$f":"H197","v":"Параметры амортизации капзатрат одной точки"},{"$f":"Items!AY20","v":"инфраструктурные объеты типа - 1"},null,null,null,{"$f":"CapEx!$M$65","v":"кол-во лет // %"},null,null,"*",30,null,{"$f":"IF(G202<>0,1,IF(OR($Q202=\"\",$Q202=0),0,IF($R202=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H202))),$Q202)=1,0,1),0)))","v":0},0,null,null,null,0.49166666666666736,null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:Z202)=1,0,IF(SUM($Z202:Z202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:Z202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:AA202)=1,0,IF(SUM($Z202:AA202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:AA202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:AB202)=1,0,IF(SUM($Z202:AB202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:AB202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:AC202)=1,0,IF(SUM($Z202:AC202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:AC202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:AD202)=1,0,IF(SUM($Z202:AD202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:AD202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:AE202)=1,0,IF(SUM($Z202:AE202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:AE202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:AF202)=1,0,IF(SUM($Z202:AF202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:AF202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:AG202)=1,0,IF(SUM($Z202:AG202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:AG202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:AH202)=1,0,IF(SUM($Z202:AH202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:AH202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:AI202)=1,0,IF(SUM($Z202:AI202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:AI202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:AJ202)=1,0,IF(SUM($Z202:AJ202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:AJ202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:AK202)=1,0,IF(SUM($Z202:AK202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:AK202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:AL202)=1,0,IF(SUM($Z202:AL202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:AL202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:AM202)=1,0,IF(SUM($Z202:AM202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:AM202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:AN202)=1,0,IF(SUM($Z202:AN202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:AN202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:AO202)=1,0,IF(SUM($Z202:AO202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:AO202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:AP202)=1,0,IF(SUM($Z202:AP202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:AP202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:AQ202)=1,0,IF(SUM($Z202:AQ202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:AQ202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:AR202)=1,0,IF(SUM($Z202:AR202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:AR202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:AS202)=1,0,IF(SUM($Z202:AS202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:AS202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:AT202)=1,0,IF(SUM($Z202:AT202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:AT202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:AU202)=1,0,IF(SUM($Z202:AU202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:AU202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:AV202)=1,0,IF(SUM($Z202:AV202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:AV202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:AW202)=1,0,IF(SUM($Z202:AW202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:AW202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:AX202)=1,0,IF(SUM($Z202:AX202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:AX202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:AY202)=1,0,IF(SUM($Z202:AY202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:AY202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:AZ202)=1,0,IF(SUM($Z202:AZ202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:AZ202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:BA202)=1,0,IF(SUM($Z202:BA202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:BA202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:BB202)=1,0,IF(SUM($Z202:BB202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:BB202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:BC202)=1,0,IF(SUM($Z202:BC202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:BC202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:BD202)=1,0,IF(SUM($Z202:BD202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:BD202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:BE202)=1,0,IF(SUM($Z202:BE202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:BE202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:BF202)=1,0,IF(SUM($Z202:BF202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:BF202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:BG202)=1,0,IF(SUM($Z202:BG202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:BG202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:BH202)=1,0,IF(SUM($Z202:BH202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:BH202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:BI202)=1,0,IF(SUM($Z202:BI202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:BI202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:BJ202)=1,0,IF(SUM($Z202:BJ202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:BJ202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:BK202)=1,0,IF(SUM($Z202:BK202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:BK202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:BL202)=1,0,IF(SUM($Z202:BL202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:BL202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:BM202)=1,0,IF(SUM($Z202:BM202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:BM202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:BN202)=1,0,IF(SUM($Z202:BN202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:BN202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:BO202)=1,0,IF(SUM($Z202:BO202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:BO202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:BP202)=1,0,IF(SUM($Z202:BP202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:BP202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:BQ202)=1,0,IF(SUM($Z202:BQ202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:BQ202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:BR202)=1,0,IF(SUM($Z202:BR202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:BR202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:BS202)=1,0,IF(SUM($Z202:BS202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:BS202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:BT202)=1,0,IF(SUM($Z202:BT202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:BT202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:BU202)=1,0,IF(SUM($Z202:BU202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:BU202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:BV202)=1,0,IF(SUM($Z202:BV202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:BV202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:BW202)=1,0,IF(SUM($Z202:BW202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:BW202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:BX202)=1,0,IF(SUM($Z202:BX202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:BX202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:BY202)=1,0,IF(SUM($Z202:BY202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:BY202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:BZ202)=1,0,IF(SUM($Z202:BZ202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:BZ202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:CA202)=1,0,IF(SUM($Z202:CA202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:CA202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:CB202)=1,0,IF(SUM($Z202:CB202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:CB202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:CC202)=1,0,IF(SUM($Z202:CC202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:CC202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:CD202)=1,0,IF(SUM($Z202:CD202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:CD202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:CE202)=1,0,IF(SUM($Z202:CE202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:CE202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:CF202)=1,0,IF(SUM($Z202:CF202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:CF202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:CG202)=1,0,IF(SUM($Z202:CG202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:CG202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z202:CH202)=1,0,IF(SUM($Z202:CH202)+1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z202:CH202),1/INT(360*IF(OR($Q202=0,$Q202=\"\"),1,$Q202)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":203},null,null,null,null,null,{"$f":"IF($R203=\"^\",IF(COUNTIF(Lists!$13:$13,H203)=1,0,1),0)","v":0},{"$f":"H197","v":"Параметры амортизации капзатрат одной точки"},{"$f":"Items!AY21","v":"инфраструктурные объеты типа - 2"},null,null,null,{"$f":"CapEx!$M$65","v":"кол-во лет // %"},null,null,"*",30,null,{"$f":"IF(G203<>0,1,IF(OR($Q203=\"\",$Q203=0),0,IF($R203=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H203))),$Q203)=1,0,1),0)))","v":0},0,null,null,null,0.49166666666666736,null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:Z203)=1,0,IF(SUM($Z203:Z203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:Z203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:AA203)=1,0,IF(SUM($Z203:AA203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:AA203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:AB203)=1,0,IF(SUM($Z203:AB203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:AB203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:AC203)=1,0,IF(SUM($Z203:AC203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:AC203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:AD203)=1,0,IF(SUM($Z203:AD203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:AD203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:AE203)=1,0,IF(SUM($Z203:AE203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:AE203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:AF203)=1,0,IF(SUM($Z203:AF203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:AF203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:AG203)=1,0,IF(SUM($Z203:AG203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:AG203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:AH203)=1,0,IF(SUM($Z203:AH203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:AH203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:AI203)=1,0,IF(SUM($Z203:AI203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:AI203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:AJ203)=1,0,IF(SUM($Z203:AJ203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:AJ203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:AK203)=1,0,IF(SUM($Z203:AK203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:AK203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:AL203)=1,0,IF(SUM($Z203:AL203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:AL203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:AM203)=1,0,IF(SUM($Z203:AM203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:AM203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:AN203)=1,0,IF(SUM($Z203:AN203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:AN203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:AO203)=1,0,IF(SUM($Z203:AO203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:AO203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:AP203)=1,0,IF(SUM($Z203:AP203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:AP203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:AQ203)=1,0,IF(SUM($Z203:AQ203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:AQ203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:AR203)=1,0,IF(SUM($Z203:AR203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:AR203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:AS203)=1,0,IF(SUM($Z203:AS203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:AS203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:AT203)=1,0,IF(SUM($Z203:AT203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:AT203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:AU203)=1,0,IF(SUM($Z203:AU203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:AU203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:AV203)=1,0,IF(SUM($Z203:AV203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:AV203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:AW203)=1,0,IF(SUM($Z203:AW203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:AW203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:AX203)=1,0,IF(SUM($Z203:AX203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:AX203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:AY203)=1,0,IF(SUM($Z203:AY203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:AY203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:AZ203)=1,0,IF(SUM($Z203:AZ203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:AZ203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:BA203)=1,0,IF(SUM($Z203:BA203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:BA203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:BB203)=1,0,IF(SUM($Z203:BB203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:BB203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:BC203)=1,0,IF(SUM($Z203:BC203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:BC203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:BD203)=1,0,IF(SUM($Z203:BD203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:BD203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:BE203)=1,0,IF(SUM($Z203:BE203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:BE203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:BF203)=1,0,IF(SUM($Z203:BF203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:BF203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:BG203)=1,0,IF(SUM($Z203:BG203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:BG203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:BH203)=1,0,IF(SUM($Z203:BH203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:BH203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:BI203)=1,0,IF(SUM($Z203:BI203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:BI203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:BJ203)=1,0,IF(SUM($Z203:BJ203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:BJ203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:BK203)=1,0,IF(SUM($Z203:BK203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:BK203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:BL203)=1,0,IF(SUM($Z203:BL203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:BL203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:BM203)=1,0,IF(SUM($Z203:BM203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:BM203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:BN203)=1,0,IF(SUM($Z203:BN203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:BN203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:BO203)=1,0,IF(SUM($Z203:BO203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:BO203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:BP203)=1,0,IF(SUM($Z203:BP203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:BP203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:BQ203)=1,0,IF(SUM($Z203:BQ203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:BQ203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:BR203)=1,0,IF(SUM($Z203:BR203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:BR203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:BS203)=1,0,IF(SUM($Z203:BS203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:BS203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:BT203)=1,0,IF(SUM($Z203:BT203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:BT203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:BU203)=1,0,IF(SUM($Z203:BU203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:BU203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:BV203)=1,0,IF(SUM($Z203:BV203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:BV203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:BW203)=1,0,IF(SUM($Z203:BW203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:BW203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:BX203)=1,0,IF(SUM($Z203:BX203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:BX203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:BY203)=1,0,IF(SUM($Z203:BY203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:BY203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:BZ203)=1,0,IF(SUM($Z203:BZ203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:BZ203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:CA203)=1,0,IF(SUM($Z203:CA203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:CA203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:CB203)=1,0,IF(SUM($Z203:CB203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:CB203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:CC203)=1,0,IF(SUM($Z203:CC203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:CC203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:CD203)=1,0,IF(SUM($Z203:CD203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:CD203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:CE203)=1,0,IF(SUM($Z203:CE203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:CE203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:CF203)=1,0,IF(SUM($Z203:CF203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:CF203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:CG203)=1,0,IF(SUM($Z203:CG203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:CG203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z203:CH203)=1,0,IF(SUM($Z203:CH203)+1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z203:CH203),1/INT(360*IF(OR($Q203=0,$Q203=\"\"),1,$Q203)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":204},null,null,null,null,null,{"$f":"IF($R204=\"^\",IF(COUNTIF(Lists!$13:$13,H204)=1,0,1),0)","v":0},{"$f":"H197","v":"Параметры амортизации капзатрат одной точки"},{"$f":"Items!AY22","v":"инфраструктурные объеты типа - 3"},null,null,null,{"$f":"CapEx!$M$65","v":"кол-во лет // %"},null,null,"*",30,null,{"$f":"IF(G204<>0,1,IF(OR($Q204=\"\",$Q204=0),0,IF($R204=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H204))),$Q204)=1,0,1),0)))","v":0},0,null,null,null,0.49166666666666736,null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:Z204)=1,0,IF(SUM($Z204:Z204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:Z204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:AA204)=1,0,IF(SUM($Z204:AA204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:AA204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:AB204)=1,0,IF(SUM($Z204:AB204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:AB204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:AC204)=1,0,IF(SUM($Z204:AC204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:AC204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:AD204)=1,0,IF(SUM($Z204:AD204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:AD204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:AE204)=1,0,IF(SUM($Z204:AE204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:AE204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:AF204)=1,0,IF(SUM($Z204:AF204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:AF204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:AG204)=1,0,IF(SUM($Z204:AG204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:AG204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:AH204)=1,0,IF(SUM($Z204:AH204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:AH204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:AI204)=1,0,IF(SUM($Z204:AI204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:AI204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:AJ204)=1,0,IF(SUM($Z204:AJ204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:AJ204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:AK204)=1,0,IF(SUM($Z204:AK204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:AK204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:AL204)=1,0,IF(SUM($Z204:AL204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:AL204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:AM204)=1,0,IF(SUM($Z204:AM204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:AM204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:AN204)=1,0,IF(SUM($Z204:AN204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:AN204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:AO204)=1,0,IF(SUM($Z204:AO204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:AO204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:AP204)=1,0,IF(SUM($Z204:AP204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:AP204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:AQ204)=1,0,IF(SUM($Z204:AQ204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:AQ204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:AR204)=1,0,IF(SUM($Z204:AR204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:AR204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:AS204)=1,0,IF(SUM($Z204:AS204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:AS204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:AT204)=1,0,IF(SUM($Z204:AT204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:AT204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:AU204)=1,0,IF(SUM($Z204:AU204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:AU204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:AV204)=1,0,IF(SUM($Z204:AV204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:AV204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:AW204)=1,0,IF(SUM($Z204:AW204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:AW204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:AX204)=1,0,IF(SUM($Z204:AX204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:AX204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:AY204)=1,0,IF(SUM($Z204:AY204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:AY204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:AZ204)=1,0,IF(SUM($Z204:AZ204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:AZ204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:BA204)=1,0,IF(SUM($Z204:BA204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:BA204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:BB204)=1,0,IF(SUM($Z204:BB204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:BB204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:BC204)=1,0,IF(SUM($Z204:BC204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:BC204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:BD204)=1,0,IF(SUM($Z204:BD204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:BD204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:BE204)=1,0,IF(SUM($Z204:BE204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:BE204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:BF204)=1,0,IF(SUM($Z204:BF204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:BF204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:BG204)=1,0,IF(SUM($Z204:BG204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:BG204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:BH204)=1,0,IF(SUM($Z204:BH204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:BH204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:BI204)=1,0,IF(SUM($Z204:BI204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:BI204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:BJ204)=1,0,IF(SUM($Z204:BJ204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:BJ204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:BK204)=1,0,IF(SUM($Z204:BK204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:BK204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:BL204)=1,0,IF(SUM($Z204:BL204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:BL204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:BM204)=1,0,IF(SUM($Z204:BM204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:BM204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:BN204)=1,0,IF(SUM($Z204:BN204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:BN204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:BO204)=1,0,IF(SUM($Z204:BO204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:BO204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:BP204)=1,0,IF(SUM($Z204:BP204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:BP204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:BQ204)=1,0,IF(SUM($Z204:BQ204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:BQ204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:BR204)=1,0,IF(SUM($Z204:BR204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:BR204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:BS204)=1,0,IF(SUM($Z204:BS204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:BS204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:BT204)=1,0,IF(SUM($Z204:BT204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:BT204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:BU204)=1,0,IF(SUM($Z204:BU204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:BU204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:BV204)=1,0,IF(SUM($Z204:BV204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:BV204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:BW204)=1,0,IF(SUM($Z204:BW204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:BW204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:BX204)=1,0,IF(SUM($Z204:BX204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:BX204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:BY204)=1,0,IF(SUM($Z204:BY204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:BY204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:BZ204)=1,0,IF(SUM($Z204:BZ204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:BZ204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:CA204)=1,0,IF(SUM($Z204:CA204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:CA204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:CB204)=1,0,IF(SUM($Z204:CB204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:CB204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:CC204)=1,0,IF(SUM($Z204:CC204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:CC204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:CD204)=1,0,IF(SUM($Z204:CD204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:CD204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:CE204)=1,0,IF(SUM($Z204:CE204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:CE204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:CF204)=1,0,IF(SUM($Z204:CF204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:CF204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:CG204)=1,0,IF(SUM($Z204:CG204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:CG204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z204:CH204)=1,0,IF(SUM($Z204:CH204)+1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z204:CH204),1/INT(360*IF(OR($Q204=0,$Q204=\"\"),1,$Q204)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":205},null,null,null,null,null,{"$f":"IF($R205=\"^\",IF(COUNTIF(Lists!$13:$13,H205)=1,0,1),0)","v":0},{"$f":"H197","v":"Параметры амортизации капзатрат одной точки"},{"$f":"Items!AY23","v":"инфраструктурные объеты типа - 4"},null,null,null,{"$f":"CapEx!$M$65","v":"кол-во лет // %"},null,null,"*",30,null,{"$f":"IF(G205<>0,1,IF(OR($Q205=\"\",$Q205=0),0,IF($R205=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H205))),$Q205)=1,0,1),0)))","v":0},0,null,null,null,0.49166666666666736,null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:Z205)=1,0,IF(SUM($Z205:Z205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:Z205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:AA205)=1,0,IF(SUM($Z205:AA205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:AA205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:AB205)=1,0,IF(SUM($Z205:AB205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:AB205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:AC205)=1,0,IF(SUM($Z205:AC205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:AC205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:AD205)=1,0,IF(SUM($Z205:AD205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:AD205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:AE205)=1,0,IF(SUM($Z205:AE205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:AE205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:AF205)=1,0,IF(SUM($Z205:AF205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:AF205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:AG205)=1,0,IF(SUM($Z205:AG205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:AG205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:AH205)=1,0,IF(SUM($Z205:AH205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:AH205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:AI205)=1,0,IF(SUM($Z205:AI205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:AI205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:AJ205)=1,0,IF(SUM($Z205:AJ205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:AJ205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:AK205)=1,0,IF(SUM($Z205:AK205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:AK205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:AL205)=1,0,IF(SUM($Z205:AL205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:AL205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:AM205)=1,0,IF(SUM($Z205:AM205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:AM205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:AN205)=1,0,IF(SUM($Z205:AN205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:AN205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:AO205)=1,0,IF(SUM($Z205:AO205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:AO205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:AP205)=1,0,IF(SUM($Z205:AP205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:AP205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:AQ205)=1,0,IF(SUM($Z205:AQ205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:AQ205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:AR205)=1,0,IF(SUM($Z205:AR205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:AR205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:AS205)=1,0,IF(SUM($Z205:AS205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:AS205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:AT205)=1,0,IF(SUM($Z205:AT205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:AT205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:AU205)=1,0,IF(SUM($Z205:AU205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:AU205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:AV205)=1,0,IF(SUM($Z205:AV205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:AV205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:AW205)=1,0,IF(SUM($Z205:AW205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:AW205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:AX205)=1,0,IF(SUM($Z205:AX205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:AX205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:AY205)=1,0,IF(SUM($Z205:AY205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:AY205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:AZ205)=1,0,IF(SUM($Z205:AZ205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:AZ205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:BA205)=1,0,IF(SUM($Z205:BA205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:BA205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:BB205)=1,0,IF(SUM($Z205:BB205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:BB205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:BC205)=1,0,IF(SUM($Z205:BC205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:BC205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:BD205)=1,0,IF(SUM($Z205:BD205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:BD205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:BE205)=1,0,IF(SUM($Z205:BE205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:BE205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:BF205)=1,0,IF(SUM($Z205:BF205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:BF205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:BG205)=1,0,IF(SUM($Z205:BG205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:BG205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:BH205)=1,0,IF(SUM($Z205:BH205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:BH205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:BI205)=1,0,IF(SUM($Z205:BI205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:BI205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:BJ205)=1,0,IF(SUM($Z205:BJ205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:BJ205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:BK205)=1,0,IF(SUM($Z205:BK205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:BK205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:BL205)=1,0,IF(SUM($Z205:BL205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:BL205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:BM205)=1,0,IF(SUM($Z205:BM205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:BM205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:BN205)=1,0,IF(SUM($Z205:BN205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:BN205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:BO205)=1,0,IF(SUM($Z205:BO205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:BO205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:BP205)=1,0,IF(SUM($Z205:BP205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:BP205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:BQ205)=1,0,IF(SUM($Z205:BQ205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:BQ205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:BR205)=1,0,IF(SUM($Z205:BR205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:BR205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:BS205)=1,0,IF(SUM($Z205:BS205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:BS205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:BT205)=1,0,IF(SUM($Z205:BT205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:BT205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:BU205)=1,0,IF(SUM($Z205:BU205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:BU205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:BV205)=1,0,IF(SUM($Z205:BV205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:BV205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:BW205)=1,0,IF(SUM($Z205:BW205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:BW205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:BX205)=1,0,IF(SUM($Z205:BX205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:BX205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:BY205)=1,0,IF(SUM($Z205:BY205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:BY205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:BZ205)=1,0,IF(SUM($Z205:BZ205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:BZ205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:CA205)=1,0,IF(SUM($Z205:CA205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:CA205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:CB205)=1,0,IF(SUM($Z205:CB205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:CB205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:CC205)=1,0,IF(SUM($Z205:CC205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:CC205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:CD205)=1,0,IF(SUM($Z205:CD205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:CD205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:CE205)=1,0,IF(SUM($Z205:CE205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:CE205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:CF205)=1,0,IF(SUM($Z205:CF205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:CF205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:CG205)=1,0,IF(SUM($Z205:CG205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:CG205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z205:CH205)=1,0,IF(SUM($Z205:CH205)+1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z205:CH205),1/INT(360*IF(OR($Q205=0,$Q205=\"\"),1,$Q205)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":206},null,null,null,null,null,{"$f":"IF($R206=\"^\",IF(COUNTIF(Lists!$13:$13,H206)=1,0,1),0)","v":0},{"$f":"H197","v":"Параметры амортизации капзатрат одной точки"},{"$f":"Items!AY24","v":"инфраструктурные объеты типа - 5"},null,null,null,{"$f":"CapEx!$M$65","v":"кол-во лет // %"},null,null,"*",30,null,{"$f":"IF(G206<>0,1,IF(OR($Q206=\"\",$Q206=0),0,IF($R206=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H206))),$Q206)=1,0,1),0)))","v":0},0,null,null,null,0.49166666666666736,null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:Z206)=1,0,IF(SUM($Z206:Z206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:Z206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AA206)=1,0,IF(SUM($Z206:AA206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AA206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AB206)=1,0,IF(SUM($Z206:AB206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AB206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AC206)=1,0,IF(SUM($Z206:AC206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AC206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AD206)=1,0,IF(SUM($Z206:AD206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AD206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AE206)=1,0,IF(SUM($Z206:AE206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AE206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AF206)=1,0,IF(SUM($Z206:AF206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AF206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AG206)=1,0,IF(SUM($Z206:AG206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AG206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AH206)=1,0,IF(SUM($Z206:AH206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AH206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AI206)=1,0,IF(SUM($Z206:AI206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AI206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AJ206)=1,0,IF(SUM($Z206:AJ206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AJ206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AK206)=1,0,IF(SUM($Z206:AK206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AK206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AL206)=1,0,IF(SUM($Z206:AL206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AL206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AM206)=1,0,IF(SUM($Z206:AM206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AM206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AN206)=1,0,IF(SUM($Z206:AN206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AN206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AO206)=1,0,IF(SUM($Z206:AO206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AO206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AP206)=1,0,IF(SUM($Z206:AP206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AP206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AQ206)=1,0,IF(SUM($Z206:AQ206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AQ206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AR206)=1,0,IF(SUM($Z206:AR206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AR206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AS206)=1,0,IF(SUM($Z206:AS206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AS206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AT206)=1,0,IF(SUM($Z206:AT206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AT206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AU206)=1,0,IF(SUM($Z206:AU206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AU206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AV206)=1,0,IF(SUM($Z206:AV206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AV206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AW206)=1,0,IF(SUM($Z206:AW206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AW206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AX206)=1,0,IF(SUM($Z206:AX206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AX206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AY206)=1,0,IF(SUM($Z206:AY206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AY206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:AZ206)=1,0,IF(SUM($Z206:AZ206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:AZ206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BA206)=1,0,IF(SUM($Z206:BA206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BA206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BB206)=1,0,IF(SUM($Z206:BB206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BB206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BC206)=1,0,IF(SUM($Z206:BC206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BC206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BD206)=1,0,IF(SUM($Z206:BD206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BD206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BE206)=1,0,IF(SUM($Z206:BE206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BE206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BF206)=1,0,IF(SUM($Z206:BF206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BF206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BG206)=1,0,IF(SUM($Z206:BG206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BG206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BH206)=1,0,IF(SUM($Z206:BH206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BH206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BI206)=1,0,IF(SUM($Z206:BI206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BI206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BJ206)=1,0,IF(SUM($Z206:BJ206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BJ206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BK206)=1,0,IF(SUM($Z206:BK206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BK206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BL206)=1,0,IF(SUM($Z206:BL206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BL206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BM206)=1,0,IF(SUM($Z206:BM206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BM206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BN206)=1,0,IF(SUM($Z206:BN206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BN206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BO206)=1,0,IF(SUM($Z206:BO206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BO206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BP206)=1,0,IF(SUM($Z206:BP206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BP206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BQ206)=1,0,IF(SUM($Z206:BQ206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BQ206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BR206)=1,0,IF(SUM($Z206:BR206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BR206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BS206)=1,0,IF(SUM($Z206:BS206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BS206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BT206)=1,0,IF(SUM($Z206:BT206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BT206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BU206)=1,0,IF(SUM($Z206:BU206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BU206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BV206)=1,0,IF(SUM($Z206:BV206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BV206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BW206)=1,0,IF(SUM($Z206:BW206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BW206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BX206)=1,0,IF(SUM($Z206:BX206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BX206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BY206)=1,0,IF(SUM($Z206:BY206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BY206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:BZ206)=1,0,IF(SUM($Z206:BZ206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:BZ206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:CA206)=1,0,IF(SUM($Z206:CA206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:CA206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:CB206)=1,0,IF(SUM($Z206:CB206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:CB206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:CC206)=1,0,IF(SUM($Z206:CC206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:CC206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:CD206)=1,0,IF(SUM($Z206:CD206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:CD206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:CE206)=1,0,IF(SUM($Z206:CE206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:CE206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:CF206)=1,0,IF(SUM($Z206:CF206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:CF206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:CG206)=1,0,IF(SUM($Z206:CG206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:CG206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z206:CH206)=1,0,IF(SUM($Z206:CH206)+1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z206:CH206),1/INT(360*IF(OR($Q206=0,$Q206=\"\"),1,$Q206)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":207},null,null,null,null,null,{"$f":"IF($R207=\"^\",IF(COUNTIF(Lists!$13:$13,H207)=1,0,1),0)","v":0},{"$f":"H197","v":"Параметры амортизации капзатрат одной точки"},{"$f":"Items!AY25","v":"инфраструктурные объеты типа - 6"},null,null,null,{"$f":"CapEx!$M$65","v":"кол-во лет // %"},null,null,"*",30,null,{"$f":"IF(G207<>0,1,IF(OR($Q207=\"\",$Q207=0),0,IF($R207=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H207))),$Q207)=1,0,1),0)))","v":0},0,null,null,null,0.49166666666666736,null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:Z207)=1,0,IF(SUM($Z207:Z207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:Z207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:AA207)=1,0,IF(SUM($Z207:AA207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:AA207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:AB207)=1,0,IF(SUM($Z207:AB207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:AB207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:AC207)=1,0,IF(SUM($Z207:AC207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:AC207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:AD207)=1,0,IF(SUM($Z207:AD207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:AD207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:AE207)=1,0,IF(SUM($Z207:AE207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:AE207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:AF207)=1,0,IF(SUM($Z207:AF207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:AF207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:AG207)=1,0,IF(SUM($Z207:AG207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:AG207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:AH207)=1,0,IF(SUM($Z207:AH207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:AH207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:AI207)=1,0,IF(SUM($Z207:AI207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:AI207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:AJ207)=1,0,IF(SUM($Z207:AJ207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:AJ207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:AK207)=1,0,IF(SUM($Z207:AK207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:AK207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:AL207)=1,0,IF(SUM($Z207:AL207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:AL207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:AM207)=1,0,IF(SUM($Z207:AM207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:AM207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:AN207)=1,0,IF(SUM($Z207:AN207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:AN207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:AO207)=1,0,IF(SUM($Z207:AO207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:AO207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:AP207)=1,0,IF(SUM($Z207:AP207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:AP207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:AQ207)=1,0,IF(SUM($Z207:AQ207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:AQ207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:AR207)=1,0,IF(SUM($Z207:AR207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:AR207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:AS207)=1,0,IF(SUM($Z207:AS207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:AS207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:AT207)=1,0,IF(SUM($Z207:AT207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:AT207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:AU207)=1,0,IF(SUM($Z207:AU207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:AU207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:AV207)=1,0,IF(SUM($Z207:AV207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:AV207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:AW207)=1,0,IF(SUM($Z207:AW207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:AW207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:AX207)=1,0,IF(SUM($Z207:AX207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:AX207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:AY207)=1,0,IF(SUM($Z207:AY207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:AY207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:AZ207)=1,0,IF(SUM($Z207:AZ207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:AZ207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:BA207)=1,0,IF(SUM($Z207:BA207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:BA207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:BB207)=1,0,IF(SUM($Z207:BB207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:BB207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:BC207)=1,0,IF(SUM($Z207:BC207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:BC207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:BD207)=1,0,IF(SUM($Z207:BD207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:BD207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:BE207)=1,0,IF(SUM($Z207:BE207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:BE207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:BF207)=1,0,IF(SUM($Z207:BF207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:BF207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:BG207)=1,0,IF(SUM($Z207:BG207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:BG207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:BH207)=1,0,IF(SUM($Z207:BH207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:BH207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:BI207)=1,0,IF(SUM($Z207:BI207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:BI207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:BJ207)=1,0,IF(SUM($Z207:BJ207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:BJ207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:BK207)=1,0,IF(SUM($Z207:BK207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:BK207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:BL207)=1,0,IF(SUM($Z207:BL207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:BL207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:BM207)=1,0,IF(SUM($Z207:BM207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:BM207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:BN207)=1,0,IF(SUM($Z207:BN207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:BN207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:BO207)=1,0,IF(SUM($Z207:BO207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:BO207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:BP207)=1,0,IF(SUM($Z207:BP207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:BP207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:BQ207)=1,0,IF(SUM($Z207:BQ207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:BQ207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:BR207)=1,0,IF(SUM($Z207:BR207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:BR207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:BS207)=1,0,IF(SUM($Z207:BS207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:BS207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:BT207)=1,0,IF(SUM($Z207:BT207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:BT207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:BU207)=1,0,IF(SUM($Z207:BU207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:BU207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:BV207)=1,0,IF(SUM($Z207:BV207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:BV207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:BW207)=1,0,IF(SUM($Z207:BW207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:BW207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:BX207)=1,0,IF(SUM($Z207:BX207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:BX207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:BY207)=1,0,IF(SUM($Z207:BY207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:BY207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:BZ207)=1,0,IF(SUM($Z207:BZ207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:BZ207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:CA207)=1,0,IF(SUM($Z207:CA207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:CA207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:CB207)=1,0,IF(SUM($Z207:CB207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:CB207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:CC207)=1,0,IF(SUM($Z207:CC207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:CC207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:CD207)=1,0,IF(SUM($Z207:CD207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:CD207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:CE207)=1,0,IF(SUM($Z207:CE207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:CE207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:CF207)=1,0,IF(SUM($Z207:CF207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:CF207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:CG207)=1,0,IF(SUM($Z207:CG207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:CG207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z207:CH207)=1,0,IF(SUM($Z207:CH207)+1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z207:CH207),1/INT(360*IF(OR($Q207=0,$Q207=\"\"),1,$Q207)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":208},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":209}]
[{"$f":"ROW()","v":210},null,null,null,null,null,{"$f":"IF($R210=\"^\",IF(COUNTIF(Lists!$13:$13,H210)=1,0,1),0)","v":0},"Обратное распределение амортизации капзатрат одной точки"]
[{"$f":"ROW()","v":211},null,null,null,null,null,{"$f":"IF($R211=\"^\",IF(COUNTIF(Lists!$13:$13,H211)=1,0,1),0)","v":0},{"$f":"H210","v":"Обратное распределение амортизации капзатрат одной точки"},{"$f":"Items!AY16","v":"Приобретение зданий/сооружений"},null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,{"$f":"IF(X211=X198,0,1)","v":0},null,null,null,{"$f":"SUM($Z211:$CJ211)","v":0.49166666666666736},null,null,{"$f":"SUMIFS($Z198:$CJ198,$Z$2:$CJ$2,AA$15)","v":0},8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,{"$f":"SUMIFS($Z198:$CJ198,$Z$2:$CJ$2,BG$15)","v":8.3333333333333332E-3},8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0]
[{"$f":"ROW()","v":212},null,null,null,null,null,{"$f":"IF($R212=\"^\",IF(COUNTIF(Lists!$13:$13,H212)=1,0,1),0)","v":0},{"$f":"H210","v":"Обратное распределение амортизации капзатрат одной точки"},{"$f":"Items!AY17","v":"Строительство зданий/сооружений"},null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,{"$f":"IF(X212=X199,0,1)","v":0},null,null,null,0.49166666666666736,null,null,{"$f":"SUMIFS($Z199:$CJ199,$Z$2:$CJ$2,AA$15)","v":0},8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,{"$f":"SUMIFS($Z199:$CJ199,$Z$2:$CJ$2,BG$15)","v":8.3333333333333332E-3},8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0]
[{"$f":"ROW()","v":213},null,null,null,null,null,{"$f":"IF($R213=\"^\",IF(COUNTIF(Lists!$13:$13,H213)=1,0,1),0)","v":0},{"$f":"H210","v":"Обратное распределение амортизации капзатрат одной точки"},{"$f":"Items!AY18","v":"Ремонтные работы"},null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,0,null,null,null,0.49166666666666736,null,null,{"$f":"SUMIFS($Z200:$CJ200,$Z$2:$CJ$2,AA$15)","v":0},8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,{"$f":"SUMIFS($Z200:$CJ200,$Z$2:$CJ$2,BG$15)","v":8.3333333333333332E-3},8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0]
[{"$f":"ROW()","v":214},null,null,null,null,null,{"$f":"IF($R214=\"^\",IF(COUNTIF(Lists!$13:$13,H214)=1,0,1),0)","v":0},{"$f":"H210","v":"Обратное распределение амортизации капзатрат одной точки"},{"$f":"Items!AY19","v":"Оборудование"},null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,0,null,null,null,0.49166666666666736,null,null,{"$f":"SUMIFS($Z201:$CJ201,$Z$2:$CJ$2,AA$15)","v":0},8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,{"$f":"SUMIFS($Z201:$CJ201,$Z$2:$CJ$2,BG$15)","v":8.3333333333333332E-3},8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0]
[{"$f":"ROW()","v":215},null,null,null,null,null,{"$f":"IF($R215=\"^\",IF(COUNTIF(Lists!$13:$13,H215)=1,0,1),0)","v":0},{"$f":"H210","v":"Обратное распределение амортизации капзатрат одной точки"},{"$f":"Items!AY20","v":"инфраструктурные объеты типа - 1"},null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,0,null,null,null,0.49166666666666736,null,null,{"$f":"SUMIFS($Z202:$CJ202,$Z$2:$CJ$2,AA$15)","v":0},8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,{"$f":"SUMIFS($Z202:$CJ202,$Z$2:$CJ$2,BG$15)","v":8.3333333333333332E-3},8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0]
[{"$f":"ROW()","v":216},null,null,null,null,null,{"$f":"IF($R216=\"^\",IF(COUNTIF(Lists!$13:$13,H216)=1,0,1),0)","v":0},{"$f":"H210","v":"Обратное распределение амортизации капзатрат одной точки"},{"$f":"Items!AY21","v":"инфраструктурные объеты типа - 2"},null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,0,null,null,null,0.49166666666666736,null,null,{"$f":"SUMIFS($Z203:$CJ203,$Z$2:$CJ$2,AA$15)","v":0},8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,{"$f":"SUMIFS($Z203:$CJ203,$Z$2:$CJ$2,BG$15)","v":8.3333333333333332E-3},8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0]
[{"$f":"ROW()","v":217},null,null,null,null,null,{"$f":"IF($R217=\"^\",IF(COUNTIF(Lists!$13:$13,H217)=1,0,1),0)","v":0},{"$f":"H210","v":"Обратное распределение амортизации капзатрат одной точки"},{"$f":"Items!AY22","v":"инфраструктурные объеты типа - 3"},null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,0,null,null,null,0.49166666666666736,null,null,{"$f":"SUMIFS($Z204:$CJ204,$Z$2:$CJ$2,AA$15)","v":0},8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,{"$f":"SUMIFS($Z204:$CJ204,$Z$2:$CJ$2,BG$15)","v":8.3333333333333332E-3},8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0]
[{"$f":"ROW()","v":218},null,null,null,null,null,{"$f":"IF($R218=\"^\",IF(COUNTIF(Lists!$13:$13,H218)=1,0,1),0)","v":0},{"$f":"H210","v":"Обратное распределение амортизации капзатрат одной точки"},{"$f":"Items!AY23","v":"инфраструктурные объеты типа - 4"},null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,0,null,null,null,0.49166666666666736,null,null,{"$f":"SUMIFS($Z205:$CJ205,$Z$2:$CJ$2,AA$15)","v":0},8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,{"$f":"SUMIFS($Z205:$CJ205,$Z$2:$CJ$2,BG$15)","v":8.3333333333333332E-3},8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0]
[{"$f":"ROW()","v":219},null,null,null,null,null,{"$f":"IF($R219=\"^\",IF(COUNTIF(Lists!$13:$13,H219)=1,0,1),0)","v":0},{"$f":"H210","v":"Обратное распределение амортизации капзатрат одной точки"},{"$f":"Items!AY24","v":"инфраструктурные объеты типа - 5"},null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,0,null,null,null,0.49166666666666736,null,null,{"$f":"SUMIFS($Z206:$CJ206,$Z$2:$CJ$2,AA$15)","v":0},8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,{"$f":"SUMIFS($Z206:$CJ206,$Z$2:$CJ$2,BG$15)","v":8.3333333333333332E-3},8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0]
[{"$f":"ROW()","v":220},null,null,null,null,null,{"$f":"IF($R220=\"^\",IF(COUNTIF(Lists!$13:$13,H220)=1,0,1),0)","v":0},{"$f":"H210","v":"Обратное распределение амортизации капзатрат одной точки"},{"$f":"Items!AY25","v":"инфраструктурные объеты типа - 6"},null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,0,null,null,null,0.49166666666666736,null,null,{"$f":"SUMIFS($Z207:$CJ207,$Z$2:$CJ$2,AA$15)","v":0},8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,{"$f":"SUMIFS($Z207:$CJ207,$Z$2:$CJ$2,BG$15)","v":8.3333333333333332E-3},8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0]
[{"$f":"ROW()","v":221},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":222}]
[{"$f":"ROW()","v":223},null,null,null,null,null,{"$f":"IF($R223=\"^\",IF(COUNTIF(Lists!$13:$13,H223)=1,0,1),0)","v":0},"Амортизация перем. капзатрат одной точки",null,null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,"процесс",null,null,null,null,null,null,{"$f":"SUM($Z223:$CJ223)","v":80833333.333333328},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA224:AA234))","v":0},{"$f":"IF(AB$11=\"\",0,SUM(AB224:AB234))","v":166666.66666666666},166666.66666666666,1166666.6666666665,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,1416666.6666666663,0]
[{"$f":"ROW()","v":224},null,null,null,null,null,{"$f":"IF($R224=\"^\",IF(COUNTIF(Lists!$13:$13,H224)=1,0,1),0)","v":0},{"$f":"H223","v":"Амортизация перем. капзатрат одной точки"},{"$f":"Items!AY16","v":"Приобретение зданий/сооружений"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,"процесс",null,null,null,null,null,null,4750000.0000000009,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA172:AA172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA172:AB172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA172:AC172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA172:AD172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA172:AE172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA172:AF172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA172:AG172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA172:AH172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA172:AI172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA172:AJ172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA172:AK172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA172:AL172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA172:AM172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA172:AN172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA172:AO172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA172:AP172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA172:AQ172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA172:AR172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA172:AS172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA172:AT172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA172:AU172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA172:AV172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA172:AW172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA172:AX172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA172:AY172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA172:AZ172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA172:BA172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA172:BB172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA172:BC172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA172:BD172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA172:BE172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA172:BF172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA172:BG172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA172:BH172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA172:BI172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA172:BJ172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA172:BK172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA172:BL172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA172:BM172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA172:BN172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA172:BO172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA172:BP172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA172:BQ172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA172:BR172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA172:BS172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA172:BT172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA172:BU172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA172:BV172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA172:BW172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA172:BX172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA172:BY172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA172:BZ172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA172:CA172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA172:CB172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA172:CC172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA172:CD172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA172:CE172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA172:CF172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA172:CG172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA172:CH172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA172:CI172,INDIRECT(ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A211,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":225},null,null,null,null,null,{"$f":"IF($R225=\"^\",IF(COUNTIF(Lists!$13:$13,H225)=1,0,1),0)","v":0},{"$f":"H223","v":"Амортизация перем. капзатрат одной точки"},{"$f":"Items!AY17","v":"Строительство зданий/сооружений"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,"процесс",null,null,null,null,null,null,23750000.000000011,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA173:AA173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA173:AB173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA173:AC173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA173:AD173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA173:AE173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA173:AF173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA173:AG173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA173:AH173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA173:AI173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA173:AJ173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA173:AK173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA173:AL173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA173:AM173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA173:AN173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA173:AO173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA173:AP173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA173:AQ173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA173:AR173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA173:AS173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA173:AT173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA173:AU173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA173:AV173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA173:AW173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA173:AX173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA173:AY173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA173:AZ173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA173:BA173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA173:BB173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA173:BC173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA173:BD173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA173:BE173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA173:BF173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA173:BG173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA173:BH173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA173:BI173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA173:BJ173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA173:BK173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA173:BL173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA173:BM173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA173:BN173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA173:BO173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA173:BP173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA173:BQ173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA173:BR173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA173:BS173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA173:BT173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA173:BU173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA173:BV173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA173:BW173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA173:BX173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA173:BY173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA173:BZ173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA173:CA173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA173:CB173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA173:CC173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA173:CD173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA173:CE173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA173:CF173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA173:CG173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA173:CH173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA173:CI173,INDIRECT(ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A212,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":226},null,null,null,null,null,{"$f":"IF($R226=\"^\",IF(COUNTIF(Lists!$13:$13,H226)=1,0,1),0)","v":0},{"$f":"H223","v":"Амортизация перем. капзатрат одной точки"},{"$f":"Items!AY18","v":"Ремонтные работы"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,"процесс",null,null,null,null,null,null,14250000,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA174:AA174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA174:AB174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA174:AC174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA174:AD174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA174:AE174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA174:AF174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA174:AG174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA174:AH174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA174:AI174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA174:AJ174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA174:AK174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA174:AL174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA174:AM174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA174:AN174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA174:AO174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA174:AP174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA174:AQ174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA174:AR174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA174:AS174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA174:AT174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA174:AU174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA174:AV174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA174:AW174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA174:AX174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA174:AY174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA174:AZ174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA174:BA174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA174:BB174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA174:BC174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA174:BD174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA174:BE174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA174:BF174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA174:BG174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA174:BH174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA174:BI174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA174:BJ174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA174:BK174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA174:BL174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA174:BM174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA174:BN174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA174:BO174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA174:BP174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA174:BQ174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA174:BR174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA174:BS174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA174:BT174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA174:BU174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA174:BV174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA174:BW174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA174:BX174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA174:BY174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA174:BZ174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA174:CA174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA174:CB174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA174:CC174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA174:CD174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA174:CE174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA174:CF174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA174:CG174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA174:CH174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA174:CI174,INDIRECT(ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A213,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":227},null,null,null,null,null,{"$f":"IF($R227=\"^\",IF(COUNTIF(Lists!$13:$13,H227)=1,0,1),0)","v":0},{"$f":"H223","v":"Амортизация перем. капзатрат одной точки"},{"$f":"Items!AY19","v":"Оборудование"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,"процесс",null,null,null,null,null,null,9500000.0000000019,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA175:AA175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA175:AB175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA175:AC175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA175:AD175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA175:AE175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA175:AF175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA175:AG175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA175:AH175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA175:AI175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA175:AJ175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA175:AK175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA175:AL175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA175:AM175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA175:AN175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA175:AO175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA175:AP175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA175:AQ175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA175:AR175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA175:AS175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA175:AT175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA175:AU175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA175:AV175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA175:AW175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA175:AX175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA175:AY175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA175:AZ175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA175:BA175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA175:BB175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA175:BC175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA175:BD175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA175:BE175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA175:BF175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA175:BG175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA175:BH175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA175:BI175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA175:BJ175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA175:BK175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA175:BL175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA175:BM175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA175:BN175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA175:BO175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA175:BP175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA175:BQ175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA175:BR175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA175:BS175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA175:BT175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA175:BU175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA175:BV175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA175:BW175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA175:BX175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA175:BY175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA175:BZ175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA175:CA175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA175:CB175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA175:CC175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA175:CD175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA175:CE175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA175:CF175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA175:CG175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA175:CH175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA175:CI175,INDIRECT(ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A214,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":228},null,null,null,null,null,{"$f":"IF($R228=\"^\",IF(COUNTIF(Lists!$13:$13,H228)=1,0,1),0)","v":0},{"$f":"H223","v":"Амортизация перем. капзатрат одной точки"},{"$f":"Items!AY20","v":"инфраструктурные объеты типа - 1"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,"процесс",null,null,null,null,null,null,4750000.0000000009,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA176:AA176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA176:AB176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA176:AC176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA176:AD176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA176:AE176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA176:AF176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA176:AG176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA176:AH176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA176:AI176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA176:AJ176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA176:AK176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA176:AL176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA176:AM176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA176:AN176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA176:AO176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA176:AP176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA176:AQ176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA176:AR176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA176:AS176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA176:AT176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA176:AU176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA176:AV176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA176:AW176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA176:AX176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA176:AY176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA176:AZ176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA176:BA176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA176:BB176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA176:BC176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA176:BD176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA176:BE176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA176:BF176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA176:BG176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA176:BH176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA176:BI176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA176:BJ176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA176:BK176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA176:BL176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA176:BM176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA176:BN176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA176:BO176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA176:BP176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA176:BQ176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA176:BR176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA176:BS176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA176:BT176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA176:BU176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA176:BV176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA176:BW176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA176:BX176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA176:BY176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA176:BZ176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA176:CA176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA176:CB176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA176:CC176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA176:CD176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA176:CE176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA176:CF176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA176:CG176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA176:CH176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA176:CI176,INDIRECT(ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A215,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":229},null,null,null,null,null,{"$f":"IF($R229=\"^\",IF(COUNTIF(Lists!$13:$13,H229)=1,0,1),0)","v":0},{"$f":"H223","v":"Амортизация перем. капзатрат одной точки"},{"$f":"Items!AY21","v":"инфраструктурные объеты типа - 2"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,"процесс",null,null,null,null,null,null,4666666.6666666679,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA177:AA177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA177:AB177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA177:AC177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA177:AD177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA177:AE177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA177:AF177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA177:AG177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA177:AH177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA177:AI177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA177:AJ177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA177:AK177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA177:AL177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA177:AM177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA177:AN177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA177:AO177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA177:AP177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA177:AQ177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA177:AR177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA177:AS177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA177:AT177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA177:AU177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA177:AV177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA177:AW177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA177:AX177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA177:AY177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA177:AZ177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA177:BA177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA177:BB177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA177:BC177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA177:BD177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA177:BE177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA177:BF177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA177:BG177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA177:BH177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA177:BI177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA177:BJ177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA177:BK177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA177:BL177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA177:BM177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA177:BN177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA177:BO177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA177:BP177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA177:BQ177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA177:BR177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA177:BS177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA177:BT177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA177:BU177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA177:BV177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA177:BW177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA177:BX177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA177:BY177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA177:BZ177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA177:CA177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA177:CB177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA177:CC177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA177:CD177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA177:CE177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA177:CF177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA177:CG177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA177:CH177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA177:CI177,INDIRECT(ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A216,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":230},null,null,null,null,null,{"$f":"IF($R230=\"^\",IF(COUNTIF(Lists!$13:$13,H230)=1,0,1),0)","v":0},{"$f":"H223","v":"Амортизация перем. капзатрат одной точки"},{"$f":"Items!AY22","v":"инфраструктурные объеты типа - 3"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,"процесс",null,null,null,null,null,null,4666666.6666666679,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA178:AA178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA178:AB178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA178:AC178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA178:AD178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA178:AE178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA178:AF178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA178:AG178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA178:AH178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA178:AI178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA178:AJ178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA178:AK178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA178:AL178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA178:AM178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA178:AN178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA178:AO178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA178:AP178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA178:AQ178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA178:AR178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA178:AS178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA178:AT178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA178:AU178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA178:AV178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA178:AW178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA178:AX178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA178:AY178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA178:AZ178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA178:BA178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA178:BB178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA178:BC178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA178:BD178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA178:BE178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA178:BF178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA178:BG178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA178:BH178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA178:BI178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA178:BJ178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA178:BK178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA178:BL178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA178:BM178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA178:BN178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA178:BO178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA178:BP178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA178:BQ178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA178:BR178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA178:BS178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA178:BT178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA178:BU178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA178:BV178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA178:BW178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA178:BX178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA178:BY178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA178:BZ178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA178:CA178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA178:CB178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA178:CC178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA178:CD178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA178:CE178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA178:CF178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA178:CG178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA178:CH178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA178:CI178,INDIRECT(ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A217,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":231},null,null,null,null,null,{"$f":"IF($R231=\"^\",IF(COUNTIF(Lists!$13:$13,H231)=1,0,1),0)","v":0},{"$f":"H223","v":"Амортизация перем. капзатрат одной точки"},{"$f":"Items!AY23","v":"инфраструктурные объеты типа - 4"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,"процесс",null,null,null,null,null,null,4666666.6666666679,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA179:AA179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA179:AB179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA179:AC179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA179:AD179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA179:AE179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA179:AF179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA179:AG179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA179:AH179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA179:AI179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA179:AJ179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA179:AK179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA179:AL179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA179:AM179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA179:AN179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA179:AO179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA179:AP179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA179:AQ179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA179:AR179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA179:AS179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA179:AT179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA179:AU179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA179:AV179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA179:AW179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA179:AX179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA179:AY179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA179:AZ179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA179:BA179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA179:BB179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA179:BC179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA179:BD179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA179:BE179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA179:BF179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA179:BG179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA179:BH179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA179:BI179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA179:BJ179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA179:BK179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA179:BL179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA179:BM179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA179:BN179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA179:BO179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA179:BP179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA179:BQ179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA179:BR179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA179:BS179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA179:BT179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA179:BU179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA179:BV179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA179:BW179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA179:BX179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA179:BY179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA179:BZ179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA179:CA179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA179:CB179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA179:CC179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA179:CD179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA179:CE179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA179:CF179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA179:CG179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA179:CH179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA179:CI179,INDIRECT(ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A218,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":232},null,null,null,null,null,{"$f":"IF($R232=\"^\",IF(COUNTIF(Lists!$13:$13,H232)=1,0,1),0)","v":0},{"$f":"H223","v":"Амортизация перем. капзатрат одной точки"},{"$f":"Items!AY24","v":"инфраструктурные объеты типа - 5"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,"процесс",null,null,null,null,null,null,4916666.666666667,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA180:AA180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA180:AB180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA180:AC180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA180:AD180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA180:AE180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA180:AF180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA180:AG180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA180:AH180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA180:AI180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA180:AJ180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA180:AK180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA180:AL180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA180:AM180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA180:AN180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA180:AO180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA180:AP180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA180:AQ180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA180:AR180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA180:AS180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA180:AT180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA180:AU180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA180:AV180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA180:AW180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA180:AX180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA180:AY180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA180:AZ180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA180:BA180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA180:BB180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA180:BC180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA180:BD180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA180:BE180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA180:BF180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA180:BG180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA180:BH180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA180:BI180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA180:BJ180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA180:BK180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA180:BL180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA180:BM180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA180:BN180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA180:BO180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA180:BP180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA180:BQ180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA180:BR180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA180:BS180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA180:BT180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA180:BU180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA180:BV180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA180:BW180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA180:BX180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA180:BY180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA180:BZ180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA180:CA180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA180:CB180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA180:CC180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA180:CD180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA180:CE180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA180:CF180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA180:CG180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA180:CH180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA180:CI180,INDIRECT(ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A219,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":233},null,null,null,null,null,{"$f":"IF($R233=\"^\",IF(COUNTIF(Lists!$13:$13,H233)=1,0,1),0)","v":0},{"$f":"H223","v":"Амортизация перем. капзатрат одной точки"},{"$f":"Items!AY25","v":"инфраструктурные объеты типа - 6"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,"процесс",null,null,null,null,null,null,4916666.666666667,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA181:AA181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA181:AB181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA181:AC181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA181:AD181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA181:AE181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA181:AF181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA181:AG181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA181:AH181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA181:AI181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA181:AJ181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA181:AK181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA181:AL181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA181:AM181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA181:AN181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA181:AO181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA181:AP181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA181:AQ181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA181:AR181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA181:AS181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA181:AT181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA181:AU181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA181:AV181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA181:AW181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA181:AX181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA181:AY181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA181:AZ181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA181:BA181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA181:BB181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA181:BC181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA181:BD181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA181:BE181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA181:BF181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA181:BG181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA181:BH181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA181:BI181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA181:BJ181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA181:BK181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA181:BL181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA181:BM181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA181:BN181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA181:BO181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA181:BP181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA181:BQ181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA181:BR181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA181:BS181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA181:BT181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA181:BU181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA181:BV181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA181:BW181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA181:BX181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA181:BY181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA181:BZ181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA181:CA181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA181:CB181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA181:CC181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA181:CD181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA181:CE181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA181:CF181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA181:CG181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA181:CH181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA181:CI181,INDIRECT(ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A220,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":234},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":235}]
[{"$f":"ROW()","v":236},null,null,null,null,null,{"$f":"IF($R236=\"^\",IF(COUNTIF(Lists!$13:$13,H236)=1,0,1),0)","v":0},"Обратное распред. амортизации перем. капзатрат одной точки"]
[{"$f":"ROW()","v":237},null,null,null,null,null,{"$f":"IF($R237=\"^\",IF(COUNTIF(Lists!$13:$13,H237)=1,0,1),0)","v":0},{"$f":"H236","v":"Обратное распред. амортизации перем. капзатрат одной точки"},{"$f":"Items!AY16","v":"Приобретение зданий/сооружений"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(X237=X224,0,1)","v":0},null,null,null,{"$f":"SUM($Z237:$CJ237)","v":4750000.0000000009},null,null,{"$f":"SUMIFS($Z224:$CJ224,$Z$2:$CJ$2,AA$15)","v":0},83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,{"$f":"SUMIFS($Z224:$CJ224,$Z$2:$CJ$2,BG$15)","v":83333.333333333328},83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,0,0,0]
[{"$f":"ROW()","v":238},null,null,null,null,null,{"$f":"IF($R238=\"^\",IF(COUNTIF(Lists!$13:$13,H238)=1,0,1),0)","v":0},{"$f":"H236","v":"Обратное распред. амортизации перем. капзатрат одной точки"},{"$f":"Items!AY17","v":"Строительство зданий/сооружений"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(X238=X225,0,1)","v":0},null,null,null,23750000.000000011,null,null,{"$f":"SUMIFS($Z225:$CJ225,$Z$2:$CJ$2,AA$15)","v":0},416666.66666666669,416666.66666666669,416666.66666666669,416666.66666666669,416666.66666666669,416666.66666666669,416666.66666666669,416666.66666666669,416666.66666666669,416666.66666666669,416666.66666666669,416666.66666666669,416666.66666666669,416666.66666666669,416666.66666666669,416666.66666666669,416666.66666666669,416666.66666666669,416666.66666666669,416666.66666666669,416666.66666666669,416666.66666666669,416666.66666666669,416666.66666666669,416666.66666666669,416666.66666666669,416666.66666666669,416666.66666666669,416666.66666666669,416666.66666666669,416666.66666666669,{"$f":"SUMIFS($Z225:$CJ225,$Z$2:$CJ$2,BG$15)","v":416666.66666666669},416666.66666666669,416666.66666666669,416666.66666666669,416666.66666666669,416666.66666666669,416666.66666666669,416666.66666666669,416666.66666666669,416666.66666666669,416666.66666666669,416666.66666666669,416666.66666666669,416666.66666666669,416666.66666666669,416666.66666666669,416666.66666666669,416666.66666666669,416666.66666666669,416666.66666666669,416666.66666666669,416666.66666666669,416666.66666666669,416666.66666666669,416666.66666666669,416666.66666666669,0,0,0]
[{"$f":"ROW()","v":239},null,null,null,null,null,{"$f":"IF($R239=\"^\",IF(COUNTIF(Lists!$13:$13,H239)=1,0,1),0)","v":0},{"$f":"H236","v":"Обратное распред. амортизации перем. капзатрат одной точки"},{"$f":"Items!AY18","v":"Ремонтные работы"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,0,null,null,null,14250000,null,null,{"$f":"SUMIFS($Z226:$CJ226,$Z$2:$CJ$2,AA$15)","v":0},250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,{"$f":"SUMIFS($Z226:$CJ226,$Z$2:$CJ$2,BG$15)","v":250000},250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,0,0,0]
[{"$f":"ROW()","v":240},null,null,null,null,null,{"$f":"IF($R240=\"^\",IF(COUNTIF(Lists!$13:$13,H240)=1,0,1),0)","v":0},{"$f":"H236","v":"Обратное распред. амортизации перем. капзатрат одной точки"},{"$f":"Items!AY19","v":"Оборудование"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,0,null,null,null,9500000.0000000019,null,null,{"$f":"SUMIFS($Z227:$CJ227,$Z$2:$CJ$2,AA$15)","v":0},166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,{"$f":"SUMIFS($Z227:$CJ227,$Z$2:$CJ$2,BG$15)","v":166666.66666666666},166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,0,0,0]
[{"$f":"ROW()","v":241},null,null,null,null,null,{"$f":"IF($R241=\"^\",IF(COUNTIF(Lists!$13:$13,H241)=1,0,1),0)","v":0},{"$f":"H236","v":"Обратное распред. амортизации перем. капзатрат одной точки"},{"$f":"Items!AY20","v":"инфраструктурные объеты типа - 1"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,0,null,null,null,4750000.0000000009,null,null,{"$f":"SUMIFS($Z228:$CJ228,$Z$2:$CJ$2,AA$15)","v":0},83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,{"$f":"SUMIFS($Z228:$CJ228,$Z$2:$CJ$2,BG$15)","v":83333.333333333328},83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,0,0,0]
[{"$f":"ROW()","v":242},null,null,null,null,null,{"$f":"IF($R242=\"^\",IF(COUNTIF(Lists!$13:$13,H242)=1,0,1),0)","v":0},{"$f":"H236","v":"Обратное распред. амортизации перем. капзатрат одной точки"},{"$f":"Items!AY21","v":"инфраструктурные объеты типа - 2"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,0,null,null,null,4666666.6666666679,null,null,{"$f":"SUMIFS($Z229:$CJ229,$Z$2:$CJ$2,AA$15)","v":0},83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,{"$f":"SUMIFS($Z229:$CJ229,$Z$2:$CJ$2,BG$15)","v":83333.333333333328},83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,0,0,0,0]
[{"$f":"ROW()","v":243},null,null,null,null,null,{"$f":"IF($R243=\"^\",IF(COUNTIF(Lists!$13:$13,H243)=1,0,1),0)","v":0},{"$f":"H236","v":"Обратное распред. амортизации перем. капзатрат одной точки"},{"$f":"Items!AY22","v":"инфраструктурные объеты типа - 3"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,0,null,null,null,4666666.6666666679,null,null,{"$f":"SUMIFS($Z230:$CJ230,$Z$2:$CJ$2,AA$15)","v":0},83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,{"$f":"SUMIFS($Z230:$CJ230,$Z$2:$CJ$2,BG$15)","v":83333.333333333328},83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,0,0,0,0]
[{"$f":"ROW()","v":244},null,null,null,null,null,{"$f":"IF($R244=\"^\",IF(COUNTIF(Lists!$13:$13,H244)=1,0,1),0)","v":0},{"$f":"H236","v":"Обратное распред. амортизации перем. капзатрат одной точки"},{"$f":"Items!AY23","v":"инфраструктурные объеты типа - 4"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,0,null,null,null,4666666.6666666679,null,null,{"$f":"SUMIFS($Z231:$CJ231,$Z$2:$CJ$2,AA$15)","v":0},83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,{"$f":"SUMIFS($Z231:$CJ231,$Z$2:$CJ$2,BG$15)","v":83333.333333333328},83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,0,0,0,0]
[{"$f":"ROW()","v":245},null,null,null,null,null,{"$f":"IF($R245=\"^\",IF(COUNTIF(Lists!$13:$13,H245)=1,0,1),0)","v":0},{"$f":"H236","v":"Обратное распред. амортизации перем. капзатрат одной точки"},{"$f":"Items!AY24","v":"инфраструктурные объеты типа - 5"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,0,null,null,null,4916666.666666667,null,null,{"$f":"SUMIFS($Z232:$CJ232,$Z$2:$CJ$2,AA$15)","v":0},83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,{"$f":"SUMIFS($Z232:$CJ232,$Z$2:$CJ$2,BG$15)","v":83333.333333333328},83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,0]
[{"$f":"ROW()","v":246},null,null,null,null,null,{"$f":"IF($R246=\"^\",IF(COUNTIF(Lists!$13:$13,H246)=1,0,1),0)","v":0},{"$f":"H236","v":"Обратное распред. амортизации перем. капзатрат одной точки"},{"$f":"Items!AY25","v":"инфраструктурные объеты типа - 6"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,0,null,null,null,4916666.666666667,null,null,{"$f":"SUMIFS($Z233:$CJ233,$Z$2:$CJ$2,AA$15)","v":0},83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,{"$f":"SUMIFS($Z233:$CJ233,$Z$2:$CJ$2,BG$15)","v":83333.333333333328},83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,0]
[{"$f":"ROW()","v":247},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":248}]
[{"$f":"ROW()","v":249},null,null,null,null,null,{"$f":"IF($R249=\"^\",IF(COUNTIF(Lists!$13:$13,H249)=1,0,1),0)","v":0},{"$f":"Items!$AY$13","v":"Капзатраты переменные амортизируемые"},null,null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z249:$CJ249)","v":1700000000},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA250:AA260))","v":22000000},{"$f":"IF(AB$11=\"\",0,SUM(AB250:AB260))","v":60000000},58000000,30000000,0,0,22000000,60000000,58000000,30000000,0,0,22000000,60000000,58000000,30000000,0,0,22000000,60000000,58000000,30000000,0,0,22000000,60000000,58000000,30000000,0,0,22000000,60000000,58000000,30000000,0,0,22000000,60000000,58000000,30000000,0,0,22000000,60000000,58000000,30000000,0,0,22000000,60000000,58000000,30000000,0,0,22000000,60000000,58000000,30000000,0,0,0]
[{"$f":"ROW()","v":250},null,null,null,null,null,{"$f":"IF($R250=\"^\",IF(COUNTIF(Lists!$13:$13,H250)=1,0,1),0)","v":0},{"$f":"H249","v":"Капзатраты переменные амортизируемые"},{"$f":"Items!AY16","v":"Приобретение зданий/сооружений"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,100000000,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA130:AA130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2000000},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA130:AB130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA130:AC130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3000000},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA130:AD130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA130:AE130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA130:AF130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA130:AG130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2000000},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA130:AH130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA130:AI130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3000000},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA130:AJ130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA130:AK130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA130:AL130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA130:AM130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2000000},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA130:AN130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA130:AO130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3000000},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA130:AP130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA130:AQ130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA130:AR130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA130:AS130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2000000},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA130:AT130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA130:AU130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3000000},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA130:AV130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA130:AW130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA130:AX130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA130:AY130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2000000},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA130:AZ130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA130:BA130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3000000},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA130:BB130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA130:BC130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA130:BD130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA130:BE130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2000000},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA130:BF130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA130:BG130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3000000},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA130:BH130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA130:BI130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA130:BJ130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA130:BK130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2000000},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA130:BL130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA130:BM130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3000000},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA130:BN130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA130:BO130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA130:BP130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA130:BQ130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2000000},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA130:BR130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA130:BS130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3000000},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA130:BT130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA130:BU130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA130:BV130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA130:BW130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2000000},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA130:BX130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA130:BY130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3000000},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA130:BZ130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA130:CA130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA130:CB130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA130:CC130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2000000},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA130:CD130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA130:CE130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3000000},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA130:CF130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA130:CG130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA130:CH130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA130:CI130,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":251},null,null,null,null,null,{"$f":"IF($R251=\"^\",IF(COUNTIF(Lists!$13:$13,H251)=1,0,1),0)","v":0},{"$f":"H249","v":"Капзатраты переменные амортизируемые"},{"$f":"Items!AY17","v":"Строительство зданий/сооружений"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,500000000,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA130:AA130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA130:AB130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":25000000},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA130:AC130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":25000000},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA130:AD130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA130:AE130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA130:AF130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA130:AG130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA130:AH130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":25000000},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA130:AI130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":25000000},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA130:AJ130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA130:AK130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA130:AL130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA130:AM130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA130:AN130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":25000000},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA130:AO130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":25000000},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA130:AP130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA130:AQ130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA130:AR130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA130:AS130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA130:AT130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":25000000},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA130:AU130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":25000000},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA130:AV130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA130:AW130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA130:AX130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA130:AY130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA130:AZ130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":25000000},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA130:BA130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":25000000},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA130:BB130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA130:BC130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA130:BD130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA130:BE130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA130:BF130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":25000000},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA130:BG130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":25000000},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA130:BH130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA130:BI130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA130:BJ130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA130:BK130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA130:BL130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":25000000},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA130:BM130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":25000000},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA130:BN130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA130:BO130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA130:BP130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA130:BQ130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA130:BR130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":25000000},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA130:BS130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":25000000},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA130:BT130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA130:BU130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA130:BV130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA130:BW130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA130:BX130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":25000000},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA130:BY130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":25000000},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA130:BZ130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA130:CA130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA130:CB130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA130:CC130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA130:CD130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":25000000},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA130:CE130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":25000000},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA130:CF130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA130:CG130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA130:CH130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA130:CI130,INDIRECT(ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A160,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":252},null,null,null,null,null,{"$f":"IF($R252=\"^\",IF(COUNTIF(Lists!$13:$13,H252)=1,0,1),0)","v":0},{"$f":"H249","v":"Капзатраты переменные амортизируемые"},{"$f":"Items!AY18","v":"Ремонтные работы"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,300000000,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA130:AA130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA130:AB130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15000000},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA130:AC130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15000000},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA130:AD130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA130:AE130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA130:AF130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA130:AG130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA130:AH130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15000000},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA130:AI130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15000000},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA130:AJ130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA130:AK130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA130:AL130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA130:AM130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA130:AN130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15000000},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA130:AO130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15000000},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA130:AP130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA130:AQ130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA130:AR130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA130:AS130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA130:AT130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15000000},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA130:AU130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15000000},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA130:AV130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA130:AW130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA130:AX130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA130:AY130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA130:AZ130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15000000},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA130:BA130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15000000},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA130:BB130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA130:BC130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA130:BD130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA130:BE130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA130:BF130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15000000},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA130:BG130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15000000},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA130:BH130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA130:BI130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA130:BJ130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA130:BK130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA130:BL130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15000000},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA130:BM130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15000000},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA130:BN130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA130:BO130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA130:BP130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA130:BQ130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA130:BR130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15000000},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA130:BS130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15000000},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA130:BT130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA130:BU130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA130:BV130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA130:BW130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA130:BX130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15000000},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA130:BY130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15000000},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA130:BZ130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA130:CA130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA130:CB130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA130:CC130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA130:CD130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15000000},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA130:CE130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15000000},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA130:CF130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA130:CG130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA130:CH130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA130:CI130,INDIRECT(ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A161,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":253},null,null,null,null,null,{"$f":"IF($R253=\"^\",IF(COUNTIF(Lists!$13:$13,H253)=1,0,1),0)","v":0},{"$f":"H249","v":"Капзатраты переменные амортизируемые"},{"$f":"Items!AY19","v":"Оборудование"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,200000000,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA130:AA130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA130:AB130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA130:AC130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA130:AD130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA130:AE130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA130:AF130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA130:AG130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA130:AH130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA130:AI130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA130:AJ130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA130:AK130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA130:AL130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA130:AM130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA130:AN130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA130:AO130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA130:AP130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA130:AQ130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA130:AR130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA130:AS130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA130:AT130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA130:AU130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA130:AV130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA130:AW130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA130:AX130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA130:AY130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA130:AZ130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA130:BA130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA130:BB130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA130:BC130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA130:BD130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA130:BE130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA130:BF130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA130:BG130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA130:BH130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA130:BI130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA130:BJ130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA130:BK130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA130:BL130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA130:BM130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA130:BN130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA130:BO130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA130:BP130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA130:BQ130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA130:BR130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA130:BS130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA130:BT130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA130:BU130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA130:BV130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA130:BW130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA130:BX130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA130:BY130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA130:BZ130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA130:CA130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA130:CB130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA130:CC130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA130:CD130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA130:CE130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA130:CF130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA130:CG130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA130:CH130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA130:CI130,INDIRECT(ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A162,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":254},null,null,null,null,null,{"$f":"IF($R254=\"^\",IF(COUNTIF(Lists!$13:$13,H254)=1,0,1),0)","v":0},{"$f":"H249","v":"Капзатраты переменные амортизируемые"},{"$f":"Items!AY20","v":"инфраструктурные объеты типа - 1"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,100000000,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA130:AA130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA130:AB130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA130:AC130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA130:AD130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA130:AE130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA130:AF130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA130:AG130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA130:AH130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA130:AI130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA130:AJ130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA130:AK130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA130:AL130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA130:AM130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA130:AN130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA130:AO130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA130:AP130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA130:AQ130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA130:AR130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA130:AS130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA130:AT130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA130:AU130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA130:AV130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA130:AW130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA130:AX130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA130:AY130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA130:AZ130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA130:BA130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA130:BB130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA130:BC130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA130:BD130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA130:BE130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA130:BF130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA130:BG130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA130:BH130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA130:BI130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA130:BJ130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA130:BK130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA130:BL130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA130:BM130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA130:BN130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA130:BO130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA130:BP130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA130:BQ130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA130:BR130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA130:BS130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA130:BT130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA130:BU130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA130:BV130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA130:BW130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA130:BX130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA130:BY130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA130:BZ130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA130:CA130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA130:CB130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA130:CC130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA130:CD130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA130:CE130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5000000},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA130:CF130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA130:CG130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA130:CH130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA130:CI130,INDIRECT(ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A163,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":255},null,null,null,null,null,{"$f":"IF($R255=\"^\",IF(COUNTIF(Lists!$13:$13,H255)=1,0,1),0)","v":0},{"$f":"H249","v":"Капзатраты переменные амортизируемые"},{"$f":"Items!AY21","v":"инфраструктурные объеты типа - 2"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,100000000,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA130:AA130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA130:AB130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA130:AC130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA130:AD130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA130:AE130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA130:AF130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA130:AG130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA130:AH130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA130:AI130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA130:AJ130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA130:AK130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA130:AL130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA130:AM130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA130:AN130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA130:AO130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA130:AP130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA130:AQ130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA130:AR130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA130:AS130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA130:AT130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA130:AU130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA130:AV130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA130:AW130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA130:AX130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA130:AY130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA130:AZ130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA130:BA130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA130:BB130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA130:BC130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA130:BD130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA130:BE130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA130:BF130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA130:BG130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA130:BH130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA130:BI130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA130:BJ130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA130:BK130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA130:BL130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA130:BM130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA130:BN130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA130:BO130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA130:BP130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA130:BQ130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA130:BR130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA130:BS130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA130:BT130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA130:BU130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA130:BV130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA130:BW130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA130:BX130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA130:BY130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA130:BZ130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA130:CA130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA130:CB130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA130:CC130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA130:CD130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA130:CE130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA130:CF130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA130:CG130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA130:CH130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA130:CI130,INDIRECT(ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A164,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":256},null,null,null,null,null,{"$f":"IF($R256=\"^\",IF(COUNTIF(Lists!$13:$13,H256)=1,0,1),0)","v":0},{"$f":"H249","v":"Капзатраты переменные амортизируемые"},{"$f":"Items!AY22","v":"инфраструктурные объеты типа - 3"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,100000000,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA130:AA130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA130:AB130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA130:AC130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA130:AD130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA130:AE130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA130:AF130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA130:AG130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA130:AH130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA130:AI130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA130:AJ130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA130:AK130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA130:AL130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA130:AM130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA130:AN130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA130:AO130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA130:AP130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA130:AQ130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA130:AR130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA130:AS130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA130:AT130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA130:AU130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA130:AV130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA130:AW130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA130:AX130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA130:AY130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA130:AZ130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA130:BA130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA130:BB130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA130:BC130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA130:BD130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA130:BE130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA130:BF130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA130:BG130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA130:BH130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA130:BI130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA130:BJ130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA130:BK130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA130:BL130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA130:BM130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA130:BN130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA130:BO130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA130:BP130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA130:BQ130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA130:BR130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA130:BS130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA130:BT130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA130:BU130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA130:BV130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA130:BW130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA130:BX130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA130:BY130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA130:BZ130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA130:CA130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA130:CB130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA130:CC130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA130:CD130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA130:CE130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA130:CF130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA130:CG130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA130:CH130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA130:CI130,INDIRECT(ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A165,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":257},null,null,null,null,null,{"$f":"IF($R257=\"^\",IF(COUNTIF(Lists!$13:$13,H257)=1,0,1),0)","v":0},{"$f":"H249","v":"Капзатраты переменные амортизируемые"},{"$f":"Items!AY23","v":"инфраструктурные объеты типа - 4"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,100000000,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA130:AA130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA130:AB130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA130:AC130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA130:AD130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA130:AE130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA130:AF130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA130:AG130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA130:AH130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA130:AI130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA130:AJ130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA130:AK130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA130:AL130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA130:AM130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA130:AN130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA130:AO130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA130:AP130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA130:AQ130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA130:AR130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA130:AS130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA130:AT130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA130:AU130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA130:AV130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA130:AW130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA130:AX130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA130:AY130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA130:AZ130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA130:BA130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA130:BB130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA130:BC130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA130:BD130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA130:BE130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA130:BF130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA130:BG130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA130:BH130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA130:BI130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA130:BJ130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA130:BK130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA130:BL130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA130:BM130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA130:BN130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA130:BO130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA130:BP130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA130:BQ130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA130:BR130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA130:BS130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA130:BT130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA130:BU130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA130:BV130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA130:BW130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA130:BX130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA130:BY130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA130:BZ130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA130:CA130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA130:CB130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA130:CC130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA130:CD130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA130:CE130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA130:CF130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA130:CG130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA130:CH130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA130:CI130,INDIRECT(ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A166,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":258},null,null,null,null,null,{"$f":"IF($R258=\"^\",IF(COUNTIF(Lists!$13:$13,H258)=1,0,1),0)","v":0},{"$f":"H249","v":"Капзатраты переменные амортизируемые"},{"$f":"Items!AY24","v":"инфраструктурные объеты типа - 5"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,100000000,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA130:AA130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA130:AB130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA130:AC130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA130:AD130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA130:AE130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA130:AF130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA130:AG130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA130:AH130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA130:AI130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA130:AJ130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA130:AK130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA130:AL130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA130:AM130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA130:AN130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA130:AO130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA130:AP130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA130:AQ130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA130:AR130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA130:AS130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA130:AT130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA130:AU130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA130:AV130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA130:AW130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA130:AX130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA130:AY130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA130:AZ130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA130:BA130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA130:BB130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA130:BC130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA130:BD130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA130:BE130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA130:BF130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA130:BG130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA130:BH130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA130:BI130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA130:BJ130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA130:BK130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA130:BL130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA130:BM130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA130:BN130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA130:BO130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA130:BP130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA130:BQ130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA130:BR130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA130:BS130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA130:BT130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA130:BU130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA130:BV130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA130:BW130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA130:BX130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA130:BY130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA130:BZ130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA130:CA130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA130:CB130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA130:CC130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA130:CD130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA130:CE130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA130:CF130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA130:CG130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA130:CH130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA130:CI130,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":259},null,null,null,null,null,{"$f":"IF($R259=\"^\",IF(COUNTIF(Lists!$13:$13,H259)=1,0,1),0)","v":0},{"$f":"H249","v":"Капзатраты переменные амортизируемые"},{"$f":"Items!AY25","v":"инфраструктурные объеты типа - 6"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,100000000,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA130:AA130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA130:AB130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA130:AC130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA130:AD130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA130:AE130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA130:AF130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA130:AG130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA130:AH130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA130:AI130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA130:AJ130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA130:AK130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA130:AL130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA130:AM130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA130:AN130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA130:AO130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA130:AP130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA130:AQ130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA130:AR130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA130:AS130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA130:AT130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA130:AU130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA130:AV130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA130:AW130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA130:AX130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA130:AY130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA130:AZ130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA130:BA130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA130:BB130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA130:BC130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA130:BD130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA130:BE130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA130:BF130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA130:BG130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA130:BH130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA130:BI130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA130:BJ130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA130:BK130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA130:BL130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA130:BM130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA130:BN130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA130:BO130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA130:BP130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA130:BQ130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA130:BR130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA130:BS130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA130:BT130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA130:BU130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA130:BV130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA130:BW130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA130:BX130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA130:BY130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA130:BZ130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA130:CA130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA130:CB130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA130:CC130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA130:CD130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA130:CE130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA130:CF130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA130:CG130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA130:CH130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA130:CI130,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":260},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":261}]
[{"$f":"ROW()","v":262},null,null,null,null,null,{"$f":"IF($R262=\"^\",IF(COUNTIF(Lists!$13:$13,H262)=1,0,1),0)","v":0},{"$f":"H249","v":"Капзатраты переменные амортизируемые"},null,null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z262:$CJ262)","v":1700000000},null,null,{"$f":"IF(AA$11=\"\",0,$Q264*(IF(AA$2=1,SUMIFS($Z249:$CJ249,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q266))+($Q266-INT($Q266))*SUMIFS($Z249:$CJ249,$Z$2:$CJ$2,INT($Q266)+1),0)+($Q266-INT($Q266))*SUMIFS($Z249:$CJ249,$Z$2:$CJ$2,AA$2+INT($Q266)+1)+(INT($Q266)+1-$Q266)*SUMIFS($Z249:$CJ249,$Z$2:$CJ$2,AA$2+INT($Q266)))+$Q267*((-$Q269-INT(-$Q269))*SUMIFS($Z249:$CJ249,$Z$2:$CJ$2,AA$2+INT(-$Q269)+1)+(INT(-$Q269)+1+$Q269)*SUMIFS($Z249:$CJ249,$Z$2:$CJ$2,AA$2+INT(-$Q269))))","v":22000000},60000000,58000000,30000000,0,0,22000000,60000000,58000000,30000000,0,0,22000000,60000000,58000000,30000000,0,0,22000000,60000000,58000000,30000000,0,0,22000000,60000000,58000000,30000000,0,0,22000000,60000000,{"$f":"IF(BG$11=\"\",0,$Q264*(IF(BG$2=1,SUMIFS($Z249:$CJ249,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q266))+($Q266-INT($Q266))*SUMIFS($Z249:$CJ249,$Z$2:$CJ$2,INT($Q266)+1),0)+($Q266-INT($Q266))*SUMIFS($Z249:$CJ249,$Z$2:$CJ$2,BG$2+INT($Q266)+1)+(INT($Q266)+1-$Q266)*SUMIFS($Z249:$CJ249,$Z$2:$CJ$2,BG$2+INT($Q266)))+$Q267*((-$Q269-INT(-$Q269))*SUMIFS($Z249:$CJ249,$Z$2:$CJ$2,BG$2+INT(-$Q269)+1)+(INT(-$Q269)+1+$Q269)*SUMIFS($Z249:$CJ249,$Z$2:$CJ$2,BG$2+INT(-$Q269))))","v":58000000},30000000,0,0,22000000,60000000,58000000,30000000,0,0,22000000,60000000,58000000,30000000,0,0,22000000,60000000,58000000,30000000,0,0,22000000,60000000,58000000,30000000,0,0,0]
[{"$f":"ROW()","v":263},null,null,null,null,null,{"$f":"IF($R263=\"^\",IF(COUNTIF(Lists!$13:$13,H263)=1,0,1),0)","v":0},{"$f":"H262","v":"Капзатраты переменные амортизируемые"},{"$f":"Mrkting!$I$153","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":264},null,null,null,null,null,{"$f":"IF($R264=\"^\",IF(COUNTIF(Lists!$13:$13,H264)=1,0,1),0)","v":0},{"$f":"H262","v":"Капзатраты переменные амортизируемые"},{"$f":"I263","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$154","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",null,null,{"$f":"IF(G264<>0,1,IF(OR($Q264=\"\",$Q264=0),0,IF($R264=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H264))),$Q264)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":265},null,null,null,null,null,{"$f":"IF($R265=\"^\",IF(COUNTIF(Lists!$13:$13,H265)=1,0,1),0)","v":0},{"$f":"H262","v":"Капзатраты переменные амортизируемые"},{"$f":"I263","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$155","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",null,null,{"$f":"IF(G265<>0,1,IF(OR($Q265=\"\",$Q265=0),0,IF($R265=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H265))),$Q265)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":266},null,null,null,null,null,{"$f":"IF($R266=\"^\",IF(COUNTIF(Lists!$13:$13,H266)=1,0,1),0)","v":0},{"$f":"H262","v":"Капзатраты переменные амортизируемые"},{"$f":"I263","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$156","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q265/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G266<>0,1,IF(OR($Q266=\"\",$Q266=0),0,IF($R266=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H266))),$Q266)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q266-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q265/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":267},null,null,null,null,null,{"$f":"IF($R267=\"^\",IF(COUNTIF(Lists!$13:$13,H267)=1,0,1),0)","v":0},{"$f":"H262","v":"Капзатраты переменные амортизируемые"},{"$f":"I263","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$157","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,{"$f":"100%-Q264","v":1},null,{"$f":"IF(G267<>0,1,IF(OR($Q267=\"\",$Q267=0),0,IF($R267=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H267))),$Q267)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q267-(100%-Q264))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":268},null,null,null,null,null,{"$f":"IF($R268=\"^\",IF(COUNTIF(Lists!$13:$13,H268)=1,0,1),0)","v":0},{"$f":"H262","v":"Капзатраты переменные амортизируемые"},{"$f":"I263","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$158","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",null,null,{"$f":"IF(G268<>0,1,IF(OR($Q268=\"\",$Q268=0),0,IF($R268=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H268))),$Q268)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":269},null,null,null,null,null,{"$f":"IF($R269=\"^\",IF(COUNTIF(Lists!$13:$13,H269)=1,0,1),0)","v":0},{"$f":"H262","v":"Капзатраты переменные амортизируемые"},{"$f":"I263","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$159","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q268/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G269<>0,1,IF(OR($Q269=\"\",$Q269=0),0,IF($R269=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H269))),$Q269)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q269-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q268/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":270}]
[{"$f":"ROW()","v":271},null,null,null,null,null,{"$f":"IF($R271=\"^\",IF(COUNTIF(Lists!$13:$13,H271)=1,0,1),0)","v":0},{"$f":"Lists!$BS$13","v":"Ввод в эксплуатацию"},null,null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z271:$CJ271)","v":1700000000},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA272:AA282))","v":20000000},{"$f":"IF(AB$11=\"\",0,SUM(AB272:AB282))","v":0},120000000,30000000,0,0,20000000,0,120000000,30000000,0,0,20000000,0,120000000,30000000,0,0,20000000,0,120000000,30000000,0,0,20000000,0,120000000,30000000,0,0,20000000,0,120000000,30000000,0,0,20000000,0,120000000,30000000,0,0,20000000,0,120000000,30000000,0,0,20000000,0,120000000,30000000,0,0,20000000,0,120000000,30000000,0,0,0]
[{"$f":"ROW()","v":272},null,null,null,null,null,{"$f":"IF($R272=\"^\",IF(COUNTIF(Lists!$13:$13,H272)=1,0,1),0)","v":0},{"$f":"H271","v":"Ввод в эксплуатацию"},{"$f":"Items!AY16","v":"Приобретение зданий/сооружений"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,100000000,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA130:AA130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA130:AB130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA130:AC130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA130:AD130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA130:AE130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA130:AF130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA130:AG130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA130:AH130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA130:AI130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA130:AJ130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA130:AK130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA130:AL130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA130:AM130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA130:AN130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA130:AO130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA130:AP130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA130:AQ130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA130:AR130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA130:AS130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA130:AT130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA130:AU130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA130:AV130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA130:AW130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA130:AX130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA130:AY130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA130:AZ130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA130:BA130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA130:BB130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA130:BC130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA130:BD130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA130:BE130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA130:BF130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA130:BG130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA130:BH130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA130:BI130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA130:BJ130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA130:BK130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA130:BL130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA130:BM130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA130:BN130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA130:BO130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA130:BP130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA130:BQ130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA130:BR130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA130:BS130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA130:BT130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA130:BU130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA130:BV130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA130:BW130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA130:BX130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA130:BY130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA130:BZ130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA130:CA130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA130:CB130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA130:CC130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA130:CD130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA130:CE130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA130:CF130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA130:CG130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA130:CH130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA130:CI130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":273},null,null,null,null,null,{"$f":"IF($R273=\"^\",IF(COUNTIF(Lists!$13:$13,H273)=1,0,1),0)","v":0},{"$f":"H271","v":"Ввод в эксплуатацию"},{"$f":"Items!AY17","v":"Строительство зданий/сооружений"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,500000000,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA130:AA130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA130:AB130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA130:AC130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50000000},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA130:AD130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA130:AE130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA130:AF130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA130:AG130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA130:AH130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA130:AI130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50000000},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA130:AJ130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA130:AK130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA130:AL130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA130:AM130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA130:AN130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA130:AO130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50000000},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA130:AP130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA130:AQ130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA130:AR130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA130:AS130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA130:AT130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA130:AU130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50000000},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA130:AV130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA130:AW130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA130:AX130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA130:AY130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA130:AZ130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA130:BA130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50000000},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA130:BB130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA130:BC130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA130:BD130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA130:BE130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA130:BF130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA130:BG130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50000000},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA130:BH130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA130:BI130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA130:BJ130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA130:BK130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA130:BL130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA130:BM130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50000000},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA130:BN130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA130:BO130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA130:BP130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA130:BQ130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA130:BR130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA130:BS130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50000000},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA130:BT130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA130:BU130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA130:BV130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA130:BW130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA130:BX130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA130:BY130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50000000},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA130:BZ130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA130:CA130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA130:CB130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA130:CC130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA130:CD130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA130:CE130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50000000},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA130:CF130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA130:CG130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA130:CH130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA130:CI130,INDIRECT(ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A186,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":274},null,null,null,null,null,{"$f":"IF($R274=\"^\",IF(COUNTIF(Lists!$13:$13,H274)=1,0,1),0)","v":0},{"$f":"H271","v":"Ввод в эксплуатацию"},{"$f":"Items!AY18","v":"Ремонтные работы"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,300000000,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA130:AA130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA130:AB130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA130:AC130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000000},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA130:AD130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA130:AE130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA130:AF130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA130:AG130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA130:AH130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA130:AI130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000000},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA130:AJ130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA130:AK130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA130:AL130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA130:AM130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA130:AN130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA130:AO130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000000},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA130:AP130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA130:AQ130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA130:AR130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA130:AS130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA130:AT130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA130:AU130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000000},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA130:AV130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA130:AW130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA130:AX130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA130:AY130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA130:AZ130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA130:BA130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000000},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA130:BB130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA130:BC130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA130:BD130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA130:BE130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA130:BF130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA130:BG130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000000},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA130:BH130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA130:BI130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA130:BJ130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA130:BK130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA130:BL130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA130:BM130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000000},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA130:BN130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA130:BO130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA130:BP130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA130:BQ130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA130:BR130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA130:BS130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000000},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA130:BT130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA130:BU130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA130:BV130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA130:BW130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA130:BX130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA130:BY130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000000},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA130:BZ130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA130:CA130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA130:CB130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA130:CC130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA130:CD130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA130:CE130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000000},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA130:CF130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA130:CG130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA130:CH130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA130:CI130,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":275},null,null,null,null,null,{"$f":"IF($R275=\"^\",IF(COUNTIF(Lists!$13:$13,H275)=1,0,1),0)","v":0},{"$f":"H271","v":"Ввод в эксплуатацию"},{"$f":"Items!AY19","v":"Оборудование"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,200000000,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA130:AA130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA130:AB130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA130:AC130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20000000},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA130:AD130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA130:AE130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA130:AF130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA130:AG130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA130:AH130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA130:AI130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20000000},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA130:AJ130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA130:AK130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA130:AL130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA130:AM130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA130:AN130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA130:AO130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20000000},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA130:AP130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA130:AQ130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA130:AR130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA130:AS130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA130:AT130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA130:AU130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20000000},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA130:AV130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA130:AW130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA130:AX130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA130:AY130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA130:AZ130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA130:BA130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20000000},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA130:BB130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA130:BC130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA130:BD130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA130:BE130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA130:BF130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA130:BG130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20000000},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA130:BH130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA130:BI130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA130:BJ130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA130:BK130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA130:BL130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA130:BM130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20000000},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA130:BN130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA130:BO130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA130:BP130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA130:BQ130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA130:BR130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA130:BS130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20000000},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA130:BT130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA130:BU130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA130:BV130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA130:BW130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA130:BX130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA130:BY130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20000000},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA130:BZ130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA130:CA130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA130:CB130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA130:CC130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA130:CD130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA130:CE130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20000000},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA130:CF130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA130:CG130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA130:CH130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA130:CI130,INDIRECT(ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A188,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":276},null,null,null,null,null,{"$f":"IF($R276=\"^\",IF(COUNTIF(Lists!$13:$13,H276)=1,0,1),0)","v":0},{"$f":"H271","v":"Ввод в эксплуатацию"},{"$f":"Items!AY20","v":"инфраструктурные объеты типа - 1"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,100000000,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA130:AA130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA130:AB130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA130:AC130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA130:AD130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA130:AE130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA130:AF130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA130:AG130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA130:AH130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA130:AI130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA130:AJ130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA130:AK130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA130:AL130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA130:AM130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA130:AN130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA130:AO130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA130:AP130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA130:AQ130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA130:AR130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA130:AS130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA130:AT130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA130:AU130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA130:AV130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA130:AW130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA130:AX130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA130:AY130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA130:AZ130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA130:BA130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA130:BB130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA130:BC130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA130:BD130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA130:BE130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA130:BF130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA130:BG130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA130:BH130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA130:BI130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA130:BJ130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA130:BK130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA130:BL130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA130:BM130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA130:BN130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA130:BO130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA130:BP130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA130:BQ130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA130:BR130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA130:BS130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA130:BT130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA130:BU130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA130:BV130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA130:BW130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA130:BX130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA130:BY130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA130:BZ130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA130:CA130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA130:CB130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA130:CC130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA130:CD130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA130:CE130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA130:CF130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA130:CG130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA130:CH130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA130:CI130,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":277},null,null,null,null,null,{"$f":"IF($R277=\"^\",IF(COUNTIF(Lists!$13:$13,H277)=1,0,1),0)","v":0},{"$f":"H271","v":"Ввод в эксплуатацию"},{"$f":"Items!AY21","v":"инфраструктурные объеты типа - 2"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,100000000,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA130:AA130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA130:AB130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA130:AC130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA130:AD130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA130:AE130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA130:AF130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA130:AG130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA130:AH130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA130:AI130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA130:AJ130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA130:AK130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA130:AL130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA130:AM130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA130:AN130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA130:AO130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA130:AP130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA130:AQ130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA130:AR130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA130:AS130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA130:AT130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA130:AU130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA130:AV130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA130:AW130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA130:AX130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA130:AY130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA130:AZ130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA130:BA130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA130:BB130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA130:BC130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA130:BD130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA130:BE130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA130:BF130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA130:BG130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA130:BH130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA130:BI130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA130:BJ130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA130:BK130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA130:BL130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA130:BM130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA130:BN130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA130:BO130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA130:BP130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA130:BQ130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA130:BR130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA130:BS130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA130:BT130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA130:BU130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA130:BV130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA130:BW130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA130:BX130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA130:BY130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA130:BZ130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA130:CA130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA130:CB130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA130:CC130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA130:CD130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA130:CE130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA130:CF130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA130:CG130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA130:CH130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA130:CI130,INDIRECT(ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A190,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":278},null,null,null,null,null,{"$f":"IF($R278=\"^\",IF(COUNTIF(Lists!$13:$13,H278)=1,0,1),0)","v":0},{"$f":"H271","v":"Ввод в эксплуатацию"},{"$f":"Items!AY22","v":"инфраструктурные объеты типа - 3"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,100000000,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA130:AA130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA130:AB130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA130:AC130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA130:AD130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA130:AE130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA130:AF130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA130:AG130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA130:AH130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA130:AI130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA130:AJ130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA130:AK130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA130:AL130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA130:AM130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA130:AN130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA130:AO130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA130:AP130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA130:AQ130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA130:AR130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA130:AS130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA130:AT130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA130:AU130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA130:AV130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA130:AW130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA130:AX130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA130:AY130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA130:AZ130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA130:BA130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA130:BB130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA130:BC130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA130:BD130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA130:BE130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA130:BF130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA130:BG130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA130:BH130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA130:BI130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA130:BJ130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA130:BK130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA130:BL130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA130:BM130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA130:BN130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA130:BO130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA130:BP130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA130:BQ130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA130:BR130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA130:BS130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA130:BT130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA130:BU130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA130:BV130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA130:BW130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA130:BX130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA130:BY130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA130:BZ130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA130:CA130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA130:CB130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA130:CC130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA130:CD130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA130:CE130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA130:CF130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA130:CG130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA130:CH130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA130:CI130,INDIRECT(ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A191,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":279},null,null,null,null,null,{"$f":"IF($R279=\"^\",IF(COUNTIF(Lists!$13:$13,H279)=1,0,1),0)","v":0},{"$f":"H271","v":"Ввод в эксплуатацию"},{"$f":"Items!AY23","v":"инфраструктурные объеты типа - 4"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,100000000,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA130:AA130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA130:AB130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA130:AC130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA130:AD130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA130:AE130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA130:AF130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA130:AG130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA130:AH130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA130:AI130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA130:AJ130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA130:AK130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA130:AL130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA130:AM130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA130:AN130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA130:AO130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA130:AP130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA130:AQ130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA130:AR130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA130:AS130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA130:AT130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA130:AU130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA130:AV130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA130:AW130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA130:AX130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA130:AY130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA130:AZ130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA130:BA130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA130:BB130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA130:BC130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA130:BD130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA130:BE130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA130:BF130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA130:BG130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA130:BH130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA130:BI130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA130:BJ130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA130:BK130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA130:BL130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA130:BM130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA130:BN130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA130:BO130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA130:BP130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA130:BQ130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA130:BR130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA130:BS130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA130:BT130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA130:BU130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA130:BV130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA130:BW130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA130:BX130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA130:BY130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA130:BZ130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA130:CA130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA130:CB130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA130:CC130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA130:CD130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA130:CE130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA130:CF130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA130:CG130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA130:CH130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA130:CI130,INDIRECT(ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A192,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":280},null,null,null,null,null,{"$f":"IF($R280=\"^\",IF(COUNTIF(Lists!$13:$13,H280)=1,0,1),0)","v":0},{"$f":"H271","v":"Ввод в эксплуатацию"},{"$f":"Items!AY24","v":"инфраструктурные объеты типа - 5"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,100000000,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA130:AA130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA130:AB130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA130:AC130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA130:AD130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA130:AE130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA130:AF130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA130:AG130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA130:AH130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA130:AI130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA130:AJ130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA130:AK130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA130:AL130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA130:AM130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA130:AN130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA130:AO130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA130:AP130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA130:AQ130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA130:AR130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA130:AS130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA130:AT130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA130:AU130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA130:AV130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA130:AW130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA130:AX130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA130:AY130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA130:AZ130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA130:BA130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA130:BB130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA130:BC130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA130:BD130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA130:BE130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA130:BF130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA130:BG130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA130:BH130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA130:BI130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA130:BJ130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA130:BK130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA130:BL130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA130:BM130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA130:BN130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA130:BO130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA130:BP130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA130:BQ130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA130:BR130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA130:BS130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA130:BT130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA130:BU130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA130:BV130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA130:BW130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA130:BX130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA130:BY130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA130:BZ130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA130:CA130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA130:CB130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA130:CC130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA130:CD130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA130:CE130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA130:CF130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA130:CG130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA130:CH130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA130:CI130,INDIRECT(ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A193,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":281},null,null,null,null,null,{"$f":"IF($R281=\"^\",IF(COUNTIF(Lists!$13:$13,H281)=1,0,1),0)","v":0},{"$f":"H271","v":"Ввод в эксплуатацию"},{"$f":"Items!AY25","v":"инфраструктурные объеты типа - 6"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,100000000,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA130:AA130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA130:AB130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA130:AC130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA130:AD130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA130:AE130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA130:AF130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA130:AG130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA130:AH130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA130:AI130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA130:AJ130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA130:AK130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA130:AL130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA130:AM130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA130:AN130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA130:AO130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA130:AP130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA130:AQ130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA130:AR130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA130:AS130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA130:AT130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA130:AU130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA130:AV130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA130:AW130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA130:AX130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA130:AY130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA130:AZ130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA130:BA130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA130:BB130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA130:BC130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA130:BD130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA130:BE130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA130:BF130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA130:BG130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA130:BH130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA130:BI130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA130:BJ130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA130:BK130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA130:BL130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA130:BM130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA130:BN130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA130:BO130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA130:BP130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA130:BQ130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA130:BR130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA130:BS130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA130:BT130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA130:BU130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA130:BV130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA130:BW130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA130:BX130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA130:BY130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA130:BZ130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA130:CA130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA130:CB130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA130:CC130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000000},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA130:CD130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA130:CE130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA130:CF130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA130:CG130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA130:CH130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA130:CI130,INDIRECT(ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A194,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":282},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":283}]
[{"$f":"ROW()","v":284},null,null,null,null,null,{"$f":"IF($R284=\"^\",IF(COUNTIF(Lists!$13:$13,H284)=1,0,1),0)","v":0},{"$f":"Items!$BO$28","v":"Амортизация"},null,null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z284:$CJ284)","v":425833333.33333337},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA285:AA295))","v":0},{"$f":"IF(AB$11=\"\",0,SUM(AB285:AB295))","v":166666.66666666666},166666.66666666666,1166666.6666666665,1416666.6666666663,1416666.6666666663,1416666.6666666663,1583333.3333333333,1583333.3333333333,2583333.333333333,2833333.3333333326,2833333.3333333326,2833333.3333333326,2999999.9999999995,2999999.9999999995,3999999.9999999995,4250000,4250000,4250000,4416666.666666667,4416666.666666667,5416666.666666666,5666666.6666666651,5666666.6666666651,5666666.6666666651,5833333.333333333,5833333.333333333,6833333.333333333,7083333.3333333349,7083333.3333333349,7083333.3333333349,7250000.0000000009,7250000.0000000009,8250000.0000000009,8500000,8500000,8500000,8666666.666666666,8666666.666666666,9666666.666666666,9916666.666666666,9916666.666666666,9916666.666666666,10083333.33333333,10083333.33333333,11083333.333333334,11333333.33333333,11333333.33333333,11333333.33333333,11499999.999999998,11499999.999999998,12499999.999999998,12750000,12750000,12750000,12916666.666666668,12916666.666666668,13916666.666666668,14166666.66666667,14166666.66666667,0]
[{"$f":"ROW()","v":285},null,null,null,null,null,{"$f":"IF($R285=\"^\",IF(COUNTIF(Lists!$13:$13,H285)=1,0,1),0)","v":0},{"$f":"H284","v":"Амортизация"},{"$f":"Items!AY16","v":"Приобретение зданий/сооружений"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,25000000,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA130:AA130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA130:AB130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA130:AC130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA130:AD130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA130:AE130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA130:AF130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA130:AG130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA130:AH130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA130:AI130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA130:AJ130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA130:AK130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA130:AL130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA130:AM130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA130:AN130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA130:AO130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA130:AP130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA130:AQ130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA130:AR130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA130:AS130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA130:AT130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA130:AU130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA130:AV130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":333333.33333333331},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA130:AW130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":333333.33333333331},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA130:AX130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":333333.33333333331},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA130:AY130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":333333.33333333331},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA130:AZ130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":333333.33333333331},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA130:BA130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":333333.33333333331},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA130:BB130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666663},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA130:BC130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666663},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA130:BD130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666663},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA130:BE130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666663},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA130:BF130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666663},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA130:BG130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666663},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA130:BH130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":499999.99999999994},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA130:BI130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":499999.99999999994},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA130:BJ130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":499999.99999999994},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA130:BK130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":499999.99999999994},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA130:BL130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":499999.99999999994},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA130:BM130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":499999.99999999994},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA130:BN130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":583333.33333333326},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA130:BO130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":583333.33333333326},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA130:BP130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":583333.33333333326},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA130:BQ130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":583333.33333333326},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA130:BR130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":583333.33333333326},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA130:BS130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":583333.33333333326},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA130:BT130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":666666.66666666663},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA130:BU130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":666666.66666666663},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA130:BV130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":666666.66666666663},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA130:BW130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":666666.66666666663},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA130:BX130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":666666.66666666663},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA130:BY130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":666666.66666666663},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA130:BZ130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":750000},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA130:CA130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":750000},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA130:CB130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":750000},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA130:CC130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":750000},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA130:CD130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":750000},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA130:CE130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":750000},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA130:CF130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":833333.33333333337},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA130:CG130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":833333.33333333337},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA130:CH130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":833333.33333333337},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA130:CI130,INDIRECT(ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A237,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":286},null,null,null,null,null,{"$f":"IF($R286=\"^\",IF(COUNTIF(Lists!$13:$13,H286)=1,0,1),0)","v":0},{"$f":"H284","v":"Амортизация"},{"$f":"Items!AY17","v":"Строительство зданий/сооружений"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,124999999.99999997,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA130:AA130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA130:AB130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA130:AC130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA130:AD130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA130:AE130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA130:AF130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA130:AG130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA130:AH130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA130:AI130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666669},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA130:AJ130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":833333.33333333337},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA130:AK130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":833333.33333333337},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA130:AL130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":833333.33333333337},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA130:AM130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":833333.33333333337},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA130:AN130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":833333.33333333337},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA130:AO130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":833333.33333333337},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA130:AP130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1250000},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA130:AQ130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1250000},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA130:AR130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1250000},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA130:AS130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1250000},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA130:AT130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1250000},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA130:AU130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1250000},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA130:AV130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1666666.6666666667},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA130:AW130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1666666.6666666667},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA130:AX130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1666666.6666666667},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA130:AY130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1666666.6666666667},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA130:AZ130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1666666.6666666667},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA130:BA130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1666666.6666666667},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA130:BB130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2083333.3333333335},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA130:BC130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2083333.3333333335},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA130:BD130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2083333.3333333335},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA130:BE130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2083333.3333333335},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA130:BF130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2083333.3333333335},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA130:BG130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2083333.3333333335},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA130:BH130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2500000},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA130:BI130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2500000},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA130:BJ130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2500000},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA130:BK130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2500000},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA130:BL130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2500000},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA130:BM130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2500000},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA130:BN130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2916666.6666666665},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA130:BO130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2916666.6666666665},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA130:BP130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2916666.6666666665},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA130:BQ130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2916666.6666666665},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA130:BR130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2916666.6666666665},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA130:BS130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2916666.6666666665},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA130:BT130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3333333.333333333},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA130:BU130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3333333.333333333},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA130:BV130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3333333.333333333},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA130:BW130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3333333.333333333},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA130:BX130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3333333.333333333},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA130:BY130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3333333.333333333},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA130:BZ130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3749999.9999999995},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA130:CA130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3749999.9999999995},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA130:CB130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3749999.9999999995},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA130:CC130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3749999.9999999995},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA130:CD130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3749999.9999999995},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA130:CE130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3749999.9999999995},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA130:CF130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4166666.666666666},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA130:CG130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4166666.666666666},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA130:CH130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4166666.666666666},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA130:CI130,INDIRECT(ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A238,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":287},null,null,null,null,null,{"$f":"IF($R287=\"^\",IF(COUNTIF(Lists!$13:$13,H287)=1,0,1),0)","v":0},{"$f":"H284","v":"Амортизация"},{"$f":"Items!AY18","v":"Ремонтные работы"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,75000000,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA130:AA130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA130:AB130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA130:AC130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA130:AD130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA130:AE130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA130:AF130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA130:AG130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA130:AH130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA130:AI130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA130:AJ130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":500000},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA130:AK130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":500000},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA130:AL130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":500000},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA130:AM130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":500000},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA130:AN130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":500000},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA130:AO130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":500000},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA130:AP130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":750000},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA130:AQ130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":750000},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA130:AR130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":750000},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA130:AS130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":750000},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA130:AT130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":750000},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA130:AU130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":750000},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA130:AV130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1000000},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA130:AW130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1000000},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA130:AX130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1000000},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA130:AY130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1000000},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA130:AZ130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1000000},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA130:BA130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1000000},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA130:BB130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1250000},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA130:BC130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1250000},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA130:BD130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1250000},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA130:BE130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1250000},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA130:BF130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1250000},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA130:BG130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1250000},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA130:BH130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1500000},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA130:BI130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1500000},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA130:BJ130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1500000},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA130:BK130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1500000},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA130:BL130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1500000},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA130:BM130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1500000},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA130:BN130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1750000},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA130:BO130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1750000},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA130:BP130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1750000},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA130:BQ130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1750000},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA130:BR130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1750000},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA130:BS130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1750000},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA130:BT130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2000000},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA130:BU130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2000000},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA130:BV130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2000000},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA130:BW130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2000000},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA130:BX130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2000000},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA130:BY130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2000000},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA130:BZ130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2250000},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA130:CA130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2250000},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA130:CB130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2250000},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA130:CC130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2250000},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA130:CD130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2250000},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA130:CE130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2250000},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA130:CF130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2500000},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA130:CG130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2500000},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA130:CH130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2500000},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA130:CI130,INDIRECT(ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A239,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":288},null,null,null,null,null,{"$f":"IF($R288=\"^\",IF(COUNTIF(Lists!$13:$13,H288)=1,0,1),0)","v":0},{"$f":"H284","v":"Амортизация"},{"$f":"Items!AY19","v":"Оборудование"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,50000000,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA130:AA130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA130:AB130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA130:AC130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA130:AD130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA130:AE130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA130:AF130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA130:AG130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA130:AH130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA130:AI130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA130:AJ130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":333333.33333333331},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA130:AK130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":333333.33333333331},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA130:AL130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":333333.33333333331},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA130:AM130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":333333.33333333331},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA130:AN130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":333333.33333333331},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA130:AO130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":333333.33333333331},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA130:AP130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":500000},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA130:AQ130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":500000},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA130:AR130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":500000},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA130:AS130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":500000},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA130:AT130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":500000},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA130:AU130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":500000},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA130:AV130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":666666.66666666663},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA130:AW130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":666666.66666666663},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA130:AX130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":666666.66666666663},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA130:AY130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":666666.66666666663},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA130:AZ130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":666666.66666666663},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA130:BA130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":666666.66666666663},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA130:BB130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":833333.33333333326},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA130:BC130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":833333.33333333326},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA130:BD130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":833333.33333333326},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA130:BE130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":833333.33333333326},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA130:BF130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":833333.33333333326},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA130:BG130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":833333.33333333326},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA130:BH130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":999999.99999999988},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA130:BI130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":999999.99999999988},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA130:BJ130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":999999.99999999988},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA130:BK130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":999999.99999999988},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA130:BL130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":999999.99999999988},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA130:BM130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":999999.99999999988},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA130:BN130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1166666.6666666665},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA130:BO130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1166666.6666666665},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA130:BP130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1166666.6666666665},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA130:BQ130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1166666.6666666665},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA130:BR130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1166666.6666666665},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA130:BS130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1166666.6666666665},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA130:BT130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1333333.3333333333},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA130:BU130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1333333.3333333333},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA130:BV130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1333333.3333333333},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA130:BW130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1333333.3333333333},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA130:BX130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1333333.3333333333},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA130:BY130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1333333.3333333333},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA130:BZ130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1500000},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA130:CA130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1500000},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA130:CB130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1500000},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA130:CC130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1500000},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA130:CD130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1500000},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA130:CE130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1500000},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA130:CF130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1666666.6666666667},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA130:CG130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1666666.6666666667},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA130:CH130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1666666.6666666667},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA130:CI130,INDIRECT(ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A240,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":289},null,null,null,null,null,{"$f":"IF($R289=\"^\",IF(COUNTIF(Lists!$13:$13,H289)=1,0,1),0)","v":0},{"$f":"H284","v":"Амортизация"},{"$f":"Items!AY20","v":"инфраструктурные объеты типа - 1"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,25000000,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA130:AA130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA130:AB130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA130:AC130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA130:AD130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA130:AE130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA130:AF130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA130:AG130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA130:AH130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA130:AI130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA130:AJ130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA130:AK130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA130:AL130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA130:AM130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA130:AN130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA130:AO130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA130:AP130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA130:AQ130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA130:AR130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA130:AS130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA130:AT130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA130:AU130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA130:AV130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":333333.33333333331},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA130:AW130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":333333.33333333331},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA130:AX130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":333333.33333333331},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA130:AY130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":333333.33333333331},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA130:AZ130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":333333.33333333331},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA130:BA130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":333333.33333333331},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA130:BB130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666663},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA130:BC130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666663},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA130:BD130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666663},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA130:BE130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666663},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA130:BF130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666663},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA130:BG130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666663},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA130:BH130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":499999.99999999994},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA130:BI130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":499999.99999999994},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA130:BJ130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":499999.99999999994},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA130:BK130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":499999.99999999994},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA130:BL130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":499999.99999999994},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA130:BM130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":499999.99999999994},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA130:BN130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":583333.33333333326},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA130:BO130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":583333.33333333326},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA130:BP130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":583333.33333333326},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA130:BQ130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":583333.33333333326},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA130:BR130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":583333.33333333326},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA130:BS130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":583333.33333333326},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA130:BT130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":666666.66666666663},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA130:BU130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":666666.66666666663},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA130:BV130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":666666.66666666663},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA130:BW130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":666666.66666666663},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA130:BX130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":666666.66666666663},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA130:BY130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":666666.66666666663},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA130:BZ130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":750000},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA130:CA130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":750000},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA130:CB130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":750000},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA130:CC130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":750000},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA130:CD130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":750000},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA130:CE130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":750000},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA130:CF130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":833333.33333333337},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA130:CG130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":833333.33333333337},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA130:CH130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":833333.33333333337},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA130:CI130,INDIRECT(ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A241,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":290},null,null,null,null,null,{"$f":"IF($R290=\"^\",IF(COUNTIF(Lists!$13:$13,H290)=1,0,1),0)","v":0},{"$f":"H284","v":"Амортизация"},{"$f":"Items!AY21","v":"инфраструктурные объеты типа - 2"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,24166666.666666668,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA130:AA130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA130:AB130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA130:AC130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA130:AD130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA130:AE130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA130:AF130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA130:AG130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA130:AH130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA130:AI130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA130:AJ130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA130:AK130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA130:AL130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA130:AM130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA130:AN130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA130:AO130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA130:AP130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA130:AQ130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA130:AR130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA130:AS130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA130:AT130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA130:AU130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA130:AV130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA130:AW130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":333333.33333333331},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA130:AX130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":333333.33333333331},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA130:AY130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":333333.33333333331},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA130:AZ130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":333333.33333333331},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA130:BA130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":333333.33333333331},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA130:BB130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":333333.33333333331},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA130:BC130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666663},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA130:BD130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666663},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA130:BE130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666663},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA130:BF130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666663},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA130:BG130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666663},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA130:BH130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666663},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA130:BI130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":499999.99999999994},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA130:BJ130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":499999.99999999994},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA130:BK130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":499999.99999999994},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA130:BL130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":499999.99999999994},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA130:BM130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":499999.99999999994},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA130:BN130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":499999.99999999994},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA130:BO130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":583333.33333333326},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA130:BP130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":583333.33333333326},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA130:BQ130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":583333.33333333326},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA130:BR130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":583333.33333333326},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA130:BS130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":583333.33333333326},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA130:BT130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":583333.33333333326},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA130:BU130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":666666.66666666663},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA130:BV130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":666666.66666666663},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA130:BW130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":666666.66666666663},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA130:BX130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":666666.66666666663},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA130:BY130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":666666.66666666663},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA130:BZ130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":666666.66666666663},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA130:CA130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":750000},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA130:CB130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":750000},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA130:CC130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":750000},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA130:CD130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":750000},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA130:CE130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":750000},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA130:CF130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":750000},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA130:CG130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":833333.33333333337},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA130:CH130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":833333.33333333337},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA130:CI130,INDIRECT(ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A242,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":291},null,null,null,null,null,{"$f":"IF($R291=\"^\",IF(COUNTIF(Lists!$13:$13,H291)=1,0,1),0)","v":0},{"$f":"H284","v":"Амортизация"},{"$f":"Items!AY22","v":"инфраструктурные объеты типа - 3"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,24166666.666666668,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA130:AA130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA130:AB130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA130:AC130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA130:AD130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA130:AE130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA130:AF130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA130:AG130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA130:AH130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA130:AI130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA130:AJ130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA130:AK130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA130:AL130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA130:AM130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA130:AN130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA130:AO130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA130:AP130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA130:AQ130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA130:AR130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA130:AS130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA130:AT130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA130:AU130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA130:AV130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA130:AW130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":333333.33333333331},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA130:AX130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":333333.33333333331},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA130:AY130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":333333.33333333331},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA130:AZ130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":333333.33333333331},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA130:BA130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":333333.33333333331},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA130:BB130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":333333.33333333331},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA130:BC130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666663},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA130:BD130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666663},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA130:BE130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666663},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA130:BF130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666663},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA130:BG130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666663},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA130:BH130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666663},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA130:BI130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":499999.99999999994},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA130:BJ130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":499999.99999999994},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA130:BK130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":499999.99999999994},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA130:BL130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":499999.99999999994},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA130:BM130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":499999.99999999994},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA130:BN130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":499999.99999999994},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA130:BO130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":583333.33333333326},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA130:BP130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":583333.33333333326},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA130:BQ130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":583333.33333333326},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA130:BR130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":583333.33333333326},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA130:BS130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":583333.33333333326},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA130:BT130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":583333.33333333326},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA130:BU130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":666666.66666666663},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA130:BV130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":666666.66666666663},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA130:BW130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":666666.66666666663},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA130:BX130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":666666.66666666663},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA130:BY130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":666666.66666666663},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA130:BZ130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":666666.66666666663},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA130:CA130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":750000},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA130:CB130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":750000},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA130:CC130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":750000},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA130:CD130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":750000},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA130:CE130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":750000},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA130:CF130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":750000},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA130:CG130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":833333.33333333337},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA130:CH130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":833333.33333333337},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA130:CI130,INDIRECT(ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A243,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":292},null,null,null,null,null,{"$f":"IF($R292=\"^\",IF(COUNTIF(Lists!$13:$13,H292)=1,0,1),0)","v":0},{"$f":"H284","v":"Амортизация"},{"$f":"Items!AY23","v":"инфраструктурные объеты типа - 4"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,24166666.666666668,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA130:AA130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA130:AB130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA130:AC130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA130:AD130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA130:AE130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA130:AF130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA130:AG130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA130:AH130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA130:AI130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA130:AJ130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA130:AK130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA130:AL130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA130:AM130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA130:AN130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA130:AO130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA130:AP130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA130:AQ130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA130:AR130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA130:AS130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA130:AT130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA130:AU130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA130:AV130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA130:AW130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":333333.33333333331},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA130:AX130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":333333.33333333331},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA130:AY130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":333333.33333333331},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA130:AZ130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":333333.33333333331},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA130:BA130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":333333.33333333331},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA130:BB130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":333333.33333333331},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA130:BC130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666663},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA130:BD130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666663},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA130:BE130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666663},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA130:BF130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666663},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA130:BG130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666663},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA130:BH130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666663},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA130:BI130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":499999.99999999994},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA130:BJ130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":499999.99999999994},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA130:BK130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":499999.99999999994},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA130:BL130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":499999.99999999994},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA130:BM130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":499999.99999999994},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA130:BN130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":499999.99999999994},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA130:BO130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":583333.33333333326},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA130:BP130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":583333.33333333326},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA130:BQ130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":583333.33333333326},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA130:BR130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":583333.33333333326},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA130:BS130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":583333.33333333326},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA130:BT130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":583333.33333333326},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA130:BU130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":666666.66666666663},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA130:BV130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":666666.66666666663},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA130:BW130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":666666.66666666663},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA130:BX130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":666666.66666666663},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA130:BY130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":666666.66666666663},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA130:BZ130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":666666.66666666663},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA130:CA130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":750000},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA130:CB130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":750000},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA130:CC130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":750000},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA130:CD130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":750000},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA130:CE130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":750000},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA130:CF130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":750000},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA130:CG130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":833333.33333333337},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA130:CH130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":833333.33333333337},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA130:CI130,INDIRECT(ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A244,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":293},null,null,null,null,null,{"$f":"IF($R293=\"^\",IF(COUNTIF(Lists!$13:$13,H293)=1,0,1),0)","v":0},{"$f":"H284","v":"Амортизация"},{"$f":"Items!AY24","v":"инфраструктурные объеты типа - 5"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,26666666.666666664,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA130:AA130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA130:AB130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA130:AC130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA130:AD130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA130:AE130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA130:AF130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA130:AG130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA130:AH130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA130:AI130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA130:AJ130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA130:AK130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA130:AL130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA130:AM130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA130:AN130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA130:AO130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA130:AP130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA130:AQ130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA130:AR130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA130:AS130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA130:AT130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":333333.33333333331},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA130:AU130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":333333.33333333331},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA130:AV130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":333333.33333333331},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA130:AW130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":333333.33333333331},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA130:AX130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":333333.33333333331},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA130:AY130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":333333.33333333331},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA130:AZ130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666663},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA130:BA130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666663},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA130:BB130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666663},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA130:BC130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666663},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA130:BD130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666663},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA130:BE130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666663},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA130:BF130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":499999.99999999994},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA130:BG130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":499999.99999999994},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA130:BH130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":499999.99999999994},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA130:BI130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":499999.99999999994},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA130:BJ130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":499999.99999999994},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA130:BK130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":499999.99999999994},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA130:BL130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":583333.33333333326},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA130:BM130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":583333.33333333326},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA130:BN130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":583333.33333333326},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA130:BO130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":583333.33333333326},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA130:BP130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":583333.33333333326},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA130:BQ130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":583333.33333333326},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA130:BR130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":666666.66666666663},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA130:BS130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":666666.66666666663},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA130:BT130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":666666.66666666663},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA130:BU130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":666666.66666666663},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA130:BV130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":666666.66666666663},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA130:BW130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":666666.66666666663},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA130:BX130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":750000},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA130:BY130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":750000},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA130:BZ130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":750000},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA130:CA130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":750000},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA130:CB130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":750000},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA130:CC130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":750000},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA130:CD130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":833333.33333333337},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA130:CE130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":833333.33333333337},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA130:CF130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":833333.33333333337},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA130:CG130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":833333.33333333337},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA130:CH130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":833333.33333333337},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA130:CI130,INDIRECT(ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A245,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":294},null,null,null,null,null,{"$f":"IF($R294=\"^\",IF(COUNTIF(Lists!$13:$13,H294)=1,0,1),0)","v":0},{"$f":"H284","v":"Амортизация"},{"$f":"Items!AY25","v":"инфраструктурные объеты типа - 6"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,26666666.666666664,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA130:AA130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA130:AB130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA130:AC130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA130:AD130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA130:AE130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA130:AF130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA130:AG130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83333.333333333328},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA130:AH130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA130:AI130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA130:AJ130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA130:AK130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA130:AL130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA130:AM130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166666.66666666666},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA130:AN130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA130:AO130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA130:AP130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA130:AQ130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA130:AR130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA130:AS130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250000},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA130:AT130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":333333.33333333331},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA130:AU130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":333333.33333333331},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA130:AV130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":333333.33333333331},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA130:AW130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":333333.33333333331},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA130:AX130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":333333.33333333331},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA130:AY130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":333333.33333333331},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA130:AZ130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666663},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA130:BA130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666663},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA130:BB130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666663},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA130:BC130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666663},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA130:BD130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666663},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA130:BE130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":416666.66666666663},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA130:BF130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":499999.99999999994},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA130:BG130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":499999.99999999994},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA130:BH130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":499999.99999999994},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA130:BI130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":499999.99999999994},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA130:BJ130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":499999.99999999994},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA130:BK130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":499999.99999999994},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA130:BL130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":583333.33333333326},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA130:BM130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":583333.33333333326},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA130:BN130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":583333.33333333326},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA130:BO130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":583333.33333333326},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA130:BP130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":583333.33333333326},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA130:BQ130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":583333.33333333326},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA130:BR130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":666666.66666666663},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA130:BS130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":666666.66666666663},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA130:BT130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":666666.66666666663},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA130:BU130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":666666.66666666663},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA130:BV130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":666666.66666666663},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA130:BW130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":666666.66666666663},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA130:BX130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":750000},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA130:BY130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":750000},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA130:BZ130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":750000},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA130:CA130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":750000},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA130:CB130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":750000},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA130:CC130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":750000},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA130:CD130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":833333.33333333337},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA130:CE130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":833333.33333333337},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA130:CF130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":833333.33333333337},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA130:CG130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":833333.33333333337},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA130:CH130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":833333.33333333337},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA130:CI130,INDIRECT(ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A246,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":295},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":296}]
[{"$f":"ROW()","v":297},null,null,null,null,null,{"$f":"IF($R297=\"^\",IF(COUNTIF(Lists!$13:$13,H297)=1,0,1),0)","v":0},{"$f":"Items!$BK$34","v":"Внеоборотные активы"},null,null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X297-($X271-$X284))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z297:$CJ297,$Z$2:$CJ$2,Periods!$Q$18)","v":1274166666.6666665},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA298:AA308))","v":20000000},{"$f":"IF(AB$11=\"\",0,SUM(AB298:AB308))","v":19833333.333333332},139666666.66666666,168500000,167083333.33333331,165666666.66666669,184250000,182666666.66666669,301083333.33333337,328500000,325666666.66666663,322833333.33333337,340000000,337000000,454000000.00000006,480000000,475750000,471500000,487250000,482833333.33333337,598416666.66666675,623000000,617333333.33333325,611666666.66666675,626000000,620166666.66666675,734333333.33333337,757500000,750416666.66666687,743333333.33333313,756250000,749000000.00000012,861749999.99999988,883500000,875000000,866500000,878000000,869333333.33333325,980666666.66666675,1001000000,991083333.33333313,981166666.66666687,991250000,981166666.66666663,1091083333.3333335,1110000000,1098666666.6666667,1087333333.3333333,1096000000,1084500000,1193000000,1210500000,1197750000,1185000000,1192250000,1179333333.3333335,1286416666.6666665,1302500000,1288333333.3333335,1274166666.6666665,0]
[{"$f":"ROW()","v":298},null,null,null,null,null,{"$f":"IF($R298=\"^\",IF(COUNTIF(Lists!$13:$13,H298)=1,0,1),0)","v":0},{"$f":"H297","v":"Внеоборотные активы"},{"$f":"Items!AY16","v":"Приобретение зданий/сооружений"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X298-($X272-$X285))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z298:$CJ298,$Z$2:$CJ$2,Periods!$Q$18)","v":75000000},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z272:AA272)-SUM($Z285:AA285))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z272:AB272)-SUM($Z285:AB285))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z272:AC272)-SUM($Z285:AC285))","v":10000000},{"$f":"IF(AD$11=\"\",0,SUM($Z272:AD272)-SUM($Z285:AD285))","v":9916666.666666666},{"$f":"IF(AE$11=\"\",0,SUM($Z272:AE272)-SUM($Z285:AE285))","v":9833333.333333334},{"$f":"IF(AF$11=\"\",0,SUM($Z272:AF272)-SUM($Z285:AF285))","v":9750000},{"$f":"IF(AG$11=\"\",0,SUM($Z272:AG272)-SUM($Z285:AG285))","v":9666666.666666666},{"$f":"IF(AH$11=\"\",0,SUM($Z272:AH272)-SUM($Z285:AH285))","v":9583333.333333334},{"$f":"IF(AI$11=\"\",0,SUM($Z272:AI272)-SUM($Z285:AI285))","v":19500000},{"$f":"IF(AJ$11=\"\",0,SUM($Z272:AJ272)-SUM($Z285:AJ285))","v":19333333.333333332},{"$f":"IF(AK$11=\"\",0,SUM($Z272:AK272)-SUM($Z285:AK285))","v":19166666.666666668},{"$f":"IF(AL$11=\"\",0,SUM($Z272:AL272)-SUM($Z285:AL285))","v":19000000},{"$f":"IF(AM$11=\"\",0,SUM($Z272:AM272)-SUM($Z285:AM285))","v":18833333.333333332},{"$f":"IF(AN$11=\"\",0,SUM($Z272:AN272)-SUM($Z285:AN285))","v":18666666.666666668},{"$f":"IF(AO$11=\"\",0,SUM($Z272:AO272)-SUM($Z285:AO285))","v":28500000},{"$f":"IF(AP$11=\"\",0,SUM($Z272:AP272)-SUM($Z285:AP285))","v":28250000},{"$f":"IF(AQ$11=\"\",0,SUM($Z272:AQ272)-SUM($Z285:AQ285))","v":28000000},{"$f":"IF(AR$11=\"\",0,SUM($Z272:AR272)-SUM($Z285:AR285))","v":27750000},{"$f":"IF(AS$11=\"\",0,SUM($Z272:AS272)-SUM($Z285:AS285))","v":27500000},{"$f":"IF(AT$11=\"\",0,SUM($Z272:AT272)-SUM($Z285:AT285))","v":27250000},{"$f":"IF(AU$11=\"\",0,SUM($Z272:AU272)-SUM($Z285:AU285))","v":37000000},{"$f":"IF(AV$11=\"\",0,SUM($Z272:AV272)-SUM($Z285:AV285))","v":36666666.666666664},{"$f":"IF(AW$11=\"\",0,SUM($Z272:AW272)-SUM($Z285:AW285))","v":36333333.333333336},{"$f":"IF(AX$11=\"\",0,SUM($Z272:AX272)-SUM($Z285:AX285))","v":36000000},{"$f":"IF(AY$11=\"\",0,SUM($Z272:AY272)-SUM($Z285:AY285))","v":35666666.666666664},{"$f":"IF(AZ$11=\"\",0,SUM($Z272:AZ272)-SUM($Z285:AZ285))","v":35333333.333333336},{"$f":"IF(BA$11=\"\",0,SUM($Z272:BA272)-SUM($Z285:BA285))","v":45000000},{"$f":"IF(BB$11=\"\",0,SUM($Z272:BB272)-SUM($Z285:BB285))","v":44583333.333333336},{"$f":"IF(BC$11=\"\",0,SUM($Z272:BC272)-SUM($Z285:BC285))","v":44166666.666666664},{"$f":"IF(BD$11=\"\",0,SUM($Z272:BD272)-SUM($Z285:BD285))","v":43750000},{"$f":"IF(BE$11=\"\",0,SUM($Z272:BE272)-SUM($Z285:BE285))","v":43333333.333333328},{"$f":"IF(BF$11=\"\",0,SUM($Z272:BF272)-SUM($Z285:BF285))","v":42916666.666666664},{"$f":"IF(BG$11=\"\",0,SUM($Z272:BG272)-SUM($Z285:BG285))","v":52500000},{"$f":"IF(BH$11=\"\",0,SUM($Z272:BH272)-SUM($Z285:BH285))","v":52000000},{"$f":"IF(BI$11=\"\",0,SUM($Z272:BI272)-SUM($Z285:BI285))","v":51500000},{"$f":"IF(BJ$11=\"\",0,SUM($Z272:BJ272)-SUM($Z285:BJ285))","v":51000000},{"$f":"IF(BK$11=\"\",0,SUM($Z272:BK272)-SUM($Z285:BK285))","v":50500000},{"$f":"IF(BL$11=\"\",0,SUM($Z272:BL272)-SUM($Z285:BL285))","v":50000000},{"$f":"IF(BM$11=\"\",0,SUM($Z272:BM272)-SUM($Z285:BM285))","v":59500000},{"$f":"IF(BN$11=\"\",0,SUM($Z272:BN272)-SUM($Z285:BN285))","v":58916666.666666664},{"$f":"IF(BO$11=\"\",0,SUM($Z272:BO272)-SUM($Z285:BO285))","v":58333333.333333328},{"$f":"IF(BP$11=\"\",0,SUM($Z272:BP272)-SUM($Z285:BP285))","v":57750000},{"$f":"IF(BQ$11=\"\",0,SUM($Z272:BQ272)-SUM($Z285:BQ285))","v":57166666.666666664},{"$f":"IF(BR$11=\"\",0,SUM($Z272:BR272)-SUM($Z285:BR285))","v":56583333.333333328},{"$f":"IF(BS$11=\"\",0,SUM($Z272:BS272)-SUM($Z285:BS285))","v":65999999.999999993},{"$f":"IF(BT$11=\"\",0,SUM($Z272:BT272)-SUM($Z285:BT285))","v":65333333.333333328},{"$f":"IF(BU$11=\"\",0,SUM($Z272:BU272)-SUM($Z285:BU285))","v":64666666.666666664},{"$f":"IF(BV$11=\"\",0,SUM($Z272:BV272)-SUM($Z285:BV285))","v":64000000},{"$f":"IF(BW$11=\"\",0,SUM($Z272:BW272)-SUM($Z285:BW285))","v":63333333.333333328},{"$f":"IF(BX$11=\"\",0,SUM($Z272:BX272)-SUM($Z285:BX285))","v":62666666.666666664},{"$f":"IF(BY$11=\"\",0,SUM($Z272:BY272)-SUM($Z285:BY285))","v":72000000},{"$f":"IF(BZ$11=\"\",0,SUM($Z272:BZ272)-SUM($Z285:BZ285))","v":71250000},{"$f":"IF(CA$11=\"\",0,SUM($Z272:CA272)-SUM($Z285:CA285))","v":70500000},{"$f":"IF(CB$11=\"\",0,SUM($Z272:CB272)-SUM($Z285:CB285))","v":69750000},{"$f":"IF(CC$11=\"\",0,SUM($Z272:CC272)-SUM($Z285:CC285))","v":69000000},{"$f":"IF(CD$11=\"\",0,SUM($Z272:CD272)-SUM($Z285:CD285))","v":68250000},{"$f":"IF(CE$11=\"\",0,SUM($Z272:CE272)-SUM($Z285:CE285))","v":77500000},{"$f":"IF(CF$11=\"\",0,SUM($Z272:CF272)-SUM($Z285:CF285))","v":76666666.666666657},{"$f":"IF(CG$11=\"\",0,SUM($Z272:CG272)-SUM($Z285:CG285))","v":75833333.333333328},{"$f":"IF(CH$11=\"\",0,SUM($Z272:CH272)-SUM($Z285:CH285))","v":75000000},{"$f":"IF(CI$11=\"\",0,SUM($Z272:CI272)-SUM($Z285:CI285))","v":0}]
[{"$f":"ROW()","v":299},null,null,null,null,null,{"$f":"IF($R299=\"^\",IF(COUNTIF(Lists!$13:$13,H299)=1,0,1),0)","v":0},{"$f":"H297","v":"Внеоборотные активы"},{"$f":"Items!AY17","v":"Строительство зданий/сооружений"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X299-($X273-$X286))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z299:$CJ299,$Z$2:$CJ$2,Periods!$Q$18)","v":375000000},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z273:AA273)-SUM($Z286:AA286))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z273:AB273)-SUM($Z286:AB286))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z273:AC273)-SUM($Z286:AC286))","v":50000000},{"$f":"IF(AD$11=\"\",0,SUM($Z273:AD273)-SUM($Z286:AD286))","v":49583333.333333336},{"$f":"IF(AE$11=\"\",0,SUM($Z273:AE273)-SUM($Z286:AE286))","v":49166666.666666664},{"$f":"IF(AF$11=\"\",0,SUM($Z273:AF273)-SUM($Z286:AF286))","v":48750000},{"$f":"IF(AG$11=\"\",0,SUM($Z273:AG273)-SUM($Z286:AG286))","v":48333333.333333336},{"$f":"IF(AH$11=\"\",0,SUM($Z273:AH273)-SUM($Z286:AH286))","v":47916666.666666664},{"$f":"IF(AI$11=\"\",0,SUM($Z273:AI273)-SUM($Z286:AI286))","v":97500000},{"$f":"IF(AJ$11=\"\",0,SUM($Z273:AJ273)-SUM($Z286:AJ286))","v":96666666.666666672},{"$f":"IF(AK$11=\"\",0,SUM($Z273:AK273)-SUM($Z286:AK286))","v":95833333.333333328},{"$f":"IF(AL$11=\"\",0,SUM($Z273:AL273)-SUM($Z286:AL286))","v":95000000},{"$f":"IF(AM$11=\"\",0,SUM($Z273:AM273)-SUM($Z286:AM286))","v":94166666.666666672},{"$f":"IF(AN$11=\"\",0,SUM($Z273:AN273)-SUM($Z286:AN286))","v":93333333.333333328},{"$f":"IF(AO$11=\"\",0,SUM($Z273:AO273)-SUM($Z286:AO286))","v":142500000},{"$f":"IF(AP$11=\"\",0,SUM($Z273:AP273)-SUM($Z286:AP286))","v":141250000},{"$f":"IF(AQ$11=\"\",0,SUM($Z273:AQ273)-SUM($Z286:AQ286))","v":140000000},{"$f":"IF(AR$11=\"\",0,SUM($Z273:AR273)-SUM($Z286:AR286))","v":138750000},{"$f":"IF(AS$11=\"\",0,SUM($Z273:AS273)-SUM($Z286:AS286))","v":137500000},{"$f":"IF(AT$11=\"\",0,SUM($Z273:AT273)-SUM($Z286:AT286))","v":136250000},{"$f":"IF(AU$11=\"\",0,SUM($Z273:AU273)-SUM($Z286:AU286))","v":185000000},{"$f":"IF(AV$11=\"\",0,SUM($Z273:AV273)-SUM($Z286:AV286))","v":183333333.33333334},{"$f":"IF(AW$11=\"\",0,SUM($Z273:AW273)-SUM($Z286:AW286))","v":181666666.66666666},{"$f":"IF(AX$11=\"\",0,SUM($Z273:AX273)-SUM($Z286:AX286))","v":180000000},{"$f":"IF(AY$11=\"\",0,SUM($Z273:AY273)-SUM($Z286:AY286))","v":178333333.33333334},{"$f":"IF(AZ$11=\"\",0,SUM($Z273:AZ273)-SUM($Z286:AZ286))","v":176666666.66666666},{"$f":"IF(BA$11=\"\",0,SUM($Z273:BA273)-SUM($Z286:BA286))","v":225000000},{"$f":"IF(BB$11=\"\",0,SUM($Z273:BB273)-SUM($Z286:BB286))","v":222916666.66666666},{"$f":"IF(BC$11=\"\",0,SUM($Z273:BC273)-SUM($Z286:BC286))","v":220833333.33333334},{"$f":"IF(BD$11=\"\",0,SUM($Z273:BD273)-SUM($Z286:BD286))","v":218750000},{"$f":"IF(BE$11=\"\",0,SUM($Z273:BE273)-SUM($Z286:BE286))","v":216666666.66666666},{"$f":"IF(BF$11=\"\",0,SUM($Z273:BF273)-SUM($Z286:BF286))","v":214583333.33333334},{"$f":"IF(BG$11=\"\",0,SUM($Z273:BG273)-SUM($Z286:BG286))","v":262500000},{"$f":"IF(BH$11=\"\",0,SUM($Z273:BH273)-SUM($Z286:BH286))","v":260000000},{"$f":"IF(BI$11=\"\",0,SUM($Z273:BI273)-SUM($Z286:BI286))","v":257500000},{"$f":"IF(BJ$11=\"\",0,SUM($Z273:BJ273)-SUM($Z286:BJ286))","v":255000000},{"$f":"IF(BK$11=\"\",0,SUM($Z273:BK273)-SUM($Z286:BK286))","v":252500000},{"$f":"IF(BL$11=\"\",0,SUM($Z273:BL273)-SUM($Z286:BL286))","v":250000000},{"$f":"IF(BM$11=\"\",0,SUM($Z273:BM273)-SUM($Z286:BM286))","v":297500000},{"$f":"IF(BN$11=\"\",0,SUM($Z273:BN273)-SUM($Z286:BN286))","v":294583333.33333331},{"$f":"IF(BO$11=\"\",0,SUM($Z273:BO273)-SUM($Z286:BO286))","v":291666666.66666669},{"$f":"IF(BP$11=\"\",0,SUM($Z273:BP273)-SUM($Z286:BP286))","v":288750000},{"$f":"IF(BQ$11=\"\",0,SUM($Z273:BQ273)-SUM($Z286:BQ286))","v":285833333.33333337},{"$f":"IF(BR$11=\"\",0,SUM($Z273:BR273)-SUM($Z286:BR286))","v":282916666.66666669},{"$f":"IF(BS$11=\"\",0,SUM($Z273:BS273)-SUM($Z286:BS286))","v":330000000},{"$f":"IF(BT$11=\"\",0,SUM($Z273:BT273)-SUM($Z286:BT286))","v":326666666.66666669},{"$f":"IF(BU$11=\"\",0,SUM($Z273:BU273)-SUM($Z286:BU286))","v":323333333.33333337},{"$f":"IF(BV$11=\"\",0,SUM($Z273:BV273)-SUM($Z286:BV286))","v":320000000},{"$f":"IF(BW$11=\"\",0,SUM($Z273:BW273)-SUM($Z286:BW286))","v":316666666.66666669},{"$f":"IF(BX$11=\"\",0,SUM($Z273:BX273)-SUM($Z286:BX286))","v":313333333.33333337},{"$f":"IF(BY$11=\"\",0,SUM($Z273:BY273)-SUM($Z286:BY286))","v":360000000.00000006},{"$f":"IF(BZ$11=\"\",0,SUM($Z273:BZ273)-SUM($Z286:BZ286))","v":356250000.00000006},{"$f":"IF(CA$11=\"\",0,SUM($Z273:CA273)-SUM($Z286:CA286))","v":352500000.00000006},{"$f":"IF(CB$11=\"\",0,SUM($Z273:CB273)-SUM($Z286:CB286))","v":348750000.00000006},{"$f":"IF(CC$11=\"\",0,SUM($Z273:CC273)-SUM($Z286:CC286))","v":345000000.00000006},{"$f":"IF(CD$11=\"\",0,SUM($Z273:CD273)-SUM($Z286:CD286))","v":341250000.00000006},{"$f":"IF(CE$11=\"\",0,SUM($Z273:CE273)-SUM($Z286:CE286))","v":387500000.00000006},{"$f":"IF(CF$11=\"\",0,SUM($Z273:CF273)-SUM($Z286:CF286))","v":383333333.33333337},{"$f":"IF(CG$11=\"\",0,SUM($Z273:CG273)-SUM($Z286:CG286))","v":379166666.66666669},{"$f":"IF(CH$11=\"\",0,SUM($Z273:CH273)-SUM($Z286:CH286))","v":375000000},{"$f":"IF(CI$11=\"\",0,SUM($Z273:CI273)-SUM($Z286:CI286))","v":0}]
[{"$f":"ROW()","v":300},null,null,null,null,null,{"$f":"IF($R300=\"^\",IF(COUNTIF(Lists!$13:$13,H300)=1,0,1),0)","v":0},{"$f":"H297","v":"Внеоборотные активы"},{"$f":"Items!AY18","v":"Ремонтные работы"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X300-($X274-$X287))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z300:$CJ300,$Z$2:$CJ$2,Periods!$Q$18)","v":225000000},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z274:AA274)-SUM($Z287:AA287))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z274:AB274)-SUM($Z287:AB287))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z274:AC274)-SUM($Z287:AC287))","v":30000000},{"$f":"IF(AD$11=\"\",0,SUM($Z274:AD274)-SUM($Z287:AD287))","v":29750000},{"$f":"IF(AE$11=\"\",0,SUM($Z274:AE274)-SUM($Z287:AE287))","v":29500000},{"$f":"IF(AF$11=\"\",0,SUM($Z274:AF274)-SUM($Z287:AF287))","v":29250000},{"$f":"IF(AG$11=\"\",0,SUM($Z274:AG274)-SUM($Z287:AG287))","v":29000000},{"$f":"IF(AH$11=\"\",0,SUM($Z274:AH274)-SUM($Z287:AH287))","v":28750000},{"$f":"IF(AI$11=\"\",0,SUM($Z274:AI274)-SUM($Z287:AI287))","v":58500000},{"$f":"IF(AJ$11=\"\",0,SUM($Z274:AJ274)-SUM($Z287:AJ287))","v":58000000},{"$f":"IF(AK$11=\"\",0,SUM($Z274:AK274)-SUM($Z287:AK287))","v":57500000},{"$f":"IF(AL$11=\"\",0,SUM($Z274:AL274)-SUM($Z287:AL287))","v":57000000},{"$f":"IF(AM$11=\"\",0,SUM($Z274:AM274)-SUM($Z287:AM287))","v":56500000},{"$f":"IF(AN$11=\"\",0,SUM($Z274:AN274)-SUM($Z287:AN287))","v":56000000},{"$f":"IF(AO$11=\"\",0,SUM($Z274:AO274)-SUM($Z287:AO287))","v":85500000},{"$f":"IF(AP$11=\"\",0,SUM($Z274:AP274)-SUM($Z287:AP287))","v":84750000},{"$f":"IF(AQ$11=\"\",0,SUM($Z274:AQ274)-SUM($Z287:AQ287))","v":84000000},{"$f":"IF(AR$11=\"\",0,SUM($Z274:AR274)-SUM($Z287:AR287))","v":83250000},{"$f":"IF(AS$11=\"\",0,SUM($Z274:AS274)-SUM($Z287:AS287))","v":82500000},{"$f":"IF(AT$11=\"\",0,SUM($Z274:AT274)-SUM($Z287:AT287))","v":81750000},{"$f":"IF(AU$11=\"\",0,SUM($Z274:AU274)-SUM($Z287:AU287))","v":111000000},{"$f":"IF(AV$11=\"\",0,SUM($Z274:AV274)-SUM($Z287:AV287))","v":110000000},{"$f":"IF(AW$11=\"\",0,SUM($Z274:AW274)-SUM($Z287:AW287))","v":109000000},{"$f":"IF(AX$11=\"\",0,SUM($Z274:AX274)-SUM($Z287:AX287))","v":108000000},{"$f":"IF(AY$11=\"\",0,SUM($Z274:AY274)-SUM($Z287:AY287))","v":107000000},{"$f":"IF(AZ$11=\"\",0,SUM($Z274:AZ274)-SUM($Z287:AZ287))","v":106000000},{"$f":"IF(BA$11=\"\",0,SUM($Z274:BA274)-SUM($Z287:BA287))","v":135000000},{"$f":"IF(BB$11=\"\",0,SUM($Z274:BB274)-SUM($Z287:BB287))","v":133750000},{"$f":"IF(BC$11=\"\",0,SUM($Z274:BC274)-SUM($Z287:BC287))","v":132500000},{"$f":"IF(BD$11=\"\",0,SUM($Z274:BD274)-SUM($Z287:BD287))","v":131250000},{"$f":"IF(BE$11=\"\",0,SUM($Z274:BE274)-SUM($Z287:BE287))","v":130000000},{"$f":"IF(BF$11=\"\",0,SUM($Z274:BF274)-SUM($Z287:BF287))","v":128750000},{"$f":"IF(BG$11=\"\",0,SUM($Z274:BG274)-SUM($Z287:BG287))","v":157500000},{"$f":"IF(BH$11=\"\",0,SUM($Z274:BH274)-SUM($Z287:BH287))","v":156000000},{"$f":"IF(BI$11=\"\",0,SUM($Z274:BI274)-SUM($Z287:BI287))","v":154500000},{"$f":"IF(BJ$11=\"\",0,SUM($Z274:BJ274)-SUM($Z287:BJ287))","v":153000000},{"$f":"IF(BK$11=\"\",0,SUM($Z274:BK274)-SUM($Z287:BK287))","v":151500000},{"$f":"IF(BL$11=\"\",0,SUM($Z274:BL274)-SUM($Z287:BL287))","v":150000000},{"$f":"IF(BM$11=\"\",0,SUM($Z274:BM274)-SUM($Z287:BM287))","v":178500000},{"$f":"IF(BN$11=\"\",0,SUM($Z274:BN274)-SUM($Z287:BN287))","v":176750000},{"$f":"IF(BO$11=\"\",0,SUM($Z274:BO274)-SUM($Z287:BO287))","v":175000000},{"$f":"IF(BP$11=\"\",0,SUM($Z274:BP274)-SUM($Z287:BP287))","v":173250000},{"$f":"IF(BQ$11=\"\",0,SUM($Z274:BQ274)-SUM($Z287:BQ287))","v":171500000},{"$f":"IF(BR$11=\"\",0,SUM($Z274:BR274)-SUM($Z287:BR287))","v":169750000},{"$f":"IF(BS$11=\"\",0,SUM($Z274:BS274)-SUM($Z287:BS287))","v":198000000},{"$f":"IF(BT$11=\"\",0,SUM($Z274:BT274)-SUM($Z287:BT287))","v":196000000},{"$f":"IF(BU$11=\"\",0,SUM($Z274:BU274)-SUM($Z287:BU287))","v":194000000},{"$f":"IF(BV$11=\"\",0,SUM($Z274:BV274)-SUM($Z287:BV287))","v":192000000},{"$f":"IF(BW$11=\"\",0,SUM($Z274:BW274)-SUM($Z287:BW287))","v":190000000},{"$f":"IF(BX$11=\"\",0,SUM($Z274:BX274)-SUM($Z287:BX287))","v":188000000},{"$f":"IF(BY$11=\"\",0,SUM($Z274:BY274)-SUM($Z287:BY287))","v":216000000},{"$f":"IF(BZ$11=\"\",0,SUM($Z274:BZ274)-SUM($Z287:BZ287))","v":213750000},{"$f":"IF(CA$11=\"\",0,SUM($Z274:CA274)-SUM($Z287:CA287))","v":211500000},{"$f":"IF(CB$11=\"\",0,SUM($Z274:CB274)-SUM($Z287:CB287))","v":209250000},{"$f":"IF(CC$11=\"\",0,SUM($Z274:CC274)-SUM($Z287:CC287))","v":207000000},{"$f":"IF(CD$11=\"\",0,SUM($Z274:CD274)-SUM($Z287:CD287))","v":204750000},{"$f":"IF(CE$11=\"\",0,SUM($Z274:CE274)-SUM($Z287:CE287))","v":232500000},{"$f":"IF(CF$11=\"\",0,SUM($Z274:CF274)-SUM($Z287:CF287))","v":230000000},{"$f":"IF(CG$11=\"\",0,SUM($Z274:CG274)-SUM($Z287:CG287))","v":227500000},{"$f":"IF(CH$11=\"\",0,SUM($Z274:CH274)-SUM($Z287:CH287))","v":225000000},{"$f":"IF(CI$11=\"\",0,SUM($Z274:CI274)-SUM($Z287:CI287))","v":0}]
[{"$f":"ROW()","v":301},null,null,null,null,null,{"$f":"IF($R301=\"^\",IF(COUNTIF(Lists!$13:$13,H301)=1,0,1),0)","v":0},{"$f":"H297","v":"Внеоборотные активы"},{"$f":"Items!AY19","v":"Оборудование"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X301-($X275-$X288))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z301:$CJ301,$Z$2:$CJ$2,Periods!$Q$18)","v":150000000},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z275:AA275)-SUM($Z288:AA288))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z275:AB275)-SUM($Z288:AB288))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z275:AC275)-SUM($Z288:AC288))","v":20000000},{"$f":"IF(AD$11=\"\",0,SUM($Z275:AD275)-SUM($Z288:AD288))","v":19833333.333333332},{"$f":"IF(AE$11=\"\",0,SUM($Z275:AE275)-SUM($Z288:AE288))","v":19666666.666666668},{"$f":"IF(AF$11=\"\",0,SUM($Z275:AF275)-SUM($Z288:AF288))","v":19500000},{"$f":"IF(AG$11=\"\",0,SUM($Z275:AG275)-SUM($Z288:AG288))","v":19333333.333333332},{"$f":"IF(AH$11=\"\",0,SUM($Z275:AH275)-SUM($Z288:AH288))","v":19166666.666666668},{"$f":"IF(AI$11=\"\",0,SUM($Z275:AI275)-SUM($Z288:AI288))","v":39000000},{"$f":"IF(AJ$11=\"\",0,SUM($Z275:AJ275)-SUM($Z288:AJ288))","v":38666666.666666664},{"$f":"IF(AK$11=\"\",0,SUM($Z275:AK275)-SUM($Z288:AK288))","v":38333333.333333336},{"$f":"IF(AL$11=\"\",0,SUM($Z275:AL275)-SUM($Z288:AL288))","v":38000000},{"$f":"IF(AM$11=\"\",0,SUM($Z275:AM275)-SUM($Z288:AM288))","v":37666666.666666664},{"$f":"IF(AN$11=\"\",0,SUM($Z275:AN275)-SUM($Z288:AN288))","v":37333333.333333336},{"$f":"IF(AO$11=\"\",0,SUM($Z275:AO275)-SUM($Z288:AO288))","v":57000000},{"$f":"IF(AP$11=\"\",0,SUM($Z275:AP275)-SUM($Z288:AP288))","v":56500000},{"$f":"IF(AQ$11=\"\",0,SUM($Z275:AQ275)-SUM($Z288:AQ288))","v":56000000},{"$f":"IF(AR$11=\"\",0,SUM($Z275:AR275)-SUM($Z288:AR288))","v":55500000},{"$f":"IF(AS$11=\"\",0,SUM($Z275:AS275)-SUM($Z288:AS288))","v":55000000},{"$f":"IF(AT$11=\"\",0,SUM($Z275:AT275)-SUM($Z288:AT288))","v":54500000},{"$f":"IF(AU$11=\"\",0,SUM($Z275:AU275)-SUM($Z288:AU288))","v":74000000},{"$f":"IF(AV$11=\"\",0,SUM($Z275:AV275)-SUM($Z288:AV288))","v":73333333.333333328},{"$f":"IF(AW$11=\"\",0,SUM($Z275:AW275)-SUM($Z288:AW288))","v":72666666.666666672},{"$f":"IF(AX$11=\"\",0,SUM($Z275:AX275)-SUM($Z288:AX288))","v":72000000},{"$f":"IF(AY$11=\"\",0,SUM($Z275:AY275)-SUM($Z288:AY288))","v":71333333.333333328},{"$f":"IF(AZ$11=\"\",0,SUM($Z275:AZ275)-SUM($Z288:AZ288))","v":70666666.666666672},{"$f":"IF(BA$11=\"\",0,SUM($Z275:BA275)-SUM($Z288:BA288))","v":90000000},{"$f":"IF(BB$11=\"\",0,SUM($Z275:BB275)-SUM($Z288:BB288))","v":89166666.666666672},{"$f":"IF(BC$11=\"\",0,SUM($Z275:BC275)-SUM($Z288:BC288))","v":88333333.333333328},{"$f":"IF(BD$11=\"\",0,SUM($Z275:BD275)-SUM($Z288:BD288))","v":87500000},{"$f":"IF(BE$11=\"\",0,SUM($Z275:BE275)-SUM($Z288:BE288))","v":86666666.666666657},{"$f":"IF(BF$11=\"\",0,SUM($Z275:BF275)-SUM($Z288:BF288))","v":85833333.333333328},{"$f":"IF(BG$11=\"\",0,SUM($Z275:BG275)-SUM($Z288:BG288))","v":105000000},{"$f":"IF(BH$11=\"\",0,SUM($Z275:BH275)-SUM($Z288:BH288))","v":104000000},{"$f":"IF(BI$11=\"\",0,SUM($Z275:BI275)-SUM($Z288:BI288))","v":103000000},{"$f":"IF(BJ$11=\"\",0,SUM($Z275:BJ275)-SUM($Z288:BJ288))","v":102000000},{"$f":"IF(BK$11=\"\",0,SUM($Z275:BK275)-SUM($Z288:BK288))","v":101000000},{"$f":"IF(BL$11=\"\",0,SUM($Z275:BL275)-SUM($Z288:BL288))","v":100000000},{"$f":"IF(BM$11=\"\",0,SUM($Z275:BM275)-SUM($Z288:BM288))","v":119000000},{"$f":"IF(BN$11=\"\",0,SUM($Z275:BN275)-SUM($Z288:BN288))","v":117833333.33333333},{"$f":"IF(BO$11=\"\",0,SUM($Z275:BO275)-SUM($Z288:BO288))","v":116666666.66666666},{"$f":"IF(BP$11=\"\",0,SUM($Z275:BP275)-SUM($Z288:BP288))","v":115500000},{"$f":"IF(BQ$11=\"\",0,SUM($Z275:BQ275)-SUM($Z288:BQ288))","v":114333333.33333333},{"$f":"IF(BR$11=\"\",0,SUM($Z275:BR275)-SUM($Z288:BR288))","v":113166666.66666666},{"$f":"IF(BS$11=\"\",0,SUM($Z275:BS275)-SUM($Z288:BS288))","v":131999999.99999999},{"$f":"IF(BT$11=\"\",0,SUM($Z275:BT275)-SUM($Z288:BT288))","v":130666666.66666666},{"$f":"IF(BU$11=\"\",0,SUM($Z275:BU275)-SUM($Z288:BU288))","v":129333333.33333333},{"$f":"IF(BV$11=\"\",0,SUM($Z275:BV275)-SUM($Z288:BV288))","v":128000000},{"$f":"IF(BW$11=\"\",0,SUM($Z275:BW275)-SUM($Z288:BW288))","v":126666666.66666666},{"$f":"IF(BX$11=\"\",0,SUM($Z275:BX275)-SUM($Z288:BX288))","v":125333333.33333333},{"$f":"IF(BY$11=\"\",0,SUM($Z275:BY275)-SUM($Z288:BY288))","v":144000000},{"$f":"IF(BZ$11=\"\",0,SUM($Z275:BZ275)-SUM($Z288:BZ288))","v":142500000},{"$f":"IF(CA$11=\"\",0,SUM($Z275:CA275)-SUM($Z288:CA288))","v":141000000},{"$f":"IF(CB$11=\"\",0,SUM($Z275:CB275)-SUM($Z288:CB288))","v":139500000},{"$f":"IF(CC$11=\"\",0,SUM($Z275:CC275)-SUM($Z288:CC288))","v":138000000},{"$f":"IF(CD$11=\"\",0,SUM($Z275:CD275)-SUM($Z288:CD288))","v":136500000},{"$f":"IF(CE$11=\"\",0,SUM($Z275:CE275)-SUM($Z288:CE288))","v":155000000},{"$f":"IF(CF$11=\"\",0,SUM($Z275:CF275)-SUM($Z288:CF288))","v":153333333.33333331},{"$f":"IF(CG$11=\"\",0,SUM($Z275:CG275)-SUM($Z288:CG288))","v":151666666.66666666},{"$f":"IF(CH$11=\"\",0,SUM($Z275:CH275)-SUM($Z288:CH288))","v":150000000},{"$f":"IF(CI$11=\"\",0,SUM($Z275:CI275)-SUM($Z288:CI288))","v":0}]
[{"$f":"ROW()","v":302},null,null,null,null,null,{"$f":"IF($R302=\"^\",IF(COUNTIF(Lists!$13:$13,H302)=1,0,1),0)","v":0},{"$f":"H297","v":"Внеоборотные активы"},{"$f":"Items!AY20","v":"инфраструктурные объеты типа - 1"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X302-($X276-$X289))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z302:$CJ302,$Z$2:$CJ$2,Periods!$Q$18)","v":75000000},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z276:AA276)-SUM($Z289:AA289))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z276:AB276)-SUM($Z289:AB289))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z276:AC276)-SUM($Z289:AC289))","v":10000000},{"$f":"IF(AD$11=\"\",0,SUM($Z276:AD276)-SUM($Z289:AD289))","v":9916666.666666666},{"$f":"IF(AE$11=\"\",0,SUM($Z276:AE276)-SUM($Z289:AE289))","v":9833333.333333334},{"$f":"IF(AF$11=\"\",0,SUM($Z276:AF276)-SUM($Z289:AF289))","v":9750000},{"$f":"IF(AG$11=\"\",0,SUM($Z276:AG276)-SUM($Z289:AG289))","v":9666666.666666666},{"$f":"IF(AH$11=\"\",0,SUM($Z276:AH276)-SUM($Z289:AH289))","v":9583333.333333334},{"$f":"IF(AI$11=\"\",0,SUM($Z276:AI276)-SUM($Z289:AI289))","v":19500000},{"$f":"IF(AJ$11=\"\",0,SUM($Z276:AJ276)-SUM($Z289:AJ289))","v":19333333.333333332},{"$f":"IF(AK$11=\"\",0,SUM($Z276:AK276)-SUM($Z289:AK289))","v":19166666.666666668},{"$f":"IF(AL$11=\"\",0,SUM($Z276:AL276)-SUM($Z289:AL289))","v":19000000},{"$f":"IF(AM$11=\"\",0,SUM($Z276:AM276)-SUM($Z289:AM289))","v":18833333.333333332},{"$f":"IF(AN$11=\"\",0,SUM($Z276:AN276)-SUM($Z289:AN289))","v":18666666.666666668},{"$f":"IF(AO$11=\"\",0,SUM($Z276:AO276)-SUM($Z289:AO289))","v":28500000},{"$f":"IF(AP$11=\"\",0,SUM($Z276:AP276)-SUM($Z289:AP289))","v":28250000},{"$f":"IF(AQ$11=\"\",0,SUM($Z276:AQ276)-SUM($Z289:AQ289))","v":28000000},{"$f":"IF(AR$11=\"\",0,SUM($Z276:AR276)-SUM($Z289:AR289))","v":27750000},{"$f":"IF(AS$11=\"\",0,SUM($Z276:AS276)-SUM($Z289:AS289))","v":27500000},{"$f":"IF(AT$11=\"\",0,SUM($Z276:AT276)-SUM($Z289:AT289))","v":27250000},{"$f":"IF(AU$11=\"\",0,SUM($Z276:AU276)-SUM($Z289:AU289))","v":37000000},{"$f":"IF(AV$11=\"\",0,SUM($Z276:AV276)-SUM($Z289:AV289))","v":36666666.666666664},{"$f":"IF(AW$11=\"\",0,SUM($Z276:AW276)-SUM($Z289:AW289))","v":36333333.333333336},{"$f":"IF(AX$11=\"\",0,SUM($Z276:AX276)-SUM($Z289:AX289))","v":36000000},{"$f":"IF(AY$11=\"\",0,SUM($Z276:AY276)-SUM($Z289:AY289))","v":35666666.666666664},{"$f":"IF(AZ$11=\"\",0,SUM($Z276:AZ276)-SUM($Z289:AZ289))","v":35333333.333333336},{"$f":"IF(BA$11=\"\",0,SUM($Z276:BA276)-SUM($Z289:BA289))","v":45000000},{"$f":"IF(BB$11=\"\",0,SUM($Z276:BB276)-SUM($Z289:BB289))","v":44583333.333333336},{"$f":"IF(BC$11=\"\",0,SUM($Z276:BC276)-SUM($Z289:BC289))","v":44166666.666666664},{"$f":"IF(BD$11=\"\",0,SUM($Z276:BD276)-SUM($Z289:BD289))","v":43750000},{"$f":"IF(BE$11=\"\",0,SUM($Z276:BE276)-SUM($Z289:BE289))","v":43333333.333333328},{"$f":"IF(BF$11=\"\",0,SUM($Z276:BF276)-SUM($Z289:BF289))","v":42916666.666666664},{"$f":"IF(BG$11=\"\",0,SUM($Z276:BG276)-SUM($Z289:BG289))","v":52500000},{"$f":"IF(BH$11=\"\",0,SUM($Z276:BH276)-SUM($Z289:BH289))","v":52000000},{"$f":"IF(BI$11=\"\",0,SUM($Z276:BI276)-SUM($Z289:BI289))","v":51500000},{"$f":"IF(BJ$11=\"\",0,SUM($Z276:BJ276)-SUM($Z289:BJ289))","v":51000000},{"$f":"IF(BK$11=\"\",0,SUM($Z276:BK276)-SUM($Z289:BK289))","v":50500000},{"$f":"IF(BL$11=\"\",0,SUM($Z276:BL276)-SUM($Z289:BL289))","v":50000000},{"$f":"IF(BM$11=\"\",0,SUM($Z276:BM276)-SUM($Z289:BM289))","v":59500000},{"$f":"IF(BN$11=\"\",0,SUM($Z276:BN276)-SUM($Z289:BN289))","v":58916666.666666664},{"$f":"IF(BO$11=\"\",0,SUM($Z276:BO276)-SUM($Z289:BO289))","v":58333333.333333328},{"$f":"IF(BP$11=\"\",0,SUM($Z276:BP276)-SUM($Z289:BP289))","v":57750000},{"$f":"IF(BQ$11=\"\",0,SUM($Z276:BQ276)-SUM($Z289:BQ289))","v":57166666.666666664},{"$f":"IF(BR$11=\"\",0,SUM($Z276:BR276)-SUM($Z289:BR289))","v":56583333.333333328},{"$f":"IF(BS$11=\"\",0,SUM($Z276:BS276)-SUM($Z289:BS289))","v":65999999.999999993},{"$f":"IF(BT$11=\"\",0,SUM($Z276:BT276)-SUM($Z289:BT289))","v":65333333.333333328},{"$f":"IF(BU$11=\"\",0,SUM($Z276:BU276)-SUM($Z289:BU289))","v":64666666.666666664},{"$f":"IF(BV$11=\"\",0,SUM($Z276:BV276)-SUM($Z289:BV289))","v":64000000},{"$f":"IF(BW$11=\"\",0,SUM($Z276:BW276)-SUM($Z289:BW289))","v":63333333.333333328},{"$f":"IF(BX$11=\"\",0,SUM($Z276:BX276)-SUM($Z289:BX289))","v":62666666.666666664},{"$f":"IF(BY$11=\"\",0,SUM($Z276:BY276)-SUM($Z289:BY289))","v":72000000},{"$f":"IF(BZ$11=\"\",0,SUM($Z276:BZ276)-SUM($Z289:BZ289))","v":71250000},{"$f":"IF(CA$11=\"\",0,SUM($Z276:CA276)-SUM($Z289:CA289))","v":70500000},{"$f":"IF(CB$11=\"\",0,SUM($Z276:CB276)-SUM($Z289:CB289))","v":69750000},{"$f":"IF(CC$11=\"\",0,SUM($Z276:CC276)-SUM($Z289:CC289))","v":69000000},{"$f":"IF(CD$11=\"\",0,SUM($Z276:CD276)-SUM($Z289:CD289))","v":68250000},{"$f":"IF(CE$11=\"\",0,SUM($Z276:CE276)-SUM($Z289:CE289))","v":77500000},{"$f":"IF(CF$11=\"\",0,SUM($Z276:CF276)-SUM($Z289:CF289))","v":76666666.666666657},{"$f":"IF(CG$11=\"\",0,SUM($Z276:CG276)-SUM($Z289:CG289))","v":75833333.333333328},{"$f":"IF(CH$11=\"\",0,SUM($Z276:CH276)-SUM($Z289:CH289))","v":75000000},{"$f":"IF(CI$11=\"\",0,SUM($Z276:CI276)-SUM($Z289:CI289))","v":0}]
[{"$f":"ROW()","v":303},null,null,null,null,null,{"$f":"IF($R303=\"^\",IF(COUNTIF(Lists!$13:$13,H303)=1,0,1),0)","v":0},{"$f":"H297","v":"Внеоборотные активы"},{"$f":"Items!AY21","v":"инфраструктурные объеты типа - 2"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X303-($X277-$X290))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z303:$CJ303,$Z$2:$CJ$2,Periods!$Q$18)","v":75833333.333333328},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z277:AA277)-SUM($Z290:AA290))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z277:AB277)-SUM($Z290:AB290))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z277:AC277)-SUM($Z290:AC290))","v":0},{"$f":"IF(AD$11=\"\",0,SUM($Z277:AD277)-SUM($Z290:AD290))","v":10000000},{"$f":"IF(AE$11=\"\",0,SUM($Z277:AE277)-SUM($Z290:AE290))","v":9916666.666666666},{"$f":"IF(AF$11=\"\",0,SUM($Z277:AF277)-SUM($Z290:AF290))","v":9833333.333333334},{"$f":"IF(AG$11=\"\",0,SUM($Z277:AG277)-SUM($Z290:AG290))","v":9750000},{"$f":"IF(AH$11=\"\",0,SUM($Z277:AH277)-SUM($Z290:AH290))","v":9666666.666666666},{"$f":"IF(AI$11=\"\",0,SUM($Z277:AI277)-SUM($Z290:AI290))","v":9583333.333333334},{"$f":"IF(AJ$11=\"\",0,SUM($Z277:AJ277)-SUM($Z290:AJ290))","v":19500000},{"$f":"IF(AK$11=\"\",0,SUM($Z277:AK277)-SUM($Z290:AK290))","v":19333333.333333332},{"$f":"IF(AL$11=\"\",0,SUM($Z277:AL277)-SUM($Z290:AL290))","v":19166666.666666668},{"$f":"IF(AM$11=\"\",0,SUM($Z277:AM277)-SUM($Z290:AM290))","v":19000000},{"$f":"IF(AN$11=\"\",0,SUM($Z277:AN277)-SUM($Z290:AN290))","v":18833333.333333332},{"$f":"IF(AO$11=\"\",0,SUM($Z277:AO277)-SUM($Z290:AO290))","v":18666666.666666668},{"$f":"IF(AP$11=\"\",0,SUM($Z277:AP277)-SUM($Z290:AP290))","v":28500000},{"$f":"IF(AQ$11=\"\",0,SUM($Z277:AQ277)-SUM($Z290:AQ290))","v":28250000},{"$f":"IF(AR$11=\"\",0,SUM($Z277:AR277)-SUM($Z290:AR290))","v":28000000},{"$f":"IF(AS$11=\"\",0,SUM($Z277:AS277)-SUM($Z290:AS290))","v":27750000},{"$f":"IF(AT$11=\"\",0,SUM($Z277:AT277)-SUM($Z290:AT290))","v":27500000},{"$f":"IF(AU$11=\"\",0,SUM($Z277:AU277)-SUM($Z290:AU290))","v":27250000},{"$f":"IF(AV$11=\"\",0,SUM($Z277:AV277)-SUM($Z290:AV290))","v":37000000},{"$f":"IF(AW$11=\"\",0,SUM($Z277:AW277)-SUM($Z290:AW290))","v":36666666.666666664},{"$f":"IF(AX$11=\"\",0,SUM($Z277:AX277)-SUM($Z290:AX290))","v":36333333.333333336},{"$f":"IF(AY$11=\"\",0,SUM($Z277:AY277)-SUM($Z290:AY290))","v":36000000},{"$f":"IF(AZ$11=\"\",0,SUM($Z277:AZ277)-SUM($Z290:AZ290))","v":35666666.666666664},{"$f":"IF(BA$11=\"\",0,SUM($Z277:BA277)-SUM($Z290:BA290))","v":35333333.333333336},{"$f":"IF(BB$11=\"\",0,SUM($Z277:BB277)-SUM($Z290:BB290))","v":45000000},{"$f":"IF(BC$11=\"\",0,SUM($Z277:BC277)-SUM($Z290:BC290))","v":44583333.333333336},{"$f":"IF(BD$11=\"\",0,SUM($Z277:BD277)-SUM($Z290:BD290))","v":44166666.666666664},{"$f":"IF(BE$11=\"\",0,SUM($Z277:BE277)-SUM($Z290:BE290))","v":43750000},{"$f":"IF(BF$11=\"\",0,SUM($Z277:BF277)-SUM($Z290:BF290))","v":43333333.333333328},{"$f":"IF(BG$11=\"\",0,SUM($Z277:BG277)-SUM($Z290:BG290))","v":42916666.666666664},{"$f":"IF(BH$11=\"\",0,SUM($Z277:BH277)-SUM($Z290:BH290))","v":52500000},{"$f":"IF(BI$11=\"\",0,SUM($Z277:BI277)-SUM($Z290:BI290))","v":52000000},{"$f":"IF(BJ$11=\"\",0,SUM($Z277:BJ277)-SUM($Z290:BJ290))","v":51500000},{"$f":"IF(BK$11=\"\",0,SUM($Z277:BK277)-SUM($Z290:BK290))","v":51000000},{"$f":"IF(BL$11=\"\",0,SUM($Z277:BL277)-SUM($Z290:BL290))","v":50500000},{"$f":"IF(BM$11=\"\",0,SUM($Z277:BM277)-SUM($Z290:BM290))","v":50000000},{"$f":"IF(BN$11=\"\",0,SUM($Z277:BN277)-SUM($Z290:BN290))","v":59500000},{"$f":"IF(BO$11=\"\",0,SUM($Z277:BO277)-SUM($Z290:BO290))","v":58916666.666666664},{"$f":"IF(BP$11=\"\",0,SUM($Z277:BP277)-SUM($Z290:BP290))","v":58333333.333333328},{"$f":"IF(BQ$11=\"\",0,SUM($Z277:BQ277)-SUM($Z290:BQ290))","v":57750000},{"$f":"IF(BR$11=\"\",0,SUM($Z277:BR277)-SUM($Z290:BR290))","v":57166666.666666664},{"$f":"IF(BS$11=\"\",0,SUM($Z277:BS277)-SUM($Z290:BS290))","v":56583333.333333328},{"$f":"IF(BT$11=\"\",0,SUM($Z277:BT277)-SUM($Z290:BT290))","v":65999999.999999993},{"$f":"IF(BU$11=\"\",0,SUM($Z277:BU277)-SUM($Z290:BU290))","v":65333333.333333328},{"$f":"IF(BV$11=\"\",0,SUM($Z277:BV277)-SUM($Z290:BV290))","v":64666666.666666664},{"$f":"IF(BW$11=\"\",0,SUM($Z277:BW277)-SUM($Z290:BW290))","v":64000000},{"$f":"IF(BX$11=\"\",0,SUM($Z277:BX277)-SUM($Z290:BX290))","v":63333333.333333328},{"$f":"IF(BY$11=\"\",0,SUM($Z277:BY277)-SUM($Z290:BY290))","v":62666666.666666664},{"$f":"IF(BZ$11=\"\",0,SUM($Z277:BZ277)-SUM($Z290:BZ290))","v":72000000},{"$f":"IF(CA$11=\"\",0,SUM($Z277:CA277)-SUM($Z290:CA290))","v":71250000},{"$f":"IF(CB$11=\"\",0,SUM($Z277:CB277)-SUM($Z290:CB290))","v":70500000},{"$f":"IF(CC$11=\"\",0,SUM($Z277:CC277)-SUM($Z290:CC290))","v":69750000},{"$f":"IF(CD$11=\"\",0,SUM($Z277:CD277)-SUM($Z290:CD290))","v":69000000},{"$f":"IF(CE$11=\"\",0,SUM($Z277:CE277)-SUM($Z290:CE290))","v":68250000},{"$f":"IF(CF$11=\"\",0,SUM($Z277:CF277)-SUM($Z290:CF290))","v":77500000},{"$f":"IF(CG$11=\"\",0,SUM($Z277:CG277)-SUM($Z290:CG290))","v":76666666.666666657},{"$f":"IF(CH$11=\"\",0,SUM($Z277:CH277)-SUM($Z290:CH290))","v":75833333.333333328},{"$f":"IF(CI$11=\"\",0,SUM($Z277:CI277)-SUM($Z290:CI290))","v":0}]
[{"$f":"ROW()","v":304},null,null,null,null,null,{"$f":"IF($R304=\"^\",IF(COUNTIF(Lists!$13:$13,H304)=1,0,1),0)","v":0},{"$f":"H297","v":"Внеоборотные активы"},{"$f":"Items!AY22","v":"инфраструктурные объеты типа - 3"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X304-($X278-$X291))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z304:$CJ304,$Z$2:$CJ$2,Periods!$Q$18)","v":75833333.333333328},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z278:AA278)-SUM($Z291:AA291))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z278:AB278)-SUM($Z291:AB291))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z278:AC278)-SUM($Z291:AC291))","v":0},{"$f":"IF(AD$11=\"\",0,SUM($Z278:AD278)-SUM($Z291:AD291))","v":10000000},{"$f":"IF(AE$11=\"\",0,SUM($Z278:AE278)-SUM($Z291:AE291))","v":9916666.666666666},{"$f":"IF(AF$11=\"\",0,SUM($Z278:AF278)-SUM($Z291:AF291))","v":9833333.333333334},{"$f":"IF(AG$11=\"\",0,SUM($Z278:AG278)-SUM($Z291:AG291))","v":9750000},{"$f":"IF(AH$11=\"\",0,SUM($Z278:AH278)-SUM($Z291:AH291))","v":9666666.666666666},{"$f":"IF(AI$11=\"\",0,SUM($Z278:AI278)-SUM($Z291:AI291))","v":9583333.333333334},{"$f":"IF(AJ$11=\"\",0,SUM($Z278:AJ278)-SUM($Z291:AJ291))","v":19500000},{"$f":"IF(AK$11=\"\",0,SUM($Z278:AK278)-SUM($Z291:AK291))","v":19333333.333333332},{"$f":"IF(AL$11=\"\",0,SUM($Z278:AL278)-SUM($Z291:AL291))","v":19166666.666666668},{"$f":"IF(AM$11=\"\",0,SUM($Z278:AM278)-SUM($Z291:AM291))","v":19000000},{"$f":"IF(AN$11=\"\",0,SUM($Z278:AN278)-SUM($Z291:AN291))","v":18833333.333333332},{"$f":"IF(AO$11=\"\",0,SUM($Z278:AO278)-SUM($Z291:AO291))","v":18666666.666666668},{"$f":"IF(AP$11=\"\",0,SUM($Z278:AP278)-SUM($Z291:AP291))","v":28500000},{"$f":"IF(AQ$11=\"\",0,SUM($Z278:AQ278)-SUM($Z291:AQ291))","v":28250000},{"$f":"IF(AR$11=\"\",0,SUM($Z278:AR278)-SUM($Z291:AR291))","v":28000000},{"$f":"IF(AS$11=\"\",0,SUM($Z278:AS278)-SUM($Z291:AS291))","v":27750000},{"$f":"IF(AT$11=\"\",0,SUM($Z278:AT278)-SUM($Z291:AT291))","v":27500000},{"$f":"IF(AU$11=\"\",0,SUM($Z278:AU278)-SUM($Z291:AU291))","v":27250000},{"$f":"IF(AV$11=\"\",0,SUM($Z278:AV278)-SUM($Z291:AV291))","v":37000000},{"$f":"IF(AW$11=\"\",0,SUM($Z278:AW278)-SUM($Z291:AW291))","v":36666666.666666664},{"$f":"IF(AX$11=\"\",0,SUM($Z278:AX278)-SUM($Z291:AX291))","v":36333333.333333336},{"$f":"IF(AY$11=\"\",0,SUM($Z278:AY278)-SUM($Z291:AY291))","v":36000000},{"$f":"IF(AZ$11=\"\",0,SUM($Z278:AZ278)-SUM($Z291:AZ291))","v":35666666.666666664},{"$f":"IF(BA$11=\"\",0,SUM($Z278:BA278)-SUM($Z291:BA291))","v":35333333.333333336},{"$f":"IF(BB$11=\"\",0,SUM($Z278:BB278)-SUM($Z291:BB291))","v":45000000},{"$f":"IF(BC$11=\"\",0,SUM($Z278:BC278)-SUM($Z291:BC291))","v":44583333.333333336},{"$f":"IF(BD$11=\"\",0,SUM($Z278:BD278)-SUM($Z291:BD291))","v":44166666.666666664},{"$f":"IF(BE$11=\"\",0,SUM($Z278:BE278)-SUM($Z291:BE291))","v":43750000},{"$f":"IF(BF$11=\"\",0,SUM($Z278:BF278)-SUM($Z291:BF291))","v":43333333.333333328},{"$f":"IF(BG$11=\"\",0,SUM($Z278:BG278)-SUM($Z291:BG291))","v":42916666.666666664},{"$f":"IF(BH$11=\"\",0,SUM($Z278:BH278)-SUM($Z291:BH291))","v":52500000},{"$f":"IF(BI$11=\"\",0,SUM($Z278:BI278)-SUM($Z291:BI291))","v":52000000},{"$f":"IF(BJ$11=\"\",0,SUM($Z278:BJ278)-SUM($Z291:BJ291))","v":51500000},{"$f":"IF(BK$11=\"\",0,SUM($Z278:BK278)-SUM($Z291:BK291))","v":51000000},{"$f":"IF(BL$11=\"\",0,SUM($Z278:BL278)-SUM($Z291:BL291))","v":50500000},{"$f":"IF(BM$11=\"\",0,SUM($Z278:BM278)-SUM($Z291:BM291))","v":50000000},{"$f":"IF(BN$11=\"\",0,SUM($Z278:BN278)-SUM($Z291:BN291))","v":59500000},{"$f":"IF(BO$11=\"\",0,SUM($Z278:BO278)-SUM($Z291:BO291))","v":58916666.666666664},{"$f":"IF(BP$11=\"\",0,SUM($Z278:BP278)-SUM($Z291:BP291))","v":58333333.333333328},{"$f":"IF(BQ$11=\"\",0,SUM($Z278:BQ278)-SUM($Z291:BQ291))","v":57750000},{"$f":"IF(BR$11=\"\",0,SUM($Z278:BR278)-SUM($Z291:BR291))","v":57166666.666666664},{"$f":"IF(BS$11=\"\",0,SUM($Z278:BS278)-SUM($Z291:BS291))","v":56583333.333333328},{"$f":"IF(BT$11=\"\",0,SUM($Z278:BT278)-SUM($Z291:BT291))","v":65999999.999999993},{"$f":"IF(BU$11=\"\",0,SUM($Z278:BU278)-SUM($Z291:BU291))","v":65333333.333333328},{"$f":"IF(BV$11=\"\",0,SUM($Z278:BV278)-SUM($Z291:BV291))","v":64666666.666666664},{"$f":"IF(BW$11=\"\",0,SUM($Z278:BW278)-SUM($Z291:BW291))","v":64000000},{"$f":"IF(BX$11=\"\",0,SUM($Z278:BX278)-SUM($Z291:BX291))","v":63333333.333333328},{"$f":"IF(BY$11=\"\",0,SUM($Z278:BY278)-SUM($Z291:BY291))","v":62666666.666666664},{"$f":"IF(BZ$11=\"\",0,SUM($Z278:BZ278)-SUM($Z291:BZ291))","v":72000000},{"$f":"IF(CA$11=\"\",0,SUM($Z278:CA278)-SUM($Z291:CA291))","v":71250000},{"$f":"IF(CB$11=\"\",0,SUM($Z278:CB278)-SUM($Z291:CB291))","v":70500000},{"$f":"IF(CC$11=\"\",0,SUM($Z278:CC278)-SUM($Z291:CC291))","v":69750000},{"$f":"IF(CD$11=\"\",0,SUM($Z278:CD278)-SUM($Z291:CD291))","v":69000000},{"$f":"IF(CE$11=\"\",0,SUM($Z278:CE278)-SUM($Z291:CE291))","v":68250000},{"$f":"IF(CF$11=\"\",0,SUM($Z278:CF278)-SUM($Z291:CF291))","v":77500000},{"$f":"IF(CG$11=\"\",0,SUM($Z278:CG278)-SUM($Z291:CG291))","v":76666666.666666657},{"$f":"IF(CH$11=\"\",0,SUM($Z278:CH278)-SUM($Z291:CH291))","v":75833333.333333328},{"$f":"IF(CI$11=\"\",0,SUM($Z278:CI278)-SUM($Z291:CI291))","v":0}]
[{"$f":"ROW()","v":305},null,null,null,null,null,{"$f":"IF($R305=\"^\",IF(COUNTIF(Lists!$13:$13,H305)=1,0,1),0)","v":0},{"$f":"H297","v":"Внеоборотные активы"},{"$f":"Items!AY23","v":"инфраструктурные объеты типа - 4"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X305-($X279-$X292))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z305:$CJ305,$Z$2:$CJ$2,Periods!$Q$18)","v":75833333.333333328},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z279:AA279)-SUM($Z292:AA292))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z279:AB279)-SUM($Z292:AB292))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z279:AC279)-SUM($Z292:AC292))","v":0},{"$f":"IF(AD$11=\"\",0,SUM($Z279:AD279)-SUM($Z292:AD292))","v":10000000},{"$f":"IF(AE$11=\"\",0,SUM($Z279:AE279)-SUM($Z292:AE292))","v":9916666.666666666},{"$f":"IF(AF$11=\"\",0,SUM($Z279:AF279)-SUM($Z292:AF292))","v":9833333.333333334},{"$f":"IF(AG$11=\"\",0,SUM($Z279:AG279)-SUM($Z292:AG292))","v":9750000},{"$f":"IF(AH$11=\"\",0,SUM($Z279:AH279)-SUM($Z292:AH292))","v":9666666.666666666},{"$f":"IF(AI$11=\"\",0,SUM($Z279:AI279)-SUM($Z292:AI292))","v":9583333.333333334},{"$f":"IF(AJ$11=\"\",0,SUM($Z279:AJ279)-SUM($Z292:AJ292))","v":19500000},{"$f":"IF(AK$11=\"\",0,SUM($Z279:AK279)-SUM($Z292:AK292))","v":19333333.333333332},{"$f":"IF(AL$11=\"\",0,SUM($Z279:AL279)-SUM($Z292:AL292))","v":19166666.666666668},{"$f":"IF(AM$11=\"\",0,SUM($Z279:AM279)-SUM($Z292:AM292))","v":19000000},{"$f":"IF(AN$11=\"\",0,SUM($Z279:AN279)-SUM($Z292:AN292))","v":18833333.333333332},{"$f":"IF(AO$11=\"\",0,SUM($Z279:AO279)-SUM($Z292:AO292))","v":18666666.666666668},{"$f":"IF(AP$11=\"\",0,SUM($Z279:AP279)-SUM($Z292:AP292))","v":28500000},{"$f":"IF(AQ$11=\"\",0,SUM($Z279:AQ279)-SUM($Z292:AQ292))","v":28250000},{"$f":"IF(AR$11=\"\",0,SUM($Z279:AR279)-SUM($Z292:AR292))","v":28000000},{"$f":"IF(AS$11=\"\",0,SUM($Z279:AS279)-SUM($Z292:AS292))","v":27750000},{"$f":"IF(AT$11=\"\",0,SUM($Z279:AT279)-SUM($Z292:AT292))","v":27500000},{"$f":"IF(AU$11=\"\",0,SUM($Z279:AU279)-SUM($Z292:AU292))","v":27250000},{"$f":"IF(AV$11=\"\",0,SUM($Z279:AV279)-SUM($Z292:AV292))","v":37000000},{"$f":"IF(AW$11=\"\",0,SUM($Z279:AW279)-SUM($Z292:AW292))","v":36666666.666666664},{"$f":"IF(AX$11=\"\",0,SUM($Z279:AX279)-SUM($Z292:AX292))","v":36333333.333333336},{"$f":"IF(AY$11=\"\",0,SUM($Z279:AY279)-SUM($Z292:AY292))","v":36000000},{"$f":"IF(AZ$11=\"\",0,SUM($Z279:AZ279)-SUM($Z292:AZ292))","v":35666666.666666664},{"$f":"IF(BA$11=\"\",0,SUM($Z279:BA279)-SUM($Z292:BA292))","v":35333333.333333336},{"$f":"IF(BB$11=\"\",0,SUM($Z279:BB279)-SUM($Z292:BB292))","v":45000000},{"$f":"IF(BC$11=\"\",0,SUM($Z279:BC279)-SUM($Z292:BC292))","v":44583333.333333336},{"$f":"IF(BD$11=\"\",0,SUM($Z279:BD279)-SUM($Z292:BD292))","v":44166666.666666664},{"$f":"IF(BE$11=\"\",0,SUM($Z279:BE279)-SUM($Z292:BE292))","v":43750000},{"$f":"IF(BF$11=\"\",0,SUM($Z279:BF279)-SUM($Z292:BF292))","v":43333333.333333328},{"$f":"IF(BG$11=\"\",0,SUM($Z279:BG279)-SUM($Z292:BG292))","v":42916666.666666664},{"$f":"IF(BH$11=\"\",0,SUM($Z279:BH279)-SUM($Z292:BH292))","v":52500000},{"$f":"IF(BI$11=\"\",0,SUM($Z279:BI279)-SUM($Z292:BI292))","v":52000000},{"$f":"IF(BJ$11=\"\",0,SUM($Z279:BJ279)-SUM($Z292:BJ292))","v":51500000},{"$f":"IF(BK$11=\"\",0,SUM($Z279:BK279)-SUM($Z292:BK292))","v":51000000},{"$f":"IF(BL$11=\"\",0,SUM($Z279:BL279)-SUM($Z292:BL292))","v":50500000},{"$f":"IF(BM$11=\"\",0,SUM($Z279:BM279)-SUM($Z292:BM292))","v":50000000},{"$f":"IF(BN$11=\"\",0,SUM($Z279:BN279)-SUM($Z292:BN292))","v":59500000},{"$f":"IF(BO$11=\"\",0,SUM($Z279:BO279)-SUM($Z292:BO292))","v":58916666.666666664},{"$f":"IF(BP$11=\"\",0,SUM($Z279:BP279)-SUM($Z292:BP292))","v":58333333.333333328},{"$f":"IF(BQ$11=\"\",0,SUM($Z279:BQ279)-SUM($Z292:BQ292))","v":57750000},{"$f":"IF(BR$11=\"\",0,SUM($Z279:BR279)-SUM($Z292:BR292))","v":57166666.666666664},{"$f":"IF(BS$11=\"\",0,SUM($Z279:BS279)-SUM($Z292:BS292))","v":56583333.333333328},{"$f":"IF(BT$11=\"\",0,SUM($Z279:BT279)-SUM($Z292:BT292))","v":65999999.999999993},{"$f":"IF(BU$11=\"\",0,SUM($Z279:BU279)-SUM($Z292:BU292))","v":65333333.333333328},{"$f":"IF(BV$11=\"\",0,SUM($Z279:BV279)-SUM($Z292:BV292))","v":64666666.666666664},{"$f":"IF(BW$11=\"\",0,SUM($Z279:BW279)-SUM($Z292:BW292))","v":64000000},{"$f":"IF(BX$11=\"\",0,SUM($Z279:BX279)-SUM($Z292:BX292))","v":63333333.333333328},{"$f":"IF(BY$11=\"\",0,SUM($Z279:BY279)-SUM($Z292:BY292))","v":62666666.666666664},{"$f":"IF(BZ$11=\"\",0,SUM($Z279:BZ279)-SUM($Z292:BZ292))","v":72000000},{"$f":"IF(CA$11=\"\",0,SUM($Z279:CA279)-SUM($Z292:CA292))","v":71250000},{"$f":"IF(CB$11=\"\",0,SUM($Z279:CB279)-SUM($Z292:CB292))","v":70500000},{"$f":"IF(CC$11=\"\",0,SUM($Z279:CC279)-SUM($Z292:CC292))","v":69750000},{"$f":"IF(CD$11=\"\",0,SUM($Z279:CD279)-SUM($Z292:CD292))","v":69000000},{"$f":"IF(CE$11=\"\",0,SUM($Z279:CE279)-SUM($Z292:CE292))","v":68250000},{"$f":"IF(CF$11=\"\",0,SUM($Z279:CF279)-SUM($Z292:CF292))","v":77500000},{"$f":"IF(CG$11=\"\",0,SUM($Z279:CG279)-SUM($Z292:CG292))","v":76666666.666666657},{"$f":"IF(CH$11=\"\",0,SUM($Z279:CH279)-SUM($Z292:CH292))","v":75833333.333333328},{"$f":"IF(CI$11=\"\",0,SUM($Z279:CI279)-SUM($Z292:CI292))","v":0}]
[{"$f":"ROW()","v":306},null,null,null,null,null,{"$f":"IF($R306=\"^\",IF(COUNTIF(Lists!$13:$13,H306)=1,0,1),0)","v":0},{"$f":"H297","v":"Внеоборотные активы"},{"$f":"Items!AY24","v":"инфраструктурные объеты типа - 5"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X306-($X280-$X293))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z306:$CJ306,$Z$2:$CJ$2,Periods!$Q$18)","v":73333333.333333343},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z280:AA280)-SUM($Z293:AA293))","v":10000000},{"$f":"IF(AB$11=\"\",0,SUM($Z280:AB280)-SUM($Z293:AB293))","v":9916666.666666666},{"$f":"IF(AC$11=\"\",0,SUM($Z280:AC280)-SUM($Z293:AC293))","v":9833333.333333334},{"$f":"IF(AD$11=\"\",0,SUM($Z280:AD280)-SUM($Z293:AD293))","v":9750000},{"$f":"IF(AE$11=\"\",0,SUM($Z280:AE280)-SUM($Z293:AE293))","v":9666666.666666666},{"$f":"IF(AF$11=\"\",0,SUM($Z280:AF280)-SUM($Z293:AF293))","v":9583333.333333334},{"$f":"IF(AG$11=\"\",0,SUM($Z280:AG280)-SUM($Z293:AG293))","v":19500000},{"$f":"IF(AH$11=\"\",0,SUM($Z280:AH280)-SUM($Z293:AH293))","v":19333333.333333332},{"$f":"IF(AI$11=\"\",0,SUM($Z280:AI280)-SUM($Z293:AI293))","v":19166666.666666668},{"$f":"IF(AJ$11=\"\",0,SUM($Z280:AJ280)-SUM($Z293:AJ293))","v":19000000},{"$f":"IF(AK$11=\"\",0,SUM($Z280:AK280)-SUM($Z293:AK293))","v":18833333.333333332},{"$f":"IF(AL$11=\"\",0,SUM($Z280:AL280)-SUM($Z293:AL293))","v":18666666.666666668},{"$f":"IF(AM$11=\"\",0,SUM($Z280:AM280)-SUM($Z293:AM293))","v":28500000},{"$f":"IF(AN$11=\"\",0,SUM($Z280:AN280)-SUM($Z293:AN293))","v":28250000},{"$f":"IF(AO$11=\"\",0,SUM($Z280:AO280)-SUM($Z293:AO293))","v":28000000},{"$f":"IF(AP$11=\"\",0,SUM($Z280:AP280)-SUM($Z293:AP293))","v":27750000},{"$f":"IF(AQ$11=\"\",0,SUM($Z280:AQ280)-SUM($Z293:AQ293))","v":27500000},{"$f":"IF(AR$11=\"\",0,SUM($Z280:AR280)-SUM($Z293:AR293))","v":27250000},{"$f":"IF(AS$11=\"\",0,SUM($Z280:AS280)-SUM($Z293:AS293))","v":37000000},{"$f":"IF(AT$11=\"\",0,SUM($Z280:AT280)-SUM($Z293:AT293))","v":36666666.666666664},{"$f":"IF(AU$11=\"\",0,SUM($Z280:AU280)-SUM($Z293:AU293))","v":36333333.333333336},{"$f":"IF(AV$11=\"\",0,SUM($Z280:AV280)-SUM($Z293:AV293))","v":36000000},{"$f":"IF(AW$11=\"\",0,SUM($Z280:AW280)-SUM($Z293:AW293))","v":35666666.666666664},{"$f":"IF(AX$11=\"\",0,SUM($Z280:AX280)-SUM($Z293:AX293))","v":35333333.333333336},{"$f":"IF(AY$11=\"\",0,SUM($Z280:AY280)-SUM($Z293:AY293))","v":45000000},{"$f":"IF(AZ$11=\"\",0,SUM($Z280:AZ280)-SUM($Z293:AZ293))","v":44583333.333333336},{"$f":"IF(BA$11=\"\",0,SUM($Z280:BA280)-SUM($Z293:BA293))","v":44166666.666666664},{"$f":"IF(BB$11=\"\",0,SUM($Z280:BB280)-SUM($Z293:BB293))","v":43750000},{"$f":"IF(BC$11=\"\",0,SUM($Z280:BC280)-SUM($Z293:BC293))","v":43333333.333333328},{"$f":"IF(BD$11=\"\",0,SUM($Z280:BD280)-SUM($Z293:BD293))","v":42916666.666666664},{"$f":"IF(BE$11=\"\",0,SUM($Z280:BE280)-SUM($Z293:BE293))","v":52500000},{"$f":"IF(BF$11=\"\",0,SUM($Z280:BF280)-SUM($Z293:BF293))","v":52000000},{"$f":"IF(BG$11=\"\",0,SUM($Z280:BG280)-SUM($Z293:BG293))","v":51500000},{"$f":"IF(BH$11=\"\",0,SUM($Z280:BH280)-SUM($Z293:BH293))","v":51000000},{"$f":"IF(BI$11=\"\",0,SUM($Z280:BI280)-SUM($Z293:BI293))","v":50500000},{"$f":"IF(BJ$11=\"\",0,SUM($Z280:BJ280)-SUM($Z293:BJ293))","v":50000000},{"$f":"IF(BK$11=\"\",0,SUM($Z280:BK280)-SUM($Z293:BK293))","v":59500000},{"$f":"IF(BL$11=\"\",0,SUM($Z280:BL280)-SUM($Z293:BL293))","v":58916666.666666664},{"$f":"IF(BM$11=\"\",0,SUM($Z280:BM280)-SUM($Z293:BM293))","v":58333333.333333328},{"$f":"IF(BN$11=\"\",0,SUM($Z280:BN280)-SUM($Z293:BN293))","v":57750000},{"$f":"IF(BO$11=\"\",0,SUM($Z280:BO280)-SUM($Z293:BO293))","v":57166666.666666664},{"$f":"IF(BP$11=\"\",0,SUM($Z280:BP280)-SUM($Z293:BP293))","v":56583333.333333328},{"$f":"IF(BQ$11=\"\",0,SUM($Z280:BQ280)-SUM($Z293:BQ293))","v":65999999.999999993},{"$f":"IF(BR$11=\"\",0,SUM($Z280:BR280)-SUM($Z293:BR293))","v":65333333.333333328},{"$f":"IF(BS$11=\"\",0,SUM($Z280:BS280)-SUM($Z293:BS293))","v":64666666.666666664},{"$f":"IF(BT$11=\"\",0,SUM($Z280:BT280)-SUM($Z293:BT293))","v":64000000},{"$f":"IF(BU$11=\"\",0,SUM($Z280:BU280)-SUM($Z293:BU293))","v":63333333.333333328},{"$f":"IF(BV$11=\"\",0,SUM($Z280:BV280)-SUM($Z293:BV293))","v":62666666.666666664},{"$f":"IF(BW$11=\"\",0,SUM($Z280:BW280)-SUM($Z293:BW293))","v":72000000},{"$f":"IF(BX$11=\"\",0,SUM($Z280:BX280)-SUM($Z293:BX293))","v":71250000},{"$f":"IF(BY$11=\"\",0,SUM($Z280:BY280)-SUM($Z293:BY293))","v":70500000},{"$f":"IF(BZ$11=\"\",0,SUM($Z280:BZ280)-SUM($Z293:BZ293))","v":69750000},{"$f":"IF(CA$11=\"\",0,SUM($Z280:CA280)-SUM($Z293:CA293))","v":69000000},{"$f":"IF(CB$11=\"\",0,SUM($Z280:CB280)-SUM($Z293:CB293))","v":68250000},{"$f":"IF(CC$11=\"\",0,SUM($Z280:CC280)-SUM($Z293:CC293))","v":77500000},{"$f":"IF(CD$11=\"\",0,SUM($Z280:CD280)-SUM($Z293:CD293))","v":76666666.666666657},{"$f":"IF(CE$11=\"\",0,SUM($Z280:CE280)-SUM($Z293:CE293))","v":75833333.333333328},{"$f":"IF(CF$11=\"\",0,SUM($Z280:CF280)-SUM($Z293:CF293))","v":75000000},{"$f":"IF(CG$11=\"\",0,SUM($Z280:CG280)-SUM($Z293:CG293))","v":74166666.666666672},{"$f":"IF(CH$11=\"\",0,SUM($Z280:CH280)-SUM($Z293:CH293))","v":73333333.333333343},{"$f":"IF(CI$11=\"\",0,SUM($Z280:CI280)-SUM($Z293:CI293))","v":0}]
[{"$f":"ROW()","v":307},null,null,null,null,null,{"$f":"IF($R307=\"^\",IF(COUNTIF(Lists!$13:$13,H307)=1,0,1),0)","v":0},{"$f":"H297","v":"Внеоборотные активы"},{"$f":"Items!AY25","v":"инфраструктурные объеты типа - 6"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X307-($X281-$X294))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z307:$CJ307,$Z$2:$CJ$2,Periods!$Q$18)","v":73333333.333333343},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z281:AA281)-SUM($Z294:AA294))","v":10000000},{"$f":"IF(AB$11=\"\",0,SUM($Z281:AB281)-SUM($Z294:AB294))","v":9916666.666666666},{"$f":"IF(AC$11=\"\",0,SUM($Z281:AC281)-SUM($Z294:AC294))","v":9833333.333333334},{"$f":"IF(AD$11=\"\",0,SUM($Z281:AD281)-SUM($Z294:AD294))","v":9750000},{"$f":"IF(AE$11=\"\",0,SUM($Z281:AE281)-SUM($Z294:AE294))","v":9666666.666666666},{"$f":"IF(AF$11=\"\",0,SUM($Z281:AF281)-SUM($Z294:AF294))","v":9583333.333333334},{"$f":"IF(AG$11=\"\",0,SUM($Z281:AG281)-SUM($Z294:AG294))","v":19500000},{"$f":"IF(AH$11=\"\",0,SUM($Z281:AH281)-SUM($Z294:AH294))","v":19333333.333333332},{"$f":"IF(AI$11=\"\",0,SUM($Z281:AI281)-SUM($Z294:AI294))","v":19166666.666666668},{"$f":"IF(AJ$11=\"\",0,SUM($Z281:AJ281)-SUM($Z294:AJ294))","v":19000000},{"$f":"IF(AK$11=\"\",0,SUM($Z281:AK281)-SUM($Z294:AK294))","v":18833333.333333332},{"$f":"IF(AL$11=\"\",0,SUM($Z281:AL281)-SUM($Z294:AL294))","v":18666666.666666668},{"$f":"IF(AM$11=\"\",0,SUM($Z281:AM281)-SUM($Z294:AM294))","v":28500000},{"$f":"IF(AN$11=\"\",0,SUM($Z281:AN281)-SUM($Z294:AN294))","v":28250000},{"$f":"IF(AO$11=\"\",0,SUM($Z281:AO281)-SUM($Z294:AO294))","v":28000000},{"$f":"IF(AP$11=\"\",0,SUM($Z281:AP281)-SUM($Z294:AP294))","v":27750000},{"$f":"IF(AQ$11=\"\",0,SUM($Z281:AQ281)-SUM($Z294:AQ294))","v":27500000},{"$f":"IF(AR$11=\"\",0,SUM($Z281:AR281)-SUM($Z294:AR294))","v":27250000},{"$f":"IF(AS$11=\"\",0,SUM($Z281:AS281)-SUM($Z294:AS294))","v":37000000},{"$f":"IF(AT$11=\"\",0,SUM($Z281:AT281)-SUM($Z294:AT294))","v":36666666.666666664},{"$f":"IF(AU$11=\"\",0,SUM($Z281:AU281)-SUM($Z294:AU294))","v":36333333.333333336},{"$f":"IF(AV$11=\"\",0,SUM($Z281:AV281)-SUM($Z294:AV294))","v":36000000},{"$f":"IF(AW$11=\"\",0,SUM($Z281:AW281)-SUM($Z294:AW294))","v":35666666.666666664},{"$f":"IF(AX$11=\"\",0,SUM($Z281:AX281)-SUM($Z294:AX294))","v":35333333.333333336},{"$f":"IF(AY$11=\"\",0,SUM($Z281:AY281)-SUM($Z294:AY294))","v":45000000},{"$f":"IF(AZ$11=\"\",0,SUM($Z281:AZ281)-SUM($Z294:AZ294))","v":44583333.333333336},{"$f":"IF(BA$11=\"\",0,SUM($Z281:BA281)-SUM($Z294:BA294))","v":44166666.666666664},{"$f":"IF(BB$11=\"\",0,SUM($Z281:BB281)-SUM($Z294:BB294))","v":43750000},{"$f":"IF(BC$11=\"\",0,SUM($Z281:BC281)-SUM($Z294:BC294))","v":43333333.333333328},{"$f":"IF(BD$11=\"\",0,SUM($Z281:BD281)-SUM($Z294:BD294))","v":42916666.666666664},{"$f":"IF(BE$11=\"\",0,SUM($Z281:BE281)-SUM($Z294:BE294))","v":52500000},{"$f":"IF(BF$11=\"\",0,SUM($Z281:BF281)-SUM($Z294:BF294))","v":52000000},{"$f":"IF(BG$11=\"\",0,SUM($Z281:BG281)-SUM($Z294:BG294))","v":51500000},{"$f":"IF(BH$11=\"\",0,SUM($Z281:BH281)-SUM($Z294:BH294))","v":51000000},{"$f":"IF(BI$11=\"\",0,SUM($Z281:BI281)-SUM($Z294:BI294))","v":50500000},{"$f":"IF(BJ$11=\"\",0,SUM($Z281:BJ281)-SUM($Z294:BJ294))","v":50000000},{"$f":"IF(BK$11=\"\",0,SUM($Z281:BK281)-SUM($Z294:BK294))","v":59500000},{"$f":"IF(BL$11=\"\",0,SUM($Z281:BL281)-SUM($Z294:BL294))","v":58916666.666666664},{"$f":"IF(BM$11=\"\",0,SUM($Z281:BM281)-SUM($Z294:BM294))","v":58333333.333333328},{"$f":"IF(BN$11=\"\",0,SUM($Z281:BN281)-SUM($Z294:BN294))","v":57750000},{"$f":"IF(BO$11=\"\",0,SUM($Z281:BO281)-SUM($Z294:BO294))","v":57166666.666666664},{"$f":"IF(BP$11=\"\",0,SUM($Z281:BP281)-SUM($Z294:BP294))","v":56583333.333333328},{"$f":"IF(BQ$11=\"\",0,SUM($Z281:BQ281)-SUM($Z294:BQ294))","v":65999999.999999993},{"$f":"IF(BR$11=\"\",0,SUM($Z281:BR281)-SUM($Z294:BR294))","v":65333333.333333328},{"$f":"IF(BS$11=\"\",0,SUM($Z281:BS281)-SUM($Z294:BS294))","v":64666666.666666664},{"$f":"IF(BT$11=\"\",0,SUM($Z281:BT281)-SUM($Z294:BT294))","v":64000000},{"$f":"IF(BU$11=\"\",0,SUM($Z281:BU281)-SUM($Z294:BU294))","v":63333333.333333328},{"$f":"IF(BV$11=\"\",0,SUM($Z281:BV281)-SUM($Z294:BV294))","v":62666666.666666664},{"$f":"IF(BW$11=\"\",0,SUM($Z281:BW281)-SUM($Z294:BW294))","v":72000000},{"$f":"IF(BX$11=\"\",0,SUM($Z281:BX281)-SUM($Z294:BX294))","v":71250000},{"$f":"IF(BY$11=\"\",0,SUM($Z281:BY281)-SUM($Z294:BY294))","v":70500000},{"$f":"IF(BZ$11=\"\",0,SUM($Z281:BZ281)-SUM($Z294:BZ294))","v":69750000},{"$f":"IF(CA$11=\"\",0,SUM($Z281:CA281)-SUM($Z294:CA294))","v":69000000},{"$f":"IF(CB$11=\"\",0,SUM($Z281:CB281)-SUM($Z294:CB294))","v":68250000},{"$f":"IF(CC$11=\"\",0,SUM($Z281:CC281)-SUM($Z294:CC294))","v":77500000},{"$f":"IF(CD$11=\"\",0,SUM($Z281:CD281)-SUM($Z294:CD294))","v":76666666.666666657},{"$f":"IF(CE$11=\"\",0,SUM($Z281:CE281)-SUM($Z294:CE294))","v":75833333.333333328},{"$f":"IF(CF$11=\"\",0,SUM($Z281:CF281)-SUM($Z294:CF294))","v":75000000},{"$f":"IF(CG$11=\"\",0,SUM($Z281:CG281)-SUM($Z294:CG294))","v":74166666.666666672},{"$f":"IF(CH$11=\"\",0,SUM($Z281:CH281)-SUM($Z294:CH294))","v":73333333.333333343},{"$f":"IF(CI$11=\"\",0,SUM($Z281:CI281)-SUM($Z294:CI294))","v":0}]
[{"$f":"ROW()","v":308},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":309}]
[{"$f":"ROW()","v":310},null,null,null,null,null,{"$f":"IF($R310=\"^\",IF(COUNTIF(Lists!$13:$13,H310)=1,0,1),0)","v":0},{"$f":"Lists!$BW$13","v":"Налоги на внеоборотные активы"},null,null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"}]
[{"$f":"ROW()","v":311},null,null,null,null,null,{"$f":"IF($R311=\"^\",IF(COUNTIF(Lists!$13:$13,H311)=1,0,1),0)","v":0},{"$f":"H310","v":"Налоги на внеоборотные активы"},{"$f":"Items!AY16","v":"Приобретение зданий/сооружений"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","налог на имущество организаций","^",{"$f":"IF(G311<>0,1,IF(OR($Q311=\"\",$Q311=0),0,IF($R311=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H311))),$Q311)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AA$60,IF($Q311=Lists!$BW$17,Macro!AA$78,IF($Q311=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AB$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AB$60,IF($Q311=Lists!$BW$17,Macro!AB$78,IF($Q311=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AC$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AC$60,IF($Q311=Lists!$BW$17,Macro!AC$78,IF($Q311=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AD$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AD$60,IF($Q311=Lists!$BW$17,Macro!AD$78,IF($Q311=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AE$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AE$60,IF($Q311=Lists!$BW$17,Macro!AE$78,IF($Q311=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AF$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AF$60,IF($Q311=Lists!$BW$17,Macro!AF$78,IF($Q311=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AG$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AG$60,IF($Q311=Lists!$BW$17,Macro!AG$78,IF($Q311=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AH$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AH$60,IF($Q311=Lists!$BW$17,Macro!AH$78,IF($Q311=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AI$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AI$60,IF($Q311=Lists!$BW$17,Macro!AI$78,IF($Q311=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AJ$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AJ$60,IF($Q311=Lists!$BW$17,Macro!AJ$78,IF($Q311=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AK$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AK$60,IF($Q311=Lists!$BW$17,Macro!AK$78,IF($Q311=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AL$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AL$60,IF($Q311=Lists!$BW$17,Macro!AL$78,IF($Q311=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AM$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AM$60,IF($Q311=Lists!$BW$17,Macro!AM$78,IF($Q311=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AN$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AN$60,IF($Q311=Lists!$BW$17,Macro!AN$78,IF($Q311=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AO$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AO$60,IF($Q311=Lists!$BW$17,Macro!AO$78,IF($Q311=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AP$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AP$60,IF($Q311=Lists!$BW$17,Macro!AP$78,IF($Q311=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AQ$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AQ$60,IF($Q311=Lists!$BW$17,Macro!AQ$78,IF($Q311=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AR$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AR$60,IF($Q311=Lists!$BW$17,Macro!AR$78,IF($Q311=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AS$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AS$60,IF($Q311=Lists!$BW$17,Macro!AS$78,IF($Q311=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AT$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AT$60,IF($Q311=Lists!$BW$17,Macro!AT$78,IF($Q311=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AU$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AU$60,IF($Q311=Lists!$BW$17,Macro!AU$78,IF($Q311=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AV$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AV$60,IF($Q311=Lists!$BW$17,Macro!AV$78,IF($Q311=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AW$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AW$60,IF($Q311=Lists!$BW$17,Macro!AW$78,IF($Q311=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AX$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AX$60,IF($Q311=Lists!$BW$17,Macro!AX$78,IF($Q311=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AY$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AY$60,IF($Q311=Lists!$BW$17,Macro!AY$78,IF($Q311=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AZ$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!AZ$60,IF($Q311=Lists!$BW$17,Macro!AZ$78,IF($Q311=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BA$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BA$60,IF($Q311=Lists!$BW$17,Macro!BA$78,IF($Q311=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BB$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BB$60,IF($Q311=Lists!$BW$17,Macro!BB$78,IF($Q311=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BC$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BC$60,IF($Q311=Lists!$BW$17,Macro!BC$78,IF($Q311=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BD$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BD$60,IF($Q311=Lists!$BW$17,Macro!BD$78,IF($Q311=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BE$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BE$60,IF($Q311=Lists!$BW$17,Macro!BE$78,IF($Q311=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BF$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BF$60,IF($Q311=Lists!$BW$17,Macro!BF$78,IF($Q311=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BG$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BG$60,IF($Q311=Lists!$BW$17,Macro!BG$78,IF($Q311=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BH$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BH$60,IF($Q311=Lists!$BW$17,Macro!BH$78,IF($Q311=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BI$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BI$60,IF($Q311=Lists!$BW$17,Macro!BI$78,IF($Q311=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BJ$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BJ$60,IF($Q311=Lists!$BW$17,Macro!BJ$78,IF($Q311=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BK$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BK$60,IF($Q311=Lists!$BW$17,Macro!BK$78,IF($Q311=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BL$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BL$60,IF($Q311=Lists!$BW$17,Macro!BL$78,IF($Q311=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BM$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BM$60,IF($Q311=Lists!$BW$17,Macro!BM$78,IF($Q311=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BN$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BN$60,IF($Q311=Lists!$BW$17,Macro!BN$78,IF($Q311=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BO$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BO$60,IF($Q311=Lists!$BW$17,Macro!BO$78,IF($Q311=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BP$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BP$60,IF($Q311=Lists!$BW$17,Macro!BP$78,IF($Q311=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BQ$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BQ$60,IF($Q311=Lists!$BW$17,Macro!BQ$78,IF($Q311=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BR$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BR$60,IF($Q311=Lists!$BW$17,Macro!BR$78,IF($Q311=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BS$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BS$60,IF($Q311=Lists!$BW$17,Macro!BS$78,IF($Q311=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BT$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BT$60,IF($Q311=Lists!$BW$17,Macro!BT$78,IF($Q311=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BU$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BU$60,IF($Q311=Lists!$BW$17,Macro!BU$78,IF($Q311=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BV$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BV$60,IF($Q311=Lists!$BW$17,Macro!BV$78,IF($Q311=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BW$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BW$60,IF($Q311=Lists!$BW$17,Macro!BW$78,IF($Q311=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BX$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BX$60,IF($Q311=Lists!$BW$17,Macro!BX$78,IF($Q311=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BY$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BY$60,IF($Q311=Lists!$BW$17,Macro!BY$78,IF($Q311=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BZ$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!BZ$60,IF($Q311=Lists!$BW$17,Macro!BZ$78,IF($Q311=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CA$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!CA$60,IF($Q311=Lists!$BW$17,Macro!CA$78,IF($Q311=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CB$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!CB$60,IF($Q311=Lists!$BW$17,Macro!CB$78,IF($Q311=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CC$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!CC$60,IF($Q311=Lists!$BW$17,Macro!CC$78,IF($Q311=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CD$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!CD$60,IF($Q311=Lists!$BW$17,Macro!CD$78,IF($Q311=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CE$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!CE$60,IF($Q311=Lists!$BW$17,Macro!CE$78,IF($Q311=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CF$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!CF$60,IF($Q311=Lists!$BW$17,Macro!CF$78,IF($Q311=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CG$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!CG$60,IF($Q311=Lists!$BW$17,Macro!CG$78,IF($Q311=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CH$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!CH$60,IF($Q311=Lists!$BW$17,Macro!CH$78,IF($Q311=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CI$11=\"\",0,IF($Q311=Lists!$BW$16,Macro!CI$60,IF($Q311=Lists!$BW$17,Macro!CI$78,IF($Q311=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":312},null,null,null,null,null,{"$f":"IF($R312=\"^\",IF(COUNTIF(Lists!$13:$13,H312)=1,0,1),0)","v":0},{"$f":"H310","v":"Налоги на внеоборотные активы"},{"$f":"Items!AY17","v":"Строительство зданий/сооружений"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","налог на имущество организаций","^",{"$f":"IF(G312<>0,1,IF(OR($Q312=\"\",$Q312=0),0,IF($R312=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H312))),$Q312)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AA$60,IF($Q312=Lists!$BW$17,Macro!AA$78,IF($Q312=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AB$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AB$60,IF($Q312=Lists!$BW$17,Macro!AB$78,IF($Q312=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AC$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AC$60,IF($Q312=Lists!$BW$17,Macro!AC$78,IF($Q312=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AD$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AD$60,IF($Q312=Lists!$BW$17,Macro!AD$78,IF($Q312=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AE$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AE$60,IF($Q312=Lists!$BW$17,Macro!AE$78,IF($Q312=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AF$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AF$60,IF($Q312=Lists!$BW$17,Macro!AF$78,IF($Q312=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AG$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AG$60,IF($Q312=Lists!$BW$17,Macro!AG$78,IF($Q312=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AH$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AH$60,IF($Q312=Lists!$BW$17,Macro!AH$78,IF($Q312=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AI$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AI$60,IF($Q312=Lists!$BW$17,Macro!AI$78,IF($Q312=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AJ$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AJ$60,IF($Q312=Lists!$BW$17,Macro!AJ$78,IF($Q312=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AK$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AK$60,IF($Q312=Lists!$BW$17,Macro!AK$78,IF($Q312=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AL$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AL$60,IF($Q312=Lists!$BW$17,Macro!AL$78,IF($Q312=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AM$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AM$60,IF($Q312=Lists!$BW$17,Macro!AM$78,IF($Q312=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AN$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AN$60,IF($Q312=Lists!$BW$17,Macro!AN$78,IF($Q312=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AO$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AO$60,IF($Q312=Lists!$BW$17,Macro!AO$78,IF($Q312=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AP$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AP$60,IF($Q312=Lists!$BW$17,Macro!AP$78,IF($Q312=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AQ$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AQ$60,IF($Q312=Lists!$BW$17,Macro!AQ$78,IF($Q312=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AR$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AR$60,IF($Q312=Lists!$BW$17,Macro!AR$78,IF($Q312=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AS$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AS$60,IF($Q312=Lists!$BW$17,Macro!AS$78,IF($Q312=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AT$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AT$60,IF($Q312=Lists!$BW$17,Macro!AT$78,IF($Q312=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AU$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AU$60,IF($Q312=Lists!$BW$17,Macro!AU$78,IF($Q312=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AV$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AV$60,IF($Q312=Lists!$BW$17,Macro!AV$78,IF($Q312=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AW$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AW$60,IF($Q312=Lists!$BW$17,Macro!AW$78,IF($Q312=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AX$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AX$60,IF($Q312=Lists!$BW$17,Macro!AX$78,IF($Q312=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AY$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AY$60,IF($Q312=Lists!$BW$17,Macro!AY$78,IF($Q312=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AZ$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!AZ$60,IF($Q312=Lists!$BW$17,Macro!AZ$78,IF($Q312=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BA$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BA$60,IF($Q312=Lists!$BW$17,Macro!BA$78,IF($Q312=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BB$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BB$60,IF($Q312=Lists!$BW$17,Macro!BB$78,IF($Q312=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BC$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BC$60,IF($Q312=Lists!$BW$17,Macro!BC$78,IF($Q312=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BD$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BD$60,IF($Q312=Lists!$BW$17,Macro!BD$78,IF($Q312=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BE$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BE$60,IF($Q312=Lists!$BW$17,Macro!BE$78,IF($Q312=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BF$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BF$60,IF($Q312=Lists!$BW$17,Macro!BF$78,IF($Q312=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BG$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BG$60,IF($Q312=Lists!$BW$17,Macro!BG$78,IF($Q312=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BH$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BH$60,IF($Q312=Lists!$BW$17,Macro!BH$78,IF($Q312=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BI$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BI$60,IF($Q312=Lists!$BW$17,Macro!BI$78,IF($Q312=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BJ$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BJ$60,IF($Q312=Lists!$BW$17,Macro!BJ$78,IF($Q312=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BK$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BK$60,IF($Q312=Lists!$BW$17,Macro!BK$78,IF($Q312=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BL$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BL$60,IF($Q312=Lists!$BW$17,Macro!BL$78,IF($Q312=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BM$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BM$60,IF($Q312=Lists!$BW$17,Macro!BM$78,IF($Q312=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BN$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BN$60,IF($Q312=Lists!$BW$17,Macro!BN$78,IF($Q312=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BO$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BO$60,IF($Q312=Lists!$BW$17,Macro!BO$78,IF($Q312=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BP$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BP$60,IF($Q312=Lists!$BW$17,Macro!BP$78,IF($Q312=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BQ$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BQ$60,IF($Q312=Lists!$BW$17,Macro!BQ$78,IF($Q312=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BR$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BR$60,IF($Q312=Lists!$BW$17,Macro!BR$78,IF($Q312=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BS$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BS$60,IF($Q312=Lists!$BW$17,Macro!BS$78,IF($Q312=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BT$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BT$60,IF($Q312=Lists!$BW$17,Macro!BT$78,IF($Q312=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BU$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BU$60,IF($Q312=Lists!$BW$17,Macro!BU$78,IF($Q312=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BV$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BV$60,IF($Q312=Lists!$BW$17,Macro!BV$78,IF($Q312=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BW$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BW$60,IF($Q312=Lists!$BW$17,Macro!BW$78,IF($Q312=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BX$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BX$60,IF($Q312=Lists!$BW$17,Macro!BX$78,IF($Q312=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BY$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BY$60,IF($Q312=Lists!$BW$17,Macro!BY$78,IF($Q312=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BZ$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!BZ$60,IF($Q312=Lists!$BW$17,Macro!BZ$78,IF($Q312=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CA$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!CA$60,IF($Q312=Lists!$BW$17,Macro!CA$78,IF($Q312=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CB$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!CB$60,IF($Q312=Lists!$BW$17,Macro!CB$78,IF($Q312=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CC$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!CC$60,IF($Q312=Lists!$BW$17,Macro!CC$78,IF($Q312=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CD$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!CD$60,IF($Q312=Lists!$BW$17,Macro!CD$78,IF($Q312=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CE$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!CE$60,IF($Q312=Lists!$BW$17,Macro!CE$78,IF($Q312=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CF$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!CF$60,IF($Q312=Lists!$BW$17,Macro!CF$78,IF($Q312=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CG$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!CG$60,IF($Q312=Lists!$BW$17,Macro!CG$78,IF($Q312=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CH$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!CH$60,IF($Q312=Lists!$BW$17,Macro!CH$78,IF($Q312=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CI$11=\"\",0,IF($Q312=Lists!$BW$16,Macro!CI$60,IF($Q312=Lists!$BW$17,Macro!CI$78,IF($Q312=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":313},null,null,null,null,null,{"$f":"IF($R313=\"^\",IF(COUNTIF(Lists!$13:$13,H313)=1,0,1),0)","v":0},{"$f":"H310","v":"Налоги на внеоборотные активы"},{"$f":"Items!AY18","v":"Ремонтные работы"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","налог на имущество организаций","^",{"$f":"IF(G313<>0,1,IF(OR($Q313=\"\",$Q313=0),0,IF($R313=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H313))),$Q313)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AA$60,IF($Q313=Lists!$BW$17,Macro!AA$78,IF($Q313=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AB$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AB$60,IF($Q313=Lists!$BW$17,Macro!AB$78,IF($Q313=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AC$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AC$60,IF($Q313=Lists!$BW$17,Macro!AC$78,IF($Q313=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AD$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AD$60,IF($Q313=Lists!$BW$17,Macro!AD$78,IF($Q313=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AE$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AE$60,IF($Q313=Lists!$BW$17,Macro!AE$78,IF($Q313=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AF$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AF$60,IF($Q313=Lists!$BW$17,Macro!AF$78,IF($Q313=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AG$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AG$60,IF($Q313=Lists!$BW$17,Macro!AG$78,IF($Q313=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AH$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AH$60,IF($Q313=Lists!$BW$17,Macro!AH$78,IF($Q313=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AI$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AI$60,IF($Q313=Lists!$BW$17,Macro!AI$78,IF($Q313=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AJ$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AJ$60,IF($Q313=Lists!$BW$17,Macro!AJ$78,IF($Q313=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AK$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AK$60,IF($Q313=Lists!$BW$17,Macro!AK$78,IF($Q313=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AL$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AL$60,IF($Q313=Lists!$BW$17,Macro!AL$78,IF($Q313=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AM$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AM$60,IF($Q313=Lists!$BW$17,Macro!AM$78,IF($Q313=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AN$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AN$60,IF($Q313=Lists!$BW$17,Macro!AN$78,IF($Q313=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AO$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AO$60,IF($Q313=Lists!$BW$17,Macro!AO$78,IF($Q313=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AP$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AP$60,IF($Q313=Lists!$BW$17,Macro!AP$78,IF($Q313=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AQ$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AQ$60,IF($Q313=Lists!$BW$17,Macro!AQ$78,IF($Q313=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AR$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AR$60,IF($Q313=Lists!$BW$17,Macro!AR$78,IF($Q313=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AS$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AS$60,IF($Q313=Lists!$BW$17,Macro!AS$78,IF($Q313=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AT$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AT$60,IF($Q313=Lists!$BW$17,Macro!AT$78,IF($Q313=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AU$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AU$60,IF($Q313=Lists!$BW$17,Macro!AU$78,IF($Q313=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AV$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AV$60,IF($Q313=Lists!$BW$17,Macro!AV$78,IF($Q313=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AW$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AW$60,IF($Q313=Lists!$BW$17,Macro!AW$78,IF($Q313=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AX$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AX$60,IF($Q313=Lists!$BW$17,Macro!AX$78,IF($Q313=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AY$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AY$60,IF($Q313=Lists!$BW$17,Macro!AY$78,IF($Q313=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AZ$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!AZ$60,IF($Q313=Lists!$BW$17,Macro!AZ$78,IF($Q313=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BA$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BA$60,IF($Q313=Lists!$BW$17,Macro!BA$78,IF($Q313=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BB$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BB$60,IF($Q313=Lists!$BW$17,Macro!BB$78,IF($Q313=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BC$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BC$60,IF($Q313=Lists!$BW$17,Macro!BC$78,IF($Q313=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BD$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BD$60,IF($Q313=Lists!$BW$17,Macro!BD$78,IF($Q313=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BE$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BE$60,IF($Q313=Lists!$BW$17,Macro!BE$78,IF($Q313=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BF$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BF$60,IF($Q313=Lists!$BW$17,Macro!BF$78,IF($Q313=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BG$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BG$60,IF($Q313=Lists!$BW$17,Macro!BG$78,IF($Q313=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BH$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BH$60,IF($Q313=Lists!$BW$17,Macro!BH$78,IF($Q313=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BI$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BI$60,IF($Q313=Lists!$BW$17,Macro!BI$78,IF($Q313=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BJ$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BJ$60,IF($Q313=Lists!$BW$17,Macro!BJ$78,IF($Q313=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BK$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BK$60,IF($Q313=Lists!$BW$17,Macro!BK$78,IF($Q313=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BL$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BL$60,IF($Q313=Lists!$BW$17,Macro!BL$78,IF($Q313=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BM$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BM$60,IF($Q313=Lists!$BW$17,Macro!BM$78,IF($Q313=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BN$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BN$60,IF($Q313=Lists!$BW$17,Macro!BN$78,IF($Q313=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BO$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BO$60,IF($Q313=Lists!$BW$17,Macro!BO$78,IF($Q313=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BP$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BP$60,IF($Q313=Lists!$BW$17,Macro!BP$78,IF($Q313=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BQ$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BQ$60,IF($Q313=Lists!$BW$17,Macro!BQ$78,IF($Q313=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BR$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BR$60,IF($Q313=Lists!$BW$17,Macro!BR$78,IF($Q313=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BS$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BS$60,IF($Q313=Lists!$BW$17,Macro!BS$78,IF($Q313=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BT$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BT$60,IF($Q313=Lists!$BW$17,Macro!BT$78,IF($Q313=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BU$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BU$60,IF($Q313=Lists!$BW$17,Macro!BU$78,IF($Q313=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BV$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BV$60,IF($Q313=Lists!$BW$17,Macro!BV$78,IF($Q313=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BW$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BW$60,IF($Q313=Lists!$BW$17,Macro!BW$78,IF($Q313=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BX$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BX$60,IF($Q313=Lists!$BW$17,Macro!BX$78,IF($Q313=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BY$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BY$60,IF($Q313=Lists!$BW$17,Macro!BY$78,IF($Q313=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BZ$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!BZ$60,IF($Q313=Lists!$BW$17,Macro!BZ$78,IF($Q313=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CA$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!CA$60,IF($Q313=Lists!$BW$17,Macro!CA$78,IF($Q313=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CB$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!CB$60,IF($Q313=Lists!$BW$17,Macro!CB$78,IF($Q313=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CC$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!CC$60,IF($Q313=Lists!$BW$17,Macro!CC$78,IF($Q313=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CD$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!CD$60,IF($Q313=Lists!$BW$17,Macro!CD$78,IF($Q313=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CE$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!CE$60,IF($Q313=Lists!$BW$17,Macro!CE$78,IF($Q313=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CF$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!CF$60,IF($Q313=Lists!$BW$17,Macro!CF$78,IF($Q313=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CG$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!CG$60,IF($Q313=Lists!$BW$17,Macro!CG$78,IF($Q313=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CH$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!CH$60,IF($Q313=Lists!$BW$17,Macro!CH$78,IF($Q313=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CI$11=\"\",0,IF($Q313=Lists!$BW$16,Macro!CI$60,IF($Q313=Lists!$BW$17,Macro!CI$78,IF($Q313=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":314},null,null,null,null,null,{"$f":"IF($R314=\"^\",IF(COUNTIF(Lists!$13:$13,H314)=1,0,1),0)","v":0},{"$f":"H310","v":"Налоги на внеоборотные активы"},{"$f":"Items!AY19","v":"Оборудование"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","налог на имущество организаций","^",{"$f":"IF(G314<>0,1,IF(OR($Q314=\"\",$Q314=0),0,IF($R314=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H314))),$Q314)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AA$60,IF($Q314=Lists!$BW$17,Macro!AA$78,IF($Q314=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AB$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AB$60,IF($Q314=Lists!$BW$17,Macro!AB$78,IF($Q314=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AC$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AC$60,IF($Q314=Lists!$BW$17,Macro!AC$78,IF($Q314=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AD$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AD$60,IF($Q314=Lists!$BW$17,Macro!AD$78,IF($Q314=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AE$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AE$60,IF($Q314=Lists!$BW$17,Macro!AE$78,IF($Q314=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AF$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AF$60,IF($Q314=Lists!$BW$17,Macro!AF$78,IF($Q314=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AG$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AG$60,IF($Q314=Lists!$BW$17,Macro!AG$78,IF($Q314=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AH$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AH$60,IF($Q314=Lists!$BW$17,Macro!AH$78,IF($Q314=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AI$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AI$60,IF($Q314=Lists!$BW$17,Macro!AI$78,IF($Q314=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AJ$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AJ$60,IF($Q314=Lists!$BW$17,Macro!AJ$78,IF($Q314=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AK$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AK$60,IF($Q314=Lists!$BW$17,Macro!AK$78,IF($Q314=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AL$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AL$60,IF($Q314=Lists!$BW$17,Macro!AL$78,IF($Q314=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AM$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AM$60,IF($Q314=Lists!$BW$17,Macro!AM$78,IF($Q314=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AN$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AN$60,IF($Q314=Lists!$BW$17,Macro!AN$78,IF($Q314=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AO$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AO$60,IF($Q314=Lists!$BW$17,Macro!AO$78,IF($Q314=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AP$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AP$60,IF($Q314=Lists!$BW$17,Macro!AP$78,IF($Q314=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AQ$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AQ$60,IF($Q314=Lists!$BW$17,Macro!AQ$78,IF($Q314=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AR$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AR$60,IF($Q314=Lists!$BW$17,Macro!AR$78,IF($Q314=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AS$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AS$60,IF($Q314=Lists!$BW$17,Macro!AS$78,IF($Q314=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AT$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AT$60,IF($Q314=Lists!$BW$17,Macro!AT$78,IF($Q314=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AU$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AU$60,IF($Q314=Lists!$BW$17,Macro!AU$78,IF($Q314=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AV$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AV$60,IF($Q314=Lists!$BW$17,Macro!AV$78,IF($Q314=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AW$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AW$60,IF($Q314=Lists!$BW$17,Macro!AW$78,IF($Q314=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AX$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AX$60,IF($Q314=Lists!$BW$17,Macro!AX$78,IF($Q314=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AY$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AY$60,IF($Q314=Lists!$BW$17,Macro!AY$78,IF($Q314=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AZ$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!AZ$60,IF($Q314=Lists!$BW$17,Macro!AZ$78,IF($Q314=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BA$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BA$60,IF($Q314=Lists!$BW$17,Macro!BA$78,IF($Q314=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BB$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BB$60,IF($Q314=Lists!$BW$17,Macro!BB$78,IF($Q314=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BC$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BC$60,IF($Q314=Lists!$BW$17,Macro!BC$78,IF($Q314=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BD$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BD$60,IF($Q314=Lists!$BW$17,Macro!BD$78,IF($Q314=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BE$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BE$60,IF($Q314=Lists!$BW$17,Macro!BE$78,IF($Q314=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BF$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BF$60,IF($Q314=Lists!$BW$17,Macro!BF$78,IF($Q314=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BG$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BG$60,IF($Q314=Lists!$BW$17,Macro!BG$78,IF($Q314=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BH$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BH$60,IF($Q314=Lists!$BW$17,Macro!BH$78,IF($Q314=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BI$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BI$60,IF($Q314=Lists!$BW$17,Macro!BI$78,IF($Q314=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BJ$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BJ$60,IF($Q314=Lists!$BW$17,Macro!BJ$78,IF($Q314=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BK$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BK$60,IF($Q314=Lists!$BW$17,Macro!BK$78,IF($Q314=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BL$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BL$60,IF($Q314=Lists!$BW$17,Macro!BL$78,IF($Q314=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BM$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BM$60,IF($Q314=Lists!$BW$17,Macro!BM$78,IF($Q314=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BN$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BN$60,IF($Q314=Lists!$BW$17,Macro!BN$78,IF($Q314=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BO$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BO$60,IF($Q314=Lists!$BW$17,Macro!BO$78,IF($Q314=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BP$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BP$60,IF($Q314=Lists!$BW$17,Macro!BP$78,IF($Q314=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BQ$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BQ$60,IF($Q314=Lists!$BW$17,Macro!BQ$78,IF($Q314=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BR$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BR$60,IF($Q314=Lists!$BW$17,Macro!BR$78,IF($Q314=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BS$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BS$60,IF($Q314=Lists!$BW$17,Macro!BS$78,IF($Q314=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BT$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BT$60,IF($Q314=Lists!$BW$17,Macro!BT$78,IF($Q314=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BU$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BU$60,IF($Q314=Lists!$BW$17,Macro!BU$78,IF($Q314=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BV$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BV$60,IF($Q314=Lists!$BW$17,Macro!BV$78,IF($Q314=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BW$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BW$60,IF($Q314=Lists!$BW$17,Macro!BW$78,IF($Q314=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BX$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BX$60,IF($Q314=Lists!$BW$17,Macro!BX$78,IF($Q314=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BY$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BY$60,IF($Q314=Lists!$BW$17,Macro!BY$78,IF($Q314=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BZ$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!BZ$60,IF($Q314=Lists!$BW$17,Macro!BZ$78,IF($Q314=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CA$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!CA$60,IF($Q314=Lists!$BW$17,Macro!CA$78,IF($Q314=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CB$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!CB$60,IF($Q314=Lists!$BW$17,Macro!CB$78,IF($Q314=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CC$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!CC$60,IF($Q314=Lists!$BW$17,Macro!CC$78,IF($Q314=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CD$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!CD$60,IF($Q314=Lists!$BW$17,Macro!CD$78,IF($Q314=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CE$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!CE$60,IF($Q314=Lists!$BW$17,Macro!CE$78,IF($Q314=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CF$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!CF$60,IF($Q314=Lists!$BW$17,Macro!CF$78,IF($Q314=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CG$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!CG$60,IF($Q314=Lists!$BW$17,Macro!CG$78,IF($Q314=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CH$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!CH$60,IF($Q314=Lists!$BW$17,Macro!CH$78,IF($Q314=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CI$11=\"\",0,IF($Q314=Lists!$BW$16,Macro!CI$60,IF($Q314=Lists!$BW$17,Macro!CI$78,IF($Q314=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":315},null,null,null,null,null,{"$f":"IF($R315=\"^\",IF(COUNTIF(Lists!$13:$13,H315)=1,0,1),0)","v":0},{"$f":"H310","v":"Налоги на внеоборотные активы"},{"$f":"Items!AY20","v":"инфраструктурные объеты типа - 1"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","налог на имущество организаций","^",{"$f":"IF(G315<>0,1,IF(OR($Q315=\"\",$Q315=0),0,IF($R315=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H315))),$Q315)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AA$60,IF($Q315=Lists!$BW$17,Macro!AA$78,IF($Q315=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AB$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AB$60,IF($Q315=Lists!$BW$17,Macro!AB$78,IF($Q315=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AC$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AC$60,IF($Q315=Lists!$BW$17,Macro!AC$78,IF($Q315=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AD$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AD$60,IF($Q315=Lists!$BW$17,Macro!AD$78,IF($Q315=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AE$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AE$60,IF($Q315=Lists!$BW$17,Macro!AE$78,IF($Q315=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AF$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AF$60,IF($Q315=Lists!$BW$17,Macro!AF$78,IF($Q315=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AG$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AG$60,IF($Q315=Lists!$BW$17,Macro!AG$78,IF($Q315=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AH$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AH$60,IF($Q315=Lists!$BW$17,Macro!AH$78,IF($Q315=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AI$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AI$60,IF($Q315=Lists!$BW$17,Macro!AI$78,IF($Q315=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AJ$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AJ$60,IF($Q315=Lists!$BW$17,Macro!AJ$78,IF($Q315=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AK$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AK$60,IF($Q315=Lists!$BW$17,Macro!AK$78,IF($Q315=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AL$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AL$60,IF($Q315=Lists!$BW$17,Macro!AL$78,IF($Q315=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AM$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AM$60,IF($Q315=Lists!$BW$17,Macro!AM$78,IF($Q315=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AN$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AN$60,IF($Q315=Lists!$BW$17,Macro!AN$78,IF($Q315=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AO$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AO$60,IF($Q315=Lists!$BW$17,Macro!AO$78,IF($Q315=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AP$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AP$60,IF($Q315=Lists!$BW$17,Macro!AP$78,IF($Q315=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AQ$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AQ$60,IF($Q315=Lists!$BW$17,Macro!AQ$78,IF($Q315=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AR$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AR$60,IF($Q315=Lists!$BW$17,Macro!AR$78,IF($Q315=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AS$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AS$60,IF($Q315=Lists!$BW$17,Macro!AS$78,IF($Q315=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AT$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AT$60,IF($Q315=Lists!$BW$17,Macro!AT$78,IF($Q315=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AU$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AU$60,IF($Q315=Lists!$BW$17,Macro!AU$78,IF($Q315=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AV$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AV$60,IF($Q315=Lists!$BW$17,Macro!AV$78,IF($Q315=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AW$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AW$60,IF($Q315=Lists!$BW$17,Macro!AW$78,IF($Q315=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AX$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AX$60,IF($Q315=Lists!$BW$17,Macro!AX$78,IF($Q315=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AY$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AY$60,IF($Q315=Lists!$BW$17,Macro!AY$78,IF($Q315=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AZ$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!AZ$60,IF($Q315=Lists!$BW$17,Macro!AZ$78,IF($Q315=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BA$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BA$60,IF($Q315=Lists!$BW$17,Macro!BA$78,IF($Q315=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BB$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BB$60,IF($Q315=Lists!$BW$17,Macro!BB$78,IF($Q315=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BC$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BC$60,IF($Q315=Lists!$BW$17,Macro!BC$78,IF($Q315=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BD$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BD$60,IF($Q315=Lists!$BW$17,Macro!BD$78,IF($Q315=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BE$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BE$60,IF($Q315=Lists!$BW$17,Macro!BE$78,IF($Q315=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BF$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BF$60,IF($Q315=Lists!$BW$17,Macro!BF$78,IF($Q315=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BG$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BG$60,IF($Q315=Lists!$BW$17,Macro!BG$78,IF($Q315=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BH$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BH$60,IF($Q315=Lists!$BW$17,Macro!BH$78,IF($Q315=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BI$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BI$60,IF($Q315=Lists!$BW$17,Macro!BI$78,IF($Q315=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BJ$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BJ$60,IF($Q315=Lists!$BW$17,Macro!BJ$78,IF($Q315=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BK$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BK$60,IF($Q315=Lists!$BW$17,Macro!BK$78,IF($Q315=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BL$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BL$60,IF($Q315=Lists!$BW$17,Macro!BL$78,IF($Q315=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BM$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BM$60,IF($Q315=Lists!$BW$17,Macro!BM$78,IF($Q315=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BN$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BN$60,IF($Q315=Lists!$BW$17,Macro!BN$78,IF($Q315=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BO$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BO$60,IF($Q315=Lists!$BW$17,Macro!BO$78,IF($Q315=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BP$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BP$60,IF($Q315=Lists!$BW$17,Macro!BP$78,IF($Q315=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BQ$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BQ$60,IF($Q315=Lists!$BW$17,Macro!BQ$78,IF($Q315=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BR$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BR$60,IF($Q315=Lists!$BW$17,Macro!BR$78,IF($Q315=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BS$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BS$60,IF($Q315=Lists!$BW$17,Macro!BS$78,IF($Q315=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BT$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BT$60,IF($Q315=Lists!$BW$17,Macro!BT$78,IF($Q315=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BU$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BU$60,IF($Q315=Lists!$BW$17,Macro!BU$78,IF($Q315=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BV$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BV$60,IF($Q315=Lists!$BW$17,Macro!BV$78,IF($Q315=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BW$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BW$60,IF($Q315=Lists!$BW$17,Macro!BW$78,IF($Q315=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BX$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BX$60,IF($Q315=Lists!$BW$17,Macro!BX$78,IF($Q315=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BY$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BY$60,IF($Q315=Lists!$BW$17,Macro!BY$78,IF($Q315=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BZ$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!BZ$60,IF($Q315=Lists!$BW$17,Macro!BZ$78,IF($Q315=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CA$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!CA$60,IF($Q315=Lists!$BW$17,Macro!CA$78,IF($Q315=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CB$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!CB$60,IF($Q315=Lists!$BW$17,Macro!CB$78,IF($Q315=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CC$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!CC$60,IF($Q315=Lists!$BW$17,Macro!CC$78,IF($Q315=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CD$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!CD$60,IF($Q315=Lists!$BW$17,Macro!CD$78,IF($Q315=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CE$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!CE$60,IF($Q315=Lists!$BW$17,Macro!CE$78,IF($Q315=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CF$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!CF$60,IF($Q315=Lists!$BW$17,Macro!CF$78,IF($Q315=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CG$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!CG$60,IF($Q315=Lists!$BW$17,Macro!CG$78,IF($Q315=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CH$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!CH$60,IF($Q315=Lists!$BW$17,Macro!CH$78,IF($Q315=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CI$11=\"\",0,IF($Q315=Lists!$BW$16,Macro!CI$60,IF($Q315=Lists!$BW$17,Macro!CI$78,IF($Q315=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":316},null,null,null,null,null,{"$f":"IF($R316=\"^\",IF(COUNTIF(Lists!$13:$13,H316)=1,0,1),0)","v":0},{"$f":"H310","v":"Налоги на внеоборотные активы"},{"$f":"Items!AY21","v":"инфраструктурные объеты типа - 2"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","налог на имущество организаций","^",{"$f":"IF(G316<>0,1,IF(OR($Q316=\"\",$Q316=0),0,IF($R316=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H316))),$Q316)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AA$60,IF($Q316=Lists!$BW$17,Macro!AA$78,IF($Q316=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AB$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AB$60,IF($Q316=Lists!$BW$17,Macro!AB$78,IF($Q316=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AC$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AC$60,IF($Q316=Lists!$BW$17,Macro!AC$78,IF($Q316=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AD$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AD$60,IF($Q316=Lists!$BW$17,Macro!AD$78,IF($Q316=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AE$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AE$60,IF($Q316=Lists!$BW$17,Macro!AE$78,IF($Q316=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AF$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AF$60,IF($Q316=Lists!$BW$17,Macro!AF$78,IF($Q316=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AG$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AG$60,IF($Q316=Lists!$BW$17,Macro!AG$78,IF($Q316=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AH$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AH$60,IF($Q316=Lists!$BW$17,Macro!AH$78,IF($Q316=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AI$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AI$60,IF($Q316=Lists!$BW$17,Macro!AI$78,IF($Q316=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AJ$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AJ$60,IF($Q316=Lists!$BW$17,Macro!AJ$78,IF($Q316=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AK$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AK$60,IF($Q316=Lists!$BW$17,Macro!AK$78,IF($Q316=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AL$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AL$60,IF($Q316=Lists!$BW$17,Macro!AL$78,IF($Q316=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AM$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AM$60,IF($Q316=Lists!$BW$17,Macro!AM$78,IF($Q316=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AN$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AN$60,IF($Q316=Lists!$BW$17,Macro!AN$78,IF($Q316=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AO$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AO$60,IF($Q316=Lists!$BW$17,Macro!AO$78,IF($Q316=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AP$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AP$60,IF($Q316=Lists!$BW$17,Macro!AP$78,IF($Q316=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AQ$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AQ$60,IF($Q316=Lists!$BW$17,Macro!AQ$78,IF($Q316=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AR$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AR$60,IF($Q316=Lists!$BW$17,Macro!AR$78,IF($Q316=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AS$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AS$60,IF($Q316=Lists!$BW$17,Macro!AS$78,IF($Q316=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AT$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AT$60,IF($Q316=Lists!$BW$17,Macro!AT$78,IF($Q316=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AU$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AU$60,IF($Q316=Lists!$BW$17,Macro!AU$78,IF($Q316=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AV$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AV$60,IF($Q316=Lists!$BW$17,Macro!AV$78,IF($Q316=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AW$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AW$60,IF($Q316=Lists!$BW$17,Macro!AW$78,IF($Q316=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AX$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AX$60,IF($Q316=Lists!$BW$17,Macro!AX$78,IF($Q316=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AY$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AY$60,IF($Q316=Lists!$BW$17,Macro!AY$78,IF($Q316=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AZ$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!AZ$60,IF($Q316=Lists!$BW$17,Macro!AZ$78,IF($Q316=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BA$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BA$60,IF($Q316=Lists!$BW$17,Macro!BA$78,IF($Q316=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BB$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BB$60,IF($Q316=Lists!$BW$17,Macro!BB$78,IF($Q316=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BC$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BC$60,IF($Q316=Lists!$BW$17,Macro!BC$78,IF($Q316=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BD$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BD$60,IF($Q316=Lists!$BW$17,Macro!BD$78,IF($Q316=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BE$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BE$60,IF($Q316=Lists!$BW$17,Macro!BE$78,IF($Q316=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BF$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BF$60,IF($Q316=Lists!$BW$17,Macro!BF$78,IF($Q316=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BG$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BG$60,IF($Q316=Lists!$BW$17,Macro!BG$78,IF($Q316=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BH$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BH$60,IF($Q316=Lists!$BW$17,Macro!BH$78,IF($Q316=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BI$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BI$60,IF($Q316=Lists!$BW$17,Macro!BI$78,IF($Q316=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BJ$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BJ$60,IF($Q316=Lists!$BW$17,Macro!BJ$78,IF($Q316=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BK$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BK$60,IF($Q316=Lists!$BW$17,Macro!BK$78,IF($Q316=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BL$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BL$60,IF($Q316=Lists!$BW$17,Macro!BL$78,IF($Q316=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BM$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BM$60,IF($Q316=Lists!$BW$17,Macro!BM$78,IF($Q316=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BN$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BN$60,IF($Q316=Lists!$BW$17,Macro!BN$78,IF($Q316=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BO$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BO$60,IF($Q316=Lists!$BW$17,Macro!BO$78,IF($Q316=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BP$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BP$60,IF($Q316=Lists!$BW$17,Macro!BP$78,IF($Q316=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BQ$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BQ$60,IF($Q316=Lists!$BW$17,Macro!BQ$78,IF($Q316=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BR$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BR$60,IF($Q316=Lists!$BW$17,Macro!BR$78,IF($Q316=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BS$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BS$60,IF($Q316=Lists!$BW$17,Macro!BS$78,IF($Q316=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BT$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BT$60,IF($Q316=Lists!$BW$17,Macro!BT$78,IF($Q316=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BU$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BU$60,IF($Q316=Lists!$BW$17,Macro!BU$78,IF($Q316=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BV$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BV$60,IF($Q316=Lists!$BW$17,Macro!BV$78,IF($Q316=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BW$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BW$60,IF($Q316=Lists!$BW$17,Macro!BW$78,IF($Q316=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BX$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BX$60,IF($Q316=Lists!$BW$17,Macro!BX$78,IF($Q316=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BY$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BY$60,IF($Q316=Lists!$BW$17,Macro!BY$78,IF($Q316=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BZ$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!BZ$60,IF($Q316=Lists!$BW$17,Macro!BZ$78,IF($Q316=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CA$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!CA$60,IF($Q316=Lists!$BW$17,Macro!CA$78,IF($Q316=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CB$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!CB$60,IF($Q316=Lists!$BW$17,Macro!CB$78,IF($Q316=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CC$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!CC$60,IF($Q316=Lists!$BW$17,Macro!CC$78,IF($Q316=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CD$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!CD$60,IF($Q316=Lists!$BW$17,Macro!CD$78,IF($Q316=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CE$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!CE$60,IF($Q316=Lists!$BW$17,Macro!CE$78,IF($Q316=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CF$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!CF$60,IF($Q316=Lists!$BW$17,Macro!CF$78,IF($Q316=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CG$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!CG$60,IF($Q316=Lists!$BW$17,Macro!CG$78,IF($Q316=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CH$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!CH$60,IF($Q316=Lists!$BW$17,Macro!CH$78,IF($Q316=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CI$11=\"\",0,IF($Q316=Lists!$BW$16,Macro!CI$60,IF($Q316=Lists!$BW$17,Macro!CI$78,IF($Q316=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":317},null,null,null,null,null,{"$f":"IF($R317=\"^\",IF(COUNTIF(Lists!$13:$13,H317)=1,0,1),0)","v":0},{"$f":"H310","v":"Налоги на внеоборотные активы"},{"$f":"Items!AY22","v":"инфраструктурные объеты типа - 3"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","налог на имущество организаций","^",{"$f":"IF(G317<>0,1,IF(OR($Q317=\"\",$Q317=0),0,IF($R317=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H317))),$Q317)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AA$60,IF($Q317=Lists!$BW$17,Macro!AA$78,IF($Q317=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AB$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AB$60,IF($Q317=Lists!$BW$17,Macro!AB$78,IF($Q317=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AC$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AC$60,IF($Q317=Lists!$BW$17,Macro!AC$78,IF($Q317=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AD$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AD$60,IF($Q317=Lists!$BW$17,Macro!AD$78,IF($Q317=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AE$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AE$60,IF($Q317=Lists!$BW$17,Macro!AE$78,IF($Q317=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AF$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AF$60,IF($Q317=Lists!$BW$17,Macro!AF$78,IF($Q317=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AG$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AG$60,IF($Q317=Lists!$BW$17,Macro!AG$78,IF($Q317=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AH$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AH$60,IF($Q317=Lists!$BW$17,Macro!AH$78,IF($Q317=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AI$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AI$60,IF($Q317=Lists!$BW$17,Macro!AI$78,IF($Q317=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AJ$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AJ$60,IF($Q317=Lists!$BW$17,Macro!AJ$78,IF($Q317=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AK$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AK$60,IF($Q317=Lists!$BW$17,Macro!AK$78,IF($Q317=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AL$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AL$60,IF($Q317=Lists!$BW$17,Macro!AL$78,IF($Q317=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AM$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AM$60,IF($Q317=Lists!$BW$17,Macro!AM$78,IF($Q317=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AN$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AN$60,IF($Q317=Lists!$BW$17,Macro!AN$78,IF($Q317=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AO$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AO$60,IF($Q317=Lists!$BW$17,Macro!AO$78,IF($Q317=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AP$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AP$60,IF($Q317=Lists!$BW$17,Macro!AP$78,IF($Q317=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AQ$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AQ$60,IF($Q317=Lists!$BW$17,Macro!AQ$78,IF($Q317=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AR$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AR$60,IF($Q317=Lists!$BW$17,Macro!AR$78,IF($Q317=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AS$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AS$60,IF($Q317=Lists!$BW$17,Macro!AS$78,IF($Q317=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AT$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AT$60,IF($Q317=Lists!$BW$17,Macro!AT$78,IF($Q317=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AU$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AU$60,IF($Q317=Lists!$BW$17,Macro!AU$78,IF($Q317=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AV$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AV$60,IF($Q317=Lists!$BW$17,Macro!AV$78,IF($Q317=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AW$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AW$60,IF($Q317=Lists!$BW$17,Macro!AW$78,IF($Q317=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AX$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AX$60,IF($Q317=Lists!$BW$17,Macro!AX$78,IF($Q317=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AY$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AY$60,IF($Q317=Lists!$BW$17,Macro!AY$78,IF($Q317=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AZ$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!AZ$60,IF($Q317=Lists!$BW$17,Macro!AZ$78,IF($Q317=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BA$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BA$60,IF($Q317=Lists!$BW$17,Macro!BA$78,IF($Q317=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BB$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BB$60,IF($Q317=Lists!$BW$17,Macro!BB$78,IF($Q317=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BC$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BC$60,IF($Q317=Lists!$BW$17,Macro!BC$78,IF($Q317=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BD$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BD$60,IF($Q317=Lists!$BW$17,Macro!BD$78,IF($Q317=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BE$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BE$60,IF($Q317=Lists!$BW$17,Macro!BE$78,IF($Q317=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BF$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BF$60,IF($Q317=Lists!$BW$17,Macro!BF$78,IF($Q317=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BG$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BG$60,IF($Q317=Lists!$BW$17,Macro!BG$78,IF($Q317=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BH$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BH$60,IF($Q317=Lists!$BW$17,Macro!BH$78,IF($Q317=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BI$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BI$60,IF($Q317=Lists!$BW$17,Macro!BI$78,IF($Q317=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BJ$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BJ$60,IF($Q317=Lists!$BW$17,Macro!BJ$78,IF($Q317=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BK$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BK$60,IF($Q317=Lists!$BW$17,Macro!BK$78,IF($Q317=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BL$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BL$60,IF($Q317=Lists!$BW$17,Macro!BL$78,IF($Q317=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BM$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BM$60,IF($Q317=Lists!$BW$17,Macro!BM$78,IF($Q317=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BN$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BN$60,IF($Q317=Lists!$BW$17,Macro!BN$78,IF($Q317=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BO$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BO$60,IF($Q317=Lists!$BW$17,Macro!BO$78,IF($Q317=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BP$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BP$60,IF($Q317=Lists!$BW$17,Macro!BP$78,IF($Q317=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BQ$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BQ$60,IF($Q317=Lists!$BW$17,Macro!BQ$78,IF($Q317=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BR$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BR$60,IF($Q317=Lists!$BW$17,Macro!BR$78,IF($Q317=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BS$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BS$60,IF($Q317=Lists!$BW$17,Macro!BS$78,IF($Q317=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BT$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BT$60,IF($Q317=Lists!$BW$17,Macro!BT$78,IF($Q317=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BU$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BU$60,IF($Q317=Lists!$BW$17,Macro!BU$78,IF($Q317=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BV$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BV$60,IF($Q317=Lists!$BW$17,Macro!BV$78,IF($Q317=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BW$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BW$60,IF($Q317=Lists!$BW$17,Macro!BW$78,IF($Q317=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BX$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BX$60,IF($Q317=Lists!$BW$17,Macro!BX$78,IF($Q317=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BY$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BY$60,IF($Q317=Lists!$BW$17,Macro!BY$78,IF($Q317=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BZ$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!BZ$60,IF($Q317=Lists!$BW$17,Macro!BZ$78,IF($Q317=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CA$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!CA$60,IF($Q317=Lists!$BW$17,Macro!CA$78,IF($Q317=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CB$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!CB$60,IF($Q317=Lists!$BW$17,Macro!CB$78,IF($Q317=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CC$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!CC$60,IF($Q317=Lists!$BW$17,Macro!CC$78,IF($Q317=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CD$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!CD$60,IF($Q317=Lists!$BW$17,Macro!CD$78,IF($Q317=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CE$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!CE$60,IF($Q317=Lists!$BW$17,Macro!CE$78,IF($Q317=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CF$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!CF$60,IF($Q317=Lists!$BW$17,Macro!CF$78,IF($Q317=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CG$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!CG$60,IF($Q317=Lists!$BW$17,Macro!CG$78,IF($Q317=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CH$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!CH$60,IF($Q317=Lists!$BW$17,Macro!CH$78,IF($Q317=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CI$11=\"\",0,IF($Q317=Lists!$BW$16,Macro!CI$60,IF($Q317=Lists!$BW$17,Macro!CI$78,IF($Q317=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":318},null,null,null,null,null,{"$f":"IF($R318=\"^\",IF(COUNTIF(Lists!$13:$13,H318)=1,0,1),0)","v":0},{"$f":"H310","v":"Налоги на внеоборотные активы"},{"$f":"Items!AY23","v":"инфраструктурные объеты типа - 4"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","налог на имущество организаций","^",{"$f":"IF(G318<>0,1,IF(OR($Q318=\"\",$Q318=0),0,IF($R318=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H318))),$Q318)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AA$60,IF($Q318=Lists!$BW$17,Macro!AA$78,IF($Q318=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AB$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AB$60,IF($Q318=Lists!$BW$17,Macro!AB$78,IF($Q318=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AC$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AC$60,IF($Q318=Lists!$BW$17,Macro!AC$78,IF($Q318=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AD$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AD$60,IF($Q318=Lists!$BW$17,Macro!AD$78,IF($Q318=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AE$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AE$60,IF($Q318=Lists!$BW$17,Macro!AE$78,IF($Q318=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AF$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AF$60,IF($Q318=Lists!$BW$17,Macro!AF$78,IF($Q318=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AG$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AG$60,IF($Q318=Lists!$BW$17,Macro!AG$78,IF($Q318=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AH$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AH$60,IF($Q318=Lists!$BW$17,Macro!AH$78,IF($Q318=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AI$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AI$60,IF($Q318=Lists!$BW$17,Macro!AI$78,IF($Q318=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AJ$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AJ$60,IF($Q318=Lists!$BW$17,Macro!AJ$78,IF($Q318=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AK$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AK$60,IF($Q318=Lists!$BW$17,Macro!AK$78,IF($Q318=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AL$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AL$60,IF($Q318=Lists!$BW$17,Macro!AL$78,IF($Q318=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AM$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AM$60,IF($Q318=Lists!$BW$17,Macro!AM$78,IF($Q318=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AN$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AN$60,IF($Q318=Lists!$BW$17,Macro!AN$78,IF($Q318=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AO$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AO$60,IF($Q318=Lists!$BW$17,Macro!AO$78,IF($Q318=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AP$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AP$60,IF($Q318=Lists!$BW$17,Macro!AP$78,IF($Q318=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AQ$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AQ$60,IF($Q318=Lists!$BW$17,Macro!AQ$78,IF($Q318=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AR$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AR$60,IF($Q318=Lists!$BW$17,Macro!AR$78,IF($Q318=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AS$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AS$60,IF($Q318=Lists!$BW$17,Macro!AS$78,IF($Q318=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AT$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AT$60,IF($Q318=Lists!$BW$17,Macro!AT$78,IF($Q318=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AU$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AU$60,IF($Q318=Lists!$BW$17,Macro!AU$78,IF($Q318=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AV$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AV$60,IF($Q318=Lists!$BW$17,Macro!AV$78,IF($Q318=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AW$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AW$60,IF($Q318=Lists!$BW$17,Macro!AW$78,IF($Q318=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AX$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AX$60,IF($Q318=Lists!$BW$17,Macro!AX$78,IF($Q318=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AY$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AY$60,IF($Q318=Lists!$BW$17,Macro!AY$78,IF($Q318=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AZ$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!AZ$60,IF($Q318=Lists!$BW$17,Macro!AZ$78,IF($Q318=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BA$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BA$60,IF($Q318=Lists!$BW$17,Macro!BA$78,IF($Q318=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BB$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BB$60,IF($Q318=Lists!$BW$17,Macro!BB$78,IF($Q318=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BC$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BC$60,IF($Q318=Lists!$BW$17,Macro!BC$78,IF($Q318=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BD$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BD$60,IF($Q318=Lists!$BW$17,Macro!BD$78,IF($Q318=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BE$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BE$60,IF($Q318=Lists!$BW$17,Macro!BE$78,IF($Q318=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BF$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BF$60,IF($Q318=Lists!$BW$17,Macro!BF$78,IF($Q318=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BG$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BG$60,IF($Q318=Lists!$BW$17,Macro!BG$78,IF($Q318=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BH$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BH$60,IF($Q318=Lists!$BW$17,Macro!BH$78,IF($Q318=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BI$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BI$60,IF($Q318=Lists!$BW$17,Macro!BI$78,IF($Q318=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BJ$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BJ$60,IF($Q318=Lists!$BW$17,Macro!BJ$78,IF($Q318=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BK$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BK$60,IF($Q318=Lists!$BW$17,Macro!BK$78,IF($Q318=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BL$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BL$60,IF($Q318=Lists!$BW$17,Macro!BL$78,IF($Q318=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BM$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BM$60,IF($Q318=Lists!$BW$17,Macro!BM$78,IF($Q318=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BN$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BN$60,IF($Q318=Lists!$BW$17,Macro!BN$78,IF($Q318=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BO$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BO$60,IF($Q318=Lists!$BW$17,Macro!BO$78,IF($Q318=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BP$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BP$60,IF($Q318=Lists!$BW$17,Macro!BP$78,IF($Q318=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BQ$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BQ$60,IF($Q318=Lists!$BW$17,Macro!BQ$78,IF($Q318=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BR$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BR$60,IF($Q318=Lists!$BW$17,Macro!BR$78,IF($Q318=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BS$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BS$60,IF($Q318=Lists!$BW$17,Macro!BS$78,IF($Q318=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BT$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BT$60,IF($Q318=Lists!$BW$17,Macro!BT$78,IF($Q318=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BU$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BU$60,IF($Q318=Lists!$BW$17,Macro!BU$78,IF($Q318=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BV$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BV$60,IF($Q318=Lists!$BW$17,Macro!BV$78,IF($Q318=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BW$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BW$60,IF($Q318=Lists!$BW$17,Macro!BW$78,IF($Q318=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BX$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BX$60,IF($Q318=Lists!$BW$17,Macro!BX$78,IF($Q318=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BY$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BY$60,IF($Q318=Lists!$BW$17,Macro!BY$78,IF($Q318=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BZ$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!BZ$60,IF($Q318=Lists!$BW$17,Macro!BZ$78,IF($Q318=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CA$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!CA$60,IF($Q318=Lists!$BW$17,Macro!CA$78,IF($Q318=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CB$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!CB$60,IF($Q318=Lists!$BW$17,Macro!CB$78,IF($Q318=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CC$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!CC$60,IF($Q318=Lists!$BW$17,Macro!CC$78,IF($Q318=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CD$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!CD$60,IF($Q318=Lists!$BW$17,Macro!CD$78,IF($Q318=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CE$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!CE$60,IF($Q318=Lists!$BW$17,Macro!CE$78,IF($Q318=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CF$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!CF$60,IF($Q318=Lists!$BW$17,Macro!CF$78,IF($Q318=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CG$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!CG$60,IF($Q318=Lists!$BW$17,Macro!CG$78,IF($Q318=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CH$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!CH$60,IF($Q318=Lists!$BW$17,Macro!CH$78,IF($Q318=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CI$11=\"\",0,IF($Q318=Lists!$BW$16,Macro!CI$60,IF($Q318=Lists!$BW$17,Macro!CI$78,IF($Q318=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":319},null,null,null,null,null,{"$f":"IF($R319=\"^\",IF(COUNTIF(Lists!$13:$13,H319)=1,0,1),0)","v":0},{"$f":"H310","v":"Налоги на внеоборотные активы"},{"$f":"Items!AY24","v":"инфраструктурные объеты типа - 5"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","налог на имущество организаций","^",{"$f":"IF(G319<>0,1,IF(OR($Q319=\"\",$Q319=0),0,IF($R319=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H319))),$Q319)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AA$60,IF($Q319=Lists!$BW$17,Macro!AA$78,IF($Q319=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AB$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AB$60,IF($Q319=Lists!$BW$17,Macro!AB$78,IF($Q319=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AC$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AC$60,IF($Q319=Lists!$BW$17,Macro!AC$78,IF($Q319=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AD$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AD$60,IF($Q319=Lists!$BW$17,Macro!AD$78,IF($Q319=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AE$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AE$60,IF($Q319=Lists!$BW$17,Macro!AE$78,IF($Q319=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AF$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AF$60,IF($Q319=Lists!$BW$17,Macro!AF$78,IF($Q319=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AG$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AG$60,IF($Q319=Lists!$BW$17,Macro!AG$78,IF($Q319=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AH$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AH$60,IF($Q319=Lists!$BW$17,Macro!AH$78,IF($Q319=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AI$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AI$60,IF($Q319=Lists!$BW$17,Macro!AI$78,IF($Q319=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AJ$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AJ$60,IF($Q319=Lists!$BW$17,Macro!AJ$78,IF($Q319=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AK$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AK$60,IF($Q319=Lists!$BW$17,Macro!AK$78,IF($Q319=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AL$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AL$60,IF($Q319=Lists!$BW$17,Macro!AL$78,IF($Q319=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AM$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AM$60,IF($Q319=Lists!$BW$17,Macro!AM$78,IF($Q319=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AN$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AN$60,IF($Q319=Lists!$BW$17,Macro!AN$78,IF($Q319=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AO$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AO$60,IF($Q319=Lists!$BW$17,Macro!AO$78,IF($Q319=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AP$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AP$60,IF($Q319=Lists!$BW$17,Macro!AP$78,IF($Q319=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AQ$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AQ$60,IF($Q319=Lists!$BW$17,Macro!AQ$78,IF($Q319=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AR$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AR$60,IF($Q319=Lists!$BW$17,Macro!AR$78,IF($Q319=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AS$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AS$60,IF($Q319=Lists!$BW$17,Macro!AS$78,IF($Q319=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AT$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AT$60,IF($Q319=Lists!$BW$17,Macro!AT$78,IF($Q319=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AU$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AU$60,IF($Q319=Lists!$BW$17,Macro!AU$78,IF($Q319=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AV$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AV$60,IF($Q319=Lists!$BW$17,Macro!AV$78,IF($Q319=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AW$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AW$60,IF($Q319=Lists!$BW$17,Macro!AW$78,IF($Q319=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AX$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AX$60,IF($Q319=Lists!$BW$17,Macro!AX$78,IF($Q319=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AY$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AY$60,IF($Q319=Lists!$BW$17,Macro!AY$78,IF($Q319=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AZ$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!AZ$60,IF($Q319=Lists!$BW$17,Macro!AZ$78,IF($Q319=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BA$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BA$60,IF($Q319=Lists!$BW$17,Macro!BA$78,IF($Q319=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BB$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BB$60,IF($Q319=Lists!$BW$17,Macro!BB$78,IF($Q319=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BC$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BC$60,IF($Q319=Lists!$BW$17,Macro!BC$78,IF($Q319=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BD$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BD$60,IF($Q319=Lists!$BW$17,Macro!BD$78,IF($Q319=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BE$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BE$60,IF($Q319=Lists!$BW$17,Macro!BE$78,IF($Q319=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BF$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BF$60,IF($Q319=Lists!$BW$17,Macro!BF$78,IF($Q319=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BG$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BG$60,IF($Q319=Lists!$BW$17,Macro!BG$78,IF($Q319=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BH$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BH$60,IF($Q319=Lists!$BW$17,Macro!BH$78,IF($Q319=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BI$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BI$60,IF($Q319=Lists!$BW$17,Macro!BI$78,IF($Q319=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BJ$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BJ$60,IF($Q319=Lists!$BW$17,Macro!BJ$78,IF($Q319=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BK$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BK$60,IF($Q319=Lists!$BW$17,Macro!BK$78,IF($Q319=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BL$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BL$60,IF($Q319=Lists!$BW$17,Macro!BL$78,IF($Q319=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BM$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BM$60,IF($Q319=Lists!$BW$17,Macro!BM$78,IF($Q319=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BN$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BN$60,IF($Q319=Lists!$BW$17,Macro!BN$78,IF($Q319=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BO$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BO$60,IF($Q319=Lists!$BW$17,Macro!BO$78,IF($Q319=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BP$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BP$60,IF($Q319=Lists!$BW$17,Macro!BP$78,IF($Q319=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BQ$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BQ$60,IF($Q319=Lists!$BW$17,Macro!BQ$78,IF($Q319=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BR$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BR$60,IF($Q319=Lists!$BW$17,Macro!BR$78,IF($Q319=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BS$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BS$60,IF($Q319=Lists!$BW$17,Macro!BS$78,IF($Q319=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BT$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BT$60,IF($Q319=Lists!$BW$17,Macro!BT$78,IF($Q319=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BU$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BU$60,IF($Q319=Lists!$BW$17,Macro!BU$78,IF($Q319=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BV$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BV$60,IF($Q319=Lists!$BW$17,Macro!BV$78,IF($Q319=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BW$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BW$60,IF($Q319=Lists!$BW$17,Macro!BW$78,IF($Q319=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BX$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BX$60,IF($Q319=Lists!$BW$17,Macro!BX$78,IF($Q319=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BY$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BY$60,IF($Q319=Lists!$BW$17,Macro!BY$78,IF($Q319=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BZ$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!BZ$60,IF($Q319=Lists!$BW$17,Macro!BZ$78,IF($Q319=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CA$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!CA$60,IF($Q319=Lists!$BW$17,Macro!CA$78,IF($Q319=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CB$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!CB$60,IF($Q319=Lists!$BW$17,Macro!CB$78,IF($Q319=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CC$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!CC$60,IF($Q319=Lists!$BW$17,Macro!CC$78,IF($Q319=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CD$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!CD$60,IF($Q319=Lists!$BW$17,Macro!CD$78,IF($Q319=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CE$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!CE$60,IF($Q319=Lists!$BW$17,Macro!CE$78,IF($Q319=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CF$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!CF$60,IF($Q319=Lists!$BW$17,Macro!CF$78,IF($Q319=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CG$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!CG$60,IF($Q319=Lists!$BW$17,Macro!CG$78,IF($Q319=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CH$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!CH$60,IF($Q319=Lists!$BW$17,Macro!CH$78,IF($Q319=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CI$11=\"\",0,IF($Q319=Lists!$BW$16,Macro!CI$60,IF($Q319=Lists!$BW$17,Macro!CI$78,IF($Q319=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":320},null,null,null,null,null,{"$f":"IF($R320=\"^\",IF(COUNTIF(Lists!$13:$13,H320)=1,0,1),0)","v":0},{"$f":"H310","v":"Налоги на внеоборотные активы"},{"$f":"Items!AY25","v":"инфраструктурные объеты типа - 6"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","налог на имущество организаций","^",{"$f":"IF(G320<>0,1,IF(OR($Q320=\"\",$Q320=0),0,IF($R320=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H320))),$Q320)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AA$60,IF($Q320=Lists!$BW$17,Macro!AA$78,IF($Q320=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AB$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AB$60,IF($Q320=Lists!$BW$17,Macro!AB$78,IF($Q320=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AC$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AC$60,IF($Q320=Lists!$BW$17,Macro!AC$78,IF($Q320=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AD$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AD$60,IF($Q320=Lists!$BW$17,Macro!AD$78,IF($Q320=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AE$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AE$60,IF($Q320=Lists!$BW$17,Macro!AE$78,IF($Q320=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AF$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AF$60,IF($Q320=Lists!$BW$17,Macro!AF$78,IF($Q320=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AG$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AG$60,IF($Q320=Lists!$BW$17,Macro!AG$78,IF($Q320=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AH$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AH$60,IF($Q320=Lists!$BW$17,Macro!AH$78,IF($Q320=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AI$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AI$60,IF($Q320=Lists!$BW$17,Macro!AI$78,IF($Q320=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AJ$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AJ$60,IF($Q320=Lists!$BW$17,Macro!AJ$78,IF($Q320=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AK$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AK$60,IF($Q320=Lists!$BW$17,Macro!AK$78,IF($Q320=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AL$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AL$60,IF($Q320=Lists!$BW$17,Macro!AL$78,IF($Q320=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AM$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AM$60,IF($Q320=Lists!$BW$17,Macro!AM$78,IF($Q320=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AN$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AN$60,IF($Q320=Lists!$BW$17,Macro!AN$78,IF($Q320=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AO$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AO$60,IF($Q320=Lists!$BW$17,Macro!AO$78,IF($Q320=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AP$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AP$60,IF($Q320=Lists!$BW$17,Macro!AP$78,IF($Q320=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AQ$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AQ$60,IF($Q320=Lists!$BW$17,Macro!AQ$78,IF($Q320=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AR$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AR$60,IF($Q320=Lists!$BW$17,Macro!AR$78,IF($Q320=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AS$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AS$60,IF($Q320=Lists!$BW$17,Macro!AS$78,IF($Q320=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AT$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AT$60,IF($Q320=Lists!$BW$17,Macro!AT$78,IF($Q320=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AU$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AU$60,IF($Q320=Lists!$BW$17,Macro!AU$78,IF($Q320=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AV$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AV$60,IF($Q320=Lists!$BW$17,Macro!AV$78,IF($Q320=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AW$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AW$60,IF($Q320=Lists!$BW$17,Macro!AW$78,IF($Q320=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AX$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AX$60,IF($Q320=Lists!$BW$17,Macro!AX$78,IF($Q320=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AY$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AY$60,IF($Q320=Lists!$BW$17,Macro!AY$78,IF($Q320=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(AZ$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!AZ$60,IF($Q320=Lists!$BW$17,Macro!AZ$78,IF($Q320=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BA$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BA$60,IF($Q320=Lists!$BW$17,Macro!BA$78,IF($Q320=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BB$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BB$60,IF($Q320=Lists!$BW$17,Macro!BB$78,IF($Q320=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BC$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BC$60,IF($Q320=Lists!$BW$17,Macro!BC$78,IF($Q320=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BD$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BD$60,IF($Q320=Lists!$BW$17,Macro!BD$78,IF($Q320=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BE$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BE$60,IF($Q320=Lists!$BW$17,Macro!BE$78,IF($Q320=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BF$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BF$60,IF($Q320=Lists!$BW$17,Macro!BF$78,IF($Q320=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BG$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BG$60,IF($Q320=Lists!$BW$17,Macro!BG$78,IF($Q320=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BH$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BH$60,IF($Q320=Lists!$BW$17,Macro!BH$78,IF($Q320=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BI$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BI$60,IF($Q320=Lists!$BW$17,Macro!BI$78,IF($Q320=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BJ$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BJ$60,IF($Q320=Lists!$BW$17,Macro!BJ$78,IF($Q320=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BK$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BK$60,IF($Q320=Lists!$BW$17,Macro!BK$78,IF($Q320=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BL$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BL$60,IF($Q320=Lists!$BW$17,Macro!BL$78,IF($Q320=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BM$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BM$60,IF($Q320=Lists!$BW$17,Macro!BM$78,IF($Q320=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BN$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BN$60,IF($Q320=Lists!$BW$17,Macro!BN$78,IF($Q320=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BO$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BO$60,IF($Q320=Lists!$BW$17,Macro!BO$78,IF($Q320=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BP$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BP$60,IF($Q320=Lists!$BW$17,Macro!BP$78,IF($Q320=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BQ$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BQ$60,IF($Q320=Lists!$BW$17,Macro!BQ$78,IF($Q320=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BR$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BR$60,IF($Q320=Lists!$BW$17,Macro!BR$78,IF($Q320=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BS$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BS$60,IF($Q320=Lists!$BW$17,Macro!BS$78,IF($Q320=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BT$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BT$60,IF($Q320=Lists!$BW$17,Macro!BT$78,IF($Q320=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BU$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BU$60,IF($Q320=Lists!$BW$17,Macro!BU$78,IF($Q320=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BV$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BV$60,IF($Q320=Lists!$BW$17,Macro!BV$78,IF($Q320=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BW$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BW$60,IF($Q320=Lists!$BW$17,Macro!BW$78,IF($Q320=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BX$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BX$60,IF($Q320=Lists!$BW$17,Macro!BX$78,IF($Q320=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BY$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BY$60,IF($Q320=Lists!$BW$17,Macro!BY$78,IF($Q320=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(BZ$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!BZ$60,IF($Q320=Lists!$BW$17,Macro!BZ$78,IF($Q320=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CA$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!CA$60,IF($Q320=Lists!$BW$17,Macro!CA$78,IF($Q320=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CB$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!CB$60,IF($Q320=Lists!$BW$17,Macro!CB$78,IF($Q320=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CC$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!CC$60,IF($Q320=Lists!$BW$17,Macro!CC$78,IF($Q320=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CD$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!CD$60,IF($Q320=Lists!$BW$17,Macro!CD$78,IF($Q320=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CE$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!CE$60,IF($Q320=Lists!$BW$17,Macro!CE$78,IF($Q320=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CF$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!CF$60,IF($Q320=Lists!$BW$17,Macro!CF$78,IF($Q320=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CG$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!CG$60,IF($Q320=Lists!$BW$17,Macro!CG$78,IF($Q320=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CH$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!CH$60,IF($Q320=Lists!$BW$17,Macro!CH$78,IF($Q320=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3.7499999999999994E-3},{"$f":"IF(CI$11=\"\",0,IF($Q320=Lists!$BW$16,Macro!CI$60,IF($Q320=Lists!$BW$17,Macro!CI$78,IF($Q320=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":321},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":322},null,null,null,null,null,null,null,null,null,null,"пустая строка"]

{"sheet":"Sales","index":9,"n_rows":347,"n_cols":87,"rows_kept":347,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":7},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":10},1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":31},31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":9},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":12},3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I34\")","v":"Sales"},null,null,{"$f":"INDIRECT(\"START!K34\")","v":"Параметры бюджета продаж"},null,null,null,null,null,null,null,"все включает НДС",null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-07-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2032-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2032-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2033-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2033-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2033-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2033-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2034-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2034-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2034-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2034-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2035-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2035-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2035-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2035-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2036-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2036-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2036-06-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2027-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2028-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2028-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2029-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2029-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2030-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2030-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2031-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2031-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2032-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2032-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2032-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2032-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2033-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2033-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2033-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2033-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2034-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2034-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2034-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2034-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2035-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2035-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2035-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2035-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2036-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2036-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"3кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"4кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"1кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"3кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"4кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"1кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"3кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"4кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"1кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"3кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"4кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"1кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"3кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"4кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"1кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"3кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"4кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"1кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"3кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"4кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"1кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"3кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"4кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"1кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"3кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"4кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"1кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"3кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"4кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"1кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"3кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"4кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"1кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"3кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"4кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"1кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"3кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"4кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"1кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"3кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"4кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"1кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"3кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"4кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"1кв36г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2кв36г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CK14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99490)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99490)","v":0},{"$f":"SUM(T$15:T$99490)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"обратный порядок периодизации",null,{"$f":"IF(AA$2=1,MAX($2:$2),MIN($Z15:Z15)-1)","v":61},{"$f":"IF(AB$2=1,MAX($2:$2),MIN($Z15:AA15)-1)","v":60},{"$f":"IF(AC$2=1,MAX($2:$2),MIN($Z15:AB15)-1)","v":59},{"$f":"IF(AD$2=1,MAX($2:$2),MIN($Z15:AC15)-1)","v":58},{"$f":"IF(AE$2=1,MAX($2:$2),MIN($Z15:AD15)-1)","v":57},{"$f":"IF(AF$2=1,MAX($2:$2),MIN($Z15:AE15)-1)","v":56},{"$f":"IF(AG$2=1,MAX($2:$2),MIN($Z15:AF15)-1)","v":55},{"$f":"IF(AH$2=1,MAX($2:$2),MIN($Z15:AG15)-1)","v":54},{"$f":"IF(AI$2=1,MAX($2:$2),MIN($Z15:AH15)-1)","v":53},{"$f":"IF(AJ$2=1,MAX($2:$2),MIN($Z15:AI15)-1)","v":52},{"$f":"IF(AK$2=1,MAX($2:$2),MIN($Z15:AJ15)-1)","v":51},{"$f":"IF(AL$2=1,MAX($2:$2),MIN($Z15:AK15)-1)","v":50},{"$f":"IF(AM$2=1,MAX($2:$2),MIN($Z15:AL15)-1)","v":49},{"$f":"IF(AN$2=1,MAX($2:$2),MIN($Z15:AM15)-1)","v":48},{"$f":"IF(AO$2=1,MAX($2:$2),MIN($Z15:AN15)-1)","v":47},{"$f":"IF(AP$2=1,MAX($2:$2),MIN($Z15:AO15)-1)","v":46},{"$f":"IF(AQ$2=1,MAX($2:$2),MIN($Z15:AP15)-1)","v":45},{"$f":"IF(AR$2=1,MAX($2:$2),MIN($Z15:AQ15)-1)","v":44},{"$f":"IF(AS$2=1,MAX($2:$2),MIN($Z15:AR15)-1)","v":43},{"$f":"IF(AT$2=1,MAX($2:$2),MIN($Z15:AS15)-1)","v":42},{"$f":"IF(AU$2=1,MAX($2:$2),MIN($Z15:AT15)-1)","v":41},{"$f":"IF(AV$2=1,MAX($2:$2),MIN($Z15:AU15)-1)","v":40},{"$f":"IF(AW$2=1,MAX($2:$2),MIN($Z15:AV15)-1)","v":39},{"$f":"IF(AX$2=1,MAX($2:$2),MIN($Z15:AW15)-1)","v":38},{"$f":"IF(AY$2=1,MAX($2:$2),MIN($Z15:AX15)-1)","v":37},{"$f":"IF(AZ$2=1,MAX($2:$2),MIN($Z15:AY15)-1)","v":36},{"$f":"IF(BA$2=1,MAX($2:$2),MIN($Z15:AZ15)-1)","v":35},{"$f":"IF(BB$2=1,MAX($2:$2),MIN($Z15:BA15)-1)","v":34},{"$f":"IF(BC$2=1,MAX($2:$2),MIN($Z15:BB15)-1)","v":33},{"$f":"IF(BD$2=1,MAX($2:$2),MIN($Z15:BC15)-1)","v":32},{"$f":"IF(BE$2=1,MAX($2:$2),MIN($Z15:BD15)-1)","v":31},{"$f":"IF(BF$2=1,MAX($2:$2),MIN($Z15:BE15)-1)","v":30},{"$f":"IF(BG$2=1,MAX($2:$2),MIN($Z15:BF15)-1)","v":29},{"$f":"IF(BH$2=1,MAX($2:$2),MIN($Z15:BG15)-1)","v":28},{"$f":"IF(BI$2=1,MAX($2:$2),MIN($Z15:BH15)-1)","v":27},{"$f":"IF(BJ$2=1,MAX($2:$2),MIN($Z15:BI15)-1)","v":26},{"$f":"IF(BK$2=1,MAX($2:$2),MIN($Z15:BJ15)-1)","v":25},{"$f":"IF(BL$2=1,MAX($2:$2),MIN($Z15:BK15)-1)","v":24},{"$f":"IF(BM$2=1,MAX($2:$2),MIN($Z15:BL15)-1)","v":23},{"$f":"IF(BN$2=1,MAX($2:$2),MIN($Z15:BM15)-1)","v":22},{"$f":"IF(BO$2=1,MAX($2:$2),MIN($Z15:BN15)-1)","v":21},{"$f":"IF(BP$2=1,MAX($2:$2),MIN($Z15:BO15)-1)","v":20},{"$f":"IF(BQ$2=1,MAX($2:$2),MIN($Z15:BP15)-1)","v":19},{"$f":"IF(BR$2=1,MAX($2:$2),MIN($Z15:BQ15)-1)","v":18},{"$f":"IF(BS$2=1,MAX($2:$2),MIN($Z15:BR15)-1)","v":17},{"$f":"IF(BT$2=1,MAX($2:$2),MIN($Z15:BS15)-1)","v":16},{"$f":"IF(BU$2=1,MAX($2:$2),MIN($Z15:BT15)-1)","v":15},{"$f":"IF(BV$2=1,MAX($2:$2),MIN($Z15:BU15)-1)","v":14},{"$f":"IF(BW$2=1,MAX($2:$2),MIN($Z15:BV15)-1)","v":13},{"$f":"IF(BX$2=1,MAX($2:$2),MIN($Z15:BW15)-1)","v":12},{"$f":"IF(BY$2=1,MAX($2:$2),MIN($Z15:BX15)-1)","v":11},{"$f":"IF(BZ$2=1,MAX($2:$2),MIN($Z15:BY15)-1)","v":10},{"$f":"IF(CA$2=1,MAX($2:$2),MIN($Z15:BZ15)-1)","v":9},{"$f":"IF(CB$2=1,MAX($2:$2),MIN($Z15:CA15)-1)","v":8},{"$f":"IF(CC$2=1,MAX($2:$2),MIN($Z15:CB15)-1)","v":7},{"$f":"IF(CD$2=1,MAX($2:$2),MIN($Z15:CC15)-1)","v":6},{"$f":"IF(CE$2=1,MAX($2:$2),MIN($Z15:CD15)-1)","v":5},{"$f":"IF(CF$2=1,MAX($2:$2),MIN($Z15:CE15)-1)","v":4},{"$f":"IF(CG$2=1,MAX($2:$2),MIN($Z15:CF15)-1)","v":3},{"$f":"IF(CH$2=1,MAX($2:$2),MIN($Z15:CG15)-1)","v":2},{"$f":"IF(CI$2=1,MAX($2:$2),MIN($Z15:CH15)-1)","v":1}]
[{"$f":"ROW()","v":16},null,null,null,null,null,{"$f":"IF($R16=\"^\",IF(COUNTIF(Lists!$13:$13,H16)=1,0,1),0)","v":0},{"$f":"Mrkting!$H$86","v":"Валовый поток гостей"},null,null,{"$f":"IF(COUNTIF(Lists!$AN:$AN,MAX(K$15:K15)+1)=1,MAX(K$15:K15)+1,0)","v":1},{"$f":"\"начало \"&K16&\" блока продаж\"","v":"начало 1 блока продаж"}]
[{"$f":"ROW()","v":17},null,null,null,null,null,{"$f":"IF($R17=\"^\",IF(COUNTIF(Lists!$13:$13,H17)=1,0,1),0)","v":0},{"$f":"H16","v":"Валовый поток гостей"},{"$f":"IF(OR(K16=0,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,K16)=0),\"нет продукта\",INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,K16)))","v":"Номерной фонд"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$87","v":"шт"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z17:$CJ17)","v":23073644.800000001},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":135},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":80},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":1454.4},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":2414.4000000000005},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":3682.8},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":3720},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":8589.6000000000022},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":10630.4},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":15780.600000000002},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":11500},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":24120},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":28779.200000000001},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":37206},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":25244},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":52948.799999999996},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":57395.200000000004},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":71620.2},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":48248.000000000007},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":95788.800000000017},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":99752.000000000015},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":124596.00000000001},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":79788},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":155408.39999999997},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":160110.39999999999},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":194209.19999999995},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":121685},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":237213},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":237646.40000000002},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":284857.19999999995},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":178030},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":340704},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":336060.8},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":403133.4},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":247131.00000000003},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":469135.8000000001},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":461241.59999999992},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":546391.79999999993},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":331274},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":629323.19999999995},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":608035.19999999995},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":713964.6},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":415718},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":779252.4},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":718628.8},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":843152.4},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":484543},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":902507.4},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":833382.40000000002},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":968920.2},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":553864},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":1032055.2},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":944222.4},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":1092985.2},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":626285},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":1159083},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":1056256},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":1223793},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":696010},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":1283958},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,{"$f":"IF($R18=\"^\",IF(COUNTIF(Lists!$13:$13,H18)=1,0,1),0)","v":0},{"$f":"Mrkting!$H$141","v":"Общий оборот (GMV) с учетом скидок"}]
[{"$f":"ROW()","v":19},null,null,null,null,null,{"$f":"IF($R19=\"^\",IF(COUNTIF(Lists!$13:$13,H19)=1,0,1),0)","v":0},{"$f":"H18","v":"Общий оборот (GMV) с учетом скидок"},{"$f":"I17","v":"Номерной фонд"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z19:$CJ19)","v":13122207675.652643},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":1769629.787234043},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":1990833.510638298},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":2586806.8085106383},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":4656252.2553191492},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":6984378.3829787234},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":7882343.521276596},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":8109406.9148936169},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":14596932.446808511},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":20445639.748085108},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":23001344.716595743},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":17923125.753191486},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":32363291.144680854},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":41552867.642553195},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":46746976.097872339},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":35771571.815744683},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":64388829.268340431},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":73587233.449531913},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":83044882.842510641},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":60147734.075234041},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":108265921.33542126},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":122692788.06883077},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":138029386.5774346},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":90634891.323076084},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":163650510.20430106},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":174874825.03312835},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":196734178.16226935},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":131351905.87968102},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":236433430.58342585},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":238759005.31047595},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":269434614.62678325},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":172653574.33462304},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":310776433.80232143},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":321240070.91866124},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":361395079.78349388},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":218123245.73247024},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":393828671.75180233},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":350069930.44604653},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":393828671.75180233},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":255832515.05324528},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":460498527.09584147},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":409332024.0851925},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":461905345.40672487},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":256614080.78151384},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":461905345.40672487},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":472578406.99196059},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":531650707.86595565},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":295361504.36997533},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":533265031.87769437},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":474013361.66906166},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":533265031.87769437},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":336775890.74519861},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":606196603.34135747},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":538841425.19231772},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":608026170.55466139},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":337792316.97481185},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":608026170.55466139},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0}]
[{"$f":"ROW()","v":20}]
[{"$f":"ROW()","v":21},null,null,null,null,null,{"$f":"IF($R21=\"^\",IF(COUNTIF(Lists!$13:$13,H21)=1,0,1),0)","v":0},"Коммерческие затраты на одного посетителя",null,null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,"процесс",null,null,null,null,null,null,{"$f":"SUM($Z21:$CJ21)","v":12},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($Q22:$Q25,AA22:AA25))","v":12},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($Q22:$Q25,AB22:AB25))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":22},null,null,null,null,null,{"$f":"IF($R22=\"^\",IF(COUNTIF(Lists!$13:$13,H22)=1,0,1),0)","v":0},{"$f":"H21","v":"Коммерческие затраты на одного посетителя"},{"$f":"Items!$AD$16","v":"Представительские расходы"},null,null,null,"руб. // %",null,null,"*",5,null,{"$f":"IF(G22<>0,1,IF(OR($Q22=\"\",$Q22=0),0,IF($R22=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H22))),$Q22)=1,0,1),0)))","v":0},{"$f":"IF($X22=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z22:$CJ22)","v":1},"*",null,1]
[{"$f":"ROW()","v":23},null,null,null,null,null,{"$f":"IF($R23=\"^\",IF(COUNTIF(Lists!$13:$13,H23)=1,0,1),0)","v":0},{"$f":"H21","v":"Коммерческие затраты на одного посетителя"},{"$f":"Items!$AD$17","v":"Консультационные расходы"},null,null,null,{"$f":"Sales!$M$22","v":"руб. // %"},null,null,"*",5,null,{"$f":"IF(G23<>0,1,IF(OR($Q23=\"\",$Q23=0),0,IF($R23=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H23))),$Q23)=1,0,1),0)))","v":0},{"$f":"IF($X23=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z23:$CJ23)","v":1},"*",null,1]
[{"$f":"ROW()","v":24},null,null,null,null,null,{"$f":"IF($R24=\"^\",IF(COUNTIF(Lists!$13:$13,H24)=1,0,1),0)","v":0},{"$f":"H21","v":"Коммерческие затраты на одного посетителя"},{"$f":"Items!$AD$18","v":"Прочие расходники"},null,null,null,{"$f":"Sales!$M$22","v":"руб. // %"},null,null,"*",2,null,{"$f":"IF(G24<>0,1,IF(OR($Q24=\"\",$Q24=0),0,IF($R24=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H24))),$Q24)=1,0,1),0)))","v":0},{"$f":"IF($X24=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z24:$CJ24)","v":1},"*",null,1]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X21-SUM($Z26:$CJ26))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение расхода",null,{"$f":"SUMIFS($Z21:$CJ21,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z21:$CJ21,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12]
[{"$f":"ROW()","v":27},null,null,null,null,null,{"$f":"IF($R27=\"^\",IF(COUNTIF(Lists!$13:$13,H27)=1,0,1),0)","v":0},{"$f":"Items!$AD$13","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z27:$CJ27)","v":276883737.60000002},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA17:AA17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA17:AB17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1620},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA17:AC17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":960},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA17:AD17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":17452.800000000003},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA17:AE17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":28972.800000000007},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA17:AF17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":44193.600000000006},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA17:AG17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":44640},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA17:AH17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":103075.20000000003},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA17:AI17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":127564.79999999999},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA17:AJ17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":189367.2},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA17:AK17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":138000},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA17:AL17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":289440},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA17:AM17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":345350.40000000002},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA17:AN17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":446472},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA17:AO17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":302928},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA17:AP17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":635385.59999999998},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA17:AQ17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":688742.40000000002},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA17:AR17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":859442.39999999991},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA17:AS17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":578976.00000000012},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA17:AT17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1149465.6000000001},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA17:AU17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1197024.0000000002},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA17:AV17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1495152.0000000002},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA17:AW17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":957456},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA17:AX17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1864900.7999999996},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA17:AY17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1921324.7999999998},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA17:AZ17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2330510.3999999994},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA17:BA17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1460220},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA17:BB17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2846556},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA17:BC17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2851756.8000000003},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA17:BD17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3418286.3999999994},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA17:BE17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2136360},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA17:BF17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4088448},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA17:BG17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4032729.5999999996},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA17:BH17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4837600.8000000007},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA17:BI17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2965572.0000000005},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA17:BJ17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5629629.6000000015},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA17:BK17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5534899.1999999993},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA17:BL17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6556701.5999999996},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA17:BM17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3975288},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA17:BN17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7551878.3999999994},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA17:BO17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7296422.3999999994},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA17:BP17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8567575.1999999993},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA17:BQ17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4988616},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA17:BR17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9351028.8000000007},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA17:BS17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8623545.6000000015},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA17:BT17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10117828.800000001},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA17:BU17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5814516},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA17:BV17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10830088.800000001},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA17:BW17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10000588.800000001},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA17:BX17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":11627042.399999999},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA17:BY17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6646368},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA17:BZ17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12384662.399999999},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA17:CA17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":11330668.800000001},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA17:CB17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":13115822.399999999},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA17:CC17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7515420},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA17:CD17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":13908996},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA17:CE17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12675072},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA17:CF17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":14685516},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA17:CG17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8352120},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA17:CH17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15407496},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA17:CI17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":28}]
[{"$f":"ROW()","v":29},null,null,null,null,null,{"$f":"IF($R29=\"^\",IF(COUNTIF(Lists!$13:$13,H29)=1,0,1),0)","v":0},{"$f":"H27","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z29:$CJ29)","v":273288655.19999999},null,null,{"$f":"IF(AA$11=\"\",0,$Q31*(IF(AA$2=1,SUMIFS($Z27:$CJ27,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CJ27,$Z$2:$CJ$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CJ27,$Z$2:$CJ$2,AA$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CJ27,$Z$2:$CJ$2,AA$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CJ27,$Z$2:$CJ$2,AA$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CJ27,$Z$2:$CJ$2,AA$2+INT(-$Q36))))","v":54},1220,1663.7600000000002,13988.480000000003,26792.160000000011,40656.960000000006,46483.68,90256.640000000014,123910.63999999998,173234.40000000002,155033.68,255967.68,335675.36000000004,418092.16,347503.51999999996,559590.72,681982.48,810263.5199999999,663434.48,1017936.6400000001,1195864.6400000001,1407665.6,1113166.56,1655044.4799999997,1921798.7199999997,2206024.0799999991,1709498.9599999997,2523250.96,2869427.6,3243365.2799999993,2500545.7599999998,3631103.5200000005,{"$f":"IF(BG$11=\"\",0,$Q31*(IF(BG$2=1,SUMIFS($Z27:$CJ27,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CJ27,$Z$2:$CJ$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CJ27,$Z$2:$CJ$2,BG$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CJ27,$Z$2:$CJ$2,BG$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CJ27,$Z$2:$CJ$2,BG$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CJ27,$Z$2:$CJ$2,BG$2+INT(-$Q36))))","v":4072559.5999999996},4587396.5600000005,3491180.64,5004858.4800000004,5591063.0399999991,6232233.9199999999,4696837.5199999996,6708825.4399999995,7398400.5599999996,8151674.2399999984,5969120.2399999993,8308883.040000001,8843101.120000001,9625718.9600000009,6985808.0800000001,9632138.4800000004,10248353.92,11081514.079999998,7999801.8399999999,11010593.919999998,11636105.759999998,12512606.479999999,9035299.7599999998,12376030.800000001,13030002.399999999,14005299.200000001,10065091.6,13247658.4,0]
[{"$f":"ROW()","v":30},null,null,null,null,null,{"$f":"IF($R30=\"^\",IF(COUNTIF(Lists!$13:$13,H30)=1,0,1),0)","v":0},{"$f":"H29","v":"Прямые переменные коммерческие расходы"},{"$f":"Mrkting!$I$153","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":31},null,null,null,null,null,{"$f":"IF($R31=\"^\",IF(COUNTIF(Lists!$13:$13,H31)=1,0,1),0)","v":0},{"$f":"H29","v":"Прямые переменные коммерческие расходы"},{"$f":"I30","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$154","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",0.3,null,{"$f":"IF(G31<>0,1,IF(OR($Q31=\"\",$Q31=0),0,IF($R31=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H31))),$Q31)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,{"$f":"IF($R32=\"^\",IF(COUNTIF(Lists!$13:$13,H32)=1,0,1),0)","v":0},{"$f":"H29","v":"Прямые переменные коммерческие расходы"},{"$f":"I30","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$155","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",10,null,{"$f":"IF(G32<>0,1,IF(OR($Q32=\"\",$Q32=0),0,IF($R32=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H32))),$Q32)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,{"$f":"IF($R33=\"^\",IF(COUNTIF(Lists!$13:$13,H33)=1,0,1),0)","v":0},{"$f":"H29","v":"Прямые переменные коммерческие расходы"},{"$f":"I30","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$156","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q32/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.1111111111111111},null,{"$f":"IF(G33<>0,1,IF(OR($Q33=\"\",$Q33=0),0,IF($R33=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H33))),$Q33)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q33-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q32/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,{"$f":"IF($R34=\"^\",IF(COUNTIF(Lists!$13:$13,H34)=1,0,1),0)","v":0},{"$f":"H29","v":"Прямые переменные коммерческие расходы"},{"$f":"I30","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$157","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,{"$f":"100%-Q31","v":0.7},null,{"$f":"IF(G34<>0,1,IF(OR($Q34=\"\",$Q34=0),0,IF($R34=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H34))),$Q34)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q34-(100%-Q31))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,{"$f":"IF($R35=\"^\",IF(COUNTIF(Lists!$13:$13,H35)=1,0,1),0)","v":0},{"$f":"H29","v":"Прямые переменные коммерческие расходы"},{"$f":"I30","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$158","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",30,null,{"$f":"IF(G35<>0,1,IF(OR($Q35=\"\",$Q35=0),0,IF($R35=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H35))),$Q35)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,{"$f":"IF($R36=\"^\",IF(COUNTIF(Lists!$13:$13,H36)=1,0,1),0)","v":0},{"$f":"H29","v":"Прямые переменные коммерческие расходы"},{"$f":"I30","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$159","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q35/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.33333333333333331},null,{"$f":"IF(G36<>0,1,IF(OR($Q36=\"\",$Q36=0),0,IF($R36=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H36))),$Q36)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q36-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q35/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":37}]
[{"$f":"ROW()","v":38},null,null,null,null,null,{"$f":"IF($R38=\"^\",IF(COUNTIF(Lists!$13:$13,H38)=1,0,1),0)","v":0},{"$f":"H27","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z38:$CJ38)","v":276883737.60000002},null,null,{"$f":"IF(AA$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CJ27,$Z$2:$CJ$2,AA$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CJ27,$Z$2:$CJ$2,AA$2+INT(-$Q40))))","v":0},1620,960,17452.800000000003,28972.800000000007,44193.600000000006,44640,103075.20000000003,127564.79999999999,189367.2,138000,289440,345350.40000000002,446472,302928,635385.59999999998,688742.40000000002,859442.39999999991,578976.00000000012,1149465.6000000001,1197024.0000000002,1495152.0000000002,957456,1864900.7999999996,1921324.7999999998,2330510.3999999994,1460220,2846556,2851756.8000000003,3418286.3999999994,2136360,4088448,{"$f":"IF(BG$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CJ27,$Z$2:$CJ$2,BG$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CJ27,$Z$2:$CJ$2,BG$2+INT(-$Q40))))","v":4032729.5999999996},4837600.8000000007,2965572.0000000005,5629629.6000000015,5534899.1999999993,6556701.5999999996,3975288,7551878.3999999994,7296422.3999999994,8567575.1999999993,4988616,9351028.8000000007,8623545.6000000015,10117828.800000001,5814516,10830088.800000001,10000588.800000001,11627042.399999999,6646368,12384662.399999999,11330668.800000001,13115822.399999999,7515420,13908996,12675072,14685516,8352120,15407496,0]
[{"$f":"ROW()","v":39},null,null,null,null,null,{"$f":"IF($R39=\"^\",IF(COUNTIF(Lists!$13:$13,H39)=1,0,1),0)","v":0},{"$f":"H38","v":"Прямые переменные коммерческие расходы"},"Срок цикла продаж и производства",null,null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G39<>0,1,IF(OR($Q39=\"\",$Q39=0),0,IF($R39=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H39))),$Q39)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,{"$f":"IF($R40=\"^\",IF(COUNTIF(Lists!$13:$13,H40)=1,0,1),0)","v":0},{"$f":"H38","v":"Прямые переменные коммерческие расходы"},{"$f":"I39","v":"Срок цикла продаж и производства"},{"$f":"Mrkting!$J$159","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q39/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G40<>0,1,IF(OR($Q40=\"\",$Q40=0),0,IF($R40=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H40))),$Q40)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q40-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q39/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[]
[{"$f":"ROW()","v":43},null,null,null,null,null,{"$f":"IF($R43=\"^\",IF(COUNTIF(Lists!$13:$13,H43)=1,0,1),0)","v":0},"Затраты времени на одного посетителя",null,null,null,null,"кол-во часов",null,null,null,"процесс",null,null,null,null,null,null,{"$f":"SUM($Z43:$CJ43)","v":0.16666666666666666},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($Q44:$Q47,AA44:AA47)/60)","v":0.16666666666666666},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($Q44:$Q47,AB44:AB47))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":44},null,null,null,null,null,{"$f":"IF($R44=\"^\",IF(COUNTIF(Lists!$13:$13,H44)=1,0,1),0)","v":0},{"$f":"H43","v":"Затраты времени на одного посетителя"},{"$f":"Lists!$BK$16","v":"информирование об услугах"},null,null,null,"кол-во минут // %",null,null,"*",5,null,{"$f":"IF(G44<>0,1,IF(OR($Q44=\"\",$Q44=0),0,IF($R44=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H44))),$Q44)=1,0,1),0)))","v":0},{"$f":"IF($X44=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z44:$CJ44)","v":1},"*",null,1]
[{"$f":"ROW()","v":45},null,null,null,null,null,{"$f":"IF($R45=\"^\",IF(COUNTIF(Lists!$13:$13,H45)=1,0,1),0)","v":0},{"$f":"H43","v":"Затраты времени на одного посетителя"},{"$f":"Lists!$BK$17","v":"информирование о ценах и условиях"},null,null,null,{"$f":"Sales!$M$44","v":"кол-во минут // %"},null,null,"*",2,null,{"$f":"IF(G45<>0,1,IF(OR($Q45=\"\",$Q45=0),0,IF($R45=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H45))),$Q45)=1,0,1),0)))","v":0},{"$f":"IF($X45=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z45:$CJ45)","v":1},"*",null,1]
[{"$f":"ROW()","v":46},null,null,null,null,null,{"$f":"IF($R46=\"^\",IF(COUNTIF(Lists!$13:$13,H46)=1,0,1),0)","v":0},{"$f":"H43","v":"Затраты времени на одного посетителя"},{"$f":"Lists!$BK$18","v":"представительская деятельность"},null,null,null,{"$f":"Sales!$M$44","v":"кол-во минут // %"},null,null,"*",3,null,{"$f":"IF(G46<>0,1,IF(OR($Q46=\"\",$Q46=0),0,IF($R46=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H46))),$Q46)=1,0,1),0)))","v":0},{"$f":"IF($X46=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z46:$CJ46)","v":1},"*",null,1]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Обратное распределение затрат времени",null,{"$f":"SUMIFS($Z43:$CJ43,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z43:$CJ43,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.16666666666666666]
[{"$f":"ROW()","v":49},null,null,null,null,null,{"$f":"IF($R49=\"^\",IF(COUNTIF(Lists!$13:$13,H49)=1,0,1),0)","v":0},"Затраты времени сотрудников отдела продаж",null,null,null,null,{"$f":"Sales!$M$43","v":"кол-во часов"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z49:$CJ49)","v":3845607.4666666668},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA17:AA17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA17:AB17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":22.5},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA17:AC17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":13.333333333333332},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA17:AD17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":242.4},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA17:AE17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":402.40000000000009},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA17:AF17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":613.79999999999995},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA17:AG17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":620},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA17:AH17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1431.6000000000004},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA17:AI17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1771.7333333333331},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA17:AJ17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2630.1000000000004},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA17:AK17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1916.6666666666665},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA17:AL17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4020},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA17:AM17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4796.5333333333328},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA17:AN17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6201},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA17:AO17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4207.333333333333},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA17:AP17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8824.7999999999993},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA17:AQ17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9565.8666666666668},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA17:AR17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":11936.699999999999},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA17:AS17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8041.3333333333339},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA17:AT17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15964.800000000003},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA17:AU17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":16625.333333333336},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA17:AV17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20766},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA17:AW17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":13298},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA17:AX17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":25901.399999999994},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA17:AY17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":26685.066666666666},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA17:AZ17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":32368.19999999999},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA17:BA17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20280.833333333332},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA17:BB17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":39535.5},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA17:BC17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":39607.733333333337},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA17:BD17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":47476.19999999999},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA17:BE17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":29671.666666666664},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA17:BF17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":56784},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA17:BG17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":56010.133333333331},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA17:BH17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":67188.899999999994},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA17:BI17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":41188.5},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA17:BJ17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":78189.300000000017},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA17:BK17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":76873.599999999977},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA17:BL17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":91065.299999999988},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA17:BM17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":55212.333333333328},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA17:BN17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":104887.19999999998},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA17:BO17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":101339.19999999998},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA17:BP17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":118994.09999999999},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA17:BQ17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":69286.333333333328},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA17:BR17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":129875.4},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA17:BS17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":119771.46666666667},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA17:BT17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":140525.4},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA17:BU17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":80757.166666666657},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA17:BV17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":150417.9},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA17:BW17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":138897.06666666665},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA17:BX17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":161486.69999999998},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA17:BY17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":92310.666666666657},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA17:BZ17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":172009.19999999998},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA17:CA17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":157370.4},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA17:CB17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":182164.19999999998},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA17:CC17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":104380.83333333333},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA17:CD17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":193180.5},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA17:CE17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":176042.66666666666},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA17:CF17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":203965.5},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA17:CG17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":116001.66666666666},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA17:CH17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":213993},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA17:CI17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51},null,null,null,null,null,{"$f":"IF($R51=\"^\",IF(COUNTIF(Lists!$13:$13,H51)=1,0,1),0)","v":0},"Потребность в сотрудниках отдела продаж",null,null,null,null,"кол-во сотр.*пер.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z51:$CJ51)","v":9072.647013888889},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z49:AA49)=0,0,IF(MAX($Z51:Z51)>IF(Macro!$Q$20=0,0,AA49/Macro!$Q$20),MAX($Z51:Z51),IF(Macro!$Q$20=0,0,AA49/Macro!$Q$20))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z49:AB49)=0,0,IF(MAX($Z51:AA51)>IF(Macro!$Q$20=0,0,AB49/Macro!$Q$20),MAX($Z51:AA51),IF(Macro!$Q$20=0,0,AB49/Macro!$Q$20))))","v":4.6875E-2},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z49:AC49)=0,0,IF(MAX($Z51:AB51)>IF(Macro!$Q$20=0,0,AC49/Macro!$Q$20),MAX($Z51:AB51),IF(Macro!$Q$20=0,0,AC49/Macro!$Q$20))))","v":4.6875E-2},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z49:AD49)=0,0,IF(MAX($Z51:AC51)>IF(Macro!$Q$20=0,0,AD49/Macro!$Q$20),MAX($Z51:AC51),IF(Macro!$Q$20=0,0,AD49/Macro!$Q$20))))","v":0.505},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z49:AE49)=0,0,IF(MAX($Z51:AD51)>IF(Macro!$Q$20=0,0,AE49/Macro!$Q$20),MAX($Z51:AD51),IF(Macro!$Q$20=0,0,AE49/Macro!$Q$20))))","v":0.83833333333333349},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z49:AF49)=0,0,IF(MAX($Z51:AE51)>IF(Macro!$Q$20=0,0,AF49/Macro!$Q$20),MAX($Z51:AE51),IF(Macro!$Q$20=0,0,AF49/Macro!$Q$20))))","v":1.2787499999999998},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z49:AG49)=0,0,IF(MAX($Z51:AF51)>IF(Macro!$Q$20=0,0,AG49/Macro!$Q$20),MAX($Z51:AF51),IF(Macro!$Q$20=0,0,AG49/Macro!$Q$20))))","v":1.2916666666666667},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z49:AH49)=0,0,IF(MAX($Z51:AG51)>IF(Macro!$Q$20=0,0,AH49/Macro!$Q$20),MAX($Z51:AG51),IF(Macro!$Q$20=0,0,AH49/Macro!$Q$20))))","v":2.9825000000000008},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z49:AI49)=0,0,IF(MAX($Z51:AH51)>IF(Macro!$Q$20=0,0,AI49/Macro!$Q$20),MAX($Z51:AH51),IF(Macro!$Q$20=0,0,AI49/Macro!$Q$20))))","v":3.6911111111111108},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z49:AJ49)=0,0,IF(MAX($Z51:AI51)>IF(Macro!$Q$20=0,0,AJ49/Macro!$Q$20),MAX($Z51:AI51),IF(Macro!$Q$20=0,0,AJ49/Macro!$Q$20))))","v":5.479375000000001},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z49:AK49)=0,0,IF(MAX($Z51:AJ51)>IF(Macro!$Q$20=0,0,AK49/Macro!$Q$20),MAX($Z51:AJ51),IF(Macro!$Q$20=0,0,AK49/Macro!$Q$20))))","v":5.479375000000001},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z49:AL49)=0,0,IF(MAX($Z51:AK51)>IF(Macro!$Q$20=0,0,AL49/Macro!$Q$20),MAX($Z51:AK51),IF(Macro!$Q$20=0,0,AL49/Macro!$Q$20))))","v":8.375},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z49:AM49)=0,0,IF(MAX($Z51:AL51)>IF(Macro!$Q$20=0,0,AM49/Macro!$Q$20),MAX($Z51:AL51),IF(Macro!$Q$20=0,0,AM49/Macro!$Q$20))))","v":9.9927777777777766},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z49:AN49)=0,0,IF(MAX($Z51:AM51)>IF(Macro!$Q$20=0,0,AN49/Macro!$Q$20),MAX($Z51:AM51),IF(Macro!$Q$20=0,0,AN49/Macro!$Q$20))))","v":12.918749999999999},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z49:AO49)=0,0,IF(MAX($Z51:AN51)>IF(Macro!$Q$20=0,0,AO49/Macro!$Q$20),MAX($Z51:AN51),IF(Macro!$Q$20=0,0,AO49/Macro!$Q$20))))","v":12.918749999999999},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z49:AP49)=0,0,IF(MAX($Z51:AO51)>IF(Macro!$Q$20=0,0,AP49/Macro!$Q$20),MAX($Z51:AO51),IF(Macro!$Q$20=0,0,AP49/Macro!$Q$20))))","v":18.384999999999998},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z49:AQ49)=0,0,IF(MAX($Z51:AP51)>IF(Macro!$Q$20=0,0,AQ49/Macro!$Q$20),MAX($Z51:AP51),IF(Macro!$Q$20=0,0,AQ49/Macro!$Q$20))))","v":19.928888888888888},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z49:AR49)=0,0,IF(MAX($Z51:AQ51)>IF(Macro!$Q$20=0,0,AR49/Macro!$Q$20),MAX($Z51:AQ51),IF(Macro!$Q$20=0,0,AR49/Macro!$Q$20))))","v":24.868124999999999},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z49:AS49)=0,0,IF(MAX($Z51:AR51)>IF(Macro!$Q$20=0,0,AS49/Macro!$Q$20),MAX($Z51:AR51),IF(Macro!$Q$20=0,0,AS49/Macro!$Q$20))))","v":24.868124999999999},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z49:AT49)=0,0,IF(MAX($Z51:AS51)>IF(Macro!$Q$20=0,0,AT49/Macro!$Q$20),MAX($Z51:AS51),IF(Macro!$Q$20=0,0,AT49/Macro!$Q$20))))","v":33.260000000000005},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z49:AU49)=0,0,IF(MAX($Z51:AT51)>IF(Macro!$Q$20=0,0,AU49/Macro!$Q$20),MAX($Z51:AT51),IF(Macro!$Q$20=0,0,AU49/Macro!$Q$20))))","v":34.636111111111113},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z49:AV49)=0,0,IF(MAX($Z51:AU51)>IF(Macro!$Q$20=0,0,AV49/Macro!$Q$20),MAX($Z51:AU51),IF(Macro!$Q$20=0,0,AV49/Macro!$Q$20))))","v":43.262500000000003},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z49:AW49)=0,0,IF(MAX($Z51:AV51)>IF(Macro!$Q$20=0,0,AW49/Macro!$Q$20),MAX($Z51:AV51),IF(Macro!$Q$20=0,0,AW49/Macro!$Q$20))))","v":43.262500000000003},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z49:AX49)=0,0,IF(MAX($Z51:AW51)>IF(Macro!$Q$20=0,0,AX49/Macro!$Q$20),MAX($Z51:AW51),IF(Macro!$Q$20=0,0,AX49/Macro!$Q$20))))","v":53.961249999999986},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z49:AY49)=0,0,IF(MAX($Z51:AX51)>IF(Macro!$Q$20=0,0,AY49/Macro!$Q$20),MAX($Z51:AX51),IF(Macro!$Q$20=0,0,AY49/Macro!$Q$20))))","v":55.593888888888884},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z49:AZ49)=0,0,IF(MAX($Z51:AY51)>IF(Macro!$Q$20=0,0,AZ49/Macro!$Q$20),MAX($Z51:AY51),IF(Macro!$Q$20=0,0,AZ49/Macro!$Q$20))))","v":67.433749999999975},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z49:BA49)=0,0,IF(MAX($Z51:AZ51)>IF(Macro!$Q$20=0,0,BA49/Macro!$Q$20),MAX($Z51:AZ51),IF(Macro!$Q$20=0,0,BA49/Macro!$Q$20))))","v":67.433749999999975},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z49:BB49)=0,0,IF(MAX($Z51:BA51)>IF(Macro!$Q$20=0,0,BB49/Macro!$Q$20),MAX($Z51:BA51),IF(Macro!$Q$20=0,0,BB49/Macro!$Q$20))))","v":82.365624999999994},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z49:BC49)=0,0,IF(MAX($Z51:BB51)>IF(Macro!$Q$20=0,0,BC49/Macro!$Q$20),MAX($Z51:BB51),IF(Macro!$Q$20=0,0,BC49/Macro!$Q$20))))","v":82.516111111111115},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z49:BD49)=0,0,IF(MAX($Z51:BC51)>IF(Macro!$Q$20=0,0,BD49/Macro!$Q$20),MAX($Z51:BC51),IF(Macro!$Q$20=0,0,BD49/Macro!$Q$20))))","v":98.908749999999984},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z49:BE49)=0,0,IF(MAX($Z51:BD51)>IF(Macro!$Q$20=0,0,BE49/Macro!$Q$20),MAX($Z51:BD51),IF(Macro!$Q$20=0,0,BE49/Macro!$Q$20))))","v":98.908749999999984},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z49:BF49)=0,0,IF(MAX($Z51:BE51)>IF(Macro!$Q$20=0,0,BF49/Macro!$Q$20),MAX($Z51:BE51),IF(Macro!$Q$20=0,0,BF49/Macro!$Q$20))))","v":118.3},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z49:BG49)=0,0,IF(MAX($Z51:BF51)>IF(Macro!$Q$20=0,0,BG49/Macro!$Q$20),MAX($Z51:BF51),IF(Macro!$Q$20=0,0,BG49/Macro!$Q$20))))","v":118.3},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z49:BH49)=0,0,IF(MAX($Z51:BG51)>IF(Macro!$Q$20=0,0,BH49/Macro!$Q$20),MAX($Z51:BG51),IF(Macro!$Q$20=0,0,BH49/Macro!$Q$20))))","v":139.97687499999998},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z49:BI49)=0,0,IF(MAX($Z51:BH51)>IF(Macro!$Q$20=0,0,BI49/Macro!$Q$20),MAX($Z51:BH51),IF(Macro!$Q$20=0,0,BI49/Macro!$Q$20))))","v":139.97687499999998},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z49:BJ49)=0,0,IF(MAX($Z51:BI51)>IF(Macro!$Q$20=0,0,BJ49/Macro!$Q$20),MAX($Z51:BI51),IF(Macro!$Q$20=0,0,BJ49/Macro!$Q$20))))","v":162.89437500000003},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z49:BK49)=0,0,IF(MAX($Z51:BJ51)>IF(Macro!$Q$20=0,0,BK49/Macro!$Q$20),MAX($Z51:BJ51),IF(Macro!$Q$20=0,0,BK49/Macro!$Q$20))))","v":162.89437500000003},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z49:BL49)=0,0,IF(MAX($Z51:BK51)>IF(Macro!$Q$20=0,0,BL49/Macro!$Q$20),MAX($Z51:BK51),IF(Macro!$Q$20=0,0,BL49/Macro!$Q$20))))","v":189.71937499999999},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z49:BM49)=0,0,IF(MAX($Z51:BL51)>IF(Macro!$Q$20=0,0,BM49/Macro!$Q$20),MAX($Z51:BL51),IF(Macro!$Q$20=0,0,BM49/Macro!$Q$20))))","v":189.71937499999999},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z49:BN49)=0,0,IF(MAX($Z51:BM51)>IF(Macro!$Q$20=0,0,BN49/Macro!$Q$20),MAX($Z51:BM51),IF(Macro!$Q$20=0,0,BN49/Macro!$Q$20))))","v":218.51499999999996},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z49:BO49)=0,0,IF(MAX($Z51:BN51)>IF(Macro!$Q$20=0,0,BO49/Macro!$Q$20),MAX($Z51:BN51),IF(Macro!$Q$20=0,0,BO49/Macro!$Q$20))))","v":218.51499999999996},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z49:BP49)=0,0,IF(MAX($Z51:BO51)>IF(Macro!$Q$20=0,0,BP49/Macro!$Q$20),MAX($Z51:BO51),IF(Macro!$Q$20=0,0,BP49/Macro!$Q$20))))","v":247.90437499999999},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z49:BQ49)=0,0,IF(MAX($Z51:BP51)>IF(Macro!$Q$20=0,0,BQ49/Macro!$Q$20),MAX($Z51:BP51),IF(Macro!$Q$20=0,0,BQ49/Macro!$Q$20))))","v":247.90437499999999},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z49:BR49)=0,0,IF(MAX($Z51:BQ51)>IF(Macro!$Q$20=0,0,BR49/Macro!$Q$20),MAX($Z51:BQ51),IF(Macro!$Q$20=0,0,BR49/Macro!$Q$20))))","v":270.57374999999996},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z49:BS49)=0,0,IF(MAX($Z51:BR51)>IF(Macro!$Q$20=0,0,BS49/Macro!$Q$20),MAX($Z51:BR51),IF(Macro!$Q$20=0,0,BS49/Macro!$Q$20))))","v":270.57374999999996},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z49:BT49)=0,0,IF(MAX($Z51:BS51)>IF(Macro!$Q$20=0,0,BT49/Macro!$Q$20),MAX($Z51:BS51),IF(Macro!$Q$20=0,0,BT49/Macro!$Q$20))))","v":292.76124999999996},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z49:BU49)=0,0,IF(MAX($Z51:BT51)>IF(Macro!$Q$20=0,0,BU49/Macro!$Q$20),MAX($Z51:BT51),IF(Macro!$Q$20=0,0,BU49/Macro!$Q$20))))","v":292.76124999999996},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z49:BV49)=0,0,IF(MAX($Z51:BU51)>IF(Macro!$Q$20=0,0,BV49/Macro!$Q$20),MAX($Z51:BU51),IF(Macro!$Q$20=0,0,BV49/Macro!$Q$20))))","v":313.37062499999996},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z49:BW49)=0,0,IF(MAX($Z51:BV51)>IF(Macro!$Q$20=0,0,BW49/Macro!$Q$20),MAX($Z51:BV51),IF(Macro!$Q$20=0,0,BW49/Macro!$Q$20))))","v":313.37062499999996},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z49:BX49)=0,0,IF(MAX($Z51:BW51)>IF(Macro!$Q$20=0,0,BX49/Macro!$Q$20),MAX($Z51:BW51),IF(Macro!$Q$20=0,0,BX49/Macro!$Q$20))))","v":336.43062499999996},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z49:BY49)=0,0,IF(MAX($Z51:BX51)>IF(Macro!$Q$20=0,0,BY49/Macro!$Q$20),MAX($Z51:BX51),IF(Macro!$Q$20=0,0,BY49/Macro!$Q$20))))","v":336.43062499999996},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z49:BZ49)=0,0,IF(MAX($Z51:BY51)>IF(Macro!$Q$20=0,0,BZ49/Macro!$Q$20),MAX($Z51:BY51),IF(Macro!$Q$20=0,0,BZ49/Macro!$Q$20))))","v":358.35249999999996},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z49:CA49)=0,0,IF(MAX($Z51:BZ51)>IF(Macro!$Q$20=0,0,CA49/Macro!$Q$20),MAX($Z51:BZ51),IF(Macro!$Q$20=0,0,CA49/Macro!$Q$20))))","v":358.35249999999996},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z49:CB49)=0,0,IF(MAX($Z51:CA51)>IF(Macro!$Q$20=0,0,CB49/Macro!$Q$20),MAX($Z51:CA51),IF(Macro!$Q$20=0,0,CB49/Macro!$Q$20))))","v":379.50874999999996},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z49:CC49)=0,0,IF(MAX($Z51:CB51)>IF(Macro!$Q$20=0,0,CC49/Macro!$Q$20),MAX($Z51:CB51),IF(Macro!$Q$20=0,0,CC49/Macro!$Q$20))))","v":379.50874999999996},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z49:CD49)=0,0,IF(MAX($Z51:CC51)>IF(Macro!$Q$20=0,0,CD49/Macro!$Q$20),MAX($Z51:CC51),IF(Macro!$Q$20=0,0,CD49/Macro!$Q$20))))","v":402.45937500000002},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z49:CE49)=0,0,IF(MAX($Z51:CD51)>IF(Macro!$Q$20=0,0,CE49/Macro!$Q$20),MAX($Z51:CD51),IF(Macro!$Q$20=0,0,CE49/Macro!$Q$20))))","v":402.45937500000002},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z49:CF49)=0,0,IF(MAX($Z51:CE51)>IF(Macro!$Q$20=0,0,CF49/Macro!$Q$20),MAX($Z51:CE51),IF(Macro!$Q$20=0,0,CF49/Macro!$Q$20))))","v":424.92812500000002},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z49:CG49)=0,0,IF(MAX($Z51:CF51)>IF(Macro!$Q$20=0,0,CG49/Macro!$Q$20),MAX($Z51:CF51),IF(Macro!$Q$20=0,0,CG49/Macro!$Q$20))))","v":424.92812500000002},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z49:CH49)=0,0,IF(MAX($Z51:CG51)>IF(Macro!$Q$20=0,0,CH49/Macro!$Q$20),MAX($Z51:CG51),IF(Macro!$Q$20=0,0,CH49/Macro!$Q$20))))","v":445.81875000000002},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z49:CI49)=0,0,IF(MAX($Z51:CH51)>IF(Macro!$Q$20=0,0,CI49/Macro!$Q$20),MAX($Z51:CH51),IF(Macro!$Q$20=0,0,CI49/Macro!$Q$20))))","v":0}]
[{"$f":"ROW()","v":52}]
[{"$f":"ROW()","v":53},null,null,null,null,null,{"$f":"IF($R53=\"^\",IF(COUNTIF(Lists!$13:$13,H53)=1,0,1),0)","v":0},{"$f":"Items!$AH$16","v":"ФОТ менеджеров-консультантов"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z53:$CJ53)","v":900057569.87890792},null,null,{"$f":"IF(AA$11=\"\",0,AA51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AA$2-1)/12)))","v":0},{"$f":"IF(AB$11=\"\",0,AB51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AB$2-1)/12)))","v":4218.75},{"$f":"IF(AC$11=\"\",0,AC51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AC$2-1)/12)))","v":4218.75},{"$f":"IF(AD$11=\"\",0,AD51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AD$2-1)/12)))","v":45450},{"$f":"IF(AE$11=\"\",0,AE51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AE$2-1)/12)))","v":75450.000000000015},{"$f":"IF(AF$11=\"\",0,AF51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AF$2-1)/12)))","v":115087.49999999997},{"$f":"IF(AG$11=\"\",0,AG51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AG$2-1)/12)))","v":116250},{"$f":"IF(AH$11=\"\",0,AH51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AH$2-1)/12)))","v":268425.00000000012},{"$f":"IF(AI$11=\"\",0,AI51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AI$2-1)/12)))","v":332200},{"$f":"IF(AJ$11=\"\",0,AJ51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AJ$2-1)/12)))","v":493143.75000000012},{"$f":"IF(AK$11=\"\",0,AK51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AK$2-1)/12)))","v":493143.75000000012},{"$f":"IF(AL$11=\"\",0,AL51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AL$2-1)/12)))","v":753750},{"$f":"IF(AM$11=\"\",0,AM51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AM$2-1)/12)))","v":926330.5},{"$f":"IF(AN$11=\"\",0,AN51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AN$2-1)/12)))","v":1197568.125},{"$f":"IF(AO$11=\"\",0,AO51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AO$2-1)/12)))","v":1197568.125},{"$f":"IF(AP$11=\"\",0,AP51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AP$2-1)/12)))","v":1704289.4999999995},{"$f":"IF(AQ$11=\"\",0,AQ51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AQ$2-1)/12)))","v":1847408},{"$f":"IF(AR$11=\"\",0,AR51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AR$2-1)/12)))","v":2305275.1875},{"$f":"IF(AS$11=\"\",0,AS51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AS$2-1)/12)))","v":2305275.1875},{"$f":"IF(AT$11=\"\",0,AT51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AT$2-1)/12)))","v":3083202.0000000005},{"$f":"IF(AU$11=\"\",0,AU51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AU$2-1)/12)))","v":3210767.5},{"$f":"IF(AV$11=\"\",0,AV51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AV$2-1)/12)))","v":4010433.75},{"$f":"IF(AW$11=\"\",0,AW51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AW$2-1)/12)))","v":4010433.75},{"$f":"IF(AX$11=\"\",0,AX51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AX$2-1)/12)))","v":5002207.8749999981},{"$f":"IF(AY$11=\"\",0,AY51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AY$2-1)/12)))","v":5308160.1049999995},{"$f":"IF(AZ$11=\"\",0,AZ51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AZ$2-1)/12)))","v":6438641.8837499982},{"$f":"IF(BA$11=\"\",0,BA51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BA$2-1)/12)))","v":6438641.8837499982},{"$f":"IF(BB$11=\"\",0,BB51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BB$2-1)/12)))","v":7864352.2406249996},{"$f":"IF(BC$11=\"\",0,BC51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BC$2-1)/12)))","v":7878720.8049999997},{"$f":"IF(BD$11=\"\",0,BD51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BD$2-1)/12)))","v":9443906.3587499969},{"$f":"IF(BE$11=\"\",0,BE51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BE$2-1)/12)))","v":9443906.3587499969},{"$f":"IF(BF$11=\"\",0,BF51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BF$2-1)/12)))","v":11295402.299999999},{"$f":"IF(BG$11=\"\",0,BG51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BG$2-1)/12)))","v":11295402.299999999},{"$f":"IF(BH$11=\"\",0,BH51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BH$2-1)/12)))","v":13365132.001874996},{"$f":"IF(BI$11=\"\",0,BI51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BI$2-1)/12)))","v":13365132.001874996},{"$f":"IF(BJ$11=\"\",0,BJ51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BJ$2-1)/12)))","v":15553317.819375003},{"$f":"IF(BK$11=\"\",0,BK51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BK$2-1)/12)))","v":16019917.353956254},{"$f":"IF(BL$11=\"\",0,BL51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BL$2-1)/12)))","v":18658033.513706248},{"$f":"IF(BM$11=\"\",0,BM51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BM$2-1)/12)))","v":18658033.513706248},{"$f":"IF(BN$11=\"\",0,BN51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BN$2-1)/12)))","v":21489951.636449996},{"$f":"IF(BO$11=\"\",0,BO51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BO$2-1)/12)))","v":21489951.636449996},{"$f":"IF(BP$11=\"\",0,BP51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BP$2-1)/12)))","v":24380262.358256251},{"$f":"IF(BQ$11=\"\",0,BQ51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BQ$2-1)/12)))","v":24380262.358256251},{"$f":"IF(BR$11=\"\",0,BR51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BR$2-1)/12)))","v":26609691.790462498},{"$f":"IF(BS$11=\"\",0,BS51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BS$2-1)/12)))","v":26609691.790462498},{"$f":"IF(BT$11=\"\",0,BT51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BT$2-1)/12)))","v":28791731.018587492},{"$f":"IF(BU$11=\"\",0,BU51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BU$2-1)/12)))","v":28791731.018587492},{"$f":"IF(BV$11=\"\",0,BV51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BV$2-1)/12)))","v":30818568.864993744},{"$f":"IF(BW$11=\"\",0,BW51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BW$2-1)/12)))","v":31743125.930943552},{"$f":"IF(BX$11=\"\",0,BX51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BX$2-1)/12)))","v":34079006.915217549},{"$f":"IF(BY$11=\"\",0,BY51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BY$2-1)/12)))","v":34079006.915217549},{"$f":"IF(BZ$11=\"\",0,BZ51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BZ$2-1)/12)))","v":36299600.625197239},{"$f":"IF(CA$11=\"\",0,CA51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CA$2-1)/12)))","v":36299600.625197239},{"$f":"IF(CB$11=\"\",0,CB51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CB$2-1)/12)))","v":38442639.743737862},{"$f":"IF(CC$11=\"\",0,CC51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CC$2-1)/12)))","v":38442639.743737862},{"$f":"IF(CD$11=\"\",0,CD51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CD$2-1)/12)))","v":40767441.500663437},{"$f":"IF(CE$11=\"\",0,CE51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CE$2-1)/12)))","v":40767441.500663437},{"$f":"IF(CF$11=\"\",0,CF51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CF$2-1)/12)))","v":43043431.34738531},{"$f":"IF(CG$11=\"\",0,CG51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CG$2-1)/12)))","v":43043431.34738531},{"$f":"IF(CH$11=\"\",0,CH51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CH$2-1)/12)))","v":45159563.770936869},{"$f":"IF(CI$11=\"\",0,CI51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CI$2-1)/12)))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,{"$f":"IF($R54=\"^\",IF(COUNTIF(Lists!$13:$13,H54)=1,0,1),0)","v":0},{"$f":"H53","v":"ФОТ менеджеров-консультантов"},{"$f":"Mrkting!$I$270","v":"Средняя месячная з/п, вкл. НДФЛ, 1 сотрудника"},null,null,null,{"$f":"Mrkting!$M$270","v":"руб./мес."},null,null,"*",30000,null,{"$f":"IF(G54<>0,1,IF(OR($Q54=\"\",$Q54=0),0,IF($R54=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H54))),$Q54)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,{"$f":"IF($R55=\"^\",IF(COUNTIF(Lists!$13:$13,H55)=1,0,1),0)","v":0},{"$f":"H53","v":"ФОТ менеджеров-консультантов"},{"$f":"Mrkting!$I$271","v":"Ежегодная индексация ФОТ"},null,null,null,{"$f":"Mrkting!$M$271","v":"%г"},null,null,"*",0.03,null,{"$f":"IF(G55<>0,1,IF(OR($Q55=\"\",$Q55=0),0,IF($R55=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H55))),$Q55)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":56}]
[{"$f":"ROW()","v":57},null,null,null,null,null,{"$f":"IF($R57=\"^\",IF(COUNTIF(Lists!$13:$13,H57)=1,0,1),0)","v":0},{"$f":"H53","v":"ФОТ менеджеров-консультантов"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z57:$CJ57)","v":892530975.91708529},null,null,{"$f":"IF(AA$11=\"\",0,$Q59*(IF(AA$2=1,SUMIFS($Z53:$CJ53,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CJ53,$Z$2:$CJ$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CJ53,$Z$2:$CJ$2,AA$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CJ53,$Z$2:$CJ$2,AA$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CJ53,$Z$2:$CJ$2,AA$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CJ53,$Z$2:$CJ$2,AA$2+INT(-$Q64))))","v":0},3515.625,4218.75,38578.125,70450.000000000015,108481.24999999997,116056.25,243062.50000000012,321570.83333333337,466319.79166666674,493143.75000000012,710315.625,897567.08333333337,1152361.8541666667,1197568.125,1619835.9374999995,1823554.9166666665,2228963.9895833335,2305275.1875,2953547.5312500005,3189506.5833333335,3877156.041666667,4010433.75,4836912.1874999981,5257168.0666666664,6250228.2539583314,6438641.8837499991,7626733.8478124999,7876326.044270833,9183042.0997916646,9443906.3587499969,10986819.643124998,{"$f":"IF(BG$11=\"\",0,$Q59*(IF(BG$2=1,SUMIFS($Z53:$CJ53,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CJ53,$Z$2:$CJ$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CJ53,$Z$2:$CJ$2,BG$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CJ53,$Z$2:$CJ$2,BG$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CJ53,$Z$2:$CJ$2,BG$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CJ53,$Z$2:$CJ$2,BG$2+INT(-$Q64))))","v":11295402.300000001},13020177.051562497,13365132.001874998,15188620.183125,15942150.764859378,18218347.487081252,18658033.513706248,21017965.282659374,21489951.63645,23898543.904621877,24380262.358256251,26238120.218428127,26609691.790462501,28428057.813899994,28791731.018587492,30480762.55725937,31589033.086618587,33689693.417838551,34079006.915217549,35929501.673533961,36299600.625197239,38085466.557314426,38442639.743737862,40379974.541175842,40767441.500663444,42664099.706265002,43043431.34738531,44806875.033678278,0]
[{"$f":"ROW()","v":58},null,null,null,null,null,{"$f":"IF($R58=\"^\",IF(COUNTIF(Lists!$13:$13,H58)=1,0,1),0)","v":0},{"$f":"H57","v":"ФОТ менеджеров-консультантов"},{"$f":"Mrkting!$I$153","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":59},null,null,null,null,null,{"$f":"IF($R59=\"^\",IF(COUNTIF(Lists!$13:$13,H59)=1,0,1),0)","v":0},{"$f":"H57","v":"ФОТ менеджеров-консультантов"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$154","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",0.5,null,{"$f":"IF(G59<>0,1,IF(OR($Q59=\"\",$Q59=0),0,IF($R59=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H59))),$Q59)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":60},null,null,null,null,null,{"$f":"IF($R60=\"^\",IF(COUNTIF(Lists!$13:$13,H60)=1,0,1),0)","v":0},{"$f":"H57","v":"ФОТ менеджеров-консультантов"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$155","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G60<>0,1,IF(OR($Q60=\"\",$Q60=0),0,IF($R60=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H60))),$Q60)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,{"$f":"IF($R61=\"^\",IF(COUNTIF(Lists!$13:$13,H61)=1,0,1),0)","v":0},{"$f":"H57","v":"ФОТ менеджеров-консультантов"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$156","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q60/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G61<>0,1,IF(OR($Q61=\"\",$Q61=0),0,IF($R61=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H61))),$Q61)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q61-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q60/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,{"$f":"IF($R62=\"^\",IF(COUNTIF(Lists!$13:$13,H62)=1,0,1),0)","v":0},{"$f":"H57","v":"ФОТ менеджеров-консультантов"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$157","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,{"$f":"100%-Q59","v":0.5},null,{"$f":"IF(G62<>0,1,IF(OR($Q62=\"\",$Q62=0),0,IF($R62=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H62))),$Q62)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q62-(100%-Q59))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":63},null,null,null,null,null,{"$f":"IF($R63=\"^\",IF(COUNTIF(Lists!$13:$13,H63)=1,0,1),0)","v":0},{"$f":"H57","v":"ФОТ менеджеров-консультантов"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$158","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",30,null,{"$f":"IF(G63<>0,1,IF(OR($Q63=\"\",$Q63=0),0,IF($R63=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H63))),$Q63)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":64},null,null,null,null,null,{"$f":"IF($R64=\"^\",IF(COUNTIF(Lists!$13:$13,H64)=1,0,1),0)","v":0},{"$f":"H57","v":"ФОТ менеджеров-консультантов"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$159","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q63/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.33333333333333331},null,{"$f":"IF(G64<>0,1,IF(OR($Q64=\"\",$Q64=0),0,IF($R64=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H64))),$Q64)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q64-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q63/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":65}]
[{"$f":"ROW()","v":66},null,null,null,null,null,{"$f":"IF($R66=\"^\",IF(COUNTIF(Lists!$13:$13,H66)=1,0,1),0)","v":0},{"$f":"H53","v":"ФОТ менеджеров-консультантов"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z66:$CJ66)","v":900057569.87890792},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA53:AA53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA53:AB53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4218.75},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA53:AC53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4218.75},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA53:AD53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":45450},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA53:AE53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":75450.000000000015},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA53:AF53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":115087.49999999997},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA53:AG53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":116250},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA53:AH53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":268425.00000000012},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA53:AI53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":332200},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA53:AJ53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":493143.75000000012},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA53:AK53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":493143.75000000012},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA53:AL53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":753750},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA53:AM53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":926330.5},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA53:AN53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1197568.125},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA53:AO53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1197568.125},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA53:AP53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1704289.4999999995},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA53:AQ53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1847408},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA53:AR53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2305275.1875},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA53:AS53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2305275.1875},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA53:AT53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3083202.0000000005},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA53:AU53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3210767.5},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA53:AV53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4010433.75},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA53:AW53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4010433.75},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA53:AX53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5002207.8749999981},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA53:AY53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5308160.1049999995},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA53:AZ53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6438641.8837499982},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA53:BA53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6438641.8837499982},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA53:BB53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7864352.2406249996},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA53:BC53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7878720.8049999997},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA53:BD53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9443906.3587499969},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA53:BE53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9443906.3587499969},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA53:BF53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":11295402.299999999},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA53:BG53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":11295402.299999999},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA53:BH53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":13365132.001874996},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA53:BI53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":13365132.001874996},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA53:BJ53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15553317.819375003},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA53:BK53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":16019917.353956254},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA53:BL53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":18658033.513706248},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA53:BM53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":18658033.513706248},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA53:BN53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":21489951.636449996},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA53:BO53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":21489951.636449996},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA53:BP53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":24380262.358256251},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA53:BQ53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":24380262.358256251},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA53:BR53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":26609691.790462498},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA53:BS53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":26609691.790462498},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA53:BT53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":28791731.018587492},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA53:BU53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":28791731.018587492},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA53:BV53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30818568.864993744},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA53:BW53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":31743125.930943552},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA53:BX53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":34079006.915217549},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA53:BY53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":34079006.915217549},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA53:BZ53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36299600.625197239},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA53:CA53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36299600.625197239},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA53:CB53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":38442639.743737862},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA53:CC53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":38442639.743737862},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA53:CD53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":40767441.500663437},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA53:CE53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":40767441.500663437},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA53:CF53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43043431.34738531},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA53:CG53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43043431.34738531},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA53:CH53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":45159563.770936869},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA53:CI53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":67},null,null,null,null,null,{"$f":"IF($R67=\"^\",IF(COUNTIF(Lists!$13:$13,H67)=1,0,1),0)","v":0},{"$f":"H66","v":"ФОТ менеджеров-консультантов"},{"$f":"Mrkting!$I$222","v":"Задаем через %-ное распределение"}]
[{"$f":"ROW()","v":68},null,null,null,null,null,{"$f":"IF($R68=\"^\",IF(COUNTIF(Lists!$13:$13,H68)=1,0,1),0)","v":0},{"$f":"H66","v":"ФОТ менеджеров-консультантов"},{"$f":"I67","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$163","v":"%-ное распределение учета расходов"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(AND(ABS($X68-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),AA68>=0%),0,1)","v":0},null,null,null,{"$f":"SUM($Z68:$CJ68)","v":1},"*",null,{"$f":"100%-SUM($AB68:$CJ68)","v":1}]
[{"$f":"ROW()","v":69},null,null,null,null,null,{"$f":"IF($R69=\"^\",IF(COUNTIF(Lists!$13:$13,H69)=1,0,1),0)","v":0},{"$f":"H66","v":"ФОТ менеджеров-консультантов"},{"$f":"I67","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$164","v":"обратный порядок распределения учета расхода"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X68-SUM($Z69:$CJ69))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"SUMIFS($Z68:$CJ68,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z68:$CJ68,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[{"$f":"ROW()","v":70}]
[{"$f":"ROW()","v":71},null,null,null,null,null,{"$f":"IF($R71=\"^\",IF(COUNTIF(Lists!$13:$13,H71)=1,0,1),0)","v":0},"Конверсия в решение о покупке",null,null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,"процесс",null,null,null,null,null,null,{"$f":"SUM($Z71:$CJ71)","v":0.85},null,null,{"$f":"IF(AA$11=\"\",0,$Q72*AA72)","v":0.85},{"$f":"IF(AB$11=\"\",0,$Q72*AB72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":72},null,null,null,null,null,{"$f":"IF($R72=\"^\",IF(COUNTIF(Lists!$13:$13,H72)=1,0,1),0)","v":0},{"$f":"H71","v":"Конверсия в решение о покупке"},"Процент конверсии и его распределение",null,null,null,"% // %",null,null,"*",0.85,null,{"$f":"IF(G72<>0,1,IF(OR($Q72=\"\",$Q72=0),0,IF($R72=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H72))),$Q72)=1,0,1),0)))","v":0},{"$f":"IF(ABS($X72-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z72:$CJ72)","v":1},"*",null,1]
[{"$f":"ROW()","v":73}]
[{"$f":"ROW()","v":74},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X71-SUM($Z74:$CJ74))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение конверсии",null,{"$f":"SUMIFS($Z71:$CJ71,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z71:$CJ71,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.85]
[{"$f":"ROW()","v":75},null,null,null,null,null,{"$f":"IF($R75=\"^\",IF(COUNTIF(Lists!$13:$13,H75)=1,0,1),0)","v":0},"Поток решений о покупке",null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$87","v":"шт"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z75:$CJ75)","v":19612598.080000002},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA17:AA17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA17:AB17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":114.75},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA17:AC17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":68},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA17:AD17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1236.24},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA17:AE17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2052.2400000000002},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA17:AF17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3130.38},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA17:AG17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3162},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA17:AH17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7301.1600000000017},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA17:AI17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9035.84},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA17:AJ17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":13413.510000000002},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA17:AK17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9775},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA17:AL17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20502},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA17:AM17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":24462.32},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA17:AN17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":31625.1},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA17:AO17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":21457.399999999998},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA17:AP17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":45006.479999999996},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA17:AQ17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":48785.920000000006},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA17:AR17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":60877.17},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA17:AS17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":41010.800000000003},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA17:AT17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":81420.48000000001},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA17:AU17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":84789.200000000012},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA17:AV17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":105906.6},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA17:AW17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":67819.8},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA17:AX17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":132097.13999999996},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA17:AY17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":136093.84},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA17:AZ17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":165077.81999999995},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA17:BA17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":103432.25},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA17:BB17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":201631.05},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA17:BC17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":201999.44},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA17:BD17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":242128.61999999997},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA17:BE17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":151325.5},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA17:BF17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":289598.39999999997},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA17:BG17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":285651.68},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA17:BH17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":342663.39},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA17:BI17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":210061.35},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA17:BJ17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":398765.43000000005},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA17:BK17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":392055.35999999993},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA17:BL17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":464433.02999999991},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA17:BM17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":281582.89999999997},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA17:BN17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":534924.72},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA17:BO17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":516829.91999999993},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA17:BP17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":606869.90999999992},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA17:BQ17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":353360.3},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA17:BR17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":662364.54},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA17:BS17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":610834.48},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA17:BT17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":716679.54},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA17:BU17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":411861.55},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA17:BV17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":767131.29},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA17:BW17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":708375.04000000004},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA17:BX17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":823582.16999999993},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA17:BY17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":470784.39999999997},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA17:BZ17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":877246.91999999993},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA17:CA17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":802589.04},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA17:CB17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":929037.41999999993},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA17:CC17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":532342.25},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA17:CD17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":985220.54999999993},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA17:CE17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":897817.59999999998},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA17:CF17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1040224.0499999999},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA17:CG17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":591608.5},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA17:CH17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1091364.3},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA17:CI17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":76}]
[{"$f":"ROW()","v":77},null,null,null,null,null,{"$f":"IF($R77=\"^\",IF(COUNTIF(Lists!$13:$13,H77)=1,0,1),0)","v":0},"Акцептованный GMV",null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z77:$CJ77)","v":11153876524.304745},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA19:AA19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA19:AB19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA19:AC19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA19:AD19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA19:AE19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1504185.3191489365},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA19:AF19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1692208.4840425532},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA19:AG19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2198785.7872340423},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA19:AH19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3957814.4170212769},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA19:AI19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5936721.6255319146},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA19:AJ19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6699991.9930851068},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA19:AK19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6892995.8776595742},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA19:AL19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12407392.579787234},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA19:AM19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":17378793.78587234},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA19:AN19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":19551143.009106383},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA19:AO19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15234656.890212763},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA19:AP19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":27508797.472978726},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA19:AQ19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":35319937.496170215},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA19:AR19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":39734929.683191486},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA19:AS19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30405836.04338298},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA19:AT19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":54730504.878089368},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA19:AU19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62549148.432102121},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA19:AV19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":70588150.416134045},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA19:AW19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51125573.963948935},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA19:AX19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":92026033.135108069},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA19:AY19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":104288869.85850616},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA19:AZ19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":117324978.5908194},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA19:BA19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":77039657.624614671},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA19:BB19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":139102933.6736559},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA19:BC19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":148643601.27815908},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA19:BD19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":167224051.43792894},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA19:BE19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":111649119.99772887},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA19:BF19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":200968415.99591196},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA19:BG19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":202945154.51390454},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA19:BH19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":229019422.43276575},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA19:BI19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":146755538.18442959},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA19:BJ19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":264159968.7319732},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA19:BK19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":273054060.28086203},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA19:BL19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":307185817.81596977},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA19:BM19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":185404758.87259969},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA19:BN19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":334754370.98903197},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA19:BO19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":297559440.87913954},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA19:BP19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":334754370.98903197},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA19:BQ19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":217457637.79525849},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA19:BR19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":391423748.03146523},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA19:BS19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":347932220.4724136},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA19:BT19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":392619543.59571612},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA19:BU19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":218121968.66428676},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA19:BV19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":392619543.59571612},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA19:BW19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":401691645.94316649},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA19:BX19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":451903101.68606228},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA19:BY19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":251057278.71447903},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA19:BZ19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":453275277.09604019},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA19:CA19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":402911357.41870242},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA19:CB19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":453275277.09604019},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA19:CC19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":286259507.1334188},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA19:CD19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":515267112.84015381},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA19:CE19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":458015211.41347003},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA19:CF19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":516822244.97146219},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA19:CG19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":287123469.42859006},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA19:CH19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":516822244.97146219},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA19:CI19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":78}]
[{"$f":"ROW()","v":79},null,null,null,null,null,{"$f":"IF($R79=\"^\",IF(COUNTIF(Lists!$13:$13,H79)=1,0,1),0)","v":0},{"$f":"Prdction!$H$82","v":"Количество продаж"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$87","v":"шт"},null,null,null,null,null,null,{"$f":"IF($X79-SUMIFS(Prdction!$X:$X,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79)=0,0,1)","v":0},null,null,null,{"$f":"SUM($Z79:$CJ79)","v":18876246.770699997},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":56.801249999999996},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":90.461249999999993},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":645.59879999999998},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":1627.7976000000001},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":2565.3969000000002},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":3114.7281000000003},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":5179.2642000000014},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":8086.8150000000005},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":11112.428250000001},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":11478.312450000001},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":14987.115},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":22257.338400000001},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":27763.272899999996},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":26275.837499999998},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":32899.620599999995},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":46427.237999999998},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":54283.229550000004},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":50434.545150000005},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":60603.483600000007},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":82273.791599999997},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":94394.421000000002},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":85994.567999999999},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":98958.88529999998},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":132754.53509999998},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":149079.97169999997},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":132912.48464999997},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":151006.33350000001},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":199797.09255},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":219843.3897},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":194759.78939999998},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":218257.33049999998},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":284748.78960000002},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":311015.95964999998},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":273598.7463},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":301369.2561},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":391456.29105},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":423961.75304999994},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":369277.88534999988},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":404171.27189999993},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":520618.54679999995},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":556231.41584999999},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":475313.95395},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":502783.79579999996},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":630233.51490000007},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":657119.4399},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":558627.83954999992},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":583601.4558},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":730375.63335000002},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":758318.81894999999},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":640711.45215000003},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":667275.50339999993},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":831518.80019999994},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":857155.09770000004},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":723382.93665000005},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":751193.58599999989},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":932103.88424999989},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":959330.61675000004},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":807757.11225000001},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":833071.53600000008},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":0}]
[{"$f":"ROW()","v":80}]
[{"$f":"ROW()","v":81},null,null,null,null,null,{"$f":"IF($R81=\"^\",IF(COUNTIF(Lists!$13:$13,H81)=1,0,1),0)","v":0},{"$f":"Prdction!$H$84","v":"Продажи"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,{"$f":"IF($X81-SUMIFS(Prdction!$X:$X,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81)=0,0,1)","v":0},null,null,null,{"$f":"SUM($Z81:$CJ81)","v":10786510747.800825},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":744571.73297872359},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":1582214.9325797874},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":1926042.1642819149},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":3047517.1011063829},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":4897795.3410638291},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":6255173.2412154255},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":6728528.9960186165},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":9553692.2864361703},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":14744162.251001488},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":18280318.71351447},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":17218970.950162977},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":21158009.909779787},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":31100223.809728727},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":37152159.253784046},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":34719679.034654364},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":42142488.75612881},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":58053428.388544783},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":65902962.929876901},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":60248293.568141073},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":70860045.514033213},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":97175876.981839031},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":109698854.98241615},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":96210494.92663987},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":106990582.69264394},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":142434534.80114841},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":156354488.09446359},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":138042219.8606506},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":154745680.31685221},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":199937217.40235919},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":213822465.5886018},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":186008605.5055117},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":203403175.92361939},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":265920944.36135346},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":287218739.65793175},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":243832335.46084189},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":257478769.28150767},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":312995336.87474489},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":312995336.87474489},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":273344944.34822381},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":301396285.98422825},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":365981204.40942001},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":366573123.2137242},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":302317048.56870139},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":302317048.56870139},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":393184038.82174689},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":422529400.07646823},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":347965388.29826796},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":348644615.12620699},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":423812384.08479762},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":423812384.08479762},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":366069718.19358218},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":396755676.88691843},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":481774750.50554383},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":482544540.91054142},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":397953128.62802589},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":397953128.62802589},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":0}]
[{"$f":"ROW()","v":82}]
[{"$f":"ROW()","v":83},null,null,null,null,null,{"$f":"IF($R83=\"^\",IF(COUNTIF(Lists!$13:$13,H83)=1,0,1),0)","v":0},{"$f":"Prdction!$H$86","v":"Количество отмен"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$87","v":"шт"},null,null,null,null,null,null,{"$f":"IF($X83-SUMIFS(Prdction!$X:$X,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83)=0,0,1)","v":0},null,null,null,{"$f":"SUM($Z83:$CJ83)","v":193943.25220000016},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":0.91800000000000082},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":0.77350000000000074},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":10.02592000000001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":18.890400000000017},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":29.147520000000029},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":31.556760000000025},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":64.733280000000065},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":86.88904000000008},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":125.37976000000013},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":105.02702000000011},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":183.56600000000014},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":236.70256000000023},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":301.92544000000026},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":234.9094000000002},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":402.96664000000033},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":480.30032000000045},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":584.58920000000046},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":449.84074000000044},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":733.3854400000007},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":841.15456000000086},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":1016.831200000001},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":754.37160000000063},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":1192.4167200000009},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":1352.9450000000011},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":1592.8102400000009},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":1157.6136400000009},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":1819.9129000000014},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":2019.2576200000019},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":2341.027840000002},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":1694.8612400000015},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":2619.4382000000019},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":2864.410240000002},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":3312.610480000003},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":2365.8175800000022},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":3610.2461400000034},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":3933.9737400000031},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":4499.5749600000036},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":3181.5292600000025},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":4842.5635600000041},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":5204.4888000000037},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":5888.6191200000048},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":4040.6222200000029},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":6005.6369200000054},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":6211.4049200000054},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":6955.1052800000061},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":4728.2514800000044},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":6960.7734200000068},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":7201.262900000007},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":8005.4074400000072},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":5413.4395400000049},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":7959.5441600000067},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":8175.206160000007},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":9037.4774400000078},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":6116.812840000006},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":8946.4489000000067},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":9152.981900000008},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":10117.42760000001},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":6813.3161000000055},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":9914.1314000000093},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":0}]
[{"$f":"ROW()","v":84}]
[{"$f":"ROW()","v":85},null,null,null,null,null,{"$f":"IF($R85=\"^\",IF(COUNTIF(Lists!$13:$13,H85)=1,0,1),0)","v":0},{"$f":"Prdction!$H$88","v":"Сумма возвратов из-за отмен"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,{"$f":"IF($X85-SUMIFS(Prdction!$X:$X,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85)=0,0,1)","v":0},null,null,null,{"$f":"SUM($Z85:$CJ85)","v":110505120.75310461},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":12033.482553191503},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":16546.038510638315},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":20974.703265957462},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":36060.086910638332},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":55409.401838297919},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":65473.379195744739},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":68543.951007446871},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":113045.13239361712},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":163845.13544655335},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":191166.73164459591},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":160979.541139915},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":250539.69356425555},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":337577.09491531947},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":388519.31245787267},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":322716.54771344707},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":498655.7111114813},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":609854.19721299619},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":689803.50019327726},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":550180.89254386013},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":838459.41300876322},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":1018363.0251382664},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":1147177.5684435684},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":850967.218178557},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":1266902.7846384777},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":1467354.6775725856},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":1635079.6140597512},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":1227641.0628576898},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":1831045.567962755},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":2025498.068103062},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":2238045.6884899372},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":1632083.1503409697},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":2406790.826224647},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":2712752.4197108448},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":3003594.6630894849},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":2097609.7066127388},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":3048844.4856574577},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":3049984.2690111832},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":3273153.8496705377},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":2409169.8443401339},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":3566305.2598422421},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":3566305.2598422426},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":3836820.7897105599},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":2530214.8365057288},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":3577200.2860943056},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":3998772.2547367681},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":4418608.1053748354},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":2912264.4330879594},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":4128316.7741972832},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":4129841.4135417035},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":4432024.9316057302},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":3196626.6112594334},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":4694655.916988072},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":4694655.916988072},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":5050608.3825986423},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":3330632.2453716481},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":4708824.8986288821},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":0}]
[{"$f":"ROW()","v":86}]
[{"$f":"ROW()","v":87},null,null,null,null,null,{"$f":"IF($R87=\"^\",IF(COUNTIF(Lists!$13:$13,H87)=1,0,1),0)","v":0},"Условия предоплаты от клиентов",null,null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(AND(X87>=0,X87<=1),0,1)","v":0},null,null,null,{"$f":"SUM($Z87:$CJ87)","v":1},null,null,{"$f":"IF(AA$11=\"\",0,$Q88*AA88)","v":1},{"$f":"IF(AB$11=\"\",0,$Q88*AB88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":88},null,null,null,null,null,{"$f":"IF($R88=\"^\",IF(COUNTIF(Lists!$13:$13,H88)=1,0,1),0)","v":0},{"$f":"H87","v":"Условия предоплаты от клиентов"},"Процент предоплаты и его распределение",null,null,null,{"$f":"Sales!$M$72","v":"% // %"},null,null,"*",1,null,{"$f":"IF(G88<>0,1,IF(OR($Q88=\"\",$Q88=0),0,IF($R88=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H88))),$Q88)=1,0,1),0)))","v":0},{"$f":"IF($X88=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z88:$CJ88)","v":1},"*",null,1]
[{"$f":"ROW()","v":89}]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X87-SUM($Z90:$CJ90))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение конверсии",null,{"$f":"SUMIFS($Z87:$CJ87,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z87:$CJ87,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[{"$f":"ROW()","v":91},null,null,null,null,null,{"$f":"IF($R91=\"^\",IF(COUNTIF(Lists!$13:$13,H91)=1,0,1),0)","v":0},"Условия окончательного расчета от клиентов",null,null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,"процесс",null,{"$f":"IF(ABS($Q92-(100%-Q88))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(AND(X91>=0,X91<=1),0,1)","v":0},null,null,null,{"$f":"SUM($Z91:$CJ91)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,$Q92*AA92)","v":0},{"$f":"IF(AB$11=\"\",0,$Q92*AB92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":92},null,null,null,null,null,{"$f":"IF($R92=\"^\",IF(COUNTIF(Lists!$13:$13,H92)=1,0,1),0)","v":0},{"$f":"H91","v":"Условия окончательного расчета от клиентов"},"Процент доплаты и его распределение",null,null,null,{"$f":"Sales!$M$72","v":"% // %"},null,null,null,{"$f":"100%-Q88","v":0},null,{"$f":"IF(G92<>0,1,IF(OR($Q92=\"\",$Q92=0),0,IF($R92=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H92))),$Q92)=1,0,1),0)))","v":0},{"$f":"IF($X92=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z92:$CJ92)","v":1},"*",null,1]
[{"$f":"ROW()","v":93}]
[{"$f":"ROW()","v":94},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X91-SUM($Z94:$CJ94))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение конверсии",null,{"$f":"SUMIFS($Z91:$CJ91,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z91:$CJ91,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":95},null,null,null,null,null,{"$f":"IF($R95=\"^\",IF(COUNTIF(Lists!$13:$13,H95)=1,0,1),0)","v":0},{"$f":"Items!$BS$41","v":"Поступление ДС"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z95:$CJ95)","v":11043371403.551641},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA96:AA98))","v":0},{"$f":"IF(AB$11=\"\",0,SUM(AB96:AB98))","v":0},0,0,1492151.8365957451,1675662.4455319149,2177811.0839680848,3921754.3301106384,5881312.2236936167,6634518.6138893617,6824451.9266521269,12294347.447393617,17214948.650425788,19359976.277461786,15073677.349072848,27258257.779414471,34982360.401254892,39346410.370733611,30083119.495669533,54231849.16697789,61939294.234889127,69898346.915940762,50575393.071405075,91187573.722099304,103270506.83336788,116177801.02237584,76188690.406436116,137836030.88901743,147176246.6005865,165588971.8238692,110421478.93487118,199137370.42794919,200919656.44580147,226781376.74427581,145123455.03408861,261753177.90574855,270341307.86115122,304182223.15288025,183307149.16598696,331705526.50337452,294509456.61012834,331481217.13936144,215048467.95091835,387857442.77162302,344365915.21257138,388782722.80600554,215591753.82778102,389042343.30962181,397692873.68842971,447484493.58068746,248145014.28139108,449146960.32184291,398781516.00516075,448843252.16443443,283062880.52215934,510572456.92316574,453320555.49648196,511771636.58886355,283792837.18321842,512113420.0728333,0]
[{"$f":"ROW()","v":96},null,null,null,null,null,{"$f":"IF($R96=\"^\",IF(COUNTIF(Lists!$13:$13,H96)=1,0,1),0)","v":0},{"$f":"H95","v":"Поступление ДС"},"Поступление предоплат",null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z96:$CJ96)","v":11153876524.304745},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA77:AA77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA77:AB77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA77:AC77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA77:AD77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA77:AE77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1504185.3191489365},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA77:AF77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1692208.4840425532},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA77:AG77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2198785.7872340423},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA77:AH77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3957814.4170212769},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA77:AI77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5936721.6255319146},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA77:AJ77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6699991.9930851068},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA77:AK77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6892995.8776595742},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA77:AL77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12407392.579787234},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA77:AM77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":17378793.78587234},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA77:AN77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":19551143.009106383},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA77:AO77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15234656.890212763},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA77:AP77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":27508797.472978726},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA77:AQ77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":35319937.496170215},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA77:AR77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":39734929.683191486},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA77:AS77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30405836.04338298},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA77:AT77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":54730504.878089368},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA77:AU77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62549148.432102121},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA77:AV77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":70588150.416134045},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA77:AW77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51125573.963948935},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA77:AX77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":92026033.135108069},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA77:AY77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":104288869.85850616},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA77:AZ77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":117324978.5908194},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA77:BA77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":77039657.624614671},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA77:BB77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":139102933.6736559},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA77:BC77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":148643601.27815908},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA77:BD77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":167224051.43792894},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA77:BE77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":111649119.99772887},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA77:BF77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":200968415.99591196},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA77:BG77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":202945154.51390454},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA77:BH77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":229019422.43276575},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA77:BI77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":146755538.18442959},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA77:BJ77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":264159968.7319732},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA77:BK77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":273054060.28086203},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA77:BL77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":307185817.81596977},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA77:BM77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":185404758.87259969},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA77:BN77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":334754370.98903197},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA77:BO77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":297559440.87913954},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA77:BP77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":334754370.98903197},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA77:BQ77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":217457637.79525849},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA77:BR77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":391423748.03146523},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA77:BS77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":347932220.4724136},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA77:BT77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":392619543.59571612},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA77:BU77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":218121968.66428676},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA77:BV77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":392619543.59571612},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA77:BW77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":401691645.94316649},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA77:BX77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":451903101.68606228},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA77:BY77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":251057278.71447903},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA77:BZ77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":453275277.09604019},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA77:CA77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":402911357.41870242},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA77:CB77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":453275277.09604019},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA77:CC77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":286259507.1334188},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA77:CD77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":515267112.84015381},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA77:CE77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":458015211.41347003},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA77:CF77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":516822244.97146219},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA77:CG77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":287123469.42859006},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA77:CH77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":516822244.97146219},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA77:CI77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":97},null,null,null,null,null,{"$f":"IF($R97=\"^\",IF(COUNTIF(Lists!$13:$13,H97)=1,0,1),0)","v":0},{"$f":"H95","v":"Поступление ДС"},"Возврат предоплат по отказам",null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z97:$CJ97)","v":-110505120.75310461},null,null,{"$f":"IF(AA$11=\"\",0,-AA85*$X87)","v":0},{"$f":"IF(AB$11=\"\",0,-AB85*$X87)","v":0},0,0,-12033.482553191503,-16546.038510638315,-20974.703265957462,-36060.086910638332,-55409.401838297919,-65473.379195744739,-68543.951007446871,-113045.13239361712,-163845.13544655335,-191166.73164459591,-160979.541139915,-250539.69356425555,-337577.09491531947,-388519.31245787267,-322716.54771344707,-498655.7111114813,-609854.19721299619,-689803.50019327726,-550180.89254386013,-838459.41300876322,-1018363.0251382664,-1147177.5684435684,-850967.218178557,-1266902.7846384777,-1467354.6775725856,-1635079.6140597512,-1227641.0628576898,-1831045.567962755,-2025498.068103062,-2238045.6884899372,-1632083.1503409697,-2406790.826224647,-2712752.4197108448,-3003594.6630894849,-2097609.7066127388,-3048844.4856574577,-3049984.2690111832,-3273153.8496705377,-2409169.8443401339,-3566305.2598422421,-3566305.2598422426,-3836820.7897105599,-2530214.8365057288,-3577200.2860943056,-3998772.2547367681,-4418608.1053748354,-2912264.4330879594,-4128316.7741972832,-4129841.4135417035,-4432024.9316057302,-3196626.6112594334,-4694655.916988072,-4694655.916988072,-5050608.3825986423,-3330632.2453716481,-4708824.8986288821,0]
[{"$f":"ROW()","v":98},null,null,null,null,null,{"$f":"IF($R98=\"^\",IF(COUNTIF(Lists!$13:$13,H98)=1,0,1),0)","v":0},{"$f":"H95","v":"Поступление ДС"},"Поступление окончательного расчета",null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z98:$CJ98)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA81:AA81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA81:AB81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA81:AC81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA81:AD81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA81:AE81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA81:AF81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA81:AG81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA81:AH81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA81:AI81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA81:AJ81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA81:AK81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA81:AL81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA81:AM81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA81:AN81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA81:AO81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA81:AP81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA81:AQ81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA81:AR81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA81:AS81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA81:AT81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA81:AU81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA81:AV81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA81:AW81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA81:AX81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA81:AY81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA81:AZ81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA81:BA81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA81:BB81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA81:BC81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA81:BD81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA81:BE81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA81:BF81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA81:BG81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA81:BH81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA81:BI81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA81:BJ81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA81:BK81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA81:BL81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA81:BM81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA81:BN81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA81:BO81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA81:BP81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA81:BQ81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA81:BR81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA81:BS81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA81:BT81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA81:BU81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA81:BV81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA81:BW81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA81:BX81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA81:BY81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA81:BZ81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA81:CA81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA81:CB81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA81:CC81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA81:CD81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA81:CE81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA81:CF81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA81:CG81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA81:CH81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA81:CI81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":99}]
[{"$f":"ROW()","v":100},null,null,null,null,null,{"$f":"IF($R100=\"^\",IF(COUNTIF(Lists!$13:$13,H100)=1,0,1),0)","v":0},{"$f":"Items!$AH$17","v":"Прочие расходы отдела продаж"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z100:$CJ100)","v":2616768},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2<$Q102,AA$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AA$2-$Q102)/12))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2<$Q102,AB$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AB$2-$Q102)/12))))","v":30000},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2<$Q102,AC$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AC$2-$Q102)/12))))","v":30000},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2<$Q102,AD$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AD$2-$Q102)/12))))","v":30000},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2<$Q102,AE$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AE$2-$Q102)/12))))","v":30000},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2<$Q102,AF$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AF$2-$Q102)/12))))","v":30000},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2<$Q102,AG$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AG$2-$Q102)/12))))","v":30000},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2<$Q102,AH$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AH$2-$Q102)/12))))","v":30000},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2<$Q102,AI$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AI$2-$Q102)/12))))","v":30000},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2<$Q102,AJ$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AJ$2-$Q102)/12))))","v":30000},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2<$Q102,AK$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AK$2-$Q102)/12))))","v":30000},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2<$Q102,AL$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AL$2-$Q102)/12))))","v":30000},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2<$Q102,AM$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AM$2-$Q102)/12))))","v":30000},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2<$Q102,AN$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AN$2-$Q102)/12))))","v":36000},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2<$Q102,AO$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AO$2-$Q102)/12))))","v":36000},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2<$Q102,AP$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AP$2-$Q102)/12))))","v":36000},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2<$Q102,AQ$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AQ$2-$Q102)/12))))","v":36000},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2<$Q102,AR$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AR$2-$Q102)/12))))","v":36000},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2<$Q102,AS$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AS$2-$Q102)/12))))","v":36000},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2<$Q102,AT$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AT$2-$Q102)/12))))","v":36000},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2<$Q102,AU$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AU$2-$Q102)/12))))","v":36000},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2<$Q102,AV$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AV$2-$Q102)/12))))","v":36000},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2<$Q102,AW$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AW$2-$Q102)/12))))","v":36000},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2<$Q102,AX$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AX$2-$Q102)/12))))","v":36000},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2<$Q102,AY$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AY$2-$Q102)/12))))","v":36000},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2<$Q102,AZ$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AZ$2-$Q102)/12))))","v":43200},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2<$Q102,BA$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BA$2-$Q102)/12))))","v":43200},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2<$Q102,BB$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BB$2-$Q102)/12))))","v":43200},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2<$Q102,BC$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BC$2-$Q102)/12))))","v":43200},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2<$Q102,BD$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BD$2-$Q102)/12))))","v":43200},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2<$Q102,BE$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BE$2-$Q102)/12))))","v":43200},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2<$Q102,BF$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BF$2-$Q102)/12))))","v":43200},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2<$Q102,BG$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BG$2-$Q102)/12))))","v":43200},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2<$Q102,BH$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BH$2-$Q102)/12))))","v":43200},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2<$Q102,BI$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BI$2-$Q102)/12))))","v":43200},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2<$Q102,BJ$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BJ$2-$Q102)/12))))","v":43200},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2<$Q102,BK$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BK$2-$Q102)/12))))","v":43200},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2<$Q102,BL$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BL$2-$Q102)/12))))","v":51840},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2<$Q102,BM$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BM$2-$Q102)/12))))","v":51840},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2<$Q102,BN$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BN$2-$Q102)/12))))","v":51840},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2<$Q102,BO$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BO$2-$Q102)/12))))","v":51840},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2<$Q102,BP$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BP$2-$Q102)/12))))","v":51840},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2<$Q102,BQ$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BQ$2-$Q102)/12))))","v":51840},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2<$Q102,BR$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BR$2-$Q102)/12))))","v":51840},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2<$Q102,BS$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BS$2-$Q102)/12))))","v":51840},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2<$Q102,BT$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BT$2-$Q102)/12))))","v":51840},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2<$Q102,BU$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BU$2-$Q102)/12))))","v":51840},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2<$Q102,BV$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BV$2-$Q102)/12))))","v":51840},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2<$Q102,BW$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BW$2-$Q102)/12))))","v":51840},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2<$Q102,BX$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BX$2-$Q102)/12))))","v":62208},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2<$Q102,BY$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BY$2-$Q102)/12))))","v":62208},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2<$Q102,BZ$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BZ$2-$Q102)/12))))","v":62208},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2<$Q102,CA$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((CA$2-$Q102)/12))))","v":62208},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2<$Q102,CB$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((CB$2-$Q102)/12))))","v":62208},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2<$Q102,CC$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((CC$2-$Q102)/12))))","v":62208},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2<$Q102,CD$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((CD$2-$Q102)/12))))","v":62208},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2<$Q102,CE$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((CE$2-$Q102)/12))))","v":62208},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2<$Q102,CF$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((CF$2-$Q102)/12))))","v":62208},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2<$Q102,CG$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((CG$2-$Q102)/12))))","v":62208},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2<$Q102,CH$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((CH$2-$Q102)/12))))","v":62208},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2<$Q102,CI$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((CI$2-$Q102)/12))))","v":0}]
[{"$f":"ROW()","v":101},null,null,null,null,null,{"$f":"IF($R101=\"^\",IF(COUNTIF(Lists!$13:$13,H101)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$288","v":"Начальная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","2021-10-01","^",{"$f":"IF(G101<>0,1,IF(OR($Q101=\"\",$Q101=0),0,IF($R101=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H101))),$Q101)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":102},null,null,null,null,null,{"$f":"IF($R102=\"^\",IF(COUNTIF(Lists!$13:$13,H102)=1,0,1),0)","v":0},{"$f":"H100","v":"Прочие расходы отдела продаж"},{"$f":"I101","v":"Начальная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q101)=0,Q101=0,Q101=\"\"),1,SUMIFS($2:$2,$11:$11,Q101))","v":2},null,{"$f":"IF(G102<>0,1,IF(OR($Q102=\"\",$Q102=0),0,IF($R102=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H102))),$Q102)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q102-IF(OR(SUMIFS($2:$2,$11:$11,Q101)=0,Q101=0,Q101=\"\"),1,SUMIFS($2:$2,$11:$11,Q101)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":103},null,null,null,null,null,{"$f":"IF($R103=\"^\",IF(COUNTIF(Lists!$13:$13,H103)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$290","v":"Конечная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G103<>0,1,IF(OR($Q103=\"\",$Q103=0),0,IF($R103=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H103))),$Q103)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":104},null,null,null,null,null,{"$f":"IF($R104=\"^\",IF(COUNTIF(Lists!$13:$13,H104)=1,0,1),0)","v":0},{"$f":"H100","v":"Прочие расходы отдела продаж"},{"$f":"I103","v":"Конечная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q103)=0,Q103=0,Q103=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q103))","v":60},null,{"$f":"IF(G104<>0,1,IF(OR($Q104=\"\",$Q104=0),0,IF($R104=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H104))),$Q104)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q104-IF(OR(SUMIFS($2:$2,$11:$11,Q103)=0,Q103=0,Q103=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q103)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":105},null,null,null,null,null,{"$f":"IF($R105=\"^\",IF(COUNTIF(Lists!$13:$13,H105)=1,0,1),0)","v":0},{"$f":"H100","v":"Прочие расходы отдела продаж"},{"$f":"Mrkting!$I$292","v":"Количество единиц расхода в месяц"},null,null,null,{"$f":"Mrkting!$M$292","v":"ед.расх./мес."},null,null,"*",1,null,{"$f":"IF(G105<>0,1,IF(OR($Q105=\"\",$Q105=0),0,IF($R105=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H105))),$Q105)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":106},null,null,null,null,null,{"$f":"IF($R106=\"^\",IF(COUNTIF(Lists!$13:$13,H106)=1,0,1),0)","v":0},{"$f":"H100","v":"Прочие расходы отдела продаж"},{"$f":"Mrkting!$I$293","v":"Средняя стоимость расхода за 1 единицу"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,"*",10000,null,{"$f":"IF(G106<>0,1,IF(OR($Q106=\"\",$Q106=0),0,IF($R106=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H106))),$Q106)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":107},null,null,null,null,null,{"$f":"IF($R107=\"^\",IF(COUNTIF(Lists!$13:$13,H107)=1,0,1),0)","v":0},{"$f":"H100","v":"Прочие расходы отдела продаж"},{"$f":"Mrkting!$I$294","v":"Ежегодная индексация расхода"},null,null,null,{"$f":"Mrkting!$M$271","v":"%г"},null,null,"*",0.2,null,{"$f":"IF(G107<>0,1,IF(OR($Q107=\"\",$Q107=0),0,IF($R107=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H107))),$Q107)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":108}]
[{"$f":"ROW()","v":109},null,null,null,null,null,{"$f":"IF($R109=\"^\",IF(COUNTIF(Lists!$13:$13,H109)=1,0,1),0)","v":0},{"$f":"H100","v":"Прочие расходы отдела продаж"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z109:$CJ109)","v":2616768},null,null,{"$f":"IF(AA$11=\"\",0,$Q111*(IF(AA$2=1,SUMIFS($Z100:$CJ100,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CJ100,$Z$2:$CJ$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CJ100,$Z$2:$CJ$2,AA$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CJ100,$Z$2:$CJ$2,AA$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CJ100,$Z$2:$CJ$2,AA$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CJ100,$Z$2:$CJ$2,AA$2+INT(-$Q116))))","v":0},30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,43200,43200,43200,43200,43200,43200,43200,{"$f":"IF(BG$11=\"\",0,$Q111*(IF(BG$2=1,SUMIFS($Z100:$CJ100,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CJ100,$Z$2:$CJ$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CJ100,$Z$2:$CJ$2,BG$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CJ100,$Z$2:$CJ$2,BG$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CJ100,$Z$2:$CJ$2,BG$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CJ100,$Z$2:$CJ$2,BG$2+INT(-$Q116))))","v":43200},43200,43200,43200,43200,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,0]
[{"$f":"ROW()","v":110},null,null,null,null,null,{"$f":"IF($R110=\"^\",IF(COUNTIF(Lists!$13:$13,H110)=1,0,1),0)","v":0},{"$f":"H109","v":"Прочие расходы отдела продаж"},{"$f":"Mrkting!$I$153","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":111},null,null,null,null,null,{"$f":"IF($R111=\"^\",IF(COUNTIF(Lists!$13:$13,H111)=1,0,1),0)","v":0},{"$f":"H109","v":"Прочие расходы отдела продаж"},{"$f":"I110","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$154","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",1,null,{"$f":"IF(G111<>0,1,IF(OR($Q111=\"\",$Q111=0),0,IF($R111=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H111))),$Q111)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":112},null,null,null,null,null,{"$f":"IF($R112=\"^\",IF(COUNTIF(Lists!$13:$13,H112)=1,0,1),0)","v":0},{"$f":"H109","v":"Прочие расходы отдела продаж"},{"$f":"I110","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$155","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G112<>0,1,IF(OR($Q112=\"\",$Q112=0),0,IF($R112=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H112))),$Q112)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":113},null,null,null,null,null,{"$f":"IF($R113=\"^\",IF(COUNTIF(Lists!$13:$13,H113)=1,0,1),0)","v":0},{"$f":"H109","v":"Прочие расходы отдела продаж"},{"$f":"I110","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$156","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q112/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G113<>0,1,IF(OR($Q113=\"\",$Q113=0),0,IF($R113=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H113))),$Q113)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q113-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q112/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":114},null,null,null,null,null,{"$f":"IF($R114=\"^\",IF(COUNTIF(Lists!$13:$13,H114)=1,0,1),0)","v":0},{"$f":"H109","v":"Прочие расходы отдела продаж"},{"$f":"I110","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$157","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,{"$f":"100%-Q111","v":0},null,{"$f":"IF(G114<>0,1,IF(OR($Q114=\"\",$Q114=0),0,IF($R114=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H114))),$Q114)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q114-(100%-Q111))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":115},null,null,null,null,null,{"$f":"IF($R115=\"^\",IF(COUNTIF(Lists!$13:$13,H115)=1,0,1),0)","v":0},{"$f":"H109","v":"Прочие расходы отдела продаж"},{"$f":"I110","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$158","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",null,null,{"$f":"IF(G115<>0,1,IF(OR($Q115=\"\",$Q115=0),0,IF($R115=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H115))),$Q115)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":116},null,null,null,null,null,{"$f":"IF($R116=\"^\",IF(COUNTIF(Lists!$13:$13,H116)=1,0,1),0)","v":0},{"$f":"H109","v":"Прочие расходы отдела продаж"},{"$f":"I110","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$159","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q115/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G116<>0,1,IF(OR($Q116=\"\",$Q116=0),0,IF($R116=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H116))),$Q116)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q116-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q115/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":117}]
[{"$f":"ROW()","v":118},null,null,null,null,null,{"$f":"IF($R118=\"^\",IF(COUNTIF(Lists!$13:$13,H118)=1,0,1),0)","v":0},{"$f":"H100","v":"Прочие расходы отдела продаж"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z118:$CJ118)","v":2616768},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA100:AA100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA100:AB100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA100:AC100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA100:AD100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA100:AE100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA100:AF100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA100:AG100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA100:AH100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA100:AI100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA100:AJ100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA100:AK100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA100:AL100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA100:AM100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA100:AN100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA100:AO100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA100:AP100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA100:AQ100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA100:AR100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA100:AS100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA100:AT100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA100:AU100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA100:AV100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA100:AW100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA100:AX100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA100:AY100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA100:AZ100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA100:BA100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA100:BB100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA100:BC100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA100:BD100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA100:BE100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA100:BF100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA100:BG100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA100:BH100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA100:BI100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA100:BJ100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA100:BK100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA100:BL100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA100:BM100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA100:BN100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA100:BO100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA100:BP100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA100:BQ100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA100:BR100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA100:BS100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA100:BT100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA100:BU100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA100:BV100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA100:BW100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA100:BX100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62208},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA100:BY100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62208},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA100:BZ100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62208},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA100:CA100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62208},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA100:CB100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62208},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA100:CC100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62208},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA100:CD100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62208},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA100:CE100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62208},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA100:CF100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62208},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA100:CG100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62208},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA100:CH100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62208},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA100:CI100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":119},null,null,null,null,null,{"$f":"IF($R119=\"^\",IF(COUNTIF(Lists!$13:$13,H119)=1,0,1),0)","v":0},{"$f":"H118","v":"Прочие расходы отдела продаж"},{"$f":"Mrkting!$I$222","v":"Задаем через %-ное распределение"}]
[{"$f":"ROW()","v":120},null,null,null,null,null,{"$f":"IF($R120=\"^\",IF(COUNTIF(Lists!$13:$13,H120)=1,0,1),0)","v":0},{"$f":"H118","v":"Прочие расходы отдела продаж"},{"$f":"I119","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$163","v":"%-ное распределение учета расходов"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(AND(ABS($X120-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),AA120>=0%),0,1)","v":0},null,null,null,{"$f":"SUM($Z120:$CJ120)","v":1},"*",null,{"$f":"100%-SUM($AB120:$CJ120)","v":1}]
[{"$f":"ROW()","v":121},null,null,null,null,null,{"$f":"IF($R121=\"^\",IF(COUNTIF(Lists!$13:$13,H121)=1,0,1),0)","v":0},{"$f":"H118","v":"Прочие расходы отдела продаж"},{"$f":"I119","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$164","v":"обратный порядок распределения учета расхода"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X120-SUM($Z121:$CJ121))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"SUMIFS($Z120:$CJ120,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z120:$CJ120,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[{"$f":"ROW()","v":122}]
[{"$f":"ROW()","v":123},null,null,null,null,null,{"$f":"IF($R123=\"^\",IF(COUNTIF(Lists!$13:$13,H123)=1,0,1),0)","v":0},"Завершение расчетов",null,null,null,{"$f":"\"конец \"&K16&\" блока продаж\"","v":"конец 1 блока продаж"}]
[{"$f":"ROW()","v":124},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":125},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[]
[{"$f":"ROW()","v":127},null,null,null,null,null,{"$f":"IF($R127=\"^\",IF(COUNTIF(Lists!$13:$13,H127)=1,0,1),0)","v":0},{"$f":"Mrkting!$H$86","v":"Валовый поток гостей"},null,null,{"$f":"IF(COUNTIF(Lists!$AN:$AN,MAX(K$15:K126)+1)=1,MAX(K$15:K126)+1,0)","v":2},{"$f":"\"начало \"&K127&\" блока продаж\"","v":"начало 2 блока продаж"}]
[{"$f":"ROW()","v":128},null,null,null,null,null,{"$f":"IF($R128=\"^\",IF(COUNTIF(Lists!$13:$13,H128)=1,0,1),0)","v":0},{"$f":"H127","v":"Валовый поток гостей"},{"$f":"IF(OR(K127=0,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,K127)=0),\"нет продукта\",INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,K127)))","v":"Food&Beverage"},null,null,{"$f":"K127","v":2},{"$f":"Mrkting!$M$87","v":"шт"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z128:$CJ128)","v":23073644.800000001},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":135},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":80},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":1454.4},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":2414.4000000000005},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":3682.8},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":3720},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":8589.6000000000022},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":10630.4},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":15780.600000000002},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":11500},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":24120},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":28779.200000000001},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":37206},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":25244},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":52948.799999999996},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":57395.200000000004},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":71620.2},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":48248.000000000007},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":95788.800000000017},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":99752.000000000015},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":124596.00000000001},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":79788},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":155408.39999999997},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":160110.39999999999},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":194209.19999999995},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":121685},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":237213},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":237646.40000000002},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":284857.19999999995},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":178030},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":340704},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":336060.8},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":403133.4},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":247131.00000000003},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":469135.8000000001},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":461241.59999999992},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":546391.79999999993},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":331274},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":629323.19999999995},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":608035.19999999995},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":713964.6},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":415718},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":779252.4},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":718628.8},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":843152.4},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":484543},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":902507.4},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":833382.40000000002},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":968920.2},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":553864},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":1032055.2},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":944222.4},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":1092985.2},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":626285},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":1159083},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":1056256},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":1223793},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":696010},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":1283958},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H128,Mrkting!$I:$I,$I128))","v":0}]
[{"$f":"ROW()","v":129},null,null,null,null,null,{"$f":"IF($R129=\"^\",IF(COUNTIF(Lists!$13:$13,H129)=1,0,1),0)","v":0},{"$f":"Mrkting!$H$141","v":"Общий оборот (GMV) с учетом скидок"}]
[{"$f":"ROW()","v":130},null,null,null,null,null,{"$f":"IF($R130=\"^\",IF(COUNTIF(Lists!$13:$13,H130)=1,0,1),0)","v":0},{"$f":"H129","v":"Общий оборот (GMV) с учетом скидок"},{"$f":"I128","v":"Food&Beverage"},null,null,{"$f":"K127","v":2},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z130:$CJ130)","v":9044455370.0337601},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":79408.928571428565},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":47057.142857142855},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":343246.21714285715},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":1215022.8211550151},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":1636963.5709422491},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":1748310.8244620059},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":3588237.6776316105},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":4806540.3519902732},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":6161404.631197568},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":5214447.5963525847},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":10137706.039148936},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":13001902.813317446},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":15640391.364558129},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":11275461.620158542},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":21803859.834683523},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":25846417.628451791},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":30528217.467173979},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":22101694.245801806},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":41595604.961766131},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":45415330.313355587},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":53656636.095725916},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":36385199.478459135},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":67834829.010181874},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":73780852.073140189},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":85763446.500664771},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":54680483.567527346},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":102210033.5557854},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":105696975.563142},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":122258647.1795945},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":79656413.444399819},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":147242849.93609679},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":146497343.66351363},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":170090243.25126293},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":106188706.37660833},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":195693792.80758077},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":198845804.4863525},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":228868971.43487635},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":137605353.56349918},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":254742251.53865266},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":234808810.48966113},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":269827814.05646724},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":167950360.77140838},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":308336633.39648533},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":278813143.49395013},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":321621917.89143169},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":181363813.97217152},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":332576598.34397966},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":326457051.09217036},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":373761090.5718292},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":210244870.42517558},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":387145371.36902851},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":349262131.5341301},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":399516310.32993501},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":242566385.88656878},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":443608814.73170865},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":399328890.57055682},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":458739629.06632119},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":257695350.38861266},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":470944322.07438558},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H130,Mrkting!$I:$I,$I130))","v":0}]
[{"$f":"ROW()","v":131}]
[{"$f":"ROW()","v":132},null,null,null,null,null,{"$f":"IF($R132=\"^\",IF(COUNTIF(Lists!$13:$13,H132)=1,0,1),0)","v":0},{"$f":"Sales!$H$21","v":"Коммерческие затраты на одного посетителя"},null,null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,"процесс",null,null,null,null,null,null,{"$f":"SUM($Z132:$CJ132)","v":3},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($Q133:$Q136,AA133:AA136))","v":3},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($Q133:$Q136,AB133:AB136))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":133},null,null,null,null,null,{"$f":"IF($R133=\"^\",IF(COUNTIF(Lists!$13:$13,H133)=1,0,1),0)","v":0},{"$f":"H132","v":"Коммерческие затраты на одного посетителя"},{"$f":"Items!$AD$16","v":"Представительские расходы"},null,null,null,{"$f":"Sales!$M$22","v":"руб. // %"},null,null,"*",1,null,{"$f":"IF(G133<>0,1,IF(OR($Q133=\"\",$Q133=0),0,IF($R133=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H133))),$Q133)=1,0,1),0)))","v":0},{"$f":"IF($X133=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z133:$CJ133)","v":1},"*",null,1]
[{"$f":"ROW()","v":134},null,null,null,null,null,{"$f":"IF($R134=\"^\",IF(COUNTIF(Lists!$13:$13,H134)=1,0,1),0)","v":0},{"$f":"H132","v":"Коммерческие затраты на одного посетителя"},{"$f":"Items!$AD$17","v":"Консультационные расходы"},null,null,null,{"$f":"Sales!$M$22","v":"руб. // %"},null,null,"*",1,null,{"$f":"IF(G134<>0,1,IF(OR($Q134=\"\",$Q134=0),0,IF($R134=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H134))),$Q134)=1,0,1),0)))","v":0},{"$f":"IF($X134=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z134:$CJ134)","v":1},"*",null,1]
[{"$f":"ROW()","v":135},null,null,null,null,null,{"$f":"IF($R135=\"^\",IF(COUNTIF(Lists!$13:$13,H135)=1,0,1),0)","v":0},{"$f":"H132","v":"Коммерческие затраты на одного посетителя"},{"$f":"Items!$AD$18","v":"Прочие расходники"},null,null,null,{"$f":"Sales!$M$22","v":"руб. // %"},null,null,"*",1,null,{"$f":"IF(G135<>0,1,IF(OR($Q135=\"\",$Q135=0),0,IF($R135=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H135))),$Q135)=1,0,1),0)))","v":0},{"$f":"IF($X135=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z135:$CJ135)","v":1},"*",null,1]
[{"$f":"ROW()","v":136},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":137},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X132-SUM($Z137:$CJ137))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение расхода",null,{"$f":"SUMIFS($Z132:$CJ132,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z132:$CJ132,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3]
[{"$f":"ROW()","v":138},null,null,null,null,null,{"$f":"IF($R138=\"^\",IF(COUNTIF(Lists!$13:$13,H138)=1,0,1),0)","v":0},{"$f":"Items!$AD$13","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"K127","v":2},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z138:$CJ138)","v":69220934.400000006},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA128:AA128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA128:AB128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":405},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA128:AC128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":240},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA128:AD128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4363.2000000000007},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA128:AE128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7243.2000000000016},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA128:AF128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":11048.400000000001},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA128:AG128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":11160},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA128:AH128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":25768.800000000007},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA128:AI128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":31891.199999999997},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA128:AJ128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":47341.8},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA128:AK128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":34500},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA128:AL128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":72360},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA128:AM128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":86337.600000000006},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA128:AN128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":111618},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA128:AO128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":75732},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA128:AP128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":158846.39999999999},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA128:AQ128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":172185.60000000001},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA128:AR128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":214860.59999999998},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA128:AS128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":144744.00000000003},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA128:AT128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":287366.40000000002},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA128:AU128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":299256.00000000006},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA128:AV128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":373788.00000000006},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA128:AW128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":239364},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA128:AX128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":466225.1999999999},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA128:AY128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":480331.19999999995},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA128:AZ128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":582627.59999999986},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA128:BA128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":365055},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA128:BB128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":711639},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA128:BC128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":712939.20000000007},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA128:BD128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":854571.59999999986},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA128:BE128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":534090},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA128:BF128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1022112},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA128:BG128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1008182.3999999999},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA128:BH128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1209400.2000000002},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA128:BI128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":741393.00000000012},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA128:BJ128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1407407.4000000004},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA128:BK128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1383724.7999999998},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA128:BL128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1639175.4},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA128:BM128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":993822},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA128:BN128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1887969.5999999999},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA128:BO128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1824105.5999999999},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA128:BP128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2141893.7999999998},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA128:BQ128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1247154},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA128:BR128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2337757.2000000002},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA128:BS128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2155886.4000000004},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA128:BT128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2529457.2000000002},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA128:BU128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1453629},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA128:BV128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2707522.2},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA128:BW128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2500147.2000000002},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA128:BX128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2906760.5999999996},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA128:BY128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1661592},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA128:BZ128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3096165.5999999996},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA128:CA128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2832667.2},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA128:CB128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3278955.5999999996},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA128:CC128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1878855},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA128:CD128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3477249},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA128:CE128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3168768},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA128:CF128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3671379},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA128:CG128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2088030},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA128:CH128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3851874},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA128:CI128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":139}]
[{"$f":"ROW()","v":140},null,null,null,null,null,{"$f":"IF($R140=\"^\",IF(COUNTIF(Lists!$13:$13,H140)=1,0,1),0)","v":0},{"$f":"H138","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"K127","v":2},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z140:$CJ140)","v":68322163.799999997},null,null,{"$f":"IF(AA$11=\"\",0,$Q142*(IF(AA$2=1,SUMIFS($Z138:$CJ138,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q144))+($Q144-INT($Q144))*SUMIFS($Z138:$CJ138,$Z$2:$CJ$2,INT($Q144)+1),0)+($Q144-INT($Q144))*SUMIFS($Z138:$CJ138,$Z$2:$CJ$2,AA$2+INT($Q144)+1)+(INT($Q144)+1-$Q144)*SUMIFS($Z138:$CJ138,$Z$2:$CJ$2,AA$2+INT($Q144)))+$Q145*((-$Q147-INT(-$Q147))*SUMIFS($Z138:$CJ138,$Z$2:$CJ$2,AA$2+INT(-$Q147)+1)+(INT(-$Q147)+1+$Q147)*SUMIFS($Z138:$CJ138,$Z$2:$CJ$2,AA$2+INT(-$Q147))))","v":13.5},305,415.94000000000005,3497.1200000000008,6698.0400000000027,10164.240000000002,11620.92,22564.160000000003,30977.659999999996,43308.600000000006,38758.42,63991.92,83918.840000000011,104523.04,86875.87999999999,139897.68,170495.62,202565.87999999998,165858.62,254484.16000000003,298966.16000000003,351916.4,278291.64,413761.11999999994,480449.67999999993,551506.01999999979,427374.73999999993,630812.74,717356.9,810841.31999999983,625136.43999999994,907775.88000000012,{"$f":"IF(BG$11=\"\",0,$Q142*(IF(BG$2=1,SUMIFS($Z138:$CJ138,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q144))+($Q144-INT($Q144))*SUMIFS($Z138:$CJ138,$Z$2:$CJ$2,INT($Q144)+1),0)+($Q144-INT($Q144))*SUMIFS($Z138:$CJ138,$Z$2:$CJ$2,BG$2+INT($Q144)+1)+(INT($Q144)+1-$Q144)*SUMIFS($Z138:$CJ138,$Z$2:$CJ$2,BG$2+INT($Q144)))+$Q145*((-$Q147-INT(-$Q147))*SUMIFS($Z138:$CJ138,$Z$2:$CJ$2,BG$2+INT(-$Q147)+1)+(INT(-$Q147)+1+$Q147)*SUMIFS($Z138:$CJ138,$Z$2:$CJ$2,BG$2+INT(-$Q147))))","v":1018139.8999999999},1146849.1400000001,872795.16,1251214.6200000001,1397765.7599999998,1558058.48,1174209.3799999999,1677206.3599999999,1849600.14,2037918.5599999996,1492280.0599999998,2077220.7600000002,2210775.2800000003,2406429.7400000002,1746452.02,2408034.62,2562088.48,2770378.5199999996,1999950.46,2752648.4799999995,2909026.4399999995,3128151.6199999996,2258824.94,3094007.7,3257500.5999999996,3501324.8000000003,2516272.9,3311914.6,0]
[{"$f":"ROW()","v":141},null,null,null,null,null,{"$f":"IF($R141=\"^\",IF(COUNTIF(Lists!$13:$13,H141)=1,0,1),0)","v":0},{"$f":"H140","v":"Прямые переменные коммерческие расходы"},{"$f":"Mrkting!$I$153","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":142},null,null,null,null,null,{"$f":"IF($R142=\"^\",IF(COUNTIF(Lists!$13:$13,H142)=1,0,1),0)","v":0},{"$f":"H140","v":"Прямые переменные коммерческие расходы"},{"$f":"I141","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$154","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",0.3,null,{"$f":"IF(G142<>0,1,IF(OR($Q142=\"\",$Q142=0),0,IF($R142=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H142))),$Q142)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":143},null,null,null,null,null,{"$f":"IF($R143=\"^\",IF(COUNTIF(Lists!$13:$13,H143)=1,0,1),0)","v":0},{"$f":"H140","v":"Прямые переменные коммерческие расходы"},{"$f":"I141","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$155","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",10,null,{"$f":"IF(G143<>0,1,IF(OR($Q143=\"\",$Q143=0),0,IF($R143=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H143))),$Q143)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":144},null,null,null,null,null,{"$f":"IF($R144=\"^\",IF(COUNTIF(Lists!$13:$13,H144)=1,0,1),0)","v":0},{"$f":"H140","v":"Прямые переменные коммерческие расходы"},{"$f":"I141","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$156","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q143/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.1111111111111111},null,{"$f":"IF(G144<>0,1,IF(OR($Q144=\"\",$Q144=0),0,IF($R144=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H144))),$Q144)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q144-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q143/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":145},null,null,null,null,null,{"$f":"IF($R145=\"^\",IF(COUNTIF(Lists!$13:$13,H145)=1,0,1),0)","v":0},{"$f":"H140","v":"Прямые переменные коммерческие расходы"},{"$f":"I141","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$157","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,{"$f":"100%-Q142","v":0.7},null,{"$f":"IF(G145<>0,1,IF(OR($Q145=\"\",$Q145=0),0,IF($R145=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H145))),$Q145)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q145-(100%-Q142))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":146},null,null,null,null,null,{"$f":"IF($R146=\"^\",IF(COUNTIF(Lists!$13:$13,H146)=1,0,1),0)","v":0},{"$f":"H140","v":"Прямые переменные коммерческие расходы"},{"$f":"I141","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$158","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",30,null,{"$f":"IF(G146<>0,1,IF(OR($Q146=\"\",$Q146=0),0,IF($R146=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H146))),$Q146)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":147},null,null,null,null,null,{"$f":"IF($R147=\"^\",IF(COUNTIF(Lists!$13:$13,H147)=1,0,1),0)","v":0},{"$f":"H140","v":"Прямые переменные коммерческие расходы"},{"$f":"I141","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$159","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q146/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.33333333333333331},null,{"$f":"IF(G147<>0,1,IF(OR($Q147=\"\",$Q147=0),0,IF($R147=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H147))),$Q147)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q147-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q146/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":148}]
[{"$f":"ROW()","v":149},null,null,null,null,null,{"$f":"IF($R149=\"^\",IF(COUNTIF(Lists!$13:$13,H149)=1,0,1),0)","v":0},{"$f":"H138","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"K127","v":2},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z149:$CJ149)","v":69220934.400000006},null,null,{"$f":"IF(AA$11=\"\",0,((-$Q151-INT(-$Q151))*SUMIFS($Z138:$CJ138,$Z$2:$CJ$2,AA$2+INT(-$Q151)+1)+(INT(-$Q151)+1+$Q151)*SUMIFS($Z138:$CJ138,$Z$2:$CJ$2,AA$2+INT(-$Q151))))","v":0},405,240,4363.2000000000007,7243.2000000000016,11048.400000000001,11160,25768.800000000007,31891.199999999997,47341.8,34500,72360,86337.600000000006,111618,75732,158846.39999999999,172185.60000000001,214860.59999999998,144744.00000000003,287366.40000000002,299256.00000000006,373788.00000000006,239364,466225.1999999999,480331.19999999995,582627.59999999986,365055,711639,712939.20000000007,854571.59999999986,534090,1022112,{"$f":"IF(BG$11=\"\",0,((-$Q151-INT(-$Q151))*SUMIFS($Z138:$CJ138,$Z$2:$CJ$2,BG$2+INT(-$Q151)+1)+(INT(-$Q151)+1+$Q151)*SUMIFS($Z138:$CJ138,$Z$2:$CJ$2,BG$2+INT(-$Q151))))","v":1008182.3999999999},1209400.2000000002,741393.00000000012,1407407.4000000004,1383724.7999999998,1639175.4,993822,1887969.5999999999,1824105.5999999999,2141893.7999999998,1247154,2337757.2000000002,2155886.4000000004,2529457.2000000002,1453629,2707522.2,2500147.2000000002,2906760.5999999996,1661592,3096165.5999999996,2832667.2,3278955.5999999996,1878855,3477249,3168768,3671379,2088030,3851874,0]
[{"$f":"ROW()","v":150},null,null,null,null,null,{"$f":"IF($R150=\"^\",IF(COUNTIF(Lists!$13:$13,H150)=1,0,1),0)","v":0},{"$f":"H149","v":"Прямые переменные коммерческие расходы"},{"$f":"Sales!$I$39","v":"Срок цикла продаж и производства"},null,null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G150<>0,1,IF(OR($Q150=\"\",$Q150=0),0,IF($R150=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H150))),$Q150)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":151},null,null,null,null,null,{"$f":"IF($R151=\"^\",IF(COUNTIF(Lists!$13:$13,H151)=1,0,1),0)","v":0},{"$f":"H149","v":"Прямые переменные коммерческие расходы"},{"$f":"I150","v":"Срок цикла продаж и производства"},{"$f":"Mrkting!$J$159","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q150/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G151<>0,1,IF(OR($Q151=\"\",$Q151=0),0,IF($R151=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H151))),$Q151)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q151-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q150/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":152},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[]
[{"$f":"ROW()","v":154},null,null,null,null,null,{"$f":"IF($R154=\"^\",IF(COUNTIF(Lists!$13:$13,H154)=1,0,1),0)","v":0},{"$f":"Sales!$H$43","v":"Затраты времени на одного посетителя"},null,null,null,null,{"$f":"Sales!$M$43","v":"кол-во часов"},null,null,null,"процесс",null,null,null,null,null,null,{"$f":"SUM($Z154:$CJ154)","v":8.3333333333333329E-2},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($Q155:$Q158,AA155:AA158)/60)","v":8.3333333333333329E-2},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($Q155:$Q158,AB155:AB158))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":155},null,null,null,null,null,{"$f":"IF($R155=\"^\",IF(COUNTIF(Lists!$13:$13,H155)=1,0,1),0)","v":0},{"$f":"H154","v":"Затраты времени на одного посетителя"},{"$f":"Lists!$BK$16","v":"информирование об услугах"},null,null,null,{"$f":"Sales!$M$44","v":"кол-во минут // %"},null,null,"*",2,null,{"$f":"IF(G155<>0,1,IF(OR($Q155=\"\",$Q155=0),0,IF($R155=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H155))),$Q155)=1,0,1),0)))","v":0},{"$f":"IF($X155=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z155:$CJ155)","v":1},"*",null,1]
[{"$f":"ROW()","v":156},null,null,null,null,null,{"$f":"IF($R156=\"^\",IF(COUNTIF(Lists!$13:$13,H156)=1,0,1),0)","v":0},{"$f":"H154","v":"Затраты времени на одного посетителя"},{"$f":"Lists!$BK$17","v":"информирование о ценах и условиях"},null,null,null,{"$f":"Sales!$M$44","v":"кол-во минут // %"},null,null,"*",2,null,{"$f":"IF(G156<>0,1,IF(OR($Q156=\"\",$Q156=0),0,IF($R156=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H156))),$Q156)=1,0,1),0)))","v":0},{"$f":"IF($X156=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z156:$CJ156)","v":1},"*",null,1]
[{"$f":"ROW()","v":157},null,null,null,null,null,{"$f":"IF($R157=\"^\",IF(COUNTIF(Lists!$13:$13,H157)=1,0,1),0)","v":0},{"$f":"H154","v":"Затраты времени на одного посетителя"},{"$f":"Lists!$BK$18","v":"представительская деятельность"},null,null,null,{"$f":"Sales!$M$44","v":"кол-во минут // %"},null,null,"*",1,null,{"$f":"IF(G157<>0,1,IF(OR($Q157=\"\",$Q157=0),0,IF($R157=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H157))),$Q157)=1,0,1),0)))","v":0},{"$f":"IF($X157=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z157:$CJ157)","v":1},"*",null,1]
[{"$f":"ROW()","v":158},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":159},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Обратное распределение затрат времени",null,{"$f":"SUMIFS($Z154:$CJ154,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z154:$CJ154,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333329E-2]
[{"$f":"ROW()","v":160},null,null,null,null,null,{"$f":"IF($R160=\"^\",IF(COUNTIF(Lists!$13:$13,H160)=1,0,1),0)","v":0},{"$f":"Sales!$H$49","v":"Затраты времени сотрудников отдела продаж"},null,null,null,null,{"$f":"Sales!$M$43","v":"кол-во часов"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z160:$CJ160)","v":1922803.7333333334},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA128:AA128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA128:AB128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":11.25},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA128:AC128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6.6666666666666661},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA128:AD128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":121.2},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA128:AE128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":201.20000000000005},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA128:AF128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":306.89999999999998},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA128:AG128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":310},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA128:AH128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":715.80000000000018},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA128:AI128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":885.86666666666656},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA128:AJ128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1315.0500000000002},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA128:AK128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":958.33333333333326},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA128:AL128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2010},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA128:AM128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2398.2666666666664},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA128:AN128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3100.5},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA128:AO128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2103.6666666666665},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA128:AP128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4412.3999999999996},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA128:AQ128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4782.9333333333334},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA128:AR128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5968.3499999999995},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA128:AS128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4020.666666666667},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA128:AT128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7982.4000000000015},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA128:AU128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8312.6666666666679},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA128:AV128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10383},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA128:AW128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6649},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA128:AX128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12950.699999999997},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA128:AY128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":13342.533333333333},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA128:AZ128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":16184.099999999995},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA128:BA128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10140.416666666666},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA128:BB128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":19767.75},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA128:BC128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":19803.866666666669},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA128:BD128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":23738.099999999995},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA128:BE128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":14835.833333333332},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA128:BF128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":28392},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA128:BG128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":28005.066666666666},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA128:BH128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":33594.449999999997},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA128:BI128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20594.25},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA128:BJ128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":39094.650000000009},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA128:BK128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":38436.799999999988},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA128:BL128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":45532.649999999994},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA128:BM128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":27606.166666666664},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA128:BN128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":52443.599999999991},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA128:BO128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50669.599999999991},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA128:BP128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":59497.049999999996},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA128:BQ128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":34643.166666666664},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA128:BR128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":64937.7},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA128:BS128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":59885.733333333337},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA128:BT128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":70262.7},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA128:BU128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":40378.583333333328},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA128:BV128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":75208.95},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA128:BW128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":69448.533333333326},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA128:BX128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":80743.349999999991},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA128:BY128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":46155.333333333328},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA128:BZ128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":86004.599999999991},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA128:CA128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":78685.2},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA128:CB128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":91082.099999999991},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA128:CC128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":52190.416666666664},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA128:CD128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":96590.25},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA128:CE128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":88021.333333333328},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA128:CF128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":101982.75},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA128:CG128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":58000.833333333328},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA128:CH128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":106996.5},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA128:CI128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":161}]
[{"$f":"ROW()","v":162},null,null,null,null,null,{"$f":"IF($R162=\"^\",IF(COUNTIF(Lists!$13:$13,H162)=1,0,1),0)","v":0},{"$f":"Sales!$H$51","v":"Потребность в сотрудниках отдела продаж"},null,null,null,null,{"$f":"Sales!$M$51","v":"кол-во сотр.*пер."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z162:$CJ162)","v":4536.3235069444445},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z160:AA160)=0,0,IF(MAX($Z162:Z162)>IF(Macro!$Q$20=0,0,AA160/Macro!$Q$20),MAX($Z162:Z162),IF(Macro!$Q$20=0,0,AA160/Macro!$Q$20))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z160:AB160)=0,0,IF(MAX($Z162:AA162)>IF(Macro!$Q$20=0,0,AB160/Macro!$Q$20),MAX($Z162:AA162),IF(Macro!$Q$20=0,0,AB160/Macro!$Q$20))))","v":2.34375E-2},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z160:AC160)=0,0,IF(MAX($Z162:AB162)>IF(Macro!$Q$20=0,0,AC160/Macro!$Q$20),MAX($Z162:AB162),IF(Macro!$Q$20=0,0,AC160/Macro!$Q$20))))","v":2.34375E-2},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z160:AD160)=0,0,IF(MAX($Z162:AC162)>IF(Macro!$Q$20=0,0,AD160/Macro!$Q$20),MAX($Z162:AC162),IF(Macro!$Q$20=0,0,AD160/Macro!$Q$20))))","v":0.2525},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z160:AE160)=0,0,IF(MAX($Z162:AD162)>IF(Macro!$Q$20=0,0,AE160/Macro!$Q$20),MAX($Z162:AD162),IF(Macro!$Q$20=0,0,AE160/Macro!$Q$20))))","v":0.41916666666666674},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z160:AF160)=0,0,IF(MAX($Z162:AE162)>IF(Macro!$Q$20=0,0,AF160/Macro!$Q$20),MAX($Z162:AE162),IF(Macro!$Q$20=0,0,AF160/Macro!$Q$20))))","v":0.63937499999999992},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z160:AG160)=0,0,IF(MAX($Z162:AF162)>IF(Macro!$Q$20=0,0,AG160/Macro!$Q$20),MAX($Z162:AF162),IF(Macro!$Q$20=0,0,AG160/Macro!$Q$20))))","v":0.64583333333333337},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z160:AH160)=0,0,IF(MAX($Z162:AG162)>IF(Macro!$Q$20=0,0,AH160/Macro!$Q$20),MAX($Z162:AG162),IF(Macro!$Q$20=0,0,AH160/Macro!$Q$20))))","v":1.4912500000000004},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z160:AI160)=0,0,IF(MAX($Z162:AH162)>IF(Macro!$Q$20=0,0,AI160/Macro!$Q$20),MAX($Z162:AH162),IF(Macro!$Q$20=0,0,AI160/Macro!$Q$20))))","v":1.8455555555555554},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z160:AJ160)=0,0,IF(MAX($Z162:AI162)>IF(Macro!$Q$20=0,0,AJ160/Macro!$Q$20),MAX($Z162:AI162),IF(Macro!$Q$20=0,0,AJ160/Macro!$Q$20))))","v":2.7396875000000005},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z160:AK160)=0,0,IF(MAX($Z162:AJ162)>IF(Macro!$Q$20=0,0,AK160/Macro!$Q$20),MAX($Z162:AJ162),IF(Macro!$Q$20=0,0,AK160/Macro!$Q$20))))","v":2.7396875000000005},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z160:AL160)=0,0,IF(MAX($Z162:AK162)>IF(Macro!$Q$20=0,0,AL160/Macro!$Q$20),MAX($Z162:AK162),IF(Macro!$Q$20=0,0,AL160/Macro!$Q$20))))","v":4.1875},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z160:AM160)=0,0,IF(MAX($Z162:AL162)>IF(Macro!$Q$20=0,0,AM160/Macro!$Q$20),MAX($Z162:AL162),IF(Macro!$Q$20=0,0,AM160/Macro!$Q$20))))","v":4.9963888888888883},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z160:AN160)=0,0,IF(MAX($Z162:AM162)>IF(Macro!$Q$20=0,0,AN160/Macro!$Q$20),MAX($Z162:AM162),IF(Macro!$Q$20=0,0,AN160/Macro!$Q$20))))","v":6.4593749999999996},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z160:AO160)=0,0,IF(MAX($Z162:AN162)>IF(Macro!$Q$20=0,0,AO160/Macro!$Q$20),MAX($Z162:AN162),IF(Macro!$Q$20=0,0,AO160/Macro!$Q$20))))","v":6.4593749999999996},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z160:AP160)=0,0,IF(MAX($Z162:AO162)>IF(Macro!$Q$20=0,0,AP160/Macro!$Q$20),MAX($Z162:AO162),IF(Macro!$Q$20=0,0,AP160/Macro!$Q$20))))","v":9.192499999999999},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z160:AQ160)=0,0,IF(MAX($Z162:AP162)>IF(Macro!$Q$20=0,0,AQ160/Macro!$Q$20),MAX($Z162:AP162),IF(Macro!$Q$20=0,0,AQ160/Macro!$Q$20))))","v":9.9644444444444442},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z160:AR160)=0,0,IF(MAX($Z162:AQ162)>IF(Macro!$Q$20=0,0,AR160/Macro!$Q$20),MAX($Z162:AQ162),IF(Macro!$Q$20=0,0,AR160/Macro!$Q$20))))","v":12.4340625},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z160:AS160)=0,0,IF(MAX($Z162:AR162)>IF(Macro!$Q$20=0,0,AS160/Macro!$Q$20),MAX($Z162:AR162),IF(Macro!$Q$20=0,0,AS160/Macro!$Q$20))))","v":12.4340625},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z160:AT160)=0,0,IF(MAX($Z162:AS162)>IF(Macro!$Q$20=0,0,AT160/Macro!$Q$20),MAX($Z162:AS162),IF(Macro!$Q$20=0,0,AT160/Macro!$Q$20))))","v":16.630000000000003},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z160:AU160)=0,0,IF(MAX($Z162:AT162)>IF(Macro!$Q$20=0,0,AU160/Macro!$Q$20),MAX($Z162:AT162),IF(Macro!$Q$20=0,0,AU160/Macro!$Q$20))))","v":17.318055555555556},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z160:AV160)=0,0,IF(MAX($Z162:AU162)>IF(Macro!$Q$20=0,0,AV160/Macro!$Q$20),MAX($Z162:AU162),IF(Macro!$Q$20=0,0,AV160/Macro!$Q$20))))","v":21.631250000000001},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z160:AW160)=0,0,IF(MAX($Z162:AV162)>IF(Macro!$Q$20=0,0,AW160/Macro!$Q$20),MAX($Z162:AV162),IF(Macro!$Q$20=0,0,AW160/Macro!$Q$20))))","v":21.631250000000001},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z160:AX160)=0,0,IF(MAX($Z162:AW162)>IF(Macro!$Q$20=0,0,AX160/Macro!$Q$20),MAX($Z162:AW162),IF(Macro!$Q$20=0,0,AX160/Macro!$Q$20))))","v":26.980624999999993},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z160:AY160)=0,0,IF(MAX($Z162:AX162)>IF(Macro!$Q$20=0,0,AY160/Macro!$Q$20),MAX($Z162:AX162),IF(Macro!$Q$20=0,0,AY160/Macro!$Q$20))))","v":27.796944444444442},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z160:AZ160)=0,0,IF(MAX($Z162:AY162)>IF(Macro!$Q$20=0,0,AZ160/Macro!$Q$20),MAX($Z162:AY162),IF(Macro!$Q$20=0,0,AZ160/Macro!$Q$20))))","v":33.716874999999987},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z160:BA160)=0,0,IF(MAX($Z162:AZ162)>IF(Macro!$Q$20=0,0,BA160/Macro!$Q$20),MAX($Z162:AZ162),IF(Macro!$Q$20=0,0,BA160/Macro!$Q$20))))","v":33.716874999999987},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z160:BB160)=0,0,IF(MAX($Z162:BA162)>IF(Macro!$Q$20=0,0,BB160/Macro!$Q$20),MAX($Z162:BA162),IF(Macro!$Q$20=0,0,BB160/Macro!$Q$20))))","v":41.182812499999997},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z160:BC160)=0,0,IF(MAX($Z162:BB162)>IF(Macro!$Q$20=0,0,BC160/Macro!$Q$20),MAX($Z162:BB162),IF(Macro!$Q$20=0,0,BC160/Macro!$Q$20))))","v":41.258055555555558},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z160:BD160)=0,0,IF(MAX($Z162:BC162)>IF(Macro!$Q$20=0,0,BD160/Macro!$Q$20),MAX($Z162:BC162),IF(Macro!$Q$20=0,0,BD160/Macro!$Q$20))))","v":49.454374999999992},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z160:BE160)=0,0,IF(MAX($Z162:BD162)>IF(Macro!$Q$20=0,0,BE160/Macro!$Q$20),MAX($Z162:BD162),IF(Macro!$Q$20=0,0,BE160/Macro!$Q$20))))","v":49.454374999999992},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z160:BF160)=0,0,IF(MAX($Z162:BE162)>IF(Macro!$Q$20=0,0,BF160/Macro!$Q$20),MAX($Z162:BE162),IF(Macro!$Q$20=0,0,BF160/Macro!$Q$20))))","v":59.15},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z160:BG160)=0,0,IF(MAX($Z162:BF162)>IF(Macro!$Q$20=0,0,BG160/Macro!$Q$20),MAX($Z162:BF162),IF(Macro!$Q$20=0,0,BG160/Macro!$Q$20))))","v":59.15},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z160:BH160)=0,0,IF(MAX($Z162:BG162)>IF(Macro!$Q$20=0,0,BH160/Macro!$Q$20),MAX($Z162:BG162),IF(Macro!$Q$20=0,0,BH160/Macro!$Q$20))))","v":69.988437499999989},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z160:BI160)=0,0,IF(MAX($Z162:BH162)>IF(Macro!$Q$20=0,0,BI160/Macro!$Q$20),MAX($Z162:BH162),IF(Macro!$Q$20=0,0,BI160/Macro!$Q$20))))","v":69.988437499999989},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z160:BJ160)=0,0,IF(MAX($Z162:BI162)>IF(Macro!$Q$20=0,0,BJ160/Macro!$Q$20),MAX($Z162:BI162),IF(Macro!$Q$20=0,0,BJ160/Macro!$Q$20))))","v":81.447187500000013},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z160:BK160)=0,0,IF(MAX($Z162:BJ162)>IF(Macro!$Q$20=0,0,BK160/Macro!$Q$20),MAX($Z162:BJ162),IF(Macro!$Q$20=0,0,BK160/Macro!$Q$20))))","v":81.447187500000013},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z160:BL160)=0,0,IF(MAX($Z162:BK162)>IF(Macro!$Q$20=0,0,BL160/Macro!$Q$20),MAX($Z162:BK162),IF(Macro!$Q$20=0,0,BL160/Macro!$Q$20))))","v":94.859687499999993},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z160:BM160)=0,0,IF(MAX($Z162:BL162)>IF(Macro!$Q$20=0,0,BM160/Macro!$Q$20),MAX($Z162:BL162),IF(Macro!$Q$20=0,0,BM160/Macro!$Q$20))))","v":94.859687499999993},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z160:BN160)=0,0,IF(MAX($Z162:BM162)>IF(Macro!$Q$20=0,0,BN160/Macro!$Q$20),MAX($Z162:BM162),IF(Macro!$Q$20=0,0,BN160/Macro!$Q$20))))","v":109.25749999999998},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z160:BO160)=0,0,IF(MAX($Z162:BN162)>IF(Macro!$Q$20=0,0,BO160/Macro!$Q$20),MAX($Z162:BN162),IF(Macro!$Q$20=0,0,BO160/Macro!$Q$20))))","v":109.25749999999998},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z160:BP160)=0,0,IF(MAX($Z162:BO162)>IF(Macro!$Q$20=0,0,BP160/Macro!$Q$20),MAX($Z162:BO162),IF(Macro!$Q$20=0,0,BP160/Macro!$Q$20))))","v":123.95218749999999},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z160:BQ160)=0,0,IF(MAX($Z162:BP162)>IF(Macro!$Q$20=0,0,BQ160/Macro!$Q$20),MAX($Z162:BP162),IF(Macro!$Q$20=0,0,BQ160/Macro!$Q$20))))","v":123.95218749999999},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z160:BR160)=0,0,IF(MAX($Z162:BQ162)>IF(Macro!$Q$20=0,0,BR160/Macro!$Q$20),MAX($Z162:BQ162),IF(Macro!$Q$20=0,0,BR160/Macro!$Q$20))))","v":135.28687499999998},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z160:BS160)=0,0,IF(MAX($Z162:BR162)>IF(Macro!$Q$20=0,0,BS160/Macro!$Q$20),MAX($Z162:BR162),IF(Macro!$Q$20=0,0,BS160/Macro!$Q$20))))","v":135.28687499999998},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z160:BT160)=0,0,IF(MAX($Z162:BS162)>IF(Macro!$Q$20=0,0,BT160/Macro!$Q$20),MAX($Z162:BS162),IF(Macro!$Q$20=0,0,BT160/Macro!$Q$20))))","v":146.38062499999998},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z160:BU160)=0,0,IF(MAX($Z162:BT162)>IF(Macro!$Q$20=0,0,BU160/Macro!$Q$20),MAX($Z162:BT162),IF(Macro!$Q$20=0,0,BU160/Macro!$Q$20))))","v":146.38062499999998},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z160:BV160)=0,0,IF(MAX($Z162:BU162)>IF(Macro!$Q$20=0,0,BV160/Macro!$Q$20),MAX($Z162:BU162),IF(Macro!$Q$20=0,0,BV160/Macro!$Q$20))))","v":156.68531249999998},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z160:BW160)=0,0,IF(MAX($Z162:BV162)>IF(Macro!$Q$20=0,0,BW160/Macro!$Q$20),MAX($Z162:BV162),IF(Macro!$Q$20=0,0,BW160/Macro!$Q$20))))","v":156.68531249999998},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z160:BX160)=0,0,IF(MAX($Z162:BW162)>IF(Macro!$Q$20=0,0,BX160/Macro!$Q$20),MAX($Z162:BW162),IF(Macro!$Q$20=0,0,BX160/Macro!$Q$20))))","v":168.21531249999998},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z160:BY160)=0,0,IF(MAX($Z162:BX162)>IF(Macro!$Q$20=0,0,BY160/Macro!$Q$20),MAX($Z162:BX162),IF(Macro!$Q$20=0,0,BY160/Macro!$Q$20))))","v":168.21531249999998},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z160:BZ160)=0,0,IF(MAX($Z162:BY162)>IF(Macro!$Q$20=0,0,BZ160/Macro!$Q$20),MAX($Z162:BY162),IF(Macro!$Q$20=0,0,BZ160/Macro!$Q$20))))","v":179.17624999999998},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z160:CA160)=0,0,IF(MAX($Z162:BZ162)>IF(Macro!$Q$20=0,0,CA160/Macro!$Q$20),MAX($Z162:BZ162),IF(Macro!$Q$20=0,0,CA160/Macro!$Q$20))))","v":179.17624999999998},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z160:CB160)=0,0,IF(MAX($Z162:CA162)>IF(Macro!$Q$20=0,0,CB160/Macro!$Q$20),MAX($Z162:CA162),IF(Macro!$Q$20=0,0,CB160/Macro!$Q$20))))","v":189.75437499999998},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z160:CC160)=0,0,IF(MAX($Z162:CB162)>IF(Macro!$Q$20=0,0,CC160/Macro!$Q$20),MAX($Z162:CB162),IF(Macro!$Q$20=0,0,CC160/Macro!$Q$20))))","v":189.75437499999998},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z160:CD160)=0,0,IF(MAX($Z162:CC162)>IF(Macro!$Q$20=0,0,CD160/Macro!$Q$20),MAX($Z162:CC162),IF(Macro!$Q$20=0,0,CD160/Macro!$Q$20))))","v":201.22968750000001},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z160:CE160)=0,0,IF(MAX($Z162:CD162)>IF(Macro!$Q$20=0,0,CE160/Macro!$Q$20),MAX($Z162:CD162),IF(Macro!$Q$20=0,0,CE160/Macro!$Q$20))))","v":201.22968750000001},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z160:CF160)=0,0,IF(MAX($Z162:CE162)>IF(Macro!$Q$20=0,0,CF160/Macro!$Q$20),MAX($Z162:CE162),IF(Macro!$Q$20=0,0,CF160/Macro!$Q$20))))","v":212.46406250000001},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z160:CG160)=0,0,IF(MAX($Z162:CF162)>IF(Macro!$Q$20=0,0,CG160/Macro!$Q$20),MAX($Z162:CF162),IF(Macro!$Q$20=0,0,CG160/Macro!$Q$20))))","v":212.46406250000001},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z160:CH160)=0,0,IF(MAX($Z162:CG162)>IF(Macro!$Q$20=0,0,CH160/Macro!$Q$20),MAX($Z162:CG162),IF(Macro!$Q$20=0,0,CH160/Macro!$Q$20))))","v":222.90937500000001},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z160:CI160)=0,0,IF(MAX($Z162:CH162)>IF(Macro!$Q$20=0,0,CI160/Macro!$Q$20),MAX($Z162:CH162),IF(Macro!$Q$20=0,0,CI160/Macro!$Q$20))))","v":0}]
[{"$f":"ROW()","v":163}]
[{"$f":"ROW()","v":164},null,null,null,null,null,{"$f":"IF($R164=\"^\",IF(COUNTIF(Lists!$13:$13,H164)=1,0,1),0)","v":0},{"$f":"Items!$AH$16","v":"ФОТ менеджеров-консультантов"},null,null,null,{"$f":"K127","v":2},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z164:$CJ164)","v":375023987.4495452},null,null,{"$f":"IF(AA$11=\"\",0,AA162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((AA$2-1)/12)))","v":0},{"$f":"IF(AB$11=\"\",0,AB162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((AB$2-1)/12)))","v":1757.8125},{"$f":"IF(AC$11=\"\",0,AC162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((AC$2-1)/12)))","v":1757.8125},{"$f":"IF(AD$11=\"\",0,AD162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((AD$2-1)/12)))","v":18937.5},{"$f":"IF(AE$11=\"\",0,AE162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((AE$2-1)/12)))","v":31437.500000000004},{"$f":"IF(AF$11=\"\",0,AF162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((AF$2-1)/12)))","v":47953.124999999993},{"$f":"IF(AG$11=\"\",0,AG162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((AG$2-1)/12)))","v":48437.5},{"$f":"IF(AH$11=\"\",0,AH162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((AH$2-1)/12)))","v":111843.75000000003},{"$f":"IF(AI$11=\"\",0,AI162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((AI$2-1)/12)))","v":138416.66666666666},{"$f":"IF(AJ$11=\"\",0,AJ162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((AJ$2-1)/12)))","v":205476.56250000006},{"$f":"IF(AK$11=\"\",0,AK162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((AK$2-1)/12)))","v":205476.56250000006},{"$f":"IF(AL$11=\"\",0,AL162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((AL$2-1)/12)))","v":314062.5},{"$f":"IF(AM$11=\"\",0,AM162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((AM$2-1)/12)))","v":385971.04166666663},{"$f":"IF(AN$11=\"\",0,AN162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((AN$2-1)/12)))","v":498986.71875},{"$f":"IF(AO$11=\"\",0,AO162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((AO$2-1)/12)))","v":498986.71875},{"$f":"IF(AP$11=\"\",0,AP162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((AP$2-1)/12)))","v":710120.62499999988},{"$f":"IF(AQ$11=\"\",0,AQ162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((AQ$2-1)/12)))","v":769753.33333333326},{"$f":"IF(AR$11=\"\",0,AR162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((AR$2-1)/12)))","v":960531.328125},{"$f":"IF(AS$11=\"\",0,AS162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((AS$2-1)/12)))","v":960531.328125},{"$f":"IF(AT$11=\"\",0,AT162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((AT$2-1)/12)))","v":1284667.5000000002},{"$f":"IF(AU$11=\"\",0,AU162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((AU$2-1)/12)))","v":1337819.7916666667},{"$f":"IF(AV$11=\"\",0,AV162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((AV$2-1)/12)))","v":1671014.0625},{"$f":"IF(AW$11=\"\",0,AW162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((AW$2-1)/12)))","v":1671014.0625},{"$f":"IF(AX$11=\"\",0,AX162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((AX$2-1)/12)))","v":2084253.2812499993},{"$f":"IF(AY$11=\"\",0,AY162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((AY$2-1)/12)))","v":2211733.3770833327},{"$f":"IF(AZ$11=\"\",0,AZ162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((AZ$2-1)/12)))","v":2682767.4515624987},{"$f":"IF(BA$11=\"\",0,BA162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((BA$2-1)/12)))","v":2682767.4515624987},{"$f":"IF(BB$11=\"\",0,BB162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((BB$2-1)/12)))","v":3276813.4335937495},{"$f":"IF(BC$11=\"\",0,BC162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((BC$2-1)/12)))","v":3282800.3354166667},{"$f":"IF(BD$11=\"\",0,BD162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((BD$2-1)/12)))","v":3934960.9828124987},{"$f":"IF(BE$11=\"\",0,BE162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((BE$2-1)/12)))","v":3934960.9828124987},{"$f":"IF(BF$11=\"\",0,BF162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((BF$2-1)/12)))","v":4706417.625},{"$f":"IF(BG$11=\"\",0,BG162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((BG$2-1)/12)))","v":4706417.625},{"$f":"IF(BH$11=\"\",0,BH162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((BH$2-1)/12)))","v":5568805.0007812483},{"$f":"IF(BI$11=\"\",0,BI162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((BI$2-1)/12)))","v":5568805.0007812483},{"$f":"IF(BJ$11=\"\",0,BJ162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((BJ$2-1)/12)))","v":6480549.0914062504},{"$f":"IF(BK$11=\"\",0,BK162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((BK$2-1)/12)))","v":6674965.5641484382},{"$f":"IF(BL$11=\"\",0,BL162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((BL$2-1)/12)))","v":7774180.6307109371},{"$f":"IF(BM$11=\"\",0,BM162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((BM$2-1)/12)))","v":7774180.6307109371},{"$f":"IF(BN$11=\"\",0,BN162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((BN$2-1)/12)))","v":8954146.5151874982},{"$f":"IF(BO$11=\"\",0,BO162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((BO$2-1)/12)))","v":8954146.5151874982},{"$f":"IF(BP$11=\"\",0,BP162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((BP$2-1)/12)))","v":10158442.649273438},{"$f":"IF(BQ$11=\"\",0,BQ162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((BQ$2-1)/12)))","v":10158442.649273438},{"$f":"IF(BR$11=\"\",0,BR162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((BR$2-1)/12)))","v":11087371.579359373},{"$f":"IF(BS$11=\"\",0,BS162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((BS$2-1)/12)))","v":11087371.579359373},{"$f":"IF(BT$11=\"\",0,BT162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((BT$2-1)/12)))","v":11996554.591078123},{"$f":"IF(BU$11=\"\",0,BU162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((BU$2-1)/12)))","v":11996554.591078123},{"$f":"IF(BV$11=\"\",0,BV162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((BV$2-1)/12)))","v":12841070.36041406},{"$f":"IF(BW$11=\"\",0,BW162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((BW$2-1)/12)))","v":13226302.471226482},{"$f":"IF(BX$11=\"\",0,BX162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((BX$2-1)/12)))","v":14199586.214673983},{"$f":"IF(BY$11=\"\",0,BY162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((BY$2-1)/12)))","v":14199586.214673983},{"$f":"IF(BZ$11=\"\",0,BZ162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((BZ$2-1)/12)))","v":15124833.593832185},{"$f":"IF(CA$11=\"\",0,CA162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((CA$2-1)/12)))","v":15124833.593832185},{"$f":"IF(CB$11=\"\",0,CB162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((CB$2-1)/12)))","v":16017766.559890781},{"$f":"IF(CC$11=\"\",0,CC162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((CC$2-1)/12)))","v":16017766.559890781},{"$f":"IF(CD$11=\"\",0,CD162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((CD$2-1)/12)))","v":16986433.958609764},{"$f":"IF(CE$11=\"\",0,CE162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((CE$2-1)/12)))","v":16986433.958609764},{"$f":"IF(CF$11=\"\",0,CF162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((CF$2-1)/12)))","v":17934763.061410546},{"$f":"IF(CG$11=\"\",0,CG162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((CG$2-1)/12)))","v":17934763.061410546},{"$f":"IF(CH$11=\"\",0,CH162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((CH$2-1)/12)))","v":18816484.904557031},{"$f":"IF(CI$11=\"\",0,CI162*$Q165*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q166,INT((CI$2-1)/12)))","v":0}]
[{"$f":"ROW()","v":165},null,null,null,null,null,{"$f":"IF($R165=\"^\",IF(COUNTIF(Lists!$13:$13,H165)=1,0,1),0)","v":0},{"$f":"H164","v":"ФОТ менеджеров-консультантов"},{"$f":"Mrkting!$I$270","v":"Средняя месячная з/п, вкл. НДФЛ, 1 сотрудника"},null,null,null,{"$f":"Mrkting!$M$270","v":"руб./мес."},null,null,"*",25000,null,{"$f":"IF(G165<>0,1,IF(OR($Q165=\"\",$Q165=0),0,IF($R165=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H165))),$Q165)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":166},null,null,null,null,null,{"$f":"IF($R166=\"^\",IF(COUNTIF(Lists!$13:$13,H166)=1,0,1),0)","v":0},{"$f":"H164","v":"ФОТ менеджеров-консультантов"},{"$f":"Mrkting!$I$271","v":"Ежегодная индексация ФОТ"},null,null,null,{"$f":"Mrkting!$M$271","v":"%г"},null,null,"*",0.03,null,{"$f":"IF(G166<>0,1,IF(OR($Q166=\"\",$Q166=0),0,IF($R166=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H166))),$Q166)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":167}]
[{"$f":"ROW()","v":168},null,null,null,null,null,{"$f":"IF($R168=\"^\",IF(COUNTIF(Lists!$13:$13,H168)=1,0,1),0)","v":0},{"$f":"H164","v":"ФОТ менеджеров-консультантов"},null,null,null,{"$f":"K127","v":2},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z168:$CJ168)","v":371887906.632119},null,null,{"$f":"IF(AA$11=\"\",0,$Q170*(IF(AA$2=1,SUMIFS($Z164:$CJ164,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CJ164,$Z$2:$CJ$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CJ164,$Z$2:$CJ$2,AA$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CJ164,$Z$2:$CJ$2,AA$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CJ164,$Z$2:$CJ$2,AA$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CJ164,$Z$2:$CJ$2,AA$2+INT(-$Q175))))","v":0},1464.84375,1757.8125,16074.21875,29354.166666666672,45200.520833333328,48356.770833333336,101276.04166666669,133987.84722222222,194299.9131944445,205476.56250000006,295964.84375,373986.28472222219,480150.7725694445,498986.71875,674931.640625,759814.54861111101,928734.99565972225,960531.328125,1230644.8046875002,1328961.076388889,1615481.684027778,1671014.0625,2015380.0781249995,2190486.694444444,2604261.7724826378,2682767.4515624987,3177805.7699218746,3281802.518446181,3826267.5415798603,3934960.9828124987,4577841.5179687496,{"$f":"IF(BG$11=\"\",0,$Q170*(IF(BG$2=1,SUMIFS($Z164:$CJ164,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q172))+($Q172-INT($Q172))*SUMIFS($Z164:$CJ164,$Z$2:$CJ$2,INT($Q172)+1),0)+($Q172-INT($Q172))*SUMIFS($Z164:$CJ164,$Z$2:$CJ$2,BG$2+INT($Q172)+1)+(INT($Q172)+1-$Q172)*SUMIFS($Z164:$CJ164,$Z$2:$CJ$2,BG$2+INT($Q172)))+$Q173*((-$Q175-INT(-$Q175))*SUMIFS($Z164:$CJ164,$Z$2:$CJ$2,BG$2+INT(-$Q175)+1)+(INT(-$Q175)+1+$Q175)*SUMIFS($Z164:$CJ164,$Z$2:$CJ$2,BG$2+INT(-$Q175))))","v":4706417.625},5425073.7714843731,5568805.0007812493,6328591.7429687502,6642562.8186914064,7590978.1196171874,7774180.6307109371,8757485.534441404,8954146.5151874982,9957726.6269257814,10158442.649273438,10932550.091011718,11087371.579359375,11845024.089125,11996554.591078125,12700317.732191404,13162097.11942441,14037372.257432733,14199586.214673983,14970625.697305819,15124833.593832187,15868944.398881014,16017766.559890781,16824989.392156601,16986433.958609767,17776708.210943751,17934763.061410546,18669531.264032617,0]
[{"$f":"ROW()","v":169},null,null,null,null,null,{"$f":"IF($R169=\"^\",IF(COUNTIF(Lists!$13:$13,H169)=1,0,1),0)","v":0},{"$f":"H168","v":"ФОТ менеджеров-консультантов"},{"$f":"Mrkting!$I$153","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":170},null,null,null,null,null,{"$f":"IF($R170=\"^\",IF(COUNTIF(Lists!$13:$13,H170)=1,0,1),0)","v":0},{"$f":"H168","v":"ФОТ менеджеров-консультантов"},{"$f":"I169","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$154","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",0.5,null,{"$f":"IF(G170<>0,1,IF(OR($Q170=\"\",$Q170=0),0,IF($R170=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H170))),$Q170)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":171},null,null,null,null,null,{"$f":"IF($R171=\"^\",IF(COUNTIF(Lists!$13:$13,H171)=1,0,1),0)","v":0},{"$f":"H168","v":"ФОТ менеджеров-консультантов"},{"$f":"I169","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$155","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G171<>0,1,IF(OR($Q171=\"\",$Q171=0),0,IF($R171=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H171))),$Q171)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":172},null,null,null,null,null,{"$f":"IF($R172=\"^\",IF(COUNTIF(Lists!$13:$13,H172)=1,0,1),0)","v":0},{"$f":"H168","v":"ФОТ менеджеров-консультантов"},{"$f":"I169","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$156","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q171/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G172<>0,1,IF(OR($Q172=\"\",$Q172=0),0,IF($R172=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H172))),$Q172)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q172-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q171/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":173},null,null,null,null,null,{"$f":"IF($R173=\"^\",IF(COUNTIF(Lists!$13:$13,H173)=1,0,1),0)","v":0},{"$f":"H168","v":"ФОТ менеджеров-консультантов"},{"$f":"I169","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$157","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,{"$f":"100%-Q170","v":0.5},null,{"$f":"IF(G173<>0,1,IF(OR($Q173=\"\",$Q173=0),0,IF($R173=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H173))),$Q173)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q173-(100%-Q170))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":174},null,null,null,null,null,{"$f":"IF($R174=\"^\",IF(COUNTIF(Lists!$13:$13,H174)=1,0,1),0)","v":0},{"$f":"H168","v":"ФОТ менеджеров-консультантов"},{"$f":"I169","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$158","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",30,null,{"$f":"IF(G174<>0,1,IF(OR($Q174=\"\",$Q174=0),0,IF($R174=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H174))),$Q174)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":175},null,null,null,null,null,{"$f":"IF($R175=\"^\",IF(COUNTIF(Lists!$13:$13,H175)=1,0,1),0)","v":0},{"$f":"H168","v":"ФОТ менеджеров-консультантов"},{"$f":"I169","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$159","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q174/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.33333333333333331},null,{"$f":"IF(G175<>0,1,IF(OR($Q175=\"\",$Q175=0),0,IF($R175=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H175))),$Q175)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q175-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q174/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":176}]
[{"$f":"ROW()","v":177},null,null,null,null,null,{"$f":"IF($R177=\"^\",IF(COUNTIF(Lists!$13:$13,H177)=1,0,1),0)","v":0},{"$f":"H164","v":"ФОТ менеджеров-консультантов"},null,null,null,{"$f":"K127","v":2},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z177:$CJ177)","v":375023987.4495452},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA164:AA164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA164:AB164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1757.8125},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA164:AC164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1757.8125},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA164:AD164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":18937.5},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA164:AE164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":31437.500000000004},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA164:AF164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":47953.124999999993},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA164:AG164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":48437.5},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA164:AH164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":111843.75000000003},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA164:AI164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":138416.66666666666},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA164:AJ164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":205476.56250000006},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA164:AK164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":205476.56250000006},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA164:AL164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":314062.5},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA164:AM164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":385971.04166666663},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA164:AN164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":498986.71875},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA164:AO164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":498986.71875},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA164:AP164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":710120.62499999988},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA164:AQ164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":769753.33333333326},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA164:AR164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":960531.328125},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA164:AS164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":960531.328125},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA164:AT164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1284667.5000000002},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA164:AU164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1337819.7916666667},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA164:AV164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1671014.0625},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA164:AW164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1671014.0625},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA164:AX164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2084253.2812499993},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA164:AY164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2211733.3770833327},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA164:AZ164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2682767.4515624987},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA164:BA164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2682767.4515624987},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA164:BB164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3276813.4335937495},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA164:BC164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3282800.3354166667},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA164:BD164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3934960.9828124987},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA164:BE164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3934960.9828124987},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA164:BF164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4706417.625},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA164:BG164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4706417.625},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA164:BH164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5568805.0007812483},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA164:BI164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5568805.0007812483},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA164:BJ164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6480549.0914062504},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA164:BK164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6674965.5641484382},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA164:BL164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7774180.6307109371},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA164:BM164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7774180.6307109371},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA164:BN164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8954146.5151874982},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA164:BO164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8954146.5151874982},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA164:BP164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10158442.649273438},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA164:BQ164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10158442.649273438},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA164:BR164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":11087371.579359373},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA164:BS164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":11087371.579359373},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA164:BT164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":11996554.591078123},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA164:BU164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":11996554.591078123},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA164:BV164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12841070.36041406},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA164:BW164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":13226302.471226482},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA164:BX164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":14199586.214673983},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA164:BY164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":14199586.214673983},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA164:BZ164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15124833.593832185},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA164:CA164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15124833.593832185},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA164:CB164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":16017766.559890781},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA164:CC164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":16017766.559890781},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA164:CD164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":16986433.958609764},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA164:CE164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":16986433.958609764},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA164:CF164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":17934763.061410546},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA164:CG164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":17934763.061410546},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA164:CH164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":18816484.904557031},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA164:CI164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":178},null,null,null,null,null,{"$f":"IF($R178=\"^\",IF(COUNTIF(Lists!$13:$13,H178)=1,0,1),0)","v":0},{"$f":"H177","v":"ФОТ менеджеров-консультантов"},{"$f":"Mrkting!$I$222","v":"Задаем через %-ное распределение"}]
[{"$f":"ROW()","v":179},null,null,null,null,null,{"$f":"IF($R179=\"^\",IF(COUNTIF(Lists!$13:$13,H179)=1,0,1),0)","v":0},{"$f":"H177","v":"ФОТ менеджеров-консультантов"},{"$f":"I178","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$163","v":"%-ное распределение учета расходов"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(AND(ABS($X179-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),AA179>=0%),0,1)","v":0},null,null,null,{"$f":"SUM($Z179:$CJ179)","v":1},"*",null,{"$f":"100%-SUM($AB179:$CJ179)","v":1}]
[{"$f":"ROW()","v":180},null,null,null,null,null,{"$f":"IF($R180=\"^\",IF(COUNTIF(Lists!$13:$13,H180)=1,0,1),0)","v":0},{"$f":"H177","v":"ФОТ менеджеров-консультантов"},{"$f":"I178","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$164","v":"обратный порядок распределения учета расхода"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X179-SUM($Z180:$CJ180))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"SUMIFS($Z179:$CJ179,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z179:$CJ179,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[{"$f":"ROW()","v":181}]
[{"$f":"ROW()","v":182},null,null,null,null,null,{"$f":"IF($R182=\"^\",IF(COUNTIF(Lists!$13:$13,H182)=1,0,1),0)","v":0},{"$f":"Sales!$H$71","v":"Конверсия в решение о покупке"},null,null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,"процесс",null,null,null,null,null,null,{"$f":"SUM($Z182:$CJ182)","v":0.9},null,null,{"$f":"IF(AA$11=\"\",0,$Q183*AA183)","v":0.9},{"$f":"IF(AB$11=\"\",0,$Q183*AB183)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":183},null,null,null,null,null,{"$f":"IF($R183=\"^\",IF(COUNTIF(Lists!$13:$13,H183)=1,0,1),0)","v":0},{"$f":"H182","v":"Конверсия в решение о покупке"},{"$f":"Sales!$I$72","v":"Процент конверсии и его распределение"},null,null,null,{"$f":"Sales!$M$72","v":"% // %"},null,null,"*",0.9,null,{"$f":"IF(G183<>0,1,IF(OR($Q183=\"\",$Q183=0),0,IF($R183=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H183))),$Q183)=1,0,1),0)))","v":0},{"$f":"IF(ABS($X183-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z183:$CJ183)","v":1},"*",null,1]
[{"$f":"ROW()","v":184}]
[{"$f":"ROW()","v":185},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X182-SUM($Z185:$CJ185))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение конверсии",null,{"$f":"SUMIFS($Z182:$CJ182,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z182:$CJ182,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.9]
[{"$f":"ROW()","v":186},null,null,null,null,null,{"$f":"IF($R186=\"^\",IF(COUNTIF(Lists!$13:$13,H186)=1,0,1),0)","v":0},{"$f":"Sales!$H$75","v":"Поток решений о покупке"},null,null,null,{"$f":"K127","v":2},{"$f":"Mrkting!$M$87","v":"шт"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z186:$CJ186)","v":20766280.319999997},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA128:AA128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA128:AB128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":121.5},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA128:AC128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":72},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA128:AD128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1308.96},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA128:AE128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2172.9600000000005},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA128:AF128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3314.5200000000004},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA128:AG128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3348},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA128:AH128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7730.6400000000021},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA128:AI128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9567.36},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA128:AJ128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":14202.540000000003},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA128:AK128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10350},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA128:AL128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":21708},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA128:AM128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":25901.280000000002},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA128:AN128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":33485.4},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA128:AO128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":22719.600000000002},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA128:AP128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":47653.919999999998},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA128:AQ128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51655.680000000008},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA128:AR128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":64458.18},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA128:AS128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43423.200000000004},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA128:AT128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":86209.920000000013},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA128:AU128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":89776.800000000017},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA128:AV128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":112136.40000000001},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA128:AW128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":71809.2},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA128:AX128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":139867.55999999997},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA128:AY128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":144099.35999999999},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA128:AZ128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":174788.27999999997},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA128:BA128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":109516.5},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA128:BB128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":213491.7},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA128:BC128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":213881.76000000004},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA128:BD128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":256371.47999999995},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA128:BE128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":160227},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA128:BF128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":306633.60000000003},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA128:BG128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":302454.71999999997},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA128:BH128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":362820.06000000006},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA128:BI128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":222417.90000000002},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA128:BJ128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":422222.22000000009},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA128:BK128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":415117.43999999994},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA128:BL128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":491752.61999999994},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA128:BM128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":298146.60000000003},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA128:BN128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":566390.88},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA128:BO128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":547231.67999999993},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA128:BP128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":642568.14},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA128:BQ128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":374146.2},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA128:BR128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":701327.16},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA128:BS128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":646765.92000000004},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA128:BT128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":758837.16},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA128:BU128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":436088.7},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA128:BV128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":812256.66},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA128:BW128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":750044.16000000003},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA128:BX128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":872028.17999999993},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA128:BY128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":498477.60000000003},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA128:BZ128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":928849.67999999993},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA128:CA128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":849800.16},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA128:CB128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":983686.67999999993},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA128:CC128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":563656.5},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA128:CD128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1043174.7000000001},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA128:CE128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":950630.40000000002},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA128:CF128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1101413.7},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA128:CG128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":626409},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA128:CH128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1155562.2},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA128:CI128,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":187}]
[{"$f":"ROW()","v":188},null,null,null,null,null,{"$f":"IF($R188=\"^\",IF(COUNTIF(Lists!$13:$13,H188)=1,0,1),0)","v":0},{"$f":"Sales!$H$77","v":"Акцептованный GMV"},null,null,null,{"$f":"K127","v":2},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z188:$CJ188)","v":8140009833.0303841},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA130:AA130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA130:AB130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":71468.03571428571},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA130:AC130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":42351.428571428572},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA130:AD130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":308921.59542857145},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA130:AE130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1093520.5390395136},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA130:AF130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1473267.2138480244},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA130:AG130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1573479.7420158053},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA130:AH130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3229413.9098684494},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA130:AI130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4325886.3167912457},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA130:AJ130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5545264.1680778116},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA130:AK130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4693002.8367173262},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA130:AL130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9123935.4352340419},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA130:AM130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":11701712.531985702},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA130:AN130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":14076352.228102315},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA130:AO130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10147915.458142688},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA130:AP130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":19623473.851215173},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA130:AQ130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":23261775.865606613},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA130:AR130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":27475395.720456582},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA130:AS130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":19891524.821221627},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA130:AT130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":37436044.465589516},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA130:AU130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":40873797.282020032},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA130:AV130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":48290972.486153327},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA130:AW130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":32746679.530613221},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA130:AX130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":61051346.109163687},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA130:AY130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":66402766.865826175},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA130:AZ130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":77187101.850598291},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA130:BA130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":49212435.210774615},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA130:BB130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":91989030.200206861},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA130:BC130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":95127278.006827801},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA130:BD130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":110032782.46163505},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA130:BE130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":71690772.099959835},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA130:BF130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":132518564.94248711},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA130:BG130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":131847609.29716226},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA130:BH130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":153081218.92613664},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA130:BI130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":95569835.738947496},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA130:BJ130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":176124413.52682269},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA130:BK130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":178961224.03771725},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA130:BL130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":205982074.29138872},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA130:BM130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":123844818.20714927},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA130:BN130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":229268026.38478741},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA130:BO130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":211327929.44069502},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA130:BP130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":242845032.65082052},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA130:BQ130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":151155324.69426754},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA130:BR130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":277502970.05683678},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA130:BS130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250931829.14455512},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA130:BT130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":289459726.10228854},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA130:BU130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":163227432.57495436},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA130:BV130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":299318938.50958169},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA130:BW130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":293811345.98295331},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA130:BX130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":336384981.51464629},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA130:BY130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":189220383.38265803},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA130:BZ130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":348430834.23212564},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA130:CA130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":314335918.3807171},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA130:CB130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":359564679.29694152},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA130:CC130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":218309747.29791191},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA130:CD130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":399247933.25853777},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA130:CE130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":359396001.51350117},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA130:CF130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":412865666.15968907},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA130:CG130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":231925815.34975138},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA130:CH130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":423849889.86694705},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA130:CI130,INDIRECT(ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A185,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":189}]
[{"$f":"ROW()","v":190},null,null,null,null,null,{"$f":"IF($R190=\"^\",IF(COUNTIF(Lists!$13:$13,H190)=1,0,1),0)","v":0},{"$f":"Prdction!$H$82","v":"Количество продаж"},null,null,null,{"$f":"K127","v":2},{"$f":"Mrkting!$M$87","v":"шт"},null,null,null,null,null,null,{"$f":"IF($X190-SUMIFS(Prdction!$X:$X,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190)=0,0,1)","v":0},null,null,null,{"$f":"SUM($Z190:$CJ190)","v":19986614.227799997},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":60.142499999999998},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":95.782499999999999},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":683.5752},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":1723.5504000000001},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":2716.3026000000004},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":3297.9474},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":5483.9268000000011},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":8562.510000000002},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":11766.1005},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":12153.507300000001},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":15868.71},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":23566.5936},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":29396.406600000002},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":27821.475000000002},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":34834.892399999997},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":49158.252000000008},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":57476.360700000005},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":53401.283100000001},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":64168.394400000005},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":87113.426400000026},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":99947.034000000014},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":91053.072},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":104779.99619999999},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":140563.62539999999},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":157849.38179999997},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":140730.86609999998},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":159889.05900000001},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":211549.8627},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":232775.35379999998},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":206216.24759999997},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":231095.99700000003},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":301498.71840000001},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":329311.01610000001},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":289692.79020000005},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":319096.85940000007},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":414483.13170000003},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":448900.67969999992},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":391000.1139},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":427946.05260000005},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":551243.16720000003},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":588950.91090000002},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":503273.59830000001},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":532359.31319999998},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":667306.07460000005},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":695773.52460000012},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":591488.30070000002},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":617930.95319999999},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":773338.90590000001},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":802925.80829999992},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":678400.36109999998},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":706527.00359999994},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":880431.67079999996},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":907575.98580000002},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":765934.8740999999},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":795381.44400000002},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":986933.52450000006},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":1015761.8295},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":855272.23649999988},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":882075.74399999995},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H190,Prdction!$I:$I,\"\",Prdction!$L:$L,$L190))","v":0}]
[{"$f":"ROW()","v":191}]
[{"$f":"ROW()","v":192},null,null,null,null,null,{"$f":"IF($R192=\"^\",IF(COUNTIF(Lists!$13:$13,H192)=1,0,1),0)","v":0},{"$f":"Prdction!$H$84","v":"Продажи"},null,null,null,{"$f":"K127","v":2},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,{"$f":"IF($X192-SUMIFS(Prdction!$X:$X,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192)=0,0,1)","v":0},null,null,null,{"$f":"SUM($Z192:$CJ192)","v":7848804039.2159414},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":35376.677678571425},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":56340.634821428568},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":173880.14688000001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":694208.85656170209},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":1270559.9376793313},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":1508139.7431525956},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":2377432.3576827063},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":3739873.6121965488},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":4886219.4900101833},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":5067942.1673735939},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":6839384.4446159275},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":10308695.743773773},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":12760142.056243569},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":11991012.504691277},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":14736837.70813214},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":21228198.609826785},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":25114899.935101282},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":23446625.668130711},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":28377146.796971515},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":38763371.665066727},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":44136561.035245813},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":40113637.748299442},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":46430022.691689566},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":63089785.922619984},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":71076985.014630109},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":62567770.845379584},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":69894725.37843582},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":92622572.562482148},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":101554229.93188912},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":89953159.507989466},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":101083621.83601123},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":130861256.24862644},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":141039769.97053295},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":123082272.05921665},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":134488653.38655624},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":175767390.59444726},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":190546932.67290744},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":163264311.7867763},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":174790858.07300866},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":218094998.1336138},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":224815616.23530018},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":195030176.8858186},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":212185855.90179664},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":261575225.604689},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":267493819.84718764},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":224080143.54523525},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":228960453.68684533},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":293599490.82380486},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":311947182.11131179},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":260174655.62416565},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":266137352.71931791},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":328069542.54335713},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":333580795.85044098},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":286047841.16445243},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":305691051.87544256},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":375528747.71215928},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":382269525.49822915},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":319171783.34717304},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":324608974.08226573},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H192,Prdction!$I:$I,\"\",Prdction!$L:$L,$L192))","v":0}]
[{"$f":"ROW()","v":193}]
[{"$f":"ROW()","v":194},null,null,null,null,null,{"$f":"IF($R194=\"^\",IF(COUNTIF(Lists!$13:$13,H194)=1,0,1),0)","v":0},{"$f":"Prdction!$H$86","v":"Количество отмен"},null,null,null,{"$f":"K127","v":2},{"$f":"Mrkting!$M$87","v":"шт"},null,null,null,null,null,null,{"$f":"IF($X194-SUMIFS(Prdction!$X:$X,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194)=0,0,1)","v":0},null,null,null,{"$f":"SUM($Z194:$CJ194)","v":205351.6788000002},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":0.97200000000000086},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":0.81900000000000073},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":10.61568000000001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":20.001600000000021},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":30.862080000000034},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":33.413040000000031},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":68.541120000000078},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":92.000160000000093},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":132.75504000000015},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":111.20508000000009},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":194.36400000000017},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":250.62624000000022},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":319.6857600000003},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":248.72760000000022},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":426.67056000000036},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":508.55328000000054},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":618.97680000000059},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":476.30196000000046},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":776.5257600000009},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":890.634240000001},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":1076.6448000000009},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":798.74640000000068},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":1262.5588800000007},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":1432.5300000000011},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":1686.5049600000011},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":1225.7085600000009},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":1926.9666000000018},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":2138.0374800000022},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":2478.7353600000019},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":1794.5589600000017},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":2773.5228000000025},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":3032.9049600000026},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":3507.4699200000032},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":2504.9833200000025},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":3822.6135600000039},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":4165.3839600000038},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":4764.2558400000034},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":3368.6780400000034},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":5127.4202400000049},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":5510.6352000000043},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":6235.008480000005},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":4278.3058800000035},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":6358.9096800000061},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":6576.7816800000064},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":7364.2291200000072},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":5006.3839200000048},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":7370.2306800000069},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":7624.8666000000076},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":8476.3137600000064},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":5731.8771600000055},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":8427.7526400000061},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":8656.1006400000078},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":9569.0937600000088},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":6476.6253600000055},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":9472.7106000000094},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":9691.3926000000101},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":10712.57040000001},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":7214.0994000000064},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":10497.315600000009},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":0}]
[{"$f":"ROW()","v":195}]
[{"$f":"ROW()","v":196},null,null,null,null,null,{"$f":"IF($R196=\"^\",IF(COUNTIF(Lists!$13:$13,H196)=1,0,1),0)","v":0},{"$f":"Prdction!$H$88","v":"Сумма возвратов из-за отмен"},null,null,null,{"$f":"K127","v":2},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,{"$f":"IF($X196-SUMIFS(Prdction!$X:$X,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196)=0,0,1)","v":0},null,null,null,{"$f":"SUM($Z196:$CJ196)","v":80552398.550570041},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":571.74428571428621},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":481.74750000000046},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":2556.075620571431},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":9366.0075031732595},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":13973.178788863235},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":15534.372363822506},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":28982.270762979231},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":41065.918354066904},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":53013.885978205035},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":48634.551029894275},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":82377.489155307063},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":111861.57112635381},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":136014.24288879003},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":109336.02812134623},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":177283.62172600691},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":225341.15462728345},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":266326.71749486611},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":214082.99001068639},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":339271.40536715969},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":401862.46718733961},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":468075.37445326708},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":358555.38121721277},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":553904.12793453643},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":653324.82714493736},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":750302.34853643924},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":548073.68538739393},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":834337.1120232048},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":944996.28445503698},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":1070516.8157067371},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":793591.74172294955},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":1203530.0637398176},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":1319818.0042622737},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":1488344.9700034191},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":1070721.1237638541},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":1600134.979692478},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":1783938.619355385},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":2005779.0424065462},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":1402722.6942399729},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":2081833.8474925996},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":2149159.488295137},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":2365416.1200879561},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":1694932.662855783},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":2522334.4098432316},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":2562460.5732701169},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":2817541.4671074213},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":1884738.9128042136},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":2721006.3732265648},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":2949128.6448827926},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":3278702.5440830803},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":2186533.0300905588},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":3165887.4406223241},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":3211549.015509991},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":3505189.2711369693},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":2465607.3369771806},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":3630602.9606641294},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":3673663.8786250884},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":4021717.3323045187},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":2681137.8551173918},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":3854650.7496350827},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H196,Prdction!$I:$I,\"\",Prdction!$L:$L,$L196))","v":0}]
[{"$f":"ROW()","v":197}]
[{"$f":"ROW()","v":198},null,null,null,null,null,{"$f":"IF($R198=\"^\",IF(COUNTIF(Lists!$13:$13,H198)=1,0,1),0)","v":0},{"$f":"Sales!$H$87","v":"Условия предоплаты от клиентов"},null,null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(AND(X198>=0,X198<=1),0,1)","v":0},null,null,null,{"$f":"SUM($Z198:$CJ198)","v":1},null,null,{"$f":"IF(AA$11=\"\",0,$Q199*AA199)","v":1},{"$f":"IF(AB$11=\"\",0,$Q199*AB199)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":199},null,null,null,null,null,{"$f":"IF($R199=\"^\",IF(COUNTIF(Lists!$13:$13,H199)=1,0,1),0)","v":0},{"$f":"H198","v":"Условия предоплаты от клиентов"},{"$f":"Sales!$I$88","v":"Процент предоплаты и его распределение"},null,null,null,{"$f":"Sales!$M$72","v":"% // %"},null,null,"*",1,null,{"$f":"IF(G199<>0,1,IF(OR($Q199=\"\",$Q199=0),0,IF($R199=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H199))),$Q199)=1,0,1),0)))","v":0},{"$f":"IF($X199=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z199:$CJ199)","v":1},"*",null,1]
[{"$f":"ROW()","v":200}]
[{"$f":"ROW()","v":201},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X198-SUM($Z201:$CJ201))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение конверсии",null,{"$f":"SUMIFS($Z198:$CJ198,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z198:$CJ198,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[{"$f":"ROW()","v":202},null,null,null,null,null,{"$f":"IF($R202=\"^\",IF(COUNTIF(Lists!$13:$13,H202)=1,0,1),0)","v":0},{"$f":"Sales!$H$91","v":"Условия окончательного расчета от клиентов"},null,null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,"процесс",null,{"$f":"IF(ABS($Q203-(100%-Q199))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(AND(X202>=0,X202<=1),0,1)","v":0},null,null,null,{"$f":"SUM($Z202:$CJ202)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,$Q203*AA203)","v":0},{"$f":"IF(AB$11=\"\",0,$Q203*AB203)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":203},null,null,null,null,null,{"$f":"IF($R203=\"^\",IF(COUNTIF(Lists!$13:$13,H203)=1,0,1),0)","v":0},{"$f":"H202","v":"Условия окончательного расчета от клиентов"},{"$f":"Sales!$I$92","v":"Процент доплаты и его распределение"},null,null,null,{"$f":"Sales!$M$72","v":"% // %"},null,null,null,{"$f":"100%-Q199","v":0},null,{"$f":"IF(G203<>0,1,IF(OR($Q203=\"\",$Q203=0),0,IF($R203=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H203))),$Q203)=1,0,1),0)))","v":0},{"$f":"IF($X203=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z203:$CJ203)","v":1},"*",null,1]
[{"$f":"ROW()","v":204}]
[{"$f":"ROW()","v":205},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X202-SUM($Z205:$CJ205))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение конверсии",null,{"$f":"SUMIFS($Z202:$CJ202,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z202:$CJ202,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":206},null,null,null,null,null,{"$f":"IF($R206=\"^\",IF(COUNTIF(Lists!$13:$13,H206)=1,0,1),0)","v":0},{"$f":"Items!$BS$41","v":"Поступление ДС"},null,null,null,{"$f":"K127","v":2},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z206:$CJ206)","v":8059457434.4798126},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA207:AA209))","v":0},{"$f":"IF(AB$11=\"\",0,SUM(AB207:AB209))","v":70896.291428571421},41869.681071428575,306365.51980800001,1084154.5315363402,1459294.0350591613,1557945.3696519828,3200431.6391054704,4284820.3984371787,5492250.2820996065,4644368.2856874317,9041557.9460787345,11589850.960859349,13940337.985213526,10038579.430021342,19446190.229489166,23036434.710979331,27209069.002961714,19677441.831210941,37096773.060222358,40471934.814832695,47822897.111700058,32388124.14939601,60497441.981229149,65749442.038681239,76436799.502061844,48664361.52538722,91154693.088183656,94182281.72237277,108962265.64592832,70897180.358236879,131315034.87874728,130527791.2929,151592873.95613322,94499114.615183637,174524278.5471302,177177285.41836187,203976295.24898216,122442095.51290929,227186192.53729481,209178769.95239988,240479616.53073257,149460392.03141177,274980635.64699358,248369368.57128501,286642184.63518113,161342693.66215014,296597932.1363551,290862217.33807051,333106278.97056323,187033850.35256746,345264946.79150331,311124369.36520714,356059490.02580452,215844139.96093473,395617330.29787362,355722337.63487607,408843948.82738453,229244677.494634,419995239.11731195,0]
[{"$f":"ROW()","v":207},null,null,null,null,null,{"$f":"IF($R207=\"^\",IF(COUNTIF(Lists!$13:$13,H207)=1,0,1),0)","v":0},{"$f":"H206","v":"Поступление ДС"},{"$f":"Sales!$I$96","v":"Поступление предоплат"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z207:$CJ207)","v":8140009833.0303841},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA188:AA188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA188:AB188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":71468.03571428571},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA188:AC188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":42351.428571428572},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA188:AD188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":308921.59542857145},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA188:AE188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1093520.5390395136},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA188:AF188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1473267.2138480244},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA188:AG188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1573479.7420158053},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA188:AH188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3229413.9098684494},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA188:AI188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4325886.3167912457},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA188:AJ188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5545264.1680778116},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA188:AK188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4693002.8367173262},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA188:AL188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9123935.4352340419},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA188:AM188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":11701712.531985702},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA188:AN188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":14076352.228102315},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA188:AO188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10147915.458142688},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA188:AP188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":19623473.851215173},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA188:AQ188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":23261775.865606613},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA188:AR188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":27475395.720456582},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA188:AS188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":19891524.821221627},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA188:AT188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":37436044.465589516},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA188:AU188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":40873797.282020032},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA188:AV188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":48290972.486153327},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA188:AW188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":32746679.530613221},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA188:AX188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":61051346.109163687},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA188:AY188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":66402766.865826175},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA188:AZ188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":77187101.850598291},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA188:BA188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":49212435.210774615},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA188:BB188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":91989030.200206861},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA188:BC188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":95127278.006827801},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA188:BD188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":110032782.46163505},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA188:BE188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":71690772.099959835},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA188:BF188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":132518564.94248711},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA188:BG188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":131847609.29716226},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA188:BH188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":153081218.92613664},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA188:BI188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":95569835.738947496},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA188:BJ188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":176124413.52682269},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA188:BK188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":178961224.03771725},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA188:BL188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":205982074.29138872},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA188:BM188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":123844818.20714927},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA188:BN188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":229268026.38478741},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA188:BO188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":211327929.44069502},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA188:BP188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":242845032.65082052},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA188:BQ188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":151155324.69426754},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA188:BR188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":277502970.05683678},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA188:BS188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250931829.14455512},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA188:BT188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":289459726.10228854},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA188:BU188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":163227432.57495436},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA188:BV188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":299318938.50958169},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA188:BW188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":293811345.98295331},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA188:BX188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":336384981.51464629},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA188:BY188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":189220383.38265803},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA188:BZ188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":348430834.23212564},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA188:CA188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":314335918.3807171},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA188:CB188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":359564679.29694152},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA188:CC188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":218309747.29791191},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA188:CD188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":399247933.25853777},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA188:CE188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":359396001.51350117},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA188:CF188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":412865666.15968907},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA188:CG188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":231925815.34975138},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA188:CH188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":423849889.86694705},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA188:CI188,INDIRECT(ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A201,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":208},null,null,null,null,null,{"$f":"IF($R208=\"^\",IF(COUNTIF(Lists!$13:$13,H208)=1,0,1),0)","v":0},{"$f":"H206","v":"Поступление ДС"},{"$f":"Sales!$I$97","v":"Возврат предоплат по отказам"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z208:$CJ208)","v":-80552398.550570041},null,null,{"$f":"IF(AA$11=\"\",0,-AA196*$X198)","v":0},{"$f":"IF(AB$11=\"\",0,-AB196*$X198)","v":-571.74428571428621},-481.74750000000046,-2556.075620571431,-9366.0075031732595,-13973.178788863235,-15534.372363822506,-28982.270762979231,-41065.918354066904,-53013.885978205035,-48634.551029894275,-82377.489155307063,-111861.57112635381,-136014.24288879003,-109336.02812134623,-177283.62172600691,-225341.15462728345,-266326.71749486611,-214082.99001068639,-339271.40536715969,-401862.46718733961,-468075.37445326708,-358555.38121721277,-553904.12793453643,-653324.82714493736,-750302.34853643924,-548073.68538739393,-834337.1120232048,-944996.28445503698,-1070516.8157067371,-793591.74172294955,-1203530.0637398176,-1319818.0042622737,-1488344.9700034191,-1070721.1237638541,-1600134.979692478,-1783938.619355385,-2005779.0424065462,-1402722.6942399729,-2081833.8474925996,-2149159.488295137,-2365416.1200879561,-1694932.662855783,-2522334.4098432316,-2562460.5732701169,-2817541.4671074213,-1884738.9128042136,-2721006.3732265648,-2949128.6448827926,-3278702.5440830803,-2186533.0300905588,-3165887.4406223241,-3211549.015509991,-3505189.2711369693,-2465607.3369771806,-3630602.9606641294,-3673663.8786250884,-4021717.3323045187,-2681137.8551173918,-3854650.7496350827,0]
[{"$f":"ROW()","v":209},null,null,null,null,null,{"$f":"IF($R209=\"^\",IF(COUNTIF(Lists!$13:$13,H209)=1,0,1),0)","v":0},{"$f":"H206","v":"Поступление ДС"},{"$f":"Sales!$I$98","v":"Поступление окончательного расчета"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z209:$CJ209)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA192:AA192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA192:AB192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA192:AC192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA192:AD192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA192:AE192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA192:AF192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA192:AG192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA192:AH192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA192:AI192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA192:AJ192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA192:AK192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA192:AL192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA192:AM192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA192:AN192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA192:AO192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA192:AP192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA192:AQ192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA192:AR192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA192:AS192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA192:AT192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA192:AU192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA192:AV192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA192:AW192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA192:AX192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA192:AY192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA192:AZ192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA192:BA192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA192:BB192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA192:BC192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA192:BD192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA192:BE192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA192:BF192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA192:BG192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA192:BH192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA192:BI192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA192:BJ192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA192:BK192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA192:BL192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA192:BM192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA192:BN192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA192:BO192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA192:BP192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA192:BQ192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA192:BR192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA192:BS192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA192:BT192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA192:BU192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA192:BV192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA192:BW192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA192:BX192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA192:BY192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA192:BZ192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA192:CA192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA192:CB192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA192:CC192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA192:CD192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA192:CE192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA192:CF192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA192:CG192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA192:CH192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA192:CI192,INDIRECT(ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A205,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":210}]
[{"$f":"ROW()","v":211},null,null,null,null,null,{"$f":"IF($R211=\"^\",IF(COUNTIF(Lists!$13:$13,H211)=1,0,1),0)","v":0},{"$f":"Items!$AH$17","v":"Прочие расходы отдела продаж"},null,null,null,{"$f":"K127","v":2},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z211:$CJ211)","v":2616768},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2<$Q213,AA$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((AA$2-$Q213)/12))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2<$Q213,AB$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((AB$2-$Q213)/12))))","v":30000},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2<$Q213,AC$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((AC$2-$Q213)/12))))","v":30000},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2<$Q213,AD$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((AD$2-$Q213)/12))))","v":30000},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2<$Q213,AE$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((AE$2-$Q213)/12))))","v":30000},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2<$Q213,AF$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((AF$2-$Q213)/12))))","v":30000},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2<$Q213,AG$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((AG$2-$Q213)/12))))","v":30000},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2<$Q213,AH$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((AH$2-$Q213)/12))))","v":30000},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2<$Q213,AI$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((AI$2-$Q213)/12))))","v":30000},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2<$Q213,AJ$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((AJ$2-$Q213)/12))))","v":30000},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2<$Q213,AK$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((AK$2-$Q213)/12))))","v":30000},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2<$Q213,AL$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((AL$2-$Q213)/12))))","v":30000},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2<$Q213,AM$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((AM$2-$Q213)/12))))","v":30000},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2<$Q213,AN$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((AN$2-$Q213)/12))))","v":36000},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2<$Q213,AO$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((AO$2-$Q213)/12))))","v":36000},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2<$Q213,AP$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((AP$2-$Q213)/12))))","v":36000},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2<$Q213,AQ$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((AQ$2-$Q213)/12))))","v":36000},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2<$Q213,AR$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((AR$2-$Q213)/12))))","v":36000},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2<$Q213,AS$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((AS$2-$Q213)/12))))","v":36000},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2<$Q213,AT$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((AT$2-$Q213)/12))))","v":36000},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2<$Q213,AU$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((AU$2-$Q213)/12))))","v":36000},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2<$Q213,AV$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((AV$2-$Q213)/12))))","v":36000},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2<$Q213,AW$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((AW$2-$Q213)/12))))","v":36000},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2<$Q213,AX$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((AX$2-$Q213)/12))))","v":36000},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2<$Q213,AY$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((AY$2-$Q213)/12))))","v":36000},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2<$Q213,AZ$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((AZ$2-$Q213)/12))))","v":43200},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2<$Q213,BA$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((BA$2-$Q213)/12))))","v":43200},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2<$Q213,BB$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((BB$2-$Q213)/12))))","v":43200},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2<$Q213,BC$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((BC$2-$Q213)/12))))","v":43200},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2<$Q213,BD$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((BD$2-$Q213)/12))))","v":43200},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2<$Q213,BE$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((BE$2-$Q213)/12))))","v":43200},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2<$Q213,BF$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((BF$2-$Q213)/12))))","v":43200},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2<$Q213,BG$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((BG$2-$Q213)/12))))","v":43200},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2<$Q213,BH$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((BH$2-$Q213)/12))))","v":43200},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2<$Q213,BI$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((BI$2-$Q213)/12))))","v":43200},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2<$Q213,BJ$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((BJ$2-$Q213)/12))))","v":43200},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2<$Q213,BK$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((BK$2-$Q213)/12))))","v":43200},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2<$Q213,BL$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((BL$2-$Q213)/12))))","v":51840},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2<$Q213,BM$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((BM$2-$Q213)/12))))","v":51840},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2<$Q213,BN$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((BN$2-$Q213)/12))))","v":51840},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2<$Q213,BO$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((BO$2-$Q213)/12))))","v":51840},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2<$Q213,BP$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((BP$2-$Q213)/12))))","v":51840},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2<$Q213,BQ$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((BQ$2-$Q213)/12))))","v":51840},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2<$Q213,BR$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((BR$2-$Q213)/12))))","v":51840},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2<$Q213,BS$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((BS$2-$Q213)/12))))","v":51840},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2<$Q213,BT$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((BT$2-$Q213)/12))))","v":51840},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2<$Q213,BU$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((BU$2-$Q213)/12))))","v":51840},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2<$Q213,BV$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((BV$2-$Q213)/12))))","v":51840},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2<$Q213,BW$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((BW$2-$Q213)/12))))","v":51840},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2<$Q213,BX$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((BX$2-$Q213)/12))))","v":62208},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2<$Q213,BY$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((BY$2-$Q213)/12))))","v":62208},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2<$Q213,BZ$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((BZ$2-$Q213)/12))))","v":62208},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2<$Q213,CA$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((CA$2-$Q213)/12))))","v":62208},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2<$Q213,CB$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((CB$2-$Q213)/12))))","v":62208},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2<$Q213,CC$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((CC$2-$Q213)/12))))","v":62208},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2<$Q213,CD$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((CD$2-$Q213)/12))))","v":62208},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2<$Q213,CE$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((CE$2-$Q213)/12))))","v":62208},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2<$Q213,CF$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((CF$2-$Q213)/12))))","v":62208},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2<$Q213,CG$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((CG$2-$Q213)/12))))","v":62208},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2<$Q213,CH$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((CH$2-$Q213)/12))))","v":62208},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2<$Q213,CI$2>$Q215),0,$Q216*$Q217*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q218,INT((CI$2-$Q213)/12))))","v":0}]
[{"$f":"ROW()","v":212},null,null,null,null,null,{"$f":"IF($R212=\"^\",IF(COUNTIF(Lists!$13:$13,H212)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$288","v":"Начальная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","2021-10-01","^",{"$f":"IF(G212<>0,1,IF(OR($Q212=\"\",$Q212=0),0,IF($R212=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H212))),$Q212)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":213},null,null,null,null,null,{"$f":"IF($R213=\"^\",IF(COUNTIF(Lists!$13:$13,H213)=1,0,1),0)","v":0},{"$f":"H211","v":"Прочие расходы отдела продаж"},{"$f":"I212","v":"Начальная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q212)=0,Q212=0,Q212=\"\"),1,SUMIFS($2:$2,$11:$11,Q212))","v":2},null,{"$f":"IF(G213<>0,1,IF(OR($Q213=\"\",$Q213=0),0,IF($R213=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H213))),$Q213)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q213-IF(OR(SUMIFS($2:$2,$11:$11,Q212)=0,Q212=0,Q212=\"\"),1,SUMIFS($2:$2,$11:$11,Q212)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":214},null,null,null,null,null,{"$f":"IF($R214=\"^\",IF(COUNTIF(Lists!$13:$13,H214)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$290","v":"Конечная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G214<>0,1,IF(OR($Q214=\"\",$Q214=0),0,IF($R214=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H214))),$Q214)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":215},null,null,null,null,null,{"$f":"IF($R215=\"^\",IF(COUNTIF(Lists!$13:$13,H215)=1,0,1),0)","v":0},{"$f":"H211","v":"Прочие расходы отдела продаж"},{"$f":"I214","v":"Конечная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q214)=0,Q214=0,Q214=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q214))","v":60},null,{"$f":"IF(G215<>0,1,IF(OR($Q215=\"\",$Q215=0),0,IF($R215=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H215))),$Q215)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q215-IF(OR(SUMIFS($2:$2,$11:$11,Q214)=0,Q214=0,Q214=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q214)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":216},null,null,null,null,null,{"$f":"IF($R216=\"^\",IF(COUNTIF(Lists!$13:$13,H216)=1,0,1),0)","v":0},{"$f":"H211","v":"Прочие расходы отдела продаж"},{"$f":"Mrkting!$I$292","v":"Количество единиц расхода в месяц"},null,null,null,{"$f":"Mrkting!$M$292","v":"ед.расх./мес."},null,null,"*",1,null,{"$f":"IF(G216<>0,1,IF(OR($Q216=\"\",$Q216=0),0,IF($R216=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H216))),$Q216)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":217},null,null,null,null,null,{"$f":"IF($R217=\"^\",IF(COUNTIF(Lists!$13:$13,H217)=1,0,1),0)","v":0},{"$f":"H211","v":"Прочие расходы отдела продаж"},{"$f":"Mrkting!$I$293","v":"Средняя стоимость расхода за 1 единицу"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,"*",10000,null,{"$f":"IF(G217<>0,1,IF(OR($Q217=\"\",$Q217=0),0,IF($R217=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H217))),$Q217)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":218},null,null,null,null,null,{"$f":"IF($R218=\"^\",IF(COUNTIF(Lists!$13:$13,H218)=1,0,1),0)","v":0},{"$f":"H211","v":"Прочие расходы отдела продаж"},{"$f":"Mrkting!$I$294","v":"Ежегодная индексация расхода"},null,null,null,{"$f":"Mrkting!$M$271","v":"%г"},null,null,"*",0.2,null,{"$f":"IF(G218<>0,1,IF(OR($Q218=\"\",$Q218=0),0,IF($R218=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H218))),$Q218)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":219}]
[{"$f":"ROW()","v":220},null,null,null,null,null,{"$f":"IF($R220=\"^\",IF(COUNTIF(Lists!$13:$13,H220)=1,0,1),0)","v":0},{"$f":"H211","v":"Прочие расходы отдела продаж"},null,null,null,{"$f":"K127","v":2},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z220:$CJ220)","v":2616768},null,null,{"$f":"IF(AA$11=\"\",0,$Q222*(IF(AA$2=1,SUMIFS($Z211:$CJ211,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q224))+($Q224-INT($Q224))*SUMIFS($Z211:$CJ211,$Z$2:$CJ$2,INT($Q224)+1),0)+($Q224-INT($Q224))*SUMIFS($Z211:$CJ211,$Z$2:$CJ$2,AA$2+INT($Q224)+1)+(INT($Q224)+1-$Q224)*SUMIFS($Z211:$CJ211,$Z$2:$CJ$2,AA$2+INT($Q224)))+$Q225*((-$Q227-INT(-$Q227))*SUMIFS($Z211:$CJ211,$Z$2:$CJ$2,AA$2+INT(-$Q227)+1)+(INT(-$Q227)+1+$Q227)*SUMIFS($Z211:$CJ211,$Z$2:$CJ$2,AA$2+INT(-$Q227))))","v":0},30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,43200,43200,43200,43200,43200,43200,43200,{"$f":"IF(BG$11=\"\",0,$Q222*(IF(BG$2=1,SUMIFS($Z211:$CJ211,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q224))+($Q224-INT($Q224))*SUMIFS($Z211:$CJ211,$Z$2:$CJ$2,INT($Q224)+1),0)+($Q224-INT($Q224))*SUMIFS($Z211:$CJ211,$Z$2:$CJ$2,BG$2+INT($Q224)+1)+(INT($Q224)+1-$Q224)*SUMIFS($Z211:$CJ211,$Z$2:$CJ$2,BG$2+INT($Q224)))+$Q225*((-$Q227-INT(-$Q227))*SUMIFS($Z211:$CJ211,$Z$2:$CJ$2,BG$2+INT(-$Q227)+1)+(INT(-$Q227)+1+$Q227)*SUMIFS($Z211:$CJ211,$Z$2:$CJ$2,BG$2+INT(-$Q227))))","v":43200},43200,43200,43200,43200,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,0]
[{"$f":"ROW()","v":221},null,null,null,null,null,{"$f":"IF($R221=\"^\",IF(COUNTIF(Lists!$13:$13,H221)=1,0,1),0)","v":0},{"$f":"H220","v":"Прочие расходы отдела продаж"},{"$f":"Mrkting!$I$153","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":222},null,null,null,null,null,{"$f":"IF($R222=\"^\",IF(COUNTIF(Lists!$13:$13,H222)=1,0,1),0)","v":0},{"$f":"H220","v":"Прочие расходы отдела продаж"},{"$f":"I221","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$154","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",1,null,{"$f":"IF(G222<>0,1,IF(OR($Q222=\"\",$Q222=0),0,IF($R222=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H222))),$Q222)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":223},null,null,null,null,null,{"$f":"IF($R223=\"^\",IF(COUNTIF(Lists!$13:$13,H223)=1,0,1),0)","v":0},{"$f":"H220","v":"Прочие расходы отдела продаж"},{"$f":"I221","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$155","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G223<>0,1,IF(OR($Q223=\"\",$Q223=0),0,IF($R223=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H223))),$Q223)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":224},null,null,null,null,null,{"$f":"IF($R224=\"^\",IF(COUNTIF(Lists!$13:$13,H224)=1,0,1),0)","v":0},{"$f":"H220","v":"Прочие расходы отдела продаж"},{"$f":"I221","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$156","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q223/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G224<>0,1,IF(OR($Q224=\"\",$Q224=0),0,IF($R224=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H224))),$Q224)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q224-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q223/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":225},null,null,null,null,null,{"$f":"IF($R225=\"^\",IF(COUNTIF(Lists!$13:$13,H225)=1,0,1),0)","v":0},{"$f":"H220","v":"Прочие расходы отдела продаж"},{"$f":"I221","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$157","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,{"$f":"100%-Q222","v":0},null,{"$f":"IF(G225<>0,1,IF(OR($Q225=\"\",$Q225=0),0,IF($R225=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H225))),$Q225)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q225-(100%-Q222))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":226},null,null,null,null,null,{"$f":"IF($R226=\"^\",IF(COUNTIF(Lists!$13:$13,H226)=1,0,1),0)","v":0},{"$f":"H220","v":"Прочие расходы отдела продаж"},{"$f":"I221","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$158","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",null,null,{"$f":"IF(G226<>0,1,IF(OR($Q226=\"\",$Q226=0),0,IF($R226=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H226))),$Q226)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":227},null,null,null,null,null,{"$f":"IF($R227=\"^\",IF(COUNTIF(Lists!$13:$13,H227)=1,0,1),0)","v":0},{"$f":"H220","v":"Прочие расходы отдела продаж"},{"$f":"I221","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$159","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q226/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G227<>0,1,IF(OR($Q227=\"\",$Q227=0),0,IF($R227=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H227))),$Q227)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q227-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q226/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":228}]
[{"$f":"ROW()","v":229},null,null,null,null,null,{"$f":"IF($R229=\"^\",IF(COUNTIF(Lists!$13:$13,H229)=1,0,1),0)","v":0},{"$f":"H211","v":"Прочие расходы отдела продаж"},null,null,null,{"$f":"K127","v":2},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z229:$CJ229)","v":2616768},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA211:AA211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA211:AB211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA211:AC211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA211:AD211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA211:AE211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA211:AF211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA211:AG211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA211:AH211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA211:AI211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA211:AJ211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA211:AK211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA211:AL211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA211:AM211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA211:AN211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA211:AO211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA211:AP211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA211:AQ211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA211:AR211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA211:AS211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA211:AT211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA211:AU211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA211:AV211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA211:AW211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA211:AX211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA211:AY211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA211:AZ211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA211:BA211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA211:BB211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA211:BC211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA211:BD211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA211:BE211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA211:BF211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA211:BG211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA211:BH211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA211:BI211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA211:BJ211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA211:BK211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA211:BL211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA211:BM211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA211:BN211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA211:BO211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA211:BP211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA211:BQ211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA211:BR211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA211:BS211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA211:BT211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA211:BU211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA211:BV211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA211:BW211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA211:BX211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62208},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA211:BY211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62208},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA211:BZ211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62208},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA211:CA211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62208},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA211:CB211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62208},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA211:CC211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62208},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA211:CD211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62208},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA211:CE211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62208},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA211:CF211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62208},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA211:CG211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62208},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA211:CH211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62208},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA211:CI211,INDIRECT(ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A232,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":230},null,null,null,null,null,{"$f":"IF($R230=\"^\",IF(COUNTIF(Lists!$13:$13,H230)=1,0,1),0)","v":0},{"$f":"H229","v":"Прочие расходы отдела продаж"},{"$f":"Mrkting!$I$222","v":"Задаем через %-ное распределение"}]
[{"$f":"ROW()","v":231},null,null,null,null,null,{"$f":"IF($R231=\"^\",IF(COUNTIF(Lists!$13:$13,H231)=1,0,1),0)","v":0},{"$f":"H229","v":"Прочие расходы отдела продаж"},{"$f":"I230","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$163","v":"%-ное распределение учета расходов"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(AND(ABS($X231-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),AA231>=0%),0,1)","v":0},null,null,null,{"$f":"SUM($Z231:$CJ231)","v":1},"*",null,{"$f":"100%-SUM($AB231:$CJ231)","v":1}]
[{"$f":"ROW()","v":232},null,null,null,null,null,{"$f":"IF($R232=\"^\",IF(COUNTIF(Lists!$13:$13,H232)=1,0,1),0)","v":0},{"$f":"H229","v":"Прочие расходы отдела продаж"},{"$f":"I230","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$164","v":"обратный порядок распределения учета расхода"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X231-SUM($Z232:$CJ232))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"SUMIFS($Z231:$CJ231,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z231:$CJ231,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[{"$f":"ROW()","v":233}]
[{"$f":"ROW()","v":234},null,null,null,null,null,{"$f":"IF($R234=\"^\",IF(COUNTIF(Lists!$13:$13,H234)=1,0,1),0)","v":0},{"$f":"Sales!$H$123","v":"Завершение расчетов"},null,null,null,{"$f":"\"конец \"&K127&\" блока продаж\"","v":"конец 2 блока продаж"}]
[{"$f":"ROW()","v":235},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":236},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[]
[{"$f":"ROW()","v":238},null,null,null,null,null,{"$f":"IF($R238=\"^\",IF(COUNTIF(Lists!$13:$13,H238)=1,0,1),0)","v":0},{"$f":"Mrkting!$H$86","v":"Валовый поток гостей"},null,null,{"$f":"IF(COUNTIF(Lists!$AN:$AN,MAX(K$15:K237)+1)=1,MAX(K$15:K237)+1,0)","v":3},{"$f":"\"начало \"&K238&\" блока продаж\"","v":"начало 3 блока продаж"}]
[{"$f":"ROW()","v":239},null,null,null,null,null,{"$f":"IF($R239=\"^\",IF(COUNTIF(Lists!$13:$13,H239)=1,0,1),0)","v":0},{"$f":"H238","v":"Валовый поток гостей"},{"$f":"IF(OR(K238=0,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,K238)=0),\"нет продукта\",INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,K238)))","v":"Развлекат. услуги"},null,null,{"$f":"K238","v":3},{"$f":"Mrkting!$M$87","v":"шт"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z239:$CJ239)","v":23073644.800000001},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":135},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":80},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":1454.4},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":2414.4000000000005},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":3682.8},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":3720},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":8589.6000000000022},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":10630.4},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":15780.600000000002},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":11500},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":24120},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":28779.200000000001},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":37206},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":25244},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":52948.799999999996},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":57395.200000000004},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":71620.2},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":48248.000000000007},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":95788.800000000017},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":99752.000000000015},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":124596.00000000001},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":79788},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":155408.39999999997},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":160110.39999999999},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":194209.19999999995},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":121685},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":237213},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":237646.40000000002},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":284857.19999999995},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":178030},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":340704},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":336060.8},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":403133.4},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":247131.00000000003},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":469135.8000000001},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":461241.59999999992},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":546391.79999999993},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":331274},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":629323.19999999995},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":608035.19999999995},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":713964.6},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":415718},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":779252.4},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":718628.8},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":843152.4},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":484543},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":902507.4},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":833382.40000000002},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":968920.2},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":553864},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":1032055.2},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":944222.4},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":1092985.2},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":626285},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":1159083},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":1056256},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":1223793},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":696010},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":1283958},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":0}]
[{"$f":"ROW()","v":240},null,null,null,null,null,{"$f":"IF($R240=\"^\",IF(COUNTIF(Lists!$13:$13,H240)=1,0,1),0)","v":0},{"$f":"Mrkting!$H$141","v":"Общий оборот (GMV) с учетом скидок"}]
[{"$f":"ROW()","v":241},null,null,null,null,null,{"$f":"IF($R241=\"^\",IF(COUNTIF(Lists!$13:$13,H241)=1,0,1),0)","v":0},{"$f":"H240","v":"Общий оборот (GMV) с учетом скидок"},{"$f":"I239","v":"Развлекат. услуги"},null,null,{"$f":"K238","v":3},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z241:$CJ241)","v":7164518473.4268093},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":125318.57142857143},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":1088502.3191489365},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":1297667.6090425535},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":1607409.0091185411},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":3064766.1592705171},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":4464516.5989057757},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":5439742.1413905788},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":4459168.3358662622},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":8349802.9331307001},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":10723736.252943465},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":12550655.681132827},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":9035949.4210942239},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":17158772.096808515},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":20910678.625531916},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":24247266.328723405},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":17933826.342454471},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":33239030.89545805},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":36938228.732381769},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":43168171.698254414},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":28415830.820082676},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":52433278.777588814},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":56245651.691023156},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":64876644.413724937},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":41221338.552034892},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":76745179.346463263},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":80108922.512858108},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":92145966.535361871},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":60708253.787443653},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":111702257.32614829},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":113030086.17823915},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":130940801.43371893},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":80952404.012333125},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":148667799.36342892},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":150564419.55991656},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":172839745.50497907},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":104783816.08529149},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":193876112.47963664},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":187808919.36370674},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":215060855.77553025},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":131571588.64842093},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":240830322.50020915},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":223697252.39450267},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":257569457.00986859},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":147354715.35773081},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":269131916.68992454},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":257973967.3405329},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":294346569.49537414},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":167744347.85321739},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":308246427.53765947},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":284217853.67106187},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":323759315.95419204},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":194052067.44217274},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":353547346.08440441},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":324496758.49412984},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":371828680.30776072},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":211100030.92216194},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":384118362.45188838},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H241,Mrkting!$I:$I,$I241))","v":0}]
[{"$f":"ROW()","v":242}]
[{"$f":"ROW()","v":243},null,null,null,null,null,{"$f":"IF($R243=\"^\",IF(COUNTIF(Lists!$13:$13,H243)=1,0,1),0)","v":0},{"$f":"Sales!$H$21","v":"Коммерческие затраты на одного посетителя"},null,null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,"процесс",null,null,null,null,null,null,{"$f":"SUM($Z243:$CJ243)","v":3},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($Q244:$Q247,AA244:AA247))","v":3},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($Q244:$Q247,AB244:AB247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":244},null,null,null,null,null,{"$f":"IF($R244=\"^\",IF(COUNTIF(Lists!$13:$13,H244)=1,0,1),0)","v":0},{"$f":"H243","v":"Коммерческие затраты на одного посетителя"},{"$f":"Items!$AD$16","v":"Представительские расходы"},null,null,null,{"$f":"Sales!$M$22","v":"руб. // %"},null,null,"*",1,null,{"$f":"IF(G244<>0,1,IF(OR($Q244=\"\",$Q244=0),0,IF($R244=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H244))),$Q244)=1,0,1),0)))","v":0},{"$f":"IF($X244=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z244:$CJ244)","v":1},"*",null,1]
[{"$f":"ROW()","v":245},null,null,null,null,null,{"$f":"IF($R245=\"^\",IF(COUNTIF(Lists!$13:$13,H245)=1,0,1),0)","v":0},{"$f":"H243","v":"Коммерческие затраты на одного посетителя"},{"$f":"Items!$AD$17","v":"Консультационные расходы"},null,null,null,{"$f":"Sales!$M$22","v":"руб. // %"},null,null,"*",1,null,{"$f":"IF(G245<>0,1,IF(OR($Q245=\"\",$Q245=0),0,IF($R245=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H245))),$Q245)=1,0,1),0)))","v":0},{"$f":"IF($X245=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z245:$CJ245)","v":1},"*",null,1]
[{"$f":"ROW()","v":246},null,null,null,null,null,{"$f":"IF($R246=\"^\",IF(COUNTIF(Lists!$13:$13,H246)=1,0,1),0)","v":0},{"$f":"H243","v":"Коммерческие затраты на одного посетителя"},{"$f":"Items!$AD$18","v":"Прочие расходники"},null,null,null,{"$f":"Sales!$M$22","v":"руб. // %"},null,null,"*",1,null,{"$f":"IF(G246<>0,1,IF(OR($Q246=\"\",$Q246=0),0,IF($R246=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H246))),$Q246)=1,0,1),0)))","v":0},{"$f":"IF($X246=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z246:$CJ246)","v":1},"*",null,1]
[{"$f":"ROW()","v":247},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":248},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X243-SUM($Z248:$CJ248))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение расхода",null,{"$f":"SUMIFS($Z243:$CJ243,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z243:$CJ243,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3]
[{"$f":"ROW()","v":249},null,null,null,null,null,{"$f":"IF($R249=\"^\",IF(COUNTIF(Lists!$13:$13,H249)=1,0,1),0)","v":0},{"$f":"Items!$AD$13","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"K238","v":3},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z249:$CJ249)","v":69220934.400000006},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA239:AA239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA239:AB239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":405},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA239:AC239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":240},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA239:AD239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4363.2000000000007},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA239:AE239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7243.2000000000016},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA239:AF239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":11048.400000000001},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA239:AG239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":11160},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA239:AH239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":25768.800000000007},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA239:AI239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":31891.199999999997},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA239:AJ239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":47341.8},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA239:AK239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":34500},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA239:AL239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":72360},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA239:AM239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":86337.600000000006},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA239:AN239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":111618},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA239:AO239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":75732},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA239:AP239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":158846.39999999999},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA239:AQ239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":172185.60000000001},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA239:AR239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":214860.59999999998},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA239:AS239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":144744.00000000003},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA239:AT239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":287366.40000000002},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA239:AU239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":299256.00000000006},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA239:AV239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":373788.00000000006},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA239:AW239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":239364},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA239:AX239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":466225.1999999999},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA239:AY239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":480331.19999999995},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA239:AZ239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":582627.59999999986},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA239:BA239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":365055},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA239:BB239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":711639},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA239:BC239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":712939.20000000007},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA239:BD239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":854571.59999999986},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA239:BE239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":534090},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA239:BF239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1022112},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA239:BG239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1008182.3999999999},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA239:BH239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1209400.2000000002},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA239:BI239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":741393.00000000012},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA239:BJ239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1407407.4000000004},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA239:BK239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1383724.7999999998},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA239:BL239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1639175.4},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA239:BM239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":993822},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA239:BN239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1887969.5999999999},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA239:BO239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1824105.5999999999},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA239:BP239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2141893.7999999998},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA239:BQ239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1247154},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA239:BR239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2337757.2000000002},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA239:BS239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2155886.4000000004},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA239:BT239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2529457.2000000002},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA239:BU239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1453629},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA239:BV239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2707522.2},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA239:BW239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2500147.2000000002},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA239:BX239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2906760.5999999996},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA239:BY239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1661592},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA239:BZ239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3096165.5999999996},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA239:CA239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2832667.2},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA239:CB239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3278955.5999999996},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA239:CC239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1878855},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA239:CD239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3477249},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA239:CE239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3168768},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA239:CF239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3671379},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA239:CG239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2088030},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA239:CH239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3851874},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA239:CI239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":250}]
[{"$f":"ROW()","v":251},null,null,null,null,null,{"$f":"IF($R251=\"^\",IF(COUNTIF(Lists!$13:$13,H251)=1,0,1),0)","v":0},{"$f":"H249","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"K238","v":3},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z251:$CJ251)","v":68322163.799999997},null,null,{"$f":"IF(AA$11=\"\",0,$Q253*(IF(AA$2=1,SUMIFS($Z249:$CJ249,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q255))+($Q255-INT($Q255))*SUMIFS($Z249:$CJ249,$Z$2:$CJ$2,INT($Q255)+1),0)+($Q255-INT($Q255))*SUMIFS($Z249:$CJ249,$Z$2:$CJ$2,AA$2+INT($Q255)+1)+(INT($Q255)+1-$Q255)*SUMIFS($Z249:$CJ249,$Z$2:$CJ$2,AA$2+INT($Q255)))+$Q256*((-$Q258-INT(-$Q258))*SUMIFS($Z249:$CJ249,$Z$2:$CJ$2,AA$2+INT(-$Q258)+1)+(INT(-$Q258)+1+$Q258)*SUMIFS($Z249:$CJ249,$Z$2:$CJ$2,AA$2+INT(-$Q258))))","v":13.5},305,415.94000000000005,3497.1200000000008,6698.0400000000027,10164.240000000002,11620.92,22564.160000000003,30977.659999999996,43308.600000000006,38758.42,63991.92,83918.840000000011,104523.04,86875.87999999999,139897.68,170495.62,202565.87999999998,165858.62,254484.16000000003,298966.16000000003,351916.4,278291.64,413761.11999999994,480449.67999999993,551506.01999999979,427374.73999999993,630812.74,717356.9,810841.31999999983,625136.43999999994,907775.88000000012,{"$f":"IF(BG$11=\"\",0,$Q253*(IF(BG$2=1,SUMIFS($Z249:$CJ249,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q255))+($Q255-INT($Q255))*SUMIFS($Z249:$CJ249,$Z$2:$CJ$2,INT($Q255)+1),0)+($Q255-INT($Q255))*SUMIFS($Z249:$CJ249,$Z$2:$CJ$2,BG$2+INT($Q255)+1)+(INT($Q255)+1-$Q255)*SUMIFS($Z249:$CJ249,$Z$2:$CJ$2,BG$2+INT($Q255)))+$Q256*((-$Q258-INT(-$Q258))*SUMIFS($Z249:$CJ249,$Z$2:$CJ$2,BG$2+INT(-$Q258)+1)+(INT(-$Q258)+1+$Q258)*SUMIFS($Z249:$CJ249,$Z$2:$CJ$2,BG$2+INT(-$Q258))))","v":1018139.8999999999},1146849.1400000001,872795.16,1251214.6200000001,1397765.7599999998,1558058.48,1174209.3799999999,1677206.3599999999,1849600.14,2037918.5599999996,1492280.0599999998,2077220.7600000002,2210775.2800000003,2406429.7400000002,1746452.02,2408034.62,2562088.48,2770378.5199999996,1999950.46,2752648.4799999995,2909026.4399999995,3128151.6199999996,2258824.94,3094007.7,3257500.5999999996,3501324.8000000003,2516272.9,3311914.6,0]
[{"$f":"ROW()","v":252},null,null,null,null,null,{"$f":"IF($R252=\"^\",IF(COUNTIF(Lists!$13:$13,H252)=1,0,1),0)","v":0},{"$f":"H251","v":"Прямые переменные коммерческие расходы"},{"$f":"Mrkting!$I$153","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":253},null,null,null,null,null,{"$f":"IF($R253=\"^\",IF(COUNTIF(Lists!$13:$13,H253)=1,0,1),0)","v":0},{"$f":"H251","v":"Прямые переменные коммерческие расходы"},{"$f":"I252","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$154","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",0.3,null,{"$f":"IF(G253<>0,1,IF(OR($Q253=\"\",$Q253=0),0,IF($R253=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H253))),$Q253)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":254},null,null,null,null,null,{"$f":"IF($R254=\"^\",IF(COUNTIF(Lists!$13:$13,H254)=1,0,1),0)","v":0},{"$f":"H251","v":"Прямые переменные коммерческие расходы"},{"$f":"I252","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$155","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",10,null,{"$f":"IF(G254<>0,1,IF(OR($Q254=\"\",$Q254=0),0,IF($R254=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H254))),$Q254)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":255},null,null,null,null,null,{"$f":"IF($R255=\"^\",IF(COUNTIF(Lists!$13:$13,H255)=1,0,1),0)","v":0},{"$f":"H251","v":"Прямые переменные коммерческие расходы"},{"$f":"I252","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$156","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q254/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.1111111111111111},null,{"$f":"IF(G255<>0,1,IF(OR($Q255=\"\",$Q255=0),0,IF($R255=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H255))),$Q255)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q255-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q254/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":256},null,null,null,null,null,{"$f":"IF($R256=\"^\",IF(COUNTIF(Lists!$13:$13,H256)=1,0,1),0)","v":0},{"$f":"H251","v":"Прямые переменные коммерческие расходы"},{"$f":"I252","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$157","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,{"$f":"100%-Q253","v":0.7},null,{"$f":"IF(G256<>0,1,IF(OR($Q256=\"\",$Q256=0),0,IF($R256=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H256))),$Q256)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q256-(100%-Q253))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":257},null,null,null,null,null,{"$f":"IF($R257=\"^\",IF(COUNTIF(Lists!$13:$13,H257)=1,0,1),0)","v":0},{"$f":"H251","v":"Прямые переменные коммерческие расходы"},{"$f":"I252","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$158","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",30,null,{"$f":"IF(G257<>0,1,IF(OR($Q257=\"\",$Q257=0),0,IF($R257=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H257))),$Q257)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":258},null,null,null,null,null,{"$f":"IF($R258=\"^\",IF(COUNTIF(Lists!$13:$13,H258)=1,0,1),0)","v":0},{"$f":"H251","v":"Прямые переменные коммерческие расходы"},{"$f":"I252","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$159","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q257/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.33333333333333331},null,{"$f":"IF(G258<>0,1,IF(OR($Q258=\"\",$Q258=0),0,IF($R258=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H258))),$Q258)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q258-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q257/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":259}]
[{"$f":"ROW()","v":260},null,null,null,null,null,{"$f":"IF($R260=\"^\",IF(COUNTIF(Lists!$13:$13,H260)=1,0,1),0)","v":0},{"$f":"H249","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"K238","v":3},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z260:$CJ260)","v":69220934.400000006},null,null,{"$f":"IF(AA$11=\"\",0,((-$Q262-INT(-$Q262))*SUMIFS($Z249:$CJ249,$Z$2:$CJ$2,AA$2+INT(-$Q262)+1)+(INT(-$Q262)+1+$Q262)*SUMIFS($Z249:$CJ249,$Z$2:$CJ$2,AA$2+INT(-$Q262))))","v":0},405,240,4363.2000000000007,7243.2000000000016,11048.400000000001,11160,25768.800000000007,31891.199999999997,47341.8,34500,72360,86337.600000000006,111618,75732,158846.39999999999,172185.60000000001,214860.59999999998,144744.00000000003,287366.40000000002,299256.00000000006,373788.00000000006,239364,466225.1999999999,480331.19999999995,582627.59999999986,365055,711639,712939.20000000007,854571.59999999986,534090,1022112,{"$f":"IF(BG$11=\"\",0,((-$Q262-INT(-$Q262))*SUMIFS($Z249:$CJ249,$Z$2:$CJ$2,BG$2+INT(-$Q262)+1)+(INT(-$Q262)+1+$Q262)*SUMIFS($Z249:$CJ249,$Z$2:$CJ$2,BG$2+INT(-$Q262))))","v":1008182.3999999999},1209400.2000000002,741393.00000000012,1407407.4000000004,1383724.7999999998,1639175.4,993822,1887969.5999999999,1824105.5999999999,2141893.7999999998,1247154,2337757.2000000002,2155886.4000000004,2529457.2000000002,1453629,2707522.2,2500147.2000000002,2906760.5999999996,1661592,3096165.5999999996,2832667.2,3278955.5999999996,1878855,3477249,3168768,3671379,2088030,3851874,0]
[{"$f":"ROW()","v":261},null,null,null,null,null,{"$f":"IF($R261=\"^\",IF(COUNTIF(Lists!$13:$13,H261)=1,0,1),0)","v":0},{"$f":"H260","v":"Прямые переменные коммерческие расходы"},{"$f":"Sales!$I$39","v":"Срок цикла продаж и производства"},null,null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G261<>0,1,IF(OR($Q261=\"\",$Q261=0),0,IF($R261=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H261))),$Q261)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":262},null,null,null,null,null,{"$f":"IF($R262=\"^\",IF(COUNTIF(Lists!$13:$13,H262)=1,0,1),0)","v":0},{"$f":"H260","v":"Прямые переменные коммерческие расходы"},{"$f":"I261","v":"Срок цикла продаж и производства"},{"$f":"Mrkting!$J$159","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q261/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G262<>0,1,IF(OR($Q262=\"\",$Q262=0),0,IF($R262=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H262))),$Q262)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q262-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q261/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":263},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[]
[{"$f":"ROW()","v":265},null,null,null,null,null,{"$f":"IF($R265=\"^\",IF(COUNTIF(Lists!$13:$13,H265)=1,0,1),0)","v":0},{"$f":"Sales!$H$43","v":"Затраты времени на одного посетителя"},null,null,null,null,{"$f":"Sales!$M$43","v":"кол-во часов"},null,null,null,"процесс",null,null,null,null,null,null,{"$f":"SUM($Z265:$CJ265)","v":0.05},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($Q266:$Q269,AA266:AA269)/60)","v":0.05},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($Q266:$Q269,AB266:AB269))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":266},null,null,null,null,null,{"$f":"IF($R266=\"^\",IF(COUNTIF(Lists!$13:$13,H266)=1,0,1),0)","v":0},{"$f":"H265","v":"Затраты времени на одного посетителя"},{"$f":"Lists!$BK$16","v":"информирование об услугах"},null,null,null,{"$f":"Sales!$M$44","v":"кол-во минут // %"},null,null,"*",1,null,{"$f":"IF(G266<>0,1,IF(OR($Q266=\"\",$Q266=0),0,IF($R266=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H266))),$Q266)=1,0,1),0)))","v":0},{"$f":"IF($X266=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z266:$CJ266)","v":1},"*",null,1]
[{"$f":"ROW()","v":267},null,null,null,null,null,{"$f":"IF($R267=\"^\",IF(COUNTIF(Lists!$13:$13,H267)=1,0,1),0)","v":0},{"$f":"H265","v":"Затраты времени на одного посетителя"},{"$f":"Lists!$BK$17","v":"информирование о ценах и условиях"},null,null,null,{"$f":"Sales!$M$44","v":"кол-во минут // %"},null,null,"*",1,null,{"$f":"IF(G267<>0,1,IF(OR($Q267=\"\",$Q267=0),0,IF($R267=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H267))),$Q267)=1,0,1),0)))","v":0},{"$f":"IF($X267=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z267:$CJ267)","v":1},"*",null,1]
[{"$f":"ROW()","v":268},null,null,null,null,null,{"$f":"IF($R268=\"^\",IF(COUNTIF(Lists!$13:$13,H268)=1,0,1),0)","v":0},{"$f":"H265","v":"Затраты времени на одного посетителя"},{"$f":"Lists!$BK$18","v":"представительская деятельность"},null,null,null,{"$f":"Sales!$M$44","v":"кол-во минут // %"},null,null,"*",1,null,{"$f":"IF(G268<>0,1,IF(OR($Q268=\"\",$Q268=0),0,IF($R268=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H268))),$Q268)=1,0,1),0)))","v":0},{"$f":"IF($X268=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z268:$CJ268)","v":1},"*",null,1]
[{"$f":"ROW()","v":269},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":270},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Обратное распределение затрат времени",null,{"$f":"SUMIFS($Z265:$CJ265,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z265:$CJ265,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.05]
[{"$f":"ROW()","v":271},null,null,null,null,null,{"$f":"IF($R271=\"^\",IF(COUNTIF(Lists!$13:$13,H271)=1,0,1),0)","v":0},{"$f":"Sales!$H$49","v":"Затраты времени сотрудников отдела продаж"},null,null,null,null,{"$f":"Sales!$M$43","v":"кол-во часов"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z271:$CJ271)","v":1153682.24},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA239:AA239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA239:AB239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6.75},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA239:AC239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA239:AD239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":72.720000000000013},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA239:AE239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":120.72000000000003},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA239:AF239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":184.14000000000001},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA239:AG239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":186},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA239:AH239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":429.48000000000013},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA239:AI239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":531.52},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA239:AJ239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":789.0300000000002},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA239:AK239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":575},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA239:AL239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1206},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA239:AM239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1438.96},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA239:AN239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1860.3000000000002},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA239:AO239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1262.2},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA239:AP239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2647.44},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA239:AQ239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2869.76},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA239:AR239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3581.01},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA239:AS239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2412.4000000000005},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA239:AT239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4789.4400000000014},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA239:AU239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4987.6000000000013},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA239:AV239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6229.8000000000011},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA239:AW239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3989.4},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA239:AX239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7770.4199999999983},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA239:AY239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8005.52},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA239:AZ239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9710.4599999999973},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA239:BA239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6084.25},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA239:BB239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":11860.650000000001},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA239:BC239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":11882.320000000002},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA239:BD239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":14242.859999999999},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA239:BE239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8901.5},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA239:BF239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":17035.2},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA239:BG239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":16803.04},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA239:BH239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20156.670000000002},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA239:BI239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12356.550000000003},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA239:BJ239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":23456.790000000008},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA239:BK239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":23062.079999999998},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA239:BL239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":27319.589999999997},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA239:BM239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":16563.7},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA239:BN239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":31466.16},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA239:BO239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30401.759999999998},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA239:BP239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":35698.230000000003},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA239:BQ239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20785.900000000001},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA239:BR239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":38962.620000000003},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA239:BS239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":35931.440000000002},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA239:BT239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":42157.62},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA239:BU239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":24227.15},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA239:BV239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":45125.37},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA239:BW239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":41669.120000000003},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA239:BX239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":48446.01},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA239:BY239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":27693.200000000001},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA239:BZ239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51602.76},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA239:CA239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":47211.12},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA239:CB239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":54649.26},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA239:CC239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":31314.25},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA239:CD239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":57954.15},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA239:CE239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":52812.800000000003},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA239:CF239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":61189.65},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA239:CG239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":34800.5},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA239:CH239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":64197.9},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA239:CI239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":272}]
[{"$f":"ROW()","v":273},null,null,null,null,null,{"$f":"IF($R273=\"^\",IF(COUNTIF(Lists!$13:$13,H273)=1,0,1),0)","v":0},{"$f":"Sales!$H$51","v":"Потребность в сотрудниках отдела продаж"},null,null,null,null,{"$f":"Sales!$M$51","v":"кол-во сотр.*пер."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z273:$CJ273)","v":2721.7941041666668},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z271:AA271)=0,0,IF(MAX($Z273:Z273)>IF(Macro!$Q$20=0,0,AA271/Macro!$Q$20),MAX($Z273:Z273),IF(Macro!$Q$20=0,0,AA271/Macro!$Q$20))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z271:AB271)=0,0,IF(MAX($Z273:AA273)>IF(Macro!$Q$20=0,0,AB271/Macro!$Q$20),MAX($Z273:AA273),IF(Macro!$Q$20=0,0,AB271/Macro!$Q$20))))","v":1.40625E-2},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z271:AC271)=0,0,IF(MAX($Z273:AB273)>IF(Macro!$Q$20=0,0,AC271/Macro!$Q$20),MAX($Z273:AB273),IF(Macro!$Q$20=0,0,AC271/Macro!$Q$20))))","v":1.40625E-2},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z271:AD271)=0,0,IF(MAX($Z273:AC273)>IF(Macro!$Q$20=0,0,AD271/Macro!$Q$20),MAX($Z273:AC273),IF(Macro!$Q$20=0,0,AD271/Macro!$Q$20))))","v":0.15150000000000002},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z271:AE271)=0,0,IF(MAX($Z273:AD273)>IF(Macro!$Q$20=0,0,AE271/Macro!$Q$20),MAX($Z273:AD273),IF(Macro!$Q$20=0,0,AE271/Macro!$Q$20))))","v":0.25150000000000006},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z271:AF271)=0,0,IF(MAX($Z273:AE273)>IF(Macro!$Q$20=0,0,AF271/Macro!$Q$20),MAX($Z273:AE273),IF(Macro!$Q$20=0,0,AF271/Macro!$Q$20))))","v":0.38362500000000005},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z271:AG271)=0,0,IF(MAX($Z273:AF273)>IF(Macro!$Q$20=0,0,AG271/Macro!$Q$20),MAX($Z273:AF273),IF(Macro!$Q$20=0,0,AG271/Macro!$Q$20))))","v":0.38750000000000001},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z271:AH271)=0,0,IF(MAX($Z273:AG273)>IF(Macro!$Q$20=0,0,AH271/Macro!$Q$20),MAX($Z273:AG273),IF(Macro!$Q$20=0,0,AH271/Macro!$Q$20))))","v":0.89475000000000027},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z271:AI271)=0,0,IF(MAX($Z273:AH273)>IF(Macro!$Q$20=0,0,AI271/Macro!$Q$20),MAX($Z273:AH273),IF(Macro!$Q$20=0,0,AI271/Macro!$Q$20))))","v":1.1073333333333333},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z271:AJ271)=0,0,IF(MAX($Z273:AI273)>IF(Macro!$Q$20=0,0,AJ271/Macro!$Q$20),MAX($Z273:AI273),IF(Macro!$Q$20=0,0,AJ271/Macro!$Q$20))))","v":1.6438125000000003},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z271:AK271)=0,0,IF(MAX($Z273:AJ273)>IF(Macro!$Q$20=0,0,AK271/Macro!$Q$20),MAX($Z273:AJ273),IF(Macro!$Q$20=0,0,AK271/Macro!$Q$20))))","v":1.6438125000000003},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z271:AL271)=0,0,IF(MAX($Z273:AK273)>IF(Macro!$Q$20=0,0,AL271/Macro!$Q$20),MAX($Z273:AK273),IF(Macro!$Q$20=0,0,AL271/Macro!$Q$20))))","v":2.5125000000000002},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z271:AM271)=0,0,IF(MAX($Z273:AL273)>IF(Macro!$Q$20=0,0,AM271/Macro!$Q$20),MAX($Z273:AL273),IF(Macro!$Q$20=0,0,AM271/Macro!$Q$20))))","v":2.9978333333333333},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z271:AN271)=0,0,IF(MAX($Z273:AM273)>IF(Macro!$Q$20=0,0,AN271/Macro!$Q$20),MAX($Z273:AM273),IF(Macro!$Q$20=0,0,AN271/Macro!$Q$20))))","v":3.8756250000000003},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z271:AO271)=0,0,IF(MAX($Z273:AN273)>IF(Macro!$Q$20=0,0,AO271/Macro!$Q$20),MAX($Z273:AN273),IF(Macro!$Q$20=0,0,AO271/Macro!$Q$20))))","v":3.8756250000000003},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z271:AP271)=0,0,IF(MAX($Z273:AO273)>IF(Macro!$Q$20=0,0,AP271/Macro!$Q$20),MAX($Z273:AO273),IF(Macro!$Q$20=0,0,AP271/Macro!$Q$20))))","v":5.5155000000000003},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z271:AQ271)=0,0,IF(MAX($Z273:AP273)>IF(Macro!$Q$20=0,0,AQ271/Macro!$Q$20),MAX($Z273:AP273),IF(Macro!$Q$20=0,0,AQ271/Macro!$Q$20))))","v":5.9786666666666672},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z271:AR271)=0,0,IF(MAX($Z273:AQ273)>IF(Macro!$Q$20=0,0,AR271/Macro!$Q$20),MAX($Z273:AQ273),IF(Macro!$Q$20=0,0,AR271/Macro!$Q$20))))","v":7.4604375000000003},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z271:AS271)=0,0,IF(MAX($Z273:AR273)>IF(Macro!$Q$20=0,0,AS271/Macro!$Q$20),MAX($Z273:AR273),IF(Macro!$Q$20=0,0,AS271/Macro!$Q$20))))","v":7.4604375000000003},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z271:AT271)=0,0,IF(MAX($Z273:AS273)>IF(Macro!$Q$20=0,0,AT271/Macro!$Q$20),MAX($Z273:AS273),IF(Macro!$Q$20=0,0,AT271/Macro!$Q$20))))","v":9.9780000000000033},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z271:AU271)=0,0,IF(MAX($Z273:AT273)>IF(Macro!$Q$20=0,0,AU271/Macro!$Q$20),MAX($Z273:AT273),IF(Macro!$Q$20=0,0,AU271/Macro!$Q$20))))","v":10.390833333333337},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z271:AV271)=0,0,IF(MAX($Z273:AU273)>IF(Macro!$Q$20=0,0,AV271/Macro!$Q$20),MAX($Z273:AU273),IF(Macro!$Q$20=0,0,AV271/Macro!$Q$20))))","v":12.978750000000002},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z271:AW271)=0,0,IF(MAX($Z273:AV273)>IF(Macro!$Q$20=0,0,AW271/Macro!$Q$20),MAX($Z273:AV273),IF(Macro!$Q$20=0,0,AW271/Macro!$Q$20))))","v":12.978750000000002},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z271:AX271)=0,0,IF(MAX($Z273:AW273)>IF(Macro!$Q$20=0,0,AX271/Macro!$Q$20),MAX($Z273:AW273),IF(Macro!$Q$20=0,0,AX271/Macro!$Q$20))))","v":16.188374999999997},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z271:AY271)=0,0,IF(MAX($Z273:AX273)>IF(Macro!$Q$20=0,0,AY271/Macro!$Q$20),MAX($Z273:AX273),IF(Macro!$Q$20=0,0,AY271/Macro!$Q$20))))","v":16.678166666666666},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z271:AZ271)=0,0,IF(MAX($Z273:AY273)>IF(Macro!$Q$20=0,0,AZ271/Macro!$Q$20),MAX($Z273:AY273),IF(Macro!$Q$20=0,0,AZ271/Macro!$Q$20))))","v":20.230124999999994},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z271:BA271)=0,0,IF(MAX($Z273:AZ273)>IF(Macro!$Q$20=0,0,BA271/Macro!$Q$20),MAX($Z273:AZ273),IF(Macro!$Q$20=0,0,BA271/Macro!$Q$20))))","v":20.230124999999994},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z271:BB271)=0,0,IF(MAX($Z273:BA273)>IF(Macro!$Q$20=0,0,BB271/Macro!$Q$20),MAX($Z273:BA273),IF(Macro!$Q$20=0,0,BB271/Macro!$Q$20))))","v":24.709687500000005},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z271:BC271)=0,0,IF(MAX($Z273:BB273)>IF(Macro!$Q$20=0,0,BC271/Macro!$Q$20),MAX($Z273:BB273),IF(Macro!$Q$20=0,0,BC271/Macro!$Q$20))))","v":24.754833333333337},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z271:BD271)=0,0,IF(MAX($Z273:BC273)>IF(Macro!$Q$20=0,0,BD271/Macro!$Q$20),MAX($Z273:BC273),IF(Macro!$Q$20=0,0,BD271/Macro!$Q$20))))","v":29.672624999999996},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z271:BE271)=0,0,IF(MAX($Z273:BD273)>IF(Macro!$Q$20=0,0,BE271/Macro!$Q$20),MAX($Z273:BD273),IF(Macro!$Q$20=0,0,BE271/Macro!$Q$20))))","v":29.672624999999996},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z271:BF271)=0,0,IF(MAX($Z273:BE273)>IF(Macro!$Q$20=0,0,BF271/Macro!$Q$20),MAX($Z273:BE273),IF(Macro!$Q$20=0,0,BF271/Macro!$Q$20))))","v":35.49},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z271:BG271)=0,0,IF(MAX($Z273:BF273)>IF(Macro!$Q$20=0,0,BG271/Macro!$Q$20),MAX($Z273:BF273),IF(Macro!$Q$20=0,0,BG271/Macro!$Q$20))))","v":35.49},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z271:BH271)=0,0,IF(MAX($Z273:BG273)>IF(Macro!$Q$20=0,0,BH271/Macro!$Q$20),MAX($Z273:BG273),IF(Macro!$Q$20=0,0,BH271/Macro!$Q$20))))","v":41.993062500000001},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z271:BI271)=0,0,IF(MAX($Z273:BH273)>IF(Macro!$Q$20=0,0,BI271/Macro!$Q$20),MAX($Z273:BH273),IF(Macro!$Q$20=0,0,BI271/Macro!$Q$20))))","v":41.993062500000001},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z271:BJ271)=0,0,IF(MAX($Z273:BI273)>IF(Macro!$Q$20=0,0,BJ271/Macro!$Q$20),MAX($Z273:BI273),IF(Macro!$Q$20=0,0,BJ271/Macro!$Q$20))))","v":48.868312500000016},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z271:BK271)=0,0,IF(MAX($Z273:BJ273)>IF(Macro!$Q$20=0,0,BK271/Macro!$Q$20),MAX($Z273:BJ273),IF(Macro!$Q$20=0,0,BK271/Macro!$Q$20))))","v":48.868312500000016},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z271:BL271)=0,0,IF(MAX($Z273:BK273)>IF(Macro!$Q$20=0,0,BL271/Macro!$Q$20),MAX($Z273:BK273),IF(Macro!$Q$20=0,0,BL271/Macro!$Q$20))))","v":56.915812499999994},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z271:BM271)=0,0,IF(MAX($Z273:BL273)>IF(Macro!$Q$20=0,0,BM271/Macro!$Q$20),MAX($Z273:BL273),IF(Macro!$Q$20=0,0,BM271/Macro!$Q$20))))","v":56.915812499999994},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z271:BN271)=0,0,IF(MAX($Z273:BM273)>IF(Macro!$Q$20=0,0,BN271/Macro!$Q$20),MAX($Z273:BM273),IF(Macro!$Q$20=0,0,BN271/Macro!$Q$20))))","v":65.554500000000004},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z271:BO271)=0,0,IF(MAX($Z273:BN273)>IF(Macro!$Q$20=0,0,BO271/Macro!$Q$20),MAX($Z273:BN273),IF(Macro!$Q$20=0,0,BO271/Macro!$Q$20))))","v":65.554500000000004},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z271:BP271)=0,0,IF(MAX($Z273:BO273)>IF(Macro!$Q$20=0,0,BP271/Macro!$Q$20),MAX($Z273:BO273),IF(Macro!$Q$20=0,0,BP271/Macro!$Q$20))))","v":74.371312500000002},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z271:BQ271)=0,0,IF(MAX($Z273:BP273)>IF(Macro!$Q$20=0,0,BQ271/Macro!$Q$20),MAX($Z273:BP273),IF(Macro!$Q$20=0,0,BQ271/Macro!$Q$20))))","v":74.371312500000002},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z271:BR271)=0,0,IF(MAX($Z273:BQ273)>IF(Macro!$Q$20=0,0,BR271/Macro!$Q$20),MAX($Z273:BQ273),IF(Macro!$Q$20=0,0,BR271/Macro!$Q$20))))","v":81.172125000000008},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z271:BS271)=0,0,IF(MAX($Z273:BR273)>IF(Macro!$Q$20=0,0,BS271/Macro!$Q$20),MAX($Z273:BR273),IF(Macro!$Q$20=0,0,BS271/Macro!$Q$20))))","v":81.172125000000008},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z271:BT271)=0,0,IF(MAX($Z273:BS273)>IF(Macro!$Q$20=0,0,BT271/Macro!$Q$20),MAX($Z273:BS273),IF(Macro!$Q$20=0,0,BT271/Macro!$Q$20))))","v":87.828375000000008},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z271:BU271)=0,0,IF(MAX($Z273:BT273)>IF(Macro!$Q$20=0,0,BU271/Macro!$Q$20),MAX($Z273:BT273),IF(Macro!$Q$20=0,0,BU271/Macro!$Q$20))))","v":87.828375000000008},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z271:BV271)=0,0,IF(MAX($Z273:BU273)>IF(Macro!$Q$20=0,0,BV271/Macro!$Q$20),MAX($Z273:BU273),IF(Macro!$Q$20=0,0,BV271/Macro!$Q$20))))","v":94.011187500000005},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z271:BW271)=0,0,IF(MAX($Z273:BV273)>IF(Macro!$Q$20=0,0,BW271/Macro!$Q$20),MAX($Z273:BV273),IF(Macro!$Q$20=0,0,BW271/Macro!$Q$20))))","v":94.011187500000005},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z271:BX271)=0,0,IF(MAX($Z273:BW273)>IF(Macro!$Q$20=0,0,BX271/Macro!$Q$20),MAX($Z273:BW273),IF(Macro!$Q$20=0,0,BX271/Macro!$Q$20))))","v":100.9291875},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z271:BY271)=0,0,IF(MAX($Z273:BX273)>IF(Macro!$Q$20=0,0,BY271/Macro!$Q$20),MAX($Z273:BX273),IF(Macro!$Q$20=0,0,BY271/Macro!$Q$20))))","v":100.9291875},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z271:BZ271)=0,0,IF(MAX($Z273:BY273)>IF(Macro!$Q$20=0,0,BZ271/Macro!$Q$20),MAX($Z273:BY273),IF(Macro!$Q$20=0,0,BZ271/Macro!$Q$20))))","v":107.50575000000001},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z271:CA271)=0,0,IF(MAX($Z273:BZ273)>IF(Macro!$Q$20=0,0,CA271/Macro!$Q$20),MAX($Z273:BZ273),IF(Macro!$Q$20=0,0,CA271/Macro!$Q$20))))","v":107.50575000000001},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z271:CB271)=0,0,IF(MAX($Z273:CA273)>IF(Macro!$Q$20=0,0,CB271/Macro!$Q$20),MAX($Z273:CA273),IF(Macro!$Q$20=0,0,CB271/Macro!$Q$20))))","v":113.852625},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z271:CC271)=0,0,IF(MAX($Z273:CB273)>IF(Macro!$Q$20=0,0,CC271/Macro!$Q$20),MAX($Z273:CB273),IF(Macro!$Q$20=0,0,CC271/Macro!$Q$20))))","v":113.852625},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z271:CD271)=0,0,IF(MAX($Z273:CC273)>IF(Macro!$Q$20=0,0,CD271/Macro!$Q$20),MAX($Z273:CC273),IF(Macro!$Q$20=0,0,CD271/Macro!$Q$20))))","v":120.7378125},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z271:CE271)=0,0,IF(MAX($Z273:CD273)>IF(Macro!$Q$20=0,0,CE271/Macro!$Q$20),MAX($Z273:CD273),IF(Macro!$Q$20=0,0,CE271/Macro!$Q$20))))","v":120.7378125},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z271:CF271)=0,0,IF(MAX($Z273:CE273)>IF(Macro!$Q$20=0,0,CF271/Macro!$Q$20),MAX($Z273:CE273),IF(Macro!$Q$20=0,0,CF271/Macro!$Q$20))))","v":127.4784375},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z271:CG271)=0,0,IF(MAX($Z273:CF273)>IF(Macro!$Q$20=0,0,CG271/Macro!$Q$20),MAX($Z273:CF273),IF(Macro!$Q$20=0,0,CG271/Macro!$Q$20))))","v":127.4784375},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z271:CH271)=0,0,IF(MAX($Z273:CG273)>IF(Macro!$Q$20=0,0,CH271/Macro!$Q$20),MAX($Z273:CG273),IF(Macro!$Q$20=0,0,CH271/Macro!$Q$20))))","v":133.74562499999999},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z271:CI271)=0,0,IF(MAX($Z273:CH273)>IF(Macro!$Q$20=0,0,CI271/Macro!$Q$20),MAX($Z273:CH273),IF(Macro!$Q$20=0,0,CI271/Macro!$Q$20))))","v":0}]
[{"$f":"ROW()","v":274}]
[{"$f":"ROW()","v":275},null,null,null,null,null,{"$f":"IF($R275=\"^\",IF(COUNTIF(Lists!$13:$13,H275)=1,0,1),0)","v":0},{"$f":"Items!$AH$16","v":"ФОТ менеджеров-консультантов"},null,null,null,{"$f":"K238","v":3},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z275:$CJ275)","v":180011513.97578165},null,null,{"$f":"IF(AA$11=\"\",0,AA273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((AA$2-1)/12)))","v":0},{"$f":"IF(AB$11=\"\",0,AB273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((AB$2-1)/12)))","v":843.75},{"$f":"IF(AC$11=\"\",0,AC273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((AC$2-1)/12)))","v":843.75},{"$f":"IF(AD$11=\"\",0,AD273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((AD$2-1)/12)))","v":9090.0000000000018},{"$f":"IF(AE$11=\"\",0,AE273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((AE$2-1)/12)))","v":15090.000000000004},{"$f":"IF(AF$11=\"\",0,AF273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((AF$2-1)/12)))","v":23017.500000000004},{"$f":"IF(AG$11=\"\",0,AG273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((AG$2-1)/12)))","v":23250},{"$f":"IF(AH$11=\"\",0,AH273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((AH$2-1)/12)))","v":53685.000000000015},{"$f":"IF(AI$11=\"\",0,AI273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((AI$2-1)/12)))","v":66440},{"$f":"IF(AJ$11=\"\",0,AJ273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((AJ$2-1)/12)))","v":98628.750000000029},{"$f":"IF(AK$11=\"\",0,AK273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((AK$2-1)/12)))","v":98628.750000000029},{"$f":"IF(AL$11=\"\",0,AL273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((AL$2-1)/12)))","v":150750},{"$f":"IF(AM$11=\"\",0,AM273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((AM$2-1)/12)))","v":185266.1},{"$f":"IF(AN$11=\"\",0,AN273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((AN$2-1)/12)))","v":239513.625},{"$f":"IF(AO$11=\"\",0,AO273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((AO$2-1)/12)))","v":239513.625},{"$f":"IF(AP$11=\"\",0,AP273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((AP$2-1)/12)))","v":340857.9},{"$f":"IF(AQ$11=\"\",0,AQ273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((AQ$2-1)/12)))","v":369481.60000000003},{"$f":"IF(AR$11=\"\",0,AR273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((AR$2-1)/12)))","v":461055.03750000003},{"$f":"IF(AS$11=\"\",0,AS273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((AS$2-1)/12)))","v":461055.03750000003},{"$f":"IF(AT$11=\"\",0,AT273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((AT$2-1)/12)))","v":616640.40000000026},{"$f":"IF(AU$11=\"\",0,AU273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((AU$2-1)/12)))","v":642153.50000000023},{"$f":"IF(AV$11=\"\",0,AV273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((AV$2-1)/12)))","v":802086.75000000012},{"$f":"IF(AW$11=\"\",0,AW273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((AW$2-1)/12)))","v":802086.75000000012},{"$f":"IF(AX$11=\"\",0,AX273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((AX$2-1)/12)))","v":1000441.5749999998},{"$f":"IF(AY$11=\"\",0,AY273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((AY$2-1)/12)))","v":1061632.0209999999},{"$f":"IF(AZ$11=\"\",0,AZ273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((AZ$2-1)/12)))","v":1287728.3767499994},{"$f":"IF(BA$11=\"\",0,BA273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((BA$2-1)/12)))","v":1287728.3767499994},{"$f":"IF(BB$11=\"\",0,BB273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((BB$2-1)/12)))","v":1572870.4481250003},{"$f":"IF(BC$11=\"\",0,BC273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((BC$2-1)/12)))","v":1575744.1610000001},{"$f":"IF(BD$11=\"\",0,BD273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((BD$2-1)/12)))","v":1888781.2717499994},{"$f":"IF(BE$11=\"\",0,BE273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((BE$2-1)/12)))","v":1888781.2717499994},{"$f":"IF(BF$11=\"\",0,BF273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((BF$2-1)/12)))","v":2259080.46},{"$f":"IF(BG$11=\"\",0,BG273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((BG$2-1)/12)))","v":2259080.46},{"$f":"IF(BH$11=\"\",0,BH273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((BH$2-1)/12)))","v":2673026.4003749997},{"$f":"IF(BI$11=\"\",0,BI273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((BI$2-1)/12)))","v":2673026.4003749997},{"$f":"IF(BJ$11=\"\",0,BJ273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((BJ$2-1)/12)))","v":3110663.5638750009},{"$f":"IF(BK$11=\"\",0,BK273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((BK$2-1)/12)))","v":3203983.4707912509},{"$f":"IF(BL$11=\"\",0,BL273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((BL$2-1)/12)))","v":3731606.702741249},{"$f":"IF(BM$11=\"\",0,BM273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((BM$2-1)/12)))","v":3731606.702741249},{"$f":"IF(BN$11=\"\",0,BN273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((BN$2-1)/12)))","v":4297990.3272900004},{"$f":"IF(BO$11=\"\",0,BO273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((BO$2-1)/12)))","v":4297990.3272900004},{"$f":"IF(BP$11=\"\",0,BP273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((BP$2-1)/12)))","v":4876052.4716512496},{"$f":"IF(BQ$11=\"\",0,BQ273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((BQ$2-1)/12)))","v":4876052.4716512496},{"$f":"IF(BR$11=\"\",0,BR273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((BR$2-1)/12)))","v":5321938.3580925008},{"$f":"IF(BS$11=\"\",0,BS273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((BS$2-1)/12)))","v":5321938.3580925008},{"$f":"IF(BT$11=\"\",0,BT273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((BT$2-1)/12)))","v":5758346.2037175009},{"$f":"IF(BU$11=\"\",0,BU273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((BU$2-1)/12)))","v":5758346.2037175009},{"$f":"IF(BV$11=\"\",0,BV273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((BV$2-1)/12)))","v":6163713.7729987502},{"$f":"IF(BW$11=\"\",0,BW273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((BW$2-1)/12)))","v":6348625.1861887118},{"$f":"IF(BX$11=\"\",0,BX273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((BX$2-1)/12)))","v":6815801.3830435118},{"$f":"IF(BY$11=\"\",0,BY273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((BY$2-1)/12)))","v":6815801.3830435118},{"$f":"IF(BZ$11=\"\",0,BZ273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((BZ$2-1)/12)))","v":7259920.1250394499},{"$f":"IF(CA$11=\"\",0,CA273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((CA$2-1)/12)))","v":7259920.1250394499},{"$f":"IF(CB$11=\"\",0,CB273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((CB$2-1)/12)))","v":7688527.9487475744},{"$f":"IF(CC$11=\"\",0,CC273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((CC$2-1)/12)))","v":7688527.9487475744},{"$f":"IF(CD$11=\"\",0,CD273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((CD$2-1)/12)))","v":8153488.3001326872},{"$f":"IF(CE$11=\"\",0,CE273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((CE$2-1)/12)))","v":8153488.3001326872},{"$f":"IF(CF$11=\"\",0,CF273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((CF$2-1)/12)))","v":8608686.2694770619},{"$f":"IF(CG$11=\"\",0,CG273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((CG$2-1)/12)))","v":8608686.2694770619},{"$f":"IF(CH$11=\"\",0,CH273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((CH$2-1)/12)))","v":9031912.7541873734},{"$f":"IF(CI$11=\"\",0,CI273*$Q276*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q277,INT((CI$2-1)/12)))","v":0}]
[{"$f":"ROW()","v":276},null,null,null,null,null,{"$f":"IF($R276=\"^\",IF(COUNTIF(Lists!$13:$13,H276)=1,0,1),0)","v":0},{"$f":"H275","v":"ФОТ менеджеров-консультантов"},{"$f":"Mrkting!$I$270","v":"Средняя месячная з/п, вкл. НДФЛ, 1 сотрудника"},null,null,null,{"$f":"Mrkting!$M$270","v":"руб./мес."},null,null,"*",20000,null,{"$f":"IF(G276<>0,1,IF(OR($Q276=\"\",$Q276=0),0,IF($R276=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H276))),$Q276)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":277},null,null,null,null,null,{"$f":"IF($R277=\"^\",IF(COUNTIF(Lists!$13:$13,H277)=1,0,1),0)","v":0},{"$f":"H275","v":"ФОТ менеджеров-консультантов"},{"$f":"Mrkting!$I$271","v":"Ежегодная индексация ФОТ"},null,null,null,{"$f":"Mrkting!$M$271","v":"%г"},null,null,"*",0.03,null,{"$f":"IF(G277<>0,1,IF(OR($Q277=\"\",$Q277=0),0,IF($R277=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H277))),$Q277)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":278}]
[{"$f":"ROW()","v":279},null,null,null,null,null,{"$f":"IF($R279=\"^\",IF(COUNTIF(Lists!$13:$13,H279)=1,0,1),0)","v":0},{"$f":"H275","v":"ФОТ менеджеров-консультантов"},null,null,null,{"$f":"K238","v":3},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z279:$CJ279)","v":178506195.18341711},null,null,{"$f":"IF(AA$11=\"\",0,$Q281*(IF(AA$2=1,SUMIFS($Z275:$CJ275,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q283))+($Q283-INT($Q283))*SUMIFS($Z275:$CJ275,$Z$2:$CJ$2,INT($Q283)+1),0)+($Q283-INT($Q283))*SUMIFS($Z275:$CJ275,$Z$2:$CJ$2,AA$2+INT($Q283)+1)+(INT($Q283)+1-$Q283)*SUMIFS($Z275:$CJ275,$Z$2:$CJ$2,AA$2+INT($Q283)))+$Q284*((-$Q286-INT(-$Q286))*SUMIFS($Z275:$CJ275,$Z$2:$CJ$2,AA$2+INT(-$Q286)+1)+(INT(-$Q286)+1+$Q286)*SUMIFS($Z275:$CJ275,$Z$2:$CJ$2,AA$2+INT(-$Q286))))","v":0},703.125,843.75,7715.6250000000018,14090.000000000004,21696.250000000004,23211.25,48612.500000000015,64314.166666666672,93263.958333333358,98628.750000000029,142063.125,179513.41666666669,230472.37083333335,239513.625,323967.1875,364710.9833333334,445792.79791666672,461055.03750000009,590709.50625000033,637901.31666666688,775431.20833333349,802086.75000000012,967382.43749999988,1051433.6133333333,1250045.650791666,1287728.3767499994,1525346.7695625001,1575265.2088541668,1836608.419958333,1888781.2717499994,2197363.9286249997,{"$f":"IF(BG$11=\"\",0,$Q281*(IF(BG$2=1,SUMIFS($Z275:$CJ275,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q283))+($Q283-INT($Q283))*SUMIFS($Z275:$CJ275,$Z$2:$CJ$2,INT($Q283)+1),0)+($Q283-INT($Q283))*SUMIFS($Z275:$CJ275,$Z$2:$CJ$2,BG$2+INT($Q283)+1)+(INT($Q283)+1-$Q283)*SUMIFS($Z275:$CJ275,$Z$2:$CJ$2,BG$2+INT($Q283)))+$Q284*((-$Q286-INT(-$Q286))*SUMIFS($Z275:$CJ275,$Z$2:$CJ$2,BG$2+INT(-$Q286)+1)+(INT(-$Q286)+1+$Q286)*SUMIFS($Z275:$CJ275,$Z$2:$CJ$2,BG$2+INT(-$Q286))))","v":2259080.46},2604035.4103124999,2673026.4003750002,3037724.0366250006,3188430.1529718759,3643669.4974162495,3731606.7027412495,4203593.0565318754,4297990.3272900004,4779708.7809243742,4876052.4716512496,5247624.0436856262,5321938.3580925018,5685611.5627800003,5758346.2037175009,6096152.5114518758,6317806.617323719,6737938.6835677121,6815801.3830435127,7185900.3347067945,7259920.1250394508,7617093.3114628866,7688527.9487475753,8075994.9082351681,8153488.3001326872,8532819.941252999,8608686.2694770619,8961375.0067356564,0]
[{"$f":"ROW()","v":280},null,null,null,null,null,{"$f":"IF($R280=\"^\",IF(COUNTIF(Lists!$13:$13,H280)=1,0,1),0)","v":0},{"$f":"H279","v":"ФОТ менеджеров-консультантов"},{"$f":"Mrkting!$I$153","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":281},null,null,null,null,null,{"$f":"IF($R281=\"^\",IF(COUNTIF(Lists!$13:$13,H281)=1,0,1),0)","v":0},{"$f":"H279","v":"ФОТ менеджеров-консультантов"},{"$f":"I280","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$154","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",0.5,null,{"$f":"IF(G281<>0,1,IF(OR($Q281=\"\",$Q281=0),0,IF($R281=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H281))),$Q281)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":282},null,null,null,null,null,{"$f":"IF($R282=\"^\",IF(COUNTIF(Lists!$13:$13,H282)=1,0,1),0)","v":0},{"$f":"H279","v":"ФОТ менеджеров-консультантов"},{"$f":"I280","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$155","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G282<>0,1,IF(OR($Q282=\"\",$Q282=0),0,IF($R282=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H282))),$Q282)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":283},null,null,null,null,null,{"$f":"IF($R283=\"^\",IF(COUNTIF(Lists!$13:$13,H283)=1,0,1),0)","v":0},{"$f":"H279","v":"ФОТ менеджеров-консультантов"},{"$f":"I280","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$156","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q282/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G283<>0,1,IF(OR($Q283=\"\",$Q283=0),0,IF($R283=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H283))),$Q283)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q283-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q282/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":284},null,null,null,null,null,{"$f":"IF($R284=\"^\",IF(COUNTIF(Lists!$13:$13,H284)=1,0,1),0)","v":0},{"$f":"H279","v":"ФОТ менеджеров-консультантов"},{"$f":"I280","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$157","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,{"$f":"100%-Q281","v":0.5},null,{"$f":"IF(G284<>0,1,IF(OR($Q284=\"\",$Q284=0),0,IF($R284=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H284))),$Q284)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q284-(100%-Q281))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":285},null,null,null,null,null,{"$f":"IF($R285=\"^\",IF(COUNTIF(Lists!$13:$13,H285)=1,0,1),0)","v":0},{"$f":"H279","v":"ФОТ менеджеров-консультантов"},{"$f":"I280","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$158","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",30,null,{"$f":"IF(G285<>0,1,IF(OR($Q285=\"\",$Q285=0),0,IF($R285=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H285))),$Q285)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":286},null,null,null,null,null,{"$f":"IF($R286=\"^\",IF(COUNTIF(Lists!$13:$13,H286)=1,0,1),0)","v":0},{"$f":"H279","v":"ФОТ менеджеров-консультантов"},{"$f":"I280","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$159","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q285/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.33333333333333331},null,{"$f":"IF(G286<>0,1,IF(OR($Q286=\"\",$Q286=0),0,IF($R286=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H286))),$Q286)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q286-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q285/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":287}]
[{"$f":"ROW()","v":288},null,null,null,null,null,{"$f":"IF($R288=\"^\",IF(COUNTIF(Lists!$13:$13,H288)=1,0,1),0)","v":0},{"$f":"H275","v":"ФОТ менеджеров-консультантов"},null,null,null,{"$f":"K238","v":3},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z288:$CJ288)","v":180011513.97578165},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA275:AA275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA275:AB275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":843.75},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA275:AC275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":843.75},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA275:AD275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9090.0000000000018},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA275:AE275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15090.000000000004},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA275:AF275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":23017.500000000004},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA275:AG275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":23250},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA275:AH275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":53685.000000000015},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA275:AI275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":66440},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA275:AJ275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":98628.750000000029},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA275:AK275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":98628.750000000029},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA275:AL275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":150750},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA275:AM275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":185266.1},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA275:AN275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":239513.625},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA275:AO275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":239513.625},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA275:AP275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":340857.9},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA275:AQ275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":369481.60000000003},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA275:AR275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":461055.03750000003},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA275:AS275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":461055.03750000003},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA275:AT275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":616640.40000000026},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA275:AU275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":642153.50000000023},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA275:AV275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":802086.75000000012},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA275:AW275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":802086.75000000012},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA275:AX275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1000441.5749999998},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA275:AY275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1061632.0209999999},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA275:AZ275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1287728.3767499994},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA275:BA275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1287728.3767499994},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA275:BB275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1572870.4481250003},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA275:BC275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1575744.1610000001},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA275:BD275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1888781.2717499994},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA275:BE275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1888781.2717499994},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA275:BF275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2259080.46},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA275:BG275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2259080.46},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA275:BH275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2673026.4003749997},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA275:BI275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2673026.4003749997},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA275:BJ275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3110663.5638750009},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA275:BK275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3203983.4707912509},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA275:BL275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3731606.702741249},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA275:BM275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3731606.702741249},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA275:BN275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4297990.3272900004},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA275:BO275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4297990.3272900004},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA275:BP275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4876052.4716512496},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA275:BQ275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4876052.4716512496},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA275:BR275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5321938.3580925008},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA275:BS275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5321938.3580925008},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA275:BT275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5758346.2037175009},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA275:BU275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5758346.2037175009},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA275:BV275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6163713.7729987502},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA275:BW275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6348625.1861887118},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA275:BX275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6815801.3830435118},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA275:BY275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6815801.3830435118},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA275:BZ275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7259920.1250394499},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA275:CA275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7259920.1250394499},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA275:CB275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7688527.9487475744},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA275:CC275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7688527.9487475744},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA275:CD275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8153488.3001326872},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA275:CE275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8153488.3001326872},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA275:CF275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8608686.2694770619},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA275:CG275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8608686.2694770619},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA275:CH275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9031912.7541873734},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA275:CI275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":289},null,null,null,null,null,{"$f":"IF($R289=\"^\",IF(COUNTIF(Lists!$13:$13,H289)=1,0,1),0)","v":0},{"$f":"H288","v":"ФОТ менеджеров-консультантов"},{"$f":"Mrkting!$I$222","v":"Задаем через %-ное распределение"}]
[{"$f":"ROW()","v":290},null,null,null,null,null,{"$f":"IF($R290=\"^\",IF(COUNTIF(Lists!$13:$13,H290)=1,0,1),0)","v":0},{"$f":"H288","v":"ФОТ менеджеров-консультантов"},{"$f":"I289","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$163","v":"%-ное распределение учета расходов"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(AND(ABS($X290-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),AA290>=0%),0,1)","v":0},null,null,null,{"$f":"SUM($Z290:$CJ290)","v":1},"*",null,{"$f":"100%-SUM($AB290:$CJ290)","v":1}]
[{"$f":"ROW()","v":291},null,null,null,null,null,{"$f":"IF($R291=\"^\",IF(COUNTIF(Lists!$13:$13,H291)=1,0,1),0)","v":0},{"$f":"H288","v":"ФОТ менеджеров-консультантов"},{"$f":"I289","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$164","v":"обратный порядок распределения учета расхода"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X290-SUM($Z291:$CJ291))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"SUMIFS($Z290:$CJ290,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z290:$CJ290,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[{"$f":"ROW()","v":292}]
[{"$f":"ROW()","v":293},null,null,null,null,null,{"$f":"IF($R293=\"^\",IF(COUNTIF(Lists!$13:$13,H293)=1,0,1),0)","v":0},{"$f":"Sales!$H$71","v":"Конверсия в решение о покупке"},null,null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,"процесс",null,null,null,null,null,null,{"$f":"SUM($Z293:$CJ293)","v":0.8},null,null,{"$f":"IF(AA$11=\"\",0,$Q294*AA294)","v":0.8},{"$f":"IF(AB$11=\"\",0,$Q294*AB294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":294},null,null,null,null,null,{"$f":"IF($R294=\"^\",IF(COUNTIF(Lists!$13:$13,H294)=1,0,1),0)","v":0},{"$f":"H293","v":"Конверсия в решение о покупке"},{"$f":"Sales!$I$72","v":"Процент конверсии и его распределение"},null,null,null,{"$f":"Sales!$M$72","v":"% // %"},null,null,"*",0.8,null,{"$f":"IF(G294<>0,1,IF(OR($Q294=\"\",$Q294=0),0,IF($R294=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H294))),$Q294)=1,0,1),0)))","v":0},{"$f":"IF(ABS($X294-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z294:$CJ294)","v":1},"*",null,1]
[{"$f":"ROW()","v":295}]
[{"$f":"ROW()","v":296},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X293-SUM($Z296:$CJ296))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение конверсии",null,{"$f":"SUMIFS($Z293:$CJ293,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z293:$CJ293,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.8]
[{"$f":"ROW()","v":297},null,null,null,null,null,{"$f":"IF($R297=\"^\",IF(COUNTIF(Lists!$13:$13,H297)=1,0,1),0)","v":0},{"$f":"Sales!$H$75","v":"Поток решений о покупке"},null,null,null,{"$f":"K238","v":3},{"$f":"Mrkting!$M$87","v":"шт"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z297:$CJ297)","v":18458915.84},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA239:AA239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA239:AB239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":108},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA239:AC239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":64},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA239:AD239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1163.5200000000002},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA239:AE239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1931.5200000000004},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA239:AF239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2946.2400000000002},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA239:AG239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2976},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA239:AH239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6871.6800000000021},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA239:AI239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8504.32},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA239:AJ239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12624.480000000003},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA239:AK239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9200},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA239:AL239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":19296},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA239:AM239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":23023.360000000001},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA239:AN239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":29764.800000000003},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA239:AO239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20195.2},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA239:AP239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":42359.040000000001},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA239:AQ239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":45916.160000000003},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA239:AR239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":57296.160000000003},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA239:AS239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":38598.400000000009},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA239:AT239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":76631.040000000023},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA239:AU239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":79801.60000000002},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA239:AV239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":99676.800000000017},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA239:AW239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":63830.400000000001},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA239:AX239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":124326.71999999997},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA239:AY239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":128088.32000000001},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA239:AZ239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":155367.35999999996},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA239:BA239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":97348},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA239:BB239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":189770.40000000002},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA239:BC239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":190117.12000000002},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA239:BD239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":227885.75999999998},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA239:BE239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":142424},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA239:BF239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":272563.20000000001},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA239:BG239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":268848.64000000001},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA239:BH239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":322506.72000000003},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA239:BI239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":197704.80000000005},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA239:BJ239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":375308.64000000013},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA239:BK239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":368993.27999999997},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA239:BL239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":437113.43999999994},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA239:BM239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":265019.2},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA239:BN239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":503458.56},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA239:BO239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":486428.15999999997},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA239:BP239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":571171.68000000005},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA239:BQ239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":332574.40000000002},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA239:BR239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":623401.92000000004},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA239:BS239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":574903.04000000004},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA239:BT239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":674521.92},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA239:BU239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":387634.4},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA239:BV239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":722005.92},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA239:BW239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":666705.92000000004},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA239:BX239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":775136.16},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA239:BY239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":443091.20000000001},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA239:BZ239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":825644.16},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA239:CA239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":755377.92},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA239:CB239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":874388.16},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA239:CC239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":501028},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA239:CD239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":927266.4},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA239:CE239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":845004.80000000005},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA239:CF239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":979034.4},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA239:CG239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":556808},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA239:CH239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1027166.4},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA239:CI239,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":298}]
[{"$f":"ROW()","v":299},null,null,null,null,null,{"$f":"IF($R299=\"^\",IF(COUNTIF(Lists!$13:$13,H299)=1,0,1),0)","v":0},{"$f":"Sales!$H$77","v":"Акцептованный GMV"},null,null,null,{"$f":"K238","v":3},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z299:$CJ299)","v":5731614778.7414465},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA241:AA241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA241:AB241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA241:AC241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA241:AD241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":100254.85714285716},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA241:AE241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":870801.85531914933},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA241:AF241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1038134.0872340428},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA241:AG241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1285927.2072948329},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA241:AH241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2451812.9274164136},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA241:AI241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3571613.2791246208},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA241:AJ241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4351793.7131124632},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA241:AK241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3567334.6686930098},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA241:AL241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6679842.3465045607},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA241:AM241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8578989.0023547728},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA241:AN241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10040524.544906262},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA241:AO241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7228759.5368753793},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA241:AP241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":13727017.677446812},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA241:AQ241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":16728542.900425533},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA241:AR241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":19397813.062978726},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA241:AS241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":14347061.073963577},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA241:AT241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":26591224.71636644},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA241:AU241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":29550582.985905416},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA241:AV241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":34534537.35860353},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA241:AW241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":22732664.656066142},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA241:AX241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":41946623.022071056},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA241:AY241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":44996521.352818526},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA241:AZ241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51901315.530979954},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA241:BA241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":32977070.841627914},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA241:BB241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":61396143.477170616},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA241:BC241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":64087138.010286488},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA241:BD241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":73716773.2282895},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA241:BE241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":48566603.029954925},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA241:BF241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":89361805.860918641},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA241:BG241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":90424068.942591324},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA241:BH241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":104752641.14697516},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA241:BI241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":64761923.209866501},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA241:BJ241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":118934239.49074315},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA241:BK241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":120451535.64793324},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA241:BL241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":138271796.40398327},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA241:BM241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83827052.868233204},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA241:BN241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":155100889.98370931},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA241:BO241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":150247135.4909654},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA241:BP241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":172048684.62042421},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA241:BQ241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":105257270.91873676},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA241:BR241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":192664258.00016734},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA241:BS241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":178957801.91560215},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA241:BT241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":206055565.6078949},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA241:BU241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":117883772.28618465},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA241:BV241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":215305533.35193965},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA241:BW241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":206379173.87242633},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA241:BX241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":235477255.59629932},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA241:BY241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":134195478.28257392},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA241:BZ241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":246597142.03012758},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA241:CA241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":227374282.9368495},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA241:CB241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":259007452.76335365},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA241:CC241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":155241653.95373818},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA241:CD241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":282837876.86752355},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA241:CE241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":259597406.79530388},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA241:CF241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":297462944.24620861},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA241:CG241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":168880024.73772955},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA241:CH241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":307294689.96151072},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA241:CI241,INDIRECT(ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A296,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":300}]
[{"$f":"ROW()","v":301},null,null,null,null,null,{"$f":"IF($R301=\"^\",IF(COUNTIF(Lists!$13:$13,H301)=1,0,1),0)","v":0},{"$f":"Prdction!$H$82","v":"Количество продаж"},null,null,null,{"$f":"K238","v":3},{"$f":"Mrkting!$M$87","v":"шт"},null,null,null,null,null,null,{"$f":"IF($X301-SUMIFS(Prdction!$X:$X,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301)=0,0,1)","v":0},null,null,null,{"$f":"SUM($Z301:$CJ301)","v":17765879.313600004},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":53.46},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":85.14},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":607.62240000000008},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1532.0448000000004},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2414.4912000000004},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2931.5088000000001},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":4874.6016000000009},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":7611.1200000000008},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":10458.756000000001},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":10803.117600000001},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":14105.52},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":20948.083200000001},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":26130.139200000001},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":24730.2},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":30964.3488},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":43696.224000000002},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":51090.098400000003},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":47467.807200000003},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":57038.572800000009},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":77434.156800000026},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":88841.808000000019},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":80936.064000000013},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":93137.77439999998},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":124945.4448},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":140310.56159999999},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":125094.10319999998},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":142123.60800000001},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":188044.3224},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":206911.42560000002},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":183303.33120000002},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":205418.66400000002},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":267998.86080000002},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":292720.90320000006},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":257504.70240000004},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":283641.65280000004},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":368429.45040000003},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":399022.82639999996},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":347555.6568},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":380396.49120000005},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":489993.9264},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":523511.92079999996},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":447354.30960000004},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":473208.27840000007},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":593160.95519999997},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":618465.35519999999},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":525767.37840000005},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":549271.9584},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":687412.36080000002},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":713711.82960000006},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":603022.54319999996},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":628024.00320000004},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":782605.92960000003},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":806734.20960000006},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":680830.99919999996},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":707005.728},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":877274.24400000006},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":902899.4040000001},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":760241.98800000001},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":784067.32799999998},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":0}]
[{"$f":"ROW()","v":302}]
[{"$f":"ROW()","v":303},null,null,null,null,null,{"$f":"IF($R303=\"^\",IF(COUNTIF(Lists!$13:$13,H303)=1,0,1),0)","v":0},{"$f":"Prdction!$H$84","v":"Продажи"},null,null,null,{"$f":"K238","v":3},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,{"$f":"IF($X303-SUMIFS(Prdction!$X:$X,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303)=0,0,1)","v":0},null,null,null,{"$f":"SUM($Z303:$CJ303)","v":5522187759.4230833},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":49626.154285714292},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":480673.07266869326},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":944923.29156383011},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":1150410.3407917935},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":1850181.366682067},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":2981595.9722378119},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":3922086.4611573564},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":3919968.5489937095},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":5072352.6225227974},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":7553121.5176853696},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":9216659.2058942132},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":8548295.620481912},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":10373109.721089484},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":15075502.48604681},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":17882546.201885108},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":16703712.697786439},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":20264451.46621336},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":27790194.812624566},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":31722134.570531927},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":28347264.997261487},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":32016247.400677912},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":43036856.465570346},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":47964429.257480249},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":42014801.254440896},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":46714741.087805271},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":62114224.336291268},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":68212936.063095123},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":60530271.247830987},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":68274562.40098241},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":88994008.027737439},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":96612471.494335413},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":83909709.356636614},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":90929600.53680177},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":118495958.69364482},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":128068049.36569867},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":109938930.38974714},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":118269331.71171153},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":151147272.60996395},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":159536430.95513785},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":137266447.99188468},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":147471156.81485751},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":183952919.65830588},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":190581616.92413104},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":160349972.25756937},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":164928706.29087153},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":208733930.07606116},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":218718932.58701921},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":182988003.27004224},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":188492347.05478725},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":234615855.35865366},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":240758959.17160055},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":205053307.82496047},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":216849367.75652456},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":268505465.41309953},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":275744873.76554871},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":230839769.64704937},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":235706483.77612394},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H303,Prdction!$I:$I,\"\",Prdction!$L:$L,$L303))","v":0}]
[{"$f":"ROW()","v":304}]
[{"$f":"ROW()","v":305},null,null,null,null,null,{"$f":"IF($R305=\"^\",IF(COUNTIF(Lists!$13:$13,H305)=1,0,1),0)","v":0},{"$f":"Prdction!$H$86","v":"Количество отмен"},null,null,null,{"$f":"K238","v":3},{"$f":"Mrkting!$M$87","v":"шт"},null,null,null,null,null,null,{"$f":"IF($X305-SUMIFS(Prdction!$X:$X,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305)=0,0,1)","v":0},null,null,null,{"$f":"SUM($Z305:$CJ305)","v":182534.82560000016},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":0.86400000000000077},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":0.72800000000000065},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":9.4361600000000099},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":17.779200000000021},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":27.432960000000026},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":29.700480000000027},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":60.925440000000073},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":81.77792000000008},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":118.00448000000013},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":98.848960000000091},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":172.76800000000014},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":222.77888000000021},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":284.16512000000029},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":221.09120000000019},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":379.26272000000034},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":452.04736000000048},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":550.20160000000055},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":423.37952000000041},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":690.24512000000072},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":791.67488000000094},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":957.01760000000104},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":709.99680000000069},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":1122.2745600000007},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":1273.360000000001},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":1499.1155200000012},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":1089.5187200000009},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":1712.8592000000017},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":1900.477760000002},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":2203.3203200000016},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":1595.1635200000014},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":2465.3536000000026},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":2695.9155200000027},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":3117.7510400000028},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":2226.6518400000023},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":3397.8787200000043},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":3702.5635200000033},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":4234.8940800000028},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":2994.3804800000025},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":4557.7068800000043},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":4898.3424000000041},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":5542.2297600000056},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":3802.9385600000037},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":5652.3641600000055},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":5846.0281600000062},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":6545.9814400000059},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":4450.1190400000041},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":6551.3161600000058},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":6777.6592000000064},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":7534.5011200000072},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":5095.0019200000042},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":7491.3356800000065},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":7694.3116800000071},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":8505.8611200000068},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":5757.0003200000046},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":8420.1872000000076},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":8614.5712000000094},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":9522.2848000000085},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":6412.5328000000054},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":9330.9472000000096},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":0}]
[{"$f":"ROW()","v":306}]
[{"$f":"ROW()","v":307},null,null,null,null,null,{"$f":"IF($R307=\"^\",IF(COUNTIF(Lists!$13:$13,H307)=1,0,1),0)","v":0},{"$f":"Prdction!$H$88","v":"Сумма возвратов из-за отмен"},null,null,null,{"$f":"K238","v":3},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,{"$f":"IF($X307-SUMIFS(Prdction!$X:$X,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307)=0,0,1)","v":0},null,null,null,{"$f":"SUM($Z307:$CJ307)","v":56701558.407491498},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":802.03885714285798},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":7166.924556838916},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":10046.676408510652},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":12363.685832826759},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":22186.357833920993},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":33476.532087829823},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":41957.576263148985},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":37242.264775769043},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":60573.408109422555},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":81991.596711847364},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":97482.174363959726},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":77911.125384815619},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":124273.66049332537},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":161282.37855829805},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":188639.59030468104},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":153572.11471766621},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":241423.9198788589},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":289587.11331997649},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":335377.46484063938},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":250930.3919657364},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":381038.31348870107},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":443865.41686669068},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":505203.5669534771},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":367619.19779498357},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":557123.28950062126},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":635489.39103663363},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":717908.46184688958},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":535966.37069621892},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":812027.6529472596},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":902116.16326256865},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":1018869.2670609849},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":727600.66797288298},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":1080997.7623456791},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":1201480.7641649533},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":1347077.4425277337},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":947160.01575383299},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":1408461.2256061421},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":1512178.8638951431},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":1676883.7479453261},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":1186155.5365907436},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":1751828.6058388138},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":1816990.9313251534},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":2006360.1286943653},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":1355181.3095052682},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":1958211.8113878882},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":2081644.4576832918},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":2296576.3925152496},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":1544518.3374531914},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":2241168.0928061707},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":2312188.5475550536},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":2526808.1879805303},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":1759948.1371566141},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":2573186.3228476672},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":2642455.0080974805},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":2898898.3675602791},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":1945966.0863942553},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":2796117.5691675474},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H307,Prdction!$I:$I,\"\",Prdction!$L:$L,$L307))","v":0}]
[{"$f":"ROW()","v":308}]
[{"$f":"ROW()","v":309},null,null,null,null,null,{"$f":"IF($R309=\"^\",IF(COUNTIF(Lists!$13:$13,H309)=1,0,1),0)","v":0},{"$f":"Sales!$H$87","v":"Условия предоплаты от клиентов"},null,null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(AND(X309>=0,X309<=1),0,1)","v":0},null,null,null,{"$f":"SUM($Z309:$CJ309)","v":1},null,null,{"$f":"IF(AA$11=\"\",0,$Q310*AA310)","v":1},{"$f":"IF(AB$11=\"\",0,$Q310*AB310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":310},null,null,null,null,null,{"$f":"IF($R310=\"^\",IF(COUNTIF(Lists!$13:$13,H310)=1,0,1),0)","v":0},{"$f":"H309","v":"Условия предоплаты от клиентов"},{"$f":"Sales!$I$88","v":"Процент предоплаты и его распределение"},null,null,null,{"$f":"Sales!$M$72","v":"% // %"},null,null,"*",1,null,{"$f":"IF(G310<>0,1,IF(OR($Q310=\"\",$Q310=0),0,IF($R310=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H310))),$Q310)=1,0,1),0)))","v":0},{"$f":"IF($X310=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z310:$CJ310)","v":1},"*",null,1]
[{"$f":"ROW()","v":311}]
[{"$f":"ROW()","v":312},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X309-SUM($Z312:$CJ312))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение конверсии",null,{"$f":"SUMIFS($Z309:$CJ309,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z309:$CJ309,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[{"$f":"ROW()","v":313},null,null,null,null,null,{"$f":"IF($R313=\"^\",IF(COUNTIF(Lists!$13:$13,H313)=1,0,1),0)","v":0},{"$f":"Sales!$H$91","v":"Условия окончательного расчета от клиентов"},null,null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,"процесс",null,{"$f":"IF(ABS($Q314-(100%-Q310))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(AND(X313>=0,X313<=1),0,1)","v":0},null,null,null,{"$f":"SUM($Z313:$CJ313)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,$Q314*AA314)","v":0},{"$f":"IF(AB$11=\"\",0,$Q314*AB314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":314},null,null,null,null,null,{"$f":"IF($R314=\"^\",IF(COUNTIF(Lists!$13:$13,H314)=1,0,1),0)","v":0},{"$f":"H313","v":"Условия окончательного расчета от клиентов"},{"$f":"Sales!$I$92","v":"Процент доплаты и его распределение"},null,null,null,{"$f":"Sales!$M$72","v":"% // %"},null,null,null,{"$f":"100%-Q310","v":0},null,{"$f":"IF(G314<>0,1,IF(OR($Q314=\"\",$Q314=0),0,IF($R314=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H314))),$Q314)=1,0,1),0)))","v":0},{"$f":"IF($X314=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z314:$CJ314)","v":1},"*",null,1]
[{"$f":"ROW()","v":315}]
[{"$f":"ROW()","v":316},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X313-SUM($Z316:$CJ316))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение конверсии",null,{"$f":"SUMIFS($Z313:$CJ313,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z313:$CJ313,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":317},null,null,null,null,null,{"$f":"IF($R317=\"^\",IF(COUNTIF(Lists!$13:$13,H317)=1,0,1),0)","v":0},{"$f":"Items!$BS$41","v":"Поступление ДС"},null,null,null,{"$f":"K238","v":3},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z317:$CJ317)","v":5674913220.3339567},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA318:AA320))","v":0},{"$f":"IF(AB$11=\"\",0,SUM(AB318:AB320))","v":0},0,99452.818285714297,863634.9307623104,1028087.4108255322,1273563.5214620063,2429626.5695824926,3538136.7470367909,4309836.136849314,3530092.4039172409,6619268.9383951379,8496997.4056429248,9943042.3705423027,7150848.4114905633,13602744.016953487,16567260.521867234,19209173.472674046,14193488.959245911,26349800.796487581,29260995.872585438,34199159.893762887,22481734.264100406,41565584.708582357,44552655.935951836,51396111.964026473,32609451.643832929,60839020.187669992,63451648.619249851,72998864.766442612,48030636.659258708,88549778.207971379,89521952.779328749,103733771.87991418,64034322.541893616,117853241.72839746,119250054.88376829,136924718.96145552,82879892.852479368,153692428.75810316,148734956.62707025,170371800.87247887,104071115.38214602,190912429.39432853,177140810.98427698,204049205.47920054,116528590.97667938,213347321.54055175,204297529.41474304,233180679.20378408,132650959.94512074,244355973.93732142,225062094.38929445,256480644.57537311,153481705.81658158,280264690.54467589,256954951.78720641,294564045.87864834,166934058.6513353,304498572.39234316,0]
[{"$f":"ROW()","v":318},null,null,null,null,null,{"$f":"IF($R318=\"^\",IF(COUNTIF(Lists!$13:$13,H318)=1,0,1),0)","v":0},{"$f":"H317","v":"Поступление ДС"},{"$f":"Sales!$I$96","v":"Поступление предоплат"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z318:$CJ318)","v":5731614778.7414465},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA299:AA299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA299:AB299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA299:AC299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA299:AD299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":100254.85714285716},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA299:AE299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":870801.85531914933},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA299:AF299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1038134.0872340428},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA299:AG299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1285927.2072948329},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA299:AH299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2451812.9274164136},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA299:AI299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3571613.2791246208},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA299:AJ299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4351793.7131124632},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA299:AK299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3567334.6686930098},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA299:AL299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6679842.3465045607},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA299:AM299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8578989.0023547728},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA299:AN299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10040524.544906262},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA299:AO299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7228759.5368753793},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA299:AP299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":13727017.677446812},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA299:AQ299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":16728542.900425533},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA299:AR299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":19397813.062978726},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA299:AS299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":14347061.073963577},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA299:AT299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":26591224.71636644},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA299:AU299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":29550582.985905416},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA299:AV299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":34534537.35860353},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA299:AW299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":22732664.656066142},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA299:AX299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":41946623.022071056},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA299:AY299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":44996521.352818526},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA299:AZ299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51901315.530979954},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA299:BA299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":32977070.841627914},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA299:BB299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":61396143.477170616},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA299:BC299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":64087138.010286488},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA299:BD299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":73716773.2282895},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA299:BE299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":48566603.029954925},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA299:BF299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":89361805.860918641},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA299:BG299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":90424068.942591324},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA299:BH299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":104752641.14697516},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA299:BI299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":64761923.209866501},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA299:BJ299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":118934239.49074315},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA299:BK299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":120451535.64793324},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA299:BL299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":138271796.40398327},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA299:BM299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83827052.868233204},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA299:BN299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":155100889.98370931},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA299:BO299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":150247135.4909654},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA299:BP299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":172048684.62042421},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA299:BQ299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":105257270.91873676},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA299:BR299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":192664258.00016734},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA299:BS299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":178957801.91560215},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA299:BT299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":206055565.6078949},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA299:BU299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":117883772.28618465},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA299:BV299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":215305533.35193965},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA299:BW299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":206379173.87242633},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA299:BX299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":235477255.59629932},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA299:BY299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":134195478.28257392},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA299:BZ299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":246597142.03012758},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA299:CA299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":227374282.9368495},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA299:CB299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":259007452.76335365},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA299:CC299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":155241653.95373818},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA299:CD299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":282837876.86752355},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA299:CE299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":259597406.79530388},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA299:CF299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":297462944.24620861},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA299:CG299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":168880024.73772955},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA299:CH299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":307294689.96151072},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA299:CI299,INDIRECT(ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A312,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":319},null,null,null,null,null,{"$f":"IF($R319=\"^\",IF(COUNTIF(Lists!$13:$13,H319)=1,0,1),0)","v":0},{"$f":"H317","v":"Поступление ДС"},{"$f":"Sales!$I$97","v":"Возврат предоплат по отказам"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z319:$CJ319)","v":-56701558.407491498},null,null,{"$f":"IF(AA$11=\"\",0,-AA307*$X309)","v":0},{"$f":"IF(AB$11=\"\",0,-AB307*$X309)","v":0},0,-802.03885714285798,-7166.924556838916,-10046.676408510652,-12363.685832826759,-22186.357833920993,-33476.532087829823,-41957.576263148985,-37242.264775769043,-60573.408109422555,-81991.596711847364,-97482.174363959726,-77911.125384815619,-124273.66049332537,-161282.37855829805,-188639.59030468104,-153572.11471766621,-241423.9198788589,-289587.11331997649,-335377.46484063938,-250930.3919657364,-381038.31348870107,-443865.41686669068,-505203.5669534771,-367619.19779498357,-557123.28950062126,-635489.39103663363,-717908.46184688958,-535966.37069621892,-812027.6529472596,-902116.16326256865,-1018869.2670609849,-727600.66797288298,-1080997.7623456791,-1201480.7641649533,-1347077.4425277337,-947160.01575383299,-1408461.2256061421,-1512178.8638951431,-1676883.7479453261,-1186155.5365907436,-1751828.6058388138,-1816990.9313251534,-2006360.1286943653,-1355181.3095052682,-1958211.8113878882,-2081644.4576832918,-2296576.3925152496,-1544518.3374531914,-2241168.0928061707,-2312188.5475550536,-2526808.1879805303,-1759948.1371566141,-2573186.3228476672,-2642455.0080974805,-2898898.3675602791,-1945966.0863942553,-2796117.5691675474,0]
[{"$f":"ROW()","v":320},null,null,null,null,null,{"$f":"IF($R320=\"^\",IF(COUNTIF(Lists!$13:$13,H320)=1,0,1),0)","v":0},{"$f":"H317","v":"Поступление ДС"},{"$f":"Sales!$I$98","v":"Поступление окончательного расчета"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z320:$CJ320)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA303:AA303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA303:AB303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA303:AC303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA303:AD303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA303:AE303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA303:AF303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA303:AG303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA303:AH303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA303:AI303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA303:AJ303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA303:AK303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA303:AL303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA303:AM303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA303:AN303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA303:AO303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA303:AP303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA303:AQ303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA303:AR303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA303:AS303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA303:AT303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA303:AU303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA303:AV303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA303:AW303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA303:AX303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA303:AY303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA303:AZ303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA303:BA303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA303:BB303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA303:BC303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA303:BD303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA303:BE303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA303:BF303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA303:BG303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA303:BH303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA303:BI303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA303:BJ303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA303:BK303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA303:BL303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA303:BM303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA303:BN303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA303:BO303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA303:BP303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA303:BQ303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA303:BR303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA303:BS303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA303:BT303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA303:BU303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA303:BV303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA303:BW303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA303:BX303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA303:BY303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA303:BZ303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA303:CA303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA303:CB303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA303:CC303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA303:CD303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA303:CE303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA303:CF303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA303:CG303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA303:CH303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA303:CI303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":321}]
[{"$f":"ROW()","v":322},null,null,null,null,null,{"$f":"IF($R322=\"^\",IF(COUNTIF(Lists!$13:$13,H322)=1,0,1),0)","v":0},{"$f":"Items!$AH$17","v":"Прочие расходы отдела продаж"},null,null,null,{"$f":"K238","v":3},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z322:$CJ322)","v":2616768},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2<$Q324,AA$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AA$2-$Q324)/12))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2<$Q324,AB$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AB$2-$Q324)/12))))","v":30000},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2<$Q324,AC$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AC$2-$Q324)/12))))","v":30000},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2<$Q324,AD$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AD$2-$Q324)/12))))","v":30000},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2<$Q324,AE$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AE$2-$Q324)/12))))","v":30000},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2<$Q324,AF$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AF$2-$Q324)/12))))","v":30000},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2<$Q324,AG$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AG$2-$Q324)/12))))","v":30000},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2<$Q324,AH$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AH$2-$Q324)/12))))","v":30000},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2<$Q324,AI$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AI$2-$Q324)/12))))","v":30000},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2<$Q324,AJ$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AJ$2-$Q324)/12))))","v":30000},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2<$Q324,AK$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AK$2-$Q324)/12))))","v":30000},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2<$Q324,AL$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AL$2-$Q324)/12))))","v":30000},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2<$Q324,AM$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AM$2-$Q324)/12))))","v":30000},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2<$Q324,AN$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AN$2-$Q324)/12))))","v":36000},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2<$Q324,AO$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AO$2-$Q324)/12))))","v":36000},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2<$Q324,AP$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AP$2-$Q324)/12))))","v":36000},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2<$Q324,AQ$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AQ$2-$Q324)/12))))","v":36000},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2<$Q324,AR$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AR$2-$Q324)/12))))","v":36000},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2<$Q324,AS$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AS$2-$Q324)/12))))","v":36000},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2<$Q324,AT$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AT$2-$Q324)/12))))","v":36000},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2<$Q324,AU$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AU$2-$Q324)/12))))","v":36000},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2<$Q324,AV$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AV$2-$Q324)/12))))","v":36000},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2<$Q324,AW$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AW$2-$Q324)/12))))","v":36000},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2<$Q324,AX$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AX$2-$Q324)/12))))","v":36000},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2<$Q324,AY$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AY$2-$Q324)/12))))","v":36000},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2<$Q324,AZ$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((AZ$2-$Q324)/12))))","v":43200},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2<$Q324,BA$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BA$2-$Q324)/12))))","v":43200},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2<$Q324,BB$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BB$2-$Q324)/12))))","v":43200},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2<$Q324,BC$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BC$2-$Q324)/12))))","v":43200},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2<$Q324,BD$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BD$2-$Q324)/12))))","v":43200},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2<$Q324,BE$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BE$2-$Q324)/12))))","v":43200},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2<$Q324,BF$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BF$2-$Q324)/12))))","v":43200},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2<$Q324,BG$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BG$2-$Q324)/12))))","v":43200},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2<$Q324,BH$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BH$2-$Q324)/12))))","v":43200},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2<$Q324,BI$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BI$2-$Q324)/12))))","v":43200},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2<$Q324,BJ$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BJ$2-$Q324)/12))))","v":43200},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2<$Q324,BK$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BK$2-$Q324)/12))))","v":43200},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2<$Q324,BL$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BL$2-$Q324)/12))))","v":51840},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2<$Q324,BM$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BM$2-$Q324)/12))))","v":51840},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2<$Q324,BN$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BN$2-$Q324)/12))))","v":51840},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2<$Q324,BO$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BO$2-$Q324)/12))))","v":51840},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2<$Q324,BP$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BP$2-$Q324)/12))))","v":51840},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2<$Q324,BQ$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BQ$2-$Q324)/12))))","v":51840},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2<$Q324,BR$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BR$2-$Q324)/12))))","v":51840},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2<$Q324,BS$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BS$2-$Q324)/12))))","v":51840},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2<$Q324,BT$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BT$2-$Q324)/12))))","v":51840},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2<$Q324,BU$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BU$2-$Q324)/12))))","v":51840},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2<$Q324,BV$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BV$2-$Q324)/12))))","v":51840},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2<$Q324,BW$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BW$2-$Q324)/12))))","v":51840},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2<$Q324,BX$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BX$2-$Q324)/12))))","v":62208},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2<$Q324,BY$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BY$2-$Q324)/12))))","v":62208},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2<$Q324,BZ$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((BZ$2-$Q324)/12))))","v":62208},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2<$Q324,CA$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((CA$2-$Q324)/12))))","v":62208},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2<$Q324,CB$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((CB$2-$Q324)/12))))","v":62208},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2<$Q324,CC$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((CC$2-$Q324)/12))))","v":62208},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2<$Q324,CD$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((CD$2-$Q324)/12))))","v":62208},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2<$Q324,CE$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((CE$2-$Q324)/12))))","v":62208},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2<$Q324,CF$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((CF$2-$Q324)/12))))","v":62208},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2<$Q324,CG$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((CG$2-$Q324)/12))))","v":62208},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2<$Q324,CH$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((CH$2-$Q324)/12))))","v":62208},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2<$Q324,CI$2>$Q326),0,$Q327*$Q328*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q329,INT((CI$2-$Q324)/12))))","v":0}]
[{"$f":"ROW()","v":323},null,null,null,null,null,{"$f":"IF($R323=\"^\",IF(COUNTIF(Lists!$13:$13,H323)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$288","v":"Начальная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","2021-10-01","^",{"$f":"IF(G323<>0,1,IF(OR($Q323=\"\",$Q323=0),0,IF($R323=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H323))),$Q323)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":324},null,null,null,null,null,{"$f":"IF($R324=\"^\",IF(COUNTIF(Lists!$13:$13,H324)=1,0,1),0)","v":0},{"$f":"H322","v":"Прочие расходы отдела продаж"},{"$f":"I323","v":"Начальная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q323)=0,Q323=0,Q323=\"\"),1,SUMIFS($2:$2,$11:$11,Q323))","v":2},null,{"$f":"IF(G324<>0,1,IF(OR($Q324=\"\",$Q324=0),0,IF($R324=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H324))),$Q324)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q324-IF(OR(SUMIFS($2:$2,$11:$11,Q323)=0,Q323=0,Q323=\"\"),1,SUMIFS($2:$2,$11:$11,Q323)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":325},null,null,null,null,null,{"$f":"IF($R325=\"^\",IF(COUNTIF(Lists!$13:$13,H325)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$290","v":"Конечная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G325<>0,1,IF(OR($Q325=\"\",$Q325=0),0,IF($R325=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H325))),$Q325)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":326},null,null,null,null,null,{"$f":"IF($R326=\"^\",IF(COUNTIF(Lists!$13:$13,H326)=1,0,1),0)","v":0},{"$f":"H322","v":"Прочие расходы отдела продаж"},{"$f":"I325","v":"Конечная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q325)=0,Q325=0,Q325=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q325))","v":60},null,{"$f":"IF(G326<>0,1,IF(OR($Q326=\"\",$Q326=0),0,IF($R326=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H326))),$Q326)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q326-IF(OR(SUMIFS($2:$2,$11:$11,Q325)=0,Q325=0,Q325=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q325)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":327},null,null,null,null,null,{"$f":"IF($R327=\"^\",IF(COUNTIF(Lists!$13:$13,H327)=1,0,1),0)","v":0},{"$f":"H322","v":"Прочие расходы отдела продаж"},{"$f":"Mrkting!$I$292","v":"Количество единиц расхода в месяц"},null,null,null,{"$f":"Mrkting!$M$292","v":"ед.расх./мес."},null,null,"*",1,null,{"$f":"IF(G327<>0,1,IF(OR($Q327=\"\",$Q327=0),0,IF($R327=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H327))),$Q327)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":328},null,null,null,null,null,{"$f":"IF($R328=\"^\",IF(COUNTIF(Lists!$13:$13,H328)=1,0,1),0)","v":0},{"$f":"H322","v":"Прочие расходы отдела продаж"},{"$f":"Mrkting!$I$293","v":"Средняя стоимость расхода за 1 единицу"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,"*",10000,null,{"$f":"IF(G328<>0,1,IF(OR($Q328=\"\",$Q328=0),0,IF($R328=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H328))),$Q328)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":329},null,null,null,null,null,{"$f":"IF($R329=\"^\",IF(COUNTIF(Lists!$13:$13,H329)=1,0,1),0)","v":0},{"$f":"H322","v":"Прочие расходы отдела продаж"},{"$f":"Mrkting!$I$294","v":"Ежегодная индексация расхода"},null,null,null,{"$f":"Mrkting!$M$271","v":"%г"},null,null,"*",0.2,null,{"$f":"IF(G329<>0,1,IF(OR($Q329=\"\",$Q329=0),0,IF($R329=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H329))),$Q329)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":330}]
[{"$f":"ROW()","v":331},null,null,null,null,null,{"$f":"IF($R331=\"^\",IF(COUNTIF(Lists!$13:$13,H331)=1,0,1),0)","v":0},{"$f":"H322","v":"Прочие расходы отдела продаж"},null,null,null,{"$f":"K238","v":3},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z331:$CJ331)","v":2616768},null,null,{"$f":"IF(AA$11=\"\",0,$Q333*(IF(AA$2=1,SUMIFS($Z322:$CJ322,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q335))+($Q335-INT($Q335))*SUMIFS($Z322:$CJ322,$Z$2:$CJ$2,INT($Q335)+1),0)+($Q335-INT($Q335))*SUMIFS($Z322:$CJ322,$Z$2:$CJ$2,AA$2+INT($Q335)+1)+(INT($Q335)+1-$Q335)*SUMIFS($Z322:$CJ322,$Z$2:$CJ$2,AA$2+INT($Q335)))+$Q336*((-$Q338-INT(-$Q338))*SUMIFS($Z322:$CJ322,$Z$2:$CJ$2,AA$2+INT(-$Q338)+1)+(INT(-$Q338)+1+$Q338)*SUMIFS($Z322:$CJ322,$Z$2:$CJ$2,AA$2+INT(-$Q338))))","v":0},30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,43200,43200,43200,43200,43200,43200,43200,{"$f":"IF(BG$11=\"\",0,$Q333*(IF(BG$2=1,SUMIFS($Z322:$CJ322,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q335))+($Q335-INT($Q335))*SUMIFS($Z322:$CJ322,$Z$2:$CJ$2,INT($Q335)+1),0)+($Q335-INT($Q335))*SUMIFS($Z322:$CJ322,$Z$2:$CJ$2,BG$2+INT($Q335)+1)+(INT($Q335)+1-$Q335)*SUMIFS($Z322:$CJ322,$Z$2:$CJ$2,BG$2+INT($Q335)))+$Q336*((-$Q338-INT(-$Q338))*SUMIFS($Z322:$CJ322,$Z$2:$CJ$2,BG$2+INT(-$Q338)+1)+(INT(-$Q338)+1+$Q338)*SUMIFS($Z322:$CJ322,$Z$2:$CJ$2,BG$2+INT(-$Q338))))","v":43200},43200,43200,43200,43200,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,0]
[{"$f":"ROW()","v":332},null,null,null,null,null,{"$f":"IF($R332=\"^\",IF(COUNTIF(Lists!$13:$13,H332)=1,0,1),0)","v":0},{"$f":"H331","v":"Прочие расходы отдела продаж"},{"$f":"Mrkting!$I$153","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":333},null,null,null,null,null,{"$f":"IF($R333=\"^\",IF(COUNTIF(Lists!$13:$13,H333)=1,0,1),0)","v":0},{"$f":"H331","v":"Прочие расходы отдела продаж"},{"$f":"I332","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$154","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",1,null,{"$f":"IF(G333<>0,1,IF(OR($Q333=\"\",$Q333=0),0,IF($R333=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H333))),$Q333)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":334},null,null,null,null,null,{"$f":"IF($R334=\"^\",IF(COUNTIF(Lists!$13:$13,H334)=1,0,1),0)","v":0},{"$f":"H331","v":"Прочие расходы отдела продаж"},{"$f":"I332","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$155","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G334<>0,1,IF(OR($Q334=\"\",$Q334=0),0,IF($R334=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H334))),$Q334)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":335},null,null,null,null,null,{"$f":"IF($R335=\"^\",IF(COUNTIF(Lists!$13:$13,H335)=1,0,1),0)","v":0},{"$f":"H331","v":"Прочие расходы отдела продаж"},{"$f":"I332","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$156","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q334/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G335<>0,1,IF(OR($Q335=\"\",$Q335=0),0,IF($R335=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H335))),$Q335)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q335-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q334/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":336},null,null,null,null,null,{"$f":"IF($R336=\"^\",IF(COUNTIF(Lists!$13:$13,H336)=1,0,1),0)","v":0},{"$f":"H331","v":"Прочие расходы отдела продаж"},{"$f":"I332","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$157","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,{"$f":"100%-Q333","v":0},null,{"$f":"IF(G336<>0,1,IF(OR($Q336=\"\",$Q336=0),0,IF($R336=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H336))),$Q336)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q336-(100%-Q333))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":337},null,null,null,null,null,{"$f":"IF($R337=\"^\",IF(COUNTIF(Lists!$13:$13,H337)=1,0,1),0)","v":0},{"$f":"H331","v":"Прочие расходы отдела продаж"},{"$f":"I332","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$158","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",null,null,{"$f":"IF(G337<>0,1,IF(OR($Q337=\"\",$Q337=0),0,IF($R337=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H337))),$Q337)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":338},null,null,null,null,null,{"$f":"IF($R338=\"^\",IF(COUNTIF(Lists!$13:$13,H338)=1,0,1),0)","v":0},{"$f":"H331","v":"Прочие расходы отдела продаж"},{"$f":"I332","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$159","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q337/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G338<>0,1,IF(OR($Q338=\"\",$Q338=0),0,IF($R338=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H338))),$Q338)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q338-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q337/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":339}]
[{"$f":"ROW()","v":340},null,null,null,null,null,{"$f":"IF($R340=\"^\",IF(COUNTIF(Lists!$13:$13,H340)=1,0,1),0)","v":0},{"$f":"H322","v":"Прочие расходы отдела продаж"},null,null,null,{"$f":"K238","v":3},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z340:$CJ340)","v":2616768},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA322:AA322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA322:AB322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA322:AC322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA322:AD322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA322:AE322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA322:AF322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA322:AG322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA322:AH322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA322:AI322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA322:AJ322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA322:AK322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA322:AL322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA322:AM322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA322:AN322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA322:AO322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA322:AP322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA322:AQ322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA322:AR322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA322:AS322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA322:AT322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA322:AU322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA322:AV322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA322:AW322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA322:AX322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA322:AY322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA322:AZ322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA322:BA322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA322:BB322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA322:BC322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA322:BD322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA322:BE322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA322:BF322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA322:BG322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA322:BH322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA322:BI322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA322:BJ322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA322:BK322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA322:BL322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA322:BM322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA322:BN322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA322:BO322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA322:BP322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA322:BQ322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA322:BR322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA322:BS322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA322:BT322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA322:BU322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA322:BV322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA322:BW322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA322:BX322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62208},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA322:BY322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62208},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA322:BZ322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62208},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA322:CA322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62208},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA322:CB322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62208},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA322:CC322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62208},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA322:CD322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62208},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA322:CE322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62208},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA322:CF322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62208},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA322:CG322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62208},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA322:CH322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62208},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA322:CI322,INDIRECT(ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A343,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":341},null,null,null,null,null,{"$f":"IF($R341=\"^\",IF(COUNTIF(Lists!$13:$13,H341)=1,0,1),0)","v":0},{"$f":"H340","v":"Прочие расходы отдела продаж"},{"$f":"Mrkting!$I$222","v":"Задаем через %-ное распределение"}]
[{"$f":"ROW()","v":342},null,null,null,null,null,{"$f":"IF($R342=\"^\",IF(COUNTIF(Lists!$13:$13,H342)=1,0,1),0)","v":0},{"$f":"H340","v":"Прочие расходы отдела продаж"},{"$f":"I341","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$163","v":"%-ное распределение учета расходов"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(AND(ABS($X342-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),AA342>=0%),0,1)","v":0},null,null,null,{"$f":"SUM($Z342:$CJ342)","v":1},"*",null,{"$f":"100%-SUM($AB342:$CJ342)","v":1}]
[{"$f":"ROW()","v":343},null,null,null,null,null,{"$f":"IF($R343=\"^\",IF(COUNTIF(Lists!$13:$13,H343)=1,0,1),0)","v":0},{"$f":"H340","v":"Прочие расходы отдела продаж"},{"$f":"I341","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$164","v":"обратный порядок распределения учета расхода"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X342-SUM($Z343:$CJ343))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"SUMIFS($Z342:$CJ342,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z342:$CJ342,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[{"$f":"ROW()","v":344}]
[{"$f":"ROW()","v":345},null,null,null,null,null,{"$f":"IF($R345=\"^\",IF(COUNTIF(Lists!$13:$13,H345)=1,0,1),0)","v":0},{"$f":"Sales!$H$123","v":"Завершение расчетов"},null,null,null,{"$f":"\"конец \"&K238&\" блока продаж\"","v":"конец 3 блока продаж"}]
[{"$f":"ROW()","v":346},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":347},null,null,null,null,null,null,null,null,null,null,"пустая строка"]

{"sheet":"Prdction","index":10,"n_rows":420,"n_cols":87,"rows_kept":420,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":7},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":10},1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":31},31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":9},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":12},3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I35\")","v":"Prdction"},null,null,{"$f":"INDIRECT(\"START!K35\")","v":"Технологическая карта производственного процесса"},null,null,null,null,null,null,null,"все включает НДС",null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-07-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2032-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2032-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2033-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2033-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2033-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2033-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2034-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2034-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2034-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2034-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2035-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2035-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2035-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2035-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2036-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2036-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2036-06-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2027-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2028-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2028-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2029-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2029-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2030-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2030-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2031-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2031-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2032-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2032-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2032-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2032-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2033-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2033-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2033-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2033-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2034-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2034-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2034-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2034-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2035-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2035-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2035-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2035-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2036-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2036-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"3кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"4кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"1кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"3кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"4кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"1кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"3кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"4кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"1кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"3кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"4кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"1кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"3кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"4кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"1кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"3кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"4кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"1кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"3кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"4кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"1кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"3кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"4кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"1кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"3кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"4кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"1кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"3кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"4кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"1кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"3кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"4кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"1кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"3кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"4кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"1кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"3кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"4кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"1кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"3кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"4кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"1кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"3кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"4кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"1кв36г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2кв36г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CK14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99775)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99775)","v":0},{"$f":"SUM(T$15:T$99775)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"обратный порядок периодизации",null,{"$f":"IF(AA$2=1,MAX($2:$2),MIN($Z15:Z15)-1)","v":61},{"$f":"IF(AB$2=1,MAX($2:$2),MIN($Z15:AA15)-1)","v":60},{"$f":"IF(AC$2=1,MAX($2:$2),MIN($Z15:AB15)-1)","v":59},{"$f":"IF(AD$2=1,MAX($2:$2),MIN($Z15:AC15)-1)","v":58},{"$f":"IF(AE$2=1,MAX($2:$2),MIN($Z15:AD15)-1)","v":57},{"$f":"IF(AF$2=1,MAX($2:$2),MIN($Z15:AE15)-1)","v":56},{"$f":"IF(AG$2=1,MAX($2:$2),MIN($Z15:AF15)-1)","v":55},{"$f":"IF(AH$2=1,MAX($2:$2),MIN($Z15:AG15)-1)","v":54},{"$f":"IF(AI$2=1,MAX($2:$2),MIN($Z15:AH15)-1)","v":53},{"$f":"IF(AJ$2=1,MAX($2:$2),MIN($Z15:AI15)-1)","v":52},{"$f":"IF(AK$2=1,MAX($2:$2),MIN($Z15:AJ15)-1)","v":51},{"$f":"IF(AL$2=1,MAX($2:$2),MIN($Z15:AK15)-1)","v":50},{"$f":"IF(AM$2=1,MAX($2:$2),MIN($Z15:AL15)-1)","v":49},{"$f":"IF(AN$2=1,MAX($2:$2),MIN($Z15:AM15)-1)","v":48},{"$f":"IF(AO$2=1,MAX($2:$2),MIN($Z15:AN15)-1)","v":47},{"$f":"IF(AP$2=1,MAX($2:$2),MIN($Z15:AO15)-1)","v":46},{"$f":"IF(AQ$2=1,MAX($2:$2),MIN($Z15:AP15)-1)","v":45},{"$f":"IF(AR$2=1,MAX($2:$2),MIN($Z15:AQ15)-1)","v":44},{"$f":"IF(AS$2=1,MAX($2:$2),MIN($Z15:AR15)-1)","v":43},{"$f":"IF(AT$2=1,MAX($2:$2),MIN($Z15:AS15)-1)","v":42},{"$f":"IF(AU$2=1,MAX($2:$2),MIN($Z15:AT15)-1)","v":41},{"$f":"IF(AV$2=1,MAX($2:$2),MIN($Z15:AU15)-1)","v":40},{"$f":"IF(AW$2=1,MAX($2:$2),MIN($Z15:AV15)-1)","v":39},{"$f":"IF(AX$2=1,MAX($2:$2),MIN($Z15:AW15)-1)","v":38},{"$f":"IF(AY$2=1,MAX($2:$2),MIN($Z15:AX15)-1)","v":37},{"$f":"IF(AZ$2=1,MAX($2:$2),MIN($Z15:AY15)-1)","v":36},{"$f":"IF(BA$2=1,MAX($2:$2),MIN($Z15:AZ15)-1)","v":35},{"$f":"IF(BB$2=1,MAX($2:$2),MIN($Z15:BA15)-1)","v":34},{"$f":"IF(BC$2=1,MAX($2:$2),MIN($Z15:BB15)-1)","v":33},{"$f":"IF(BD$2=1,MAX($2:$2),MIN($Z15:BC15)-1)","v":32},{"$f":"IF(BE$2=1,MAX($2:$2),MIN($Z15:BD15)-1)","v":31},{"$f":"IF(BF$2=1,MAX($2:$2),MIN($Z15:BE15)-1)","v":30},{"$f":"IF(BG$2=1,MAX($2:$2),MIN($Z15:BF15)-1)","v":29},{"$f":"IF(BH$2=1,MAX($2:$2),MIN($Z15:BG15)-1)","v":28},{"$f":"IF(BI$2=1,MAX($2:$2),MIN($Z15:BH15)-1)","v":27},{"$f":"IF(BJ$2=1,MAX($2:$2),MIN($Z15:BI15)-1)","v":26},{"$f":"IF(BK$2=1,MAX($2:$2),MIN($Z15:BJ15)-1)","v":25},{"$f":"IF(BL$2=1,MAX($2:$2),MIN($Z15:BK15)-1)","v":24},{"$f":"IF(BM$2=1,MAX($2:$2),MIN($Z15:BL15)-1)","v":23},{"$f":"IF(BN$2=1,MAX($2:$2),MIN($Z15:BM15)-1)","v":22},{"$f":"IF(BO$2=1,MAX($2:$2),MIN($Z15:BN15)-1)","v":21},{"$f":"IF(BP$2=1,MAX($2:$2),MIN($Z15:BO15)-1)","v":20},{"$f":"IF(BQ$2=1,MAX($2:$2),MIN($Z15:BP15)-1)","v":19},{"$f":"IF(BR$2=1,MAX($2:$2),MIN($Z15:BQ15)-1)","v":18},{"$f":"IF(BS$2=1,MAX($2:$2),MIN($Z15:BR15)-1)","v":17},{"$f":"IF(BT$2=1,MAX($2:$2),MIN($Z15:BS15)-1)","v":16},{"$f":"IF(BU$2=1,MAX($2:$2),MIN($Z15:BT15)-1)","v":15},{"$f":"IF(BV$2=1,MAX($2:$2),MIN($Z15:BU15)-1)","v":14},{"$f":"IF(BW$2=1,MAX($2:$2),MIN($Z15:BV15)-1)","v":13},{"$f":"IF(BX$2=1,MAX($2:$2),MIN($Z15:BW15)-1)","v":12},{"$f":"IF(BY$2=1,MAX($2:$2),MIN($Z15:BX15)-1)","v":11},{"$f":"IF(BZ$2=1,MAX($2:$2),MIN($Z15:BY15)-1)","v":10},{"$f":"IF(CA$2=1,MAX($2:$2),MIN($Z15:BZ15)-1)","v":9},{"$f":"IF(CB$2=1,MAX($2:$2),MIN($Z15:CA15)-1)","v":8},{"$f":"IF(CC$2=1,MAX($2:$2),MIN($Z15:CB15)-1)","v":7},{"$f":"IF(CD$2=1,MAX($2:$2),MIN($Z15:CC15)-1)","v":6},{"$f":"IF(CE$2=1,MAX($2:$2),MIN($Z15:CD15)-1)","v":5},{"$f":"IF(CF$2=1,MAX($2:$2),MIN($Z15:CE15)-1)","v":4},{"$f":"IF(CG$2=1,MAX($2:$2),MIN($Z15:CF15)-1)","v":3},{"$f":"IF(CH$2=1,MAX($2:$2),MIN($Z15:CG15)-1)","v":2},{"$f":"IF(CI$2=1,MAX($2:$2),MIN($Z15:CH15)-1)","v":1}]
[{"$f":"ROW()","v":16},null,null,null,null,null,{"$f":"IF($R16=\"^\",IF(COUNTIF(Lists!$13:$13,H16)=1,0,1),0)","v":0},{"$f":"Sales!$H$75","v":"Поток решений о покупке"},null,null,{"$f":"IF(COUNTIF(Lists!$AN:$AN,MAX(K$15:K15)+1)=1,MAX(K$15:K15)+1,0)","v":1},{"$f":"\"начало \"&K16&\" блока производства\"","v":"начало 1 блока производства"}]
[{"$f":"ROW()","v":17},null,null,null,null,null,{"$f":"IF($R17=\"^\",IF(COUNTIF(Lists!$13:$13,H17)=1,0,1),0)","v":0},{"$f":"H16","v":"Поток решений о покупке"},{"$f":"IF(OR(K16=0,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,K16)=0),\"нет продукта\",INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,K16)))","v":"Номерной фонд"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$87","v":"шт"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z17:$CJ17)","v":19612598.080000002},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":114.75},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":68},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":1236.24},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":2052.2400000000002},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":3130.38},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":3162},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":7301.1600000000017},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":9035.84},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":13413.510000000002},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":9775},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":20502},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":24462.32},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":31625.1},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":21457.399999999998},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":45006.479999999996},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":48785.920000000006},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":60877.17},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":41010.800000000003},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":81420.48000000001},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":84789.200000000012},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":105906.6},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":67819.8},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":132097.13999999996},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":136093.84},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":165077.81999999995},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":103432.25},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":201631.05},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":201999.44},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":242128.61999999997},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":151325.5},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":289598.39999999997},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":285651.68},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":342663.39},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":210061.35},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":398765.43000000005},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":392055.35999999993},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":464433.02999999991},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":281582.89999999997},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":534924.72},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":516829.91999999993},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":606869.90999999992},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":353360.3},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":662364.54},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":610834.48},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":716679.54},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":411861.55},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":767131.29},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":708375.04000000004},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":823582.16999999993},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":470784.39999999997},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":877246.91999999993},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":802589.04},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":929037.41999999993},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":532342.25},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":985220.54999999993},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":897817.59999999998},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":1040224.0499999999},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":591608.5},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":1091364.3},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,{"$f":"IF($R18=\"^\",IF(COUNTIF(Lists!$13:$13,H18)=1,0,1),0)","v":0},{"$f":"Sales!$H$77","v":"Акцептованный GMV"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z18:$CJ18)","v":11153876524.304745},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":1504185.3191489365},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":1692208.4840425532},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":2198785.7872340423},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":3957814.4170212769},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":5936721.6255319146},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":6699991.9930851068},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":6892995.8776595742},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":12407392.579787234},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":17378793.78587234},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":19551143.009106383},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":15234656.890212763},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":27508797.472978726},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":35319937.496170215},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":39734929.683191486},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":30405836.04338298},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":54730504.878089368},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":62549148.432102121},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":70588150.416134045},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":51125573.963948935},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":92026033.135108069},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":104288869.85850616},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":117324978.5908194},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":77039657.624614671},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":139102933.6736559},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":148643601.27815908},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":167224051.43792894},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":111649119.99772887},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":200968415.99591196},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":202945154.51390454},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":229019422.43276575},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":146755538.18442959},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":264159968.7319732},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":273054060.28086203},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":307185817.81596977},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":185404758.87259969},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":334754370.98903197},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":297559440.87913954},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":334754370.98903197},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":217457637.79525849},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":391423748.03146523},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":347932220.4724136},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":392619543.59571612},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":218121968.66428676},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":392619543.59571612},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":401691645.94316649},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":451903101.68606228},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":251057278.71447903},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":453275277.09604019},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":402911357.41870242},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":453275277.09604019},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":286259507.1334188},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":515267112.84015381},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":458015211.41347003},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":516822244.97146219},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":287123469.42859006},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":516822244.97146219},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0}]
[{"$f":"ROW()","v":19}]
[{"$f":"ROW()","v":20},null,null,null,null,null,{"$f":"IF($R20=\"^\",IF(COUNTIF(Lists!$13:$13,H20)=1,0,1),0)","v":0},"Перем. производств. затраты на одного клиента"]
[{"$f":"ROW()","v":21},null,null,null,null,null,{"$f":"IF($R21=\"^\",IF(COUNTIF(Lists!$13:$13,H21)=1,0,1),0)","v":0},{"$f":"H20","v":"Перем. производств. затраты на одного клиента"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,null,null,{"$f":"IF(OR($I21=\"\",$I21=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I21)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I21))&\" // %\")","v":"шт // %"},null,null,"*",0.6,null,{"$f":"IF(G21<>0,1,IF(OR($Q21=\"\",$Q21=0),0,IF($R21=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H21))),$Q21)=1,0,1),0)))","v":0},{"$f":"IF($X21=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z21:$CJ21)","v":1},"*",null,1,0]
[{"$f":"ROW()","v":22},null,null,null,null,null,{"$f":"IF($R22=\"^\",IF(COUNTIF(Lists!$13:$13,H22)=1,0,1),0)","v":0},{"$f":"H20","v":"Перем. производств. затраты на одного клиента"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,null,null,{"$f":"IF(OR($I22=\"\",$I22=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I22)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I22))&\" // %\")","v":"шт // %"},null,null,"*",0.2,null,{"$f":"IF(G22<>0,1,IF(OR($Q22=\"\",$Q22=0),0,IF($R22=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H22))),$Q22)=1,0,1),0)))","v":0},{"$f":"IF($X22=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z22:$CJ22)","v":1},"*",null,1,0]
[{"$f":"ROW()","v":23},null,null,null,null,null,{"$f":"IF($R23=\"^\",IF(COUNTIF(Lists!$13:$13,H23)=1,0,1),0)","v":0},{"$f":"H20","v":"Перем. производств. затраты на одного клиента"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,null,null,{"$f":"IF(OR($I23=\"\",$I23=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I23)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I23))&\" // %\")","v":"шт // %"},null,null,"*",0.2,null,{"$f":"IF(G23<>0,1,IF(OR($Q23=\"\",$Q23=0),0,IF($R23=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H23))),$Q23)=1,0,1),0)))","v":0},{"$f":"IF($X23=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z23:$CJ23)","v":1},"*",null,1,0]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X21-SUM($Z25:$CJ25))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение расхода",null,{"$f":"SUMIFS($Z21:$CJ21,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z21:$CJ21,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X22-SUM($Z26:$CJ26))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение расхода",null,{"$f":"SUMIFS($Z22:$CJ22,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z22:$CJ22,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X23-SUM($Z27:$CJ27))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение расхода",null,{"$f":"SUMIFS($Z23:$CJ23,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z23:$CJ23,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[{"$f":"ROW()","v":28},null,null,null,null,null,{"$f":"IF($R28=\"^\",IF(COUNTIF(Lists!$13:$13,H28)=1,0,1),0)","v":0},"Натуральный поток решений о покупке"]
[{"$f":"ROW()","v":29},null,null,null,null,null,{"$f":"IF($R29=\"^\",IF(COUNTIF(Lists!$13:$13,H29)=1,0,1),0)","v":0},{"$f":"H28","v":"Натуральный поток решений о покупке"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,null,null,{"$f":"IF(OR($I29=\"\",$I29=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I29)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I29)))","v":"шт"},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z29:$CJ29)","v":11767558.847999999},null,null,{"$f":"IF(AA$11=\"\",0,AA17*$Q21)","v":0},{"$f":"IF(AB$11=\"\",0,AB17*$Q21)","v":68.849999999999994},40.799999999999997,741.74400000000003,1231.3440000000001,1878.2280000000001,1897.1999999999998,4380.6960000000008,5421.5039999999999,8048.1060000000007,5865,12301.199999999999,14677.392,18975.059999999998,12874.439999999999,27003.887999999995,29271.552000000003,36526.301999999996,24606.48,48852.288000000008,50873.520000000004,63543.96,40691.879999999997,79258.283999999971,81656.303999999989,99046.691999999966,62059.35,120978.62999999999,121199.66399999999,145277.17199999996,90795.3,173759.03999999998,171391.008,205598.03400000001,126036.81,239259.25800000003,235233.21599999996,278659.81799999991,168949.73999999996,320954.83199999999,310097.95199999993,364121.94599999994,212016.18,397418.72399999999,366500.68799999997,430007.72399999999,247116.93,460278.77400000003,425025.02400000003,494149.30199999991,282470.63999999996,526348.15199999989,481553.424,557422.45199999993,319405.34999999998,591132.32999999996,538690.55999999994,624134.42999999993,354965.1,654818.57999999996,0]
[{"$f":"ROW()","v":30},null,null,null,null,null,{"$f":"IF($R30=\"^\",IF(COUNTIF(Lists!$13:$13,H30)=1,0,1),0)","v":0},{"$f":"H28","v":"Натуральный поток решений о покупке"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,null,null,{"$f":"IF(OR($I30=\"\",$I30=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I30)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I30)))","v":"шт"},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z30:$CJ30)","v":3922519.6160000004},null,null,{"$f":"IF(AA$11=\"\",0,AA17*$Q22)","v":0},22.950000000000003,13.600000000000001,247.24800000000002,410.44800000000009,626.07600000000002,632.40000000000009,1460.2320000000004,1807.1680000000001,2682.7020000000007,1955,4100.4000000000005,4892.4639999999999,6325.02,4291.4799999999996,9001.2960000000003,9757.1840000000011,12175.434000000001,8202.1600000000017,16284.096000000003,16957.840000000004,21181.320000000003,13563.960000000001,26419.427999999993,27218.768,33015.563999999991,20686.45,40326.21,40399.888000000006,48425.723999999995,30265.100000000002,57919.679999999993,57130.336000000003,68532.678,42012.270000000004,79753.08600000001,78411.071999999986,92886.605999999985,56316.579999999994,106984.944,103365.984,121373.98199999999,70672.06,132472.90800000002,122166.89600000001,143335.90800000002,82372.31,153426.258,141675.008,164716.43400000001,94156.88,175449.38399999999,160517.80800000002,185807.484,106468.45000000001,197044.11,179563.52000000002,208044.81,118321.70000000001,218272.86000000002,0]
[{"$f":"ROW()","v":31},null,null,null,null,null,{"$f":"IF($R31=\"^\",IF(COUNTIF(Lists!$13:$13,H31)=1,0,1),0)","v":0},{"$f":"H28","v":"Натуральный поток решений о покупке"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,null,null,{"$f":"IF(OR($I31=\"\",$I31=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I31)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I31)))","v":"шт"},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z31:$CJ31)","v":3922519.6160000004},null,null,{"$f":"IF(AA$11=\"\",0,AA17*$Q23)","v":0},22.950000000000003,13.600000000000001,247.24800000000002,410.44800000000009,626.07600000000002,632.40000000000009,1460.2320000000004,1807.1680000000001,2682.7020000000007,1955,4100.4000000000005,4892.4639999999999,6325.02,4291.4799999999996,9001.2960000000003,9757.1840000000011,12175.434000000001,8202.1600000000017,16284.096000000003,16957.840000000004,21181.320000000003,13563.960000000001,26419.427999999993,27218.768,33015.563999999991,20686.45,40326.21,40399.888000000006,48425.723999999995,30265.100000000002,57919.679999999993,57130.336000000003,68532.678,42012.270000000004,79753.08600000001,78411.071999999986,92886.605999999985,56316.579999999994,106984.944,103365.984,121373.98199999999,70672.06,132472.90800000002,122166.89600000001,143335.90800000002,82372.31,153426.258,141675.008,164716.43400000001,94156.88,175449.38399999999,160517.80800000002,185807.484,106468.45000000001,197044.11,179563.52000000002,208044.81,118321.70000000001,218272.86000000002,0]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":33}]
[{"$f":"ROW()","v":34},null,null,null,null,null,{"$f":"IF($R34=\"^\",IF(COUNTIF(Lists!$13:$13,H34)=1,0,1),0)","v":0},"Период оборач-ти произв.затрат. в продажах"]
[{"$f":"ROW()","v":35},null,null,null,null,null,{"$f":"IF($R35=\"^\",IF(COUNTIF(Lists!$13:$13,H35)=1,0,1),0)","v":0},{"$f":"H34","v":"Период оборач-ти произв.затрат. в продажах"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",1,null,{"$f":"IF(G35<>0,1,IF(OR($Q35=\"\",$Q35=0),0,IF($R35=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H35))),$Q35)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,{"$f":"IF($R36=\"^\",IF(COUNTIF(Lists!$13:$13,H36)=1,0,1),0)","v":0},{"$f":"H35","v":"Период оборач-ти произв.затрат. в продажах"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",4,null,{"$f":"IF(G36<>0,1,IF(OR($Q36=\"\",$Q36=0),0,IF($R36=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H36))),$Q36)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,{"$f":"IF($R37=\"^\",IF(COUNTIF(Lists!$13:$13,H37)=1,0,1),0)","v":0},{"$f":"H36","v":"Период оборач-ти произв.затрат. в продажах"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",6,null,{"$f":"IF(G37<>0,1,IF(OR($Q37=\"\",$Q37=0),0,IF($R37=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H37))),$Q37)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":39}]
[{"$f":"ROW()","v":40},null,null,null,null,null,{"$f":"IF($R40=\"^\",IF(COUNTIF(Lists!$13:$13,H40)=1,0,1),0)","v":0},"Стоимостной поток решений о покупках"]
[{"$f":"ROW()","v":41},null,null,null,null,null,{"$f":"IF($R41=\"^\",IF(COUNTIF(Lists!$13:$13,H41)=1,0,1),0)","v":0},{"$f":"H40","v":"Стоимостной поток решений о покупках"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z41:$CJ41)","v":2172567571.9942455},null,null,{"$f":"IF(AA$11=\"\",0,AA29*SUMIFS($Z$377:$CJ$377,$Z$2:$CJ$2,IF(AA$2-INT($Q35)<1,1,AA$2-INT($Q35))))","v":0},10327.5,6120,111261.6,184701.6,281734.2,284580,676817.53200000012,837622.36800000002,1243432.3770000001,906142.5,1900535.4,2267657.0639999998,3019596.1730999993,2048774.0093999996,4297263.7168799993,4658128.4275200004,5812613.0687699988,3915752.1947999997,8007332.1164064016,8338630.3333560014,10415430.116838001,6669767.3935139999,12991150.035070196,13384207.215151198,16721688.667103469,10477251.775181023,20424377.083009541,20461693.440155972,24526610.54668279,15328636.508488948,30215152.537088491,{"$f":"IF(BG$11=\"\",0,BG29*SUMIFS($Z$377:$CJ$377,$Z$2:$CJ$2,IF(BG$2-INT($Q35)<1,1,BG$2-INT($Q35))))","v":29803372.82138158},35751670.581487484,21916680.936071243,41605058.225348227,40904965.308451779,49910159.344987951,30260223.756746609,57485528.134751901,55540975.76018092,65217096.875686258,37973760.99454587,73316235.341714934,67612442.674715132,79328289.251764596,45588398.086654052,84912725.242860034,78409075.375376731,93896032.726826027,53673803.34336178,100014313.70208916,91502620.516944766,105918912.73309864,60691971.182270989,115694041.84177493,105430349.56049378,122153080.10528259,69472341.551289916,128158458.51857172,0]
[{"$f":"ROW()","v":42},null,null,null,null,null,{"$f":"IF($R42=\"^\",IF(COUNTIF(Lists!$13:$13,H42)=1,0,1),0)","v":0},{"$f":"H41","v":"Стоимостной поток решений о покупках"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z42:$CJ42)","v":475472062.9545396},null,null,{"$f":"IF(AA$11=\"\",0,AA30*SUMIFS($Z$378:$CJ$378,$Z$2:$CJ$2,IF(AA$2-INT($Q36)<1,1,AA$2-INT($Q36))))","v":0},2295.0000000000005,1360.0000000000002,24724.800000000003,41044.80000000001,62607.600000000006,63240.000000000007,146023.20000000004,180716.80000000002,268270.20000000007,201365,422341.20000000007,503923.79200000002,651477.06000000006,442022.43999999994,927133.48800000001,1035139.65056,1291691.7930600001,870167.15440000012,1727579.7446400002,1799057.2456000003,2247126.2387999999,1482170.531892,2886922.2300155992,2974268.2700335998,3607699.8203027989,2260464.2449150002,4406553.8474669997,4547042.9867013283,5450357.8992628427,3406363.6685531,6518911.0112380786,{"$f":"IF(BG$11=\"\",0,BG30*SUMIFS($Z$378:$CJ$378,$Z$2:$CJ$2,IF(BG$2-INT($Q36)<1,1,BG$2-INT($Q36))))","v":6430069.6486260155},7713413.2861893177,4870373.5413491661,9245568.4945218284,9089992.2907670625,10768103.418551879,6528635.1147241881,12402487.191963732,12342439.057817986,14492688.194596948,8438613.5543435272,15817958.002527496,14587366.27286195,17115057.012246948,10130755.130367568,18869494.498413339,17424238.972305939,20258043.738258049,11580108.596194563,21578061.208649233,20333915.670432173,23537536.162910815,13487104.707171334,24960958.326165032,22746569.484464683,26354494.08959711,15438298.122508872,28479657.448571496,0]
[{"$f":"ROW()","v":43},null,null,null,null,null,{"$f":"IF($R43=\"^\",IF(COUNTIF(Lists!$13:$13,H43)=1,0,1),0)","v":0},{"$f":"H42","v":"Стоимостной поток решений о покупках"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z43:$CJ43)","v":235186646.65766323},null,null,{"$f":"IF(AA$11=\"\",0,AA31*SUMIFS($Z$379:$CJ$379,$Z$2:$CJ$2,IF(AA$2-INT($Q37)<1,1,AA$2-INT($Q37))))","v":0},1147.5000000000002,680.00000000000011,12362.400000000001,20522.400000000005,31303.800000000003,31620.000000000004,73011.60000000002,90358.400000000009,134135.10000000003,97750,205020.00000000003,251961.89600000001,325738.53000000003,221011.21999999997,463566.74400000001,502494.97600000008,627034.85100000002,435083.57720000006,863789.87232000008,899528.62280000013,1123563.1194,719500.25819999992,1401418.5582599994,1487134.1350167999,1803849.9101513994,1130232.1224575001,2203276.9237334998,2207302.4207288004,2645804.8054673998,1703181.83427655,3259455.5056190393,{"$f":"IF(BG$11=\"\",0,BG31*SUMIFS($Z$379:$CJ$379,$Z$2:$CJ$2,IF(BG$2-INT($Q37)<1,1,BG$2-INT($Q37))))","v":3215034.8243130078},3856706.6430946589,2364259.0006549349,4488140.0458843829,4544996.1453835312,5384051.7092759395,3264317.5573620941,6201243.5959818661,5991475.2707854295,7035285.5313577419,4219306.7771717636,7908979.0012637479,7293683.136430975,8557528.5061234739,4917842.296294935,9159948.7856375426,8712119.4861529693,10129021.869129024,5790054.2980972817,10789030.604324616,9870832.8497243579,11425988.428597484,6743552.353585667,12480479.163082516,11373284.742232341,13177247.044798555,7494319.476946055,13825076.431345386,0]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":45}]
[{"$f":"ROW()","v":46},null,null,null,null,null,{"$f":"IF($R46=\"^\",IF(COUNTIF(Lists!$13:$13,H46)=1,0,1),0)","v":0},"Конверсия в продажу",null,null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(AND(X46>=0,X46<=1),0,1)","v":0},null,null,null,{"$f":"SUM($Z46:$CJ46)","v":0.99},null,null,{"$f":"IF(AA$11=\"\",0,$Q47*AA47)","v":0.495},{"$f":"IF(AB$11=\"\",0,$Q47*AB47)","v":0.495},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":47},null,null,null,null,null,{"$f":"IF($R47=\"^\",IF(COUNTIF(Lists!$13:$13,H47)=1,0,1),0)","v":0},{"$f":"H46","v":"Конверсия в продажу"},{"$f":"Sales!$I$72","v":"Процент конверсии и его распределение"},null,null,null,{"$f":"Sales!$M$72","v":"% // %"},null,null,"*",0.99,null,{"$f":"IF(G47<>0,1,IF(OR($Q47=\"\",$Q47=0),0,IF($R47=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H47))),$Q47)=1,0,1),0)))","v":0},{"$f":"IF($X47=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z47:$CJ47)","v":1},"*",null,0.5,0.5]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($X46-SUM($Z48:$CJ48)=0,0,1)","v":0},null,null,null,null,"Обратное распределение конверсии",null,{"$f":"SUMIFS($Z46:$CJ46,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z46:$CJ46,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.495,0.495]
[{"$f":"ROW()","v":49},null,null,null,null,null,{"$f":"IF($R49=\"^\",IF(COUNTIF(Lists!$13:$13,H49)=1,0,1),0)","v":0},"Отмены продаж / отказы / возвраты",null,null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,"процесс",null,{"$f":"IF(ABS($Q50-(100%-Q47))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(AND(X49>=0,X49<=1),0,1)","v":0},null,null,null,{"$f":"SUM($Z49:$CJ49)","v":1.0000000000000009E-2},null,null,{"$f":"IF(AA$11=\"\",0,$Q50*AA50)","v":8.0000000000000071E-3},2.0000000000000018E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":50},null,null,null,null,null,{"$f":"IF($R50=\"^\",IF(COUNTIF(Lists!$13:$13,H50)=1,0,1),0)","v":0},{"$f":"H49","v":"Отмены продаж / отказы / возвраты"},"Процент отмен и его распределение",null,null,null,{"$f":"Sales!$M$72","v":"% // %"},null,null,null,{"$f":"100%-Q47","v":1.0000000000000009E-2},null,{"$f":"IF(G50<>0,1,IF(OR($Q50=\"\",$Q50=0),0,IF($R50=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H50))),$Q50)=1,0,1),0)))","v":0},{"$f":"IF($X50=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z50:$CJ50)","v":1},"*",null,0.8,0.2]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($X49-SUM($Z51:$CJ51)=0,0,1)","v":0},null,null,null,null,"Обратное распределение отмен",null,{"$f":"SUMIFS($Z49:$CJ49,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z49:$CJ49,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0000000000000018E-3,8.0000000000000071E-3]
[{"$f":"ROW()","v":52},null,null,null,null,null,{"$f":"IF($R52=\"^\",IF(COUNTIF(Lists!$13:$13,H52)=1,0,1),0)","v":0},"Натуральный поток списаний произв. расходов",null,null,null,null,null,null,null,null,{"$f":"Lists!$AU$19","v":"списание"}]
[{"$f":"ROW()","v":53},null,null,null,null,null,{"$f":"IF($R53=\"^\",IF(COUNTIF(Lists!$13:$13,H53)=1,0,1),0)","v":0},{"$f":"H52","v":"Натуральный поток списаний произв. расходов"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,null,{"$f":"K16","v":1},{"$f":"IF(OR($I53=\"\",$I53=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I53)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I53)))","v":"шт"},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z53:$CJ53)","v":11649883.259519998},null,null,{"$f":"IF(AA$11=\"\",0,$Q47*SUMPRODUCT($AA29:AA29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,$Q47*SUMPRODUCT($AA29:AB29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":68.16149999999999},{"$f":"IF(AC$11=\"\",0,$Q47*SUMPRODUCT($AA29:AC29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":40.391999999999996},{"$f":"IF(AD$11=\"\",0,$Q47*SUMPRODUCT($AA29:AD29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":734.32655999999997},{"$f":"IF(AE$11=\"\",0,$Q47*SUMPRODUCT($AA29:AE29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1219.0305600000002},{"$f":"IF(AF$11=\"\",0,$Q47*SUMPRODUCT($AA29:AF29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1859.4457199999999},{"$f":"IF(AG$11=\"\",0,$Q47*SUMPRODUCT($AA29:AG29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1878.2279999999998},{"$f":"IF(AH$11=\"\",0,$Q47*SUMPRODUCT($AA29:AH29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4336.8890400000009},{"$f":"IF(AI$11=\"\",0,$Q47*SUMPRODUCT($AA29:AI29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5367.2889599999999},{"$f":"IF(AJ$11=\"\",0,$Q47*SUMPRODUCT($AA29:AJ29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7967.6249400000006},{"$f":"IF(AK$11=\"\",0,$Q47*SUMPRODUCT($AA29:AK29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5806.35},{"$f":"IF(AL$11=\"\",0,$Q47*SUMPRODUCT($AA29:AL29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12178.187999999998},{"$f":"IF(AM$11=\"\",0,$Q47*SUMPRODUCT($AA29:AM29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":14530.61808},{"$f":"IF(AN$11=\"\",0,$Q47*SUMPRODUCT($AA29:AN29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":18785.309399999998},{"$f":"IF(AO$11=\"\",0,$Q47*SUMPRODUCT($AA29:AO29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12745.695599999999},{"$f":"IF(AP$11=\"\",0,$Q47*SUMPRODUCT($AA29:AP29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":26733.849119999995},{"$f":"IF(AQ$11=\"\",0,$Q47*SUMPRODUCT($AA29:AQ29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":28978.836480000002},{"$f":"IF(AR$11=\"\",0,$Q47*SUMPRODUCT($AA29:AR29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36161.038979999998},{"$f":"IF(AS$11=\"\",0,$Q47*SUMPRODUCT($AA29:AS29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":24360.415199999999},{"$f":"IF(AT$11=\"\",0,$Q47*SUMPRODUCT($AA29:AT29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":48363.765120000004},{"$f":"IF(AU$11=\"\",0,$Q47*SUMPRODUCT($AA29:AU29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50364.784800000001},{"$f":"IF(AV$11=\"\",0,$Q47*SUMPRODUCT($AA29:AV29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62908.520400000001},{"$f":"IF(AW$11=\"\",0,$Q47*SUMPRODUCT($AA29:AW29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":40284.961199999998},{"$f":"IF(AX$11=\"\",0,$Q47*SUMPRODUCT($AA29:AX29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":78465.701159999968},{"$f":"IF(AY$11=\"\",0,$Q47*SUMPRODUCT($AA29:AY29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":80839.740959999996},{"$f":"IF(AZ$11=\"\",0,$Q47*SUMPRODUCT($AA29:AZ29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":98056.22507999996},{"$f":"IF(BA$11=\"\",0,$Q47*SUMPRODUCT($AA29:BA29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":61438.756499999996},{"$f":"IF(BB$11=\"\",0,$Q47*SUMPRODUCT($AA29:BB29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":119768.84369999998},{"$f":"IF(BC$11=\"\",0,$Q47*SUMPRODUCT($AA29:BC29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":119987.66735999999},{"$f":"IF(BD$11=\"\",0,$Q47*SUMPRODUCT($AA29:BD29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":143824.40027999997},{"$f":"IF(BE$11=\"\",0,$Q47*SUMPRODUCT($AA29:BE29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":89887.347000000009},{"$f":"IF(BF$11=\"\",0,$Q47*SUMPRODUCT($AA29:BF29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":172021.44959999996},{"$f":"IF(BG$11=\"\",0,$Q47*SUMPRODUCT($AA29:BG29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":169677.09792},{"$f":"IF(BH$11=\"\",0,$Q47*SUMPRODUCT($AA29:BH29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":203542.05366000001},{"$f":"IF(BI$11=\"\",0,$Q47*SUMPRODUCT($AA29:BI29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":124776.44189999999},{"$f":"IF(BJ$11=\"\",0,$Q47*SUMPRODUCT($AA29:BJ29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":236866.66542000003},{"$f":"IF(BK$11=\"\",0,$Q47*SUMPRODUCT($AA29:BK29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":232880.88383999997},{"$f":"IF(BL$11=\"\",0,$Q47*SUMPRODUCT($AA29:BL29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":275873.21981999988},{"$f":"IF(BM$11=\"\",0,$Q47*SUMPRODUCT($AA29:BM29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":167260.24259999997},{"$f":"IF(BN$11=\"\",0,$Q47*SUMPRODUCT($AA29:BN29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":317745.28367999999},{"$f":"IF(BO$11=\"\",0,$Q47*SUMPRODUCT($AA29:BO29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":306996.97247999994},{"$f":"IF(BP$11=\"\",0,$Q47*SUMPRODUCT($AA29:BP29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":360480.72653999995},{"$f":"IF(BQ$11=\"\",0,$Q47*SUMPRODUCT($AA29:BQ29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":209896.01819999999},{"$f":"IF(BR$11=\"\",0,$Q47*SUMPRODUCT($AA29:BR29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":393444.53675999999},{"$f":"IF(BS$11=\"\",0,$Q47*SUMPRODUCT($AA29:BS29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":362835.68111999996},{"$f":"IF(BT$11=\"\",0,$Q47*SUMPRODUCT($AA29:BT29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":425707.64675999997},{"$f":"IF(BU$11=\"\",0,$Q47*SUMPRODUCT($AA29:BU29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":244645.76069999998},{"$f":"IF(BV$11=\"\",0,$Q47*SUMPRODUCT($AA29:BV29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":455675.98626000003},{"$f":"IF(BW$11=\"\",0,$Q47*SUMPRODUCT($AA29:BW29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":420774.77376000001},{"$f":"IF(BX$11=\"\",0,$Q47*SUMPRODUCT($AA29:BX29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":489207.80897999991},{"$f":"IF(BY$11=\"\",0,$Q47*SUMPRODUCT($AA29:BY29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":279645.93359999993},{"$f":"IF(BZ$11=\"\",0,$Q47*SUMPRODUCT($AA29:BZ29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":521084.67047999986},{"$f":"IF(CA$11=\"\",0,$Q47*SUMPRODUCT($AA29:CA29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":476737.88975999999},{"$f":"IF(CB$11=\"\",0,$Q47*SUMPRODUCT($AA29:CB29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":551848.22747999988},{"$f":"IF(CC$11=\"\",0,$Q47*SUMPRODUCT($AA29:CC29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":316211.2965},{"$f":"IF(CD$11=\"\",0,$Q47*SUMPRODUCT($AA29:CD29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":585221.00669999991},{"$f":"IF(CE$11=\"\",0,$Q47*SUMPRODUCT($AA29:CE29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":533303.65439999988},{"$f":"IF(CF$11=\"\",0,$Q47*SUMPRODUCT($AA29:CF29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":617893.08569999994},{"$f":"IF(CG$11=\"\",0,$Q47*SUMPRODUCT($AA29:CG29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":351415.44899999996},{"$f":"IF(CH$11=\"\",0,$Q47*SUMPRODUCT($AA29:CH29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":648270.39419999998},{"$f":"IF(CI$11=\"\",0,$Q47*SUMPRODUCT($AA29:CI29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,{"$f":"IF($R54=\"^\",IF(COUNTIF(Lists!$13:$13,H54)=1,0,1),0)","v":0},{"$f":"H53","v":"Натуральный поток списаний произв. расходов"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,null,{"$f":"K16","v":1},{"$f":"IF(OR($I54=\"\",$I54=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I54)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I54)))","v":"шт"},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z54:$CJ54)","v":3883294.4198400001},null,null,{"$f":"IF(AA$11=\"\",0,$Q47*SUMPRODUCT($AA30:AA30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,$Q47*SUMPRODUCT($AA30:AB30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":22.720500000000001},{"$f":"IF(AC$11=\"\",0,$Q47*SUMPRODUCT($AA30:AC30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":13.464},{"$f":"IF(AD$11=\"\",0,$Q47*SUMPRODUCT($AA30:AD30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":244.77552000000003},{"$f":"IF(AE$11=\"\",0,$Q47*SUMPRODUCT($AA30:AE30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":406.34352000000007},{"$f":"IF(AF$11=\"\",0,$Q47*SUMPRODUCT($AA30:AF30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":619.81524000000002},{"$f":"IF(AG$11=\"\",0,$Q47*SUMPRODUCT($AA30:AG30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":626.07600000000014},{"$f":"IF(AH$11=\"\",0,$Q47*SUMPRODUCT($AA30:AH30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1445.6296800000005},{"$f":"IF(AI$11=\"\",0,$Q47*SUMPRODUCT($AA30:AI30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1789.0963200000001},{"$f":"IF(AJ$11=\"\",0,$Q47*SUMPRODUCT($AA30:AJ30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2655.8749800000005},{"$f":"IF(AK$11=\"\",0,$Q47*SUMPRODUCT($AA30:AK30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1935.45},{"$f":"IF(AL$11=\"\",0,$Q47*SUMPRODUCT($AA30:AL30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4059.3960000000006},{"$f":"IF(AM$11=\"\",0,$Q47*SUMPRODUCT($AA30:AM30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4843.5393599999998},{"$f":"IF(AN$11=\"\",0,$Q47*SUMPRODUCT($AA30:AN30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6261.7698},{"$f":"IF(AO$11=\"\",0,$Q47*SUMPRODUCT($AA30:AO30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4248.5651999999991},{"$f":"IF(AP$11=\"\",0,$Q47*SUMPRODUCT($AA30:AP30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8911.2830400000003},{"$f":"IF(AQ$11=\"\",0,$Q47*SUMPRODUCT($AA30:AQ30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9659.6121600000006},{"$f":"IF(AR$11=\"\",0,$Q47*SUMPRODUCT($AA30:AR30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12053.679660000002},{"$f":"IF(AS$11=\"\",0,$Q47*SUMPRODUCT($AA30:AS30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8120.1384000000016},{"$f":"IF(AT$11=\"\",0,$Q47*SUMPRODUCT($AA30:AT30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":16121.255040000004},{"$f":"IF(AU$11=\"\",0,$Q47*SUMPRODUCT($AA30:AU30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":16788.261600000005},{"$f":"IF(AV$11=\"\",0,$Q47*SUMPRODUCT($AA30:AV30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20969.506800000003},{"$f":"IF(AW$11=\"\",0,$Q47*SUMPRODUCT($AA30:AW30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":13428.320400000001},{"$f":"IF(AX$11=\"\",0,$Q47*SUMPRODUCT($AA30:AX30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":26155.233719999993},{"$f":"IF(AY$11=\"\",0,$Q47*SUMPRODUCT($AA30:AY30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":26946.580320000001},{"$f":"IF(AZ$11=\"\",0,$Q47*SUMPRODUCT($AA30:AZ30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":32685.40835999999},{"$f":"IF(BA$11=\"\",0,$Q47*SUMPRODUCT($AA30:BA30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20479.585500000001},{"$f":"IF(BB$11=\"\",0,$Q47*SUMPRODUCT($AA30:BB30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":39922.947899999999},{"$f":"IF(BC$11=\"\",0,$Q47*SUMPRODUCT($AA30:BC30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":39995.889120000007},{"$f":"IF(BD$11=\"\",0,$Q47*SUMPRODUCT($AA30:BD30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":47941.466759999996},{"$f":"IF(BE$11=\"\",0,$Q47*SUMPRODUCT($AA30:BE30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":29962.449000000001},{"$f":"IF(BF$11=\"\",0,$Q47*SUMPRODUCT($AA30:BF30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":57340.483199999995},{"$f":"IF(BG$11=\"\",0,$Q47*SUMPRODUCT($AA30:BG30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":56559.032640000005},{"$f":"IF(BH$11=\"\",0,$Q47*SUMPRODUCT($AA30:BH30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":67847.351219999997},{"$f":"IF(BI$11=\"\",0,$Q47*SUMPRODUCT($AA30:BI30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":41592.147300000004},{"$f":"IF(BJ$11=\"\",0,$Q47*SUMPRODUCT($AA30:BJ30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":78955.555140000011},{"$f":"IF(BK$11=\"\",0,$Q47*SUMPRODUCT($AA30:BK30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":77626.961279999989},{"$f":"IF(BL$11=\"\",0,$Q47*SUMPRODUCT($AA30:BL30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":91957.739939999985},{"$f":"IF(BM$11=\"\",0,$Q47*SUMPRODUCT($AA30:BM30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":55753.414199999992},{"$f":"IF(BN$11=\"\",0,$Q47*SUMPRODUCT($AA30:BN30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":105915.09456},{"$f":"IF(BO$11=\"\",0,$Q47*SUMPRODUCT($AA30:BO30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":102332.32415999999},{"$f":"IF(BP$11=\"\",0,$Q47*SUMPRODUCT($AA30:BP30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":120160.24217999999},{"$f":"IF(BQ$11=\"\",0,$Q47*SUMPRODUCT($AA30:BQ30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":69965.339399999997},{"$f":"IF(BR$11=\"\",0,$Q47*SUMPRODUCT($AA30:BR30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":131148.17892000003},{"$f":"IF(BS$11=\"\",0,$Q47*SUMPRODUCT($AA30:BS30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":120945.22704000001},{"$f":"IF(BT$11=\"\",0,$Q47*SUMPRODUCT($AA30:BT30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":141902.54892000003},{"$f":"IF(BU$11=\"\",0,$Q47*SUMPRODUCT($AA30:BU30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":81548.586899999995},{"$f":"IF(BV$11=\"\",0,$Q47*SUMPRODUCT($AA30:BV30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":151891.99541999999},{"$f":"IF(BW$11=\"\",0,$Q47*SUMPRODUCT($AA30:BW30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":140258.25792},{"$f":"IF(BX$11=\"\",0,$Q47*SUMPRODUCT($AA30:BX30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":163069.26966000002},{"$f":"IF(BY$11=\"\",0,$Q47*SUMPRODUCT($AA30:BY30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":93215.311200000011},{"$f":"IF(BZ$11=\"\",0,$Q47*SUMPRODUCT($AA30:BZ30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":173694.89015999998},{"$f":"IF(CA$11=\"\",0,$Q47*SUMPRODUCT($AA30:CA30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":158912.62992000001},{"$f":"IF(CB$11=\"\",0,$Q47*SUMPRODUCT($AA30:CB30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":183949.40915999998},{"$f":"IF(CC$11=\"\",0,$Q47*SUMPRODUCT($AA30:CC30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":105403.76550000001},{"$f":"IF(CD$11=\"\",0,$Q47*SUMPRODUCT($AA30:CD30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":195073.66889999999},{"$f":"IF(CE$11=\"\",0,$Q47*SUMPRODUCT($AA30:CE30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":177767.88480000003},{"$f":"IF(CF$11=\"\",0,$Q47*SUMPRODUCT($AA30:CF30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":205964.36189999999},{"$f":"IF(CG$11=\"\",0,$Q47*SUMPRODUCT($AA30:CG30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":117138.48300000001},{"$f":"IF(CH$11=\"\",0,$Q47*SUMPRODUCT($AA30:CH30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":216090.13140000001},{"$f":"IF(CI$11=\"\",0,$Q47*SUMPRODUCT($AA30:CI30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,{"$f":"IF($R55=\"^\",IF(COUNTIF(Lists!$13:$13,H55)=1,0,1),0)","v":0},{"$f":"H54","v":"Натуральный поток списаний произв. расходов"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,null,{"$f":"K16","v":1},{"$f":"IF(OR($I55=\"\",$I55=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I55)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I55)))","v":"шт"},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z55:$CJ55)","v":3883294.4198400001},null,null,{"$f":"IF(AA$11=\"\",0,$Q47*SUMPRODUCT($AA31:AA31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,$Q47*SUMPRODUCT($AA31:AB31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":22.720500000000001},{"$f":"IF(AC$11=\"\",0,$Q47*SUMPRODUCT($AA31:AC31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":13.464},{"$f":"IF(AD$11=\"\",0,$Q47*SUMPRODUCT($AA31:AD31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":244.77552000000003},{"$f":"IF(AE$11=\"\",0,$Q47*SUMPRODUCT($AA31:AE31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":406.34352000000007},{"$f":"IF(AF$11=\"\",0,$Q47*SUMPRODUCT($AA31:AF31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":619.81524000000002},{"$f":"IF(AG$11=\"\",0,$Q47*SUMPRODUCT($AA31:AG31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":626.07600000000014},{"$f":"IF(AH$11=\"\",0,$Q47*SUMPRODUCT($AA31:AH31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1445.6296800000005},{"$f":"IF(AI$11=\"\",0,$Q47*SUMPRODUCT($AA31:AI31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1789.0963200000001},{"$f":"IF(AJ$11=\"\",0,$Q47*SUMPRODUCT($AA31:AJ31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2655.8749800000005},{"$f":"IF(AK$11=\"\",0,$Q47*SUMPRODUCT($AA31:AK31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1935.45},{"$f":"IF(AL$11=\"\",0,$Q47*SUMPRODUCT($AA31:AL31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4059.3960000000006},{"$f":"IF(AM$11=\"\",0,$Q47*SUMPRODUCT($AA31:AM31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4843.5393599999998},{"$f":"IF(AN$11=\"\",0,$Q47*SUMPRODUCT($AA31:AN31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6261.7698},{"$f":"IF(AO$11=\"\",0,$Q47*SUMPRODUCT($AA31:AO31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4248.5651999999991},{"$f":"IF(AP$11=\"\",0,$Q47*SUMPRODUCT($AA31:AP31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8911.2830400000003},{"$f":"IF(AQ$11=\"\",0,$Q47*SUMPRODUCT($AA31:AQ31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9659.6121600000006},{"$f":"IF(AR$11=\"\",0,$Q47*SUMPRODUCT($AA31:AR31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12053.679660000002},{"$f":"IF(AS$11=\"\",0,$Q47*SUMPRODUCT($AA31:AS31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8120.1384000000016},{"$f":"IF(AT$11=\"\",0,$Q47*SUMPRODUCT($AA31:AT31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":16121.255040000004},{"$f":"IF(AU$11=\"\",0,$Q47*SUMPRODUCT($AA31:AU31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":16788.261600000005},{"$f":"IF(AV$11=\"\",0,$Q47*SUMPRODUCT($AA31:AV31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20969.506800000003},{"$f":"IF(AW$11=\"\",0,$Q47*SUMPRODUCT($AA31:AW31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":13428.320400000001},{"$f":"IF(AX$11=\"\",0,$Q47*SUMPRODUCT($AA31:AX31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":26155.233719999993},{"$f":"IF(AY$11=\"\",0,$Q47*SUMPRODUCT($AA31:AY31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":26946.580320000001},{"$f":"IF(AZ$11=\"\",0,$Q47*SUMPRODUCT($AA31:AZ31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":32685.40835999999},{"$f":"IF(BA$11=\"\",0,$Q47*SUMPRODUCT($AA31:BA31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20479.585500000001},{"$f":"IF(BB$11=\"\",0,$Q47*SUMPRODUCT($AA31:BB31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":39922.947899999999},{"$f":"IF(BC$11=\"\",0,$Q47*SUMPRODUCT($AA31:BC31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":39995.889120000007},{"$f":"IF(BD$11=\"\",0,$Q47*SUMPRODUCT($AA31:BD31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":47941.466759999996},{"$f":"IF(BE$11=\"\",0,$Q47*SUMPRODUCT($AA31:BE31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":29962.449000000001},{"$f":"IF(BF$11=\"\",0,$Q47*SUMPRODUCT($AA31:BF31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":57340.483199999995},{"$f":"IF(BG$11=\"\",0,$Q47*SUMPRODUCT($AA31:BG31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":56559.032640000005},{"$f":"IF(BH$11=\"\",0,$Q47*SUMPRODUCT($AA31:BH31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":67847.351219999997},{"$f":"IF(BI$11=\"\",0,$Q47*SUMPRODUCT($AA31:BI31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":41592.147300000004},{"$f":"IF(BJ$11=\"\",0,$Q47*SUMPRODUCT($AA31:BJ31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":78955.555140000011},{"$f":"IF(BK$11=\"\",0,$Q47*SUMPRODUCT($AA31:BK31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":77626.961279999989},{"$f":"IF(BL$11=\"\",0,$Q47*SUMPRODUCT($AA31:BL31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":91957.739939999985},{"$f":"IF(BM$11=\"\",0,$Q47*SUMPRODUCT($AA31:BM31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":55753.414199999992},{"$f":"IF(BN$11=\"\",0,$Q47*SUMPRODUCT($AA31:BN31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":105915.09456},{"$f":"IF(BO$11=\"\",0,$Q47*SUMPRODUCT($AA31:BO31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":102332.32415999999},{"$f":"IF(BP$11=\"\",0,$Q47*SUMPRODUCT($AA31:BP31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":120160.24217999999},{"$f":"IF(BQ$11=\"\",0,$Q47*SUMPRODUCT($AA31:BQ31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":69965.339399999997},{"$f":"IF(BR$11=\"\",0,$Q47*SUMPRODUCT($AA31:BR31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":131148.17892000003},{"$f":"IF(BS$11=\"\",0,$Q47*SUMPRODUCT($AA31:BS31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":120945.22704000001},{"$f":"IF(BT$11=\"\",0,$Q47*SUMPRODUCT($AA31:BT31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":141902.54892000003},{"$f":"IF(BU$11=\"\",0,$Q47*SUMPRODUCT($AA31:BU31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":81548.586899999995},{"$f":"IF(BV$11=\"\",0,$Q47*SUMPRODUCT($AA31:BV31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":151891.99541999999},{"$f":"IF(BW$11=\"\",0,$Q47*SUMPRODUCT($AA31:BW31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":140258.25792},{"$f":"IF(BX$11=\"\",0,$Q47*SUMPRODUCT($AA31:BX31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":163069.26966000002},{"$f":"IF(BY$11=\"\",0,$Q47*SUMPRODUCT($AA31:BY31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":93215.311200000011},{"$f":"IF(BZ$11=\"\",0,$Q47*SUMPRODUCT($AA31:BZ31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":173694.89015999998},{"$f":"IF(CA$11=\"\",0,$Q47*SUMPRODUCT($AA31:CA31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":158912.62992000001},{"$f":"IF(CB$11=\"\",0,$Q47*SUMPRODUCT($AA31:CB31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":183949.40915999998},{"$f":"IF(CC$11=\"\",0,$Q47*SUMPRODUCT($AA31:CC31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":105403.76550000001},{"$f":"IF(CD$11=\"\",0,$Q47*SUMPRODUCT($AA31:CD31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":195073.66889999999},{"$f":"IF(CE$11=\"\",0,$Q47*SUMPRODUCT($AA31:CE31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":177767.88480000003},{"$f":"IF(CF$11=\"\",0,$Q47*SUMPRODUCT($AA31:CF31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":205964.36189999999},{"$f":"IF(CG$11=\"\",0,$Q47*SUMPRODUCT($AA31:CG31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":117138.48300000001},{"$f":"IF(CH$11=\"\",0,$Q47*SUMPRODUCT($AA31:CH31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":216090.13140000001},{"$f":"IF(CI$11=\"\",0,$Q47*SUMPRODUCT($AA31:CI31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":57}]
[{"$f":"ROW()","v":58},null,null,null,null,null,{"$f":"IF($R58=\"^\",IF(COUNTIF(Lists!$13:$13,H58)=1,0,1),0)","v":0},"Стоимостной поток списаний произв. расходов",null,null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z58:$CJ58)","v":2854394018.7903843},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA59:AA62))","v":0},{"$f":"IF(AB$11=\"\",0,SUM(AB59:AB62))","v":13632.300000000001},8078.4000000000005,146865.31200000003,243806.11200000002,371889.14399999997,375645.60000000003,886893.80868000013,1097610.5923200001,1629379.3002300004,1193204.925,2502617.6339999996,2993307.32448,3956843.6454689996,2684689.5927059995,5631084.3093911987,6133805.4235392008,7654026.3157016989,5168792.897136,10492714.716032738,10926844.039738443,13648258.28028762,8782723.8017699402,17106695.915112335,17667153.523999583,21911906.013582088,13729268.661127986,26763865.775667943,26943878.459110238,32296545.518898901,20233800.191205412,39593583.863406152,39053992.521377392,46848572.605663739,28859800.343294591,54785379.098096892,53994554.207156353,65401691.328087613,39652644.66454456,75328366.333470523,73136141.18789649,85877619.895624548,50125364.512800545,96072740.62205112,88598557.163167968,103950866.02243367,60030625.558183387,111812746.8416418,103499979.49549729,123040267.35087097,70333526.57527709,131057591.45991239,120490295.34673029,139473612.95136088,80113401.960597709,151604124.53771222,138154701.7493189,160067973.02728146,91480909.559237391,168758560.47450373,0]
[{"$f":"ROW()","v":59},null,null,null,null,null,{"$f":"IF($R59=\"^\",IF(COUNTIF(Lists!$13:$13,H59)=1,0,1),0)","v":0},{"$f":"H58","v":"Стоимостной поток списаний произв. расходов"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z59:$CJ59)","v":2150841896.2743034},null,null,{"$f":"IF(AA$11=\"\",0,$Q47*SUMPRODUCT($AA41:AA41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,$Q47*SUMPRODUCT($AA41:AB41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10224.225},{"$f":"IF(AC$11=\"\",0,$Q47*SUMPRODUCT($AA41:AC41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6058.8},{"$f":"IF(AD$11=\"\",0,$Q47*SUMPRODUCT($AA41:AD41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":110148.98400000001},{"$f":"IF(AE$11=\"\",0,$Q47*SUMPRODUCT($AA41:AE41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":182854.584},{"$f":"IF(AF$11=\"\",0,$Q47*SUMPRODUCT($AA41:AF41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":278916.85800000001},{"$f":"IF(AG$11=\"\",0,$Q47*SUMPRODUCT($AA41:AG41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":281734.2},{"$f":"IF(AH$11=\"\",0,$Q47*SUMPRODUCT($AA41:AH41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":670049.35668000008},{"$f":"IF(AI$11=\"\",0,$Q47*SUMPRODUCT($AA41:AI41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":829246.14431999996},{"$f":"IF(AJ$11=\"\",0,$Q47*SUMPRODUCT($AA41:AJ41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1230998.0532300002},{"$f":"IF(AK$11=\"\",0,$Q47*SUMPRODUCT($AA41:AK41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":897081.07499999995},{"$f":"IF(AL$11=\"\",0,$Q47*SUMPRODUCT($AA41:AL41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1881530.0459999999},{"$f":"IF(AM$11=\"\",0,$Q47*SUMPRODUCT($AA41:AM41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2244980.4933599997},{"$f":"IF(AN$11=\"\",0,$Q47*SUMPRODUCT($AA41:AN41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2989400.2113689994},{"$f":"IF(AO$11=\"\",0,$Q47*SUMPRODUCT($AA41:AO41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2028286.2693059996},{"$f":"IF(AP$11=\"\",0,$Q47*SUMPRODUCT($AA41:AP41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4254291.0797111988},{"$f":"IF(AQ$11=\"\",0,$Q47*SUMPRODUCT($AA41:AQ41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4611547.1432448002},{"$f":"IF(AR$11=\"\",0,$Q47*SUMPRODUCT($AA41:AR41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5754486.9380822992},{"$f":"IF(AS$11=\"\",0,$Q47*SUMPRODUCT($AA41:AS41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3876594.6728519998},{"$f":"IF(AT$11=\"\",0,$Q47*SUMPRODUCT($AA41:AT41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7927258.7952423375},{"$f":"IF(AU$11=\"\",0,$Q47*SUMPRODUCT($AA41:AU41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8255244.0300224414},{"$f":"IF(AV$11=\"\",0,$Q47*SUMPRODUCT($AA41:AV41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10311275.81566962},{"$f":"IF(AW$11=\"\",0,$Q47*SUMPRODUCT($AA41:AW41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6603069.7195788594},{"$f":"IF(AX$11=\"\",0,$Q47*SUMPRODUCT($AA41:AX41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12861238.534719493},{"$f":"IF(AY$11=\"\",0,$Q47*SUMPRODUCT($AA41:AY41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":13250365.142999686},{"$f":"IF(AZ$11=\"\",0,$Q47*SUMPRODUCT($AA41:AZ41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":16554471.780432435},{"$f":"IF(BA$11=\"\",0,$Q47*SUMPRODUCT($AA41:BA41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10372479.257429212},{"$f":"IF(BB$11=\"\",0,$Q47*SUMPRODUCT($AA41:BB41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20220133.312179446},{"$f":"IF(BC$11=\"\",0,$Q47*SUMPRODUCT($AA41:BC41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20257076.505754411},{"$f":"IF(BD$11=\"\",0,$Q47*SUMPRODUCT($AA41:BD41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":24281344.441215962},{"$f":"IF(BE$11=\"\",0,$Q47*SUMPRODUCT($AA41:BE41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15175350.143404057},{"$f":"IF(BF$11=\"\",0,$Q47*SUMPRODUCT($AA41:BF41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":29913001.011717606},{"$f":"IF(BG$11=\"\",0,$Q47*SUMPRODUCT($AA41:BG41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":29505339.093167763},{"$f":"IF(BH$11=\"\",0,$Q47*SUMPRODUCT($AA41:BH41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":35394153.875672609},{"$f":"IF(BI$11=\"\",0,$Q47*SUMPRODUCT($AA41:BI41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":21697514.12671053},{"$f":"IF(BJ$11=\"\",0,$Q47*SUMPRODUCT($AA41:BJ41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":41189007.643094741},{"$f":"IF(BK$11=\"\",0,$Q47*SUMPRODUCT($AA41:BK41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":40495915.655367263},{"$f":"IF(BL$11=\"\",0,$Q47*SUMPRODUCT($AA41:BL41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":49411057.751538068},{"$f":"IF(BM$11=\"\",0,$Q47*SUMPRODUCT($AA41:BM41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":29957621.519179143},{"$f":"IF(BN$11=\"\",0,$Q47*SUMPRODUCT($AA41:BN41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":56910672.85340438},{"$f":"IF(BO$11=\"\",0,$Q47*SUMPRODUCT($AA41:BO41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":54985566.002579108},{"$f":"IF(BP$11=\"\",0,$Q47*SUMPRODUCT($AA41:BP41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":64564925.906929396},{"$f":"IF(BQ$11=\"\",0,$Q47*SUMPRODUCT($AA41:BQ41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":37594023.384600408},{"$f":"IF(BR$11=\"\",0,$Q47*SUMPRODUCT($AA41:BR41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":72583072.98829779},{"$f":"IF(BS$11=\"\",0,$Q47*SUMPRODUCT($AA41:BS41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":66936318.247967981},{"$f":"IF(BT$11=\"\",0,$Q47*SUMPRODUCT($AA41:BT41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":78535006.359246954},{"$f":"IF(BU$11=\"\",0,$Q47*SUMPRODUCT($AA41:BU41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":45132514.105787508},{"$f":"IF(BV$11=\"\",0,$Q47*SUMPRODUCT($AA41:BV41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":84063597.990431428},{"$f":"IF(BW$11=\"\",0,$Q47*SUMPRODUCT($AA41:BW41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":77624984.621622965},{"$f":"IF(BX$11=\"\",0,$Q47*SUMPRODUCT($AA41:BX41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":92957072.399557769},{"$f":"IF(BY$11=\"\",0,$Q47*SUMPRODUCT($AA41:BY41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":53137065.309928164},{"$f":"IF(BZ$11=\"\",0,$Q47*SUMPRODUCT($AA41:BZ41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":99014170.565068275},{"$f":"IF(CA$11=\"\",0,$Q47*SUMPRODUCT($AA41:CA41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":90587594.311775312},{"$f":"IF(CB$11=\"\",0,$Q47*SUMPRODUCT($AA41:CB41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":104859723.60576765},{"$f":"IF(CC$11=\"\",0,$Q47*SUMPRODUCT($AA41:CC41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":60085051.470448278},{"$f":"IF(CD$11=\"\",0,$Q47*SUMPRODUCT($AA41:CD41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":114537101.42335717},{"$f":"IF(CE$11=\"\",0,$Q47*SUMPRODUCT($AA41:CE41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":104376046.06488885},{"$f":"IF(CF$11=\"\",0,$Q47*SUMPRODUCT($AA41:CF41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":120931549.30422977},{"$f":"IF(CG$11=\"\",0,$Q47*SUMPRODUCT($AA41:CG41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":68777618.135777012},{"$f":"IF(CH$11=\"\",0,$Q47*SUMPRODUCT($AA41:CH41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":126876873.933386},{"$f":"IF(CI$11=\"\",0,$Q47*SUMPRODUCT($AA41:CI41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":60},null,null,null,null,null,{"$f":"IF($R60=\"^\",IF(COUNTIF(Lists!$13:$13,H60)=1,0,1),0)","v":0},{"$f":"H59","v":"Стоимостной поток списаний произв. расходов"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z60:$CJ60)","v":470717342.32499421},null,null,{"$f":"IF(AA$11=\"\",0,$Q47*SUMPRODUCT($AA42:AA42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,$Q47*SUMPRODUCT($AA42:AB42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2272.0500000000006},{"$f":"IF(AC$11=\"\",0,$Q47*SUMPRODUCT($AA42:AC42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1346.4000000000003},{"$f":"IF(AD$11=\"\",0,$Q47*SUMPRODUCT($AA42:AD42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":24477.552000000003},{"$f":"IF(AE$11=\"\",0,$Q47*SUMPRODUCT($AA42:AE42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":40634.352000000006},{"$f":"IF(AF$11=\"\",0,$Q47*SUMPRODUCT($AA42:AF42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":61981.524000000005},{"$f":"IF(AG$11=\"\",0,$Q47*SUMPRODUCT($AA42:AG42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62607.600000000006},{"$f":"IF(AH$11=\"\",0,$Q47*SUMPRODUCT($AA42:AH42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":144562.96800000005},{"$f":"IF(AI$11=\"\",0,$Q47*SUMPRODUCT($AA42:AI42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":178909.63200000001},{"$f":"IF(AJ$11=\"\",0,$Q47*SUMPRODUCT($AA42:AJ42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":265587.49800000008},{"$f":"IF(AK$11=\"\",0,$Q47*SUMPRODUCT($AA42:AK42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":199351.35},{"$f":"IF(AL$11=\"\",0,$Q47*SUMPRODUCT($AA42:AL42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":418117.78800000006},{"$f":"IF(AM$11=\"\",0,$Q47*SUMPRODUCT($AA42:AM42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":498884.55408000003},{"$f":"IF(AN$11=\"\",0,$Q47*SUMPRODUCT($AA42:AN42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":644962.28940000001},{"$f":"IF(AO$11=\"\",0,$Q47*SUMPRODUCT($AA42:AO42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":437602.21559999994},{"$f":"IF(AP$11=\"\",0,$Q47*SUMPRODUCT($AA42:AP42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":917862.15312000003},{"$f":"IF(AQ$11=\"\",0,$Q47*SUMPRODUCT($AA42:AQ42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1024788.2540544},{"$f":"IF(AR$11=\"\",0,$Q47*SUMPRODUCT($AA42:AR42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1278774.8751294001},{"$f":"IF(AS$11=\"\",0,$Q47*SUMPRODUCT($AA42:AS42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":861465.48285600008},{"$f":"IF(AT$11=\"\",0,$Q47*SUMPRODUCT($AA42:AT42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1710303.9471936002},{"$f":"IF(AU$11=\"\",0,$Q47*SUMPRODUCT($AA42:AU42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1781066.6731440003},{"$f":"IF(AV$11=\"\",0,$Q47*SUMPRODUCT($AA42:AV42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2224654.9764120001},{"$f":"IF(AW$11=\"\",0,$Q47*SUMPRODUCT($AA42:AW42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1467348.8265730799},{"$f":"IF(AX$11=\"\",0,$Q47*SUMPRODUCT($AA42:AX42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2858053.0077154431},{"$f":"IF(AY$11=\"\",0,$Q47*SUMPRODUCT($AA42:AY42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2944525.5873332638},{"$f":"IF(AZ$11=\"\",0,$Q47*SUMPRODUCT($AA42:AZ42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3571622.8220997709},{"$f":"IF(BA$11=\"\",0,$Q47*SUMPRODUCT($AA42:BA42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2237859.6024658503},{"$f":"IF(BB$11=\"\",0,$Q47*SUMPRODUCT($AA42:BB42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4362488.30899233},{"$f":"IF(BC$11=\"\",0,$Q47*SUMPRODUCT($AA42:BC42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4501572.5568343149},{"$f":"IF(BD$11=\"\",0,$Q47*SUMPRODUCT($AA42:BD42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5395854.3202702142},{"$f":"IF(BE$11=\"\",0,$Q47*SUMPRODUCT($AA42:BE42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3372300.0318675688},{"$f":"IF(BF$11=\"\",0,$Q47*SUMPRODUCT($AA42:BF42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6453721.9011256974},{"$f":"IF(BG$11=\"\",0,$Q47*SUMPRODUCT($AA42:BG42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6365768.9521397557},{"$f":"IF(BH$11=\"\",0,$Q47*SUMPRODUCT($AA42:BH42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7636279.1533274241},{"$f":"IF(BI$11=\"\",0,$Q47*SUMPRODUCT($AA42:BI42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4821669.8059356743},{"$f":"IF(BJ$11=\"\",0,$Q47*SUMPRODUCT($AA42:BJ42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9153112.8095766101},{"$f":"IF(BK$11=\"\",0,$Q47*SUMPRODUCT($AA42:BK42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8999092.3678593915},{"$f":"IF(BL$11=\"\",0,$Q47*SUMPRODUCT($AA42:BL42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10660422.38436636},{"$f":"IF(BM$11=\"\",0,$Q47*SUMPRODUCT($AA42:BM42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6463348.7635769462},{"$f":"IF(BN$11=\"\",0,$Q47*SUMPRODUCT($AA42:BN42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12278462.320044095},{"$f":"IF(BO$11=\"\",0,$Q47*SUMPRODUCT($AA42:BO42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12219014.667239806},{"$f":"IF(BP$11=\"\",0,$Q47*SUMPRODUCT($AA42:BP42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":14347761.312650979},{"$f":"IF(BQ$11=\"\",0,$Q47*SUMPRODUCT($AA42:BQ42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8354227.4188000914},{"$f":"IF(BR$11=\"\",0,$Q47*SUMPRODUCT($AA42:BR42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15659778.422502222},{"$f":"IF(BS$11=\"\",0,$Q47*SUMPRODUCT($AA42:BS42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":14441492.610133331},{"$f":"IF(BT$11=\"\",0,$Q47*SUMPRODUCT($AA42:BT42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":16943906.442124479},{"$f":"IF(BU$11=\"\",0,$Q47*SUMPRODUCT($AA42:BU42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10029447.579063892},{"$f":"IF(BV$11=\"\",0,$Q47*SUMPRODUCT($AA42:BV42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":18680799.553429205},{"$f":"IF(BW$11=\"\",0,$Q47*SUMPRODUCT($AA42:BW42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":17249996.58258288},{"$f":"IF(BX$11=\"\",0,$Q47*SUMPRODUCT($AA42:BX42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20055463.30087547},{"$f":"IF(BY$11=\"\",0,$Q47*SUMPRODUCT($AA42:BY42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":11464307.510232618},{"$f":"IF(BZ$11=\"\",0,$Q47*SUMPRODUCT($AA42:BZ42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":21362280.596562739},{"$f":"IF(CA$11=\"\",0,$Q47*SUMPRODUCT($AA42:CA42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20130576.513727851},{"$f":"IF(CB$11=\"\",0,$Q47*SUMPRODUCT($AA42:CB42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":23302160.801281705},{"$f":"IF(CC$11=\"\",0,$Q47*SUMPRODUCT($AA42:CC42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":13352233.66009962},{"$f":"IF(CD$11=\"\",0,$Q47*SUMPRODUCT($AA42:CD42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":24711348.742903382},{"$f":"IF(CE$11=\"\",0,$Q47*SUMPRODUCT($AA42:CE42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":22519103.789620034},{"$f":"IF(CF$11=\"\",0,$Q47*SUMPRODUCT($AA42:CF42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":26090949.148701139},{"$f":"IF(CG$11=\"\",0,$Q47*SUMPRODUCT($AA42:CG42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15283915.141283784},{"$f":"IF(CH$11=\"\",0,$Q47*SUMPRODUCT($AA42:CH42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":28194860.87408578},{"$f":"IF(CI$11=\"\",0,$Q47*SUMPRODUCT($AA42:CI42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,{"$f":"IF($R61=\"^\",IF(COUNTIF(Lists!$13:$13,H61)=1,0,1),0)","v":0},{"$f":"H60","v":"Стоимостной поток списаний произв. расходов"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z61:$CJ61)","v":232834780.19108665},null,null,{"$f":"IF(AA$11=\"\",0,$Q47*SUMPRODUCT($AA43:AA43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,$Q47*SUMPRODUCT($AA43:AB43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1136.0250000000003},{"$f":"IF(AC$11=\"\",0,$Q47*SUMPRODUCT($AA43:AC43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":673.20000000000016},{"$f":"IF(AD$11=\"\",0,$Q47*SUMPRODUCT($AA43:AD43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12238.776000000002},{"$f":"IF(AE$11=\"\",0,$Q47*SUMPRODUCT($AA43:AE43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20317.176000000003},{"$f":"IF(AF$11=\"\",0,$Q47*SUMPRODUCT($AA43:AF43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30990.762000000002},{"$f":"IF(AG$11=\"\",0,$Q47*SUMPRODUCT($AA43:AG43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":31303.800000000003},{"$f":"IF(AH$11=\"\",0,$Q47*SUMPRODUCT($AA43:AH43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":72281.484000000026},{"$f":"IF(AI$11=\"\",0,$Q47*SUMPRODUCT($AA43:AI43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":89454.816000000006},{"$f":"IF(AJ$11=\"\",0,$Q47*SUMPRODUCT($AA43:AJ43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":132793.74900000004},{"$f":"IF(AK$11=\"\",0,$Q47*SUMPRODUCT($AA43:AK43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":96772.5},{"$f":"IF(AL$11=\"\",0,$Q47*SUMPRODUCT($AA43:AL43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":202969.80000000002},{"$f":"IF(AM$11=\"\",0,$Q47*SUMPRODUCT($AA43:AM43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":249442.27704000002},{"$f":"IF(AN$11=\"\",0,$Q47*SUMPRODUCT($AA43:AN43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":322481.1447},{"$f":"IF(AO$11=\"\",0,$Q47*SUMPRODUCT($AA43:AO43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":218801.10779999997},{"$f":"IF(AP$11=\"\",0,$Q47*SUMPRODUCT($AA43:AP43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":458931.07656000002},{"$f":"IF(AQ$11=\"\",0,$Q47*SUMPRODUCT($AA43:AQ43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":497470.02624000009},{"$f":"IF(AR$11=\"\",0,$Q47*SUMPRODUCT($AA43:AR43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":620764.50248999998},{"$f":"IF(AS$11=\"\",0,$Q47*SUMPRODUCT($AA43:AS43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":430732.74142800004},{"$f":"IF(AT$11=\"\",0,$Q47*SUMPRODUCT($AA43:AT43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":855151.97359680012},{"$f":"IF(AU$11=\"\",0,$Q47*SUMPRODUCT($AA43:AU43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":890533.33657200017},{"$f":"IF(AV$11=\"\",0,$Q47*SUMPRODUCT($AA43:AV43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1112327.4882060001},{"$f":"IF(AW$11=\"\",0,$Q47*SUMPRODUCT($AA43:AW43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":712305.25561799994},{"$f":"IF(AX$11=\"\",0,$Q47*SUMPRODUCT($AA43:AX43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1387404.3726773993},{"$f":"IF(AY$11=\"\",0,$Q47*SUMPRODUCT($AA43:AY43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1472262.7936666319},{"$f":"IF(AZ$11=\"\",0,$Q47*SUMPRODUCT($AA43:AZ43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1785811.4110498854},{"$f":"IF(BA$11=\"\",0,$Q47*SUMPRODUCT($AA43:BA43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1118929.8012329252},{"$f":"IF(BB$11=\"\",0,$Q47*SUMPRODUCT($AA43:BB43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2181244.154496165},{"$f":"IF(BC$11=\"\",0,$Q47*SUMPRODUCT($AA43:BC43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2185229.3965215124},{"$f":"IF(BD$11=\"\",0,$Q47*SUMPRODUCT($AA43:BD43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2619346.7574127256},{"$f":"IF(BE$11=\"\",0,$Q47*SUMPRODUCT($AA43:BE43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1686150.0159337844},{"$f":"IF(BF$11=\"\",0,$Q47*SUMPRODUCT($AA43:BF43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3226860.9505628487},{"$f":"IF(BG$11=\"\",0,$Q47*SUMPRODUCT($AA43:BG43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3182884.4760698779},{"$f":"IF(BH$11=\"\",0,$Q47*SUMPRODUCT($AA43:BH43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3818139.576663712},{"$f":"IF(BI$11=\"\",0,$Q47*SUMPRODUCT($AA43:BI43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2340616.4106483855},{"$f":"IF(BJ$11=\"\",0,$Q47*SUMPRODUCT($AA43:BJ43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4443258.6454255395},{"$f":"IF(BK$11=\"\",0,$Q47*SUMPRODUCT($AA43:BK43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4499546.1839296957},{"$f":"IF(BL$11=\"\",0,$Q47*SUMPRODUCT($AA43:BL43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5330211.1921831798},{"$f":"IF(BM$11=\"\",0,$Q47*SUMPRODUCT($AA43:BM43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3231674.3817884731},{"$f":"IF(BN$11=\"\",0,$Q47*SUMPRODUCT($AA43:BN43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6139231.1600220473},{"$f":"IF(BO$11=\"\",0,$Q47*SUMPRODUCT($AA43:BO43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5931560.5180775756},{"$f":"IF(BP$11=\"\",0,$Q47*SUMPRODUCT($AA43:BP43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6964932.6760441642},{"$f":"IF(BQ$11=\"\",0,$Q47*SUMPRODUCT($AA43:BQ43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4177113.7094000457},{"$f":"IF(BR$11=\"\",0,$Q47*SUMPRODUCT($AA43:BR43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7829889.2112511108},{"$f":"IF(BS$11=\"\",0,$Q47*SUMPRODUCT($AA43:BS43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7220746.3050666656},{"$f":"IF(BT$11=\"\",0,$Q47*SUMPRODUCT($AA43:BT43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8471953.2210622393},{"$f":"IF(BU$11=\"\",0,$Q47*SUMPRODUCT($AA43:BU43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4868663.8733319854},{"$f":"IF(BV$11=\"\",0,$Q47*SUMPRODUCT($AA43:BV43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9068349.2977811676},{"$f":"IF(BW$11=\"\",0,$Q47*SUMPRODUCT($AA43:BW43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8624998.2912914399},{"$f":"IF(BX$11=\"\",0,$Q47*SUMPRODUCT($AA43:BX43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10027731.650437735},{"$f":"IF(BY$11=\"\",0,$Q47*SUMPRODUCT($AA43:BY43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5732153.755116309},{"$f":"IF(BZ$11=\"\",0,$Q47*SUMPRODUCT($AA43:BZ43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10681140.29828137},{"$f":"IF(CA$11=\"\",0,$Q47*SUMPRODUCT($AA43:CA43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9772124.5212271139},{"$f":"IF(CB$11=\"\",0,$Q47*SUMPRODUCT($AA43:CB43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":11311728.544311509},{"$f":"IF(CC$11=\"\",0,$Q47*SUMPRODUCT($AA43:CC43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6676116.83004981},{"$f":"IF(CD$11=\"\",0,$Q47*SUMPRODUCT($AA43:CD43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12355674.371451691},{"$f":"IF(CE$11=\"\",0,$Q47*SUMPRODUCT($AA43:CE43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":11259551.894810017},{"$f":"IF(CF$11=\"\",0,$Q47*SUMPRODUCT($AA43:CF43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":13045474.574350569},{"$f":"IF(CG$11=\"\",0,$Q47*SUMPRODUCT($AA43:CG43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7419376.2821765942},{"$f":"IF(CH$11=\"\",0,$Q47*SUMPRODUCT($AA43:CH43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":13686825.667031933},{"$f":"IF(CI$11=\"\",0,$Q47*SUMPRODUCT($AA43:CI43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":63}]
[{"$f":"ROW()","v":64},null,null,null,null,null,{"$f":"IF($R64=\"^\",IF(COUNTIF(Lists!$13:$13,H64)=1,0,1),0)","v":0},"Затраты производств. времени на одного клиента",null,null,null,null,{"$f":"Sales!$M$43","v":"кол-во часов"},null,null,null,"процесс",null,null,null,null,null,null,{"$f":"SUM($Z64:$CJ64)","v":0.21666666666666667},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($Q65:$Q68,AA65:AA68)/60)","v":0.19500000000000001},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($Q65:$Q68,AB65:AB68)/60)","v":2.1666666666666667E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":65},null,null,null,null,null,{"$f":"IF($R65=\"^\",IF(COUNTIF(Lists!$13:$13,H65)=1,0,1),0)","v":0},{"$f":"H64","v":"Затраты производств. времени на одного клиента"},{"$f":"Lists!$BO$16","v":"Эксплуатация и ремонт"},null,null,null,{"$f":"Sales!$M$44","v":"кол-во минут // %"},null,null,"*",10,null,{"$f":"IF(G65<>0,1,IF(OR($Q65=\"\",$Q65=0),0,IF($R65=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H65))),$Q65)=1,0,1),0)))","v":0},{"$f":"IF($X65=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z65:$CJ65)","v":1},"*",null,0.9,0.1]
[{"$f":"ROW()","v":66},null,null,null,null,null,{"$f":"IF($R66=\"^\",IF(COUNTIF(Lists!$13:$13,H66)=1,0,1),0)","v":0},{"$f":"H64","v":"Затраты производств. времени на одного клиента"},{"$f":"Lists!$BO$17","v":"Уборка и обслуживание номеров"},null,null,null,{"$f":"Sales!$M$44","v":"кол-во минут // %"},null,null,"*",2,null,{"$f":"IF(G66<>0,1,IF(OR($Q66=\"\",$Q66=0),0,IF($R66=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H66))),$Q66)=1,0,1),0)))","v":0},{"$f":"IF($X66=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z66:$CJ66)","v":1},"*",null,0.9,0.1]
[{"$f":"ROW()","v":67},null,null,null,null,null,{"$f":"IF($R67=\"^\",IF(COUNTIF(Lists!$13:$13,H67)=1,0,1),0)","v":0},{"$f":"H64","v":"Затраты производств. времени на одного клиента"},{"$f":"Lists!$BO$18","v":"Снабжение расходниками"},null,null,null,{"$f":"Sales!$M$44","v":"кол-во минут // %"},null,null,"*",1,null,{"$f":"IF(G67<>0,1,IF(OR($Q67=\"\",$Q67=0),0,IF($R67=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H67))),$Q67)=1,0,1),0)))","v":0},{"$f":"IF($X67=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z67:$CJ67)","v":1},"*",null,0.9,0.1]
[{"$f":"ROW()","v":68},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":69},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Обратное распределение затрат времени",null,{"$f":"SUMIFS($Z64:$CJ64,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z64:$CJ64,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1666666666666667E-2,0.19500000000000001]
[{"$f":"ROW()","v":70},null,null,null,null,null,{"$f":"IF($R70=\"^\",IF(COUNTIF(Lists!$13:$13,H70)=1,0,1),0)","v":0},"Затраты времени произв. персонала на поток",null,null,null,null,{"$f":"Sales!$M$43","v":"кол-во часов"},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z70:$CJ70)","v":4249396.2506666668},null,null,{"$f":"IF(AA$11=\"\",0,AA17*$X64)","v":0},24.862500000000001,14.733333333333334,267.85200000000003,444.65200000000004,678.24900000000002,685.1,1581.9180000000003,1957.7653333333335,2906.2605000000003,2117.9166666666665,4442.1000000000004,5300.1693333333333,6852.1049999999996,4649.1033333333335,9751.4039999999986,10570.282666666668,13190.0535,8885.6733333333341,17641.104000000003,18370.993333333336,22946.43,14694.29,28621.046999999991,29486.998666666666,35766.86099999999,22410.320833333335,43686.727500000001,43766.545333333335,52461.200999999994,32787.191666666666,62746.319999999992,61891.197333333337,74243.734500000006,45513.292500000003,86399.176500000016,84945.327999999994,100627.15649999998,61009.628333333327,115900.356,111979.81599999999,131488.48049999998,76561.398333333331,143512.31700000001,132347.47066666666,155280.56700000001,89236.669166666674,166211.7795,153481.25866666669,178442.80349999998,102003.28666666667,190070.166,173894.29200000002,201291.44099999999,115340.82083333333,213464.45249999998,194527.14666666667,225381.8775,128181.84166666667,236462.26500000001,0]
[{"$f":"ROW()","v":71}]
[{"$f":"ROW()","v":72},null,null,null,null,null,{"$f":"IF($R72=\"^\",IF(COUNTIF(Lists!$13:$13,H72)=1,0,1),0)","v":0},"Потребность в произв. персонале на поток",null,null,null,null,{"$f":"Sales!$M$51","v":"кол-во сотр.*пер."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z72:$CJ72)","v":10025.274950347222},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z70:AA70)=0,0,IF(MAX($Z72:Z72)>IF(Macro!$Q$20=0,0,AA70/Macro!$Q$20),MAX($Z72:Z72),IF(Macro!$Q$20=0,0,AA70/Macro!$Q$20))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z70:AB70)=0,0,IF(MAX($Z72:AA72)>IF(Macro!$Q$20=0,0,AB70/Macro!$Q$20),MAX($Z72:AA72),IF(Macro!$Q$20=0,0,AB70/Macro!$Q$20))))","v":5.1796874999999999E-2},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z70:AC70)=0,0,IF(MAX($Z72:AB72)>IF(Macro!$Q$20=0,0,AC70/Macro!$Q$20),MAX($Z72:AB72),IF(Macro!$Q$20=0,0,AC70/Macro!$Q$20))))","v":5.1796874999999999E-2},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z70:AD70)=0,0,IF(MAX($Z72:AC72)>IF(Macro!$Q$20=0,0,AD70/Macro!$Q$20),MAX($Z72:AC72),IF(Macro!$Q$20=0,0,AD70/Macro!$Q$20))))","v":0.5580250000000001},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z70:AE70)=0,0,IF(MAX($Z72:AD72)>IF(Macro!$Q$20=0,0,AE70/Macro!$Q$20),MAX($Z72:AD72),IF(Macro!$Q$20=0,0,AE70/Macro!$Q$20))))","v":0.92635833333333339},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z70:AF70)=0,0,IF(MAX($Z72:AE72)>IF(Macro!$Q$20=0,0,AF70/Macro!$Q$20),MAX($Z72:AE72),IF(Macro!$Q$20=0,0,AF70/Macro!$Q$20))))","v":1.41301875},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z70:AG70)=0,0,IF(MAX($Z72:AF72)>IF(Macro!$Q$20=0,0,AG70/Macro!$Q$20),MAX($Z72:AF72),IF(Macro!$Q$20=0,0,AG70/Macro!$Q$20))))","v":1.4272916666666666},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z70:AH70)=0,0,IF(MAX($Z72:AG72)>IF(Macro!$Q$20=0,0,AH70/Macro!$Q$20),MAX($Z72:AG72),IF(Macro!$Q$20=0,0,AH70/Macro!$Q$20))))","v":3.2956625000000006},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z70:AI70)=0,0,IF(MAX($Z72:AH72)>IF(Macro!$Q$20=0,0,AI70/Macro!$Q$20),MAX($Z72:AH72),IF(Macro!$Q$20=0,0,AI70/Macro!$Q$20))))","v":4.0786777777777781},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z70:AJ70)=0,0,IF(MAX($Z72:AI72)>IF(Macro!$Q$20=0,0,AJ70/Macro!$Q$20),MAX($Z72:AI72),IF(Macro!$Q$20=0,0,AJ70/Macro!$Q$20))))","v":6.0547093750000007},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z70:AK70)=0,0,IF(MAX($Z72:AJ72)>IF(Macro!$Q$20=0,0,AK70/Macro!$Q$20),MAX($Z72:AJ72),IF(Macro!$Q$20=0,0,AK70/Macro!$Q$20))))","v":6.0547093750000007},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z70:AL70)=0,0,IF(MAX($Z72:AK72)>IF(Macro!$Q$20=0,0,AL70/Macro!$Q$20),MAX($Z72:AK72),IF(Macro!$Q$20=0,0,AL70/Macro!$Q$20))))","v":9.2543750000000014},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z70:AM70)=0,0,IF(MAX($Z72:AL72)>IF(Macro!$Q$20=0,0,AM70/Macro!$Q$20),MAX($Z72:AL72),IF(Macro!$Q$20=0,0,AM70/Macro!$Q$20))))","v":11.042019444444444},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z70:AN70)=0,0,IF(MAX($Z72:AM72)>IF(Macro!$Q$20=0,0,AN70/Macro!$Q$20),MAX($Z72:AM72),IF(Macro!$Q$20=0,0,AN70/Macro!$Q$20))))","v":14.275218749999999},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z70:AO70)=0,0,IF(MAX($Z72:AN72)>IF(Macro!$Q$20=0,0,AO70/Macro!$Q$20),MAX($Z72:AN72),IF(Macro!$Q$20=0,0,AO70/Macro!$Q$20))))","v":14.275218749999999},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z70:AP70)=0,0,IF(MAX($Z72:AO72)>IF(Macro!$Q$20=0,0,AP70/Macro!$Q$20),MAX($Z72:AO72),IF(Macro!$Q$20=0,0,AP70/Macro!$Q$20))))","v":20.315424999999998},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z70:AQ70)=0,0,IF(MAX($Z72:AP72)>IF(Macro!$Q$20=0,0,AQ70/Macro!$Q$20),MAX($Z72:AP72),IF(Macro!$Q$20=0,0,AQ70/Macro!$Q$20))))","v":22.021422222222224},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z70:AR70)=0,0,IF(MAX($Z72:AQ72)>IF(Macro!$Q$20=0,0,AR70/Macro!$Q$20),MAX($Z72:AQ72),IF(Macro!$Q$20=0,0,AR70/Macro!$Q$20))))","v":27.479278125},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z70:AS70)=0,0,IF(MAX($Z72:AR72)>IF(Macro!$Q$20=0,0,AS70/Macro!$Q$20),MAX($Z72:AR72),IF(Macro!$Q$20=0,0,AS70/Macro!$Q$20))))","v":27.479278125},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z70:AT70)=0,0,IF(MAX($Z72:AS72)>IF(Macro!$Q$20=0,0,AT70/Macro!$Q$20),MAX($Z72:AS72),IF(Macro!$Q$20=0,0,AT70/Macro!$Q$20))))","v":36.752300000000005},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z70:AU70)=0,0,IF(MAX($Z72:AT72)>IF(Macro!$Q$20=0,0,AU70/Macro!$Q$20),MAX($Z72:AT72),IF(Macro!$Q$20=0,0,AU70/Macro!$Q$20))))","v":38.27290277777778},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z70:AV70)=0,0,IF(MAX($Z72:AU72)>IF(Macro!$Q$20=0,0,AV70/Macro!$Q$20),MAX($Z72:AU72),IF(Macro!$Q$20=0,0,AV70/Macro!$Q$20))))","v":47.805062499999998},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z70:AW70)=0,0,IF(MAX($Z72:AV72)>IF(Macro!$Q$20=0,0,AW70/Macro!$Q$20),MAX($Z72:AV72),IF(Macro!$Q$20=0,0,AW70/Macro!$Q$20))))","v":47.805062499999998},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z70:AX70)=0,0,IF(MAX($Z72:AW72)>IF(Macro!$Q$20=0,0,AX70/Macro!$Q$20),MAX($Z72:AW72),IF(Macro!$Q$20=0,0,AX70/Macro!$Q$20))))","v":59.627181249999985},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z70:AY70)=0,0,IF(MAX($Z72:AX72)>IF(Macro!$Q$20=0,0,AY70/Macro!$Q$20),MAX($Z72:AX72),IF(Macro!$Q$20=0,0,AY70/Macro!$Q$20))))","v":61.431247222222218},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z70:AZ70)=0,0,IF(MAX($Z72:AY72)>IF(Macro!$Q$20=0,0,AZ70/Macro!$Q$20),MAX($Z72:AY72),IF(Macro!$Q$20=0,0,AZ70/Macro!$Q$20))))","v":74.514293749999979},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z70:BA70)=0,0,IF(MAX($Z72:AZ72)>IF(Macro!$Q$20=0,0,BA70/Macro!$Q$20),MAX($Z72:AZ72),IF(Macro!$Q$20=0,0,BA70/Macro!$Q$20))))","v":74.514293749999979},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z70:BB70)=0,0,IF(MAX($Z72:BA72)>IF(Macro!$Q$20=0,0,BB70/Macro!$Q$20),MAX($Z72:BA72),IF(Macro!$Q$20=0,0,BB70/Macro!$Q$20))))","v":91.014015624999999},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z70:BC70)=0,0,IF(MAX($Z72:BB72)>IF(Macro!$Q$20=0,0,BC70/Macro!$Q$20),MAX($Z72:BB72),IF(Macro!$Q$20=0,0,BC70/Macro!$Q$20))))","v":91.180302777777783},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z70:BD70)=0,0,IF(MAX($Z72:BC72)>IF(Macro!$Q$20=0,0,BD70/Macro!$Q$20),MAX($Z72:BC72),IF(Macro!$Q$20=0,0,BD70/Macro!$Q$20))))","v":109.29416874999998},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z70:BE70)=0,0,IF(MAX($Z72:BD72)>IF(Macro!$Q$20=0,0,BE70/Macro!$Q$20),MAX($Z72:BD72),IF(Macro!$Q$20=0,0,BE70/Macro!$Q$20))))","v":109.29416874999998},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z70:BF70)=0,0,IF(MAX($Z72:BE72)>IF(Macro!$Q$20=0,0,BF70/Macro!$Q$20),MAX($Z72:BE72),IF(Macro!$Q$20=0,0,BF70/Macro!$Q$20))))","v":130.72149999999999},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z70:BG70)=0,0,IF(MAX($Z72:BF72)>IF(Macro!$Q$20=0,0,BG70/Macro!$Q$20),MAX($Z72:BF72),IF(Macro!$Q$20=0,0,BG70/Macro!$Q$20))))","v":130.72149999999999},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z70:BH70)=0,0,IF(MAX($Z72:BG72)>IF(Macro!$Q$20=0,0,BH70/Macro!$Q$20),MAX($Z72:BG72),IF(Macro!$Q$20=0,0,BH70/Macro!$Q$20))))","v":154.674446875},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z70:BI70)=0,0,IF(MAX($Z72:BH72)>IF(Macro!$Q$20=0,0,BI70/Macro!$Q$20),MAX($Z72:BH72),IF(Macro!$Q$20=0,0,BI70/Macro!$Q$20))))","v":154.674446875},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z70:BJ70)=0,0,IF(MAX($Z72:BI72)>IF(Macro!$Q$20=0,0,BJ70/Macro!$Q$20),MAX($Z72:BI72),IF(Macro!$Q$20=0,0,BJ70/Macro!$Q$20))))","v":179.99828437500003},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z70:BK70)=0,0,IF(MAX($Z72:BJ72)>IF(Macro!$Q$20=0,0,BK70/Macro!$Q$20),MAX($Z72:BJ72),IF(Macro!$Q$20=0,0,BK70/Macro!$Q$20))))","v":179.99828437500003},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z70:BL70)=0,0,IF(MAX($Z72:BK72)>IF(Macro!$Q$20=0,0,BL70/Macro!$Q$20),MAX($Z72:BK72),IF(Macro!$Q$20=0,0,BL70/Macro!$Q$20))))","v":209.63990937499997},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z70:BM70)=0,0,IF(MAX($Z72:BL72)>IF(Macro!$Q$20=0,0,BM70/Macro!$Q$20),MAX($Z72:BL72),IF(Macro!$Q$20=0,0,BM70/Macro!$Q$20))))","v":209.63990937499997},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z70:BN70)=0,0,IF(MAX($Z72:BM72)>IF(Macro!$Q$20=0,0,BN70/Macro!$Q$20),MAX($Z72:BM72),IF(Macro!$Q$20=0,0,BN70/Macro!$Q$20))))","v":241.45907500000001},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z70:BO70)=0,0,IF(MAX($Z72:BN72)>IF(Macro!$Q$20=0,0,BO70/Macro!$Q$20),MAX($Z72:BN72),IF(Macro!$Q$20=0,0,BO70/Macro!$Q$20))))","v":241.45907500000001},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z70:BP70)=0,0,IF(MAX($Z72:BO72)>IF(Macro!$Q$20=0,0,BP70/Macro!$Q$20),MAX($Z72:BO72),IF(Macro!$Q$20=0,0,BP70/Macro!$Q$20))))","v":273.93433437499993},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z70:BQ70)=0,0,IF(MAX($Z72:BP72)>IF(Macro!$Q$20=0,0,BQ70/Macro!$Q$20),MAX($Z72:BP72),IF(Macro!$Q$20=0,0,BQ70/Macro!$Q$20))))","v":273.93433437499993},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z70:BR70)=0,0,IF(MAX($Z72:BQ72)>IF(Macro!$Q$20=0,0,BR70/Macro!$Q$20),MAX($Z72:BQ72),IF(Macro!$Q$20=0,0,BR70/Macro!$Q$20))))","v":298.98399375000002},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z70:BS70)=0,0,IF(MAX($Z72:BR72)>IF(Macro!$Q$20=0,0,BS70/Macro!$Q$20),MAX($Z72:BR72),IF(Macro!$Q$20=0,0,BS70/Macro!$Q$20))))","v":298.98399375000002},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z70:BT70)=0,0,IF(MAX($Z72:BS72)>IF(Macro!$Q$20=0,0,BT70/Macro!$Q$20),MAX($Z72:BS72),IF(Macro!$Q$20=0,0,BT70/Macro!$Q$20))))","v":323.50118125},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z70:BU70)=0,0,IF(MAX($Z72:BT72)>IF(Macro!$Q$20=0,0,BU70/Macro!$Q$20),MAX($Z72:BT72),IF(Macro!$Q$20=0,0,BU70/Macro!$Q$20))))","v":323.50118125},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z70:BV70)=0,0,IF(MAX($Z72:BU72)>IF(Macro!$Q$20=0,0,BV70/Macro!$Q$20),MAX($Z72:BU72),IF(Macro!$Q$20=0,0,BV70/Macro!$Q$20))))","v":346.27454062499999},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z70:BW70)=0,0,IF(MAX($Z72:BV72)>IF(Macro!$Q$20=0,0,BW70/Macro!$Q$20),MAX($Z72:BV72),IF(Macro!$Q$20=0,0,BW70/Macro!$Q$20))))","v":346.27454062499999},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z70:BX70)=0,0,IF(MAX($Z72:BW72)>IF(Macro!$Q$20=0,0,BX70/Macro!$Q$20),MAX($Z72:BW72),IF(Macro!$Q$20=0,0,BX70/Macro!$Q$20))))","v":371.75584062499996},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z70:BY70)=0,0,IF(MAX($Z72:BX72)>IF(Macro!$Q$20=0,0,BY70/Macro!$Q$20),MAX($Z72:BX72),IF(Macro!$Q$20=0,0,BY70/Macro!$Q$20))))","v":371.75584062499996},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z70:BZ70)=0,0,IF(MAX($Z72:BY72)>IF(Macro!$Q$20=0,0,BZ70/Macro!$Q$20),MAX($Z72:BY72),IF(Macro!$Q$20=0,0,BZ70/Macro!$Q$20))))","v":395.9795125},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z70:CA70)=0,0,IF(MAX($Z72:BZ72)>IF(Macro!$Q$20=0,0,CA70/Macro!$Q$20),MAX($Z72:BZ72),IF(Macro!$Q$20=0,0,CA70/Macro!$Q$20))))","v":395.9795125},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z70:CB70)=0,0,IF(MAX($Z72:CA72)>IF(Macro!$Q$20=0,0,CB70/Macro!$Q$20),MAX($Z72:CA72),IF(Macro!$Q$20=0,0,CB70/Macro!$Q$20))))","v":419.35716874999997},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z70:CC70)=0,0,IF(MAX($Z72:CB72)>IF(Macro!$Q$20=0,0,CC70/Macro!$Q$20),MAX($Z72:CB72),IF(Macro!$Q$20=0,0,CC70/Macro!$Q$20))))","v":419.35716874999997},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z70:CD70)=0,0,IF(MAX($Z72:CC72)>IF(Macro!$Q$20=0,0,CD70/Macro!$Q$20),MAX($Z72:CC72),IF(Macro!$Q$20=0,0,CD70/Macro!$Q$20))))","v":444.71760937499999},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z70:CE70)=0,0,IF(MAX($Z72:CD72)>IF(Macro!$Q$20=0,0,CE70/Macro!$Q$20),MAX($Z72:CD72),IF(Macro!$Q$20=0,0,CE70/Macro!$Q$20))))","v":444.71760937499999},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z70:CF70)=0,0,IF(MAX($Z72:CE72)>IF(Macro!$Q$20=0,0,CF70/Macro!$Q$20),MAX($Z72:CE72),IF(Macro!$Q$20=0,0,CF70/Macro!$Q$20))))","v":469.54557812500002},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z70:CG70)=0,0,IF(MAX($Z72:CF72)>IF(Macro!$Q$20=0,0,CG70/Macro!$Q$20),MAX($Z72:CF72),IF(Macro!$Q$20=0,0,CG70/Macro!$Q$20))))","v":469.54557812500002},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z70:CH70)=0,0,IF(MAX($Z72:CG72)>IF(Macro!$Q$20=0,0,CH70/Macro!$Q$20),MAX($Z72:CG72),IF(Macro!$Q$20=0,0,CH70/Macro!$Q$20))))","v":492.62971875000005},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z70:CI70)=0,0,IF(MAX($Z72:CH72)>IF(Macro!$Q$20=0,0,CI70/Macro!$Q$20),MAX($Z72:CH72),IF(Macro!$Q$20=0,0,CI70/Macro!$Q$20))))","v":0}]
[{"$f":"ROW()","v":73}]
[{"$f":"ROW()","v":74},null,null,null,null,null,{"$f":"IF($R74=\"^\",IF(COUNTIF(Lists!$13:$13,H74)=1,0,1),0)","v":0},"ФОТ сотрудников производства на поток",null,null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z74:$CJ74)","v":1491845422.0742903},null,null,{"$f":"IF(AA$11=\"\",0,AA72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AA$2-1)/12)))","v":0},{"$f":"IF(AB$11=\"\",0,AB72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AB$2-1)/12)))","v":6992.578125},{"$f":"IF(AC$11=\"\",0,AC72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AC$2-1)/12)))","v":6992.578125},{"$f":"IF(AD$11=\"\",0,AD72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AD$2-1)/12)))","v":75333.375000000015},{"$f":"IF(AE$11=\"\",0,AE72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AE$2-1)/12)))","v":125058.375},{"$f":"IF(AF$11=\"\",0,AF72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AF$2-1)/12)))","v":190757.53125},{"$f":"IF(AG$11=\"\",0,AG72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AG$2-1)/12)))","v":192684.375},{"$f":"IF(AH$11=\"\",0,AH72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AH$2-1)/12)))","v":444914.43750000012},{"$f":"IF(AI$11=\"\",0,AI72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AI$2-1)/12)))","v":550621.5},{"$f":"IF(AJ$11=\"\",0,AJ72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AJ$2-1)/12)))","v":817385.76562500023},{"$f":"IF(AK$11=\"\",0,AK72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AK$2-1)/12)))","v":817385.76562500023},{"$f":"IF(AL$11=\"\",0,AL72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AL$2-1)/12)))","v":1249340.6250000002},{"$f":"IF(AM$11=\"\",0,AM72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AM$2-1)/12)))","v":1535392.8037499997},{"$f":"IF(AN$11=\"\",0,AN72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AN$2-1)/12)))","v":1984969.1671875},{"$f":"IF(AO$11=\"\",0,AO72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AO$2-1)/12)))","v":1984969.1671875},{"$f":"IF(AP$11=\"\",0,AP72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AP$2-1)/12)))","v":2824859.8462499995},{"$f":"IF(AQ$11=\"\",0,AQ72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AQ$2-1)/12)))","v":3062078.7600000007},{"$f":"IF(AR$11=\"\",0,AR72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AR$2-1)/12)))","v":3820993.6232812502},{"$f":"IF(AS$11=\"\",0,AS72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AS$2-1)/12)))","v":3820993.6232812502},{"$f":"IF(AT$11=\"\",0,AT72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AT$2-1)/12)))","v":5110407.3150000013},{"$f":"IF(AU$11=\"\",0,AU72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AU$2-1)/12)))","v":5321847.1312500006},{"$f":"IF(AV$11=\"\",0,AV72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AV$2-1)/12)))","v":6647293.9406249998},{"$f":"IF(AW$11=\"\",0,AW72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AW$2-1)/12)))","v":6647293.9406249998},{"$f":"IF(AX$11=\"\",0,AX72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AX$2-1)/12)))","v":8291159.5528124981},{"$f":"IF(AY$11=\"\",0,AY72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AY$2-1)/12)))","v":8798275.3740375005},{"$f":"IF(AZ$11=\"\",0,AZ72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AZ$2-1)/12)))","v":10672048.92231562},{"$f":"IF(BA$11=\"\",0,BA72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BA$2-1)/12)))","v":10672048.92231562},{"$f":"IF(BB$11=\"\",0,BB72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BB$2-1)/12)))","v":13035163.838835936},{"$f":"IF(BC$11=\"\",0,BC72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BC$2-1)/12)))","v":13058979.734287499},{"$f":"IF(BD$11=\"\",0,BD72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BD$2-1)/12)))","v":15653274.78962812},{"$f":"IF(BE$11=\"\",0,BE72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BE$2-1)/12)))","v":15653274.78962812},{"$f":"IF(BF$11=\"\",0,BF72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BF$2-1)/12)))","v":18722129.312249999},{"$f":"IF(BG$11=\"\",0,BG72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BG$2-1)/12)))","v":18722129.312249999},{"$f":"IF(BH$11=\"\",0,BH72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BH$2-1)/12)))","v":22152706.293107811},{"$f":"IF(BI$11=\"\",0,BI72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BI$2-1)/12)))","v":22152706.293107811},{"$f":"IF(BJ$11=\"\",0,BJ72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BJ$2-1)/12)))","v":25779624.285614066},{"$f":"IF(BK$11=\"\",0,BK72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BK$2-1)/12)))","v":26553013.014182489},{"$f":"IF(BL$11=\"\",0,BL72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BL$2-1)/12)))","v":30925690.548968103},{"$f":"IF(BM$11=\"\",0,BM72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BM$2-1)/12)))","v":30925690.548968103},{"$f":"IF(BN$11=\"\",0,BN72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BN$2-1)/12)))","v":35619594.837415874},{"$f":"IF(BO$11=\"\",0,BO72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BO$2-1)/12)))","v":35619594.837415874},{"$f":"IF(BP$11=\"\",0,BP72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BP$2-1)/12)))","v":40410284.858809717},{"$f":"IF(BQ$11=\"\",0,BQ72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BQ$2-1)/12)))","v":40410284.858809717},{"$f":"IF(BR$11=\"\",0,BR72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BR$2-1)/12)))","v":44105564.142691605},{"$f":"IF(BS$11=\"\",0,BS72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BS$2-1)/12)))","v":44105564.142691605},{"$f":"IF(BT$11=\"\",0,BT72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BT$2-1)/12)))","v":47722294.163308784},{"$f":"IF(BU$11=\"\",0,BU72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BU$2-1)/12)))","v":47722294.163308784},{"$f":"IF(BV$11=\"\",0,BV72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BV$2-1)/12)))","v":51081777.893727139},{"$f":"IF(BW$11=\"\",0,BW72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BW$2-1)/12)))","v":52614231.230538949},{"$f":"IF(BX$11=\"\",0,BX72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BX$2-1)/12)))","v":56485953.961973101},{"$f":"IF(BY$11=\"\",0,BY72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BY$2-1)/12)))","v":56485953.961973101},{"$f":"IF(BZ$11=\"\",0,BZ72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BZ$2-1)/12)))","v":60166588.036264434},{"$f":"IF(CA$11=\"\",0,CA72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CA$2-1)/12)))","v":60166588.036264434},{"$f":"IF(CB$11=\"\",0,CB72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CB$2-1)/12)))","v":63718675.375245526},{"$f":"IF(CC$11=\"\",0,CC72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CC$2-1)/12)))","v":63718675.375245526},{"$f":"IF(CD$11=\"\",0,CD72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CD$2-1)/12)))","v":67572034.287349641},{"$f":"IF(CE$11=\"\",0,CE72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CE$2-1)/12)))","v":67572034.287349641},{"$f":"IF(CF$11=\"\",0,CF72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CF$2-1)/12)))","v":71344487.458291143},{"$f":"IF(CG$11=\"\",0,CG72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CG$2-1)/12)))","v":71344487.458291143},{"$f":"IF(CH$11=\"\",0,CH72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CH$2-1)/12)))","v":74851976.950327888},{"$f":"IF(CI$11=\"\",0,CI72*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CI$2-1)/12)))","v":0}]
[{"$f":"ROW()","v":75}]
[{"$f":"ROW()","v":76},null,null,null,null,null,{"$f":"IF($R76=\"^\",IF(COUNTIF(Lists!$13:$13,H76)=1,0,1),0)","v":0},"Затраты времени производственного персонала",null,null,null,{"$f":"K16","v":1},{"$f":"Sales!$M$43","v":"кол-во часов"},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z76:$CJ76)","v":4225750.0241666669},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA17:AA17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA17:AB17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":22.376250000000002},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA17:AC17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15.74625},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA17:AD17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":242.54013333333333},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA17:AE17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":426.97200000000004},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA17:AF17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":654.88930000000005},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA17:AG17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":684.41489999999999},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA17:AH17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1492.2362000000003},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA17:AI17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1920.1806000000001},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA17:AJ17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2811.4109833333337},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA17:AK17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2196.7510499999999},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA17:AL17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4209.6816666666673},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA17:AM17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5214.3624},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA17:AN17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6696.9114333333337},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA17:AO17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4869.4034999999994},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA17:AP17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9241.1739333333335},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA17:AQ17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10488.394800000002},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA17:AR17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12928.076416666667},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA17:AS17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9316.111350000001},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA17:AT17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":16765.560933333338},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA17:AU17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":18298.004400000005},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA17:AV17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":22488.886333333336},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA17:AW17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15519.504000000001},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA17:AX17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":27228.371299999992},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA17:AY17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":29400.4035},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA17:AZ17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":35138.87476666666},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA17:BA17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":23745.974849999999},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA17:BB17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":41559.086833333327},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA17:BC17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43758.563549999999},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA17:BD17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51591.735433333328},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA17:BE17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":34754.592599999996},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA17:BF17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":59750.407166666664},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA17:BG17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":61976.709600000002},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA17:BH17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":73008.480783333333},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA17:BI17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":48386.3367},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA17:BJ17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":82310.588100000008},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA17:BK17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":85090.712849999996},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA17:BL17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":99058.973649999985},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA17:BM17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":64971.381149999994},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA17:BN17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":110411.28323333334},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA17:BO17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":112371.87},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA17:BP17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":129537.61404999999},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA17:BQ17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":82054.106549999997},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA17:BR17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":136817.22513333333},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA17:BS17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":133463.9553},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA17:BT17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":152987.25736666669},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA17:BU17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":95841.058950000006},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA17:BV17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":158514.26846666669},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA17:BW17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":154754.31075000003},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA17:BX17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":175946.64901666666},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA17:BY17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":109647.23835},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA17:BZ17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":181263.47806666666},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA17:CA17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":175511.87940000001},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA17:CB17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":198551.7261},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA17:CC17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":123935.88284999999},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA17:CD17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":203652.08933333334},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA17:CE17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":196420.87724999999},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA17:CF17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":222296.40441666666},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA17:CG17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":137901.84525000001},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA17:CH17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":225634.2226666667},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA17:CI17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":77}]
[{"$f":"ROW()","v":78},null,null,null,null,null,{"$f":"IF($R78=\"^\",IF(COUNTIF(Lists!$13:$13,H78)=1,0,1),0)","v":0},"Потребность в производственном персонале",null,null,null,{"$f":"K16","v":1},{"$f":"Sales!$M$51","v":"кол-во сотр.*пер."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z78:$CJ78)","v":9741.1573043055578},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z76:AA76)=0,0,IF(MAX($Z78:Z78)>IF(Macro!$Q$20=0,0,AA76/Macro!$Q$20),MAX($Z78:Z78),IF(Macro!$Q$20=0,0,AA76/Macro!$Q$20))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z76:AB76)=0,0,IF(MAX($Z78:AA78)>IF(Macro!$Q$20=0,0,AB76/Macro!$Q$20),MAX($Z78:AA78),IF(Macro!$Q$20=0,0,AB76/Macro!$Q$20))))","v":4.6617187500000004E-2},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z76:AC76)=0,0,IF(MAX($Z78:AB78)>IF(Macro!$Q$20=0,0,AC76/Macro!$Q$20),MAX($Z78:AB78),IF(Macro!$Q$20=0,0,AC76/Macro!$Q$20))))","v":4.6617187500000004E-2},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z76:AD76)=0,0,IF(MAX($Z78:AC78)>IF(Macro!$Q$20=0,0,AD76/Macro!$Q$20),MAX($Z78:AC78),IF(Macro!$Q$20=0,0,AD76/Macro!$Q$20))))","v":0.50529194444444447},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z76:AE76)=0,0,IF(MAX($Z78:AD78)>IF(Macro!$Q$20=0,0,AE76/Macro!$Q$20),MAX($Z78:AD78),IF(Macro!$Q$20=0,0,AE76/Macro!$Q$20))))","v":0.88952500000000012},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z76:AF76)=0,0,IF(MAX($Z78:AE78)>IF(Macro!$Q$20=0,0,AF76/Macro!$Q$20),MAX($Z78:AE78),IF(Macro!$Q$20=0,0,AF76/Macro!$Q$20))))","v":1.3643527083333333},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z76:AG76)=0,0,IF(MAX($Z78:AF78)>IF(Macro!$Q$20=0,0,AG76/Macro!$Q$20),MAX($Z78:AF78),IF(Macro!$Q$20=0,0,AG76/Macro!$Q$20))))","v":1.425864375},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z76:AH76)=0,0,IF(MAX($Z78:AG78)>IF(Macro!$Q$20=0,0,AH76/Macro!$Q$20),MAX($Z78:AG78),IF(Macro!$Q$20=0,0,AH76/Macro!$Q$20))))","v":3.1088254166666673},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z76:AI76)=0,0,IF(MAX($Z78:AH78)>IF(Macro!$Q$20=0,0,AI76/Macro!$Q$20),MAX($Z78:AH78),IF(Macro!$Q$20=0,0,AI76/Macro!$Q$20))))","v":4.0003762500000004},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z76:AJ76)=0,0,IF(MAX($Z78:AI78)>IF(Macro!$Q$20=0,0,AJ76/Macro!$Q$20),MAX($Z78:AI78),IF(Macro!$Q$20=0,0,AJ76/Macro!$Q$20))))","v":5.8571062152777786},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z76:AK76)=0,0,IF(MAX($Z78:AJ78)>IF(Macro!$Q$20=0,0,AK76/Macro!$Q$20),MAX($Z78:AJ78),IF(Macro!$Q$20=0,0,AK76/Macro!$Q$20))))","v":5.8571062152777786},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z76:AL76)=0,0,IF(MAX($Z78:AK78)>IF(Macro!$Q$20=0,0,AL76/Macro!$Q$20),MAX($Z78:AK78),IF(Macro!$Q$20=0,0,AL76/Macro!$Q$20))))","v":8.77017013888889},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z76:AM76)=0,0,IF(MAX($Z78:AL78)>IF(Macro!$Q$20=0,0,AM76/Macro!$Q$20),MAX($Z78:AL78),IF(Macro!$Q$20=0,0,AM76/Macro!$Q$20))))","v":10.863255000000001},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z76:AN76)=0,0,IF(MAX($Z78:AM78)>IF(Macro!$Q$20=0,0,AN76/Macro!$Q$20),MAX($Z78:AM78),IF(Macro!$Q$20=0,0,AN76/Macro!$Q$20))))","v":13.951898819444445},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z76:AO76)=0,0,IF(MAX($Z78:AN78)>IF(Macro!$Q$20=0,0,AO76/Macro!$Q$20),MAX($Z78:AN78),IF(Macro!$Q$20=0,0,AO76/Macro!$Q$20))))","v":13.951898819444445},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z76:AP76)=0,0,IF(MAX($Z78:AO78)>IF(Macro!$Q$20=0,0,AP76/Macro!$Q$20),MAX($Z78:AO78),IF(Macro!$Q$20=0,0,AP76/Macro!$Q$20))))","v":19.252445694444443},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z76:AQ76)=0,0,IF(MAX($Z78:AP78)>IF(Macro!$Q$20=0,0,AQ76/Macro!$Q$20),MAX($Z78:AP78),IF(Macro!$Q$20=0,0,AQ76/Macro!$Q$20))))","v":21.850822500000003},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z76:AR76)=0,0,IF(MAX($Z78:AQ78)>IF(Macro!$Q$20=0,0,AR76/Macro!$Q$20),MAX($Z78:AQ78),IF(Macro!$Q$20=0,0,AR76/Macro!$Q$20))))","v":26.933492534722223},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z76:AS76)=0,0,IF(MAX($Z78:AR78)>IF(Macro!$Q$20=0,0,AS76/Macro!$Q$20),MAX($Z78:AR78),IF(Macro!$Q$20=0,0,AS76/Macro!$Q$20))))","v":26.933492534722223},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z76:AT76)=0,0,IF(MAX($Z78:AS78)>IF(Macro!$Q$20=0,0,AT76/Macro!$Q$20),MAX($Z78:AS78),IF(Macro!$Q$20=0,0,AT76/Macro!$Q$20))))","v":34.928251944444455},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z76:AU76)=0,0,IF(MAX($Z78:AT78)>IF(Macro!$Q$20=0,0,AU76/Macro!$Q$20),MAX($Z78:AT78),IF(Macro!$Q$20=0,0,AU76/Macro!$Q$20))))","v":38.120842500000009},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z76:AV76)=0,0,IF(MAX($Z78:AU78)>IF(Macro!$Q$20=0,0,AV76/Macro!$Q$20),MAX($Z78:AU78),IF(Macro!$Q$20=0,0,AV76/Macro!$Q$20))))","v":46.851846527777781},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z76:AW76)=0,0,IF(MAX($Z78:AV78)>IF(Macro!$Q$20=0,0,AW76/Macro!$Q$20),MAX($Z78:AV78),IF(Macro!$Q$20=0,0,AW76/Macro!$Q$20))))","v":46.851846527777781},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z76:AX76)=0,0,IF(MAX($Z78:AW78)>IF(Macro!$Q$20=0,0,AX76/Macro!$Q$20),MAX($Z78:AW78),IF(Macro!$Q$20=0,0,AX76/Macro!$Q$20))))","v":56.725773541666648},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z76:AY76)=0,0,IF(MAX($Z78:AX78)>IF(Macro!$Q$20=0,0,AY76/Macro!$Q$20),MAX($Z78:AX78),IF(Macro!$Q$20=0,0,AY76/Macro!$Q$20))))","v":61.250840625000002},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z76:AZ76)=0,0,IF(MAX($Z78:AY78)>IF(Macro!$Q$20=0,0,AZ76/Macro!$Q$20),MAX($Z78:AY78),IF(Macro!$Q$20=0,0,AZ76/Macro!$Q$20))))","v":73.205989097222215},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z76:BA76)=0,0,IF(MAX($Z78:AZ78)>IF(Macro!$Q$20=0,0,BA76/Macro!$Q$20),MAX($Z78:AZ78),IF(Macro!$Q$20=0,0,BA76/Macro!$Q$20))))","v":73.205989097222215},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z76:BB76)=0,0,IF(MAX($Z78:BA78)>IF(Macro!$Q$20=0,0,BB76/Macro!$Q$20),MAX($Z78:BA78),IF(Macro!$Q$20=0,0,BB76/Macro!$Q$20))))","v":86.581430902777768},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z76:BC76)=0,0,IF(MAX($Z78:BB78)>IF(Macro!$Q$20=0,0,BC76/Macro!$Q$20),MAX($Z78:BB78),IF(Macro!$Q$20=0,0,BC76/Macro!$Q$20))))","v":91.163674062499993},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z76:BD76)=0,0,IF(MAX($Z78:BC78)>IF(Macro!$Q$20=0,0,BD76/Macro!$Q$20),MAX($Z78:BC78),IF(Macro!$Q$20=0,0,BD76/Macro!$Q$20))))","v":107.48278215277777},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z76:BE76)=0,0,IF(MAX($Z78:BD78)>IF(Macro!$Q$20=0,0,BE76/Macro!$Q$20),MAX($Z78:BD78),IF(Macro!$Q$20=0,0,BE76/Macro!$Q$20))))","v":107.48278215277777},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z76:BF76)=0,0,IF(MAX($Z78:BE78)>IF(Macro!$Q$20=0,0,BF76/Macro!$Q$20),MAX($Z78:BE78),IF(Macro!$Q$20=0,0,BF76/Macro!$Q$20))))","v":124.48001493055555},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z76:BG76)=0,0,IF(MAX($Z78:BF78)>IF(Macro!$Q$20=0,0,BG76/Macro!$Q$20),MAX($Z78:BF78),IF(Macro!$Q$20=0,0,BG76/Macro!$Q$20))))","v":129.118145},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z76:BH76)=0,0,IF(MAX($Z78:BG78)>IF(Macro!$Q$20=0,0,BH76/Macro!$Q$20),MAX($Z78:BG78),IF(Macro!$Q$20=0,0,BH76/Macro!$Q$20))))","v":152.10100163194446},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z76:BI76)=0,0,IF(MAX($Z78:BH78)>IF(Macro!$Q$20=0,0,BI76/Macro!$Q$20),MAX($Z78:BH78),IF(Macro!$Q$20=0,0,BI76/Macro!$Q$20))))","v":152.10100163194446},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z76:BJ76)=0,0,IF(MAX($Z78:BI78)>IF(Macro!$Q$20=0,0,BJ76/Macro!$Q$20),MAX($Z78:BI78),IF(Macro!$Q$20=0,0,BJ76/Macro!$Q$20))))","v":171.48039187500001},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z76:BK76)=0,0,IF(MAX($Z78:BJ78)>IF(Macro!$Q$20=0,0,BK76/Macro!$Q$20),MAX($Z78:BJ78),IF(Macro!$Q$20=0,0,BK76/Macro!$Q$20))))","v":177.27231843749999},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z76:BL76)=0,0,IF(MAX($Z78:BK78)>IF(Macro!$Q$20=0,0,BL76/Macro!$Q$20),MAX($Z78:BK78),IF(Macro!$Q$20=0,0,BL76/Macro!$Q$20))))","v":206.37286177083331},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z76:BM76)=0,0,IF(MAX($Z78:BL78)>IF(Macro!$Q$20=0,0,BM76/Macro!$Q$20),MAX($Z78:BL78),IF(Macro!$Q$20=0,0,BM76/Macro!$Q$20))))","v":206.37286177083331},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z76:BN76)=0,0,IF(MAX($Z78:BM78)>IF(Macro!$Q$20=0,0,BN76/Macro!$Q$20),MAX($Z78:BM78),IF(Macro!$Q$20=0,0,BN76/Macro!$Q$20))))","v":230.0235067361111},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z76:BO76)=0,0,IF(MAX($Z78:BN78)>IF(Macro!$Q$20=0,0,BO76/Macro!$Q$20),MAX($Z78:BN78),IF(Macro!$Q$20=0,0,BO76/Macro!$Q$20))))","v":234.10806249999999},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z76:BP76)=0,0,IF(MAX($Z78:BO78)>IF(Macro!$Q$20=0,0,BP76/Macro!$Q$20),MAX($Z78:BO78),IF(Macro!$Q$20=0,0,BP76/Macro!$Q$20))))","v":269.8700292708333},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z76:BQ76)=0,0,IF(MAX($Z78:BP78)>IF(Macro!$Q$20=0,0,BQ76/Macro!$Q$20),MAX($Z78:BP78),IF(Macro!$Q$20=0,0,BQ76/Macro!$Q$20))))","v":269.8700292708333},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z76:BR76)=0,0,IF(MAX($Z78:BQ78)>IF(Macro!$Q$20=0,0,BR76/Macro!$Q$20),MAX($Z78:BQ78),IF(Macro!$Q$20=0,0,BR76/Macro!$Q$20))))","v":285.0358856944444},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z76:BS76)=0,0,IF(MAX($Z78:BR78)>IF(Macro!$Q$20=0,0,BS76/Macro!$Q$20),MAX($Z78:BR78),IF(Macro!$Q$20=0,0,BS76/Macro!$Q$20))))","v":285.0358856944444},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z76:BT76)=0,0,IF(MAX($Z78:BS78)>IF(Macro!$Q$20=0,0,BT76/Macro!$Q$20),MAX($Z78:BS78),IF(Macro!$Q$20=0,0,BT76/Macro!$Q$20))))","v":318.72345284722229},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z76:BU76)=0,0,IF(MAX($Z78:BT78)>IF(Macro!$Q$20=0,0,BU76/Macro!$Q$20),MAX($Z78:BT78),IF(Macro!$Q$20=0,0,BU76/Macro!$Q$20))))","v":318.72345284722229},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z76:BV76)=0,0,IF(MAX($Z78:BU78)>IF(Macro!$Q$20=0,0,BV76/Macro!$Q$20),MAX($Z78:BU78),IF(Macro!$Q$20=0,0,BV76/Macro!$Q$20))))","v":330.23805930555562},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z76:BW76)=0,0,IF(MAX($Z78:BV78)>IF(Macro!$Q$20=0,0,BW76/Macro!$Q$20),MAX($Z78:BV78),IF(Macro!$Q$20=0,0,BW76/Macro!$Q$20))))","v":330.23805930555562},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z76:BX76)=0,0,IF(MAX($Z78:BW78)>IF(Macro!$Q$20=0,0,BX76/Macro!$Q$20),MAX($Z78:BW78),IF(Macro!$Q$20=0,0,BX76/Macro!$Q$20))))","v":366.55551878472221},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z76:BY76)=0,0,IF(MAX($Z78:BX78)>IF(Macro!$Q$20=0,0,BY76/Macro!$Q$20),MAX($Z78:BX78),IF(Macro!$Q$20=0,0,BY76/Macro!$Q$20))))","v":366.55551878472221},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z76:BZ76)=0,0,IF(MAX($Z78:BY78)>IF(Macro!$Q$20=0,0,BZ76/Macro!$Q$20),MAX($Z78:BY78),IF(Macro!$Q$20=0,0,BZ76/Macro!$Q$20))))","v":377.63224597222222},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z76:CA76)=0,0,IF(MAX($Z78:BZ78)>IF(Macro!$Q$20=0,0,CA76/Macro!$Q$20),MAX($Z78:BZ78),IF(Macro!$Q$20=0,0,CA76/Macro!$Q$20))))","v":377.63224597222222},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z76:CB76)=0,0,IF(MAX($Z78:CA78)>IF(Macro!$Q$20=0,0,CB76/Macro!$Q$20),MAX($Z78:CA78),IF(Macro!$Q$20=0,0,CB76/Macro!$Q$20))))","v":413.64942937500001},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z76:CC76)=0,0,IF(MAX($Z78:CB78)>IF(Macro!$Q$20=0,0,CC76/Macro!$Q$20),MAX($Z78:CB78),IF(Macro!$Q$20=0,0,CC76/Macro!$Q$20))))","v":413.64942937500001},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z76:CD76)=0,0,IF(MAX($Z78:CC78)>IF(Macro!$Q$20=0,0,CD76/Macro!$Q$20),MAX($Z78:CC78),IF(Macro!$Q$20=0,0,CD76/Macro!$Q$20))))","v":424.27518611111111},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z76:CE76)=0,0,IF(MAX($Z78:CD78)>IF(Macro!$Q$20=0,0,CE76/Macro!$Q$20),MAX($Z78:CD78),IF(Macro!$Q$20=0,0,CE76/Macro!$Q$20))))","v":424.27518611111111},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z76:CF76)=0,0,IF(MAX($Z78:CE78)>IF(Macro!$Q$20=0,0,CF76/Macro!$Q$20),MAX($Z78:CE78),IF(Macro!$Q$20=0,0,CF76/Macro!$Q$20))))","v":463.11750920138888},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z76:CG76)=0,0,IF(MAX($Z78:CF78)>IF(Macro!$Q$20=0,0,CG76/Macro!$Q$20),MAX($Z78:CF78),IF(Macro!$Q$20=0,0,CG76/Macro!$Q$20))))","v":463.11750920138888},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z76:CH76)=0,0,IF(MAX($Z78:CG78)>IF(Macro!$Q$20=0,0,CH76/Macro!$Q$20),MAX($Z78:CG78),IF(Macro!$Q$20=0,0,CH76/Macro!$Q$20))))","v":470.07129722222231},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z76:CI76)=0,0,IF(MAX($Z78:CH78)>IF(Macro!$Q$20=0,0,CI76/Macro!$Q$20),MAX($Z78:CH78),IF(Macro!$Q$20=0,0,CI76/Macro!$Q$20))))","v":0}]
[{"$f":"ROW()","v":79}]
[{"$f":"ROW()","v":80},null,null,null,null,null,{"$f":"IF($R80=\"^\",IF(COUNTIF(Lists!$13:$13,H80)=1,0,1),0)","v":0},{"$f":"Items!$AQ$16","v":"ФОТ обслуживающего персонала"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z80:$CJ80)","v":1449504787.7721434},null,null,{"$f":"IF(AA$11=\"\",0,AA78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AA$2-1)/12)))","v":0},{"$f":"IF(AB$11=\"\",0,AB78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AB$2-1)/12)))","v":6293.3203125},{"$f":"IF(AC$11=\"\",0,AC78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AC$2-1)/12)))","v":6293.3203125},{"$f":"IF(AD$11=\"\",0,AD78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AD$2-1)/12)))","v":68214.412500000006},{"$f":"IF(AE$11=\"\",0,AE78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AE$2-1)/12)))","v":120085.87500000003},{"$f":"IF(AF$11=\"\",0,AF78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AF$2-1)/12)))","v":184187.61562499998},{"$f":"IF(AG$11=\"\",0,AG78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AG$2-1)/12)))","v":192491.69062499999},{"$f":"IF(AH$11=\"\",0,AH78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AH$2-1)/12)))","v":419691.43125000002},{"$f":"IF(AI$11=\"\",0,AI78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AI$2-1)/12)))","v":540050.79375000007},{"$f":"IF(AJ$11=\"\",0,AJ78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AJ$2-1)/12)))","v":790709.33906250005},{"$f":"IF(AK$11=\"\",0,AK78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AK$2-1)/12)))","v":790709.33906250005},{"$f":"IF(AL$11=\"\",0,AL78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AL$2-1)/12)))","v":1183972.9687500002},{"$f":"IF(AM$11=\"\",0,AM78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AM$2-1)/12)))","v":1510535.6077500002},{"$f":"IF(AN$11=\"\",0,AN78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AN$2-1)/12)))","v":1940011.5308437503},{"$f":"IF(AO$11=\"\",0,AO78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AO$2-1)/12)))","v":1940011.5308437503},{"$f":"IF(AP$11=\"\",0,AP78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AP$2-1)/12)))","v":2677052.5738124996},{"$f":"IF(AQ$11=\"\",0,AQ78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AQ$2-1)/12)))","v":3038356.8686250006},{"$f":"IF(AR$11=\"\",0,AR78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AR$2-1)/12)))","v":3745102.1369531252},{"$f":"IF(AS$11=\"\",0,AS78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AS$2-1)/12)))","v":3745102.1369531252},{"$f":"IF(AT$11=\"\",0,AT78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AT$2-1)/12)))","v":4856773.4328750009},{"$f":"IF(AU$11=\"\",0,AU78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AU$2-1)/12)))","v":5300703.1496250005},{"$f":"IF(AV$11=\"\",0,AV78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AV$2-1)/12)))","v":6514749.2596875001},{"$f":"IF(AW$11=\"\",0,AW78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AW$2-1)/12)))","v":6514749.2596875001},{"$f":"IF(AX$11=\"\",0,AX78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AX$2-1)/12)))","v":7887718.8109687483},{"$f":"IF(AY$11=\"\",0,AY78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AY$2-1)/12)))","v":8772437.2705734372},{"$f":"IF(AZ$11=\"\",0,AZ78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AZ$2-1)/12)))","v":10484671.567487812},{"$f":"IF(BA$11=\"\",0,BA78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BA$2-1)/12)))","v":10484671.567487812},{"$f":"IF(BB$11=\"\",0,BB78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BB$2-1)/12)))","v":12400322.406042185},{"$f":"IF(BC$11=\"\",0,BC78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BC$2-1)/12)))","v":13056598.144742344},{"$f":"IF(BD$11=\"\",0,BD78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BD$2-1)/12)))","v":15393845.284094062},{"$f":"IF(BE$11=\"\",0,BE78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BE$2-1)/12)))","v":15393845.284094062},{"$f":"IF(BF$11=\"\",0,BF78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BF$2-1)/12)))","v":17828214.45837656},{"$f":"IF(BG$11=\"\",0,BG78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BG$2-1)/12)))","v":18492494.404117502},{"$f":"IF(BH$11=\"\",0,BH78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BH$2-1)/12)))","v":21784133.605229534},{"$f":"IF(BI$11=\"\",0,BI78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BI$2-1)/12)))","v":21784133.605229534},{"$f":"IF(BJ$11=\"\",0,BJ78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BJ$2-1)/12)))","v":24559678.944925316},{"$f":"IF(BK$11=\"\",0,BK78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BK$2-1)/12)))","v":26150883.575749297},{"$f":"IF(BL$11=\"\",0,BL78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BL$2-1)/12)))","v":30443741.746774744},{"$f":"IF(BM$11=\"\",0,BM78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BM$2-1)/12)))","v":30443741.746774744},{"$f":"IF(BN$11=\"\",0,BN78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BN$2-1)/12)))","v":33932641.020106114},{"$f":"IF(BO$11=\"\",0,BO78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BO$2-1)/12)))","v":34535187.109544061},{"$f":"IF(BP$11=\"\",0,BP78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BP$2-1)/12)))","v":39810726.109129027},{"$f":"IF(BQ$11=\"\",0,BQ78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BQ$2-1)/12)))","v":39810726.109129027},{"$f":"IF(BR$11=\"\",0,BR78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BR$2-1)/12)))","v":42047965.116076477},{"$f":"IF(BS$11=\"\",0,BS78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BS$2-1)/12)))","v":42047965.116076477},{"$f":"IF(BT$11=\"\",0,BT78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BT$2-1)/12)))","v":47017492.532017194},{"$f":"IF(BU$11=\"\",0,BU78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BU$2-1)/12)))","v":47017492.532017194},{"$f":"IF(BV$11=\"\",0,BV78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BV$2-1)/12)))","v":48716105.917155556},{"$f":"IF(BW$11=\"\",0,BW78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BW$2-1)/12)))","v":50177589.094670214},{"$f":"IF(BX$11=\"\",0,BX78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BX$2-1)/12)))","v":55695797.875753924},{"$f":"IF(BY$11=\"\",0,BY78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BY$2-1)/12)))","v":55695797.875753924},{"$f":"IF(BZ$11=\"\",0,BZ78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BZ$2-1)/12)))","v":57378836.670546122},{"$f":"IF(CA$11=\"\",0,CA78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CA$2-1)/12)))","v":57378836.670546122},{"$f":"IF(CB$11=\"\",0,CB78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CB$2-1)/12)))","v":62851420.396759763},{"$f":"IF(CC$11=\"\",0,CC78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CC$2-1)/12)))","v":62851420.396759763},{"$f":"IF(CD$11=\"\",0,CD78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CD$2-1)/12)))","v":64465937.077380098},{"$f":"IF(CE$11=\"\",0,CE78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CE$2-1)/12)))","v":64465937.077380098},{"$f":"IF(CF$11=\"\",0,CF78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CF$2-1)/12)))","v":70367782.950641587},{"$f":"IF(CG$11=\"\",0,CG78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CG$2-1)/12)))","v":70367782.950641587},{"$f":"IF(CH$11=\"\",0,CH78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CH$2-1)/12)))","v":71424367.157484859},{"$f":"IF(CI$11=\"\",0,CI78*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CI$2-1)/12)))","v":0}]
[{"$f":"ROW()","v":81}]
[{"$f":"ROW()","v":82},null,null,null,null,null,{"$f":"IF($R82=\"^\",IF(COUNTIF(Lists!$13:$13,H82)=1,0,1),0)","v":0},"Количество продаж",null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$87","v":"шт"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z82:$CJ82)","v":18876246.770699997},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA17:AA17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA17:AB17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":56.801249999999996},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA17:AC17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":90.461249999999993},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA17:AD17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":645.59879999999998},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA17:AE17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1627.7976000000001},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA17:AF17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2565.3969000000002},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA17:AG17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3114.7281000000003},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA17:AH17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5179.2642000000014},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA17:AI17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8086.8150000000005},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA17:AJ17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":11112.428250000001},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA17:AK17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":11478.312450000001},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA17:AL17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":14987.115},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA17:AM17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":22257.338400000001},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA17:AN17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":27763.272899999996},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA17:AO17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":26275.837499999998},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA17:AP17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":32899.620599999995},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA17:AQ17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":46427.237999999998},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA17:AR17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":54283.229550000004},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA17:AS17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50434.545150000005},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA17:AT17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":60603.483600000007},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA17:AU17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":82273.791599999997},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA17:AV17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":94394.421000000002},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA17:AW17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":85994.567999999999},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA17:AX17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":98958.88529999998},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA17:AY17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":132754.53509999998},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA17:AZ17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":149079.97169999997},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA17:BA17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":132912.48464999997},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA17:BB17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":151006.33350000001},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA17:BC17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":199797.09255},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA17:BD17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":219843.3897},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA17:BE17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":194759.78939999998},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA17:BF17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":218257.33049999998},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA17:BG17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":284748.78960000002},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA17:BH17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":311015.95964999998},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA17:BI17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":273598.7463},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA17:BJ17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":301369.2561},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA17:BK17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":391456.29105},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA17:BL17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":423961.75304999994},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA17:BM17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":369277.88534999988},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA17:BN17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":404171.27189999993},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA17:BO17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":520618.54679999995},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA17:BP17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":556231.41584999999},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA17:BQ17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":475313.95395},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA17:BR17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":502783.79579999996},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA17:BS17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":630233.51490000007},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA17:BT17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":657119.4399},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA17:BU17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":558627.83954999992},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA17:BV17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":583601.4558},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA17:BW17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":730375.63335000002},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA17:BX17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":758318.81894999999},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA17:BY17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":640711.45215000003},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA17:BZ17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":667275.50339999993},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA17:CA17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":831518.80019999994},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA17:CB17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":857155.09770000004},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA17:CC17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":723382.93665000005},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA17:CD17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":751193.58599999989},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA17:CE17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":932103.88424999989},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA17:CF17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":959330.61675000004},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA17:CG17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":807757.11225000001},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA17:CH17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":833071.53600000008},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA17:CI17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":83}]
[{"$f":"ROW()","v":84},null,null,null,null,null,{"$f":"IF($R84=\"^\",IF(COUNTIF(Lists!$13:$13,H84)=1,0,1),0)","v":0},"Продажи",null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z84:$CJ84)","v":10786510747.800825},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA18:AA18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA18:AB18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA18:AC18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA18:AD18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA18:AE18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":744571.73297872359},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA18:AF18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1582214.9325797874},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA18:AG18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1926042.1642819149},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA18:AH18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3047517.1011063829},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA18:AI18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4897795.3410638291},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA18:AJ18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6255173.2412154255},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA18:AK18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6728528.9960186165},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA18:AL18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9553692.2864361703},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA18:AM18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":14744162.251001488},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA18:AN18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":18280318.71351447},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA18:AO18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":17218970.950162977},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA18:AP18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":21158009.909779787},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA18:AQ18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":31100223.809728727},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA18:AR18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":37152159.253784046},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA18:AS18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":34719679.034654364},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA18:AT18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":42142488.75612881},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA18:AU18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":58053428.388544783},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA18:AV18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":65902962.929876901},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA18:AW18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":60248293.568141073},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA18:AX18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":70860045.514033213},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA18:AY18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":97175876.981839031},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA18:AZ18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":109698854.98241615},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA18:BA18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":96210494.92663987},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA18:BB18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":106990582.69264394},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA18:BC18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":142434534.80114841},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA18:BD18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":156354488.09446359},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA18:BE18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":138042219.8606506},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA18:BF18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":154745680.31685221},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA18:BG18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":199937217.40235919},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA18:BH18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":213822465.5886018},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA18:BI18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":186008605.5055117},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA18:BJ18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":203403175.92361939},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA18:BK18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":265920944.36135346},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA18:BL18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":287218739.65793175},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA18:BM18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":243832335.46084189},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA18:BN18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":257478769.28150767},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA18:BO18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":312995336.87474489},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA18:BP18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":312995336.87474489},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA18:BQ18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":273344944.34822381},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA18:BR18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":301396285.98422825},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA18:BS18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":365981204.40942001},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA18:BT18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":366573123.2137242},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA18:BU18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":302317048.56870139},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA18:BV18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":302317048.56870139},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA18:BW18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":393184038.82174689},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA18:BX18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":422529400.07646823},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA18:BY18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":347965388.29826796},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA18:BZ18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":348644615.12620699},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA18:CA18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":423812384.08479762},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA18:CB18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":423812384.08479762},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA18:CC18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":366069718.19358218},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA18:CD18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":396755676.88691843},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA18:CE18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":481774750.50554383},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA18:CF18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":482544540.91054142},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA18:CG18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":397953128.62802589},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA18:CH18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":397953128.62802589},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA18:CI18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":85}]
[{"$f":"ROW()","v":86},null,null,null,null,null,{"$f":"IF($R86=\"^\",IF(COUNTIF(Lists!$13:$13,H86)=1,0,1),0)","v":0},"Количество отмен",null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$87","v":"шт"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z86:$CJ86)","v":193943.25220000016},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA17:AA17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA17:AB17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0.91800000000000082},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA17:AC17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0.77350000000000074},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA17:AD17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10.02592000000001},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA17:AE17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":18.890400000000017},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA17:AF17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":29.147520000000029},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA17:AG17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":31.556760000000025},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA17:AH17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":64.733280000000065},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA17:AI17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":86.88904000000008},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA17:AJ17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125.37976000000013},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA17:AK17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":105.02702000000011},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA17:AL17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":183.56600000000014},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA17:AM17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":236.70256000000023},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA17:AN17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":301.92544000000026},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA17:AO17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":234.9094000000002},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA17:AP17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":402.96664000000033},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA17:AQ17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":480.30032000000045},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA17:AR17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":584.58920000000046},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA17:AS17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":449.84074000000044},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA17:AT17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":733.3854400000007},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA17:AU17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":841.15456000000086},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA17:AV17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1016.831200000001},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA17:AW17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":754.37160000000063},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA17:AX17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1192.4167200000009},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA17:AY17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1352.9450000000011},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA17:AZ17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1592.8102400000009},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA17:BA17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1157.6136400000009},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA17:BB17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1819.9129000000014},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA17:BC17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2019.2576200000019},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA17:BD17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2341.027840000002},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA17:BE17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1694.8612400000015},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA17:BF17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2619.4382000000019},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA17:BG17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2864.410240000002},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA17:BH17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3312.610480000003},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA17:BI17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2365.8175800000022},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA17:BJ17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3610.2461400000034},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA17:BK17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3933.9737400000031},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA17:BL17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4499.5749600000036},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA17:BM17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3181.5292600000025},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA17:BN17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4842.5635600000041},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA17:BO17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5204.4888000000037},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA17:BP17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5888.6191200000048},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA17:BQ17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4040.6222200000029},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA17:BR17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6005.6369200000054},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA17:BS17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6211.4049200000054},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA17:BT17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6955.1052800000061},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA17:BU17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4728.2514800000044},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA17:BV17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6960.7734200000068},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA17:BW17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7201.262900000007},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA17:BX17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8005.4074400000072},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA17:BY17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5413.4395400000049},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA17:BZ17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7959.5441600000067},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA17:CA17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8175.206160000007},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA17:CB17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9037.4774400000078},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA17:CC17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6116.812840000006},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA17:CD17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8946.4489000000067},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA17:CE17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9152.981900000008},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA17:CF17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10117.42760000001},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA17:CG17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6813.3161000000055},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA17:CH17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9914.1314000000093},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA17:CI17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":87}]
[{"$f":"ROW()","v":88},null,null,null,null,null,{"$f":"IF($R88=\"^\",IF(COUNTIF(Lists!$13:$13,H88)=1,0,1),0)","v":0},"Сумма возвратов из-за отмен",null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z88:$CJ88)","v":110505120.75310461},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA18:AA18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA18:AB18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA18:AC18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA18:AD18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA18:AE18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12033.482553191503},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA18:AF18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":16546.038510638315},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA18:AG18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20974.703265957462},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA18:AH18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36060.086910638332},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA18:AI18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":55409.401838297919},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA18:AJ18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":65473.379195744739},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA18:AK18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":68543.951007446871},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA18:AL18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":113045.13239361712},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA18:AM18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":163845.13544655335},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA18:AN18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":191166.73164459591},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA18:AO18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":160979.541139915},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA18:AP18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250539.69356425555},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA18:AQ18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":337577.09491531947},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA18:AR18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":388519.31245787267},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA18:AS18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":322716.54771344707},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA18:AT18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":498655.7111114813},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA18:AU18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":609854.19721299619},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA18:AV18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":689803.50019327726},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA18:AW18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":550180.89254386013},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA18:AX18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":838459.41300876322},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA18:AY18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1018363.0251382664},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA18:AZ18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1147177.5684435684},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA18:BA18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":850967.218178557},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA18:BB18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1266902.7846384777},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA18:BC18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1467354.6775725856},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA18:BD18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1635079.6140597512},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA18:BE18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1227641.0628576898},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA18:BF18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1831045.567962755},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA18:BG18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2025498.068103062},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA18:BH18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2238045.6884899372},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA18:BI18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1632083.1503409697},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA18:BJ18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2406790.826224647},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA18:BK18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2712752.4197108448},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA18:BL18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3003594.6630894849},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA18:BM18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2097609.7066127388},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA18:BN18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3048844.4856574577},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA18:BO18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3049984.2690111832},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA18:BP18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3273153.8496705377},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA18:BQ18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2409169.8443401339},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA18:BR18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3566305.2598422421},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA18:BS18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3566305.2598422426},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA18:BT18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3836820.7897105599},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA18:BU18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2530214.8365057288},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA18:BV18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3577200.2860943056},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA18:BW18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3998772.2547367681},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA18:BX18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4418608.1053748354},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA18:BY18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2912264.4330879594},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA18:BZ18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4128316.7741972832},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA18:CA18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4129841.4135417035},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA18:CB18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4432024.9316057302},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA18:CC18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3196626.6112594334},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA18:CD18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4694655.916988072},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA18:CE18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4694655.916988072},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA18:CF18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5050608.3825986423},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA18:CG18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3330632.2453716481},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA18:CH18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4708824.8986288821},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA18:CI18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":89}]
[{"$f":"ROW()","v":90},null,null,null,null,null,{"$f":"IF($R90=\"^\",IF(COUNTIF(Lists!$13:$13,H90)=1,0,1),0)","v":0},"Натуральный поток продаж"]
[{"$f":"ROW()","v":91},null,null,null,null,null,{"$f":"IF($R91=\"^\",IF(COUNTIF(Lists!$13:$13,H91)=1,0,1),0)","v":0},{"$f":"H90","v":"Натуральный поток продаж"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,null,{"$f":"K16","v":1},{"$f":"IF(OR($I91=\"\",$I91=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I91)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I91)))","v":"шт"},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z91:$CJ91)","v":11325748.062419999},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA29:AA29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA29:AB29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":34.080749999999995},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA29:AC29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":54.276749999999993},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA29:AD29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":387.35928000000001},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA29:AE29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":976.67856000000006},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA29:AF29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1539.2381399999999},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA29:AG29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1868.8368599999999},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA29:AH29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3107.5585200000005},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA29:AI29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4852.0889999999999},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA29:AJ29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6667.4569499999998},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA29:AK29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6886.98747},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA29:AL29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8992.2690000000002},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA29:AM29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":13354.403039999999},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA29:AN29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":16657.963739999999},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA29:AO29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15765.502499999999},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA29:AP29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":19739.772359999995},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA29:AQ29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":27856.342799999999},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA29:AR29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":32569.937729999998},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA29:AS29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30260.72709},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA29:AT29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36362.09016},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA29:AU29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":49364.274960000002},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA29:AV29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":56636.652600000001},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA29:AW29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51596.7408},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA29:AX29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":59375.331179999979},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA29:AY29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":79652.721059999982},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA29:AZ29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":89447.983019999985},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA29:BA29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":79747.490789999982},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA29:BB29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":90603.800099999993},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA29:BC29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":119878.25552999999},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA29:BD29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":131906.03381999998},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA29:BE29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":116855.87363999999},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA29:BF29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":130954.39829999999},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA29:BG29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":170849.27375999998},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA29:BH29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":186609.57579},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA29:BI29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":164159.24778000001},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA29:BJ29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":180821.55366000001},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA29:BK29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":234873.77463},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA29:BL29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":254377.05182999992},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA29:BM29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":221566.73120999994},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA29:BN29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":242502.76314},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA29:BO29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":312371.12807999994},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA29:BP29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":333738.84950999997},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA29:BQ29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":285188.37237},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA29:BR29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":301670.27747999999},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA29:BS29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":378140.10893999995},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA29:BT29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":394271.66394},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA29:BU29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":335176.70372999995},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA29:BV29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":350160.87348000001},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA29:BW29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":438225.38001000002},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA29:BX29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":454991.29136999999},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA29:BY29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":384426.87128999992},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA29:BZ29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":400365.30203999986},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA29:CA29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":498911.28011999989},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA29:CB29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":514293.05861999991},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA29:CC29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":434029.76198999991},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA29:CD29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":450716.15159999998},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA29:CE29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":559262.33054999984},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA29:CF29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":575598.37004999991},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA29:CG29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":484654.26734999998},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA29:CH29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":499842.9216},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA29:CI29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":92},null,null,null,null,null,{"$f":"IF($R92=\"^\",IF(COUNTIF(Lists!$13:$13,H92)=1,0,1),0)","v":0},{"$f":"H91","v":"Натуральный поток продаж"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,null,{"$f":"K16","v":1},{"$f":"IF(OR($I92=\"\",$I92=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I92)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I92)))","v":"шт"},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z92:$CJ92)","v":3775249.35414},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA30:AA30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA30:AB30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":11.360250000000001},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA30:AC30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":18.09225},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA30:AD30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":129.11976000000001},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA30:AE30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":325.55952000000002},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA30:AF30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":513.07938000000001},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA30:AG30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":622.94562000000008},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA30:AH30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1035.8528400000002},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA30:AI30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1617.3630000000003},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA30:AJ30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2222.4856500000005},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA30:AK30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2295.6624900000002},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA30:AL30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2997.4230000000002},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA30:AM30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4451.4676799999997},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA30:AN30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5552.6545800000004},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA30:AO30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5255.1674999999996},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA30:AP30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6579.9241199999997},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA30:AQ30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9285.4475999999995},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA30:AR30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10856.645910000001},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA30:AS30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10086.909030000003},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA30:AT30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12120.696720000004},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA30:AU30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":16454.758320000004},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA30:AV30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":18878.884200000004},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA30:AW30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":17198.9136},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA30:AX30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":19791.777059999997},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA30:AY30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":26550.907019999999},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA30:AZ30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":29815.994339999997},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA30:BA30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":26582.496929999994},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA30:BB30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30201.2667},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA30:BC30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":39959.418510000003},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA30:BD30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43968.677940000001},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA30:BE30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":38951.957880000002},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA30:BF30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43651.466099999998},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA30:BG30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":56949.757920000004},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA30:BH30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62203.191930000001},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA30:BI30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":54719.749259999997},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA30:BJ30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":60273.851220000011},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA30:BK30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":78291.25821},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA30:BL30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":84792.350609999994},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA30:BM30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":73855.577069999985},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA30:BN30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":80834.254379999998},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA30:BO30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":104123.70935999999},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA30:BP30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":111246.28316999998},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA30:BQ30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":95062.790789999999},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA30:BR30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":100556.75916000002},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA30:BS30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":126046.70298000003},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA30:BT30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":131423.88798000003},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA30:BU30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":111725.56791000001},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA30:BV30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":116720.29115999999},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA30:BW30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":146075.12667},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA30:BX30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":151663.76379},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA30:BY30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":128142.29043000002},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA30:BZ30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":133455.10068},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA30:CA30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166303.76003999999},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA30:CB30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":171431.01954000001},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA30:CC30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":144676.58733000001},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA30:CD30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":150238.71720000001},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA30:CE30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":186420.77685000002},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA30:CF30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":191866.12335000001},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA30:CG30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":161551.42245000001},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA30:CH30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166614.30720000001},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA30:CI30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":93},null,null,null,null,null,{"$f":"IF($R93=\"^\",IF(COUNTIF(Lists!$13:$13,H93)=1,0,1),0)","v":0},{"$f":"H92","v":"Натуральный поток продаж"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,null,{"$f":"K16","v":1},{"$f":"IF(OR($I93=\"\",$I93=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I93)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I93)))","v":"шт"},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z93:$CJ93)","v":3775249.35414},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA31:AA31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA31:AB31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":11.360250000000001},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA31:AC31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":18.09225},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA31:AD31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":129.11976000000001},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA31:AE31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":325.55952000000002},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA31:AF31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":513.07938000000001},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA31:AG31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":622.94562000000008},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA31:AH31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1035.8528400000002},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA31:AI31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1617.3630000000003},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA31:AJ31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2222.4856500000005},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA31:AK31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2295.6624900000002},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA31:AL31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2997.4230000000002},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA31:AM31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4451.4676799999997},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA31:AN31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5552.6545800000004},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA31:AO31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5255.1674999999996},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA31:AP31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6579.9241199999997},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA31:AQ31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9285.4475999999995},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA31:AR31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10856.645910000001},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA31:AS31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10086.909030000003},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA31:AT31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12120.696720000004},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA31:AU31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":16454.758320000004},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA31:AV31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":18878.884200000004},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA31:AW31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":17198.9136},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA31:AX31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":19791.777059999997},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA31:AY31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":26550.907019999999},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA31:AZ31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":29815.994339999997},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA31:BA31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":26582.496929999994},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA31:BB31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30201.2667},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA31:BC31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":39959.418510000003},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA31:BD31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43968.677940000001},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA31:BE31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":38951.957880000002},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA31:BF31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43651.466099999998},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA31:BG31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":56949.757920000004},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA31:BH31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62203.191930000001},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA31:BI31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":54719.749259999997},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA31:BJ31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":60273.851220000011},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA31:BK31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":78291.25821},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA31:BL31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":84792.350609999994},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA31:BM31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":73855.577069999985},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA31:BN31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":80834.254379999998},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA31:BO31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":104123.70935999999},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA31:BP31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":111246.28316999998},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA31:BQ31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":95062.790789999999},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA31:BR31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":100556.75916000002},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA31:BS31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":126046.70298000003},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA31:BT31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":131423.88798000003},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA31:BU31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":111725.56791000001},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA31:BV31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":116720.29115999999},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA31:BW31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":146075.12667},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA31:BX31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":151663.76379},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA31:BY31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":128142.29043000002},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA31:BZ31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":133455.10068},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA31:CA31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166303.76003999999},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA31:CB31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":171431.01954000001},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA31:CC31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":144676.58733000001},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA31:CD31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":150238.71720000001},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA31:CE31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":186420.77685000002},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA31:CF31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":191866.12335000001},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA31:CG31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":161551.42245000001},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA31:CH31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166614.30720000001},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA31:CI31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":94},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":95}]
[{"$f":"ROW()","v":96},null,null,null,null,null,{"$f":"IF($R96=\"^\",IF(COUNTIF(Lists!$13:$13,H96)=1,0,1),0)","v":0},"Натуральный поток продаж"]
[{"$f":"ROW()","v":97},null,null,null,null,null,{"$f":"IF($R97=\"^\",IF(COUNTIF(Lists!$13:$13,H97)=1,0,1),0)","v":0},{"$f":"H96","v":"Натуральный поток продаж"},{"$f":"Prdction!$H$76","v":"Затраты времени производственного персонала"},null,null,null,{"$f":"Sales!$M$43","v":"кол-во часов"},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z97:$CJ97)","v":4131874.5049616671},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA70:AA70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:AA70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA70:AB70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:AB70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12.5058375},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA70:AC70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:AC70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":19.767529166666666},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA70:AD70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:AD70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":142.05202266666669},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA70:AE70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:AE70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":356.7824},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA70:AF70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:AF70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":562.15129100000001},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA70:AG70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:AG70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":681.69505300000003},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA70:AH70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:AH70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1136.1994540000003},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA70:AI70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:AI70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1770.9692086666671},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA70:AJ70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:AJ70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2434.858402166667},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA70:AK70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:AK70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2509.7235518333337},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA70:AL70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:AL70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3286.9808833333332},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA70:AM70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:AM70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4873.7088746666668},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA70:AN70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:AN70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6080.7929736666665},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA70:AO70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:AO70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5743.9951616666658},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA70:AP70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:AP70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7215.5605686666659},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA70:AQ70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:AQ70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10163.299969333333},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA70:AR70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:AR70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":11888.027395833333},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA70:AS70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:AS70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":11024.950276166666},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA70:AT70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:AT70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":13289.65495866667},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA70:AU70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:AU70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":18008.238334666672},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA70:AV70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:AV70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20672.437976666668},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA70:AW70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:AW70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":18795.603579999999},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA70:AX70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:AX70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":21699.448770999996},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA70:AY70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:AY70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":29056.620688333329},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA70:AZ70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:AZ70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":32645.76942033333},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA70:BA70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:BA70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":29048.521296166662},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA70:BB70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:BB70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":33112.353386666669},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA70:BC70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:BC70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43726.875870166667},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA70:BD70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:BD70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":48139.957133666663},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA70:BE70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:BE70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":42565.174305333334},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA70:BF70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:BF70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":47856.633218333329},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA70:BG70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:BG70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62316.193298666658},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA70:BH70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:BH70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":68104.523528166668},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA70:BI70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:BI70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":59792.322174000001},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA70:BJ70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:BJ70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":66078.892152000015},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA70:BK70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:BK70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":85667.890704500009},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA70:BL70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:BL70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":92833.28773549998},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA70:BM70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:BM70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":80699.539832166643},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA70:BN70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:BN70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":88619.664349666666},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA70:BO70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:BO70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":113928.32437999999},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA70:BP70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:BP70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":121792.67424349998},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA70:BQ70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:BQ70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":103860.15817016667},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA70:BR70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:BR70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":110237.71042266667},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA70:BS70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:BS70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":137896.39929433333},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA70:BT70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:BT70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":143882.81812233332},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA70:BU70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:BU70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":122060.48638983334},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA70:BV70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:BV70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":127955.14966433334},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA70:BW70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:BW70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":159808.32752083332},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA70:BX70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:BX70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166036.91571783336},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA70:BY70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:BY70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":139993.72653283333},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA70:BZ70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:BZ70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":146300.92697133333},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA70:CA70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:CA70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":181933.701378},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA70:CB70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:CB70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":187675.05794699999},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA70:CC70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:CC70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":158058.27905616668},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA70:CD70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:CD70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":164697.00756166666},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA70:CE70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:CE70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":203938.98766583335},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA70:CF70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:CF70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":210047.07627583336},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA70:CG70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:CG70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":176490.25947583336},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA70:CH70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:CH70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":182646.89460333335},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA70:CI70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA70:CI70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":98},null,null,null,null,null,{"$f":"IF($R98=\"^\",IF(COUNTIF(Lists!$13:$13,H98)=1,0,1),0)","v":0},{"$f":"H96","v":"Натуральный поток продаж"},{"$f":"Prdction!$H$78","v":"Потребность в производственном персонале"},null,null,{"$f":"K16","v":1},{"$f":"Sales!$M$51","v":"кол-во сотр.*пер."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z98:$CJ98)","v":9161.7922061295121},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z97:AA97)=0,0,IF(MAX($Z98:Z98)>IF(Macro!$Q$20=0,0,AA97/Macro!$Q$20),MAX($Z98:Z98),IF(Macro!$Q$20=0,0,AA97/Macro!$Q$20))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z97:AB97)=0,0,IF(MAX($Z98:AA98)>IF(Macro!$Q$20=0,0,AB97/Macro!$Q$20),MAX($Z98:AA98),IF(Macro!$Q$20=0,0,AB97/Macro!$Q$20))))","v":2.6053828125000001E-2},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z97:AC97)=0,0,IF(MAX($Z98:AB98)>IF(Macro!$Q$20=0,0,AC97/Macro!$Q$20),MAX($Z98:AB98),IF(Macro!$Q$20=0,0,AC97/Macro!$Q$20))))","v":4.1182352430555555E-2},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z97:AD97)=0,0,IF(MAX($Z98:AC98)>IF(Macro!$Q$20=0,0,AD97/Macro!$Q$20),MAX($Z98:AC98),IF(Macro!$Q$20=0,0,AD97/Macro!$Q$20))))","v":0.29594171388888896},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z97:AE97)=0,0,IF(MAX($Z98:AD98)>IF(Macro!$Q$20=0,0,AE97/Macro!$Q$20),MAX($Z98:AD98),IF(Macro!$Q$20=0,0,AE97/Macro!$Q$20))))","v":0.74329666666666661},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z97:AF97)=0,0,IF(MAX($Z98:AE98)>IF(Macro!$Q$20=0,0,AF97/Macro!$Q$20),MAX($Z98:AE98),IF(Macro!$Q$20=0,0,AF97/Macro!$Q$20))))","v":1.1711485229166667},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z97:AG97)=0,0,IF(MAX($Z98:AF98)>IF(Macro!$Q$20=0,0,AG97/Macro!$Q$20),MAX($Z98:AF98),IF(Macro!$Q$20=0,0,AG97/Macro!$Q$20))))","v":1.4201980270833334},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z97:AH97)=0,0,IF(MAX($Z98:AG98)>IF(Macro!$Q$20=0,0,AH97/Macro!$Q$20),MAX($Z98:AG98),IF(Macro!$Q$20=0,0,AH97/Macro!$Q$20))))","v":2.3670821958333339},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z97:AI97)=0,0,IF(MAX($Z98:AH98)>IF(Macro!$Q$20=0,0,AI97/Macro!$Q$20),MAX($Z98:AH98),IF(Macro!$Q$20=0,0,AI97/Macro!$Q$20))))","v":3.6895191847222231},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z97:AJ97)=0,0,IF(MAX($Z98:AI98)>IF(Macro!$Q$20=0,0,AJ97/Macro!$Q$20),MAX($Z98:AI98),IF(Macro!$Q$20=0,0,AJ97/Macro!$Q$20))))","v":5.0726216711805563},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z97:AK97)=0,0,IF(MAX($Z98:AJ98)>IF(Macro!$Q$20=0,0,AK97/Macro!$Q$20),MAX($Z98:AJ98),IF(Macro!$Q$20=0,0,AK97/Macro!$Q$20))))","v":5.2285907329861114},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z97:AL97)=0,0,IF(MAX($Z98:AK98)>IF(Macro!$Q$20=0,0,AL97/Macro!$Q$20),MAX($Z98:AK98),IF(Macro!$Q$20=0,0,AL97/Macro!$Q$20))))","v":6.8478768402777774},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z97:AM97)=0,0,IF(MAX($Z98:AL98)>IF(Macro!$Q$20=0,0,AM97/Macro!$Q$20),MAX($Z98:AL98),IF(Macro!$Q$20=0,0,AM97/Macro!$Q$20))))","v":10.153560155555557},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z97:AN97)=0,0,IF(MAX($Z98:AM98)>IF(Macro!$Q$20=0,0,AN97/Macro!$Q$20),MAX($Z98:AM98),IF(Macro!$Q$20=0,0,AN97/Macro!$Q$20))))","v":12.668318695138888},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z97:AO97)=0,0,IF(MAX($Z98:AN98)>IF(Macro!$Q$20=0,0,AO97/Macro!$Q$20),MAX($Z98:AN98),IF(Macro!$Q$20=0,0,AO97/Macro!$Q$20))))","v":12.668318695138888},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z97:AP97)=0,0,IF(MAX($Z98:AO98)>IF(Macro!$Q$20=0,0,AP97/Macro!$Q$20),MAX($Z98:AO98),IF(Macro!$Q$20=0,0,AP97/Macro!$Q$20))))","v":15.032417851388887},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z97:AQ97)=0,0,IF(MAX($Z98:AP98)>IF(Macro!$Q$20=0,0,AQ97/Macro!$Q$20),MAX($Z98:AP98),IF(Macro!$Q$20=0,0,AQ97/Macro!$Q$20))))","v":21.173541602777778},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z97:AR97)=0,0,IF(MAX($Z98:AQ98)>IF(Macro!$Q$20=0,0,AR97/Macro!$Q$20),MAX($Z98:AQ98),IF(Macro!$Q$20=0,0,AR97/Macro!$Q$20))))","v":24.766723741319442},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z97:AS97)=0,0,IF(MAX($Z98:AR98)>IF(Macro!$Q$20=0,0,AS97/Macro!$Q$20),MAX($Z98:AR98),IF(Macro!$Q$20=0,0,AS97/Macro!$Q$20))))","v":24.766723741319442},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z97:AT97)=0,0,IF(MAX($Z98:AS98)>IF(Macro!$Q$20=0,0,AT97/Macro!$Q$20),MAX($Z98:AS98),IF(Macro!$Q$20=0,0,AT97/Macro!$Q$20))))","v":27.686781163888895},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z97:AU97)=0,0,IF(MAX($Z98:AT98)>IF(Macro!$Q$20=0,0,AU97/Macro!$Q$20),MAX($Z98:AT98),IF(Macro!$Q$20=0,0,AU97/Macro!$Q$20))))","v":37.517163197222231},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z97:AV97)=0,0,IF(MAX($Z98:AU98)>IF(Macro!$Q$20=0,0,AV97/Macro!$Q$20),MAX($Z98:AU98),IF(Macro!$Q$20=0,0,AV97/Macro!$Q$20))))","v":43.067579118055555},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z97:AW97)=0,0,IF(MAX($Z98:AV98)>IF(Macro!$Q$20=0,0,AW97/Macro!$Q$20),MAX($Z98:AV98),IF(Macro!$Q$20=0,0,AW97/Macro!$Q$20))))","v":43.067579118055555},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z97:AX97)=0,0,IF(MAX($Z98:AW98)>IF(Macro!$Q$20=0,0,AX97/Macro!$Q$20),MAX($Z98:AW98),IF(Macro!$Q$20=0,0,AX97/Macro!$Q$20))))","v":45.207184939583321},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z97:AY97)=0,0,IF(MAX($Z98:AX98)>IF(Macro!$Q$20=0,0,AY97/Macro!$Q$20),MAX($Z98:AX98),IF(Macro!$Q$20=0,0,AY97/Macro!$Q$20))))","v":60.534626434027771},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z97:AZ97)=0,0,IF(MAX($Z98:AY98)>IF(Macro!$Q$20=0,0,AZ97/Macro!$Q$20),MAX($Z98:AY98),IF(Macro!$Q$20=0,0,AZ97/Macro!$Q$20))))","v":68.012019625694435},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z97:BA97)=0,0,IF(MAX($Z98:AZ98)>IF(Macro!$Q$20=0,0,BA97/Macro!$Q$20),MAX($Z98:AZ98),IF(Macro!$Q$20=0,0,BA97/Macro!$Q$20))))","v":68.012019625694435},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z97:BB97)=0,0,IF(MAX($Z98:BA98)>IF(Macro!$Q$20=0,0,BB97/Macro!$Q$20),MAX($Z98:BA98),IF(Macro!$Q$20=0,0,BB97/Macro!$Q$20))))","v":68.984069555555564},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z97:BC97)=0,0,IF(MAX($Z98:BB98)>IF(Macro!$Q$20=0,0,BC97/Macro!$Q$20),MAX($Z98:BB98),IF(Macro!$Q$20=0,0,BC97/Macro!$Q$20))))","v":91.097658062847216},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z97:BD97)=0,0,IF(MAX($Z98:BC98)>IF(Macro!$Q$20=0,0,BD97/Macro!$Q$20),MAX($Z98:BC98),IF(Macro!$Q$20=0,0,BD97/Macro!$Q$20))))","v":100.29157736180555},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z97:BE97)=0,0,IF(MAX($Z98:BD98)>IF(Macro!$Q$20=0,0,BE97/Macro!$Q$20),MAX($Z98:BD98),IF(Macro!$Q$20=0,0,BE97/Macro!$Q$20))))","v":100.29157736180555},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z97:BF97)=0,0,IF(MAX($Z98:BE98)>IF(Macro!$Q$20=0,0,BF97/Macro!$Q$20),MAX($Z98:BE98),IF(Macro!$Q$20=0,0,BF97/Macro!$Q$20))))","v":100.29157736180555},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z97:BG97)=0,0,IF(MAX($Z98:BF98)>IF(Macro!$Q$20=0,0,BG97/Macro!$Q$20),MAX($Z98:BF98),IF(Macro!$Q$20=0,0,BG97/Macro!$Q$20))))","v":129.82540270555555},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z97:BH97)=0,0,IF(MAX($Z98:BG98)>IF(Macro!$Q$20=0,0,BH97/Macro!$Q$20),MAX($Z98:BG98),IF(Macro!$Q$20=0,0,BH97/Macro!$Q$20))))","v":141.88442401701388},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z97:BI97)=0,0,IF(MAX($Z98:BH98)>IF(Macro!$Q$20=0,0,BI97/Macro!$Q$20),MAX($Z98:BH98),IF(Macro!$Q$20=0,0,BI97/Macro!$Q$20))))","v":141.88442401701388},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z97:BJ97)=0,0,IF(MAX($Z98:BI98)>IF(Macro!$Q$20=0,0,BJ97/Macro!$Q$20),MAX($Z98:BI98),IF(Macro!$Q$20=0,0,BJ97/Macro!$Q$20))))","v":141.88442401701388},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z97:BK97)=0,0,IF(MAX($Z98:BJ98)>IF(Macro!$Q$20=0,0,BK97/Macro!$Q$20),MAX($Z98:BJ98),IF(Macro!$Q$20=0,0,BK97/Macro!$Q$20))))","v":178.4747723010417},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z97:BL97)=0,0,IF(MAX($Z98:BK98)>IF(Macro!$Q$20=0,0,BL97/Macro!$Q$20),MAX($Z98:BK98),IF(Macro!$Q$20=0,0,BL97/Macro!$Q$20))))","v":193.40268278229163},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z97:BM97)=0,0,IF(MAX($Z98:BL98)>IF(Macro!$Q$20=0,0,BM97/Macro!$Q$20),MAX($Z98:BL98),IF(Macro!$Q$20=0,0,BM97/Macro!$Q$20))))","v":193.40268278229163},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z97:BN97)=0,0,IF(MAX($Z98:BM98)>IF(Macro!$Q$20=0,0,BN97/Macro!$Q$20),MAX($Z98:BM98),IF(Macro!$Q$20=0,0,BN97/Macro!$Q$20))))","v":193.40268278229163},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z97:BO97)=0,0,IF(MAX($Z98:BN98)>IF(Macro!$Q$20=0,0,BO97/Macro!$Q$20),MAX($Z98:BN98),IF(Macro!$Q$20=0,0,BO97/Macro!$Q$20))))","v":237.35067579166665},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z97:BP97)=0,0,IF(MAX($Z98:BO98)>IF(Macro!$Q$20=0,0,BP97/Macro!$Q$20),MAX($Z98:BO98),IF(Macro!$Q$20=0,0,BP97/Macro!$Q$20))))","v":253.73473800729161},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z97:BQ97)=0,0,IF(MAX($Z98:BP98)>IF(Macro!$Q$20=0,0,BQ97/Macro!$Q$20),MAX($Z98:BP98),IF(Macro!$Q$20=0,0,BQ97/Macro!$Q$20))))","v":253.73473800729161},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z97:BR97)=0,0,IF(MAX($Z98:BQ98)>IF(Macro!$Q$20=0,0,BR97/Macro!$Q$20),MAX($Z98:BQ98),IF(Macro!$Q$20=0,0,BR97/Macro!$Q$20))))","v":253.73473800729161},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z97:BS97)=0,0,IF(MAX($Z98:BR98)>IF(Macro!$Q$20=0,0,BS97/Macro!$Q$20),MAX($Z98:BR98),IF(Macro!$Q$20=0,0,BS97/Macro!$Q$20))))","v":287.28416519652779},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z97:BT97)=0,0,IF(MAX($Z98:BS98)>IF(Macro!$Q$20=0,0,BT97/Macro!$Q$20),MAX($Z98:BS98),IF(Macro!$Q$20=0,0,BT97/Macro!$Q$20))))","v":299.7558710881944},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z97:BU97)=0,0,IF(MAX($Z98:BT98)>IF(Macro!$Q$20=0,0,BU97/Macro!$Q$20),MAX($Z98:BT98),IF(Macro!$Q$20=0,0,BU97/Macro!$Q$20))))","v":299.7558710881944},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z97:BV97)=0,0,IF(MAX($Z98:BU98)>IF(Macro!$Q$20=0,0,BV97/Macro!$Q$20),MAX($Z98:BU98),IF(Macro!$Q$20=0,0,BV97/Macro!$Q$20))))","v":299.7558710881944},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z97:BW97)=0,0,IF(MAX($Z98:BV98)>IF(Macro!$Q$20=0,0,BW97/Macro!$Q$20),MAX($Z98:BV98),IF(Macro!$Q$20=0,0,BW97/Macro!$Q$20))))","v":332.93401566840276},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z97:BX97)=0,0,IF(MAX($Z98:BW98)>IF(Macro!$Q$20=0,0,BX97/Macro!$Q$20),MAX($Z98:BW98),IF(Macro!$Q$20=0,0,BX97/Macro!$Q$20))))","v":345.91024107881947},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z97:BY97)=0,0,IF(MAX($Z98:BX98)>IF(Macro!$Q$20=0,0,BY97/Macro!$Q$20),MAX($Z98:BX98),IF(Macro!$Q$20=0,0,BY97/Macro!$Q$20))))","v":345.91024107881947},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z97:BZ97)=0,0,IF(MAX($Z98:BY98)>IF(Macro!$Q$20=0,0,BZ97/Macro!$Q$20),MAX($Z98:BY98),IF(Macro!$Q$20=0,0,BZ97/Macro!$Q$20))))","v":345.91024107881947},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z97:CA97)=0,0,IF(MAX($Z98:BZ98)>IF(Macro!$Q$20=0,0,CA97/Macro!$Q$20),MAX($Z98:BZ98),IF(Macro!$Q$20=0,0,CA97/Macro!$Q$20))))","v":379.02854453750001},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z97:CB97)=0,0,IF(MAX($Z98:CA98)>IF(Macro!$Q$20=0,0,CB97/Macro!$Q$20),MAX($Z98:CA98),IF(Macro!$Q$20=0,0,CB97/Macro!$Q$20))))","v":390.98970405624999},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z97:CC97)=0,0,IF(MAX($Z98:CB98)>IF(Macro!$Q$20=0,0,CC97/Macro!$Q$20),MAX($Z98:CB98),IF(Macro!$Q$20=0,0,CC97/Macro!$Q$20))))","v":390.98970405624999},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z97:CD97)=0,0,IF(MAX($Z98:CC98)>IF(Macro!$Q$20=0,0,CD97/Macro!$Q$20),MAX($Z98:CC98),IF(Macro!$Q$20=0,0,CD97/Macro!$Q$20))))","v":390.98970405624999},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z97:CE97)=0,0,IF(MAX($Z98:CD98)>IF(Macro!$Q$20=0,0,CE97/Macro!$Q$20),MAX($Z98:CD98),IF(Macro!$Q$20=0,0,CE97/Macro!$Q$20))))","v":424.87289097048614},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z97:CF97)=0,0,IF(MAX($Z98:CE98)>IF(Macro!$Q$20=0,0,CF97/Macro!$Q$20),MAX($Z98:CE98),IF(Macro!$Q$20=0,0,CF97/Macro!$Q$20))))","v":437.59807557465285},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z97:CG97)=0,0,IF(MAX($Z98:CF98)>IF(Macro!$Q$20=0,0,CG97/Macro!$Q$20),MAX($Z98:CF98),IF(Macro!$Q$20=0,0,CG97/Macro!$Q$20))))","v":437.59807557465285},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z97:CH97)=0,0,IF(MAX($Z98:CG98)>IF(Macro!$Q$20=0,0,CH97/Macro!$Q$20),MAX($Z98:CG98),IF(Macro!$Q$20=0,0,CH97/Macro!$Q$20))))","v":437.59807557465285},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z97:CI97)=0,0,IF(MAX($Z98:CH98)>IF(Macro!$Q$20=0,0,CI97/Macro!$Q$20),MAX($Z98:CH98),IF(Macro!$Q$20=0,0,CI97/Macro!$Q$20))))","v":0}]
[{"$f":"ROW()","v":99}]
[{"$f":"ROW()","v":100},null,null,null,null,null,{"$f":"IF($R100=\"^\",IF(COUNTIF(Lists!$13:$13,H100)=1,0,1),0)","v":0},"Себестоимость продаж",null,null,null,null,{"$f":"Mrkting!$M$107","v":"руб."}]
[{"$f":"ROW()","v":101},null,null,null,null,null,{"$f":"IF($R101=\"^\",IF(COUNTIF(Lists!$13:$13,H101)=1,0,1),0)","v":0},{"$f":"H100","v":"Себестоимость продаж"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z101:$CJ101)","v":2087403459.3076098},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA41:AA41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA41:AB41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5112.1125000000002},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA41:AC41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8141.5125000000007},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA41:AD41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":58103.892000000007},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA41:AE41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":146501.78400000001},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA41:AF41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":230885.72100000002},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA41:AG41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":280325.52899999998},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA41:AH41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":475891.77834000008},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA41:AI41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":749647.75050000008},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA41:AJ41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1030122.0987750001},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA41:AK41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1064039.564115},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA41:AL41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1389305.5604999999},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA41:AM41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2063255.2696799999},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA41:AN41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2617190.3523644996},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA41:AO41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2508843.2403374994},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA41:AP41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3141288.6745085991},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA41:AQ41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4432919.111477999},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA41:AR41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5183017.0406635497},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA41:AS41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4815540.8054671492},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA41:AT41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5901926.7340471689},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA41:AU41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8091251.412632389},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA41:AV41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9283259.9228460304},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA41:AW41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8457172.7676242404},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA41:AX41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9732154.1271491759},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA41:AY41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":13055801.83885959},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA41:AZ41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":14902418.46171606},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA41:BA41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":13463475.518930823},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA41:BB41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15296306.284804329},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA41:BC41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20238604.908966929},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA41:BD41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":22269210.473485187},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA41:BE41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":19728347.292310011},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA41:BF41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":22544175.577560831},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA41:BG41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":29709170.052442685},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA41:BH41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":32449746.484420188},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA41:BI41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":28545834.001191571},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA41:BJ41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":31443260.884902634},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA41:BK41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":40842461.649231002},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA41:BL41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":44953486.703452662},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA41:BM41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":39684339.635358602},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA41:BN41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43434147.186291762},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA41:BO41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":55948119.427991748},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA41:BP41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":59775245.954754248},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA41:BQ41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51079474.645764902},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA41:BR41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":55088548.186449096},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA41:BS41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":69759695.618132889},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA41:BT41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":72735662.303607464},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA41:BU41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":61833760.232517228},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA41:BV41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":64598056.048109472},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA41:BW41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":80844291.306027204},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA41:BX41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":85291028.510590374},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA41:BY41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":73047068.854742974},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA41:BZ41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":76075617.937498212},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA41:CA41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":94800882.438421786},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA41:CB41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":97723658.958771482},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA41:CC41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":82472387.538107961},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA41:CD41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":87311076.446902722},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA41:CE41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":109456573.74412301},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA41:CF41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":112653797.68455932},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA41:CG41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":94854583.720003396},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA41:CH41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":97827246.034581512},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA41:CI41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":102},null,null,null,null,null,{"$f":"IF($R102=\"^\",IF(COUNTIF(Lists!$13:$13,H102)=1,0,1),0)","v":0},{"$f":"H101","v":"Себестоимость продаж"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z102:$CJ102)","v":456619911.88795131},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA42:AA42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA42:AB42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1136.0250000000003},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA42:AC42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1809.2250000000004},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA42:AD42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12911.976000000002},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA42:AE42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":32555.952000000005},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA42:AF42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51307.938000000009},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA42:AG42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62294.562000000005},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA42:AH42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":103585.28400000003},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA42:AI42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":161736.30000000005},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA42:AJ42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":222248.56500000006},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA42:AK42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":232469.42400000006},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA42:AL42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":308734.56900000002},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA42:AM42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":458501.17104000004},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA42:AN42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":571923.42174000002},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA42:AO42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":541282.25249999994},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA42:AP42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":677732.18435999996},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA42:AQ42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":971325.20358720003},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA42:AR42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1151781.5645919},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA42:AS42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1070120.1789927001},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA42:AT42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1285884.7150248},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA42:AU42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1745685.3101688004},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA42:AV42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2002860.8247780004},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA42:AW42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1846001.90149254},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA42:AX42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2162700.9171442613},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA42:AY42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2901289.2975243535},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA42:AZ42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3258074.2047165176},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA42:BA42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2904741.2122828104},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA42:BB42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3300173.9557290901},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA42:BC42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4432030.432913322},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA42:BD42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4948713.4385522641},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA42:BE42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4384077.1760688918},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA42:BF42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4913010.9664966334},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA42:BG42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6409745.4266327266},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA42:BH42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7001024.0527335899},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA42:BI42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6228974.4796315487},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA42:BJ42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6987391.3077561427},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA42:BK42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9076102.5887180008},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA42:BL42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9829757.3761128746},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA42:BM42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8561885.5739716534},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA42:BN42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9370905.54181052},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA42:BO42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12248738.49364195},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA42:BP42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":13283387.989945393},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA42:BQ42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":11350994.365725536},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA42:BR42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12007002.920651156},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA42:BS42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15050635.516317777},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA42:BT42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15692699.526128905},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA42:BU42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":13486677.010594185},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA42:BV42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":14355123.566246549},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA42:BW42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":17965398.068006042},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA42:BX42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":18652729.941729173},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA42:BY42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15759885.405554045},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA42:BZ42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":16413294.053397678},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA42:CA42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20746428.555145293},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA42:CB42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":21716368.657504778},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA42:CC42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":18327197.230690662},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA42:CD42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":19031791.2015015},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA42:CE42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":23615226.266261708},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA42:CF42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":24305026.469160587},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA42:CG42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20687432.144992463},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA42:CH42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":21739388.007684782},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA42:CI42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":103},null,null,null,null,null,{"$f":"IF($R103=\"^\",IF(COUNTIF(Lists!$13:$13,H103)=1,0,1),0)","v":0},{"$f":"H102","v":"Себестоимость продаж"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z103:$CJ103)","v":225991367.35757071},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA43:AA43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA43:AB43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":568.01250000000016},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA43:AC43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":904.61250000000018},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA43:AD43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6455.9880000000012},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA43:AE43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":16277.976000000002},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA43:AF43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":25653.969000000005},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA43:AG43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":31147.281000000003},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA43:AH43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51792.642000000014},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA43:AI43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":80868.150000000023},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA43:AJ43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":111124.28250000003},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA43:AK43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":114783.12450000002},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA43:AL43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":149871.15000000002},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA43:AM43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":226206.03852},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA43:AN43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":285961.71087000001},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA43:AO43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":270641.12624999997},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA43:AP43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":338866.09217999998},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA43:AQ43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":478200.55140000005},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA43:AR43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":559117.26436500007},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA43:AS43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":525748.62195900001},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA43:AT43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":642942.35751240002},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA43:AU43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":872842.6550844002},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA43:AV43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1001430.4123890002},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA43:AW43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":912316.371912},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA43:AX43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1049854.8141476996},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA43:AY43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1429833.5831720156},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA43:AZ43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1629037.1023582588},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA43:BA43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1452370.6061414052},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA43:BB43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1650086.9778645451},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA43:BC43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2183236.7755088387},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA43:BD43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2402288.0769671192},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA43:BE43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2152748.3866732549},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA43:BF43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2456505.4832483167},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA43:BG43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3204872.7133163633},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA43:BH43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3500512.0263667949},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA43:BI43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3079377.9936560486},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA43:BJ43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3391937.5280369623},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA43:BK43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4471402.4146776181},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA43:BL43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4914878.6880564373},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA43:BM43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4280942.7869858267},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA43:BN43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4685452.77090526},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA43:BO43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6035395.8390498115},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA43:BP43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6448246.5970608704},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA43:BQ43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5571023.1927221045},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA43:BR43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6003501.4603255782},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA43:BS43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7525317.7581588887},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA43:BT43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7846349.7630644524},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA43:BU43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6670308.5471971128},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA43:BV43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6968506.585556576},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA43:BW43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8846673.7945363037},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA43:BX43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9326364.9708645865},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA43:BY43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7879942.7027770225},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA43:BZ43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8206647.0266988389},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA43:CA43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10226632.409754243},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA43:CB43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10541926.532769311},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA43:CC43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8993922.6871806588},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA43:CD43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9515895.6007507499},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA43:CE43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":11807613.133130854},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA43:CF43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12152513.234580293},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA43:CG43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10232425.428263582},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA43:CH43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10553100.974604264},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA43:CI43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":104},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":105}]
[{"$f":"ROW()","v":106},null,null,null,null,null,{"$f":"IF($R106=\"^\",IF(COUNTIF(Lists!$13:$13,H106)=1,0,1),0)","v":0},"Себестоимость продаж"]
[{"$f":"ROW()","v":107},null,null,null,null,null,{"$f":"IF($R107=\"^\",IF(COUNTIF(Lists!$13:$13,H107)=1,0,1),0)","v":0},{"$f":"H106","v":"Себестоимость продаж"},{"$f":"Items!$AQ$16","v":"ФОТ обслуживающего персонала"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z107:$CJ107)","v":1454643989.5299771},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA74:AA74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:AA74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA74:AB74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:AB74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3517.2667968750002},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA74:AC74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:AC74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6992.578125},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA74:AD74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:AD74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":41367.998953125003},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA74:AE74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:AE74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":100345.05000000002},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA74:AF74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:AF74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":158105.05059375},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA74:AG74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:AG74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":191726.73365625},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA74:AH74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:AH74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":319556.09643750003},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA74:AI74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:AI74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":498085.08993750007},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA74:AJ74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:AJ74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":684803.92560937523},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA74:AK74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:AK74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":817385.76562500023},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA74:AL74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:AL74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1034659.0598906253},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA74:AM74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:AM74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1393224.8709112499},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA74:AN74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:AN74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1761529.7145590622},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA74:AO74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:AO74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1984969.1671875},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA74:AP74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:AP74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2407434.1787559371},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA74:AQ74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:AQ74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2944180.9598662499},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA74:AR74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:AR74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3443812.936230469},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA74:AS74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:AS74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3820993.6232812502},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA74:AT74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:AT74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4469568.7102157818},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA74:AU74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:AU74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5216761.542573751},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA74:AV74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:AV74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5988546.8763656262},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA74:AW74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:AW74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6647293.9406249998},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA74:AX74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:AX74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7474158.3435553117},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA74:AY74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:AY74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8546238.8108886741},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA74:AZ74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:AZ74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9740783.4688213933},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA74:BA74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:BA74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10672048.92231562},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA74:BB74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:BB74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":11860695.72532534},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA74:BC74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:BC74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":13047143.234248072},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA74:BD74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:BD74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":14363910.14712383},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA74:BE74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:BE74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15653274.78962812},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA74:BF74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:BF74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":17196908.614506926},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA74:BG74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:BG74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":18722129.312249999},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA74:BH74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:BH74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20447709.533621479},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA74:BI74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:BI74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":22152706.293107811},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA74:BJ74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:BJ74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":23977046.043338459},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA74:BK74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:BK74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":26168638.816083983},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA74:BL74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:BL74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":28752469.814179651},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA74:BM74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:BM74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30925690.548968099},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA74:BN74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:BN74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":33286724.406057328},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA74:BO74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:BO74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":35619594.837415874},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA74:BP74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:BP74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":38029311.918176979},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA74:BQ74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:BQ74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":40410284.858809717},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA74:BR74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:BR74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":42269010.338602312},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA74:BS74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:BS74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":44105564.142691605},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA74:BT74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:BT74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":45924779.343062043},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA74:BU74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:BU74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":47722294.163308784},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA74:BV74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:BV74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":49412114.479709215},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA74:BW74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:BW74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51852601.922143474},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA74:BX74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:BX74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":54561707.764450327},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA74:BY74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:BY74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":56485953.961973101},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA74:BZ74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:BZ74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":58337312.901341639},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA74:CA74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:CA74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":60166588.036264434},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA74:CB74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:CB74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":61953287.967771925},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA74:CC74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:CC74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":63718675.375245526},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA74:CD74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:CD74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":65656914.908033893},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA74:CE74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:CE74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":67572034.287349641},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA74:CF74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:CF74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":69469578.232333213},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA74:CG74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:CG74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":71344487.458291143},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA74:CH74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:CH74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":73108754.672785625},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA74:CI74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA74:CI74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":108}]
[{"$f":"ROW()","v":109},null,null,null,null,null,{"$f":"IF($R109=\"^\",IF(COUNTIF(Lists!$13:$13,H109)=1,0,1),0)","v":0},{"$f":"Items!$AQ$17","v":"Прочие производственные расходы"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z109:$CJ109)","v":11839680},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2<$Q111,AA$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AA$2-$Q111)/12))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2<$Q111,AB$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AB$2-$Q111)/12))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2<$Q111,AC$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AC$2-$Q111)/12))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2<$Q111,AD$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AD$2-$Q111)/12))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2<$Q111,AE$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AE$2-$Q111)/12))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2<$Q111,AF$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AF$2-$Q111)/12))))","v":150000},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2<$Q111,AG$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AG$2-$Q111)/12))))","v":150000},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2<$Q111,AH$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AH$2-$Q111)/12))))","v":150000},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2<$Q111,AI$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AI$2-$Q111)/12))))","v":150000},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2<$Q111,AJ$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AJ$2-$Q111)/12))))","v":150000},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2<$Q111,AK$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AK$2-$Q111)/12))))","v":150000},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2<$Q111,AL$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AL$2-$Q111)/12))))","v":150000},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2<$Q111,AM$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AM$2-$Q111)/12))))","v":150000},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2<$Q111,AN$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AN$2-$Q111)/12))))","v":150000},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2<$Q111,AO$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AO$2-$Q111)/12))))","v":150000},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2<$Q111,AP$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AP$2-$Q111)/12))))","v":150000},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2<$Q111,AQ$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AQ$2-$Q111)/12))))","v":150000},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2<$Q111,AR$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AR$2-$Q111)/12))))","v":180000},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2<$Q111,AS$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AS$2-$Q111)/12))))","v":180000},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2<$Q111,AT$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AT$2-$Q111)/12))))","v":180000},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2<$Q111,AU$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AU$2-$Q111)/12))))","v":180000},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2<$Q111,AV$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AV$2-$Q111)/12))))","v":180000},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2<$Q111,AW$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AW$2-$Q111)/12))))","v":180000},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2<$Q111,AX$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AX$2-$Q111)/12))))","v":180000},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2<$Q111,AY$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AY$2-$Q111)/12))))","v":180000},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2<$Q111,AZ$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AZ$2-$Q111)/12))))","v":180000},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2<$Q111,BA$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BA$2-$Q111)/12))))","v":180000},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2<$Q111,BB$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BB$2-$Q111)/12))))","v":180000},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2<$Q111,BC$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BC$2-$Q111)/12))))","v":180000},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2<$Q111,BD$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BD$2-$Q111)/12))))","v":216000},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2<$Q111,BE$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BE$2-$Q111)/12))))","v":216000},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2<$Q111,BF$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BF$2-$Q111)/12))))","v":216000},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2<$Q111,BG$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BG$2-$Q111)/12))))","v":216000},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2<$Q111,BH$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BH$2-$Q111)/12))))","v":216000},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2<$Q111,BI$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BI$2-$Q111)/12))))","v":216000},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2<$Q111,BJ$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BJ$2-$Q111)/12))))","v":216000},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2<$Q111,BK$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BK$2-$Q111)/12))))","v":216000},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2<$Q111,BL$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BL$2-$Q111)/12))))","v":216000},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2<$Q111,BM$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BM$2-$Q111)/12))))","v":216000},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2<$Q111,BN$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BN$2-$Q111)/12))))","v":216000},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2<$Q111,BO$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BO$2-$Q111)/12))))","v":216000},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2<$Q111,BP$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BP$2-$Q111)/12))))","v":259200},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2<$Q111,BQ$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BQ$2-$Q111)/12))))","v":259200},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2<$Q111,BR$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BR$2-$Q111)/12))))","v":259200},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2<$Q111,BS$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BS$2-$Q111)/12))))","v":259200},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2<$Q111,BT$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BT$2-$Q111)/12))))","v":259200},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2<$Q111,BU$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BU$2-$Q111)/12))))","v":259200},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2<$Q111,BV$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BV$2-$Q111)/12))))","v":259200},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2<$Q111,BW$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BW$2-$Q111)/12))))","v":259200},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2<$Q111,BX$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BX$2-$Q111)/12))))","v":259200},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2<$Q111,BY$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BY$2-$Q111)/12))))","v":259200},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2<$Q111,BZ$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BZ$2-$Q111)/12))))","v":259200},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2<$Q111,CA$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((CA$2-$Q111)/12))))","v":259200},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2<$Q111,CB$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((CB$2-$Q111)/12))))","v":311040},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2<$Q111,CC$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((CC$2-$Q111)/12))))","v":311040},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2<$Q111,CD$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((CD$2-$Q111)/12))))","v":311040},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2<$Q111,CE$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((CE$2-$Q111)/12))))","v":311040},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2<$Q111,CF$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((CF$2-$Q111)/12))))","v":311040},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2<$Q111,CG$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((CG$2-$Q111)/12))))","v":311040},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2<$Q111,CH$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((CH$2-$Q111)/12))))","v":311040},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2<$Q111,CI$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((CI$2-$Q111)/12))))","v":0}]
[{"$f":"ROW()","v":110},null,null,null,null,null,{"$f":"IF($R110=\"^\",IF(COUNTIF(Lists!$13:$13,H110)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$288","v":"Начальная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","2022-10-01","^",{"$f":"IF(G110<>0,1,IF(OR($Q110=\"\",$Q110=0),0,IF($R110=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H110))),$Q110)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":111},null,null,null,null,null,{"$f":"IF($R111=\"^\",IF(COUNTIF(Lists!$13:$13,H111)=1,0,1),0)","v":0},{"$f":"H109","v":"Прочие производственные расходы"},{"$f":"I110","v":"Начальная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q110)=0,Q110=0,Q110=\"\"),1,SUMIFS($2:$2,$11:$11,Q110))","v":6},null,{"$f":"IF(G111<>0,1,IF(OR($Q111=\"\",$Q111=0),0,IF($R111=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H111))),$Q111)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q111-IF(OR(SUMIFS($2:$2,$11:$11,Q110)=0,Q110=0,Q110=\"\"),1,SUMIFS($2:$2,$11:$11,Q110)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":112},null,null,null,null,null,{"$f":"IF($R112=\"^\",IF(COUNTIF(Lists!$13:$13,H112)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$290","v":"Конечная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G112<>0,1,IF(OR($Q112=\"\",$Q112=0),0,IF($R112=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H112))),$Q112)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":113},null,null,null,null,null,{"$f":"IF($R113=\"^\",IF(COUNTIF(Lists!$13:$13,H113)=1,0,1),0)","v":0},{"$f":"H109","v":"Прочие производственные расходы"},{"$f":"I112","v":"Конечная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q112)=0,Q112=0,Q112=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q112))","v":60},null,{"$f":"IF(G113<>0,1,IF(OR($Q113=\"\",$Q113=0),0,IF($R113=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H113))),$Q113)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q113-IF(OR(SUMIFS($2:$2,$11:$11,Q112)=0,Q112=0,Q112=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q112)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":114},null,null,null,null,null,{"$f":"IF($R114=\"^\",IF(COUNTIF(Lists!$13:$13,H114)=1,0,1),0)","v":0},{"$f":"H109","v":"Прочие производственные расходы"},{"$f":"Mrkting!$I$292","v":"Количество единиц расхода в месяц"},null,null,null,{"$f":"Mrkting!$M$292","v":"ед.расх./мес."},null,null,"*",5,null,{"$f":"IF(G114<>0,1,IF(OR($Q114=\"\",$Q114=0),0,IF($R114=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H114))),$Q114)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":115},null,null,null,null,null,{"$f":"IF($R115=\"^\",IF(COUNTIF(Lists!$13:$13,H115)=1,0,1),0)","v":0},{"$f":"H109","v":"Прочие производственные расходы"},{"$f":"Mrkting!$I$293","v":"Средняя стоимость расхода за 1 единицу"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,"*",10000,null,{"$f":"IF(G115<>0,1,IF(OR($Q115=\"\",$Q115=0),0,IF($R115=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H115))),$Q115)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":116},null,null,null,null,null,{"$f":"IF($R116=\"^\",IF(COUNTIF(Lists!$13:$13,H116)=1,0,1),0)","v":0},{"$f":"H109","v":"Прочие производственные расходы"},{"$f":"Mrkting!$I$294","v":"Ежегодная индексация расхода"},null,null,null,{"$f":"Mrkting!$M$271","v":"%г"},null,null,"*",0.2,null,{"$f":"IF(G116<>0,1,IF(OR($Q116=\"\",$Q116=0),0,IF($R116=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H116))),$Q116)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":117}]
[{"$f":"ROW()","v":118},null,null,null,null,null,{"$f":"IF($R118=\"^\",IF(COUNTIF(Lists!$13:$13,H118)=1,0,1),0)","v":0},{"$f":"H109","v":"Прочие производственные расходы"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z118:$CJ118)","v":11839680},null,null,{"$f":"IF(AA$11=\"\",0,$Q120*(IF(AA$2=1,SUMIFS($Z109:$CJ109,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q122))+($Q122-INT($Q122))*SUMIFS($Z109:$CJ109,$Z$2:$CJ$2,INT($Q122)+1),0)+($Q122-INT($Q122))*SUMIFS($Z109:$CJ109,$Z$2:$CJ$2,AA$2+INT($Q122)+1)+(INT($Q122)+1-$Q122)*SUMIFS($Z109:$CJ109,$Z$2:$CJ$2,AA$2+INT($Q122)))+$Q123*((-$Q125-INT(-$Q125))*SUMIFS($Z109:$CJ109,$Z$2:$CJ$2,AA$2+INT(-$Q125)+1)+(INT(-$Q125)+1+$Q125)*SUMIFS($Z109:$CJ109,$Z$2:$CJ$2,AA$2+INT(-$Q125))))","v":0},0,0,0,0,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,216000,216000,216000,{"$f":"IF(BG$11=\"\",0,$Q120*(IF(BG$2=1,SUMIFS($Z109:$CJ109,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q122))+($Q122-INT($Q122))*SUMIFS($Z109:$CJ109,$Z$2:$CJ$2,INT($Q122)+1),0)+($Q122-INT($Q122))*SUMIFS($Z109:$CJ109,$Z$2:$CJ$2,BG$2+INT($Q122)+1)+(INT($Q122)+1-$Q122)*SUMIFS($Z109:$CJ109,$Z$2:$CJ$2,BG$2+INT($Q122)))+$Q123*((-$Q125-INT(-$Q125))*SUMIFS($Z109:$CJ109,$Z$2:$CJ$2,BG$2+INT(-$Q125)+1)+(INT(-$Q125)+1+$Q125)*SUMIFS($Z109:$CJ109,$Z$2:$CJ$2,BG$2+INT(-$Q125))))","v":216000},216000,216000,216000,216000,216000,216000,216000,216000,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,259200,311040,311040,311040,311040,311040,311040,311040,0]
[{"$f":"ROW()","v":119},null,null,null,null,null,{"$f":"IF($R119=\"^\",IF(COUNTIF(Lists!$13:$13,H119)=1,0,1),0)","v":0},{"$f":"H118","v":"Прочие производственные расходы"},{"$f":"Mrkting!$I$153","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":120},null,null,null,null,null,{"$f":"IF($R120=\"^\",IF(COUNTIF(Lists!$13:$13,H120)=1,0,1),0)","v":0},{"$f":"H118","v":"Прочие производственные расходы"},{"$f":"I119","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$154","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",1,null,{"$f":"IF(G120<>0,1,IF(OR($Q120=\"\",$Q120=0),0,IF($R120=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H120))),$Q120)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":121},null,null,null,null,null,{"$f":"IF($R121=\"^\",IF(COUNTIF(Lists!$13:$13,H121)=1,0,1),0)","v":0},{"$f":"H118","v":"Прочие производственные расходы"},{"$f":"I119","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$155","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G121<>0,1,IF(OR($Q121=\"\",$Q121=0),0,IF($R121=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H121))),$Q121)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":122},null,null,null,null,null,{"$f":"IF($R122=\"^\",IF(COUNTIF(Lists!$13:$13,H122)=1,0,1),0)","v":0},{"$f":"H118","v":"Прочие производственные расходы"},{"$f":"I119","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$156","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q121/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G122<>0,1,IF(OR($Q122=\"\",$Q122=0),0,IF($R122=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H122))),$Q122)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q122-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q121/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":123},null,null,null,null,null,{"$f":"IF($R123=\"^\",IF(COUNTIF(Lists!$13:$13,H123)=1,0,1),0)","v":0},{"$f":"H118","v":"Прочие производственные расходы"},{"$f":"I119","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$157","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,{"$f":"100%-Q120","v":0},null,{"$f":"IF(G123<>0,1,IF(OR($Q123=\"\",$Q123=0),0,IF($R123=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H123))),$Q123)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q123-(100%-Q120))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":124},null,null,null,null,null,{"$f":"IF($R124=\"^\",IF(COUNTIF(Lists!$13:$13,H124)=1,0,1),0)","v":0},{"$f":"H118","v":"Прочие производственные расходы"},{"$f":"I119","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$158","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",null,null,{"$f":"IF(G124<>0,1,IF(OR($Q124=\"\",$Q124=0),0,IF($R124=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H124))),$Q124)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":125},null,null,null,null,null,{"$f":"IF($R125=\"^\",IF(COUNTIF(Lists!$13:$13,H125)=1,0,1),0)","v":0},{"$f":"H118","v":"Прочие производственные расходы"},{"$f":"I119","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$159","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q124/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G125<>0,1,IF(OR($Q125=\"\",$Q125=0),0,IF($R125=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H125))),$Q125)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q125-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q124/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":126}]
[{"$f":"ROW()","v":127},null,null,null,null,null,{"$f":"IF($R127=\"^\",IF(COUNTIF(Lists!$13:$13,H127)=1,0,1),0)","v":0},{"$f":"H109","v":"Прочие производственные расходы"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z127:$CJ127)","v":11839680},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA109:AA109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA109:AB109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA109:AC109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA109:AD109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA109:AE109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA109:AF109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":150000},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA109:AG109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":150000},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA109:AH109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":150000},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA109:AI109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":150000},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA109:AJ109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":150000},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA109:AK109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":150000},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA109:AL109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":150000},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA109:AM109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":150000},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA109:AN109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":150000},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA109:AO109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":150000},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA109:AP109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":150000},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA109:AQ109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":150000},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA109:AR109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":180000},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA109:AS109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":180000},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA109:AT109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":180000},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA109:AU109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":180000},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA109:AV109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":180000},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA109:AW109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":180000},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA109:AX109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":180000},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA109:AY109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":180000},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA109:AZ109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":180000},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA109:BA109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":180000},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA109:BB109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":180000},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA109:BC109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":180000},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA109:BD109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":216000},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA109:BE109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":216000},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA109:BF109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":216000},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA109:BG109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":216000},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA109:BH109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":216000},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA109:BI109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":216000},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA109:BJ109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":216000},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA109:BK109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":216000},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA109:BL109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":216000},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA109:BM109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":216000},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA109:BN109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":216000},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA109:BO109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":216000},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA109:BP109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":259200},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA109:BQ109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":259200},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA109:BR109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":259200},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA109:BS109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":259200},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA109:BT109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":259200},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA109:BU109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":259200},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA109:BV109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":259200},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA109:BW109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":259200},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA109:BX109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":259200},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA109:BY109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":259200},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA109:BZ109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":259200},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA109:CA109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":259200},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA109:CB109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":311040},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA109:CC109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":311040},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA109:CD109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":311040},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA109:CE109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":311040},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA109:CF109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":311040},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA109:CG109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":311040},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA109:CH109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":311040},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA109:CI109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":128},null,null,null,null,null,{"$f":"IF($R128=\"^\",IF(COUNTIF(Lists!$13:$13,H128)=1,0,1),0)","v":0},{"$f":"H127","v":"Прочие производственные расходы"},{"$f":"Mrkting!$I$222","v":"Задаем через %-ное распределение"}]
[{"$f":"ROW()","v":129},null,null,null,null,null,{"$f":"IF($R129=\"^\",IF(COUNTIF(Lists!$13:$13,H129)=1,0,1),0)","v":0},{"$f":"H127","v":"Прочие производственные расходы"},{"$f":"I128","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$163","v":"%-ное распределение учета расходов"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(AND(X129=100%,AA129>=0%),0,1)","v":0},null,null,null,{"$f":"SUM($Z129:$CJ129)","v":1},"*",null,{"$f":"100%-SUM($AB129:$CJ129)","v":1}]
[{"$f":"ROW()","v":130},null,null,null,null,null,{"$f":"IF($R130=\"^\",IF(COUNTIF(Lists!$13:$13,H130)=1,0,1),0)","v":0},{"$f":"H127","v":"Прочие производственные расходы"},{"$f":"I128","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$164","v":"обратный порядок распределения учета расхода"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X129-SUM($Z130:$CJ130))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"SUMIFS($Z129:$CJ129,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z129:$CJ129,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[{"$f":"ROW()","v":131}]
[{"$f":"ROW()","v":132},null,null,null,null,null,{"$f":"IF($R132=\"^\",IF(COUNTIF(Lists!$13:$13,H132)=1,0,1),0)","v":0},"Завершение расчетов",null,null,null,{"$f":"\"конец \"&K16&\" блока производства\"","v":"конец 1 блока производства"}]
[{"$f":"ROW()","v":133},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":134},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":135}]
[{"$f":"ROW()","v":136},null,null,null,null,null,{"$f":"IF($R136=\"^\",IF(COUNTIF(Lists!$13:$13,H136)=1,0,1),0)","v":0},{"$f":"Sales!$H$75","v":"Поток решений о покупке"},null,null,{"$f":"IF(COUNTIF(Lists!$AN:$AN,MAX(K$15:K135)+1)=1,MAX(K$15:K135)+1,0)","v":2},{"$f":"\"начало \"&K136&\" блока производства\"","v":"начало 2 блока производства"}]
[{"$f":"ROW()","v":137},null,null,null,null,null,{"$f":"IF($R137=\"^\",IF(COUNTIF(Lists!$13:$13,H137)=1,0,1),0)","v":0},{"$f":"H136","v":"Поток решений о покупке"},{"$f":"IF(OR(K136=0,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,K136)=0),\"нет продукта\",INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,K136)))","v":"Food&Beverage"},null,null,{"$f":"K136","v":2},{"$f":"Mrkting!$M$87","v":"шт"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z137:$CJ137)","v":20766280.319999997},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":121.5},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":72},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":1308.96},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":2172.9600000000005},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":3314.5200000000004},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":3348},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":7730.6400000000021},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":9567.36},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":14202.540000000003},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":10350},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":21708},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":25901.280000000002},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":33485.4},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":22719.600000000002},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":47653.919999999998},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":51655.680000000008},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":64458.18},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":43423.200000000004},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":86209.920000000013},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":89776.800000000017},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":112136.40000000001},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":71809.2},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":139867.55999999997},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":144099.35999999999},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":174788.27999999997},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":109516.5},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":213491.7},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":213881.76000000004},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":256371.47999999995},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":160227},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":306633.60000000003},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":302454.71999999997},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":362820.06000000006},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":222417.90000000002},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":422222.22000000009},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":415117.43999999994},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":491752.61999999994},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":298146.60000000003},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":566390.88},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":547231.67999999993},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":642568.14},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":374146.2},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":701327.16},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":646765.92000000004},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":758837.16},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":436088.7},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":812256.66},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":750044.16000000003},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":872028.17999999993},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":498477.60000000003},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":928849.67999999993},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":849800.16},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":983686.67999999993},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":563656.5},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":1043174.7000000001},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":950630.40000000002},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":1101413.7},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":626409},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":1155562.2},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H137,Sales!$L:$L,$L137))","v":0}]
[{"$f":"ROW()","v":138},null,null,null,null,null,{"$f":"IF($R138=\"^\",IF(COUNTIF(Lists!$13:$13,H138)=1,0,1),0)","v":0},{"$f":"Sales!$H$77","v":"Акцептованный GMV"},null,null,null,{"$f":"K136","v":2},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z138:$CJ138)","v":8140009833.0303841},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":71468.03571428571},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":42351.428571428572},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":308921.59542857145},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":1093520.5390395136},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":1473267.2138480244},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":1573479.7420158053},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":3229413.9098684494},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":4325886.3167912457},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":5545264.1680778116},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":4693002.8367173262},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":9123935.4352340419},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":11701712.531985702},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":14076352.228102315},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":10147915.458142688},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":19623473.851215173},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":23261775.865606613},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":27475395.720456582},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":19891524.821221627},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":37436044.465589516},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":40873797.282020032},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":48290972.486153327},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":32746679.530613221},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":61051346.109163687},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":66402766.865826175},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":77187101.850598291},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":49212435.210774615},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":91989030.200206861},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":95127278.006827801},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":110032782.46163505},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":71690772.099959835},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":132518564.94248711},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":131847609.29716226},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":153081218.92613664},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":95569835.738947496},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":176124413.52682269},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":178961224.03771725},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":205982074.29138872},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":123844818.20714927},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":229268026.38478741},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":211327929.44069502},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":242845032.65082052},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":151155324.69426754},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":277502970.05683678},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":250931829.14455512},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":289459726.10228854},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":163227432.57495436},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":299318938.50958169},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":293811345.98295331},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":336384981.51464629},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":189220383.38265803},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":348430834.23212564},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":314335918.3807171},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":359564679.29694152},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":218309747.29791191},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":399247933.25853777},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":359396001.51350117},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":412865666.15968907},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":231925815.34975138},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":423849889.86694705},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":0}]
[{"$f":"ROW()","v":139}]
[{"$f":"ROW()","v":140},null,null,null,null,null,{"$f":"IF($R140=\"^\",IF(COUNTIF(Lists!$13:$13,H140)=1,0,1),0)","v":0},{"$f":"Prdction!$H$20","v":"Перем. производств. затраты на одного клиента"}]
[{"$f":"ROW()","v":141},null,null,null,null,null,{"$f":"IF($R141=\"^\",IF(COUNTIF(Lists!$13:$13,H141)=1,0,1),0)","v":0},{"$f":"H140","v":"Перем. производств. затраты на одного клиента"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,null,null,{"$f":"IF(OR($I141=\"\",$I141=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I141)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I141))&\" // %\")","v":"шт // %"},null,null,"*",0.5,null,{"$f":"IF(G141<>0,1,IF(OR($Q141=\"\",$Q141=0),0,IF($R141=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H141))),$Q141)=1,0,1),0)))","v":0},{"$f":"IF($X141=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z141:$CJ141)","v":1},"*",null,1,0]
[{"$f":"ROW()","v":142},null,null,null,null,null,{"$f":"IF($R142=\"^\",IF(COUNTIF(Lists!$13:$13,H142)=1,0,1),0)","v":0},{"$f":"H140","v":"Перем. производств. затраты на одного клиента"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,null,null,{"$f":"IF(OR($I142=\"\",$I142=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I142)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I142))&\" // %\")","v":"шт // %"},null,null,"*",0.4,null,{"$f":"IF(G142<>0,1,IF(OR($Q142=\"\",$Q142=0),0,IF($R142=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H142))),$Q142)=1,0,1),0)))","v":0},{"$f":"IF($X142=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z142:$CJ142)","v":1},"*",null,1,0]
[{"$f":"ROW()","v":143},null,null,null,null,null,{"$f":"IF($R143=\"^\",IF(COUNTIF(Lists!$13:$13,H143)=1,0,1),0)","v":0},{"$f":"H140","v":"Перем. производств. затраты на одного клиента"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,null,null,{"$f":"IF(OR($I143=\"\",$I143=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I143)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I143))&\" // %\")","v":"шт // %"},null,null,"*",0.1,null,{"$f":"IF(G143<>0,1,IF(OR($Q143=\"\",$Q143=0),0,IF($R143=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H143))),$Q143)=1,0,1),0)))","v":0},{"$f":"IF($X143=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z143:$CJ143)","v":1},"*",null,1,0]
[{"$f":"ROW()","v":144},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":145},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X141-SUM($Z145:$CJ145))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение расхода",null,{"$f":"SUMIFS($Z141:$CJ141,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z141:$CJ141,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[{"$f":"ROW()","v":146},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X142-SUM($Z146:$CJ146))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение расхода",null,{"$f":"SUMIFS($Z142:$CJ142,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z142:$CJ142,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[{"$f":"ROW()","v":147},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X143-SUM($Z147:$CJ147))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение расхода",null,{"$f":"SUMIFS($Z143:$CJ143,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z143:$CJ143,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[{"$f":"ROW()","v":148},null,null,null,null,null,{"$f":"IF($R148=\"^\",IF(COUNTIF(Lists!$13:$13,H148)=1,0,1),0)","v":0},{"$f":"Prdction!$H$28","v":"Натуральный поток решений о покупке"}]
[{"$f":"ROW()","v":149},null,null,null,null,null,{"$f":"IF($R149=\"^\",IF(COUNTIF(Lists!$13:$13,H149)=1,0,1),0)","v":0},{"$f":"H148","v":"Натуральный поток решений о покупке"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,null,null,{"$f":"IF(OR($I149=\"\",$I149=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I149)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I149)))","v":"шт"},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z149:$CJ149)","v":10383140.159999998},null,null,{"$f":"IF(AA$11=\"\",0,AA137*$Q141)","v":0},{"$f":"IF(AB$11=\"\",0,AB137*$Q141)","v":60.75},36,654.48,1086.4800000000002,1657.2600000000002,1674,3865.3200000000011,4783.68,7101.2700000000013,5175,10854,12950.640000000001,16742.7,11359.800000000001,23826.959999999999,25827.840000000004,32229.09,21711.600000000002,43104.960000000006,44888.400000000009,56068.200000000004,35904.6,69933.779999999984,72049.679999999993,87394.139999999985,54758.25,106745.85,106940.88000000002,128185.73999999998,80113.5,153316.80000000002,151227.35999999999,181410.03000000003,111208.95000000001,211111.11000000004,207558.71999999997,245876.30999999997,149073.30000000002,283195.44,273615.83999999997,321284.07,187073.1,350663.58,323382.96000000002,379418.58,218044.35,406128.33,375022.08000000002,436014.08999999997,249238.80000000002,464424.83999999997,424900.08,491843.33999999997,281828.25,521587.35000000003,475315.20000000001,550706.85,313204.5,577781.1,0]
[{"$f":"ROW()","v":150},null,null,null,null,null,{"$f":"IF($R150=\"^\",IF(COUNTIF(Lists!$13:$13,H150)=1,0,1),0)","v":0},{"$f":"H148","v":"Натуральный поток решений о покупке"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,null,null,{"$f":"IF(OR($I150=\"\",$I150=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I150)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I150)))","v":"шт"},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z150:$CJ150)","v":8306512.1279999996},null,null,{"$f":"IF(AA$11=\"\",0,AA137*$Q142)","v":0},48.6,28.8,523.58400000000006,869.1840000000002,1325.8080000000002,1339.2,3092.2560000000012,3826.9440000000004,5681.0160000000014,4140,8683.2000000000007,10360.512000000002,13394.160000000002,9087.840000000002,19061.567999999999,20662.272000000004,25783.272000000001,17369.280000000002,34483.968000000008,35910.720000000008,44854.560000000005,28723.68,55947.02399999999,57639.743999999999,69915.311999999991,43806.600000000006,85396.680000000008,85552.704000000027,102548.59199999999,64090.8,122653.44000000002,120981.88799999999,145128.02400000003,88967.160000000018,168888.88800000004,166046.976,196701.04799999998,119258.64000000001,226556.35200000001,218892.67199999999,257027.25600000002,149658.48000000001,280530.864,258706.36800000002,303534.864,174435.48,324902.66400000005,300017.66400000005,348811.272,199391.04000000004,371539.87199999997,339920.06400000001,393474.67200000002,225462.6,417269.88000000006,380252.16000000003,440565.48,250563.6,462224.88,0]
[{"$f":"ROW()","v":151},null,null,null,null,null,{"$f":"IF($R151=\"^\",IF(COUNTIF(Lists!$13:$13,H151)=1,0,1),0)","v":0},{"$f":"H148","v":"Натуральный поток решений о покупке"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,null,null,{"$f":"IF(OR($I151=\"\",$I151=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I151)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I151)))","v":"шт"},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z151:$CJ151)","v":2076628.0319999999},null,null,{"$f":"IF(AA$11=\"\",0,AA137*$Q143)","v":0},12.15,7.2,130.89600000000002,217.29600000000005,331.45200000000006,334.8,773.06400000000031,956.7360000000001,1420.2540000000004,1035,2170.8000000000002,2590.1280000000006,3348.5400000000004,2271.9600000000005,4765.3919999999998,5165.5680000000011,6445.8180000000002,4342.3200000000006,8620.992000000002,8977.6800000000021,11213.640000000001,7180.92,13986.755999999998,14409.936,17478.827999999998,10951.650000000001,21349.170000000002,21388.176000000007,25637.147999999997,16022.7,30663.360000000004,30245.471999999998,36282.006000000008,22241.790000000005,42222.222000000009,41511.743999999999,49175.261999999995,29814.660000000003,56639.088000000003,54723.167999999998,64256.814000000006,37414.620000000003,70132.716,64676.592000000004,75883.716,43608.87,81225.666000000012,75004.416000000012,87202.817999999999,49847.760000000009,92884.967999999993,84980.016000000003,98368.668000000005,56365.65,104317.47000000002,95063.040000000008,110141.37,62640.9,115556.22,0]
[{"$f":"ROW()","v":152},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":153}]
[{"$f":"ROW()","v":154},null,null,null,null,null,{"$f":"IF($R154=\"^\",IF(COUNTIF(Lists!$13:$13,H154)=1,0,1),0)","v":0},{"$f":"Prdction!$H$34","v":"Период оборач-ти произв.затрат. в продажах"}]
[{"$f":"ROW()","v":155},null,null,null,null,null,{"$f":"IF($R155=\"^\",IF(COUNTIF(Lists!$13:$13,H155)=1,0,1),0)","v":0},{"$f":"H154","v":"Период оборач-ти произв.затрат. в продажах"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,null,{"$f":"K136","v":2},{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",1,null,{"$f":"IF(G155<>0,1,IF(OR($Q155=\"\",$Q155=0),0,IF($R155=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H155))),$Q155)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":156},null,null,null,null,null,{"$f":"IF($R156=\"^\",IF(COUNTIF(Lists!$13:$13,H156)=1,0,1),0)","v":0},{"$f":"H155","v":"Период оборач-ти произв.затрат. в продажах"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,null,{"$f":"K136","v":2},{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",4,null,{"$f":"IF(G156<>0,1,IF(OR($Q156=\"\",$Q156=0),0,IF($R156=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H156))),$Q156)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":157},null,null,null,null,null,{"$f":"IF($R157=\"^\",IF(COUNTIF(Lists!$13:$13,H157)=1,0,1),0)","v":0},{"$f":"H156","v":"Период оборач-ти произв.затрат. в продажах"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,null,{"$f":"K136","v":2},{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",6,null,{"$f":"IF(G157<>0,1,IF(OR($Q157=\"\",$Q157=0),0,IF($R157=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H157))),$Q157)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":158},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":159}]
[{"$f":"ROW()","v":160},null,null,null,null,null,{"$f":"IF($R160=\"^\",IF(COUNTIF(Lists!$13:$13,H160)=1,0,1),0)","v":0},{"$f":"Prdction!$H$40","v":"Стоимостной поток решений о покупках"}]
[{"$f":"ROW()","v":161},null,null,null,null,null,{"$f":"IF($R161=\"^\",IF(COUNTIF(Lists!$13:$13,H161)=1,0,1),0)","v":0},{"$f":"H160","v":"Стоимостной поток решений о покупках"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z161:$CJ161)","v":1916971387.053746},null,null,{"$f":"IF(AA$11=\"\",0,AA149*SUMIFS($Z$377:$CJ$377,$Z$2:$CJ$2,IF(AA$2-INT($Q155)<1,1,AA$2-INT($Q155))))","v":0},9112.5,5400,98172,162972.00000000003,248589.00000000003,251100,597191.94000000018,739078.56,1097146.2150000003,799537.5,1676943,2000873.8800000001,2664349.5644999999,1807741.773,3791703.2795999995,4110113.3184000002,5128776.2371499995,3455075.466,7065293.0438880017,7357615.000020002,9190085.3972100019,5885088.8766299998,11462779.442708997,11809594.601604,14754431.176856006,9244633.9192773737,18021509.190890774,18054435.38837292,21641126.952955402,13525267.507490247,26660428.709195733,{"$f":"IF(BG$11=\"\",0,BG149*SUMIFS($Z$377:$CJ$377,$Z$2:$CJ$2,IF(BG$2-INT($Q155)<1,1,BG$2-INT($Q155))))","v":26297093.665924922},31545591.689547785,19338247.884768747,36710345.492954321,36092616.448633924,44038375.892636441,26700197.432423487,50722524.82478109,49006743.317806698,57544497.24325259,33506259.701069888,64690795.889748476,59658037.654160425,69995549.339792296,40225057.135282993,74922992.861347079,69184478.27239123,82849440.641317084,47359238.244142763,88247923.854784563,80737606.338480681,93457864.176263511,53551739.278474405,102082978.09568378,93026779.02396512,107782129.50466111,61299124.898196988,113080992.81050445,0]
[{"$f":"ROW()","v":162},null,null,null,null,null,{"$f":"IF($R162=\"^\",IF(COUNTIF(Lists!$13:$13,H162)=1,0,1),0)","v":0},{"$f":"H161","v":"Стоимостной поток решений о покупках"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z162:$CJ162)","v":1006882015.6684369},null,null,{"$f":"IF(AA$11=\"\",0,AA150*SUMIFS($Z$378:$CJ$378,$Z$2:$CJ$2,IF(AA$2-INT($Q156)<1,1,AA$2-INT($Q156))))","v":0},4860,2880,52358.400000000009,86918.400000000023,132580.80000000002,133920,309225.60000000009,382694.40000000002,568101.60000000009,426420,894369.60000000009,1067132.7360000003,1379598.4800000002,936047.52000000025,1963341.504,2192060.4364800001,2735347.3264799998,1842706.9152000002,3658404.1651200005,3809768.2848000005,4758620.2703999998,3138714.0675360002,6113482.3694447987,6298450.4541887995,7639834.9135823995,4786865.4598200005,9331525.7946359999,9629032.2071322259,11541934.37490955,7213476.0039947992,13804752.729680641,{"$f":"IF(BG$11=\"\",0,BG150*SUMIFS($Z$378:$CJ$378,$Z$2:$CJ$2,IF(BG$2-INT($Q156)<1,1,BG$2-INT($Q156))))","v":13616618.079443326},16334286.958989147,10313732.20521,19578850.929575641,19249395.439271428,22803042.533403981,13825344.948827695,26264090.524158493,26136929.76949691,30690398.52973472,17870005.173903942,33496852.240646455,30890893.28370766,36243650.143581763,21453363.805484261,39958929.526051782,36898388.41194199,42899386.739840575,24522582.909588493,45694717.853610143,43060056.713856362,49844194.227340549,28560927.615186349,52858499.984820083,48169205.967101678,55809516.895617403,32692866.612371728,60309862.832269043,0]
[{"$f":"ROW()","v":163},null,null,null,null,null,{"$f":"IF($R163=\"^\",IF(COUNTIF(Lists!$13:$13,H163)=1,0,1),0)","v":0},{"$f":"H162","v":"Стоимостной поток решений о покупках"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z163:$CJ163)","v":124510577.64229234},null,null,{"$f":"IF(AA$11=\"\",0,AA151*SUMIFS($Z$379:$CJ$379,$Z$2:$CJ$2,IF(AA$2-INT($Q157)<1,1,AA$2-INT($Q157))))","v":0},607.5,360,6544.8000000000011,10864.800000000003,16572.600000000002,16740,38653.200000000012,47836.800000000003,71012.700000000012,51750,108540.00000000001,133391.59200000003,172449.81000000003,117005.94000000003,245417.68799999999,266026.75200000004,331959.62700000004,230338.36440000002,457300.52064000006,476221.03560000006,594827.53379999998,380911.90139999997,741927.47201999975,787306.30677359994,954979.36419779994,598358.18247750006,1166440.7243295,1168571.8697976004,1400720.1911297999,901684.5004993499,1725594.0912100801,{"$f":"IF(BG$11=\"\",0,BG151*SUMIFS($Z$379:$CJ$379,$Z$2:$CJ$2,IF(BG$2-INT($Q157)<1,1,BG$2-INT($Q157))))","v":1702077.2599304158},2041785.8698736434,1251666.529758495,2376074.1419387911,2406174.4299089285,2850380.3166754977,1728168.1186034619,3283011.3155198116,3171957.4962981688,3724562.9283658639,2233750.6467379928,4187106.5300808069,3861361.6604634575,4530456.2679477204,2603563.5686267307,4849384.6512198756,4612298.5514927488,5362423.3424800718,3065322.8636985617,5711839.7317012679,5225735.0380893657,6049052.6974927858,3570115.9518982936,6607312.4981025103,6021150.7458877098,6976189.6119521754,3967580.8995596757,7319158.1107122628,0]
[{"$f":"ROW()","v":164},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":165}]
[{"$f":"ROW()","v":166},null,null,null,null,null,{"$f":"IF($R166=\"^\",IF(COUNTIF(Lists!$13:$13,H166)=1,0,1),0)","v":0},{"$f":"Prdction!$H$46","v":"Конверсия в продажу"},null,null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(AND(X166>=0,X166<=1),0,1)","v":0},null,null,null,{"$f":"SUM($Z166:$CJ166)","v":0.99},null,null,{"$f":"IF(AA$11=\"\",0,$Q167*AA167)","v":0.495},{"$f":"IF(AB$11=\"\",0,$Q167*AB167)","v":0.495},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":167},null,null,null,null,null,{"$f":"IF($R167=\"^\",IF(COUNTIF(Lists!$13:$13,H167)=1,0,1),0)","v":0},{"$f":"H166","v":"Конверсия в продажу"},{"$f":"Sales!$I$72","v":"Процент конверсии и его распределение"},null,null,null,{"$f":"Sales!$M$72","v":"% // %"},null,null,"*",0.99,null,{"$f":"IF(G167<>0,1,IF(OR($Q167=\"\",$Q167=0),0,IF($R167=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H167))),$Q167)=1,0,1),0)))","v":0},{"$f":"IF($X167=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z167:$CJ167)","v":1},"*",null,0.5,0.5]
[{"$f":"ROW()","v":168},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($X166-SUM($Z168:$CJ168)=0,0,1)","v":0},null,null,null,null,"Обратное распределение конверсии",null,{"$f":"SUMIFS($Z166:$CJ166,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z166:$CJ166,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.495,0.495]
[{"$f":"ROW()","v":169},null,null,null,null,null,{"$f":"IF($R169=\"^\",IF(COUNTIF(Lists!$13:$13,H169)=1,0,1),0)","v":0},{"$f":"Prdction!$H$49","v":"Отмены продаж / отказы / возвраты"},null,null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,"процесс",null,{"$f":"IF(ABS($Q170-(100%-Q167))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(AND(X169>=0,X169<=1),0,1)","v":0},null,null,null,{"$f":"SUM($Z169:$CJ169)","v":1.0000000000000009E-2},null,null,{"$f":"IF(AA$11=\"\",0,$Q170*AA170)","v":8.0000000000000071E-3},2.0000000000000018E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":170},null,null,null,null,null,{"$f":"IF($R170=\"^\",IF(COUNTIF(Lists!$13:$13,H170)=1,0,1),0)","v":0},{"$f":"H169","v":"Отмены продаж / отказы / возвраты"},{"$f":"Prdction!$I$50","v":"Процент отмен и его распределение"},null,null,null,{"$f":"Sales!$M$72","v":"% // %"},null,null,null,{"$f":"100%-Q167","v":1.0000000000000009E-2},null,{"$f":"IF(G170<>0,1,IF(OR($Q170=\"\",$Q170=0),0,IF($R170=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H170))),$Q170)=1,0,1),0)))","v":0},{"$f":"IF($X170=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z170:$CJ170)","v":1},"*",null,0.8,0.2]
[{"$f":"ROW()","v":171},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($X169-SUM($Z171:$CJ171)=0,0,1)","v":0},null,null,null,null,"Обратное распределение отмен",null,{"$f":"SUMIFS($Z169:$CJ169,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z169:$CJ169,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0000000000000018E-3,8.0000000000000071E-3]
[{"$f":"ROW()","v":172},null,null,null,null,null,{"$f":"IF($R172=\"^\",IF(COUNTIF(Lists!$13:$13,H172)=1,0,1),0)","v":0},{"$f":"Prdction!$H$52","v":"Натуральный поток списаний произв. расходов"},null,null,null,null,null,null,null,null,{"$f":"Lists!$AU$19","v":"списание"}]
[{"$f":"ROW()","v":173},null,null,null,null,null,{"$f":"IF($R173=\"^\",IF(COUNTIF(Lists!$13:$13,H173)=1,0,1),0)","v":0},{"$f":"H172","v":"Натуральный поток списаний произв. расходов"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,null,{"$f":"K136","v":2},{"$f":"IF(OR($I173=\"\",$I173=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I173)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I173)))","v":"шт"},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z173:$CJ173)","v":10279308.758400001},null,null,{"$f":"IF(AA$11=\"\",0,$Q167*SUMPRODUCT($AA149:AA149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,$Q167*SUMPRODUCT($AA149:AB149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":60.142499999999998},{"$f":"IF(AC$11=\"\",0,$Q167*SUMPRODUCT($AA149:AC149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":35.64},{"$f":"IF(AD$11=\"\",0,$Q167*SUMPRODUCT($AA149:AD149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":647.93520000000001},{"$f":"IF(AE$11=\"\",0,$Q167*SUMPRODUCT($AA149:AE149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1075.6152000000002},{"$f":"IF(AF$11=\"\",0,$Q167*SUMPRODUCT($AA149:AF149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1640.6874000000003},{"$f":"IF(AG$11=\"\",0,$Q167*SUMPRODUCT($AA149:AG149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1657.26},{"$f":"IF(AH$11=\"\",0,$Q167*SUMPRODUCT($AA149:AH149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3826.6668000000009},{"$f":"IF(AI$11=\"\",0,$Q167*SUMPRODUCT($AA149:AI149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4735.8432000000003},{"$f":"IF(AJ$11=\"\",0,$Q167*SUMPRODUCT($AA149:AJ149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7030.2573000000011},{"$f":"IF(AK$11=\"\",0,$Q167*SUMPRODUCT($AA149:AK149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5123.25},{"$f":"IF(AL$11=\"\",0,$Q167*SUMPRODUCT($AA149:AL149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10745.46},{"$f":"IF(AM$11=\"\",0,$Q167*SUMPRODUCT($AA149:AM149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12821.133600000001},{"$f":"IF(AN$11=\"\",0,$Q167*SUMPRODUCT($AA149:AN149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":16575.273000000001},{"$f":"IF(AO$11=\"\",0,$Q167*SUMPRODUCT($AA149:AO149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":11246.202000000001},{"$f":"IF(AP$11=\"\",0,$Q167*SUMPRODUCT($AA149:AP149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":23588.690399999999},{"$f":"IF(AQ$11=\"\",0,$Q167*SUMPRODUCT($AA149:AQ149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":25569.561600000005},{"$f":"IF(AR$11=\"\",0,$Q167*SUMPRODUCT($AA149:AR149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":31906.7991},{"$f":"IF(AS$11=\"\",0,$Q167*SUMPRODUCT($AA149:AS149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":21494.484},{"$f":"IF(AT$11=\"\",0,$Q167*SUMPRODUCT($AA149:AT149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":42673.910400000008},{"$f":"IF(AU$11=\"\",0,$Q167*SUMPRODUCT($AA149:AU149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":44439.516000000011},{"$f":"IF(AV$11=\"\",0,$Q167*SUMPRODUCT($AA149:AV149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":55507.518000000004},{"$f":"IF(AW$11=\"\",0,$Q167*SUMPRODUCT($AA149:AW149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":35545.553999999996},{"$f":"IF(AX$11=\"\",0,$Q167*SUMPRODUCT($AA149:AX149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":69234.44219999999},{"$f":"IF(AY$11=\"\",0,$Q167*SUMPRODUCT($AA149:AY149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":71329.183199999999},{"$f":"IF(AZ$11=\"\",0,$Q167*SUMPRODUCT($AA149:AZ149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":86520.198599999989},{"$f":"IF(BA$11=\"\",0,$Q167*SUMPRODUCT($AA149:BA149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":54210.667499999996},{"$f":"IF(BB$11=\"\",0,$Q167*SUMPRODUCT($AA149:BB149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":105678.3915},{"$f":"IF(BC$11=\"\",0,$Q167*SUMPRODUCT($AA149:BC149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":105871.47120000001},{"$f":"IF(BD$11=\"\",0,$Q167*SUMPRODUCT($AA149:BD149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":126903.88259999997},{"$f":"IF(BE$11=\"\",0,$Q167*SUMPRODUCT($AA149:BE149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":79312.365000000005},{"$f":"IF(BF$11=\"\",0,$Q167*SUMPRODUCT($AA149:BF149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":151783.63200000001},{"$f":"IF(BG$11=\"\",0,$Q167*SUMPRODUCT($AA149:BG149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":149715.08639999997},{"$f":"IF(BH$11=\"\",0,$Q167*SUMPRODUCT($AA149:BH149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":179595.92970000004},{"$f":"IF(BI$11=\"\",0,$Q167*SUMPRODUCT($AA149:BI149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":110096.86050000001},{"$f":"IF(BJ$11=\"\",0,$Q167*SUMPRODUCT($AA149:BJ149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":208999.99890000004},{"$f":"IF(BK$11=\"\",0,$Q167*SUMPRODUCT($AA149:BK149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":205483.13279999996},{"$f":"IF(BL$11=\"\",0,$Q167*SUMPRODUCT($AA149:BL149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":243417.54689999996},{"$f":"IF(BM$11=\"\",0,$Q167*SUMPRODUCT($AA149:BM149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":147582.56700000001},{"$f":"IF(BN$11=\"\",0,$Q167*SUMPRODUCT($AA149:BN149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":280363.48560000001},{"$f":"IF(BO$11=\"\",0,$Q167*SUMPRODUCT($AA149:BO149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":270879.68159999995},{"$f":"IF(BP$11=\"\",0,$Q167*SUMPRODUCT($AA149:BP149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":318071.22930000001},{"$f":"IF(BQ$11=\"\",0,$Q167*SUMPRODUCT($AA149:BQ149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":185202.36900000001},{"$f":"IF(BR$11=\"\",0,$Q167*SUMPRODUCT($AA149:BR149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":347156.94420000003},{"$f":"IF(BS$11=\"\",0,$Q167*SUMPRODUCT($AA149:BS149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":320149.13040000002},{"$f":"IF(BT$11=\"\",0,$Q167*SUMPRODUCT($AA149:BT149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":375624.39420000004},{"$f":"IF(BU$11=\"\",0,$Q167*SUMPRODUCT($AA149:BU149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":215863.90650000001},{"$f":"IF(BV$11=\"\",0,$Q167*SUMPRODUCT($AA149:BV149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":402067.04670000001},{"$f":"IF(BW$11=\"\",0,$Q167*SUMPRODUCT($AA149:BW149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":371271.85920000001},{"$f":"IF(BX$11=\"\",0,$Q167*SUMPRODUCT($AA149:BX149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":431653.94909999997},{"$f":"IF(BY$11=\"\",0,$Q167*SUMPRODUCT($AA149:BY149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":246746.41200000001},{"$f":"IF(BZ$11=\"\",0,$Q167*SUMPRODUCT($AA149:BZ149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":459780.59159999999},{"$f":"IF(CA$11=\"\",0,$Q167*SUMPRODUCT($AA149:CA149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":420651.07920000004},{"$f":"IF(CB$11=\"\",0,$Q167*SUMPRODUCT($AA149:CB149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":486924.90659999999},{"$f":"IF(CC$11=\"\",0,$Q167*SUMPRODUCT($AA149:CC149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":279009.96749999997},{"$f":"IF(CD$11=\"\",0,$Q167*SUMPRODUCT($AA149:CD149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":516371.47650000005},{"$f":"IF(CE$11=\"\",0,$Q167*SUMPRODUCT($AA149:CE149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":470562.04800000001},{"$f":"IF(CF$11=\"\",0,$Q167*SUMPRODUCT($AA149:CF149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":545199.78149999992},{"$f":"IF(CG$11=\"\",0,$Q167*SUMPRODUCT($AA149:CG149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":310072.45500000002},{"$f":"IF(CH$11=\"\",0,$Q167*SUMPRODUCT($AA149:CH149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":572003.28899999999},{"$f":"IF(CI$11=\"\",0,$Q167*SUMPRODUCT($AA149:CI149,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":174},null,null,null,null,null,{"$f":"IF($R174=\"^\",IF(COUNTIF(Lists!$13:$13,H174)=1,0,1),0)","v":0},{"$f":"H173","v":"Натуральный поток списаний произв. расходов"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,null,{"$f":"K136","v":2},{"$f":"IF(OR($I174=\"\",$I174=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I174)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I174)))","v":"шт"},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z174:$CJ174)","v":8223447.0067200009},null,null,{"$f":"IF(AA$11=\"\",0,$Q167*SUMPRODUCT($AA150:AA150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,$Q167*SUMPRODUCT($AA150:AB150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":48.114000000000004},{"$f":"IF(AC$11=\"\",0,$Q167*SUMPRODUCT($AA150:AC150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":28.512},{"$f":"IF(AD$11=\"\",0,$Q167*SUMPRODUCT($AA150:AD150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":518.34816000000001},{"$f":"IF(AE$11=\"\",0,$Q167*SUMPRODUCT($AA150:AE150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":860.49216000000024},{"$f":"IF(AF$11=\"\",0,$Q167*SUMPRODUCT($AA150:AF150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1312.5499200000002},{"$f":"IF(AG$11=\"\",0,$Q167*SUMPRODUCT($AA150:AG150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1325.808},{"$f":"IF(AH$11=\"\",0,$Q167*SUMPRODUCT($AA150:AH150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3061.3334400000012},{"$f":"IF(AI$11=\"\",0,$Q167*SUMPRODUCT($AA150:AI150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3788.6745600000004},{"$f":"IF(AJ$11=\"\",0,$Q167*SUMPRODUCT($AA150:AJ150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5624.2058400000014},{"$f":"IF(AK$11=\"\",0,$Q167*SUMPRODUCT($AA150:AK150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4098.6000000000004},{"$f":"IF(AL$11=\"\",0,$Q167*SUMPRODUCT($AA150:AL150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8596.3680000000004},{"$f":"IF(AM$11=\"\",0,$Q167*SUMPRODUCT($AA150:AM150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10256.906880000002},{"$f":"IF(AN$11=\"\",0,$Q167*SUMPRODUCT($AA150:AN150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":13260.218400000002},{"$f":"IF(AO$11=\"\",0,$Q167*SUMPRODUCT($AA150:AO150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8996.9616000000024},{"$f":"IF(AP$11=\"\",0,$Q167*SUMPRODUCT($AA150:AP150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":18870.95232},{"$f":"IF(AQ$11=\"\",0,$Q167*SUMPRODUCT($AA150:AQ150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20455.649280000005},{"$f":"IF(AR$11=\"\",0,$Q167*SUMPRODUCT($AA150:AR150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":25525.439280000002},{"$f":"IF(AS$11=\"\",0,$Q167*SUMPRODUCT($AA150:AS150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":17195.587200000002},{"$f":"IF(AT$11=\"\",0,$Q167*SUMPRODUCT($AA150:AT150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":34139.128320000011},{"$f":"IF(AU$11=\"\",0,$Q167*SUMPRODUCT($AA150:AU150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":35551.61280000001},{"$f":"IF(AV$11=\"\",0,$Q167*SUMPRODUCT($AA150:AV150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":44406.014400000007},{"$f":"IF(AW$11=\"\",0,$Q167*SUMPRODUCT($AA150:AW150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":28436.443200000002},{"$f":"IF(AX$11=\"\",0,$Q167*SUMPRODUCT($AA150:AX150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":55387.553759999988},{"$f":"IF(AY$11=\"\",0,$Q167*SUMPRODUCT($AA150:AY150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":57063.346559999998},{"$f":"IF(AZ$11=\"\",0,$Q167*SUMPRODUCT($AA150:AZ150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":69216.158879999988},{"$f":"IF(BA$11=\"\",0,$Q167*SUMPRODUCT($AA150:BA150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43368.534000000007},{"$f":"IF(BB$11=\"\",0,$Q167*SUMPRODUCT($AA150:BB150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":84542.713200000013},{"$f":"IF(BC$11=\"\",0,$Q167*SUMPRODUCT($AA150:BC150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":84697.176960000026},{"$f":"IF(BD$11=\"\",0,$Q167*SUMPRODUCT($AA150:BD150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":101523.10607999998},{"$f":"IF(BE$11=\"\",0,$Q167*SUMPRODUCT($AA150:BE150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":63449.892},{"$f":"IF(BF$11=\"\",0,$Q167*SUMPRODUCT($AA150:BF150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":121426.90560000001},{"$f":"IF(BG$11=\"\",0,$Q167*SUMPRODUCT($AA150:BG150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":119772.06911999999},{"$f":"IF(BH$11=\"\",0,$Q167*SUMPRODUCT($AA150:BH150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":143676.74376000004},{"$f":"IF(BI$11=\"\",0,$Q167*SUMPRODUCT($AA150:BI150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":88077.488400000017},{"$f":"IF(BJ$11=\"\",0,$Q167*SUMPRODUCT($AA150:BJ150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":167199.99912000002},{"$f":"IF(BK$11=\"\",0,$Q167*SUMPRODUCT($AA150:BK150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":164386.50623999999},{"$f":"IF(BL$11=\"\",0,$Q167*SUMPRODUCT($AA150:BL150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":194734.03751999998},{"$f":"IF(BM$11=\"\",0,$Q167*SUMPRODUCT($AA150:BM150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":118066.05360000001},{"$f":"IF(BN$11=\"\",0,$Q167*SUMPRODUCT($AA150:BN150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":224290.78848000002},{"$f":"IF(BO$11=\"\",0,$Q167*SUMPRODUCT($AA150:BO150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":216703.74528},{"$f":"IF(BP$11=\"\",0,$Q167*SUMPRODUCT($AA150:BP150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":254456.98344000001},{"$f":"IF(BQ$11=\"\",0,$Q167*SUMPRODUCT($AA150:BQ150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":148161.8952},{"$f":"IF(BR$11=\"\",0,$Q167*SUMPRODUCT($AA150:BR150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":277725.55536},{"$f":"IF(BS$11=\"\",0,$Q167*SUMPRODUCT($AA150:BS150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":256119.30432000002},{"$f":"IF(BT$11=\"\",0,$Q167*SUMPRODUCT($AA150:BT150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":300499.51536000002},{"$f":"IF(BU$11=\"\",0,$Q167*SUMPRODUCT($AA150:BU150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":172691.12520000001},{"$f":"IF(BV$11=\"\",0,$Q167*SUMPRODUCT($AA150:BV150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":321653.63736000005},{"$f":"IF(BW$11=\"\",0,$Q167*SUMPRODUCT($AA150:BW150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":297017.48736000003},{"$f":"IF(BX$11=\"\",0,$Q167*SUMPRODUCT($AA150:BX150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":345323.15928000002},{"$f":"IF(BY$11=\"\",0,$Q167*SUMPRODUCT($AA150:BY150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":197397.12960000004},{"$f":"IF(BZ$11=\"\",0,$Q167*SUMPRODUCT($AA150:BZ150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":367824.47327999998},{"$f":"IF(CA$11=\"\",0,$Q167*SUMPRODUCT($AA150:CA150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":336520.86336000002},{"$f":"IF(CB$11=\"\",0,$Q167*SUMPRODUCT($AA150:CB150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":389539.92528000002},{"$f":"IF(CC$11=\"\",0,$Q167*SUMPRODUCT($AA150:CC150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":223207.97400000002},{"$f":"IF(CD$11=\"\",0,$Q167*SUMPRODUCT($AA150:CD150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":413097.18120000005},{"$f":"IF(CE$11=\"\",0,$Q167*SUMPRODUCT($AA150:CE150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":376449.63840000005},{"$f":"IF(CF$11=\"\",0,$Q167*SUMPRODUCT($AA150:CF150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":436159.82519999996},{"$f":"IF(CG$11=\"\",0,$Q167*SUMPRODUCT($AA150:CG150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":248057.96400000001},{"$f":"IF(CH$11=\"\",0,$Q167*SUMPRODUCT($AA150:CH150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":457602.6312},{"$f":"IF(CI$11=\"\",0,$Q167*SUMPRODUCT($AA150:CI150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":175},null,null,null,null,null,{"$f":"IF($R175=\"^\",IF(COUNTIF(Lists!$13:$13,H175)=1,0,1),0)","v":0},{"$f":"H174","v":"Натуральный поток списаний произв. расходов"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,null,{"$f":"K136","v":2},{"$f":"IF(OR($I175=\"\",$I175=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I175)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I175)))","v":"шт"},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z175:$CJ175)","v":2055861.7516800002},null,null,{"$f":"IF(AA$11=\"\",0,$Q167*SUMPRODUCT($AA151:AA151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,$Q167*SUMPRODUCT($AA151:AB151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12.028500000000001},{"$f":"IF(AC$11=\"\",0,$Q167*SUMPRODUCT($AA151:AC151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7.1280000000000001},{"$f":"IF(AD$11=\"\",0,$Q167*SUMPRODUCT($AA151:AD151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":129.58704},{"$f":"IF(AE$11=\"\",0,$Q167*SUMPRODUCT($AA151:AE151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":215.12304000000006},{"$f":"IF(AF$11=\"\",0,$Q167*SUMPRODUCT($AA151:AF151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":328.13748000000004},{"$f":"IF(AG$11=\"\",0,$Q167*SUMPRODUCT($AA151:AG151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":331.452},{"$f":"IF(AH$11=\"\",0,$Q167*SUMPRODUCT($AA151:AH151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":765.33336000000031},{"$f":"IF(AI$11=\"\",0,$Q167*SUMPRODUCT($AA151:AI151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":947.1686400000001},{"$f":"IF(AJ$11=\"\",0,$Q167*SUMPRODUCT($AA151:AJ151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1406.0514600000004},{"$f":"IF(AK$11=\"\",0,$Q167*SUMPRODUCT($AA151:AK151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1024.6500000000001},{"$f":"IF(AL$11=\"\",0,$Q167*SUMPRODUCT($AA151:AL151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2149.0920000000001},{"$f":"IF(AM$11=\"\",0,$Q167*SUMPRODUCT($AA151:AM151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2564.2267200000006},{"$f":"IF(AN$11=\"\",0,$Q167*SUMPRODUCT($AA151:AN151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3315.0546000000004},{"$f":"IF(AO$11=\"\",0,$Q167*SUMPRODUCT($AA151:AO151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2249.2404000000006},{"$f":"IF(AP$11=\"\",0,$Q167*SUMPRODUCT($AA151:AP151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4717.7380800000001},{"$f":"IF(AQ$11=\"\",0,$Q167*SUMPRODUCT($AA151:AQ151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5113.9123200000013},{"$f":"IF(AR$11=\"\",0,$Q167*SUMPRODUCT($AA151:AR151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6381.3598200000006},{"$f":"IF(AS$11=\"\",0,$Q167*SUMPRODUCT($AA151:AS151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4298.8968000000004},{"$f":"IF(AT$11=\"\",0,$Q167*SUMPRODUCT($AA151:AT151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8534.7820800000027},{"$f":"IF(AU$11=\"\",0,$Q167*SUMPRODUCT($AA151:AU151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8887.9032000000025},{"$f":"IF(AV$11=\"\",0,$Q167*SUMPRODUCT($AA151:AV151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":11101.503600000002},{"$f":"IF(AW$11=\"\",0,$Q167*SUMPRODUCT($AA151:AW151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7109.1108000000004},{"$f":"IF(AX$11=\"\",0,$Q167*SUMPRODUCT($AA151:AX151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":13846.888439999997},{"$f":"IF(AY$11=\"\",0,$Q167*SUMPRODUCT($AA151:AY151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":14265.83664},{"$f":"IF(AZ$11=\"\",0,$Q167*SUMPRODUCT($AA151:AZ151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":17304.039719999997},{"$f":"IF(BA$11=\"\",0,$Q167*SUMPRODUCT($AA151:BA151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10842.133500000002},{"$f":"IF(BB$11=\"\",0,$Q167*SUMPRODUCT($AA151:BB151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":21135.678300000003},{"$f":"IF(BC$11=\"\",0,$Q167*SUMPRODUCT($AA151:BC151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":21174.294240000007},{"$f":"IF(BD$11=\"\",0,$Q167*SUMPRODUCT($AA151:BD151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":25380.776519999996},{"$f":"IF(BE$11=\"\",0,$Q167*SUMPRODUCT($AA151:BE151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15862.473},{"$f":"IF(BF$11=\"\",0,$Q167*SUMPRODUCT($AA151:BF151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30356.726400000003},{"$f":"IF(BG$11=\"\",0,$Q167*SUMPRODUCT($AA151:BG151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":29943.017279999996},{"$f":"IF(BH$11=\"\",0,$Q167*SUMPRODUCT($AA151:BH151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":35919.18594000001},{"$f":"IF(BI$11=\"\",0,$Q167*SUMPRODUCT($AA151:BI151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":22019.372100000004},{"$f":"IF(BJ$11=\"\",0,$Q167*SUMPRODUCT($AA151:BJ151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":41799.999780000006},{"$f":"IF(BK$11=\"\",0,$Q167*SUMPRODUCT($AA151:BK151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":41096.626559999997},{"$f":"IF(BL$11=\"\",0,$Q167*SUMPRODUCT($AA151:BL151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":48683.509379999996},{"$f":"IF(BM$11=\"\",0,$Q167*SUMPRODUCT($AA151:BM151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":29516.513400000003},{"$f":"IF(BN$11=\"\",0,$Q167*SUMPRODUCT($AA151:BN151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":56072.697120000004},{"$f":"IF(BO$11=\"\",0,$Q167*SUMPRODUCT($AA151:BO151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":54175.936320000001},{"$f":"IF(BP$11=\"\",0,$Q167*SUMPRODUCT($AA151:BP151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":63614.245860000003},{"$f":"IF(BQ$11=\"\",0,$Q167*SUMPRODUCT($AA151:BQ151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":37040.4738},{"$f":"IF(BR$11=\"\",0,$Q167*SUMPRODUCT($AA151:BR151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":69431.38884},{"$f":"IF(BS$11=\"\",0,$Q167*SUMPRODUCT($AA151:BS151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":64029.826080000006},{"$f":"IF(BT$11=\"\",0,$Q167*SUMPRODUCT($AA151:BT151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":75124.878840000005},{"$f":"IF(BU$11=\"\",0,$Q167*SUMPRODUCT($AA151:BU151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43172.781300000002},{"$f":"IF(BV$11=\"\",0,$Q167*SUMPRODUCT($AA151:BV151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":80413.409340000013},{"$f":"IF(BW$11=\"\",0,$Q167*SUMPRODUCT($AA151:BW151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":74254.371840000007},{"$f":"IF(BX$11=\"\",0,$Q167*SUMPRODUCT($AA151:BX151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":86330.789820000005},{"$f":"IF(BY$11=\"\",0,$Q167*SUMPRODUCT($AA151:BY151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":49349.282400000011},{"$f":"IF(BZ$11=\"\",0,$Q167*SUMPRODUCT($AA151:BZ151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":91956.118319999994},{"$f":"IF(CA$11=\"\",0,$Q167*SUMPRODUCT($AA151:CA151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":84130.215840000004},{"$f":"IF(CB$11=\"\",0,$Q167*SUMPRODUCT($AA151:CB151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":97384.981320000006},{"$f":"IF(CC$11=\"\",0,$Q167*SUMPRODUCT($AA151:CC151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":55801.993500000004},{"$f":"IF(CD$11=\"\",0,$Q167*SUMPRODUCT($AA151:CD151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":103274.29530000001},{"$f":"IF(CE$11=\"\",0,$Q167*SUMPRODUCT($AA151:CE151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":94112.409600000014},{"$f":"IF(CF$11=\"\",0,$Q167*SUMPRODUCT($AA151:CF151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":109039.95629999999},{"$f":"IF(CG$11=\"\",0,$Q167*SUMPRODUCT($AA151:CG151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62014.491000000002},{"$f":"IF(CH$11=\"\",0,$Q167*SUMPRODUCT($AA151:CH151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":114400.6578},{"$f":"IF(CI$11=\"\",0,$Q167*SUMPRODUCT($AA151:CI151,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":176},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":177}]
[{"$f":"ROW()","v":178},null,null,null,null,null,{"$f":"IF($R178=\"^\",IF(COUNTIF(Lists!$13:$13,H178)=1,0,1),0)","v":0},{"$f":"Prdction!$H$58","v":"Стоимостной поток списаний произв. расходов"},null,null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z178:$CJ178)","v":3017880340.5608306},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA179:AA182))","v":0},{"$f":"IF(AB$11=\"\",0,SUM(AB179:AB182))","v":14434.199999999999},8553.6,155504.44800000003,258147.64800000004,393764.97600000008,397742.39999999997,935620.03260000027,1157913.6624,1718897.9098500004,1264930.425,2653054.0740000005,3169384.2259200006,4174233.8759550001,2832187.2806700002,5940457.8468839992,6502518.5018112008,8114122.3587236991,5472839.5381439999,11069187.752351522,11527168.277215803,14398097.869395902,9310667.69711034,18135007.39133206,18706397.848940738,23115753.000089843,14483558.985959124,28234280.952757709,28563519.070649721,34237943.703804806,21424023.731864549,41768867.774785586,41199631.115245678,49422447.873226471,30594610.15353987,58078617.858824059,57170704.454636134,68994880.755288765,41831173.394856095,79466930.397814795,77532474.277765766,91039864.114339635,53073915.366494708,101351007.11387098,93466189.672348231,109661959.19380857,63639164.664300039,118533993.96823254,109588213.58346771,129800138.21640135,74197672.577255517,138257936.62569502,127733164.10952213,147857599.9900859,84825955.017103449,159933302.67282033,145744964.37958497,168862157.65210837,96979976.68602711,178902913.61595091,0]
[{"$f":"ROW()","v":179},null,null,null,null,null,{"$f":"IF($R179=\"^\",IF(COUNTIF(Lists!$13:$13,H179)=1,0,1),0)","v":0},{"$f":"H178","v":"Стоимостной поток списаний произв. расходов"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,null,{"$f":"K136","v":2},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z179:$CJ179)","v":1897801673.1832087},null,null,{"$f":"IF(AA$11=\"\",0,$Q167*SUMPRODUCT($AA161:AA161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,$Q167*SUMPRODUCT($AA161:AB161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9021.375},{"$f":"IF(AC$11=\"\",0,$Q167*SUMPRODUCT($AA161:AC161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5346},{"$f":"IF(AD$11=\"\",0,$Q167*SUMPRODUCT($AA161:AD161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":97190.28},{"$f":"IF(AE$11=\"\",0,$Q167*SUMPRODUCT($AA161:AE161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":161342.28000000003},{"$f":"IF(AF$11=\"\",0,$Q167*SUMPRODUCT($AA161:AF161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":246103.11000000002},{"$f":"IF(AG$11=\"\",0,$Q167*SUMPRODUCT($AA161:AG161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":248589},{"$f":"IF(AH$11=\"\",0,$Q167*SUMPRODUCT($AA161:AH161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":591220.02060000016},{"$f":"IF(AI$11=\"\",0,$Q167*SUMPRODUCT($AA161:AI161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":731687.77439999999},{"$f":"IF(AJ$11=\"\",0,$Q167*SUMPRODUCT($AA161:AJ161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1086174.7528500003},{"$f":"IF(AK$11=\"\",0,$Q167*SUMPRODUCT($AA161:AK161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":791542.125},{"$f":"IF(AL$11=\"\",0,$Q167*SUMPRODUCT($AA161:AL161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1660173.57},{"$f":"IF(AM$11=\"\",0,$Q167*SUMPRODUCT($AA161:AM161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1980865.1412000002},{"$f":"IF(AN$11=\"\",0,$Q167*SUMPRODUCT($AA161:AN161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2637706.0688549997},{"$f":"IF(AO$11=\"\",0,$Q167*SUMPRODUCT($AA161:AO161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1789664.3552699999},{"$f":"IF(AP$11=\"\",0,$Q167*SUMPRODUCT($AA161:AP161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3753786.2468039994},{"$f":"IF(AQ$11=\"\",0,$Q167*SUMPRODUCT($AA161:AQ161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4069012.1852160003},{"$f":"IF(AR$11=\"\",0,$Q167*SUMPRODUCT($AA161:AR161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5077488.4747784995},{"$f":"IF(AS$11=\"\",0,$Q167*SUMPRODUCT($AA161:AS161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3420524.7113399999},{"$f":"IF(AT$11=\"\",0,$Q167*SUMPRODUCT($AA161:AT161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6994640.1134491218},{"$f":"IF(AU$11=\"\",0,$Q167*SUMPRODUCT($AA161:AU161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7284038.8500198023},{"$f":"IF(AV$11=\"\",0,$Q167*SUMPRODUCT($AA161:AV161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9098184.5432379022},{"$f":"IF(AW$11=\"\",0,$Q167*SUMPRODUCT($AA161:AW161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5826237.9878636999},{"$f":"IF(AX$11=\"\",0,$Q167*SUMPRODUCT($AA161:AX161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":11348151.648281908},{"$f":"IF(AY$11=\"\",0,$Q167*SUMPRODUCT($AA161:AY161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":11691498.65558796},{"$f":"IF(AZ$11=\"\",0,$Q167*SUMPRODUCT($AA161:AZ161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":14606886.865087446},{"$f":"IF(BA$11=\"\",0,$Q167*SUMPRODUCT($AA161:BA161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9152187.5800845996},{"$f":"IF(BB$11=\"\",0,$Q167*SUMPRODUCT($AA161:BB161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":17841294.098981865},{"$f":"IF(BC$11=\"\",0,$Q167*SUMPRODUCT($AA161:BC161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":17873891.034489192},{"$f":"IF(BD$11=\"\",0,$Q167*SUMPRODUCT($AA161:BD161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":21424715.683425847},{"$f":"IF(BE$11=\"\",0,$Q167*SUMPRODUCT($AA161:BE161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":13390014.832415344},{"$f":"IF(BF$11=\"\",0,$Q167*SUMPRODUCT($AA161:BF161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":26393824.422103774},{"$f":"IF(BG$11=\"\",0,$Q167*SUMPRODUCT($AA161:BG161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":26034122.729265671},{"$f":"IF(BH$11=\"\",0,$Q167*SUMPRODUCT($AA161:BH161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":31230135.772652306},{"$f":"IF(BI$11=\"\",0,$Q167*SUMPRODUCT($AA161:BI161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":19144865.405921061},{"$f":"IF(BJ$11=\"\",0,$Q167*SUMPRODUCT($AA161:BJ161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36343242.038024776},{"$f":"IF(BK$11=\"\",0,$Q167*SUMPRODUCT($AA161:BK161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":35731690.284147583},{"$f":"IF(BL$11=\"\",0,$Q167*SUMPRODUCT($AA161:BL161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43597992.133710079},{"$f":"IF(BM$11=\"\",0,$Q167*SUMPRODUCT($AA161:BM161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":26433195.458099253},{"$f":"IF(BN$11=\"\",0,$Q167*SUMPRODUCT($AA161:BN161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50215299.57653328},{"$f":"IF(BO$11=\"\",0,$Q167*SUMPRODUCT($AA161:BO161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":48516675.884628631},{"$f":"IF(BP$11=\"\",0,$Q167*SUMPRODUCT($AA161:BP161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":56969052.270820066},{"$f":"IF(BQ$11=\"\",0,$Q167*SUMPRODUCT($AA161:BQ161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":33171197.10405919},{"$f":"IF(BR$11=\"\",0,$Q167*SUMPRODUCT($AA161:BR161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":64043887.93085099},{"$f":"IF(BS$11=\"\",0,$Q167*SUMPRODUCT($AA161:BS161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":59061457.277618818},{"$f":"IF(BT$11=\"\",0,$Q167*SUMPRODUCT($AA161:BT161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":69295593.846394375},{"$f":"IF(BU$11=\"\",0,$Q167*SUMPRODUCT($AA161:BU161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":39822806.563930161},{"$f":"IF(BV$11=\"\",0,$Q167*SUMPRODUCT($AA161:BV161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":74173762.93273361},{"$f":"IF(BW$11=\"\",0,$Q167*SUMPRODUCT($AA161:BW161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":68492633.489667311},{"$f":"IF(BX$11=\"\",0,$Q167*SUMPRODUCT($AA161:BX161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":82020946.234903917},{"$f":"IF(BY$11=\"\",0,$Q167*SUMPRODUCT($AA161:BY161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":46885645.861701332},{"$f":"IF(BZ$11=\"\",0,$Q167*SUMPRODUCT($AA161:BZ161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":87365444.616236717},{"$f":"IF(CA$11=\"\",0,$Q167*SUMPRODUCT($AA161:CA161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":79930230.27509588},{"$f":"IF(CB$11=\"\",0,$Q167*SUMPRODUCT($AA161:CB161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":92523285.534500882},{"$f":"IF(CC$11=\"\",0,$Q167*SUMPRODUCT($AA161:CC161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":53016221.885689661},{"$f":"IF(CD$11=\"\",0,$Q167*SUMPRODUCT($AA161:CD161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":101062148.31472695},{"$f":"IF(CE$11=\"\",0,$Q167*SUMPRODUCT($AA161:CE161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":92096511.233725473},{"$f":"IF(CF$11=\"\",0,$Q167*SUMPRODUCT($AA161:CF161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":106704308.2096145},{"$f":"IF(CG$11=\"\",0,$Q167*SUMPRODUCT($AA161:CG161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":60686133.64921502},{"$f":"IF(CH$11=\"\",0,$Q167*SUMPRODUCT($AA161:CH161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":111950182.88239941},{"$f":"IF(CI$11=\"\",0,$Q167*SUMPRODUCT($AA161:CI161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":180},null,null,null,null,null,{"$f":"IF($R180=\"^\",IF(COUNTIF(Lists!$13:$13,H180)=1,0,1),0)","v":0},{"$f":"H179","v":"Стоимостной поток списаний произв. расходов"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,null,{"$f":"K136","v":2},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z180:$CJ180)","v":996813195.51175237},null,null,{"$f":"IF(AA$11=\"\",0,$Q167*SUMPRODUCT($AA162:AA162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,$Q167*SUMPRODUCT($AA162:AB162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4811.3999999999996},{"$f":"IF(AC$11=\"\",0,$Q167*SUMPRODUCT($AA162:AC162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2851.2},{"$f":"IF(AD$11=\"\",0,$Q167*SUMPRODUCT($AA162:AD162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51834.816000000006},{"$f":"IF(AE$11=\"\",0,$Q167*SUMPRODUCT($AA162:AE162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":86049.216000000029},{"$f":"IF(AF$11=\"\",0,$Q167*SUMPRODUCT($AA162:AF162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":131254.99200000003},{"$f":"IF(AG$11=\"\",0,$Q167*SUMPRODUCT($AA162:AG162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":132580.79999999999},{"$f":"IF(AH$11=\"\",0,$Q167*SUMPRODUCT($AA162:AH162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":306133.3440000001},{"$f":"IF(AI$11=\"\",0,$Q167*SUMPRODUCT($AA162:AI162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":378867.45600000001},{"$f":"IF(AJ$11=\"\",0,$Q167*SUMPRODUCT($AA162:AJ162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":562420.58400000003},{"$f":"IF(AK$11=\"\",0,$Q167*SUMPRODUCT($AA162:AK162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":422155.8},{"$f":"IF(AL$11=\"\",0,$Q167*SUMPRODUCT($AA162:AL162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":885425.9040000001},{"$f":"IF(AM$11=\"\",0,$Q167*SUMPRODUCT($AA162:AM162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1056461.4086400003},{"$f":"IF(AN$11=\"\",0,$Q167*SUMPRODUCT($AA162:AN162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1365802.4952000002},{"$f":"IF(AO$11=\"\",0,$Q167*SUMPRODUCT($AA162:AO162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":926687.04480000027},{"$f":"IF(AP$11=\"\",0,$Q167*SUMPRODUCT($AA162:AP162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1943708.0889599998},{"$f":"IF(AQ$11=\"\",0,$Q167*SUMPRODUCT($AA162:AQ162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2170139.8321152003},{"$f":"IF(AR$11=\"\",0,$Q167*SUMPRODUCT($AA162:AR162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2707993.8532151999},{"$f":"IF(AS$11=\"\",0,$Q167*SUMPRODUCT($AA162:AS162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1824279.846048},{"$f":"IF(AT$11=\"\",0,$Q167*SUMPRODUCT($AA162:AT162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3621820.1234688004},{"$f":"IF(AU$11=\"\",0,$Q167*SUMPRODUCT($AA162:AU162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3771670.6019520005},{"$f":"IF(AV$11=\"\",0,$Q167*SUMPRODUCT($AA162:AV162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4711034.0676959995},{"$f":"IF(AW$11=\"\",0,$Q167*SUMPRODUCT($AA162:AW162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3107326.9268606403},{"$f":"IF(AX$11=\"\",0,$Q167*SUMPRODUCT($AA162:AX162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6052347.5457503507},{"$f":"IF(AY$11=\"\",0,$Q167*SUMPRODUCT($AA162:AY162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6235465.9496469116},{"$f":"IF(AZ$11=\"\",0,$Q167*SUMPRODUCT($AA162:AZ162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7563436.564446575},{"$f":"IF(BA$11=\"\",0,$Q167*SUMPRODUCT($AA162:BA162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4738996.8052218007},{"$f":"IF(BB$11=\"\",0,$Q167*SUMPRODUCT($AA162:BB162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9238210.5366896391},{"$f":"IF(BC$11=\"\",0,$Q167*SUMPRODUCT($AA162:BC162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9532741.8850609027},{"$f":"IF(BD$11=\"\",0,$Q167*SUMPRODUCT($AA162:BD162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":11426515.031160455},{"$f":"IF(BE$11=\"\",0,$Q167*SUMPRODUCT($AA162:BE162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7141341.2439548513},{"$f":"IF(BF$11=\"\",0,$Q167*SUMPRODUCT($AA162:BF162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":13666705.202383835},{"$f":"IF(BG$11=\"\",0,$Q167*SUMPRODUCT($AA162:BG162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":13480451.898648893},{"$f":"IF(BH$11=\"\",0,$Q167*SUMPRODUCT($AA162:BH162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":16170944.089399256},{"$f":"IF(BI$11=\"\",0,$Q167*SUMPRODUCT($AA162:BI162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10210594.8831579},{"$f":"IF(BJ$11=\"\",0,$Q167*SUMPRODUCT($AA162:BJ162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":19383062.420279883},{"$f":"IF(BK$11=\"\",0,$Q167*SUMPRODUCT($AA162:BK162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":19056901.484878711},{"$f":"IF(BL$11=\"\",0,$Q167*SUMPRODUCT($AA162:BL162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":22575012.108069941},{"$f":"IF(BM$11=\"\",0,$Q167*SUMPRODUCT($AA162:BM162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":13687091.499339418},{"$f":"IF(BN$11=\"\",0,$Q167*SUMPRODUCT($AA162:BN162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":26001449.618916906},{"$f":"IF(BO$11=\"\",0,$Q167*SUMPRODUCT($AA162:BO162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":25875560.47180194},{"$f":"IF(BP$11=\"\",0,$Q167*SUMPRODUCT($AA162:BP162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30383494.544437371},{"$f":"IF(BQ$11=\"\",0,$Q167*SUMPRODUCT($AA162:BQ162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":17691305.122164901},{"$f":"IF(BR$11=\"\",0,$Q167*SUMPRODUCT($AA162:BR162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":33161883.718239989},{"$f":"IF(BS$11=\"\",0,$Q167*SUMPRODUCT($AA162:BS162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30581984.350870583},{"$f":"IF(BT$11=\"\",0,$Q167*SUMPRODUCT($AA162:BT162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":35881213.642145947},{"$f":"IF(BU$11=\"\",0,$Q167*SUMPRODUCT($AA162:BU162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":21238830.167429417},{"$f":"IF(BV$11=\"\",0,$Q167*SUMPRODUCT($AA162:BV162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":39559340.230791263},{"$f":"IF(BW$11=\"\",0,$Q167*SUMPRODUCT($AA162:BW162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36529404.527822569},{"$f":"IF(BX$11=\"\",0,$Q167*SUMPRODUCT($AA162:BX162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":42470392.872442171},{"$f":"IF(BY$11=\"\",0,$Q167*SUMPRODUCT($AA162:BY162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":24277357.080492608},{"$f":"IF(BZ$11=\"\",0,$Q167*SUMPRODUCT($AA162:BZ162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":45237770.675074041},{"$f":"IF(CA$11=\"\",0,$Q167*SUMPRODUCT($AA162:CA162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":42629456.146717794},{"$f":"IF(CB$11=\"\",0,$Q167*SUMPRODUCT($AA162:CB162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":49345752.285067141},{"$f":"IF(CC$11=\"\",0,$Q167*SUMPRODUCT($AA162:CC162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":28275318.339034487},{"$f":"IF(CD$11=\"\",0,$Q167*SUMPRODUCT($AA162:CD162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":52329914.984971881},{"$f":"IF(CE$11=\"\",0,$Q167*SUMPRODUCT($AA162:CE162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":47687513.907430664},{"$f":"IF(CF$11=\"\",0,$Q167*SUMPRODUCT($AA162:CF162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":55251421.726661228},{"$f":"IF(CG$11=\"\",0,$Q167*SUMPRODUCT($AA162:CG162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":32365937.94624801},{"$f":"IF(CH$11=\"\",0,$Q167*SUMPRODUCT($AA162:CH162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":59706764.203946352},{"$f":"IF(CI$11=\"\",0,$Q167*SUMPRODUCT($AA162:CI162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":181},null,null,null,null,null,{"$f":"IF($R181=\"^\",IF(COUNTIF(Lists!$13:$13,H181)=1,0,1),0)","v":0},{"$f":"H180","v":"Стоимостной поток списаний произв. расходов"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,null,{"$f":"K136","v":2},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z181:$CJ181)","v":123265471.86586936},null,null,{"$f":"IF(AA$11=\"\",0,$Q167*SUMPRODUCT($AA163:AA163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,$Q167*SUMPRODUCT($AA163:AB163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":601.42499999999995},{"$f":"IF(AC$11=\"\",0,$Q167*SUMPRODUCT($AA163:AC163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":356.4},{"$f":"IF(AD$11=\"\",0,$Q167*SUMPRODUCT($AA163:AD163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6479.3520000000008},{"$f":"IF(AE$11=\"\",0,$Q167*SUMPRODUCT($AA163:AE163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10756.152000000004},{"$f":"IF(AF$11=\"\",0,$Q167*SUMPRODUCT($AA163:AF163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":16406.874000000003},{"$f":"IF(AG$11=\"\",0,$Q167*SUMPRODUCT($AA163:AG163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":16572.599999999999},{"$f":"IF(AH$11=\"\",0,$Q167*SUMPRODUCT($AA163:AH163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":38266.668000000012},{"$f":"IF(AI$11=\"\",0,$Q167*SUMPRODUCT($AA163:AI163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":47358.432000000001},{"$f":"IF(AJ$11=\"\",0,$Q167*SUMPRODUCT($AA163:AJ163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":70302.573000000004},{"$f":"IF(AK$11=\"\",0,$Q167*SUMPRODUCT($AA163:AK163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51232.5},{"$f":"IF(AL$11=\"\",0,$Q167*SUMPRODUCT($AA163:AL163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":107454.60000000002},{"$f":"IF(AM$11=\"\",0,$Q167*SUMPRODUCT($AA163:AM163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":132057.67608000003},{"$f":"IF(AN$11=\"\",0,$Q167*SUMPRODUCT($AA163:AN163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":170725.31190000003},{"$f":"IF(AO$11=\"\",0,$Q167*SUMPRODUCT($AA163:AO163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":115835.88060000003},{"$f":"IF(AP$11=\"\",0,$Q167*SUMPRODUCT($AA163:AP163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":242963.51111999998},{"$f":"IF(AQ$11=\"\",0,$Q167*SUMPRODUCT($AA163:AQ163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":263366.48448000004},{"$f":"IF(AR$11=\"\",0,$Q167*SUMPRODUCT($AA163:AR163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":328640.03073000006},{"$f":"IF(AS$11=\"\",0,$Q167*SUMPRODUCT($AA163:AS163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":228034.980756},{"$f":"IF(AT$11=\"\",0,$Q167*SUMPRODUCT($AA163:AT163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":452727.51543360006},{"$f":"IF(AU$11=\"\",0,$Q167*SUMPRODUCT($AA163:AU163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":471458.82524400007},{"$f":"IF(AV$11=\"\",0,$Q167*SUMPRODUCT($AA163:AV163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":588879.25846199994},{"$f":"IF(AW$11=\"\",0,$Q167*SUMPRODUCT($AA163:AW163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":377102.78238599998},{"$f":"IF(AX$11=\"\",0,$Q167*SUMPRODUCT($AA163:AX163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":734508.19729979977},{"$f":"IF(AY$11=\"\",0,$Q167*SUMPRODUCT($AA163:AY163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":779433.24370586395},{"$f":"IF(AZ$11=\"\",0,$Q167*SUMPRODUCT($AA163:AZ163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":945429.57055582188},{"$f":"IF(BA$11=\"\",0,$Q167*SUMPRODUCT($AA163:BA163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":592374.60065272509},{"$f":"IF(BB$11=\"\",0,$Q167*SUMPRODUCT($AA163:BB163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1154776.3170862049},{"$f":"IF(BC$11=\"\",0,$Q167*SUMPRODUCT($AA163:BC163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1156886.1510996243},{"$f":"IF(BD$11=\"\",0,$Q167*SUMPRODUCT($AA163:BD163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1386712.9892185018},{"$f":"IF(BE$11=\"\",0,$Q167*SUMPRODUCT($AA163:BE163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":892667.65549435641},{"$f":"IF(BF$11=\"\",0,$Q167*SUMPRODUCT($AA163:BF163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1708338.1502979794},{"$f":"IF(BG$11=\"\",0,$Q167*SUMPRODUCT($AA163:BG163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1685056.4873311117},{"$f":"IF(BH$11=\"\",0,$Q167*SUMPRODUCT($AA163:BH163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2021368.011174907},{"$f":"IF(BI$11=\"\",0,$Q167*SUMPRODUCT($AA163:BI163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1239149.86446091},{"$f":"IF(BJ$11=\"\",0,$Q167*SUMPRODUCT($AA163:BJ163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2352313.4005194032},{"$f":"IF(BK$11=\"\",0,$Q167*SUMPRODUCT($AA163:BK163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2382112.6856098389},{"$f":"IF(BL$11=\"\",0,$Q167*SUMPRODUCT($AA163:BL163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2821876.5135087427},{"$f":"IF(BM$11=\"\",0,$Q167*SUMPRODUCT($AA163:BM163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1710886.4374174273},{"$f":"IF(BN$11=\"\",0,$Q167*SUMPRODUCT($AA163:BN163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3250181.2023646133},{"$f":"IF(BO$11=\"\",0,$Q167*SUMPRODUCT($AA163:BO163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3140237.9213351873},{"$f":"IF(BP$11=\"\",0,$Q167*SUMPRODUCT($AA163:BP163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3687317.2990822052},{"$f":"IF(BQ$11=\"\",0,$Q167*SUMPRODUCT($AA163:BQ163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2211413.1402706127},{"$f":"IF(BR$11=\"\",0,$Q167*SUMPRODUCT($AA163:BR163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4145235.4647799986},{"$f":"IF(BS$11=\"\",0,$Q167*SUMPRODUCT($AA163:BS163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3822748.0438588229},{"$f":"IF(BT$11=\"\",0,$Q167*SUMPRODUCT($AA163:BT163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4485151.7052682433},{"$f":"IF(BU$11=\"\",0,$Q167*SUMPRODUCT($AA163:BU163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2577527.9329404635},{"$f":"IF(BV$11=\"\",0,$Q167*SUMPRODUCT($AA163:BV163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4800890.8047076771},{"$f":"IF(BW$11=\"\",0,$Q167*SUMPRODUCT($AA163:BW163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4566175.5659778211},{"$f":"IF(BX$11=\"\",0,$Q167*SUMPRODUCT($AA163:BX163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5308799.1090552714},{"$f":"IF(BY$11=\"\",0,$Q167*SUMPRODUCT($AA163:BY163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3034669.635061576},{"$f":"IF(BZ$11=\"\",0,$Q167*SUMPRODUCT($AA163:BZ163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5654721.3343842551},{"$f":"IF(CA$11=\"\",0,$Q167*SUMPRODUCT($AA163:CA163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5173477.6877084719},{"$f":"IF(CB$11=\"\",0,$Q167*SUMPRODUCT($AA163:CB163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5988562.1705178581},{"$f":"IF(CC$11=\"\",0,$Q167*SUMPRODUCT($AA163:CC163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3534414.7923793108},{"$f":"IF(CD$11=\"\",0,$Q167*SUMPRODUCT($AA163:CD163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6541239.3731214851},{"$f":"IF(CE$11=\"\",0,$Q167*SUMPRODUCT($AA163:CE163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5960939.238428833},{"$f":"IF(CF$11=\"\",0,$Q167*SUMPRODUCT($AA163:CF163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6906427.7158326535},{"$f":"IF(CG$11=\"\",0,$Q167*SUMPRODUCT($AA163:CG163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3927905.0905640791},{"$f":"IF(CH$11=\"\",0,$Q167*SUMPRODUCT($AA163:CH163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7245966.52960514},{"$f":"IF(CI$11=\"\",0,$Q167*SUMPRODUCT($AA163:CI163,INDIRECT(ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A147,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":182},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":183}]
[{"$f":"ROW()","v":184},null,null,null,null,null,{"$f":"IF($R184=\"^\",IF(COUNTIF(Lists!$13:$13,H184)=1,0,1),0)","v":0},{"$f":"Prdction!$H$64","v":"Затраты производств. времени на одного клиента"},null,null,null,null,{"$f":"Sales!$M$43","v":"кол-во часов"},null,null,null,"процесс",null,null,null,null,null,null,{"$f":"SUM($Z184:$CJ184)","v":0.16666666666666666},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($Q185:$Q188,AA185:AA188)/60)","v":0.15},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($Q185:$Q188,AB185:AB188)/60)","v":1.666666666666667E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":185},null,null,null,null,null,{"$f":"IF($R185=\"^\",IF(COUNTIF(Lists!$13:$13,H185)=1,0,1),0)","v":0},{"$f":"H184","v":"Затраты производств. времени на одного клиента"},{"$f":"Lists!$BO$16","v":"Эксплуатация и ремонт"},null,null,null,{"$f":"Sales!$M$44","v":"кол-во минут // %"},null,null,"*",7,null,{"$f":"IF(G185<>0,1,IF(OR($Q185=\"\",$Q185=0),0,IF($R185=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H185))),$Q185)=1,0,1),0)))","v":0},{"$f":"IF($X185=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z185:$CJ185)","v":1},"*",null,0.9,0.1]
[{"$f":"ROW()","v":186},null,null,null,null,null,{"$f":"IF($R186=\"^\",IF(COUNTIF(Lists!$13:$13,H186)=1,0,1),0)","v":0},{"$f":"H184","v":"Затраты производств. времени на одного клиента"},{"$f":"Lists!$BO$17","v":"Уборка и обслуживание номеров"},null,null,null,{"$f":"Sales!$M$44","v":"кол-во минут // %"},null,null,"*",2,null,{"$f":"IF(G186<>0,1,IF(OR($Q186=\"\",$Q186=0),0,IF($R186=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H186))),$Q186)=1,0,1),0)))","v":0},{"$f":"IF($X186=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z186:$CJ186)","v":1},"*",null,0.9,0.1]
[{"$f":"ROW()","v":187},null,null,null,null,null,{"$f":"IF($R187=\"^\",IF(COUNTIF(Lists!$13:$13,H187)=1,0,1),0)","v":0},{"$f":"H184","v":"Затраты производств. времени на одного клиента"},{"$f":"Lists!$BO$18","v":"Снабжение расходниками"},null,null,null,{"$f":"Sales!$M$44","v":"кол-во минут // %"},null,null,"*",1,null,{"$f":"IF(G187<>0,1,IF(OR($Q187=\"\",$Q187=0),0,IF($R187=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H187))),$Q187)=1,0,1),0)))","v":0},{"$f":"IF($X187=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z187:$CJ187)","v":1},"*",null,0.9,0.1]
[{"$f":"ROW()","v":188},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":189},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Обратное распределение затрат времени",null,{"$f":"SUMIFS($Z184:$CJ184,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z184:$CJ184,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.666666666666667E-2,0.15]
[{"$f":"ROW()","v":190},null,null,null,null,null,{"$f":"IF($R190=\"^\",IF(COUNTIF(Lists!$13:$13,H190)=1,0,1),0)","v":0},{"$f":"Prdction!$H$70","v":"Затраты времени произв. персонала на поток"},null,null,null,null,{"$f":"Sales!$M$43","v":"кол-во часов"},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z190:$CJ190)","v":3461046.72},null,null,{"$f":"IF(AA$11=\"\",0,AA137*$X184)","v":0},20.25,12,218.16,362.16000000000008,552.42000000000007,558,1288.4400000000003,1594.56,2367.09,1725,3618,4316.88,5580.9,3786.6000000000004,7942.32,8609.2800000000007,10743.029999999999,7237.2000000000007,14368.320000000002,14962.800000000003,18689.400000000001,11968.199999999999,23311.259999999995,24016.559999999998,29131.379999999994,18252.75,35581.949999999997,35646.960000000006,42728.579999999987,26704.5,51105.600000000006,50409.119999999995,60470.010000000009,37069.65,70370.37000000001,69186.239999999991,81958.76999999999,49691.100000000006,94398.48,91205.279999999984,107094.69,62357.7,116887.86,107794.32,126472.86,72681.45,135376.10999999999,125007.36,145338.02999999997,83079.600000000006,154808.27999999997,141633.35999999999,163947.77999999997,93942.75,173862.45,158438.39999999999,183568.94999999998,104401.5,192593.69999999998,0]
[{"$f":"ROW()","v":191}]
[{"$f":"ROW()","v":192},null,null,null,null,null,{"$f":"IF($R192=\"^\",IF(COUNTIF(Lists!$13:$13,H192)=1,0,1),0)","v":0},{"$f":"Prdction!$H$72","v":"Потребность в произв. персонале на поток"},null,null,null,null,{"$f":"Sales!$M$51","v":"кол-во сотр.*пер."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z192:$CJ192)","v":8165.3823124999963},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z190:AA190)=0,0,IF(MAX($Z192:Z192)>IF(Macro!$Q$20=0,0,AA190/Macro!$Q$20),MAX($Z192:Z192),IF(Macro!$Q$20=0,0,AA190/Macro!$Q$20))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z190:AB190)=0,0,IF(MAX($Z192:AA192)>IF(Macro!$Q$20=0,0,AB190/Macro!$Q$20),MAX($Z192:AA192),IF(Macro!$Q$20=0,0,AB190/Macro!$Q$20))))","v":4.2187500000000003E-2},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z190:AC190)=0,0,IF(MAX($Z192:AB192)>IF(Macro!$Q$20=0,0,AC190/Macro!$Q$20),MAX($Z192:AB192),IF(Macro!$Q$20=0,0,AC190/Macro!$Q$20))))","v":4.2187500000000003E-2},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z190:AD190)=0,0,IF(MAX($Z192:AC192)>IF(Macro!$Q$20=0,0,AD190/Macro!$Q$20),MAX($Z192:AC192),IF(Macro!$Q$20=0,0,AD190/Macro!$Q$20))))","v":0.45450000000000002},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z190:AE190)=0,0,IF(MAX($Z192:AD192)>IF(Macro!$Q$20=0,0,AE190/Macro!$Q$20),MAX($Z192:AD192),IF(Macro!$Q$20=0,0,AE190/Macro!$Q$20))))","v":0.75450000000000017},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z190:AF190)=0,0,IF(MAX($Z192:AE192)>IF(Macro!$Q$20=0,0,AF190/Macro!$Q$20),MAX($Z192:AE192),IF(Macro!$Q$20=0,0,AF190/Macro!$Q$20))))","v":1.1508750000000001},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z190:AG190)=0,0,IF(MAX($Z192:AF192)>IF(Macro!$Q$20=0,0,AG190/Macro!$Q$20),MAX($Z192:AF192),IF(Macro!$Q$20=0,0,AG190/Macro!$Q$20))))","v":1.1625000000000001},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z190:AH190)=0,0,IF(MAX($Z192:AG192)>IF(Macro!$Q$20=0,0,AH190/Macro!$Q$20),MAX($Z192:AG192),IF(Macro!$Q$20=0,0,AH190/Macro!$Q$20))))","v":2.6842500000000005},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z190:AI190)=0,0,IF(MAX($Z192:AH192)>IF(Macro!$Q$20=0,0,AI190/Macro!$Q$20),MAX($Z192:AH192),IF(Macro!$Q$20=0,0,AI190/Macro!$Q$20))))","v":3.3220000000000001},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z190:AJ190)=0,0,IF(MAX($Z192:AI192)>IF(Macro!$Q$20=0,0,AJ190/Macro!$Q$20),MAX($Z192:AI192),IF(Macro!$Q$20=0,0,AJ190/Macro!$Q$20))))","v":4.9314375000000004},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z190:AK190)=0,0,IF(MAX($Z192:AJ192)>IF(Macro!$Q$20=0,0,AK190/Macro!$Q$20),MAX($Z192:AJ192),IF(Macro!$Q$20=0,0,AK190/Macro!$Q$20))))","v":4.9314375000000004},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z190:AL190)=0,0,IF(MAX($Z192:AK192)>IF(Macro!$Q$20=0,0,AL190/Macro!$Q$20),MAX($Z192:AK192),IF(Macro!$Q$20=0,0,AL190/Macro!$Q$20))))","v":7.5374999999999996},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z190:AM190)=0,0,IF(MAX($Z192:AL192)>IF(Macro!$Q$20=0,0,AM190/Macro!$Q$20),MAX($Z192:AL192),IF(Macro!$Q$20=0,0,AM190/Macro!$Q$20))))","v":8.9935000000000009},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z190:AN190)=0,0,IF(MAX($Z192:AM192)>IF(Macro!$Q$20=0,0,AN190/Macro!$Q$20),MAX($Z192:AM192),IF(Macro!$Q$20=0,0,AN190/Macro!$Q$20))))","v":11.626875},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z190:AO190)=0,0,IF(MAX($Z192:AN192)>IF(Macro!$Q$20=0,0,AO190/Macro!$Q$20),MAX($Z192:AN192),IF(Macro!$Q$20=0,0,AO190/Macro!$Q$20))))","v":11.626875},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z190:AP190)=0,0,IF(MAX($Z192:AO192)>IF(Macro!$Q$20=0,0,AP190/Macro!$Q$20),MAX($Z192:AO192),IF(Macro!$Q$20=0,0,AP190/Macro!$Q$20))))","v":16.546499999999998},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z190:AQ190)=0,0,IF(MAX($Z192:AP192)>IF(Macro!$Q$20=0,0,AQ190/Macro!$Q$20),MAX($Z192:AP192),IF(Macro!$Q$20=0,0,AQ190/Macro!$Q$20))))","v":17.936},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z190:AR190)=0,0,IF(MAX($Z192:AQ192)>IF(Macro!$Q$20=0,0,AR190/Macro!$Q$20),MAX($Z192:AQ192),IF(Macro!$Q$20=0,0,AR190/Macro!$Q$20))))","v":22.381312499999996},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z190:AS190)=0,0,IF(MAX($Z192:AR192)>IF(Macro!$Q$20=0,0,AS190/Macro!$Q$20),MAX($Z192:AR192),IF(Macro!$Q$20=0,0,AS190/Macro!$Q$20))))","v":22.381312499999996},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z190:AT190)=0,0,IF(MAX($Z192:AS192)>IF(Macro!$Q$20=0,0,AT190/Macro!$Q$20),MAX($Z192:AS192),IF(Macro!$Q$20=0,0,AT190/Macro!$Q$20))))","v":29.934000000000005},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z190:AU190)=0,0,IF(MAX($Z192:AT192)>IF(Macro!$Q$20=0,0,AU190/Macro!$Q$20),MAX($Z192:AT192),IF(Macro!$Q$20=0,0,AU190/Macro!$Q$20))))","v":31.172500000000007},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z190:AV190)=0,0,IF(MAX($Z192:AU192)>IF(Macro!$Q$20=0,0,AV190/Macro!$Q$20),MAX($Z192:AU192),IF(Macro!$Q$20=0,0,AV190/Macro!$Q$20))))","v":38.936250000000001},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z190:AW190)=0,0,IF(MAX($Z192:AV192)>IF(Macro!$Q$20=0,0,AW190/Macro!$Q$20),MAX($Z192:AV192),IF(Macro!$Q$20=0,0,AW190/Macro!$Q$20))))","v":38.936250000000001},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z190:AX190)=0,0,IF(MAX($Z192:AW192)>IF(Macro!$Q$20=0,0,AX190/Macro!$Q$20),MAX($Z192:AW192),IF(Macro!$Q$20=0,0,AX190/Macro!$Q$20))))","v":48.565124999999988},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z190:AY190)=0,0,IF(MAX($Z192:AX192)>IF(Macro!$Q$20=0,0,AY190/Macro!$Q$20),MAX($Z192:AX192),IF(Macro!$Q$20=0,0,AY190/Macro!$Q$20))))","v":50.034499999999994},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z190:AZ190)=0,0,IF(MAX($Z192:AY192)>IF(Macro!$Q$20=0,0,AZ190/Macro!$Q$20),MAX($Z192:AY192),IF(Macro!$Q$20=0,0,AZ190/Macro!$Q$20))))","v":60.690374999999989},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z190:BA190)=0,0,IF(MAX($Z192:AZ192)>IF(Macro!$Q$20=0,0,BA190/Macro!$Q$20),MAX($Z192:AZ192),IF(Macro!$Q$20=0,0,BA190/Macro!$Q$20))))","v":60.690374999999989},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z190:BB190)=0,0,IF(MAX($Z192:BA192)>IF(Macro!$Q$20=0,0,BB190/Macro!$Q$20),MAX($Z192:BA192),IF(Macro!$Q$20=0,0,BB190/Macro!$Q$20))))","v":74.129062499999989},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z190:BC190)=0,0,IF(MAX($Z192:BB192)>IF(Macro!$Q$20=0,0,BC190/Macro!$Q$20),MAX($Z192:BB192),IF(Macro!$Q$20=0,0,BC190/Macro!$Q$20))))","v":74.264500000000012},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z190:BD190)=0,0,IF(MAX($Z192:BC192)>IF(Macro!$Q$20=0,0,BD190/Macro!$Q$20),MAX($Z192:BC192),IF(Macro!$Q$20=0,0,BD190/Macro!$Q$20))))","v":89.017874999999975},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z190:BE190)=0,0,IF(MAX($Z192:BD192)>IF(Macro!$Q$20=0,0,BE190/Macro!$Q$20),MAX($Z192:BD192),IF(Macro!$Q$20=0,0,BE190/Macro!$Q$20))))","v":89.017874999999975},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z190:BF190)=0,0,IF(MAX($Z192:BE192)>IF(Macro!$Q$20=0,0,BF190/Macro!$Q$20),MAX($Z192:BE192),IF(Macro!$Q$20=0,0,BF190/Macro!$Q$20))))","v":106.47000000000001},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z190:BG190)=0,0,IF(MAX($Z192:BF192)>IF(Macro!$Q$20=0,0,BG190/Macro!$Q$20),MAX($Z192:BF192),IF(Macro!$Q$20=0,0,BG190/Macro!$Q$20))))","v":106.47000000000001},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z190:BH190)=0,0,IF(MAX($Z192:BG192)>IF(Macro!$Q$20=0,0,BH190/Macro!$Q$20),MAX($Z192:BG192),IF(Macro!$Q$20=0,0,BH190/Macro!$Q$20))))","v":125.97918750000002},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z190:BI190)=0,0,IF(MAX($Z192:BH192)>IF(Macro!$Q$20=0,0,BI190/Macro!$Q$20),MAX($Z192:BH192),IF(Macro!$Q$20=0,0,BI190/Macro!$Q$20))))","v":125.97918750000002},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z190:BJ190)=0,0,IF(MAX($Z192:BI192)>IF(Macro!$Q$20=0,0,BJ190/Macro!$Q$20),MAX($Z192:BI192),IF(Macro!$Q$20=0,0,BJ190/Macro!$Q$20))))","v":146.60493750000003},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z190:BK190)=0,0,IF(MAX($Z192:BJ192)>IF(Macro!$Q$20=0,0,BK190/Macro!$Q$20),MAX($Z192:BJ192),IF(Macro!$Q$20=0,0,BK190/Macro!$Q$20))))","v":146.60493750000003},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z190:BL190)=0,0,IF(MAX($Z192:BK192)>IF(Macro!$Q$20=0,0,BL190/Macro!$Q$20),MAX($Z192:BK192),IF(Macro!$Q$20=0,0,BL190/Macro!$Q$20))))","v":170.74743749999999},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z190:BM190)=0,0,IF(MAX($Z192:BL192)>IF(Macro!$Q$20=0,0,BM190/Macro!$Q$20),MAX($Z192:BL192),IF(Macro!$Q$20=0,0,BM190/Macro!$Q$20))))","v":170.74743749999999},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z190:BN190)=0,0,IF(MAX($Z192:BM192)>IF(Macro!$Q$20=0,0,BN190/Macro!$Q$20),MAX($Z192:BM192),IF(Macro!$Q$20=0,0,BN190/Macro!$Q$20))))","v":196.6635},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z190:BO190)=0,0,IF(MAX($Z192:BN192)>IF(Macro!$Q$20=0,0,BO190/Macro!$Q$20),MAX($Z192:BN192),IF(Macro!$Q$20=0,0,BO190/Macro!$Q$20))))","v":196.6635},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z190:BP190)=0,0,IF(MAX($Z192:BO192)>IF(Macro!$Q$20=0,0,BP190/Macro!$Q$20),MAX($Z192:BO192),IF(Macro!$Q$20=0,0,BP190/Macro!$Q$20))))","v":223.11393749999999},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z190:BQ190)=0,0,IF(MAX($Z192:BP192)>IF(Macro!$Q$20=0,0,BQ190/Macro!$Q$20),MAX($Z192:BP192),IF(Macro!$Q$20=0,0,BQ190/Macro!$Q$20))))","v":223.11393749999999},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z190:BR190)=0,0,IF(MAX($Z192:BQ192)>IF(Macro!$Q$20=0,0,BR190/Macro!$Q$20),MAX($Z192:BQ192),IF(Macro!$Q$20=0,0,BR190/Macro!$Q$20))))","v":243.51637500000001},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z190:BS190)=0,0,IF(MAX($Z192:BR192)>IF(Macro!$Q$20=0,0,BS190/Macro!$Q$20),MAX($Z192:BR192),IF(Macro!$Q$20=0,0,BS190/Macro!$Q$20))))","v":243.51637500000001},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z190:BT190)=0,0,IF(MAX($Z192:BS192)>IF(Macro!$Q$20=0,0,BT190/Macro!$Q$20),MAX($Z192:BS192),IF(Macro!$Q$20=0,0,BT190/Macro!$Q$20))))","v":263.48512499999998},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z190:BU190)=0,0,IF(MAX($Z192:BT192)>IF(Macro!$Q$20=0,0,BU190/Macro!$Q$20),MAX($Z192:BT192),IF(Macro!$Q$20=0,0,BU190/Macro!$Q$20))))","v":263.48512499999998},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z190:BV190)=0,0,IF(MAX($Z192:BU192)>IF(Macro!$Q$20=0,0,BV190/Macro!$Q$20),MAX($Z192:BU192),IF(Macro!$Q$20=0,0,BV190/Macro!$Q$20))))","v":282.03356249999996},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z190:BW190)=0,0,IF(MAX($Z192:BV192)>IF(Macro!$Q$20=0,0,BW190/Macro!$Q$20),MAX($Z192:BV192),IF(Macro!$Q$20=0,0,BW190/Macro!$Q$20))))","v":282.03356249999996},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z190:BX190)=0,0,IF(MAX($Z192:BW192)>IF(Macro!$Q$20=0,0,BX190/Macro!$Q$20),MAX($Z192:BW192),IF(Macro!$Q$20=0,0,BX190/Macro!$Q$20))))","v":302.78756249999992},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z190:BY190)=0,0,IF(MAX($Z192:BX192)>IF(Macro!$Q$20=0,0,BY190/Macro!$Q$20),MAX($Z192:BX192),IF(Macro!$Q$20=0,0,BY190/Macro!$Q$20))))","v":302.78756249999992},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z190:BZ190)=0,0,IF(MAX($Z192:BY192)>IF(Macro!$Q$20=0,0,BZ190/Macro!$Q$20),MAX($Z192:BY192),IF(Macro!$Q$20=0,0,BZ190/Macro!$Q$20))))","v":322.51724999999993},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z190:CA190)=0,0,IF(MAX($Z192:BZ192)>IF(Macro!$Q$20=0,0,CA190/Macro!$Q$20),MAX($Z192:BZ192),IF(Macro!$Q$20=0,0,CA190/Macro!$Q$20))))","v":322.51724999999993},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z190:CB190)=0,0,IF(MAX($Z192:CA192)>IF(Macro!$Q$20=0,0,CB190/Macro!$Q$20),MAX($Z192:CA192),IF(Macro!$Q$20=0,0,CB190/Macro!$Q$20))))","v":341.55787499999991},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z190:CC190)=0,0,IF(MAX($Z192:CB192)>IF(Macro!$Q$20=0,0,CC190/Macro!$Q$20),MAX($Z192:CB192),IF(Macro!$Q$20=0,0,CC190/Macro!$Q$20))))","v":341.55787499999991},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z190:CD190)=0,0,IF(MAX($Z192:CC192)>IF(Macro!$Q$20=0,0,CD190/Macro!$Q$20),MAX($Z192:CC192),IF(Macro!$Q$20=0,0,CD190/Macro!$Q$20))))","v":362.2134375},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z190:CE190)=0,0,IF(MAX($Z192:CD192)>IF(Macro!$Q$20=0,0,CE190/Macro!$Q$20),MAX($Z192:CD192),IF(Macro!$Q$20=0,0,CE190/Macro!$Q$20))))","v":362.2134375},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z190:CF190)=0,0,IF(MAX($Z192:CE192)>IF(Macro!$Q$20=0,0,CF190/Macro!$Q$20),MAX($Z192:CE192),IF(Macro!$Q$20=0,0,CF190/Macro!$Q$20))))","v":382.43531249999995},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z190:CG190)=0,0,IF(MAX($Z192:CF192)>IF(Macro!$Q$20=0,0,CG190/Macro!$Q$20),MAX($Z192:CF192),IF(Macro!$Q$20=0,0,CG190/Macro!$Q$20))))","v":382.43531249999995},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z190:CH190)=0,0,IF(MAX($Z192:CG192)>IF(Macro!$Q$20=0,0,CH190/Macro!$Q$20),MAX($Z192:CG192),IF(Macro!$Q$20=0,0,CH190/Macro!$Q$20))))","v":401.23687499999994},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z190:CI190)=0,0,IF(MAX($Z192:CH192)>IF(Macro!$Q$20=0,0,CI190/Macro!$Q$20),MAX($Z192:CH192),IF(Macro!$Q$20=0,0,CI190/Macro!$Q$20))))","v":0}]
[{"$f":"ROW()","v":193}]
[{"$f":"ROW()","v":194},null,null,null,null,null,{"$f":"IF($R194=\"^\",IF(COUNTIF(Lists!$13:$13,H194)=1,0,1),0)","v":0},{"$f":"Prdction!$H$74","v":"ФОТ сотрудников производства на поток"},null,null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z194:$CJ194)","v":1215077719.3365262},null,null,{"$f":"IF(AA$11=\"\",0,AA192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AA$2-1)/12)))","v":0},{"$f":"IF(AB$11=\"\",0,AB192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AB$2-1)/12)))","v":5695.3125000000009},{"$f":"IF(AC$11=\"\",0,AC192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AC$2-1)/12)))","v":5695.3125000000009},{"$f":"IF(AD$11=\"\",0,AD192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AD$2-1)/12)))","v":61357.5},{"$f":"IF(AE$11=\"\",0,AE192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AE$2-1)/12)))","v":101857.50000000003},{"$f":"IF(AF$11=\"\",0,AF192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AF$2-1)/12)))","v":155368.12500000003},{"$f":"IF(AG$11=\"\",0,AG192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AG$2-1)/12)))","v":156937.50000000003},{"$f":"IF(AH$11=\"\",0,AH192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AH$2-1)/12)))","v":362373.75000000006},{"$f":"IF(AI$11=\"\",0,AI192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AI$2-1)/12)))","v":448470},{"$f":"IF(AJ$11=\"\",0,AJ192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AJ$2-1)/12)))","v":665744.06250000012},{"$f":"IF(AK$11=\"\",0,AK192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AK$2-1)/12)))","v":665744.06250000012},{"$f":"IF(AL$11=\"\",0,AL192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AL$2-1)/12)))","v":1017562.5},{"$f":"IF(AM$11=\"\",0,AM192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AM$2-1)/12)))","v":1250546.1750000003},{"$f":"IF(AN$11=\"\",0,AN192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AN$2-1)/12)))","v":1616716.96875},{"$f":"IF(AO$11=\"\",0,AO192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AO$2-1)/12)))","v":1616716.96875},{"$f":"IF(AP$11=\"\",0,AP192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AP$2-1)/12)))","v":2300790.8249999997},{"$f":"IF(AQ$11=\"\",0,AQ192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AQ$2-1)/12)))","v":2494000.8000000003},{"$f":"IF(AR$11=\"\",0,AR192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AR$2-1)/12)))","v":3112121.5031249998},{"$f":"IF(AS$11=\"\",0,AS192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AS$2-1)/12)))","v":3112121.5031249998},{"$f":"IF(AT$11=\"\",0,AT192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AT$2-1)/12)))","v":4162322.7000000011},{"$f":"IF(AU$11=\"\",0,AU192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AU$2-1)/12)))","v":4334536.1250000009},{"$f":"IF(AV$11=\"\",0,AV192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AV$2-1)/12)))","v":5414085.5625},{"$f":"IF(AW$11=\"\",0,AW192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AW$2-1)/12)))","v":5414085.5625},{"$f":"IF(AX$11=\"\",0,AX192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AX$2-1)/12)))","v":6752980.6312499987},{"$f":"IF(AY$11=\"\",0,AY192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AY$2-1)/12)))","v":7166016.1417499976},{"$f":"IF(AZ$11=\"\",0,AZ192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AZ$2-1)/12)))","v":8692166.5430624969},{"$f":"IF(BA$11=\"\",0,BA192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BA$2-1)/12)))","v":8692166.5430624969},{"$f":"IF(BB$11=\"\",0,BB192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BB$2-1)/12)))","v":10616875.524843747},{"$f":"IF(BC$11=\"\",0,BC192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BC$2-1)/12)))","v":10636273.086750001},{"$f":"IF(BD$11=\"\",0,BD192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BD$2-1)/12)))","v":12749273.584312495},{"$f":"IF(BE$11=\"\",0,BE192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BE$2-1)/12)))","v":12749273.584312495},{"$f":"IF(BF$11=\"\",0,BF192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BF$2-1)/12)))","v":15248793.105000004},{"$f":"IF(BG$11=\"\",0,BG192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BG$2-1)/12)))","v":15248793.105000004},{"$f":"IF(BH$11=\"\",0,BH192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BH$2-1)/12)))","v":18042928.202531252},{"$f":"IF(BI$11=\"\",0,BI192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BI$2-1)/12)))","v":18042928.202531252},{"$f":"IF(BJ$11=\"\",0,BJ192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BJ$2-1)/12)))","v":20996979.056156255},{"$f":"IF(BK$11=\"\",0,BK192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BK$2-1)/12)))","v":21626888.427840944},{"$f":"IF(BL$11=\"\",0,BL192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BL$2-1)/12)))","v":25188345.243503433},{"$f":"IF(BM$11=\"\",0,BM192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BM$2-1)/12)))","v":25188345.243503433},{"$f":"IF(BN$11=\"\",0,BN192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BN$2-1)/12)))","v":29011434.709207501},{"$f":"IF(BO$11=\"\",0,BO192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BO$2-1)/12)))","v":29011434.709207501},{"$f":"IF(BP$11=\"\",0,BP192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BP$2-1)/12)))","v":32913354.183645938},{"$f":"IF(BQ$11=\"\",0,BQ192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BQ$2-1)/12)))","v":32913354.183645938},{"$f":"IF(BR$11=\"\",0,BR192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BR$2-1)/12)))","v":35923083.917124376},{"$f":"IF(BS$11=\"\",0,BS192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BS$2-1)/12)))","v":35923083.917124376},{"$f":"IF(BT$11=\"\",0,BT192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BT$2-1)/12)))","v":38868836.875093125},{"$f":"IF(BU$11=\"\",0,BU192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BU$2-1)/12)))","v":38868836.875093125},{"$f":"IF(BV$11=\"\",0,BV192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BV$2-1)/12)))","v":41605067.967741556},{"$f":"IF(BW$11=\"\",0,BW192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BW$2-1)/12)))","v":42853220.0067738},{"$f":"IF(BX$11=\"\",0,BX192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BX$2-1)/12)))","v":46006659.335543692},{"$f":"IF(BY$11=\"\",0,BY192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BY$2-1)/12)))","v":46006659.335543692},{"$f":"IF(BZ$11=\"\",0,BZ192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BZ$2-1)/12)))","v":49004460.844016269},{"$f":"IF(CA$11=\"\",0,CA192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CA$2-1)/12)))","v":49004460.844016269},{"$f":"IF(CB$11=\"\",0,CB192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CB$2-1)/12)))","v":51897563.654046111},{"$f":"IF(CC$11=\"\",0,CC192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CC$2-1)/12)))","v":51897563.654046111},{"$f":"IF(CD$11=\"\",0,CD192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CD$2-1)/12)))","v":55036046.025895633},{"$f":"IF(CE$11=\"\",0,CE192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CE$2-1)/12)))","v":55036046.025895633},{"$f":"IF(CF$11=\"\",0,CF192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CF$2-1)/12)))","v":58108632.318970151},{"$f":"IF(CG$11=\"\",0,CG192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CG$2-1)/12)))","v":58108632.318970151},{"$f":"IF(CH$11=\"\",0,CH192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CH$2-1)/12)))","v":60965411.090764761},{"$f":"IF(CI$11=\"\",0,CI192*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CI$2-1)/12)))","v":0}]
[{"$f":"ROW()","v":195}]
[{"$f":"ROW()","v":196},null,null,null,null,null,{"$f":"IF($R196=\"^\",IF(COUNTIF(Lists!$13:$13,H196)=1,0,1),0)","v":0},{"$f":"Prdction!$H$76","v":"Затраты времени производственного персонала"},null,null,null,{"$f":"K136","v":2},{"$f":"Sales!$M$43","v":"кол-во часов"},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z196:$CJ196)","v":3441787.35},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA137:AA137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA137:AB137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":18.224999999999998},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA137:AC137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12.824999999999999},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA137:AD137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":197.54399999999998},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA137:AE137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":347.7600000000001},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA137:AF137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":533.39400000000012},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA137:AG137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":557.44200000000001},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA137:AH137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1215.3960000000002},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA137:AI137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1563.9480000000001},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA137:AJ137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2289.8370000000004},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA137:AK137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1789.2090000000001},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA137:AL137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3428.7},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA137:AM137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4246.9920000000002},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA137:AN137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5454.4980000000005},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA137:AO137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3966.03},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA137:AP137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7526.7479999999996},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA137:AQ137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8542.5840000000007},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA137:AR137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10529.654999999999},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA137:AS137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7587.7830000000004},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA137:AT137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":13655.208000000002},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA137:AU137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":14903.352000000003},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA137:AV137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":18316.739999999998},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA137:AW137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12640.32},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA137:AX137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":22176.953999999994},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA137:AY137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":23946.03},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA137:AZ137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":28619.897999999994},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA137:BA137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":19340.612999999998},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA137:BB137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":33849.03},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA137:BC137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":35640.459000000003},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA137:BD137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":42020.417999999998},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA137:BE137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":28306.907999999999},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA137:BF137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":48665.490000000005},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA137:BG137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50478.767999999996},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA137:BH137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":59463.921000000002},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA137:BI137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":39409.686000000009},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA137:BJ137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":67040.29800000001},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA137:BK137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":69304.652999999991},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA137:BL137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":80681.516999999978},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA137:BM137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":52917.867000000006},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA137:BN137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":89927.741999999998},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA137:BO137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":91524.599999999991},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA137:BP137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":105505.74900000001},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA137:BQ137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":66831.399000000005},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA137:BR137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":111434.84400000001},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA137:BS137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":108703.67400000001},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA137:BT137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":124605.00600000001},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA137:BU137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":78060.591},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA137:BV137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":129106.644},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA137:BW137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":126044.235},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA137:BX137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":143304.96299999999},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA137:BY137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":89305.442999999999},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA137:BZ137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":147635.41199999998},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA137:CA137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":142950.85200000001},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA137:CB137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":161716.33799999999},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA137:CC137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":100943.253},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA137:CD137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":165870.48000000001},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA137:CE137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":159980.80499999999},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA137:CF137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":181055.89499999999},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA137:CG137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":112318.245},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA137:CH137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":183774.47999999998},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA137:CI137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":197}]
[{"$f":"ROW()","v":198},null,null,null,null,null,{"$f":"IF($R198=\"^\",IF(COUNTIF(Lists!$13:$13,H198)=1,0,1),0)","v":0},{"$f":"Prdction!$H$78","v":"Потребность в производственном персонале"},null,null,null,{"$f":"K136","v":2},{"$f":"Sales!$M$51","v":"кол-во сотр.*пер."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z198:$CJ198)","v":7933.9742750000005},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z196:AA196)=0,0,IF(MAX($Z198:Z198)>IF(Macro!$Q$20=0,0,AA196/Macro!$Q$20),MAX($Z198:Z198),IF(Macro!$Q$20=0,0,AA196/Macro!$Q$20))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z196:AB196)=0,0,IF(MAX($Z198:AA198)>IF(Macro!$Q$20=0,0,AB196/Macro!$Q$20),MAX($Z198:AA198),IF(Macro!$Q$20=0,0,AB196/Macro!$Q$20))))","v":3.7968749999999996E-2},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z196:AC196)=0,0,IF(MAX($Z198:AB198)>IF(Macro!$Q$20=0,0,AC196/Macro!$Q$20),MAX($Z198:AB198),IF(Macro!$Q$20=0,0,AC196/Macro!$Q$20))))","v":3.7968749999999996E-2},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z196:AD196)=0,0,IF(MAX($Z198:AC198)>IF(Macro!$Q$20=0,0,AD196/Macro!$Q$20),MAX($Z198:AC198),IF(Macro!$Q$20=0,0,AD196/Macro!$Q$20))))","v":0.41154999999999997},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z196:AE196)=0,0,IF(MAX($Z198:AD198)>IF(Macro!$Q$20=0,0,AE196/Macro!$Q$20),MAX($Z198:AD198),IF(Macro!$Q$20=0,0,AE196/Macro!$Q$20))))","v":0.72450000000000025},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z196:AF196)=0,0,IF(MAX($Z198:AE198)>IF(Macro!$Q$20=0,0,AF196/Macro!$Q$20),MAX($Z198:AE198),IF(Macro!$Q$20=0,0,AF196/Macro!$Q$20))))","v":1.1112375000000003},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z196:AG196)=0,0,IF(MAX($Z198:AF198)>IF(Macro!$Q$20=0,0,AG196/Macro!$Q$20),MAX($Z198:AF198),IF(Macro!$Q$20=0,0,AG196/Macro!$Q$20))))","v":1.1613374999999999},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z196:AH196)=0,0,IF(MAX($Z198:AG198)>IF(Macro!$Q$20=0,0,AH196/Macro!$Q$20),MAX($Z198:AG198),IF(Macro!$Q$20=0,0,AH196/Macro!$Q$20))))","v":2.5320750000000003},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z196:AI196)=0,0,IF(MAX($Z198:AH198)>IF(Macro!$Q$20=0,0,AI196/Macro!$Q$20),MAX($Z198:AH198),IF(Macro!$Q$20=0,0,AI196/Macro!$Q$20))))","v":3.2582250000000004},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z196:AJ196)=0,0,IF(MAX($Z198:AI198)>IF(Macro!$Q$20=0,0,AJ196/Macro!$Q$20),MAX($Z198:AI198),IF(Macro!$Q$20=0,0,AJ196/Macro!$Q$20))))","v":4.7704937500000009},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z196:AK196)=0,0,IF(MAX($Z198:AJ198)>IF(Macro!$Q$20=0,0,AK196/Macro!$Q$20),MAX($Z198:AJ198),IF(Macro!$Q$20=0,0,AK196/Macro!$Q$20))))","v":4.7704937500000009},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z196:AL196)=0,0,IF(MAX($Z198:AK198)>IF(Macro!$Q$20=0,0,AL196/Macro!$Q$20),MAX($Z198:AK198),IF(Macro!$Q$20=0,0,AL196/Macro!$Q$20))))","v":7.1431249999999995},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z196:AM196)=0,0,IF(MAX($Z198:AL198)>IF(Macro!$Q$20=0,0,AM196/Macro!$Q$20),MAX($Z198:AL198),IF(Macro!$Q$20=0,0,AM196/Macro!$Q$20))))","v":8.847900000000001},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z196:AN196)=0,0,IF(MAX($Z198:AM198)>IF(Macro!$Q$20=0,0,AN196/Macro!$Q$20),MAX($Z198:AM198),IF(Macro!$Q$20=0,0,AN196/Macro!$Q$20))))","v":11.363537500000001},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z196:AO196)=0,0,IF(MAX($Z198:AN198)>IF(Macro!$Q$20=0,0,AO196/Macro!$Q$20),MAX($Z198:AN198),IF(Macro!$Q$20=0,0,AO196/Macro!$Q$20))))","v":11.363537500000001},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z196:AP196)=0,0,IF(MAX($Z198:AO198)>IF(Macro!$Q$20=0,0,AP196/Macro!$Q$20),MAX($Z198:AO198),IF(Macro!$Q$20=0,0,AP196/Macro!$Q$20))))","v":15.680724999999999},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z196:AQ196)=0,0,IF(MAX($Z198:AP198)>IF(Macro!$Q$20=0,0,AQ196/Macro!$Q$20),MAX($Z198:AP198),IF(Macro!$Q$20=0,0,AQ196/Macro!$Q$20))))","v":17.797050000000002},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z196:AR196)=0,0,IF(MAX($Z198:AQ198)>IF(Macro!$Q$20=0,0,AR196/Macro!$Q$20),MAX($Z198:AQ198),IF(Macro!$Q$20=0,0,AR196/Macro!$Q$20))))","v":21.936781249999999},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z196:AS196)=0,0,IF(MAX($Z198:AR198)>IF(Macro!$Q$20=0,0,AS196/Macro!$Q$20),MAX($Z198:AR198),IF(Macro!$Q$20=0,0,AS196/Macro!$Q$20))))","v":21.936781249999999},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z196:AT196)=0,0,IF(MAX($Z198:AS198)>IF(Macro!$Q$20=0,0,AT196/Macro!$Q$20),MAX($Z198:AS198),IF(Macro!$Q$20=0,0,AT196/Macro!$Q$20))))","v":28.448350000000005},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z196:AU196)=0,0,IF(MAX($Z198:AT198)>IF(Macro!$Q$20=0,0,AU196/Macro!$Q$20),MAX($Z198:AT198),IF(Macro!$Q$20=0,0,AU196/Macro!$Q$20))))","v":31.048650000000006},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z196:AV196)=0,0,IF(MAX($Z198:AU198)>IF(Macro!$Q$20=0,0,AV196/Macro!$Q$20),MAX($Z198:AU198),IF(Macro!$Q$20=0,0,AV196/Macro!$Q$20))))","v":38.159874999999992},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z196:AW196)=0,0,IF(MAX($Z198:AV198)>IF(Macro!$Q$20=0,0,AW196/Macro!$Q$20),MAX($Z198:AV198),IF(Macro!$Q$20=0,0,AW196/Macro!$Q$20))))","v":38.159874999999992},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z196:AX196)=0,0,IF(MAX($Z198:AW198)>IF(Macro!$Q$20=0,0,AX196/Macro!$Q$20),MAX($Z198:AW198),IF(Macro!$Q$20=0,0,AX196/Macro!$Q$20))))","v":46.201987499999987},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z196:AY196)=0,0,IF(MAX($Z198:AX198)>IF(Macro!$Q$20=0,0,AY196/Macro!$Q$20),MAX($Z198:AX198),IF(Macro!$Q$20=0,0,AY196/Macro!$Q$20))))","v":49.887562499999994},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z196:AZ196)=0,0,IF(MAX($Z198:AY198)>IF(Macro!$Q$20=0,0,AZ196/Macro!$Q$20),MAX($Z198:AY198),IF(Macro!$Q$20=0,0,AZ196/Macro!$Q$20))))","v":59.624787499999989},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z196:BA196)=0,0,IF(MAX($Z198:AZ198)>IF(Macro!$Q$20=0,0,BA196/Macro!$Q$20),MAX($Z198:AZ198),IF(Macro!$Q$20=0,0,BA196/Macro!$Q$20))))","v":59.624787499999989},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z196:BB196)=0,0,IF(MAX($Z198:BA198)>IF(Macro!$Q$20=0,0,BB196/Macro!$Q$20),MAX($Z198:BA198),IF(Macro!$Q$20=0,0,BB196/Macro!$Q$20))))","v":70.518812499999996},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z196:BC196)=0,0,IF(MAX($Z198:BB198)>IF(Macro!$Q$20=0,0,BC196/Macro!$Q$20),MAX($Z198:BB198),IF(Macro!$Q$20=0,0,BC196/Macro!$Q$20))))","v":74.250956250000002},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z196:BD196)=0,0,IF(MAX($Z198:BC198)>IF(Macro!$Q$20=0,0,BD196/Macro!$Q$20),MAX($Z198:BC198),IF(Macro!$Q$20=0,0,BD196/Macro!$Q$20))))","v":87.542537499999995},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z196:BE196)=0,0,IF(MAX($Z198:BD198)>IF(Macro!$Q$20=0,0,BE196/Macro!$Q$20),MAX($Z198:BD198),IF(Macro!$Q$20=0,0,BE196/Macro!$Q$20))))","v":87.542537499999995},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z196:BF196)=0,0,IF(MAX($Z198:BE198)>IF(Macro!$Q$20=0,0,BF196/Macro!$Q$20),MAX($Z198:BE198),IF(Macro!$Q$20=0,0,BF196/Macro!$Q$20))))","v":101.38643750000001},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z196:BG196)=0,0,IF(MAX($Z198:BF198)>IF(Macro!$Q$20=0,0,BG196/Macro!$Q$20),MAX($Z198:BF198),IF(Macro!$Q$20=0,0,BG196/Macro!$Q$20))))","v":105.16409999999999},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z196:BH196)=0,0,IF(MAX($Z198:BG198)>IF(Macro!$Q$20=0,0,BH196/Macro!$Q$20),MAX($Z198:BG198),IF(Macro!$Q$20=0,0,BH196/Macro!$Q$20))))","v":123.88316875000001},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z196:BI196)=0,0,IF(MAX($Z198:BH198)>IF(Macro!$Q$20=0,0,BI196/Macro!$Q$20),MAX($Z198:BH198),IF(Macro!$Q$20=0,0,BI196/Macro!$Q$20))))","v":123.88316875000001},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z196:BJ196)=0,0,IF(MAX($Z198:BI198)>IF(Macro!$Q$20=0,0,BJ196/Macro!$Q$20),MAX($Z198:BI198),IF(Macro!$Q$20=0,0,BJ196/Macro!$Q$20))))","v":139.66728750000001},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z196:BK196)=0,0,IF(MAX($Z198:BJ198)>IF(Macro!$Q$20=0,0,BK196/Macro!$Q$20),MAX($Z198:BJ198),IF(Macro!$Q$20=0,0,BK196/Macro!$Q$20))))","v":144.38469374999997},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z196:BL196)=0,0,IF(MAX($Z198:BK198)>IF(Macro!$Q$20=0,0,BL196/Macro!$Q$20),MAX($Z198:BK198),IF(Macro!$Q$20=0,0,BL196/Macro!$Q$20))))","v":168.08649374999996},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z196:BM196)=0,0,IF(MAX($Z198:BL198)>IF(Macro!$Q$20=0,0,BM196/Macro!$Q$20),MAX($Z198:BL198),IF(Macro!$Q$20=0,0,BM196/Macro!$Q$20))))","v":168.08649374999996},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z196:BN196)=0,0,IF(MAX($Z198:BM198)>IF(Macro!$Q$20=0,0,BN196/Macro!$Q$20),MAX($Z198:BM198),IF(Macro!$Q$20=0,0,BN196/Macro!$Q$20))))","v":187.34946249999999},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z196:BO196)=0,0,IF(MAX($Z198:BN198)>IF(Macro!$Q$20=0,0,BO196/Macro!$Q$20),MAX($Z198:BN198),IF(Macro!$Q$20=0,0,BO196/Macro!$Q$20))))","v":190.67624999999998},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z196:BP196)=0,0,IF(MAX($Z198:BO198)>IF(Macro!$Q$20=0,0,BP196/Macro!$Q$20),MAX($Z198:BO198),IF(Macro!$Q$20=0,0,BP196/Macro!$Q$20))))","v":219.80364375000002},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z196:BQ196)=0,0,IF(MAX($Z198:BP198)>IF(Macro!$Q$20=0,0,BQ196/Macro!$Q$20),MAX($Z198:BP198),IF(Macro!$Q$20=0,0,BQ196/Macro!$Q$20))))","v":219.80364375000002},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z196:BR196)=0,0,IF(MAX($Z198:BQ198)>IF(Macro!$Q$20=0,0,BR196/Macro!$Q$20),MAX($Z198:BQ198),IF(Macro!$Q$20=0,0,BR196/Macro!$Q$20))))","v":232.15592500000002},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z196:BS196)=0,0,IF(MAX($Z198:BR198)>IF(Macro!$Q$20=0,0,BS196/Macro!$Q$20),MAX($Z198:BR198),IF(Macro!$Q$20=0,0,BS196/Macro!$Q$20))))","v":232.15592500000002},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z196:BT196)=0,0,IF(MAX($Z198:BS198)>IF(Macro!$Q$20=0,0,BT196/Macro!$Q$20),MAX($Z198:BS198),IF(Macro!$Q$20=0,0,BT196/Macro!$Q$20))))","v":259.59376250000003},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z196:BU196)=0,0,IF(MAX($Z198:BT198)>IF(Macro!$Q$20=0,0,BU196/Macro!$Q$20),MAX($Z198:BT198),IF(Macro!$Q$20=0,0,BU196/Macro!$Q$20))))","v":259.59376250000003},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z196:BV196)=0,0,IF(MAX($Z198:BU198)>IF(Macro!$Q$20=0,0,BV196/Macro!$Q$20),MAX($Z198:BU198),IF(Macro!$Q$20=0,0,BV196/Macro!$Q$20))))","v":268.97217499999999},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z196:BW196)=0,0,IF(MAX($Z198:BV198)>IF(Macro!$Q$20=0,0,BW196/Macro!$Q$20),MAX($Z198:BV198),IF(Macro!$Q$20=0,0,BW196/Macro!$Q$20))))","v":268.97217499999999},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z196:BX196)=0,0,IF(MAX($Z198:BW198)>IF(Macro!$Q$20=0,0,BX196/Macro!$Q$20),MAX($Z198:BW198),IF(Macro!$Q$20=0,0,BX196/Macro!$Q$20))))","v":298.55200624999998},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z196:BY196)=0,0,IF(MAX($Z198:BX198)>IF(Macro!$Q$20=0,0,BY196/Macro!$Q$20),MAX($Z198:BX198),IF(Macro!$Q$20=0,0,BY196/Macro!$Q$20))))","v":298.55200624999998},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z196:BZ196)=0,0,IF(MAX($Z198:BY198)>IF(Macro!$Q$20=0,0,BZ196/Macro!$Q$20),MAX($Z198:BY198),IF(Macro!$Q$20=0,0,BZ196/Macro!$Q$20))))","v":307.57377499999996},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z196:CA196)=0,0,IF(MAX($Z198:BZ198)>IF(Macro!$Q$20=0,0,CA196/Macro!$Q$20),MAX($Z198:BZ198),IF(Macro!$Q$20=0,0,CA196/Macro!$Q$20))))","v":307.57377499999996},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z196:CB196)=0,0,IF(MAX($Z198:CA198)>IF(Macro!$Q$20=0,0,CB196/Macro!$Q$20),MAX($Z198:CA198),IF(Macro!$Q$20=0,0,CB196/Macro!$Q$20))))","v":336.90903749999995},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z196:CC196)=0,0,IF(MAX($Z198:CB198)>IF(Macro!$Q$20=0,0,CC196/Macro!$Q$20),MAX($Z198:CB198),IF(Macro!$Q$20=0,0,CC196/Macro!$Q$20))))","v":336.90903749999995},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z196:CD196)=0,0,IF(MAX($Z198:CC198)>IF(Macro!$Q$20=0,0,CD196/Macro!$Q$20),MAX($Z198:CC198),IF(Macro!$Q$20=0,0,CD196/Macro!$Q$20))))","v":345.56350000000003},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z196:CE196)=0,0,IF(MAX($Z198:CD198)>IF(Macro!$Q$20=0,0,CE196/Macro!$Q$20),MAX($Z198:CD198),IF(Macro!$Q$20=0,0,CE196/Macro!$Q$20))))","v":345.56350000000003},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z196:CF196)=0,0,IF(MAX($Z198:CE198)>IF(Macro!$Q$20=0,0,CF196/Macro!$Q$20),MAX($Z198:CE198),IF(Macro!$Q$20=0,0,CF196/Macro!$Q$20))))","v":377.19978125},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z196:CG196)=0,0,IF(MAX($Z198:CF198)>IF(Macro!$Q$20=0,0,CG196/Macro!$Q$20),MAX($Z198:CF198),IF(Macro!$Q$20=0,0,CG196/Macro!$Q$20))))","v":377.19978125},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z196:CH196)=0,0,IF(MAX($Z198:CG198)>IF(Macro!$Q$20=0,0,CH196/Macro!$Q$20),MAX($Z198:CG198),IF(Macro!$Q$20=0,0,CH196/Macro!$Q$20))))","v":382.86349999999999},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z196:CI196)=0,0,IF(MAX($Z198:CH198)>IF(Macro!$Q$20=0,0,CI196/Macro!$Q$20),MAX($Z198:CH198),IF(Macro!$Q$20=0,0,CI196/Macro!$Q$20))))","v":0}]
[{"$f":"ROW()","v":199}]
[{"$f":"ROW()","v":200},null,null,null,null,null,{"$f":"IF($R200=\"^\",IF(COUNTIF(Lists!$13:$13,H200)=1,0,1),0)","v":0},{"$f":"Items!$AQ$16","v":"ФОТ обслуживающего персонала"},null,null,null,{"$f":"K136","v":2},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z200:$CJ200)","v":1180592134.8370397},null,null,{"$f":"IF(AA$11=\"\",0,AA198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AA$2-1)/12)))","v":0},{"$f":"IF(AB$11=\"\",0,AB198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AB$2-1)/12)))","v":5125.7812499999991},{"$f":"IF(AC$11=\"\",0,AC198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AC$2-1)/12)))","v":5125.7812499999991},{"$f":"IF(AD$11=\"\",0,AD198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AD$2-1)/12)))","v":55559.25},{"$f":"IF(AE$11=\"\",0,AE198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AE$2-1)/12)))","v":97807.500000000029},{"$f":"IF(AF$11=\"\",0,AF198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AF$2-1)/12)))","v":150017.06250000006},{"$f":"IF(AG$11=\"\",0,AG198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AG$2-1)/12)))","v":156780.56249999997},{"$f":"IF(AH$11=\"\",0,AH198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AH$2-1)/12)))","v":341830.12500000006},{"$f":"IF(AI$11=\"\",0,AI198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AI$2-1)/12)))","v":439860.37500000012},{"$f":"IF(AJ$11=\"\",0,AJ198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AJ$2-1)/12)))","v":644016.65625000012},{"$f":"IF(AK$11=\"\",0,AK198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AK$2-1)/12)))","v":644016.65625000012},{"$f":"IF(AL$11=\"\",0,AL198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AL$2-1)/12)))","v":964321.875},{"$f":"IF(AM$11=\"\",0,AM198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AM$2-1)/12)))","v":1230300.4950000003},{"$f":"IF(AN$11=\"\",0,AN198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AN$2-1)/12)))","v":1580099.8893750003},{"$f":"IF(AO$11=\"\",0,AO198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AO$2-1)/12)))","v":1580099.8893750003},{"$f":"IF(AP$11=\"\",0,AP198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AP$2-1)/12)))","v":2180404.8112500003},{"$f":"IF(AQ$11=\"\",0,AQ198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AQ$2-1)/12)))","v":2474679.8025000007},{"$f":"IF(AR$11=\"\",0,AR198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AR$2-1)/12)))","v":3050309.4328125003},{"$f":"IF(AS$11=\"\",0,AS198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AS$2-1)/12)))","v":3050309.4328125003},{"$f":"IF(AT$11=\"\",0,AT198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AT$2-1)/12)))","v":3955743.0675000013},{"$f":"IF(AU$11=\"\",0,AU198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AU$2-1)/12)))","v":4317314.7825000007},{"$f":"IF(AV$11=\"\",0,AV198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AV$2-1)/12)))","v":5306130.6187499994},{"$f":"IF(AW$11=\"\",0,AW198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AW$2-1)/12)))","v":5306130.6187499994},{"$f":"IF(AX$11=\"\",0,AX198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AX$2-1)/12)))","v":6424386.3618749985},{"$f":"IF(AY$11=\"\",0,AY198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AY$2-1)/12)))","v":7144971.5325937476},{"$f":"IF(AZ$11=\"\",0,AZ198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AZ$2-1)/12)))","v":8539551.5029312484},{"$f":"IF(BA$11=\"\",0,BA198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BA$2-1)/12)))","v":8539551.5029312484},{"$f":"IF(BB$11=\"\",0,BB198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BB$2-1)/12)))","v":10099810.10446875},{"$f":"IF(BC$11=\"\",0,BC198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BC$2-1)/12)))","v":10634333.330559375},{"$f":"IF(BD$11=\"\",0,BD198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BD$2-1)/12)))","v":12537973.534556247},{"$f":"IF(BE$11=\"\",0,BE198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BE$2-1)/12)))","v":12537973.534556247},{"$f":"IF(BF$11=\"\",0,BF198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BF$2-1)/12)))","v":14520717.658406254},{"$f":"IF(BG$11=\"\",0,BG198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BG$2-1)/12)))","v":15061760.148149999},{"$f":"IF(BH$11=\"\",0,BH198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BH$2-1)/12)))","v":17742733.253128123},{"$f":"IF(BI$11=\"\",0,BI198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BI$2-1)/12)))","v":17742733.253128123},{"$f":"IF(BJ$11=\"\",0,BJ198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BJ$2-1)/12)))","v":20003358.416681252},{"$f":"IF(BK$11=\"\",0,BK198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BK$2-1)/12)))","v":21299362.188393086},{"$f":"IF(BL$11=\"\",0,BL198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BL$2-1)/12)))","v":24795807.757554084},{"$f":"IF(BM$11=\"\",0,BM198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BM$2-1)/12)))","v":24795807.757554084},{"$f":"IF(BN$11=\"\",0,BN198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BN$2-1)/12)))","v":27637445.174747061},{"$f":"IF(BO$11=\"\",0,BO198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BO$2-1)/12)))","v":28128206.695556249},{"$f":"IF(BP$11=\"\",0,BP198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BP$2-1)/12)))","v":32425025.790240843},{"$f":"IF(BQ$11=\"\",0,BQ198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BQ$2-1)/12)))","v":32425025.790240843},{"$f":"IF(BR$11=\"\",0,BR198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BR$2-1)/12)))","v":34247211.406759135},{"$f":"IF(BS$11=\"\",0,BS198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BS$2-1)/12)))","v":34247211.406759135},{"$f":"IF(BT$11=\"\",0,BT198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BT$2-1)/12)))","v":38294790.297570571},{"$f":"IF(BU$11=\"\",0,BU198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BU$2-1)/12)))","v":38294790.297570571},{"$f":"IF(BV$11=\"\",0,BV198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BV$2-1)/12)))","v":39678276.312615372},{"$f":"IF(BW$11=\"\",0,BW198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BW$2-1)/12)))","v":40868624.601993836},{"$f":"IF(BX$11=\"\",0,BX198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BX$2-1)/12)))","v":45363093.292469248},{"$f":"IF(BY$11=\"\",0,BY198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BY$2-1)/12)))","v":45363093.292469248},{"$f":"IF(BZ$11=\"\",0,BZ198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BZ$2-1)/12)))","v":46733894.120806783},{"$f":"IF(CA$11=\"\",0,CA198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CA$2-1)/12)))","v":46733894.120806783},{"$f":"IF(CB$11=\"\",0,CB198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CB$2-1)/12)))","v":51191202.133107491},{"$f":"IF(CC$11=\"\",0,CC198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CC$2-1)/12)))","v":51191202.133107491},{"$f":"IF(CD$11=\"\",0,CD198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CD$2-1)/12)))","v":52506193.094698727},{"$f":"IF(CE$11=\"\",0,CE198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CE$2-1)/12)))","v":52506193.094698727},{"$f":"IF(CF$11=\"\",0,CF198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CF$2-1)/12)))","v":57313126.385137953},{"$f":"IF(CG$11=\"\",0,CG198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CG$2-1)/12)))","v":57313126.385137953},{"$f":"IF(CH$11=\"\",0,CH198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CH$2-1)/12)))","v":58173692.70745372},{"$f":"IF(CI$11=\"\",0,CI198*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CI$2-1)/12)))","v":0}]
[{"$f":"ROW()","v":201}]
[{"$f":"ROW()","v":202},null,null,null,null,null,{"$f":"IF($R202=\"^\",IF(COUNTIF(Lists!$13:$13,H202)=1,0,1),0)","v":0},{"$f":"Prdction!$H$82","v":"Количество продаж"},null,null,null,{"$f":"K136","v":2},{"$f":"Mrkting!$M$87","v":"шт"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z202:$CJ202)","v":19986614.227799997},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA137:AA137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA137:AB137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":60.142499999999998},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA137:AC137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":95.782499999999999},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA137:AD137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":683.5752},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA137:AE137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1723.5504000000001},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA137:AF137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2716.3026000000004},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA137:AG137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3297.9474},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA137:AH137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5483.9268000000011},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA137:AI137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8562.510000000002},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA137:AJ137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":11766.1005},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA137:AK137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12153.507300000001},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA137:AL137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15868.71},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA137:AM137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":23566.5936},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA137:AN137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":29396.406600000002},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA137:AO137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":27821.475000000002},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA137:AP137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":34834.892399999997},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA137:AQ137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":49158.252000000008},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA137:AR137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":57476.360700000005},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA137:AS137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":53401.283100000001},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA137:AT137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":64168.394400000005},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA137:AU137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":87113.426400000026},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA137:AV137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":99947.034000000014},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA137:AW137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":91053.072},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA137:AX137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":104779.99619999999},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA137:AY137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":140563.62539999999},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA137:AZ137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":157849.38179999997},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA137:BA137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":140730.86609999998},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA137:BB137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":159889.05900000001},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA137:BC137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":211549.8627},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA137:BD137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":232775.35379999998},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA137:BE137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":206216.24759999997},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA137:BF137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":231095.99700000003},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA137:BG137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":301498.71840000001},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA137:BH137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":329311.01610000001},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA137:BI137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":289692.79020000005},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA137:BJ137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":319096.85940000007},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA137:BK137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":414483.13170000003},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA137:BL137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":448900.67969999992},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA137:BM137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":391000.1139},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA137:BN137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":427946.05260000005},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA137:BO137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":551243.16720000003},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA137:BP137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":588950.91090000002},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA137:BQ137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":503273.59830000001},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA137:BR137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":532359.31319999998},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA137:BS137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":667306.07460000005},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA137:BT137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":695773.52460000012},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA137:BU137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":591488.30070000002},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA137:BV137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":617930.95319999999},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA137:BW137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":773338.90590000001},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA137:BX137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":802925.80829999992},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA137:BY137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":678400.36109999998},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA137:BZ137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":706527.00359999994},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA137:CA137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":880431.67079999996},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA137:CB137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":907575.98580000002},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA137:CC137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":765934.8740999999},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA137:CD137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":795381.44400000002},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA137:CE137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":986933.52450000006},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA137:CF137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1015761.8295},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA137:CG137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":855272.23649999988},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA137:CH137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":882075.74399999995},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA137:CI137,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":203}]
[{"$f":"ROW()","v":204},null,null,null,null,null,{"$f":"IF($R204=\"^\",IF(COUNTIF(Lists!$13:$13,H204)=1,0,1),0)","v":0},{"$f":"Prdction!$H$84","v":"Продажи"},null,null,null,{"$f":"K136","v":2},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z204:$CJ204)","v":7848804039.2159414},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA138:AA138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA138:AB138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":35376.677678571425},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA138:AC138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":56340.634821428568},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA138:AD138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":173880.14688000001},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA138:AE138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":694208.85656170209},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA138:AF138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1270559.9376793313},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA138:AG138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1508139.7431525956},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA138:AH138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2377432.3576827063},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA138:AI138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3739873.6121965488},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA138:AJ138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4886219.4900101833},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA138:AK138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5067942.1673735939},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA138:AL138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6839384.4446159275},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA138:AM138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10308695.743773773},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA138:AN138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12760142.056243569},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA138:AO138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":11991012.504691277},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA138:AP138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":14736837.70813214},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA138:AQ138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":21228198.609826785},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA138:AR138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":25114899.935101282},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA138:AS138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":23446625.668130711},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA138:AT138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":28377146.796971515},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA138:AU138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":38763371.665066727},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA138:AV138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":44136561.035245813},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA138:AW138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":40113637.748299442},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA138:AX138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":46430022.691689566},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA138:AY138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":63089785.922619984},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA138:AZ138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":71076985.014630109},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA138:BA138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62567770.845379584},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA138:BB138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":69894725.37843582},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA138:BC138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":92622572.562482148},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA138:BD138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":101554229.93188912},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA138:BE138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":89953159.507989466},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA138:BF138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":101083621.83601123},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA138:BG138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":130861256.24862644},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA138:BH138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":141039769.97053295},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA138:BI138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":123082272.05921665},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA138:BJ138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":134488653.38655624},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA138:BK138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":175767390.59444726},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA138:BL138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":190546932.67290744},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA138:BM138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":163264311.7867763},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA138:BN138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":174790858.07300866},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA138:BO138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":218094998.1336138},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA138:BP138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":224815616.23530018},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA138:BQ138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":195030176.8858186},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA138:BR138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":212185855.90179664},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA138:BS138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":261575225.604689},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA138:BT138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":267493819.84718764},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA138:BU138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":224080143.54523525},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA138:BV138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":228960453.68684533},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA138:BW138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":293599490.82380486},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA138:BX138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":311947182.11131179},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA138:BY138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":260174655.62416565},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA138:BZ138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":266137352.71931791},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA138:CA138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":328069542.54335713},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA138:CB138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":333580795.85044098},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA138:CC138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":286047841.16445243},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA138:CD138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":305691051.87544256},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA138:CE138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":375528747.71215928},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA138:CF138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":382269525.49822915},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA138:CG138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":319171783.34717304},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA138:CH138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":324608974.08226573},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA138:CI138,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":205}]
[{"$f":"ROW()","v":206},null,null,null,null,null,{"$f":"IF($R206=\"^\",IF(COUNTIF(Lists!$13:$13,H206)=1,0,1),0)","v":0},{"$f":"Prdction!$H$86","v":"Количество отмен"},null,null,null,{"$f":"K136","v":2},{"$f":"Mrkting!$M$87","v":"шт"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z206:$CJ206)","v":205351.6788000002},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA137:AA137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA137:AB137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0.97200000000000086},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA137:AC137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0.81900000000000073},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA137:AD137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10.61568000000001},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA137:AE137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20.001600000000021},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA137:AF137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30.862080000000034},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA137:AG137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":33.413040000000031},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA137:AH137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":68.541120000000078},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA137:AI137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":92.000160000000093},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA137:AJ137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":132.75504000000015},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA137:AK137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":111.20508000000009},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA137:AL137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":194.36400000000017},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA137:AM137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250.62624000000022},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA137:AN137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":319.6857600000003},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA137:AO137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":248.72760000000022},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA137:AP137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":426.67056000000036},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA137:AQ137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":508.55328000000054},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA137:AR137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":618.97680000000059},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA137:AS137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":476.30196000000046},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA137:AT137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":776.5257600000009},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA137:AU137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":890.634240000001},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA137:AV137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1076.6448000000009},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA137:AW137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":798.74640000000068},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA137:AX137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1262.5588800000007},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA137:AY137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1432.5300000000011},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA137:AZ137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1686.5049600000011},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA137:BA137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1225.7085600000009},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA137:BB137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1926.9666000000018},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA137:BC137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2138.0374800000022},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA137:BD137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2478.7353600000019},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA137:BE137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1794.5589600000017},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA137:BF137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2773.5228000000025},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA137:BG137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3032.9049600000026},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA137:BH137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3507.4699200000032},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA137:BI137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2504.9833200000025},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA137:BJ137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3822.6135600000039},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA137:BK137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4165.3839600000038},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA137:BL137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4764.2558400000034},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA137:BM137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3368.6780400000034},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA137:BN137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5127.4202400000049},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA137:BO137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5510.6352000000043},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA137:BP137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6235.008480000005},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA137:BQ137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4278.3058800000035},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA137:BR137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6358.9096800000061},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA137:BS137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6576.7816800000064},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA137:BT137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7364.2291200000072},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA137:BU137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5006.3839200000048},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA137:BV137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7370.2306800000069},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA137:BW137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7624.8666000000076},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA137:BX137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8476.3137600000064},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA137:BY137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5731.8771600000055},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA137:BZ137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8427.7526400000061},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA137:CA137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8656.1006400000078},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA137:CB137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9569.0937600000088},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA137:CC137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6476.6253600000055},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA137:CD137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9472.7106000000094},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA137:CE137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9691.3926000000101},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA137:CF137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10712.57040000001},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA137:CG137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7214.0994000000064},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA137:CH137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10497.315600000009},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA137:CI137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":207}]
[{"$f":"ROW()","v":208},null,null,null,null,null,{"$f":"IF($R208=\"^\",IF(COUNTIF(Lists!$13:$13,H208)=1,0,1),0)","v":0},{"$f":"Prdction!$H$88","v":"Сумма возвратов из-за отмен"},null,null,null,{"$f":"K136","v":2},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z208:$CJ208)","v":80552398.550570041},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA138:AA138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA138:AB138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":571.74428571428621},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA138:AC138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":481.74750000000046},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA138:AD138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2556.075620571431},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA138:AE138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9366.0075031732595},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA138:AF138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":13973.178788863235},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA138:AG138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15534.372363822506},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA138:AH138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":28982.270762979231},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA138:AI138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":41065.918354066904},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA138:AJ138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":53013.885978205035},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA138:AK138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":48634.551029894275},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA138:AL138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":82377.489155307063},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA138:AM138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":111861.57112635381},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA138:AN138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":136014.24288879003},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA138:AO138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":109336.02812134623},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA138:AP138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":177283.62172600691},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA138:AQ138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":225341.15462728345},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA138:AR138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":266326.71749486611},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA138:AS138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":214082.99001068639},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA138:AT138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":339271.40536715969},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA138:AU138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":401862.46718733961},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA138:AV138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":468075.37445326708},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA138:AW138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":358555.38121721277},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA138:AX138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":553904.12793453643},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA138:AY138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":653324.82714493736},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA138:AZ138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":750302.34853643924},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA138:BA138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":548073.68538739393},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA138:BB138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":834337.1120232048},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA138:BC138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":944996.28445503698},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA138:BD138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1070516.8157067371},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA138:BE138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":793591.74172294955},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA138:BF138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1203530.0637398176},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA138:BG138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1319818.0042622737},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA138:BH138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1488344.9700034191},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA138:BI138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1070721.1237638541},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA138:BJ138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1600134.979692478},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA138:BK138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1783938.619355385},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA138:BL138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2005779.0424065462},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA138:BM138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1402722.6942399729},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA138:BN138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2081833.8474925996},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA138:BO138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2149159.488295137},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA138:BP138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2365416.1200879561},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA138:BQ138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1694932.662855783},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA138:BR138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2522334.4098432316},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA138:BS138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2562460.5732701169},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA138:BT138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2817541.4671074213},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA138:BU138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1884738.9128042136},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA138:BV138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2721006.3732265648},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA138:BW138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2949128.6448827926},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA138:BX138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3278702.5440830803},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA138:BY138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2186533.0300905588},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA138:BZ138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3165887.4406223241},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA138:CA138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3211549.015509991},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA138:CB138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3505189.2711369693},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA138:CC138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2465607.3369771806},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA138:CD138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3630602.9606641294},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA138:CE138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3673663.8786250884},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA138:CF138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4021717.3323045187},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA138:CG138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2681137.8551173918},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA138:CH138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3854650.7496350827},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA138:CI138,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":209}]
[{"$f":"ROW()","v":210},null,null,null,null,null,{"$f":"IF($R210=\"^\",IF(COUNTIF(Lists!$13:$13,H210)=1,0,1),0)","v":0},{"$f":"Prdction!$H$90","v":"Натуральный поток продаж"}]
[{"$f":"ROW()","v":211},null,null,null,null,null,{"$f":"IF($R211=\"^\",IF(COUNTIF(Lists!$13:$13,H211)=1,0,1),0)","v":0},{"$f":"H210","v":"Натуральный поток продаж"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,null,{"$f":"K136","v":2},{"$f":"IF(OR($I211=\"\",$I211=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I211)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I211)))","v":"шт"},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z211:$CJ211)","v":9993307.1138999984},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA149:AA149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA149:AB149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30.071249999999999},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA149:AC149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":47.891249999999999},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA149:AD149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":341.7876},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA149:AE149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":861.77520000000004},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA149:AF149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1358.1513000000002},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA149:AG149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1648.9737},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA149:AH149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2741.9634000000005},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA149:AI149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4281.255000000001},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA149:AJ149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5883.0502500000002},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA149:AK149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6076.7536500000006},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA149:AL149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7934.3549999999996},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA149:AM149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":11783.2968},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA149:AN149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":14698.203300000001},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA149:AO149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":13910.737500000001},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA149:AP149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":17417.446199999998},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA149:AQ149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":24579.126000000004},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA149:AR149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":28738.180350000002},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA149:AS149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":26700.64155},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA149:AT149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":32084.197200000002},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA149:AU149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43556.713200000013},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA149:AV149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":49973.517000000007},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA149:AW149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":45526.536},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA149:AX149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":52389.998099999997},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA149:AY149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":70281.812699999995},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA149:AZ149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":78924.690899999987},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA149:BA149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":70365.433049999992},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA149:BB149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":79944.529500000004},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA149:BC149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":105774.93135},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA149:BD149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":116387.67689999999},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA149:BE149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":103108.12379999999},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA149:BF149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":115547.99850000002},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA149:BG149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":150749.35920000001},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA149:BH149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":164655.50805},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA149:BI149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":144846.39510000002},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA149:BJ149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":159548.42970000004},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA149:BK149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":207241.56585000001},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA149:BL149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":224450.33984999996},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA149:BM149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":195500.05695},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA149:BN149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":213973.02630000003},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA149:BO149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":275621.58360000001},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA149:BP149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":294475.45545000001},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA149:BQ149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":251636.79915000001},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA149:BR149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":266179.65659999999},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA149:BS149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":333653.03730000003},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA149:BT149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":347886.76230000006},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA149:BU149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":295744.15035000001},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA149:BV149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":308965.47659999999},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA149:BW149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":386669.45295000001},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA149:BX149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":401462.90414999996},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA149:BY149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":339200.18054999999},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA149:BZ149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":353263.50179999997},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA149:CA149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":440215.83539999998},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA149:CB149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":453787.99290000001},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA149:CC149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":382967.43704999995},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA149:CD149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":397690.72200000001},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA149:CE149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":493466.76225000003},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA149:CF149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":507880.91475},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA149:CG149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":427636.11824999994},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA149:CH149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":441037.87199999997},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA149:CI149,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":212},null,null,null,null,null,{"$f":"IF($R212=\"^\",IF(COUNTIF(Lists!$13:$13,H212)=1,0,1),0)","v":0},{"$f":"H211","v":"Натуральный поток продаж"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,null,{"$f":"K136","v":2},{"$f":"IF(OR($I212=\"\",$I212=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I212)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I212)))","v":"шт"},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z212:$CJ212)","v":7994645.6911200006},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA150:AA150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA150:AB150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":24.057000000000002},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA150:AC150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":38.313000000000002},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA150:AD150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":273.43007999999998},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA150:AE150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":689.42016000000012},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA150:AF150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1086.5210400000001},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA150:AG150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1319.1789600000002},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA150:AH150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2193.5707200000006},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA150:AI150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3425.0040000000008},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA150:AJ150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4706.4402000000009},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA150:AK150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4861.4029200000004},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA150:AL150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6347.4840000000004},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA150:AM150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9426.6374400000022},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA150:AN150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":11758.562640000002},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA150:AO150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":11128.590000000002},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA150:AP150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":13933.956960000001},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA150:AQ150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":19663.300800000005},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA150:AR150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":22990.544280000002},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA150:AS150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":21360.51324},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA150:AT150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":25667.357760000006},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA150:AU150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":34845.37056000001},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA150:AV150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":39978.813600000009},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA150:AW150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36421.228800000004},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA150:AX150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":41911.998479999995},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA150:AY150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":56225.450159999993},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA150:AZ150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":63139.752719999989},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA150:BA150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":56292.346439999994},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA150:BB150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":63955.623600000006},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA150:BC150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":84619.94508000002},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA150:BD150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":93110.141520000005},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA150:BE150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":82486.499039999995},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA150:BF150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":92438.39880000001},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA150:BG150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":120599.48736},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA150:BH150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":131724.40644000002},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA150:BI150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":115877.11608000004},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA150:BJ150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":127638.74376000001},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA150:BK150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":165793.25268000001},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA150:BL150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":179560.27187999999},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA150:BM150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":156400.04556},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA150:BN150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":171178.42104000002},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA150:BO150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":220497.26688000001},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA150:BP150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":235580.36436000001},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA150:BQ150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":201309.43932},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA150:BR150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":212943.72528000001},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA150:BS150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":266922.42984},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA150:BT150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":278309.40984000004},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA150:BU150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":236595.32028000001},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA150:BV150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":247172.38128000003},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA150:BW150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":309335.56236000004},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA150:BX150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":321170.32332000002},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA150:BY150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":271360.14444000006},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA150:BZ150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":282610.80144000001},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA150:CA150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":352172.66832},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA150:CB150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":363030.39432000002},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA150:CC150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":306373.94964000001},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA150:CD150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":318152.57760000002},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA150:CE150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":394773.40980000002},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA150:CF150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":406304.73180000001},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA150:CG150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":342108.8946},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA150:CH150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":352830.29759999999},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA150:CI150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":213},null,null,null,null,null,{"$f":"IF($R213=\"^\",IF(COUNTIF(Lists!$13:$13,H213)=1,0,1),0)","v":0},{"$f":"H212","v":"Натуральный поток продаж"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,null,{"$f":"K136","v":2},{"$f":"IF(OR($I213=\"\",$I213=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I213)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I213)))","v":"шт"},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z213:$CJ213)","v":1998661.4227800001},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA151:AA151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA151:AB151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6.0142500000000005},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA151:AC151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9.5782500000000006},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA151:AD151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":68.357519999999994},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA151:AE151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":172.35504000000003},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA151:AF151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":271.63026000000002},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA151:AG151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":329.79474000000005},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA151:AH151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":548.39268000000015},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA151:AI151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":856.2510000000002},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA151:AJ151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1176.6100500000002},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA151:AK151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1215.3507300000001},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA151:AL151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1586.8710000000001},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA151:AM151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2356.6593600000006},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA151:AN151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2939.6406600000005},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA151:AO151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2782.1475000000005},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA151:AP151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3483.4892400000003},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA151:AQ151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4915.8252000000011},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA151:AR151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5747.6360700000005},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA151:AS151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5340.1283100000001},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA151:AT151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6416.8394400000016},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA151:AU151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8711.3426400000026},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA151:AV151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9994.7034000000021},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA151:AW151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9105.3072000000011},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA151:AX151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10477.999619999999},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA151:AY151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":14056.362539999998},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA151:AZ151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15784.938179999997},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA151:BA151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":14073.086609999998},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA151:BB151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15988.905900000002},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA151:BC151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":21154.986270000005},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA151:BD151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":23277.535380000001},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA151:BE151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20621.624759999999},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA151:BF151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":23109.599700000002},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA151:BG151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30149.87184},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA151:BH151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":32931.101610000005},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA151:BI151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":28969.279020000009},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA151:BJ151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":31909.685940000003},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA151:BK151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":41448.313170000001},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA151:BL151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":44890.067969999996},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA151:BM151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":39100.01139},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA151:BN151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":42794.605260000004},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA151:BO151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":55124.316720000003},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA151:BP151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":58895.091090000002},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA151:BQ151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50327.359830000001},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA151:BR151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":53235.931320000003},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA151:BS151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":66730.607459999999},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA151:BT151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":69577.352460000009},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA151:BU151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":59148.830070000004},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA151:BV151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":61793.095320000008},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA151:BW151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":77333.89059000001},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA151:BX151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":80292.580830000006},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA151:BY151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":67840.036110000015},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA151:BZ151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":70652.700360000003},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA151:CA151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":88043.167079999999},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA151:CB151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":90757.598580000005},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA151:CC151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":76593.487410000002},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA151:CD151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":79538.144400000005},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA151:CE151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":98693.352450000006},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA151:CF151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":101576.18295},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA151:CG151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":85527.22365},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA151:CH151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":88207.574399999998},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA151:CI151,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":214},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":215}]
[{"$f":"ROW()","v":216},null,null,null,null,null,{"$f":"IF($R216=\"^\",IF(COUNTIF(Lists!$13:$13,H216)=1,0,1),0)","v":0},{"$f":"Prdction!$H$96","v":"Натуральный поток продаж"}]
[{"$f":"ROW()","v":217},null,null,null,null,null,{"$f":"IF($R217=\"^\",IF(COUNTIF(Lists!$13:$13,H217)=1,0,1),0)","v":0},{"$f":"H216","v":"Натуральный поток продаж"},{"$f":"Prdction!$H$76","v":"Затраты времени производственного персонала"},null,null,null,{"$f":"Sales!$M$43","v":"кол-во часов"},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z217:$CJ217)","v":3365327.6510999994},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA190:AA190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:AA190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA190:AB190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:AB190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10.185750000000001},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA190:AC190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:AC190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":16.100249999999999},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA190:AD190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:AD190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":115.69847999999999},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA190:AE190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:AE190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":290.59200000000004},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA190:AF190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:AF190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":457.86078000000009},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA190:AG190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:AG190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":555.22674000000006},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA190:AH190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:AH190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":925.41132000000016},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA190:AI190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:AI190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1442.4183600000001},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA190:AJ190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:AJ190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1983.1425899999999},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA190:AK190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:AK190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2044.1187300000001},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA190:AL190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:AL190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2677.1790000000001},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA190:AM190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:AM190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3969.5366399999998},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA190:AN190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:AN190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4952.6820599999992},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA190:AO190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:AO190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4678.3671000000004},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA190:AP190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:AP190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5876.9271599999993},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA190:AQ190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:AQ190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8277.8008799999989},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA190:AR190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:AR190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9682.5562499999996},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA190:AS190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:AS190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8979.5975099999996},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA190:AT190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:AT190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10824.15336},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA190:AU190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:AU190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":14667.343440000002},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA190:AV190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:AV190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":16837.2798},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA190:AW190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:AW190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15308.636399999999},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA190:AX190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:AX190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":17673.759179999997},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA190:AY190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:AY190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":23666.025899999997},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA190:AZ190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:AZ190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":26589.314459999994},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA190:BA190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:BA190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":23659.429109999994},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA190:BB190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:BB190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":26969.337600000003},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA190:BC190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:BC190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":35614.650030000004},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA190:BD190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:BD190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":39209.014859999996},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA190:BE190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:BE190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":34668.467759999992},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA190:BF190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:BF190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":38978.253299999997},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA190:BG190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:BG190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50755.270559999997},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA190:BH190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:BH190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":55469.747669999997},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA190:BI190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:BI190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":48699.628920000003},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA190:BJ190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:BJ190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":53819.912160000007},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA190:BK190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:BK190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":69774.752609999996},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA190:BL190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:BL190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":75610.822589999996},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA190:BM190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:BM190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":65728.131989999994},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA190:BN190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:BN190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":72178.91214},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA190:BO190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:BO190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":92792.300399999978},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA190:BP190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:BP190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":99197.653229999996},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA190:BQ190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:BQ190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":84591.984030000007},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA190:BR190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:BR190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":89786.370480000012},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA190:BS190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:BS190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":112313.80938000001},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA190:BT190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:BT190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":117189.62562000001},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA190:BU190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:BU190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":99415.780769999998},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA190:BV190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:BV190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":104216.86397999998},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA190:BW190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:BW190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":130160.62874999999},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA190:BX190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:BX190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":135233.68700999999},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA190:BY190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:BY190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":114022.03971},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA190:BZ190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:BZ190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":119159.12603999999},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA190:CA190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:CA190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":148181.29523999995},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA190:CB190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:CB190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":152857.51325999998},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA190:CC190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:CC190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":128735.24991},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA190:CD190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:CD190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":134142.3591},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA190:CE190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:CE190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":166104.15284999998},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA190:CF190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:CF190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":171079.06664999999},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA190:CG190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:CG190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":143747.72264999998},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA190:CH190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:CH190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":148762.17659999998},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA190:CI190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA190:CI190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":218},null,null,null,null,null,{"$f":"IF($R218=\"^\",IF(COUNTIF(Lists!$13:$13,H218)=1,0,1),0)","v":0},{"$f":"H216","v":"Натуральный поток продаж"},{"$f":"Prdction!$H$78","v":"Потребность в производственном персонале"},null,null,{"$f":"K136","v":2},{"$f":"Sales!$M$51","v":"кол-во сотр.*пер."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z218:$CJ218)","v":7462.0931995625015},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z217:AA217)=0,0,IF(MAX($Z218:Z218)>IF(Macro!$Q$20=0,0,AA217/Macro!$Q$20),MAX($Z218:Z218),IF(Macro!$Q$20=0,0,AA217/Macro!$Q$20))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z217:AB217)=0,0,IF(MAX($Z218:AA218)>IF(Macro!$Q$20=0,0,AB217/Macro!$Q$20),MAX($Z218:AA218),IF(Macro!$Q$20=0,0,AB217/Macro!$Q$20))))","v":2.1220312500000001E-2},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z217:AC217)=0,0,IF(MAX($Z218:AB218)>IF(Macro!$Q$20=0,0,AC217/Macro!$Q$20),MAX($Z218:AB218),IF(Macro!$Q$20=0,0,AC217/Macro!$Q$20))))","v":3.3542187500000001E-2},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z217:AD217)=0,0,IF(MAX($Z218:AC218)>IF(Macro!$Q$20=0,0,AD217/Macro!$Q$20),MAX($Z218:AC218),IF(Macro!$Q$20=0,0,AD217/Macro!$Q$20))))","v":0.24103849999999999},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z217:AE217)=0,0,IF(MAX($Z218:AD218)>IF(Macro!$Q$20=0,0,AE217/Macro!$Q$20),MAX($Z218:AD218),IF(Macro!$Q$20=0,0,AE217/Macro!$Q$20))))","v":0.60540000000000005},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z217:AF217)=0,0,IF(MAX($Z218:AE218)>IF(Macro!$Q$20=0,0,AF217/Macro!$Q$20),MAX($Z218:AE218),IF(Macro!$Q$20=0,0,AF217/Macro!$Q$20))))","v":0.95387662500000014},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z217:AG217)=0,0,IF(MAX($Z218:AF218)>IF(Macro!$Q$20=0,0,AG217/Macro!$Q$20),MAX($Z218:AF218),IF(Macro!$Q$20=0,0,AG217/Macro!$Q$20))))","v":1.1567223750000002},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z217:AH217)=0,0,IF(MAX($Z218:AG218)>IF(Macro!$Q$20=0,0,AH217/Macro!$Q$20),MAX($Z218:AG218),IF(Macro!$Q$20=0,0,AH217/Macro!$Q$20))))","v":1.9279402500000002},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z217:AI217)=0,0,IF(MAX($Z218:AH218)>IF(Macro!$Q$20=0,0,AI217/Macro!$Q$20),MAX($Z218:AH218),IF(Macro!$Q$20=0,0,AI217/Macro!$Q$20))))","v":3.0050382500000001},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z217:AJ217)=0,0,IF(MAX($Z218:AI218)>IF(Macro!$Q$20=0,0,AJ217/Macro!$Q$20),MAX($Z218:AI218),IF(Macro!$Q$20=0,0,AJ217/Macro!$Q$20))))","v":4.1315470625000001},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z217:AK217)=0,0,IF(MAX($Z218:AJ218)>IF(Macro!$Q$20=0,0,AK217/Macro!$Q$20),MAX($Z218:AJ218),IF(Macro!$Q$20=0,0,AK217/Macro!$Q$20))))","v":4.2585806875000003},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z217:AL217)=0,0,IF(MAX($Z218:AK218)>IF(Macro!$Q$20=0,0,AL217/Macro!$Q$20),MAX($Z218:AK218),IF(Macro!$Q$20=0,0,AL217/Macro!$Q$20))))","v":5.57745625},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z217:AM217)=0,0,IF(MAX($Z218:AL218)>IF(Macro!$Q$20=0,0,AM217/Macro!$Q$20),MAX($Z218:AL218),IF(Macro!$Q$20=0,0,AM217/Macro!$Q$20))))","v":8.2698679999999989},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z217:AN217)=0,0,IF(MAX($Z218:AM218)>IF(Macro!$Q$20=0,0,AN217/Macro!$Q$20),MAX($Z218:AM218),IF(Macro!$Q$20=0,0,AN217/Macro!$Q$20))))","v":10.318087624999999},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z217:AO217)=0,0,IF(MAX($Z218:AN218)>IF(Macro!$Q$20=0,0,AO217/Macro!$Q$20),MAX($Z218:AN218),IF(Macro!$Q$20=0,0,AO217/Macro!$Q$20))))","v":10.318087624999999},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z217:AP217)=0,0,IF(MAX($Z218:AO218)>IF(Macro!$Q$20=0,0,AP217/Macro!$Q$20),MAX($Z218:AO218),IF(Macro!$Q$20=0,0,AP217/Macro!$Q$20))))","v":12.243598249999998},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z217:AQ217)=0,0,IF(MAX($Z218:AP218)>IF(Macro!$Q$20=0,0,AQ217/Macro!$Q$20),MAX($Z218:AP218),IF(Macro!$Q$20=0,0,AQ217/Macro!$Q$20))))","v":17.245418499999996},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z217:AR217)=0,0,IF(MAX($Z218:AQ218)>IF(Macro!$Q$20=0,0,AR217/Macro!$Q$20),MAX($Z218:AQ218),IF(Macro!$Q$20=0,0,AR217/Macro!$Q$20))))","v":20.171992187499999},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z217:AS217)=0,0,IF(MAX($Z218:AR218)>IF(Macro!$Q$20=0,0,AS217/Macro!$Q$20),MAX($Z218:AR218),IF(Macro!$Q$20=0,0,AS217/Macro!$Q$20))))","v":20.171992187499999},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z217:AT217)=0,0,IF(MAX($Z218:AS218)>IF(Macro!$Q$20=0,0,AT217/Macro!$Q$20),MAX($Z218:AS218),IF(Macro!$Q$20=0,0,AT217/Macro!$Q$20))))","v":22.550319500000001},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z217:AU217)=0,0,IF(MAX($Z218:AT218)>IF(Macro!$Q$20=0,0,AU217/Macro!$Q$20),MAX($Z218:AT218),IF(Macro!$Q$20=0,0,AU217/Macro!$Q$20))))","v":30.556965500000004},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z217:AV217)=0,0,IF(MAX($Z218:AU218)>IF(Macro!$Q$20=0,0,AV217/Macro!$Q$20),MAX($Z218:AU218),IF(Macro!$Q$20=0,0,AV217/Macro!$Q$20))))","v":35.07766625},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z217:AW217)=0,0,IF(MAX($Z218:AV218)>IF(Macro!$Q$20=0,0,AW217/Macro!$Q$20),MAX($Z218:AV218),IF(Macro!$Q$20=0,0,AW217/Macro!$Q$20))))","v":35.07766625},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z217:AX217)=0,0,IF(MAX($Z218:AW218)>IF(Macro!$Q$20=0,0,AX217/Macro!$Q$20),MAX($Z218:AW218),IF(Macro!$Q$20=0,0,AX217/Macro!$Q$20))))","v":36.820331624999994},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z217:AY217)=0,0,IF(MAX($Z218:AX218)>IF(Macro!$Q$20=0,0,AY217/Macro!$Q$20),MAX($Z218:AX218),IF(Macro!$Q$20=0,0,AY217/Macro!$Q$20))))","v":49.304220624999992},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z217:AZ217)=0,0,IF(MAX($Z218:AY218)>IF(Macro!$Q$20=0,0,AZ217/Macro!$Q$20),MAX($Z218:AY218),IF(Macro!$Q$20=0,0,AZ217/Macro!$Q$20))))","v":55.394405124999984},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z217:BA217)=0,0,IF(MAX($Z218:AZ218)>IF(Macro!$Q$20=0,0,BA217/Macro!$Q$20),MAX($Z218:AZ218),IF(Macro!$Q$20=0,0,BA217/Macro!$Q$20))))","v":55.394405124999984},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z217:BB217)=0,0,IF(MAX($Z218:BA218)>IF(Macro!$Q$20=0,0,BB217/Macro!$Q$20),MAX($Z218:BA218),IF(Macro!$Q$20=0,0,BB217/Macro!$Q$20))))","v":56.186120000000003},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z217:BC217)=0,0,IF(MAX($Z218:BB218)>IF(Macro!$Q$20=0,0,BC217/Macro!$Q$20),MAX($Z218:BB218),IF(Macro!$Q$20=0,0,BC217/Macro!$Q$20))))","v":74.197187562500005},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z217:BD217)=0,0,IF(MAX($Z218:BC218)>IF(Macro!$Q$20=0,0,BD217/Macro!$Q$20),MAX($Z218:BC218),IF(Macro!$Q$20=0,0,BD217/Macro!$Q$20))))","v":81.685447624999995},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z217:BE217)=0,0,IF(MAX($Z218:BD218)>IF(Macro!$Q$20=0,0,BE217/Macro!$Q$20),MAX($Z218:BD218),IF(Macro!$Q$20=0,0,BE217/Macro!$Q$20))))","v":81.685447624999995},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z217:BF217)=0,0,IF(MAX($Z218:BE218)>IF(Macro!$Q$20=0,0,BF217/Macro!$Q$20),MAX($Z218:BE218),IF(Macro!$Q$20=0,0,BF217/Macro!$Q$20))))","v":81.685447624999995},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z217:BG217)=0,0,IF(MAX($Z218:BF218)>IF(Macro!$Q$20=0,0,BG217/Macro!$Q$20),MAX($Z218:BF218),IF(Macro!$Q$20=0,0,BG217/Macro!$Q$20))))","v":105.74014699999999},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z217:BH217)=0,0,IF(MAX($Z218:BG218)>IF(Macro!$Q$20=0,0,BH217/Macro!$Q$20),MAX($Z218:BG218),IF(Macro!$Q$20=0,0,BH217/Macro!$Q$20))))","v":115.5619743125},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z217:BI217)=0,0,IF(MAX($Z218:BH218)>IF(Macro!$Q$20=0,0,BI217/Macro!$Q$20),MAX($Z218:BH218),IF(Macro!$Q$20=0,0,BI217/Macro!$Q$20))))","v":115.5619743125},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z217:BJ217)=0,0,IF(MAX($Z218:BI218)>IF(Macro!$Q$20=0,0,BJ217/Macro!$Q$20),MAX($Z218:BI218),IF(Macro!$Q$20=0,0,BJ217/Macro!$Q$20))))","v":115.5619743125},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z217:BK217)=0,0,IF(MAX($Z218:BJ218)>IF(Macro!$Q$20=0,0,BK217/Macro!$Q$20),MAX($Z218:BJ218),IF(Macro!$Q$20=0,0,BK217/Macro!$Q$20))))","v":145.36406793749998},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z217:BL217)=0,0,IF(MAX($Z218:BK218)>IF(Macro!$Q$20=0,0,BL217/Macro!$Q$20),MAX($Z218:BK218),IF(Macro!$Q$20=0,0,BL217/Macro!$Q$20))))","v":157.5225470625},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z217:BM217)=0,0,IF(MAX($Z218:BL218)>IF(Macro!$Q$20=0,0,BM217/Macro!$Q$20),MAX($Z218:BL218),IF(Macro!$Q$20=0,0,BM217/Macro!$Q$20))))","v":157.5225470625},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z217:BN217)=0,0,IF(MAX($Z218:BM218)>IF(Macro!$Q$20=0,0,BN217/Macro!$Q$20),MAX($Z218:BM218),IF(Macro!$Q$20=0,0,BN217/Macro!$Q$20))))","v":157.5225470625},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z217:BO217)=0,0,IF(MAX($Z218:BN218)>IF(Macro!$Q$20=0,0,BO217/Macro!$Q$20),MAX($Z218:BN218),IF(Macro!$Q$20=0,0,BO217/Macro!$Q$20))))","v":193.31729249999995},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z217:BP217)=0,0,IF(MAX($Z218:BO218)>IF(Macro!$Q$20=0,0,BP217/Macro!$Q$20),MAX($Z218:BO218),IF(Macro!$Q$20=0,0,BP217/Macro!$Q$20))))","v":206.66177756249999},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z217:BQ217)=0,0,IF(MAX($Z218:BP218)>IF(Macro!$Q$20=0,0,BQ217/Macro!$Q$20),MAX($Z218:BP218),IF(Macro!$Q$20=0,0,BQ217/Macro!$Q$20))))","v":206.66177756249999},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z217:BR217)=0,0,IF(MAX($Z218:BQ218)>IF(Macro!$Q$20=0,0,BR217/Macro!$Q$20),MAX($Z218:BQ218),IF(Macro!$Q$20=0,0,BR217/Macro!$Q$20))))","v":206.66177756249999},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z217:BS217)=0,0,IF(MAX($Z218:BR218)>IF(Macro!$Q$20=0,0,BS217/Macro!$Q$20),MAX($Z218:BR218),IF(Macro!$Q$20=0,0,BS217/Macro!$Q$20))))","v":233.98710287500001},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z217:BT217)=0,0,IF(MAX($Z218:BS218)>IF(Macro!$Q$20=0,0,BT217/Macro!$Q$20),MAX($Z218:BS218),IF(Macro!$Q$20=0,0,BT217/Macro!$Q$20))))","v":244.145053375},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z217:BU217)=0,0,IF(MAX($Z218:BT218)>IF(Macro!$Q$20=0,0,BU217/Macro!$Q$20),MAX($Z218:BT218),IF(Macro!$Q$20=0,0,BU217/Macro!$Q$20))))","v":244.145053375},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z217:BV217)=0,0,IF(MAX($Z218:BU218)>IF(Macro!$Q$20=0,0,BV217/Macro!$Q$20),MAX($Z218:BU218),IF(Macro!$Q$20=0,0,BV217/Macro!$Q$20))))","v":244.145053375},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z217:BW217)=0,0,IF(MAX($Z218:BV218)>IF(Macro!$Q$20=0,0,BW217/Macro!$Q$20),MAX($Z218:BV218),IF(Macro!$Q$20=0,0,BW217/Macro!$Q$20))))","v":271.16797656249997},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z217:BX217)=0,0,IF(MAX($Z218:BW218)>IF(Macro!$Q$20=0,0,BX217/Macro!$Q$20),MAX($Z218:BW218),IF(Macro!$Q$20=0,0,BX217/Macro!$Q$20))))","v":281.73684793749999},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z217:BY217)=0,0,IF(MAX($Z218:BX218)>IF(Macro!$Q$20=0,0,BY217/Macro!$Q$20),MAX($Z218:BX218),IF(Macro!$Q$20=0,0,BY217/Macro!$Q$20))))","v":281.73684793749999},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z217:BZ217)=0,0,IF(MAX($Z218:BY218)>IF(Macro!$Q$20=0,0,BZ217/Macro!$Q$20),MAX($Z218:BY218),IF(Macro!$Q$20=0,0,BZ217/Macro!$Q$20))))","v":281.73684793749999},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z217:CA217)=0,0,IF(MAX($Z218:BZ218)>IF(Macro!$Q$20=0,0,CA217/Macro!$Q$20),MAX($Z218:BZ218),IF(Macro!$Q$20=0,0,CA217/Macro!$Q$20))))","v":308.7110317499999},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z217:CB217)=0,0,IF(MAX($Z218:CA218)>IF(Macro!$Q$20=0,0,CB217/Macro!$Q$20),MAX($Z218:CA218),IF(Macro!$Q$20=0,0,CB217/Macro!$Q$20))))","v":318.45315262499997},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z217:CC217)=0,0,IF(MAX($Z218:CB218)>IF(Macro!$Q$20=0,0,CC217/Macro!$Q$20),MAX($Z218:CB218),IF(Macro!$Q$20=0,0,CC217/Macro!$Q$20))))","v":318.45315262499997},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z217:CD217)=0,0,IF(MAX($Z218:CC218)>IF(Macro!$Q$20=0,0,CD217/Macro!$Q$20),MAX($Z218:CC218),IF(Macro!$Q$20=0,0,CD217/Macro!$Q$20))))","v":318.45315262499997},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z217:CE217)=0,0,IF(MAX($Z218:CD218)>IF(Macro!$Q$20=0,0,CE217/Macro!$Q$20),MAX($Z218:CD218),IF(Macro!$Q$20=0,0,CE217/Macro!$Q$20))))","v":346.05031843749998},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z217:CF217)=0,0,IF(MAX($Z218:CE218)>IF(Macro!$Q$20=0,0,CF217/Macro!$Q$20),MAX($Z218:CE218),IF(Macro!$Q$20=0,0,CF217/Macro!$Q$20))))","v":356.41472218749999},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z217:CG217)=0,0,IF(MAX($Z218:CF218)>IF(Macro!$Q$20=0,0,CG217/Macro!$Q$20),MAX($Z218:CF218),IF(Macro!$Q$20=0,0,CG217/Macro!$Q$20))))","v":356.41472218749999},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z217:CH217)=0,0,IF(MAX($Z218:CG218)>IF(Macro!$Q$20=0,0,CH217/Macro!$Q$20),MAX($Z218:CG218),IF(Macro!$Q$20=0,0,CH217/Macro!$Q$20))))","v":356.41472218749999},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z217:CI217)=0,0,IF(MAX($Z218:CH218)>IF(Macro!$Q$20=0,0,CI217/Macro!$Q$20),MAX($Z218:CH218),IF(Macro!$Q$20=0,0,CI217/Macro!$Q$20))))","v":0}]
[{"$f":"ROW()","v":219}]
[{"$f":"ROW()","v":220},null,null,null,null,null,{"$f":"IF($R220=\"^\",IF(COUNTIF(Lists!$13:$13,H220)=1,0,1),0)","v":0},{"$f":"Prdction!$H$100","v":"Себестоимость продаж"},null,null,null,null,{"$f":"Mrkting!$M$107","v":"руб."}]
[{"$f":"ROW()","v":221},null,null,null,null,null,{"$f":"IF($R221=\"^\",IF(COUNTIF(Lists!$13:$13,H221)=1,0,1),0)","v":0},{"$f":"H220","v":"Себестоимость продаж"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,null,{"$f":"K136","v":2},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z221:$CJ221)","v":1841826581.7420092},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA161:AA161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA161:AB161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4510.6875},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA161:AC161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7183.6875},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA161:AD161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51268.14},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA161:AE161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":129266.28000000001},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA161:AF161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":203722.69500000001},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA161:AG161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":247346.05499999999},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA161:AH161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":419904.51030000008},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA161:AI161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":661453.89750000008},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA161:AJ161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":908931.26362500014},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA161:AK161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":938858.43892500014},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA161:AL161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1225857.8475000001},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA161:AM161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1820519.3556000001},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA161:AN161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2309285.6050275001},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA161:AO161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2213685.2120625},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA161:AP161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2771725.3010369996},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA161:AQ161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3911399.2160099996},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA161:AR161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4573250.3299972499},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA161:AS161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4249006.5930592492},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA161:AT161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5207582.4123945609},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA161:AU161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7139339.4817344621},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA161:AV161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8191111.6966288518},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA161:AW161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7462211.2655508015},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA161:AX161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8587194.8180728033},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA161:AY161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":11519825.151934933},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA161:AZ161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":13149192.760337703},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA161:BA161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":11879537.222586023},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA161:BB161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":13496740.839533232},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA161:BC161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":17857592.566735528},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA161:BD161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":19649303.358957522},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA161:BE161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":17407365.257920597},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA161:BF161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":19891919.62725956},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA161:BG161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":26213973.575684723},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA161:BH161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":28632129.250958987},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA161:BI161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":25187500.589286685},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA161:BJ161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":27744053.72197292},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA161:BK161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36037466.161086179},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA161:BL161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":39664841.208928831},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA161:BM161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":35015593.795904666},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA161:BN161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":38324247.517316267},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA161:BO161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":49365987.730580956},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA161:BP161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":52742864.077724352},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA161:BQ161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":45070124.687439628},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA161:BR161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":48607542.517455086},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA161:BS161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":61552672.604234904},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA161:BT161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":64178525.562006593},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA161:BU161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":54559200.205162272},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA161:BV161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":56998284.74833189},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA161:BW161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":71333198.211200461},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA161:BX161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":75256789.862285614},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA161:BY161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":64453296.048302621},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA161:BZ161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":67125545.238969028},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA161:CA161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83647837.445666298},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA161:CB161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":86226757.904798388},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA161:CC161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":72769753.710095271},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA161:CD161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":77039185.100208312},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA161:CE161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":96579329.774226218},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA161:CF161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":99400409.721669987},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA161:CG161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83695220.929414764},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA161:CH161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":86318158.265807211},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA161:CI161,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":222},null,null,null,null,null,{"$f":"IF($R222=\"^\",IF(COUNTIF(Lists!$13:$13,H222)=1,0,1),0)","v":0},{"$f":"H221","v":"Себестоимость продаж"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,null,{"$f":"K136","v":2},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z222:$CJ222)","v":966959813.40977907},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA162:AA162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA162:AB162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2405.6999999999998},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA162:AC162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3831.2999999999997},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA162:AD162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":27343.008000000002},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA162:AE162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":68942.016000000018},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA162:AF162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":108652.10400000002},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA162:AG162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":131917.89600000001},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA162:AH162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":219357.07200000004},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA162:AI162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":342500.4},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA162:AJ162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":470644.02},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA162:AK162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":492288.19200000004},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA162:AL162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":653790.85200000007},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA162:AM162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":970943.65632000018},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA162:AN162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1211131.9519200004},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA162:AO162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1146244.7700000003},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA162:AP162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1435197.5668800001},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA162:AQ162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2056923.9605376001},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA162:AR162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2439066.8426652001},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA162:AS162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2266136.8496316001},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA162:AT162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2723049.9847584004},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA162:AU162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3696745.3627104005},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA162:AV162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4241352.3348239996},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA162:AW162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3909180.4972783197},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA162:AX162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4579837.2363054957},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA162:AY162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6143906.7476986311},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA162:AZ162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6899451.2570467433},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA162:BA162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6151216.6848341879},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA162:BB162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6988603.6709557194},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA162:BC162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9385476.2108752709},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA162:BD162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10479628.458110679},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA162:BE162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9283928.1375576537},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA162:BF162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10404023.223169344},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA162:BG162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":13573578.550516363},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA162:BH162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":14825697.994024076},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA162:BI162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":13190769.486278579},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA162:BJ162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":14796828.651718892},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA162:BK162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":19219981.952579297},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA162:BL162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20815956.796474326},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA162:BM162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":18131051.803704679},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA162:BN162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":19844270.559128162},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA162:BO162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":25938505.045359425},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA162:BP162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":28129527.508119658},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA162:BQ162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":24037399.833301134},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA162:BR162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":25426594.420202445},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA162:BS162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":31871934.034555286},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA162:BT162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":33231598.996508263},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA162:BU162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":28560021.904787682},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA162:BV162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30399085.19911034},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA162:BW162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":38044372.379306912},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA162:BX162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":39499898.70013237},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA162:BY162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":33373874.97646739},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA162:BZ162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":34757563.877783328},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA162:CA162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43933613.410895914},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA162:CB162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":45987604.215892464},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA162:CC162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":38810535.312050812},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA162:CD162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":40302616.662003182},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA162:CE162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50008714.446201272},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA162:CF162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51469467.817045942},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA162:CG162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43808679.836454615},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA162:CH162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":46036351.075097181},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA162:CI162,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":223},null,null,null,null,null,{"$f":"IF($R223=\"^\",IF(COUNTIF(Lists!$13:$13,H223)=1,0,1),0)","v":0},{"$f":"H222","v":"Себестоимость продаж"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,null,{"$f":"K136","v":2},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z223:$CJ223)","v":119642488.60106683},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA163:AA163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA163:AB163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":300.71249999999998},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA163:AC163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":478.91249999999997},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA163:AD163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3417.8760000000002},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA163:AE163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8617.7520000000022},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA163:AF163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":13581.513000000003},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA163:AG163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":16489.737000000001},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA163:AH163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":27419.634000000005},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA163:AI163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":42812.55},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA163:AJ163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":58830.502500000002},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA163:AK163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":60767.536500000002},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA163:AL163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":79343.550000000017},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA163:AM163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":119756.13804000002},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA163:AN163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":151391.49399000005},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA163:AO163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":143280.59625000003},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA163:AP163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":179399.69586000001},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA163:AQ163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":253164.99780000001},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA163:AR163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":296003.25760500005},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA163:AS163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":278337.50574300002},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA163:AT163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":340381.24809480004},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA163:AU163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":462093.17033880006},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA163:AV163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":530169.04185299994},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA163:AW163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":482991.02042399999},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA163:AX163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":555805.48984289984},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA163:AY163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":756970.72050283186},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA163:AZ163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":862431.40713084291},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA163:BA163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":768902.08560427348},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA163:BB163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":873575.45886946493},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA163:BC163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1155831.2340929145},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA163:BD163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1271799.5701590632},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA163:BE163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1139690.3223564292},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA163:BF163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1300502.9028961679},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA163:BG163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1696697.3188145454},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA163:BH163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1853212.2492530094},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA163:BI163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1630258.9378179084},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA163:BJ163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1795731.6324901567},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA163:BK163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2367213.0430646213},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA163:BL163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2601994.5995592908},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA163:BM163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2266381.4754630849},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA163:BN163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2480533.8198910202},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA163:BO163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3195209.5618499005},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA163:BP163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3413777.6102086962},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA163:BQ163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2949365.2196764089},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA163:BR163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3178324.3025253057},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA163:BS163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3983991.7543194108},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA163:BT163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4153949.8745635329},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA163:BU163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3531339.8191043534},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA163:BV163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3689209.3688240703},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA163:BW163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4683533.1853427496},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA163:BX163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4937487.3375165462},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA163:BY163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4171734.3720584237},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA163:BZ163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4344695.484722916},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA163:CA163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5414099.511046363},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA163:CB163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5581019.9291131645},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA163:CC163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4761488.4814485842},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA163:CD163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5037827.0827503977},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA163:CE163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6251089.305775159},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA163:CF163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6433683.4771307427},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA163:CG163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5417166.4031983661},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA163:CH163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5586935.8100846093},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA163:CI163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":224},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":225}]
[{"$f":"ROW()","v":226},null,null,null,null,null,{"$f":"IF($R226=\"^\",IF(COUNTIF(Lists!$13:$13,H226)=1,0,1),0)","v":0},{"$f":"Prdction!$H$106","v":"Себестоимость продаж"}]
[{"$f":"ROW()","v":227},null,null,null,null,null,{"$f":"IF($R227=\"^\",IF(COUNTIF(Lists!$13:$13,H227)=1,0,1),0)","v":0},{"$f":"H226","v":"Себестоимость продаж"},{"$f":"Items!$AQ$16","v":"ФОТ обслуживающего персонала"},null,null,{"$f":"K136","v":2},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z227:$CJ227)","v":1184777910.0244155},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA194:AA194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:AA194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA194:AB194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:AB194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2864.7421875000005},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA194:AC194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:AC194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5695.3125000000009},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA194:AD194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:AD194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":33693.392812500002},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA194:AE194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:AE194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":81729.000000000015},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA194:AF194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:AF194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":128773.34437500004},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA194:AG194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:AG194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":156157.52062500006},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA194:AH194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:AH194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":260271.93375000003},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA194:AI194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:AI194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":405680.16375000001},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA194:AJ194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:AJ194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":557758.85343749996},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA194:AK194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:AK194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":665744.06250000012},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA194:AL194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:AL194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":842708.73656250013},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA194:AM194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:AM194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1134753.288525},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA194:AN194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:AN194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1434730.0842562502},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA194:AO194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:AO194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1616716.96875},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA194:AP194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:AP194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1960806.1184437498},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA194:AQ194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:AQ194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2397975.442425},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA194:AR194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:AR194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2804915.5136718755},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA194:AS194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:AS194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3112121.5031249998},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA194:AT194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:AT194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3640372.7051531253},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA194:AU194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:AU194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4248946.0527750012},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA194:AV194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:AV194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4877549.4920625007},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA194:AW194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:AW194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5414085.5625},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA194:AX194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:AX194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6087549.7820812492},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA194:AY194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:AY194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6960737.493031498},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA194:AZ194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:AZ194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7933669.7936101845},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA194:BA194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:BA194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8692166.5430624969},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA194:BB194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:BB194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9660295.1608984657},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA194:BC194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:BC194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10626632.498482594},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA194:BD194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:BD194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":11699112.337023936},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA194:BE194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:BE194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12749273.584312495},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA194:BF194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:BF194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":14006531.90321831},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA194:BG194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:BG194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15248793.105000004},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA194:BH194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:BH194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":16654243.059058221},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA194:BI194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:BI194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":18042928.202531252},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA194:BJ194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:BJ194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":19528815.78190463},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA194:BK194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:BK194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":21313823.47011365},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA194:BL194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:BL194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":23418301.206119176},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA194:BM194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:BM194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":25188345.243503433},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA194:BN194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:BN194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":27111359.244752578},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA194:BO194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:BO194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":29011434.709207505},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA194:BP194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:BP194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30974100.204850037},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA194:BQ194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:BQ194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":32913354.183645938},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA194:BR194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:BR194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":34427248.239585593},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA194:BS194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:BS194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":35923083.917124376},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA194:BT194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:BT194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":37404797.654982664},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA194:BU194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:BU194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":38868836.875093125},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA194:BV194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:BV194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":40245161.114695281},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA194:BW194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:BW194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":42232888.443374768},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA194:BX194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:BX194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":44439399.989145055},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA194:BY194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:BY194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":46006659.335543692},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA194:BZ194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:BZ194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":47514553.494305402},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA194:CA194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:CA194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":49004460.844016269},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA194:CB194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:CB194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50459691.557461277},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA194:CC194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:CC194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51897563.654046111},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA194:CD194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:CD194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":53476220.28708642},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA194:CE194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:CE194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":55036046.025895633},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA194:CF194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:CF194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":56581556.931312121},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA194:CG194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:CG194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":58108632.318970151},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA194:CH194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:CH194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":59545592.041182838},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA194:CI194,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA194:CI194,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":228}]
[{"$f":"ROW()","v":229},null,null,null,null,null,{"$f":"IF($R229=\"^\",IF(COUNTIF(Lists!$13:$13,H229)=1,0,1),0)","v":0},{"$f":"Items!$AQ$17","v":"Прочие производственные расходы"},null,null,null,{"$f":"K136","v":2},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z229:$CJ229)","v":2616768},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2<$Q231,AA$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((AA$2-$Q231)/12))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2<$Q231,AB$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((AB$2-$Q231)/12))))","v":30000},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2<$Q231,AC$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((AC$2-$Q231)/12))))","v":30000},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2<$Q231,AD$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((AD$2-$Q231)/12))))","v":30000},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2<$Q231,AE$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((AE$2-$Q231)/12))))","v":30000},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2<$Q231,AF$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((AF$2-$Q231)/12))))","v":30000},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2<$Q231,AG$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((AG$2-$Q231)/12))))","v":30000},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2<$Q231,AH$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((AH$2-$Q231)/12))))","v":30000},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2<$Q231,AI$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((AI$2-$Q231)/12))))","v":30000},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2<$Q231,AJ$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((AJ$2-$Q231)/12))))","v":30000},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2<$Q231,AK$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((AK$2-$Q231)/12))))","v":30000},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2<$Q231,AL$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((AL$2-$Q231)/12))))","v":30000},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2<$Q231,AM$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((AM$2-$Q231)/12))))","v":30000},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2<$Q231,AN$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((AN$2-$Q231)/12))))","v":36000},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2<$Q231,AO$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((AO$2-$Q231)/12))))","v":36000},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2<$Q231,AP$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((AP$2-$Q231)/12))))","v":36000},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2<$Q231,AQ$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((AQ$2-$Q231)/12))))","v":36000},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2<$Q231,AR$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((AR$2-$Q231)/12))))","v":36000},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2<$Q231,AS$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((AS$2-$Q231)/12))))","v":36000},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2<$Q231,AT$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((AT$2-$Q231)/12))))","v":36000},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2<$Q231,AU$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((AU$2-$Q231)/12))))","v":36000},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2<$Q231,AV$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((AV$2-$Q231)/12))))","v":36000},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2<$Q231,AW$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((AW$2-$Q231)/12))))","v":36000},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2<$Q231,AX$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((AX$2-$Q231)/12))))","v":36000},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2<$Q231,AY$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((AY$2-$Q231)/12))))","v":36000},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2<$Q231,AZ$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((AZ$2-$Q231)/12))))","v":43200},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2<$Q231,BA$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((BA$2-$Q231)/12))))","v":43200},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2<$Q231,BB$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((BB$2-$Q231)/12))))","v":43200},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2<$Q231,BC$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((BC$2-$Q231)/12))))","v":43200},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2<$Q231,BD$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((BD$2-$Q231)/12))))","v":43200},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2<$Q231,BE$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((BE$2-$Q231)/12))))","v":43200},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2<$Q231,BF$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((BF$2-$Q231)/12))))","v":43200},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2<$Q231,BG$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((BG$2-$Q231)/12))))","v":43200},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2<$Q231,BH$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((BH$2-$Q231)/12))))","v":43200},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2<$Q231,BI$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((BI$2-$Q231)/12))))","v":43200},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2<$Q231,BJ$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((BJ$2-$Q231)/12))))","v":43200},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2<$Q231,BK$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((BK$2-$Q231)/12))))","v":43200},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2<$Q231,BL$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((BL$2-$Q231)/12))))","v":51840},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2<$Q231,BM$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((BM$2-$Q231)/12))))","v":51840},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2<$Q231,BN$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((BN$2-$Q231)/12))))","v":51840},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2<$Q231,BO$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((BO$2-$Q231)/12))))","v":51840},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2<$Q231,BP$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((BP$2-$Q231)/12))))","v":51840},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2<$Q231,BQ$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((BQ$2-$Q231)/12))))","v":51840},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2<$Q231,BR$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((BR$2-$Q231)/12))))","v":51840},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2<$Q231,BS$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((BS$2-$Q231)/12))))","v":51840},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2<$Q231,BT$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((BT$2-$Q231)/12))))","v":51840},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2<$Q231,BU$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((BU$2-$Q231)/12))))","v":51840},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2<$Q231,BV$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((BV$2-$Q231)/12))))","v":51840},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2<$Q231,BW$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((BW$2-$Q231)/12))))","v":51840},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2<$Q231,BX$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((BX$2-$Q231)/12))))","v":62208},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2<$Q231,BY$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((BY$2-$Q231)/12))))","v":62208},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2<$Q231,BZ$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((BZ$2-$Q231)/12))))","v":62208},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2<$Q231,CA$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((CA$2-$Q231)/12))))","v":62208},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2<$Q231,CB$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((CB$2-$Q231)/12))))","v":62208},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2<$Q231,CC$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((CC$2-$Q231)/12))))","v":62208},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2<$Q231,CD$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((CD$2-$Q231)/12))))","v":62208},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2<$Q231,CE$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((CE$2-$Q231)/12))))","v":62208},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2<$Q231,CF$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((CF$2-$Q231)/12))))","v":62208},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2<$Q231,CG$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((CG$2-$Q231)/12))))","v":62208},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2<$Q231,CH$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((CH$2-$Q231)/12))))","v":62208},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2<$Q231,CI$2>$Q233),0,$Q234*$Q235*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q236,INT((CI$2-$Q231)/12))))","v":0}]
[{"$f":"ROW()","v":230},null,null,null,null,null,{"$f":"IF($R230=\"^\",IF(COUNTIF(Lists!$13:$13,H230)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$288","v":"Начальная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","2021-10-01","^",{"$f":"IF(G230<>0,1,IF(OR($Q230=\"\",$Q230=0),0,IF($R230=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H230))),$Q230)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":231},null,null,null,null,null,{"$f":"IF($R231=\"^\",IF(COUNTIF(Lists!$13:$13,H231)=1,0,1),0)","v":0},{"$f":"H229","v":"Прочие производственные расходы"},{"$f":"I230","v":"Начальная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q230)=0,Q230=0,Q230=\"\"),1,SUMIFS($2:$2,$11:$11,Q230))","v":2},null,{"$f":"IF(G231<>0,1,IF(OR($Q231=\"\",$Q231=0),0,IF($R231=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H231))),$Q231)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q231-IF(OR(SUMIFS($2:$2,$11:$11,Q230)=0,Q230=0,Q230=\"\"),1,SUMIFS($2:$2,$11:$11,Q230)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":232},null,null,null,null,null,{"$f":"IF($R232=\"^\",IF(COUNTIF(Lists!$13:$13,H232)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$290","v":"Конечная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G232<>0,1,IF(OR($Q232=\"\",$Q232=0),0,IF($R232=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H232))),$Q232)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":233},null,null,null,null,null,{"$f":"IF($R233=\"^\",IF(COUNTIF(Lists!$13:$13,H233)=1,0,1),0)","v":0},{"$f":"H229","v":"Прочие производственные расходы"},{"$f":"I232","v":"Конечная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q232)=0,Q232=0,Q232=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q232))","v":60},null,{"$f":"IF(G233<>0,1,IF(OR($Q233=\"\",$Q233=0),0,IF($R233=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H233))),$Q233)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q233-IF(OR(SUMIFS($2:$2,$11:$11,Q232)=0,Q232=0,Q232=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q232)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":234},null,null,null,null,null,{"$f":"IF($R234=\"^\",IF(COUNTIF(Lists!$13:$13,H234)=1,0,1),0)","v":0},{"$f":"H229","v":"Прочие производственные расходы"},{"$f":"Mrkting!$I$292","v":"Количество единиц расхода в месяц"},null,null,null,{"$f":"Mrkting!$M$292","v":"ед.расх./мес."},null,null,"*",1,null,{"$f":"IF(G234<>0,1,IF(OR($Q234=\"\",$Q234=0),0,IF($R234=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H234))),$Q234)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":235},null,null,null,null,null,{"$f":"IF($R235=\"^\",IF(COUNTIF(Lists!$13:$13,H235)=1,0,1),0)","v":0},{"$f":"H229","v":"Прочие производственные расходы"},{"$f":"Mrkting!$I$293","v":"Средняя стоимость расхода за 1 единицу"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,"*",10000,null,{"$f":"IF(G235<>0,1,IF(OR($Q235=\"\",$Q235=0),0,IF($R235=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H235))),$Q235)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":236},null,null,null,null,null,{"$f":"IF($R236=\"^\",IF(COUNTIF(Lists!$13:$13,H236)=1,0,1),0)","v":0},{"$f":"H229","v":"Прочие производственные расходы"},{"$f":"Mrkting!$I$294","v":"Ежегодная индексация расхода"},null,null,null,{"$f":"Mrkting!$M$271","v":"%г"},null,null,"*",0.2,null,{"$f":"IF(G236<>0,1,IF(OR($Q236=\"\",$Q236=0),0,IF($R236=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H236))),$Q236)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":237}]
[{"$f":"ROW()","v":238},null,null,null,null,null,{"$f":"IF($R238=\"^\",IF(COUNTIF(Lists!$13:$13,H238)=1,0,1),0)","v":0},{"$f":"H229","v":"Прочие производственные расходы"},null,null,null,{"$f":"K136","v":2},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z238:$CJ238)","v":2616768},null,null,{"$f":"IF(AA$11=\"\",0,$Q240*(IF(AA$2=1,SUMIFS($Z229:$CJ229,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q242))+($Q242-INT($Q242))*SUMIFS($Z229:$CJ229,$Z$2:$CJ$2,INT($Q242)+1),0)+($Q242-INT($Q242))*SUMIFS($Z229:$CJ229,$Z$2:$CJ$2,AA$2+INT($Q242)+1)+(INT($Q242)+1-$Q242)*SUMIFS($Z229:$CJ229,$Z$2:$CJ$2,AA$2+INT($Q242)))+$Q243*((-$Q245-INT(-$Q245))*SUMIFS($Z229:$CJ229,$Z$2:$CJ$2,AA$2+INT(-$Q245)+1)+(INT(-$Q245)+1+$Q245)*SUMIFS($Z229:$CJ229,$Z$2:$CJ$2,AA$2+INT(-$Q245))))","v":0},30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,43200,43200,43200,43200,43200,43200,43200,{"$f":"IF(BG$11=\"\",0,$Q240*(IF(BG$2=1,SUMIFS($Z229:$CJ229,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q242))+($Q242-INT($Q242))*SUMIFS($Z229:$CJ229,$Z$2:$CJ$2,INT($Q242)+1),0)+($Q242-INT($Q242))*SUMIFS($Z229:$CJ229,$Z$2:$CJ$2,BG$2+INT($Q242)+1)+(INT($Q242)+1-$Q242)*SUMIFS($Z229:$CJ229,$Z$2:$CJ$2,BG$2+INT($Q242)))+$Q243*((-$Q245-INT(-$Q245))*SUMIFS($Z229:$CJ229,$Z$2:$CJ$2,BG$2+INT(-$Q245)+1)+(INT(-$Q245)+1+$Q245)*SUMIFS($Z229:$CJ229,$Z$2:$CJ$2,BG$2+INT(-$Q245))))","v":43200},43200,43200,43200,43200,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,0]
[{"$f":"ROW()","v":239},null,null,null,null,null,{"$f":"IF($R239=\"^\",IF(COUNTIF(Lists!$13:$13,H239)=1,0,1),0)","v":0},{"$f":"H238","v":"Прочие производственные расходы"},{"$f":"Mrkting!$I$153","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":240},null,null,null,null,null,{"$f":"IF($R240=\"^\",IF(COUNTIF(Lists!$13:$13,H240)=1,0,1),0)","v":0},{"$f":"H238","v":"Прочие производственные расходы"},{"$f":"I239","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$154","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",1,null,{"$f":"IF(G240<>0,1,IF(OR($Q240=\"\",$Q240=0),0,IF($R240=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H240))),$Q240)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":241},null,null,null,null,null,{"$f":"IF($R241=\"^\",IF(COUNTIF(Lists!$13:$13,H241)=1,0,1),0)","v":0},{"$f":"H238","v":"Прочие производственные расходы"},{"$f":"I239","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$155","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G241<>0,1,IF(OR($Q241=\"\",$Q241=0),0,IF($R241=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H241))),$Q241)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":242},null,null,null,null,null,{"$f":"IF($R242=\"^\",IF(COUNTIF(Lists!$13:$13,H242)=1,0,1),0)","v":0},{"$f":"H238","v":"Прочие производственные расходы"},{"$f":"I239","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$156","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q241/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G242<>0,1,IF(OR($Q242=\"\",$Q242=0),0,IF($R242=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H242))),$Q242)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q242-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q241/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":243},null,null,null,null,null,{"$f":"IF($R243=\"^\",IF(COUNTIF(Lists!$13:$13,H243)=1,0,1),0)","v":0},{"$f":"H238","v":"Прочие производственные расходы"},{"$f":"I239","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$157","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,{"$f":"100%-Q240","v":0},null,{"$f":"IF(G243<>0,1,IF(OR($Q243=\"\",$Q243=0),0,IF($R243=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H243))),$Q243)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q243-(100%-Q240))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":244},null,null,null,null,null,{"$f":"IF($R244=\"^\",IF(COUNTIF(Lists!$13:$13,H244)=1,0,1),0)","v":0},{"$f":"H238","v":"Прочие производственные расходы"},{"$f":"I239","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$158","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",null,null,{"$f":"IF(G244<>0,1,IF(OR($Q244=\"\",$Q244=0),0,IF($R244=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H244))),$Q244)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":245},null,null,null,null,null,{"$f":"IF($R245=\"^\",IF(COUNTIF(Lists!$13:$13,H245)=1,0,1),0)","v":0},{"$f":"H238","v":"Прочие производственные расходы"},{"$f":"I239","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$159","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q244/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G245<>0,1,IF(OR($Q245=\"\",$Q245=0),0,IF($R245=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H245))),$Q245)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q245-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q244/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":246}]
[{"$f":"ROW()","v":247},null,null,null,null,null,{"$f":"IF($R247=\"^\",IF(COUNTIF(Lists!$13:$13,H247)=1,0,1),0)","v":0},{"$f":"H229","v":"Прочие производственные расходы"},null,null,null,{"$f":"K136","v":2},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z247:$CJ247)","v":2616768},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA229:AA229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA229:AB229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA229:AC229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA229:AD229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA229:AE229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA229:AF229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA229:AG229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA229:AH229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA229:AI229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA229:AJ229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA229:AK229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA229:AL229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA229:AM229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA229:AN229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA229:AO229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA229:AP229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA229:AQ229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA229:AR229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA229:AS229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA229:AT229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA229:AU229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA229:AV229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA229:AW229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA229:AX229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA229:AY229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA229:AZ229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA229:BA229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA229:BB229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA229:BC229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA229:BD229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA229:BE229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA229:BF229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA229:BG229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA229:BH229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA229:BI229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA229:BJ229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA229:BK229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA229:BL229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA229:BM229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA229:BN229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA229:BO229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA229:BP229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA229:BQ229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA229:BR229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA229:BS229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA229:BT229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA229:BU229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA229:BV229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA229:BW229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA229:BX229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62208},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA229:BY229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62208},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA229:BZ229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62208},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA229:CA229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62208},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA229:CB229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62208},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA229:CC229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62208},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA229:CD229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62208},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA229:CE229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62208},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA229:CF229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62208},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA229:CG229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62208},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA229:CH229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62208},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA229:CI229,INDIRECT(ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A250,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":248},null,null,null,null,null,{"$f":"IF($R248=\"^\",IF(COUNTIF(Lists!$13:$13,H248)=1,0,1),0)","v":0},{"$f":"H247","v":"Прочие производственные расходы"},{"$f":"Mrkting!$I$222","v":"Задаем через %-ное распределение"}]
[{"$f":"ROW()","v":249},null,null,null,null,null,{"$f":"IF($R249=\"^\",IF(COUNTIF(Lists!$13:$13,H249)=1,0,1),0)","v":0},{"$f":"H247","v":"Прочие производственные расходы"},{"$f":"I248","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$163","v":"%-ное распределение учета расходов"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(AND(X249=100%,AA249>=0%),0,1)","v":0},null,null,null,{"$f":"SUM($Z249:$CJ249)","v":1},"*",null,{"$f":"100%-SUM($AB249:$CJ249)","v":1}]
[{"$f":"ROW()","v":250},null,null,null,null,null,{"$f":"IF($R250=\"^\",IF(COUNTIF(Lists!$13:$13,H250)=1,0,1),0)","v":0},{"$f":"H247","v":"Прочие производственные расходы"},{"$f":"I248","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$164","v":"обратный порядок распределения учета расхода"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X249-SUM($Z250:$CJ250))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"SUMIFS($Z249:$CJ249,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z249:$CJ249,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[{"$f":"ROW()","v":251}]
[{"$f":"ROW()","v":252},null,null,null,null,null,{"$f":"IF($R252=\"^\",IF(COUNTIF(Lists!$13:$13,H252)=1,0,1),0)","v":0},{"$f":"Prdction!$H$132","v":"Завершение расчетов"},null,null,null,{"$f":"\"конец \"&K136&\" блока производства\"","v":"конец 2 блока производства"}]
[{"$f":"ROW()","v":253},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":254},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":255}]
[{"$f":"ROW()","v":256},null,null,null,null,null,{"$f":"IF($R256=\"^\",IF(COUNTIF(Lists!$13:$13,H256)=1,0,1),0)","v":0},{"$f":"Sales!$H$75","v":"Поток решений о покупке"},null,null,{"$f":"IF(COUNTIF(Lists!$AN:$AN,MAX(K$15:K255)+1)=1,MAX(K$15:K255)+1,0)","v":3},{"$f":"\"начало \"&K256&\" блока производства\"","v":"начало 3 блока производства"}]
[{"$f":"ROW()","v":257},null,null,null,null,null,{"$f":"IF($R257=\"^\",IF(COUNTIF(Lists!$13:$13,H257)=1,0,1),0)","v":0},{"$f":"H256","v":"Поток решений о покупке"},{"$f":"IF(OR(K256=0,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,K256)=0),\"нет продукта\",INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,K256)))","v":"Развлекат. услуги"},null,null,{"$f":"K256","v":3},{"$f":"Mrkting!$M$87","v":"шт"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z257:$CJ257)","v":18458915.84},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":108},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":64},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":1163.5200000000002},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":1931.5200000000004},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":2946.2400000000002},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":2976},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":6871.6800000000021},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":8504.32},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":12624.480000000003},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":9200},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":19296},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":23023.360000000001},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":29764.800000000003},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":20195.2},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":42359.040000000001},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":45916.160000000003},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":57296.160000000003},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":38598.400000000009},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":76631.040000000023},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":79801.60000000002},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":99676.800000000017},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":63830.400000000001},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":124326.71999999997},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":128088.32000000001},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":155367.35999999996},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":97348},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":189770.40000000002},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":190117.12000000002},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":227885.75999999998},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":142424},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":272563.20000000001},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":268848.64000000001},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":322506.72000000003},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":197704.80000000005},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":375308.64000000013},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":368993.27999999997},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":437113.43999999994},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":265019.2},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":503458.56},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":486428.15999999997},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":571171.68000000005},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":332574.40000000002},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":623401.92000000004},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":574903.04000000004},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":674521.92},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":387634.4},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":722005.92},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":666705.92000000004},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":775136.16},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":443091.20000000001},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":825644.16},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":755377.92},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":874388.16},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":501028},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":927266.4},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":845004.80000000005},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":979034.4},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":556808},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":1027166.4},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H257,Sales!$L:$L,$L257))","v":0}]
[{"$f":"ROW()","v":258},null,null,null,null,null,{"$f":"IF($R258=\"^\",IF(COUNTIF(Lists!$13:$13,H258)=1,0,1),0)","v":0},{"$f":"Sales!$H$77","v":"Акцептованный GMV"},null,null,null,{"$f":"K256","v":3},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z258:$CJ258)","v":5731614778.7414465},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":100254.85714285716},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":870801.85531914933},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":1038134.0872340428},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":1285927.2072948329},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":2451812.9274164136},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":3571613.2791246208},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":4351793.7131124632},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":3567334.6686930098},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":6679842.3465045607},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":8578989.0023547728},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":10040524.544906262},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":7228759.5368753793},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":13727017.677446812},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":16728542.900425533},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":19397813.062978726},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":14347061.073963577},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":26591224.71636644},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":29550582.985905416},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":34534537.35860353},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":22732664.656066142},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":41946623.022071056},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":44996521.352818526},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":51901315.530979954},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":32977070.841627914},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":61396143.477170616},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":64087138.010286488},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":73716773.2282895},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":48566603.029954925},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":89361805.860918641},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":90424068.942591324},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":104752641.14697516},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":64761923.209866501},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":118934239.49074315},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":120451535.64793324},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":138271796.40398327},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":83827052.868233204},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":155100889.98370931},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":150247135.4909654},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":172048684.62042421},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":105257270.91873676},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":192664258.00016734},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":178957801.91560215},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":206055565.6078949},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":117883772.28618465},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":215305533.35193965},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":206379173.87242633},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":235477255.59629932},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":134195478.28257392},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":246597142.03012758},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":227374282.9368495},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":259007452.76335365},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":155241653.95373818},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":282837876.86752355},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":259597406.79530388},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":297462944.24620861},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":168880024.73772955},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":307294689.96151072},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H258,Sales!$L:$L,$L258))","v":0}]
[{"$f":"ROW()","v":259}]
[{"$f":"ROW()","v":260},null,null,null,null,null,{"$f":"IF($R260=\"^\",IF(COUNTIF(Lists!$13:$13,H260)=1,0,1),0)","v":0},{"$f":"Prdction!$H$20","v":"Перем. производств. затраты на одного клиента"}]
[{"$f":"ROW()","v":261},null,null,null,null,null,{"$f":"IF($R261=\"^\",IF(COUNTIF(Lists!$13:$13,H261)=1,0,1),0)","v":0},{"$f":"H260","v":"Перем. производств. затраты на одного клиента"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,null,null,{"$f":"IF(OR($I261=\"\",$I261=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I261)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I261))&\" // %\")","v":"шт // %"},null,null,"*",0,null,{"$f":"IF(G261<>0,1,IF(OR($Q261=\"\",$Q261=0),0,IF($R261=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H261))),$Q261)=1,0,1),0)))","v":0},{"$f":"IF($X261=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z261:$CJ261)","v":1},"*",null,1,0]
[{"$f":"ROW()","v":262},null,null,null,null,null,{"$f":"IF($R262=\"^\",IF(COUNTIF(Lists!$13:$13,H262)=1,0,1),0)","v":0},{"$f":"H260","v":"Перем. производств. затраты на одного клиента"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,null,null,{"$f":"IF(OR($I262=\"\",$I262=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I262)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I262))&\" // %\")","v":"шт // %"},null,null,"*",0,null,{"$f":"IF(G262<>0,1,IF(OR($Q262=\"\",$Q262=0),0,IF($R262=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H262))),$Q262)=1,0,1),0)))","v":0},{"$f":"IF($X262=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z262:$CJ262)","v":1},"*",null,1,0]
[{"$f":"ROW()","v":263},null,null,null,null,null,{"$f":"IF($R263=\"^\",IF(COUNTIF(Lists!$13:$13,H263)=1,0,1),0)","v":0},{"$f":"H260","v":"Перем. производств. затраты на одного клиента"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,null,null,{"$f":"IF(OR($I263=\"\",$I263=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I263)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I263))&\" // %\")","v":"шт // %"},null,null,"*",1,null,{"$f":"IF(G263<>0,1,IF(OR($Q263=\"\",$Q263=0),0,IF($R263=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H263))),$Q263)=1,0,1),0)))","v":0},{"$f":"IF($X263=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z263:$CJ263)","v":1},"*",null,1,0]
[{"$f":"ROW()","v":264},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":265},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X261-SUM($Z265:$CJ265))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение расхода",null,{"$f":"SUMIFS($Z261:$CJ261,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z261:$CJ261,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[{"$f":"ROW()","v":266},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X262-SUM($Z266:$CJ266))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение расхода",null,{"$f":"SUMIFS($Z262:$CJ262,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z262:$CJ262,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[{"$f":"ROW()","v":267},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X263-SUM($Z267:$CJ267))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение расхода",null,{"$f":"SUMIFS($Z263:$CJ263,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z263:$CJ263,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[{"$f":"ROW()","v":268},null,null,null,null,null,{"$f":"IF($R268=\"^\",IF(COUNTIF(Lists!$13:$13,H268)=1,0,1),0)","v":0},{"$f":"Prdction!$H$28","v":"Натуральный поток решений о покупке"}]
[{"$f":"ROW()","v":269},null,null,null,null,null,{"$f":"IF($R269=\"^\",IF(COUNTIF(Lists!$13:$13,H269)=1,0,1),0)","v":0},{"$f":"H268","v":"Натуральный поток решений о покупке"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,null,null,{"$f":"IF(OR($I269=\"\",$I269=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I269)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I269)))","v":"шт"},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z269:$CJ269)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,AA257*$Q261)","v":0},{"$f":"IF(AB$11=\"\",0,AB257*$Q261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":270},null,null,null,null,null,{"$f":"IF($R270=\"^\",IF(COUNTIF(Lists!$13:$13,H270)=1,0,1),0)","v":0},{"$f":"H268","v":"Натуральный поток решений о покупке"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,null,null,{"$f":"IF(OR($I270=\"\",$I270=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I270)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I270)))","v":"шт"},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z270:$CJ270)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,AA257*$Q262)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":271},null,null,null,null,null,{"$f":"IF($R271=\"^\",IF(COUNTIF(Lists!$13:$13,H271)=1,0,1),0)","v":0},{"$f":"H268","v":"Натуральный поток решений о покупке"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,null,null,{"$f":"IF(OR($I271=\"\",$I271=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I271)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I271)))","v":"шт"},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z271:$CJ271)","v":18458915.84},null,null,{"$f":"IF(AA$11=\"\",0,AA257*$Q263)","v":0},108,64,1163.5200000000002,1931.5200000000004,2946.2400000000002,2976,6871.6800000000021,8504.32,12624.480000000003,9200,19296,23023.360000000001,29764.800000000003,20195.2,42359.040000000001,45916.160000000003,57296.160000000003,38598.400000000009,76631.040000000023,79801.60000000002,99676.800000000017,63830.400000000001,124326.71999999997,128088.32000000001,155367.35999999996,97348,189770.40000000002,190117.12000000002,227885.75999999998,142424,272563.20000000001,268848.64000000001,322506.72000000003,197704.80000000005,375308.64000000013,368993.27999999997,437113.43999999994,265019.2,503458.56,486428.15999999997,571171.68000000005,332574.40000000002,623401.92000000004,574903.04000000004,674521.92,387634.4,722005.92,666705.92000000004,775136.16,443091.20000000001,825644.16,755377.92,874388.16,501028,927266.4,845004.80000000005,979034.4,556808,1027166.4,0]
[{"$f":"ROW()","v":272},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":273}]
[{"$f":"ROW()","v":274},null,null,null,null,null,{"$f":"IF($R274=\"^\",IF(COUNTIF(Lists!$13:$13,H274)=1,0,1),0)","v":0},{"$f":"Prdction!$H$34","v":"Период оборач-ти произв.затрат. в продажах"}]
[{"$f":"ROW()","v":275},null,null,null,null,null,{"$f":"IF($R275=\"^\",IF(COUNTIF(Lists!$13:$13,H275)=1,0,1),0)","v":0},{"$f":"H274","v":"Период оборач-ти произв.затрат. в продажах"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,null,{"$f":"K256","v":3},{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",1,null,{"$f":"IF(G275<>0,1,IF(OR($Q275=\"\",$Q275=0),0,IF($R275=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H275))),$Q275)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":276},null,null,null,null,null,{"$f":"IF($R276=\"^\",IF(COUNTIF(Lists!$13:$13,H276)=1,0,1),0)","v":0},{"$f":"H275","v":"Период оборач-ти произв.затрат. в продажах"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,null,{"$f":"K256","v":3},{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",4,null,{"$f":"IF(G276<>0,1,IF(OR($Q276=\"\",$Q276=0),0,IF($R276=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H276))),$Q276)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":277},null,null,null,null,null,{"$f":"IF($R277=\"^\",IF(COUNTIF(Lists!$13:$13,H277)=1,0,1),0)","v":0},{"$f":"H276","v":"Период оборач-ти произв.затрат. в продажах"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,null,{"$f":"K256","v":3},{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",6,null,{"$f":"IF(G277<>0,1,IF(OR($Q277=\"\",$Q277=0),0,IF($R277=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H277))),$Q277)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":278},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":279}]
[{"$f":"ROW()","v":280},null,null,null,null,null,{"$f":"IF($R280=\"^\",IF(COUNTIF(Lists!$13:$13,H280)=1,0,1),0)","v":0},{"$f":"Prdction!$H$40","v":"Стоимостной поток решений о покупках"}]
[{"$f":"ROW()","v":281},null,null,null,null,null,{"$f":"IF($R281=\"^\",IF(COUNTIF(Lists!$13:$13,H281)=1,0,1),0)","v":0},{"$f":"H280","v":"Стоимостной поток решений о покупках"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z281:$CJ281)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,AA269*SUMIFS($Z$377:$CJ$377,$Z$2:$CJ$2,IF(AA$2-INT($Q275)<1,1,AA$2-INT($Q275))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BG$11=\"\",0,BG269*SUMIFS($Z$377:$CJ$377,$Z$2:$CJ$2,IF(BG$2-INT($Q275)<1,1,BG$2-INT($Q275))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":282},null,null,null,null,null,{"$f":"IF($R282=\"^\",IF(COUNTIF(Lists!$13:$13,H282)=1,0,1),0)","v":0},{"$f":"H281","v":"Стоимостной поток решений о покупках"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z282:$CJ282)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,AA270*SUMIFS($Z$378:$CJ$378,$Z$2:$CJ$2,IF(AA$2-INT($Q276)<1,1,AA$2-INT($Q276))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BG$11=\"\",0,BG270*SUMIFS($Z$378:$CJ$378,$Z$2:$CJ$2,IF(BG$2-INT($Q276)<1,1,BG$2-INT($Q276))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":283},null,null,null,null,null,{"$f":"IF($R283=\"^\",IF(COUNTIF(Lists!$13:$13,H283)=1,0,1),0)","v":0},{"$f":"H282","v":"Стоимостной поток решений о покупках"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z283:$CJ283)","v":1106760690.1537092},null,null,{"$f":"IF(AA$11=\"\",0,AA271*SUMIFS($Z$379:$CJ$379,$Z$2:$CJ$2,IF(AA$2-INT($Q277)<1,1,AA$2-INT($Q277))))","v":0},5400,3200,58176.000000000007,96576.000000000029,147312,148800,343584.00000000012,425216,631224.00000000012,460000,964800,1185703.04,1532887.2000000002,1040052.8,2181490.56,2364682.2400000002,2950752.24,2047452.1280000003,4064893.5168000008,4233075.8720000004,5287355.8560000006,3385883.5679999995,6594910.8623999981,6998278.2824320002,8488705.4595359974,5318739.3997999998,10368361.994040001,10387305.509312002,12450846.143375998,8014973.3377719996,15338614.1440896,{"$f":"IF(BG$11=\"\",0,BG271*SUMIFS($Z$379:$CJ$379,$Z$2:$CJ$2,IF(BG$2-INT($Q277)<1,1,BG$2-INT($Q277))))","v":15129575.64382592},18149207.732210159,11125924.708964402,21120659.039455924,21388217.15474603,25336713.926004425,15361494.387586327,29182322.804620549,28195177.744872611,33107226.02991879,19855561.304337714,37218724.711829394,34323214.759675175,40270722.38175752,23142787.276682049,43105641.344176672,40998209.346602209,47665985.266489528,27247314.343987208,50771908.726233497,46450978.116349913,53769357.311046988,31734364.016873721,58731666.649800085,53521339.963446312,62010574.328463785,35267385.773863785,65059183.206331223,0]
[{"$f":"ROW()","v":284},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":285}]
[{"$f":"ROW()","v":286},null,null,null,null,null,{"$f":"IF($R286=\"^\",IF(COUNTIF(Lists!$13:$13,H286)=1,0,1),0)","v":0},{"$f":"Prdction!$H$46","v":"Конверсия в продажу"},null,null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(AND(X286>=0,X286<=1),0,1)","v":0},null,null,null,{"$f":"SUM($Z286:$CJ286)","v":0.99},null,null,{"$f":"IF(AA$11=\"\",0,$Q287*AA287)","v":0.495},{"$f":"IF(AB$11=\"\",0,$Q287*AB287)","v":0.495},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":287},null,null,null,null,null,{"$f":"IF($R287=\"^\",IF(COUNTIF(Lists!$13:$13,H287)=1,0,1),0)","v":0},{"$f":"H286","v":"Конверсия в продажу"},{"$f":"Sales!$I$72","v":"Процент конверсии и его распределение"},null,null,null,{"$f":"Sales!$M$72","v":"% // %"},null,null,"*",0.99,null,{"$f":"IF(G287<>0,1,IF(OR($Q287=\"\",$Q287=0),0,IF($R287=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H287))),$Q287)=1,0,1),0)))","v":0},{"$f":"IF($X287=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z287:$CJ287)","v":1},"*",null,0.5,0.5]
[{"$f":"ROW()","v":288},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($X286-SUM($Z288:$CJ288)=0,0,1)","v":0},null,null,null,null,"Обратное распределение конверсии",null,{"$f":"SUMIFS($Z286:$CJ286,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z286:$CJ286,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.495,0.495]
[{"$f":"ROW()","v":289},null,null,null,null,null,{"$f":"IF($R289=\"^\",IF(COUNTIF(Lists!$13:$13,H289)=1,0,1),0)","v":0},{"$f":"Prdction!$H$49","v":"Отмены продаж / отказы / возвраты"},null,null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,"процесс",null,{"$f":"IF(ABS($Q290-(100%-Q287))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(AND(X289>=0,X289<=1),0,1)","v":0},null,null,null,{"$f":"SUM($Z289:$CJ289)","v":1.0000000000000009E-2},null,null,{"$f":"IF(AA$11=\"\",0,$Q290*AA290)","v":8.0000000000000071E-3},2.0000000000000018E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":290},null,null,null,null,null,{"$f":"IF($R290=\"^\",IF(COUNTIF(Lists!$13:$13,H290)=1,0,1),0)","v":0},{"$f":"H289","v":"Отмены продаж / отказы / возвраты"},{"$f":"Prdction!$I$50","v":"Процент отмен и его распределение"},null,null,null,{"$f":"Sales!$M$72","v":"% // %"},null,null,null,{"$f":"100%-Q287","v":1.0000000000000009E-2},null,{"$f":"IF(G290<>0,1,IF(OR($Q290=\"\",$Q290=0),0,IF($R290=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H290))),$Q290)=1,0,1),0)))","v":0},{"$f":"IF($X290=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z290:$CJ290)","v":1},"*",null,0.8,0.2]
[{"$f":"ROW()","v":291},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($X289-SUM($Z291:$CJ291)=0,0,1)","v":0},null,null,null,null,"Обратное распределение отмен",null,{"$f":"SUMIFS($Z289:$CJ289,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z289:$CJ289,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0000000000000018E-3,8.0000000000000071E-3]
[{"$f":"ROW()","v":292},null,null,null,null,null,{"$f":"IF($R292=\"^\",IF(COUNTIF(Lists!$13:$13,H292)=1,0,1),0)","v":0},{"$f":"Prdction!$H$52","v":"Натуральный поток списаний произв. расходов"},null,null,null,null,null,null,null,null,{"$f":"Lists!$AU$19","v":"списание"}]
[{"$f":"ROW()","v":293},null,null,null,null,null,{"$f":"IF($R293=\"^\",IF(COUNTIF(Lists!$13:$13,H293)=1,0,1),0)","v":0},{"$f":"H292","v":"Натуральный поток списаний произв. расходов"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,null,{"$f":"K256","v":3},{"$f":"IF(OR($I293=\"\",$I293=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I293)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I293)))","v":"шт"},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z293:$CJ293)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,$Q287*SUMPRODUCT($AA269:AA269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,$Q287*SUMPRODUCT($AA269:AB269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,$Q287*SUMPRODUCT($AA269:AC269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,$Q287*SUMPRODUCT($AA269:AD269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,$Q287*SUMPRODUCT($AA269:AE269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,$Q287*SUMPRODUCT($AA269:AF269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,$Q287*SUMPRODUCT($AA269:AG269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,$Q287*SUMPRODUCT($AA269:AH269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,$Q287*SUMPRODUCT($AA269:AI269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,$Q287*SUMPRODUCT($AA269:AJ269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AK$11=\"\",0,$Q287*SUMPRODUCT($AA269:AK269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,$Q287*SUMPRODUCT($AA269:AL269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,$Q287*SUMPRODUCT($AA269:AM269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,$Q287*SUMPRODUCT($AA269:AN269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AO$11=\"\",0,$Q287*SUMPRODUCT($AA269:AO269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AP$11=\"\",0,$Q287*SUMPRODUCT($AA269:AP269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,$Q287*SUMPRODUCT($AA269:AQ269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,$Q287*SUMPRODUCT($AA269:AR269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,$Q287*SUMPRODUCT($AA269:AS269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,$Q287*SUMPRODUCT($AA269:AT269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,$Q287*SUMPRODUCT($AA269:AU269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AV$11=\"\",0,$Q287*SUMPRODUCT($AA269:AV269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,$Q287*SUMPRODUCT($AA269:AW269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,$Q287*SUMPRODUCT($AA269:AX269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,$Q287*SUMPRODUCT($AA269:AY269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,$Q287*SUMPRODUCT($AA269:AZ269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,$Q287*SUMPRODUCT($AA269:BA269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BB$11=\"\",0,$Q287*SUMPRODUCT($AA269:BB269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,$Q287*SUMPRODUCT($AA269:BC269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,$Q287*SUMPRODUCT($AA269:BD269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,$Q287*SUMPRODUCT($AA269:BE269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,$Q287*SUMPRODUCT($AA269:BF269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BG$11=\"\",0,$Q287*SUMPRODUCT($AA269:BG269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BH$11=\"\",0,$Q287*SUMPRODUCT($AA269:BH269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,$Q287*SUMPRODUCT($AA269:BI269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,$Q287*SUMPRODUCT($AA269:BJ269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,$Q287*SUMPRODUCT($AA269:BK269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,$Q287*SUMPRODUCT($AA269:BL269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,$Q287*SUMPRODUCT($AA269:BM269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BN$11=\"\",0,$Q287*SUMPRODUCT($AA269:BN269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BO$11=\"\",0,$Q287*SUMPRODUCT($AA269:BO269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,$Q287*SUMPRODUCT($AA269:BP269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,$Q287*SUMPRODUCT($AA269:BQ269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,$Q287*SUMPRODUCT($AA269:BR269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,$Q287*SUMPRODUCT($AA269:BS269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BT$11=\"\",0,$Q287*SUMPRODUCT($AA269:BT269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,$Q287*SUMPRODUCT($AA269:BU269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,$Q287*SUMPRODUCT($AA269:BV269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,$Q287*SUMPRODUCT($AA269:BW269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,$Q287*SUMPRODUCT($AA269:BX269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,$Q287*SUMPRODUCT($AA269:BY269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BZ$11=\"\",0,$Q287*SUMPRODUCT($AA269:BZ269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,$Q287*SUMPRODUCT($AA269:CA269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,$Q287*SUMPRODUCT($AA269:CB269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,$Q287*SUMPRODUCT($AA269:CC269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,$Q287*SUMPRODUCT($AA269:CD269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,$Q287*SUMPRODUCT($AA269:CE269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CF$11=\"\",0,$Q287*SUMPRODUCT($AA269:CF269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CG$11=\"\",0,$Q287*SUMPRODUCT($AA269:CG269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,$Q287*SUMPRODUCT($AA269:CH269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,$Q287*SUMPRODUCT($AA269:CI269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":294},null,null,null,null,null,{"$f":"IF($R294=\"^\",IF(COUNTIF(Lists!$13:$13,H294)=1,0,1),0)","v":0},{"$f":"H293","v":"Натуральный поток списаний произв. расходов"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,null,{"$f":"K256","v":3},{"$f":"IF(OR($I294=\"\",$I294=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I294)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I294)))","v":"шт"},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z294:$CJ294)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,$Q287*SUMPRODUCT($AA270:AA270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,$Q287*SUMPRODUCT($AA270:AB270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,$Q287*SUMPRODUCT($AA270:AC270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,$Q287*SUMPRODUCT($AA270:AD270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,$Q287*SUMPRODUCT($AA270:AE270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,$Q287*SUMPRODUCT($AA270:AF270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,$Q287*SUMPRODUCT($AA270:AG270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,$Q287*SUMPRODUCT($AA270:AH270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,$Q287*SUMPRODUCT($AA270:AI270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,$Q287*SUMPRODUCT($AA270:AJ270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AK$11=\"\",0,$Q287*SUMPRODUCT($AA270:AK270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,$Q287*SUMPRODUCT($AA270:AL270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,$Q287*SUMPRODUCT($AA270:AM270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,$Q287*SUMPRODUCT($AA270:AN270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AO$11=\"\",0,$Q287*SUMPRODUCT($AA270:AO270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AP$11=\"\",0,$Q287*SUMPRODUCT($AA270:AP270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,$Q287*SUMPRODUCT($AA270:AQ270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,$Q287*SUMPRODUCT($AA270:AR270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,$Q287*SUMPRODUCT($AA270:AS270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,$Q287*SUMPRODUCT($AA270:AT270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,$Q287*SUMPRODUCT($AA270:AU270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AV$11=\"\",0,$Q287*SUMPRODUCT($AA270:AV270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,$Q287*SUMPRODUCT($AA270:AW270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,$Q287*SUMPRODUCT($AA270:AX270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,$Q287*SUMPRODUCT($AA270:AY270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,$Q287*SUMPRODUCT($AA270:AZ270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,$Q287*SUMPRODUCT($AA270:BA270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BB$11=\"\",0,$Q287*SUMPRODUCT($AA270:BB270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,$Q287*SUMPRODUCT($AA270:BC270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,$Q287*SUMPRODUCT($AA270:BD270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,$Q287*SUMPRODUCT($AA270:BE270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,$Q287*SUMPRODUCT($AA270:BF270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BG$11=\"\",0,$Q287*SUMPRODUCT($AA270:BG270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BH$11=\"\",0,$Q287*SUMPRODUCT($AA270:BH270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,$Q287*SUMPRODUCT($AA270:BI270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,$Q287*SUMPRODUCT($AA270:BJ270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,$Q287*SUMPRODUCT($AA270:BK270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,$Q287*SUMPRODUCT($AA270:BL270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,$Q287*SUMPRODUCT($AA270:BM270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BN$11=\"\",0,$Q287*SUMPRODUCT($AA270:BN270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BO$11=\"\",0,$Q287*SUMPRODUCT($AA270:BO270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,$Q287*SUMPRODUCT($AA270:BP270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,$Q287*SUMPRODUCT($AA270:BQ270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,$Q287*SUMPRODUCT($AA270:BR270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,$Q287*SUMPRODUCT($AA270:BS270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BT$11=\"\",0,$Q287*SUMPRODUCT($AA270:BT270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,$Q287*SUMPRODUCT($AA270:BU270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,$Q287*SUMPRODUCT($AA270:BV270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,$Q287*SUMPRODUCT($AA270:BW270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,$Q287*SUMPRODUCT($AA270:BX270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,$Q287*SUMPRODUCT($AA270:BY270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BZ$11=\"\",0,$Q287*SUMPRODUCT($AA270:BZ270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,$Q287*SUMPRODUCT($AA270:CA270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,$Q287*SUMPRODUCT($AA270:CB270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,$Q287*SUMPRODUCT($AA270:CC270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,$Q287*SUMPRODUCT($AA270:CD270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,$Q287*SUMPRODUCT($AA270:CE270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CF$11=\"\",0,$Q287*SUMPRODUCT($AA270:CF270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CG$11=\"\",0,$Q287*SUMPRODUCT($AA270:CG270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,$Q287*SUMPRODUCT($AA270:CH270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,$Q287*SUMPRODUCT($AA270:CI270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":295},null,null,null,null,null,{"$f":"IF($R295=\"^\",IF(COUNTIF(Lists!$13:$13,H295)=1,0,1),0)","v":0},{"$f":"H294","v":"Натуральный поток списаний произв. расходов"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,null,{"$f":"K256","v":3},{"$f":"IF(OR($I295=\"\",$I295=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I295)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I295)))","v":"шт"},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z295:$CJ295)","v":18274326.681600001},null,null,{"$f":"IF(AA$11=\"\",0,$Q287*SUMPRODUCT($AA271:AA271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,$Q287*SUMPRODUCT($AA271:AB271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":106.92},{"$f":"IF(AC$11=\"\",0,$Q287*SUMPRODUCT($AA271:AC271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":63.36},{"$f":"IF(AD$11=\"\",0,$Q287*SUMPRODUCT($AA271:AD271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1151.8848000000003},{"$f":"IF(AE$11=\"\",0,$Q287*SUMPRODUCT($AA271:AE271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1912.2048000000004},{"$f":"IF(AF$11=\"\",0,$Q287*SUMPRODUCT($AA271:AF271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2916.7776000000003},{"$f":"IF(AG$11=\"\",0,$Q287*SUMPRODUCT($AA271:AG271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2946.24},{"$f":"IF(AH$11=\"\",0,$Q287*SUMPRODUCT($AA271:AH271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6802.963200000002},{"$f":"IF(AI$11=\"\",0,$Q287*SUMPRODUCT($AA271:AI271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8419.2767999999996},{"$f":"IF(AJ$11=\"\",0,$Q287*SUMPRODUCT($AA271:AJ271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12498.235200000003},{"$f":"IF(AK$11=\"\",0,$Q287*SUMPRODUCT($AA271:AK271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9108},{"$f":"IF(AL$11=\"\",0,$Q287*SUMPRODUCT($AA271:AL271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":19103.04},{"$f":"IF(AM$11=\"\",0,$Q287*SUMPRODUCT($AA271:AM271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":22793.126400000001},{"$f":"IF(AN$11=\"\",0,$Q287*SUMPRODUCT($AA271:AN271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":29467.152000000002},{"$f":"IF(AO$11=\"\",0,$Q287*SUMPRODUCT($AA271:AO271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":19993.248},{"$f":"IF(AP$11=\"\",0,$Q287*SUMPRODUCT($AA271:AP271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":41935.4496},{"$f":"IF(AQ$11=\"\",0,$Q287*SUMPRODUCT($AA271:AQ271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":45456.998400000004},{"$f":"IF(AR$11=\"\",0,$Q287*SUMPRODUCT($AA271:AR271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":56723.198400000001},{"$f":"IF(AS$11=\"\",0,$Q287*SUMPRODUCT($AA271:AS271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":38212.416000000005},{"$f":"IF(AT$11=\"\",0,$Q287*SUMPRODUCT($AA271:AT271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":75864.729600000021},{"$f":"IF(AU$11=\"\",0,$Q287*SUMPRODUCT($AA271:AU271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":79003.584000000017},{"$f":"IF(AV$11=\"\",0,$Q287*SUMPRODUCT($AA271:AV271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":98680.032000000021},{"$f":"IF(AW$11=\"\",0,$Q287*SUMPRODUCT($AA271:AW271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":63192.095999999998},{"$f":"IF(AX$11=\"\",0,$Q287*SUMPRODUCT($AA271:AX271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":123083.45279999997},{"$f":"IF(AY$11=\"\",0,$Q287*SUMPRODUCT($AA271:AY271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":126807.43680000001},{"$f":"IF(AZ$11=\"\",0,$Q287*SUMPRODUCT($AA271:AZ271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":153813.68639999995},{"$f":"IF(BA$11=\"\",0,$Q287*SUMPRODUCT($AA271:BA271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":96374.52},{"$f":"IF(BB$11=\"\",0,$Q287*SUMPRODUCT($AA271:BB271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":187872.69600000003},{"$f":"IF(BC$11=\"\",0,$Q287*SUMPRODUCT($AA271:BC271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":188215.94880000001},{"$f":"IF(BD$11=\"\",0,$Q287*SUMPRODUCT($AA271:BD271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":225606.90239999999},{"$f":"IF(BE$11=\"\",0,$Q287*SUMPRODUCT($AA271:BE271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":140999.76},{"$f":"IF(BF$11=\"\",0,$Q287*SUMPRODUCT($AA271:BF271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":269837.56800000003},{"$f":"IF(BG$11=\"\",0,$Q287*SUMPRODUCT($AA271:BG271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":266160.15360000002},{"$f":"IF(BH$11=\"\",0,$Q287*SUMPRODUCT($AA271:BH271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":319281.65280000004},{"$f":"IF(BI$11=\"\",0,$Q287*SUMPRODUCT($AA271:BI271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":195727.75200000004},{"$f":"IF(BJ$11=\"\",0,$Q287*SUMPRODUCT($AA271:BJ271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":371555.5536000001},{"$f":"IF(BK$11=\"\",0,$Q287*SUMPRODUCT($AA271:BK271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":365303.34719999996},{"$f":"IF(BL$11=\"\",0,$Q287*SUMPRODUCT($AA271:BL271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":432742.30559999996},{"$f":"IF(BM$11=\"\",0,$Q287*SUMPRODUCT($AA271:BM271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":262369.00800000003},{"$f":"IF(BN$11=\"\",0,$Q287*SUMPRODUCT($AA271:BN271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":498423.97440000001},{"$f":"IF(BO$11=\"\",0,$Q287*SUMPRODUCT($AA271:BO271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":481563.87839999999},{"$f":"IF(BP$11=\"\",0,$Q287*SUMPRODUCT($AA271:BP271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":565459.9632},{"$f":"IF(BQ$11=\"\",0,$Q287*SUMPRODUCT($AA271:BQ271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":329248.65600000002},{"$f":"IF(BR$11=\"\",0,$Q287*SUMPRODUCT($AA271:BR271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":617167.90080000006},{"$f":"IF(BS$11=\"\",0,$Q287*SUMPRODUCT($AA271:BS271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":569154.00959999999},{"$f":"IF(BT$11=\"\",0,$Q287*SUMPRODUCT($AA271:BT271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":667776.70079999999},{"$f":"IF(BU$11=\"\",0,$Q287*SUMPRODUCT($AA271:BU271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":383758.05600000004},{"$f":"IF(BV$11=\"\",0,$Q287*SUMPRODUCT($AA271:BV271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":714785.86080000002},{"$f":"IF(BW$11=\"\",0,$Q287*SUMPRODUCT($AA271:BW271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":660038.86080000002},{"$f":"IF(BX$11=\"\",0,$Q287*SUMPRODUCT($AA271:BX271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":767384.79839999997},{"$f":"IF(BY$11=\"\",0,$Q287*SUMPRODUCT($AA271:BY271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":438660.288},{"$f":"IF(BZ$11=\"\",0,$Q287*SUMPRODUCT($AA271:BZ271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":817387.71840000001},{"$f":"IF(CA$11=\"\",0,$Q287*SUMPRODUCT($AA271:CA271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":747824.14080000005},{"$f":"IF(CB$11=\"\",0,$Q287*SUMPRODUCT($AA271:CB271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":865644.27840000007},{"$f":"IF(CC$11=\"\",0,$Q287*SUMPRODUCT($AA271:CC271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":496017.72},{"$f":"IF(CD$11=\"\",0,$Q287*SUMPRODUCT($AA271:CD271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":917993.73600000003},{"$f":"IF(CE$11=\"\",0,$Q287*SUMPRODUCT($AA271:CE271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":836554.75200000009},{"$f":"IF(CF$11=\"\",0,$Q287*SUMPRODUCT($AA271:CF271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":969244.05599999998},{"$f":"IF(CG$11=\"\",0,$Q287*SUMPRODUCT($AA271:CG271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":551239.92000000004},{"$f":"IF(CH$11=\"\",0,$Q287*SUMPRODUCT($AA271:CH271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1016894.736},{"$f":"IF(CI$11=\"\",0,$Q287*SUMPRODUCT($AA271:CI271,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":296},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":297}]
[{"$f":"ROW()","v":298},null,null,null,null,null,{"$f":"IF($R298=\"^\",IF(COUNTIF(Lists!$13:$13,H298)=1,0,1),0)","v":0},{"$f":"Prdction!$H$58","v":"Стоимостной поток списаний произв. расходов"},null,null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z298:$CJ298)","v":1095693083.2521725},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA299:AA302))","v":0},{"$f":"IF(AB$11=\"\",0,SUM(AB299:AB302))","v":5346},3168,57594.240000000005,95610.240000000034,145838.88,147312,340148.16000000009,420963.83999999997,624911.76000000013,455400,955152,1173846.0096,1517558.3280000002,1029652.272,2159675.6543999999,2341035.4176000003,2921244.7176000001,2026977.6067200003,4024244.5816320009,4190745.1132800002,5234482.2974400008,3352024.7323199995,6528961.753775998,6928295.4996076804,8403818.4049406368,5265552.0058019999,10264678.374099601,10283432.454218881,12326337.681942238,7934823.6043942794,15185228.002648704,14978279.887387661,17967715.654888056,11014665.461874757,20909452.449061364,21174334.983198568,25083346.786744379,15207879.443710463,28890499.576574344,27913225.967423886,32776153.769619603,19657005.691294335,36846537.4647111,33979982.612078421,39868015.157939948,22911359.40391523,42674584.930734903,40588227.253136188,47189325.413824633,26974841.200547334,50264189.638971165,45986468.335186414,53231663.737936519,31417020.376704983,58144349.983302087,52986126.563811846,61390468.58517915,34914711.916125149,64408591.374267913,0]
[{"$f":"ROW()","v":299},null,null,null,null,null,{"$f":"IF($R299=\"^\",IF(COUNTIF(Lists!$13:$13,H299)=1,0,1),0)","v":0},{"$f":"H298","v":"Стоимостной поток списаний произв. расходов"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,null,{"$f":"K256","v":3},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z299:$CJ299)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,$Q287*SUMPRODUCT($AA281:AA281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,$Q287*SUMPRODUCT($AA281:AB281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,$Q287*SUMPRODUCT($AA281:AC281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,$Q287*SUMPRODUCT($AA281:AD281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,$Q287*SUMPRODUCT($AA281:AE281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,$Q287*SUMPRODUCT($AA281:AF281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,$Q287*SUMPRODUCT($AA281:AG281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,$Q287*SUMPRODUCT($AA281:AH281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,$Q287*SUMPRODUCT($AA281:AI281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,$Q287*SUMPRODUCT($AA281:AJ281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AK$11=\"\",0,$Q287*SUMPRODUCT($AA281:AK281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,$Q287*SUMPRODUCT($AA281:AL281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,$Q287*SUMPRODUCT($AA281:AM281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,$Q287*SUMPRODUCT($AA281:AN281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AO$11=\"\",0,$Q287*SUMPRODUCT($AA281:AO281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AP$11=\"\",0,$Q287*SUMPRODUCT($AA281:AP281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,$Q287*SUMPRODUCT($AA281:AQ281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,$Q287*SUMPRODUCT($AA281:AR281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,$Q287*SUMPRODUCT($AA281:AS281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,$Q287*SUMPRODUCT($AA281:AT281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,$Q287*SUMPRODUCT($AA281:AU281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AV$11=\"\",0,$Q287*SUMPRODUCT($AA281:AV281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,$Q287*SUMPRODUCT($AA281:AW281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,$Q287*SUMPRODUCT($AA281:AX281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,$Q287*SUMPRODUCT($AA281:AY281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,$Q287*SUMPRODUCT($AA281:AZ281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,$Q287*SUMPRODUCT($AA281:BA281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BB$11=\"\",0,$Q287*SUMPRODUCT($AA281:BB281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,$Q287*SUMPRODUCT($AA281:BC281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,$Q287*SUMPRODUCT($AA281:BD281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,$Q287*SUMPRODUCT($AA281:BE281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,$Q287*SUMPRODUCT($AA281:BF281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BG$11=\"\",0,$Q287*SUMPRODUCT($AA281:BG281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BH$11=\"\",0,$Q287*SUMPRODUCT($AA281:BH281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,$Q287*SUMPRODUCT($AA281:BI281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,$Q287*SUMPRODUCT($AA281:BJ281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,$Q287*SUMPRODUCT($AA281:BK281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,$Q287*SUMPRODUCT($AA281:BL281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,$Q287*SUMPRODUCT($AA281:BM281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BN$11=\"\",0,$Q287*SUMPRODUCT($AA281:BN281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BO$11=\"\",0,$Q287*SUMPRODUCT($AA281:BO281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,$Q287*SUMPRODUCT($AA281:BP281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,$Q287*SUMPRODUCT($AA281:BQ281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,$Q287*SUMPRODUCT($AA281:BR281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,$Q287*SUMPRODUCT($AA281:BS281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BT$11=\"\",0,$Q287*SUMPRODUCT($AA281:BT281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,$Q287*SUMPRODUCT($AA281:BU281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,$Q287*SUMPRODUCT($AA281:BV281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,$Q287*SUMPRODUCT($AA281:BW281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,$Q287*SUMPRODUCT($AA281:BX281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,$Q287*SUMPRODUCT($AA281:BY281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BZ$11=\"\",0,$Q287*SUMPRODUCT($AA281:BZ281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,$Q287*SUMPRODUCT($AA281:CA281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,$Q287*SUMPRODUCT($AA281:CB281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,$Q287*SUMPRODUCT($AA281:CC281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,$Q287*SUMPRODUCT($AA281:CD281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,$Q287*SUMPRODUCT($AA281:CE281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CF$11=\"\",0,$Q287*SUMPRODUCT($AA281:CF281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CG$11=\"\",0,$Q287*SUMPRODUCT($AA281:CG281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,$Q287*SUMPRODUCT($AA281:CH281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,$Q287*SUMPRODUCT($AA281:CI281,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":300},null,null,null,null,null,{"$f":"IF($R300=\"^\",IF(COUNTIF(Lists!$13:$13,H300)=1,0,1),0)","v":0},{"$f":"H299","v":"Стоимостной поток списаний произв. расходов"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,null,{"$f":"K256","v":3},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z300:$CJ300)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,$Q287*SUMPRODUCT($AA282:AA282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,$Q287*SUMPRODUCT($AA282:AB282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,$Q287*SUMPRODUCT($AA282:AC282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,$Q287*SUMPRODUCT($AA282:AD282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,$Q287*SUMPRODUCT($AA282:AE282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,$Q287*SUMPRODUCT($AA282:AF282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,$Q287*SUMPRODUCT($AA282:AG282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,$Q287*SUMPRODUCT($AA282:AH282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,$Q287*SUMPRODUCT($AA282:AI282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,$Q287*SUMPRODUCT($AA282:AJ282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AK$11=\"\",0,$Q287*SUMPRODUCT($AA282:AK282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,$Q287*SUMPRODUCT($AA282:AL282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,$Q287*SUMPRODUCT($AA282:AM282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,$Q287*SUMPRODUCT($AA282:AN282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AO$11=\"\",0,$Q287*SUMPRODUCT($AA282:AO282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AP$11=\"\",0,$Q287*SUMPRODUCT($AA282:AP282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,$Q287*SUMPRODUCT($AA282:AQ282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,$Q287*SUMPRODUCT($AA282:AR282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,$Q287*SUMPRODUCT($AA282:AS282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,$Q287*SUMPRODUCT($AA282:AT282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,$Q287*SUMPRODUCT($AA282:AU282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AV$11=\"\",0,$Q287*SUMPRODUCT($AA282:AV282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,$Q287*SUMPRODUCT($AA282:AW282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,$Q287*SUMPRODUCT($AA282:AX282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,$Q287*SUMPRODUCT($AA282:AY282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,$Q287*SUMPRODUCT($AA282:AZ282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,$Q287*SUMPRODUCT($AA282:BA282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BB$11=\"\",0,$Q287*SUMPRODUCT($AA282:BB282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,$Q287*SUMPRODUCT($AA282:BC282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,$Q287*SUMPRODUCT($AA282:BD282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,$Q287*SUMPRODUCT($AA282:BE282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,$Q287*SUMPRODUCT($AA282:BF282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BG$11=\"\",0,$Q287*SUMPRODUCT($AA282:BG282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BH$11=\"\",0,$Q287*SUMPRODUCT($AA282:BH282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,$Q287*SUMPRODUCT($AA282:BI282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,$Q287*SUMPRODUCT($AA282:BJ282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,$Q287*SUMPRODUCT($AA282:BK282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,$Q287*SUMPRODUCT($AA282:BL282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,$Q287*SUMPRODUCT($AA282:BM282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BN$11=\"\",0,$Q287*SUMPRODUCT($AA282:BN282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BO$11=\"\",0,$Q287*SUMPRODUCT($AA282:BO282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,$Q287*SUMPRODUCT($AA282:BP282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,$Q287*SUMPRODUCT($AA282:BQ282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,$Q287*SUMPRODUCT($AA282:BR282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,$Q287*SUMPRODUCT($AA282:BS282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BT$11=\"\",0,$Q287*SUMPRODUCT($AA282:BT282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,$Q287*SUMPRODUCT($AA282:BU282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,$Q287*SUMPRODUCT($AA282:BV282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,$Q287*SUMPRODUCT($AA282:BW282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,$Q287*SUMPRODUCT($AA282:BX282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,$Q287*SUMPRODUCT($AA282:BY282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BZ$11=\"\",0,$Q287*SUMPRODUCT($AA282:BZ282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,$Q287*SUMPRODUCT($AA282:CA282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,$Q287*SUMPRODUCT($AA282:CB282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,$Q287*SUMPRODUCT($AA282:CC282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,$Q287*SUMPRODUCT($AA282:CD282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,$Q287*SUMPRODUCT($AA282:CE282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CF$11=\"\",0,$Q287*SUMPRODUCT($AA282:CF282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CG$11=\"\",0,$Q287*SUMPRODUCT($AA282:CG282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,$Q287*SUMPRODUCT($AA282:CH282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,$Q287*SUMPRODUCT($AA282:CI282,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":301},null,null,null,null,null,{"$f":"IF($R301=\"^\",IF(COUNTIF(Lists!$13:$13,H301)=1,0,1),0)","v":0},{"$f":"H300","v":"Стоимостной поток списаний произв. расходов"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,null,{"$f":"K256","v":3},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z301:$CJ301)","v":1095693083.2521725},null,null,{"$f":"IF(AA$11=\"\",0,$Q287*SUMPRODUCT($AA283:AA283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,$Q287*SUMPRODUCT($AA283:AB283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5346},{"$f":"IF(AC$11=\"\",0,$Q287*SUMPRODUCT($AA283:AC283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3168},{"$f":"IF(AD$11=\"\",0,$Q287*SUMPRODUCT($AA283:AD283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":57594.240000000005},{"$f":"IF(AE$11=\"\",0,$Q287*SUMPRODUCT($AA283:AE283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":95610.240000000034},{"$f":"IF(AF$11=\"\",0,$Q287*SUMPRODUCT($AA283:AF283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":145838.88},{"$f":"IF(AG$11=\"\",0,$Q287*SUMPRODUCT($AA283:AG283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":147312},{"$f":"IF(AH$11=\"\",0,$Q287*SUMPRODUCT($AA283:AH283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":340148.16000000009},{"$f":"IF(AI$11=\"\",0,$Q287*SUMPRODUCT($AA283:AI283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":420963.83999999997},{"$f":"IF(AJ$11=\"\",0,$Q287*SUMPRODUCT($AA283:AJ283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":624911.76000000013},{"$f":"IF(AK$11=\"\",0,$Q287*SUMPRODUCT($AA283:AK283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":455400},{"$f":"IF(AL$11=\"\",0,$Q287*SUMPRODUCT($AA283:AL283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":955152},{"$f":"IF(AM$11=\"\",0,$Q287*SUMPRODUCT($AA283:AM283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1173846.0096},{"$f":"IF(AN$11=\"\",0,$Q287*SUMPRODUCT($AA283:AN283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1517558.3280000002},{"$f":"IF(AO$11=\"\",0,$Q287*SUMPRODUCT($AA283:AO283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1029652.272},{"$f":"IF(AP$11=\"\",0,$Q287*SUMPRODUCT($AA283:AP283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2159675.6543999999},{"$f":"IF(AQ$11=\"\",0,$Q287*SUMPRODUCT($AA283:AQ283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2341035.4176000003},{"$f":"IF(AR$11=\"\",0,$Q287*SUMPRODUCT($AA283:AR283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2921244.7176000001},{"$f":"IF(AS$11=\"\",0,$Q287*SUMPRODUCT($AA283:AS283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2026977.6067200003},{"$f":"IF(AT$11=\"\",0,$Q287*SUMPRODUCT($AA283:AT283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4024244.5816320009},{"$f":"IF(AU$11=\"\",0,$Q287*SUMPRODUCT($AA283:AU283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4190745.1132800002},{"$f":"IF(AV$11=\"\",0,$Q287*SUMPRODUCT($AA283:AV283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5234482.2974400008},{"$f":"IF(AW$11=\"\",0,$Q287*SUMPRODUCT($AA283:AW283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3352024.7323199995},{"$f":"IF(AX$11=\"\",0,$Q287*SUMPRODUCT($AA283:AX283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6528961.753775998},{"$f":"IF(AY$11=\"\",0,$Q287*SUMPRODUCT($AA283:AY283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6928295.4996076804},{"$f":"IF(AZ$11=\"\",0,$Q287*SUMPRODUCT($AA283:AZ283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8403818.4049406368},{"$f":"IF(BA$11=\"\",0,$Q287*SUMPRODUCT($AA283:BA283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5265552.0058019999},{"$f":"IF(BB$11=\"\",0,$Q287*SUMPRODUCT($AA283:BB283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10264678.374099601},{"$f":"IF(BC$11=\"\",0,$Q287*SUMPRODUCT($AA283:BC283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10283432.454218881},{"$f":"IF(BD$11=\"\",0,$Q287*SUMPRODUCT($AA283:BD283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12326337.681942238},{"$f":"IF(BE$11=\"\",0,$Q287*SUMPRODUCT($AA283:BE283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7934823.6043942794},{"$f":"IF(BF$11=\"\",0,$Q287*SUMPRODUCT($AA283:BF283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15185228.002648704},{"$f":"IF(BG$11=\"\",0,$Q287*SUMPRODUCT($AA283:BG283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":14978279.887387661},{"$f":"IF(BH$11=\"\",0,$Q287*SUMPRODUCT($AA283:BH283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":17967715.654888056},{"$f":"IF(BI$11=\"\",0,$Q287*SUMPRODUCT($AA283:BI283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":11014665.461874757},{"$f":"IF(BJ$11=\"\",0,$Q287*SUMPRODUCT($AA283:BJ283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20909452.449061364},{"$f":"IF(BK$11=\"\",0,$Q287*SUMPRODUCT($AA283:BK283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":21174334.983198568},{"$f":"IF(BL$11=\"\",0,$Q287*SUMPRODUCT($AA283:BL283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":25083346.786744379},{"$f":"IF(BM$11=\"\",0,$Q287*SUMPRODUCT($AA283:BM283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15207879.443710463},{"$f":"IF(BN$11=\"\",0,$Q287*SUMPRODUCT($AA283:BN283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":28890499.576574344},{"$f":"IF(BO$11=\"\",0,$Q287*SUMPRODUCT($AA283:BO283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":27913225.967423886},{"$f":"IF(BP$11=\"\",0,$Q287*SUMPRODUCT($AA283:BP283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":32776153.769619603},{"$f":"IF(BQ$11=\"\",0,$Q287*SUMPRODUCT($AA283:BQ283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":19657005.691294335},{"$f":"IF(BR$11=\"\",0,$Q287*SUMPRODUCT($AA283:BR283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36846537.4647111},{"$f":"IF(BS$11=\"\",0,$Q287*SUMPRODUCT($AA283:BS283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":33979982.612078421},{"$f":"IF(BT$11=\"\",0,$Q287*SUMPRODUCT($AA283:BT283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":39868015.157939948},{"$f":"IF(BU$11=\"\",0,$Q287*SUMPRODUCT($AA283:BU283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":22911359.40391523},{"$f":"IF(BV$11=\"\",0,$Q287*SUMPRODUCT($AA283:BV283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":42674584.930734903},{"$f":"IF(BW$11=\"\",0,$Q287*SUMPRODUCT($AA283:BW283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":40588227.253136188},{"$f":"IF(BX$11=\"\",0,$Q287*SUMPRODUCT($AA283:BX283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":47189325.413824633},{"$f":"IF(BY$11=\"\",0,$Q287*SUMPRODUCT($AA283:BY283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":26974841.200547334},{"$f":"IF(BZ$11=\"\",0,$Q287*SUMPRODUCT($AA283:BZ283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":50264189.638971165},{"$f":"IF(CA$11=\"\",0,$Q287*SUMPRODUCT($AA283:CA283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":45986468.335186414},{"$f":"IF(CB$11=\"\",0,$Q287*SUMPRODUCT($AA283:CB283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":53231663.737936519},{"$f":"IF(CC$11=\"\",0,$Q287*SUMPRODUCT($AA283:CC283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":31417020.376704983},{"$f":"IF(CD$11=\"\",0,$Q287*SUMPRODUCT($AA283:CD283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":58144349.983302087},{"$f":"IF(CE$11=\"\",0,$Q287*SUMPRODUCT($AA283:CE283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":52986126.563811846},{"$f":"IF(CF$11=\"\",0,$Q287*SUMPRODUCT($AA283:CF283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":61390468.58517915},{"$f":"IF(CG$11=\"\",0,$Q287*SUMPRODUCT($AA283:CG283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":34914711.916125149},{"$f":"IF(CH$11=\"\",0,$Q287*SUMPRODUCT($AA283:CH283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":64408591.374267913},{"$f":"IF(CI$11=\"\",0,$Q287*SUMPRODUCT($AA283:CI283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":302},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":303}]
[{"$f":"ROW()","v":304},null,null,null,null,null,{"$f":"IF($R304=\"^\",IF(COUNTIF(Lists!$13:$13,H304)=1,0,1),0)","v":0},{"$f":"Prdction!$H$64","v":"Затраты производств. времени на одного клиента"},null,null,null,null,{"$f":"Sales!$M$43","v":"кол-во часов"},null,null,null,"процесс",null,null,null,null,null,null,{"$f":"SUM($Z304:$CJ304)","v":0.05},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($Q305:$Q308,AA305:AA308)/60)","v":4.5000000000000005E-2},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($Q305:$Q308,AB305:AB308)/60)","v":5.000000000000001E-3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":305},null,null,null,null,null,{"$f":"IF($R305=\"^\",IF(COUNTIF(Lists!$13:$13,H305)=1,0,1),0)","v":0},{"$f":"H304","v":"Затраты производств. времени на одного клиента"},{"$f":"Lists!$BO$16","v":"Эксплуатация и ремонт"},null,null,null,{"$f":"Sales!$M$44","v":"кол-во минут // %"},null,null,"*",0,null,{"$f":"IF(G305<>0,1,IF(OR($Q305=\"\",$Q305=0),0,IF($R305=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H305))),$Q305)=1,0,1),0)))","v":0},{"$f":"IF($X305=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z305:$CJ305)","v":1},"*",null,0.9,0.1]
[{"$f":"ROW()","v":306},null,null,null,null,null,{"$f":"IF($R306=\"^\",IF(COUNTIF(Lists!$13:$13,H306)=1,0,1),0)","v":0},{"$f":"H304","v":"Затраты производств. времени на одного клиента"},{"$f":"Lists!$BO$17","v":"Уборка и обслуживание номеров"},null,null,null,{"$f":"Sales!$M$44","v":"кол-во минут // %"},null,null,"*",2,null,{"$f":"IF(G306<>0,1,IF(OR($Q306=\"\",$Q306=0),0,IF($R306=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H306))),$Q306)=1,0,1),0)))","v":0},{"$f":"IF($X306=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z306:$CJ306)","v":1},"*",null,0.9,0.1]
[{"$f":"ROW()","v":307},null,null,null,null,null,{"$f":"IF($R307=\"^\",IF(COUNTIF(Lists!$13:$13,H307)=1,0,1),0)","v":0},{"$f":"H304","v":"Затраты производств. времени на одного клиента"},{"$f":"Lists!$BO$18","v":"Снабжение расходниками"},null,null,null,{"$f":"Sales!$M$44","v":"кол-во минут // %"},null,null,"*",1,null,{"$f":"IF(G307<>0,1,IF(OR($Q307=\"\",$Q307=0),0,IF($R307=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H307))),$Q307)=1,0,1),0)))","v":0},{"$f":"IF($X307=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z307:$CJ307)","v":1},"*",null,0.9,0.1]
[{"$f":"ROW()","v":308},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":309},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Обратное распределение затрат времени",null,{"$f":"SUMIFS($Z304:$CJ304,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z304:$CJ304,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.000000000000001E-3,4.5000000000000005E-2]
[{"$f":"ROW()","v":310},null,null,null,null,null,{"$f":"IF($R310=\"^\",IF(COUNTIF(Lists!$13:$13,H310)=1,0,1),0)","v":0},{"$f":"Prdction!$H$70","v":"Затраты времени произв. персонала на поток"},null,null,null,null,{"$f":"Sales!$M$43","v":"кол-во часов"},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z310:$CJ310)","v":922945.7919999999},null,null,{"$f":"IF(AA$11=\"\",0,AA257*$X304)","v":0},5.4,3.2,58.176000000000016,96.576000000000022,147.31200000000001,148.80000000000001,343.58400000000012,425.21600000000001,631.22400000000016,460,964.80000000000007,1151.1680000000001,1488.2400000000002,1009.7600000000001,2117.9520000000002,2295.8080000000004,2864.8080000000004,1929.9200000000005,3831.5520000000015,3990.0800000000013,4983.8400000000011,3191.5200000000004,6216.3359999999993,6404.4160000000011,7768.3679999999986,4867.4000000000005,9488.5200000000023,9505.8560000000016,11394.288,7121.2000000000007,13628.160000000002,13442.432000000001,16125.336000000003,9885.2400000000034,18765.432000000008,18449.664000000001,21855.671999999999,13250.960000000001,25172.928,24321.407999999999,28558.584000000003,16628.72,31170.096000000005,28745.152000000002,33726.096000000005,19381.72,36100.296000000002,33335.296000000002,38756.808000000005,22154.560000000001,41282.208000000006,37768.896000000001,43719.408000000003,25051.4,46363.320000000007,42250.240000000005,48951.72,27840.400000000001,51358.320000000007,0]
[{"$f":"ROW()","v":311}]
[{"$f":"ROW()","v":312},null,null,null,null,null,{"$f":"IF($R312=\"^\",IF(COUNTIF(Lists!$13:$13,H312)=1,0,1),0)","v":0},{"$f":"Prdction!$H$72","v":"Потребность в произв. персонале на поток"},null,null,null,null,{"$f":"Sales!$M$51","v":"кол-во сотр.*пер."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z312:$CJ312)","v":2177.4352833333332},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z310:AA310)=0,0,IF(MAX($Z312:Z312)>IF(Macro!$Q$20=0,0,AA310/Macro!$Q$20),MAX($Z312:Z312),IF(Macro!$Q$20=0,0,AA310/Macro!$Q$20))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z310:AB310)=0,0,IF(MAX($Z312:AA312)>IF(Macro!$Q$20=0,0,AB310/Macro!$Q$20),MAX($Z312:AA312),IF(Macro!$Q$20=0,0,AB310/Macro!$Q$20))))","v":1.1250000000000001E-2},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z310:AC310)=0,0,IF(MAX($Z312:AB312)>IF(Macro!$Q$20=0,0,AC310/Macro!$Q$20),MAX($Z312:AB312),IF(Macro!$Q$20=0,0,AC310/Macro!$Q$20))))","v":1.1250000000000001E-2},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z310:AD310)=0,0,IF(MAX($Z312:AC312)>IF(Macro!$Q$20=0,0,AD310/Macro!$Q$20),MAX($Z312:AC312),IF(Macro!$Q$20=0,0,AD310/Macro!$Q$20))))","v":0.12120000000000003},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z310:AE310)=0,0,IF(MAX($Z312:AD312)>IF(Macro!$Q$20=0,0,AE310/Macro!$Q$20),MAX($Z312:AD312),IF(Macro!$Q$20=0,0,AE310/Macro!$Q$20))))","v":0.20120000000000005},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z310:AF310)=0,0,IF(MAX($Z312:AE312)>IF(Macro!$Q$20=0,0,AF310/Macro!$Q$20),MAX($Z312:AE312),IF(Macro!$Q$20=0,0,AF310/Macro!$Q$20))))","v":0.30690000000000001},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z310:AG310)=0,0,IF(MAX($Z312:AF312)>IF(Macro!$Q$20=0,0,AG310/Macro!$Q$20),MAX($Z312:AF312),IF(Macro!$Q$20=0,0,AG310/Macro!$Q$20))))","v":0.31},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z310:AH310)=0,0,IF(MAX($Z312:AG312)>IF(Macro!$Q$20=0,0,AH310/Macro!$Q$20),MAX($Z312:AG312),IF(Macro!$Q$20=0,0,AH310/Macro!$Q$20))))","v":0.71580000000000021},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z310:AI310)=0,0,IF(MAX($Z312:AH312)>IF(Macro!$Q$20=0,0,AI310/Macro!$Q$20),MAX($Z312:AH312),IF(Macro!$Q$20=0,0,AI310/Macro!$Q$20))))","v":0.88586666666666669},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z310:AJ310)=0,0,IF(MAX($Z312:AI312)>IF(Macro!$Q$20=0,0,AJ310/Macro!$Q$20),MAX($Z312:AI312),IF(Macro!$Q$20=0,0,AJ310/Macro!$Q$20))))","v":1.3150500000000003},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z310:AK310)=0,0,IF(MAX($Z312:AJ312)>IF(Macro!$Q$20=0,0,AK310/Macro!$Q$20),MAX($Z312:AJ312),IF(Macro!$Q$20=0,0,AK310/Macro!$Q$20))))","v":1.3150500000000003},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z310:AL310)=0,0,IF(MAX($Z312:AK312)>IF(Macro!$Q$20=0,0,AL310/Macro!$Q$20),MAX($Z312:AK312),IF(Macro!$Q$20=0,0,AL310/Macro!$Q$20))))","v":2.0100000000000002},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z310:AM310)=0,0,IF(MAX($Z312:AL312)>IF(Macro!$Q$20=0,0,AM310/Macro!$Q$20),MAX($Z312:AL312),IF(Macro!$Q$20=0,0,AM310/Macro!$Q$20))))","v":2.3982666666666668},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z310:AN310)=0,0,IF(MAX($Z312:AM312)>IF(Macro!$Q$20=0,0,AN310/Macro!$Q$20),MAX($Z312:AM312),IF(Macro!$Q$20=0,0,AN310/Macro!$Q$20))))","v":3.1005000000000007},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z310:AO310)=0,0,IF(MAX($Z312:AN312)>IF(Macro!$Q$20=0,0,AO310/Macro!$Q$20),MAX($Z312:AN312),IF(Macro!$Q$20=0,0,AO310/Macro!$Q$20))))","v":3.1005000000000007},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z310:AP310)=0,0,IF(MAX($Z312:AO312)>IF(Macro!$Q$20=0,0,AP310/Macro!$Q$20),MAX($Z312:AO312),IF(Macro!$Q$20=0,0,AP310/Macro!$Q$20))))","v":4.4124000000000008},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z310:AQ310)=0,0,IF(MAX($Z312:AP312)>IF(Macro!$Q$20=0,0,AQ310/Macro!$Q$20),MAX($Z312:AP312),IF(Macro!$Q$20=0,0,AQ310/Macro!$Q$20))))","v":4.7829333333333341},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z310:AR310)=0,0,IF(MAX($Z312:AQ312)>IF(Macro!$Q$20=0,0,AR310/Macro!$Q$20),MAX($Z312:AQ312),IF(Macro!$Q$20=0,0,AR310/Macro!$Q$20))))","v":5.9683500000000009},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z310:AS310)=0,0,IF(MAX($Z312:AR312)>IF(Macro!$Q$20=0,0,AS310/Macro!$Q$20),MAX($Z312:AR312),IF(Macro!$Q$20=0,0,AS310/Macro!$Q$20))))","v":5.9683500000000009},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z310:AT310)=0,0,IF(MAX($Z312:AS312)>IF(Macro!$Q$20=0,0,AT310/Macro!$Q$20),MAX($Z312:AS312),IF(Macro!$Q$20=0,0,AT310/Macro!$Q$20))))","v":7.9824000000000028},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z310:AU310)=0,0,IF(MAX($Z312:AT312)>IF(Macro!$Q$20=0,0,AU310/Macro!$Q$20),MAX($Z312:AT312),IF(Macro!$Q$20=0,0,AU310/Macro!$Q$20))))","v":8.3126666666666686},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z310:AV310)=0,0,IF(MAX($Z312:AU312)>IF(Macro!$Q$20=0,0,AV310/Macro!$Q$20),MAX($Z312:AU312),IF(Macro!$Q$20=0,0,AV310/Macro!$Q$20))))","v":10.383000000000003},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z310:AW310)=0,0,IF(MAX($Z312:AV312)>IF(Macro!$Q$20=0,0,AW310/Macro!$Q$20),MAX($Z312:AV312),IF(Macro!$Q$20=0,0,AW310/Macro!$Q$20))))","v":10.383000000000003},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z310:AX310)=0,0,IF(MAX($Z312:AW312)>IF(Macro!$Q$20=0,0,AX310/Macro!$Q$20),MAX($Z312:AW312),IF(Macro!$Q$20=0,0,AX310/Macro!$Q$20))))","v":12.950699999999999},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z310:AY310)=0,0,IF(MAX($Z312:AX312)>IF(Macro!$Q$20=0,0,AY310/Macro!$Q$20),MAX($Z312:AX312),IF(Macro!$Q$20=0,0,AY310/Macro!$Q$20))))","v":13.342533333333336},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z310:AZ310)=0,0,IF(MAX($Z312:AY312)>IF(Macro!$Q$20=0,0,AZ310/Macro!$Q$20),MAX($Z312:AY312),IF(Macro!$Q$20=0,0,AZ310/Macro!$Q$20))))","v":16.184099999999997},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z310:BA310)=0,0,IF(MAX($Z312:AZ312)>IF(Macro!$Q$20=0,0,BA310/Macro!$Q$20),MAX($Z312:AZ312),IF(Macro!$Q$20=0,0,BA310/Macro!$Q$20))))","v":16.184099999999997},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z310:BB310)=0,0,IF(MAX($Z312:BA312)>IF(Macro!$Q$20=0,0,BB310/Macro!$Q$20),MAX($Z312:BA312),IF(Macro!$Q$20=0,0,BB310/Macro!$Q$20))))","v":19.767750000000003},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z310:BC310)=0,0,IF(MAX($Z312:BB312)>IF(Macro!$Q$20=0,0,BC310/Macro!$Q$20),MAX($Z312:BB312),IF(Macro!$Q$20=0,0,BC310/Macro!$Q$20))))","v":19.803866666666671},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z310:BD310)=0,0,IF(MAX($Z312:BC312)>IF(Macro!$Q$20=0,0,BD310/Macro!$Q$20),MAX($Z312:BC312),IF(Macro!$Q$20=0,0,BD310/Macro!$Q$20))))","v":23.738099999999999},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z310:BE310)=0,0,IF(MAX($Z312:BD312)>IF(Macro!$Q$20=0,0,BE310/Macro!$Q$20),MAX($Z312:BD312),IF(Macro!$Q$20=0,0,BE310/Macro!$Q$20))))","v":23.738099999999999},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z310:BF310)=0,0,IF(MAX($Z312:BE312)>IF(Macro!$Q$20=0,0,BF310/Macro!$Q$20),MAX($Z312:BE312),IF(Macro!$Q$20=0,0,BF310/Macro!$Q$20))))","v":28.392000000000003},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z310:BG310)=0,0,IF(MAX($Z312:BF312)>IF(Macro!$Q$20=0,0,BG310/Macro!$Q$20),MAX($Z312:BF312),IF(Macro!$Q$20=0,0,BG310/Macro!$Q$20))))","v":28.392000000000003},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z310:BH310)=0,0,IF(MAX($Z312:BG312)>IF(Macro!$Q$20=0,0,BH310/Macro!$Q$20),MAX($Z312:BG312),IF(Macro!$Q$20=0,0,BH310/Macro!$Q$20))))","v":33.594450000000009},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z310:BI310)=0,0,IF(MAX($Z312:BH312)>IF(Macro!$Q$20=0,0,BI310/Macro!$Q$20),MAX($Z312:BH312),IF(Macro!$Q$20=0,0,BI310/Macro!$Q$20))))","v":33.594450000000009},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z310:BJ310)=0,0,IF(MAX($Z312:BI312)>IF(Macro!$Q$20=0,0,BJ310/Macro!$Q$20),MAX($Z312:BI312),IF(Macro!$Q$20=0,0,BJ310/Macro!$Q$20))))","v":39.094650000000016},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z310:BK310)=0,0,IF(MAX($Z312:BJ312)>IF(Macro!$Q$20=0,0,BK310/Macro!$Q$20),MAX($Z312:BJ312),IF(Macro!$Q$20=0,0,BK310/Macro!$Q$20))))","v":39.094650000000016},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z310:BL310)=0,0,IF(MAX($Z312:BK312)>IF(Macro!$Q$20=0,0,BL310/Macro!$Q$20),MAX($Z312:BK312),IF(Macro!$Q$20=0,0,BL310/Macro!$Q$20))))","v":45.532649999999997},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z310:BM310)=0,0,IF(MAX($Z312:BL312)>IF(Macro!$Q$20=0,0,BM310/Macro!$Q$20),MAX($Z312:BL312),IF(Macro!$Q$20=0,0,BM310/Macro!$Q$20))))","v":45.532649999999997},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z310:BN310)=0,0,IF(MAX($Z312:BM312)>IF(Macro!$Q$20=0,0,BN310/Macro!$Q$20),MAX($Z312:BM312),IF(Macro!$Q$20=0,0,BN310/Macro!$Q$20))))","v":52.443599999999996},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z310:BO310)=0,0,IF(MAX($Z312:BN312)>IF(Macro!$Q$20=0,0,BO310/Macro!$Q$20),MAX($Z312:BN312),IF(Macro!$Q$20=0,0,BO310/Macro!$Q$20))))","v":52.443599999999996},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z310:BP310)=0,0,IF(MAX($Z312:BO312)>IF(Macro!$Q$20=0,0,BP310/Macro!$Q$20),MAX($Z312:BO312),IF(Macro!$Q$20=0,0,BP310/Macro!$Q$20))))","v":59.497050000000009},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z310:BQ310)=0,0,IF(MAX($Z312:BP312)>IF(Macro!$Q$20=0,0,BQ310/Macro!$Q$20),MAX($Z312:BP312),IF(Macro!$Q$20=0,0,BQ310/Macro!$Q$20))))","v":59.497050000000009},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z310:BR310)=0,0,IF(MAX($Z312:BQ312)>IF(Macro!$Q$20=0,0,BR310/Macro!$Q$20),MAX($Z312:BQ312),IF(Macro!$Q$20=0,0,BR310/Macro!$Q$20))))","v":64.937700000000007},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z310:BS310)=0,0,IF(MAX($Z312:BR312)>IF(Macro!$Q$20=0,0,BS310/Macro!$Q$20),MAX($Z312:BR312),IF(Macro!$Q$20=0,0,BS310/Macro!$Q$20))))","v":64.937700000000007},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z310:BT310)=0,0,IF(MAX($Z312:BS312)>IF(Macro!$Q$20=0,0,BT310/Macro!$Q$20),MAX($Z312:BS312),IF(Macro!$Q$20=0,0,BT310/Macro!$Q$20))))","v":70.262700000000009},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z310:BU310)=0,0,IF(MAX($Z312:BT312)>IF(Macro!$Q$20=0,0,BU310/Macro!$Q$20),MAX($Z312:BT312),IF(Macro!$Q$20=0,0,BU310/Macro!$Q$20))))","v":70.262700000000009},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z310:BV310)=0,0,IF(MAX($Z312:BU312)>IF(Macro!$Q$20=0,0,BV310/Macro!$Q$20),MAX($Z312:BU312),IF(Macro!$Q$20=0,0,BV310/Macro!$Q$20))))","v":75.208950000000002},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z310:BW310)=0,0,IF(MAX($Z312:BV312)>IF(Macro!$Q$20=0,0,BW310/Macro!$Q$20),MAX($Z312:BV312),IF(Macro!$Q$20=0,0,BW310/Macro!$Q$20))))","v":75.208950000000002},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z310:BX310)=0,0,IF(MAX($Z312:BW312)>IF(Macro!$Q$20=0,0,BX310/Macro!$Q$20),MAX($Z312:BW312),IF(Macro!$Q$20=0,0,BX310/Macro!$Q$20))))","v":80.743350000000007},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z310:BY310)=0,0,IF(MAX($Z312:BX312)>IF(Macro!$Q$20=0,0,BY310/Macro!$Q$20),MAX($Z312:BX312),IF(Macro!$Q$20=0,0,BY310/Macro!$Q$20))))","v":80.743350000000007},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z310:BZ310)=0,0,IF(MAX($Z312:BY312)>IF(Macro!$Q$20=0,0,BZ310/Macro!$Q$20),MAX($Z312:BY312),IF(Macro!$Q$20=0,0,BZ310/Macro!$Q$20))))","v":86.004600000000011},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z310:CA310)=0,0,IF(MAX($Z312:BZ312)>IF(Macro!$Q$20=0,0,CA310/Macro!$Q$20),MAX($Z312:BZ312),IF(Macro!$Q$20=0,0,CA310/Macro!$Q$20))))","v":86.004600000000011},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z310:CB310)=0,0,IF(MAX($Z312:CA312)>IF(Macro!$Q$20=0,0,CB310/Macro!$Q$20),MAX($Z312:CA312),IF(Macro!$Q$20=0,0,CB310/Macro!$Q$20))))","v":91.082100000000011},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z310:CC310)=0,0,IF(MAX($Z312:CB312)>IF(Macro!$Q$20=0,0,CC310/Macro!$Q$20),MAX($Z312:CB312),IF(Macro!$Q$20=0,0,CC310/Macro!$Q$20))))","v":91.082100000000011},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z310:CD310)=0,0,IF(MAX($Z312:CC312)>IF(Macro!$Q$20=0,0,CD310/Macro!$Q$20),MAX($Z312:CC312),IF(Macro!$Q$20=0,0,CD310/Macro!$Q$20))))","v":96.590250000000012},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z310:CE310)=0,0,IF(MAX($Z312:CD312)>IF(Macro!$Q$20=0,0,CE310/Macro!$Q$20),MAX($Z312:CD312),IF(Macro!$Q$20=0,0,CE310/Macro!$Q$20))))","v":96.590250000000012},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z310:CF310)=0,0,IF(MAX($Z312:CE312)>IF(Macro!$Q$20=0,0,CF310/Macro!$Q$20),MAX($Z312:CE312),IF(Macro!$Q$20=0,0,CF310/Macro!$Q$20))))","v":101.98275},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z310:CG310)=0,0,IF(MAX($Z312:CF312)>IF(Macro!$Q$20=0,0,CG310/Macro!$Q$20),MAX($Z312:CF312),IF(Macro!$Q$20=0,0,CG310/Macro!$Q$20))))","v":101.98275},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z310:CH310)=0,0,IF(MAX($Z312:CG312)>IF(Macro!$Q$20=0,0,CH310/Macro!$Q$20),MAX($Z312:CG312),IF(Macro!$Q$20=0,0,CH310/Macro!$Q$20))))","v":106.99650000000001},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z310:CI310)=0,0,IF(MAX($Z312:CH312)>IF(Macro!$Q$20=0,0,CI310/Macro!$Q$20),MAX($Z312:CH312),IF(Macro!$Q$20=0,0,CI310/Macro!$Q$20))))","v":0}]
[{"$f":"ROW()","v":313}]
[{"$f":"ROW()","v":314},null,null,null,null,null,{"$f":"IF($R314=\"^\",IF(COUNTIF(Lists!$13:$13,H314)=1,0,1),0)","v":0},{"$f":"Prdction!$H$74","v":"ФОТ сотрудников производства на поток"},null,null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z314:$CJ314)","v":324020725.15640712},null,null,{"$f":"IF(AA$11=\"\",0,AA312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AA$2-1)/12)))","v":0},{"$f":"IF(AB$11=\"\",0,AB312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AB$2-1)/12)))","v":1518.7500000000002},{"$f":"IF(AC$11=\"\",0,AC312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AC$2-1)/12)))","v":1518.7500000000002},{"$f":"IF(AD$11=\"\",0,AD312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AD$2-1)/12)))","v":16362.000000000004},{"$f":"IF(AE$11=\"\",0,AE312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AE$2-1)/12)))","v":27162.000000000007},{"$f":"IF(AF$11=\"\",0,AF312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AF$2-1)/12)))","v":41431.5},{"$f":"IF(AG$11=\"\",0,AG312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AG$2-1)/12)))","v":41850},{"$f":"IF(AH$11=\"\",0,AH312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AH$2-1)/12)))","v":96633.000000000029},{"$f":"IF(AI$11=\"\",0,AI312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AI$2-1)/12)))","v":119592},{"$f":"IF(AJ$11=\"\",0,AJ312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AJ$2-1)/12)))","v":177531.75000000006},{"$f":"IF(AK$11=\"\",0,AK312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AK$2-1)/12)))","v":177531.75000000006},{"$f":"IF(AL$11=\"\",0,AL312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AL$2-1)/12)))","v":271350.00000000006},{"$f":"IF(AM$11=\"\",0,AM312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AM$2-1)/12)))","v":333478.98},{"$f":"IF(AN$11=\"\",0,AN312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AN$2-1)/12)))","v":431124.52500000014},{"$f":"IF(AO$11=\"\",0,AO312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AO$2-1)/12)))","v":431124.52500000014},{"$f":"IF(AP$11=\"\",0,AP312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AP$2-1)/12)))","v":613544.22000000009},{"$f":"IF(AQ$11=\"\",0,AQ312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AQ$2-1)/12)))","v":665066.88000000012},{"$f":"IF(AR$11=\"\",0,AR312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AR$2-1)/12)))","v":829899.06750000024},{"$f":"IF(AS$11=\"\",0,AS312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AS$2-1)/12)))","v":829899.06750000024},{"$f":"IF(AT$11=\"\",0,AT312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AT$2-1)/12)))","v":1109952.7200000004},{"$f":"IF(AU$11=\"\",0,AU312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AU$2-1)/12)))","v":1155876.3000000005},{"$f":"IF(AV$11=\"\",0,AV312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AV$2-1)/12)))","v":1443756.1500000006},{"$f":"IF(AW$11=\"\",0,AW312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AW$2-1)/12)))","v":1443756.1500000006},{"$f":"IF(AX$11=\"\",0,AX312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AX$2-1)/12)))","v":1800794.835},{"$f":"IF(AY$11=\"\",0,AY312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AY$2-1)/12)))","v":1910937.6378000004},{"$f":"IF(AZ$11=\"\",0,AZ312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AZ$2-1)/12)))","v":2317911.0781499995},{"$f":"IF(BA$11=\"\",0,BA312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BA$2-1)/12)))","v":2317911.0781499995},{"$f":"IF(BB$11=\"\",0,BB312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BB$2-1)/12)))","v":2831166.8066250002},{"$f":"IF(BC$11=\"\",0,BC312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BC$2-1)/12)))","v":2836339.489800001},{"$f":"IF(BD$11=\"\",0,BD312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BD$2-1)/12)))","v":3399806.2891500001},{"$f":"IF(BE$11=\"\",0,BE312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BE$2-1)/12)))","v":3399806.2891500001},{"$f":"IF(BF$11=\"\",0,BF312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BF$2-1)/12)))","v":4066344.8280000007},{"$f":"IF(BG$11=\"\",0,BG312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BG$2-1)/12)))","v":4066344.8280000007},{"$f":"IF(BH$11=\"\",0,BH312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BH$2-1)/12)))","v":4811447.5206750017},{"$f":"IF(BI$11=\"\",0,BI312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BI$2-1)/12)))","v":4811447.5206750017},{"$f":"IF(BJ$11=\"\",0,BJ312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BJ$2-1)/12)))","v":5599194.4149750015},{"$f":"IF(BK$11=\"\",0,BK312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BK$2-1)/12)))","v":5767170.2474242523},{"$f":"IF(BL$11=\"\",0,BL312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BL$2-1)/12)))","v":6716892.064934249},{"$f":"IF(BM$11=\"\",0,BM312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BM$2-1)/12)))","v":6716892.064934249},{"$f":"IF(BN$11=\"\",0,BN312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BN$2-1)/12)))","v":7736382.5891220002},{"$f":"IF(BO$11=\"\",0,BO312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BO$2-1)/12)))","v":7736382.5891220002},{"$f":"IF(BP$11=\"\",0,BP312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BP$2-1)/12)))","v":8776894.4489722513},{"$f":"IF(BQ$11=\"\",0,BQ312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BQ$2-1)/12)))","v":8776894.4489722513},{"$f":"IF(BR$11=\"\",0,BR312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BR$2-1)/12)))","v":9579489.0445665028},{"$f":"IF(BS$11=\"\",0,BS312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BS$2-1)/12)))","v":9579489.0445665028},{"$f":"IF(BT$11=\"\",0,BT312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BT$2-1)/12)))","v":10365023.166691503},{"$f":"IF(BU$11=\"\",0,BU312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BU$2-1)/12)))","v":10365023.166691503},{"$f":"IF(BV$11=\"\",0,BV312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BV$2-1)/12)))","v":11094684.79139775},{"$f":"IF(BW$11=\"\",0,BW312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BW$2-1)/12)))","v":11427525.335139683},{"$f":"IF(BX$11=\"\",0,BX312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BX$2-1)/12)))","v":12268442.489478324},{"$f":"IF(BY$11=\"\",0,BY312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BY$2-1)/12)))","v":12268442.489478324},{"$f":"IF(BZ$11=\"\",0,BZ312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BZ$2-1)/12)))","v":13067856.225071011},{"$f":"IF(CA$11=\"\",0,CA312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CA$2-1)/12)))","v":13067856.225071011},{"$f":"IF(CB$11=\"\",0,CB312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CB$2-1)/12)))","v":13839350.307745636},{"$f":"IF(CC$11=\"\",0,CC312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CC$2-1)/12)))","v":13839350.307745636},{"$f":"IF(CD$11=\"\",0,CD312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CD$2-1)/12)))","v":14676278.940238841},{"$f":"IF(CE$11=\"\",0,CE312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CE$2-1)/12)))","v":14676278.940238841},{"$f":"IF(CF$11=\"\",0,CF312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CF$2-1)/12)))","v":15495635.285058711},{"$f":"IF(CG$11=\"\",0,CG312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CG$2-1)/12)))","v":15495635.285058711},{"$f":"IF(CH$11=\"\",0,CH312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CH$2-1)/12)))","v":16257442.957537279},{"$f":"IF(CI$11=\"\",0,CI312*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CI$2-1)/12)))","v":0}]
[{"$f":"ROW()","v":315}]
[{"$f":"ROW()","v":316},null,null,null,null,null,{"$f":"IF($R316=\"^\",IF(COUNTIF(Lists!$13:$13,H316)=1,0,1),0)","v":0},{"$f":"Prdction!$H$76","v":"Затраты времени производственного персонала"},null,null,null,{"$f":"K256","v":3},{"$f":"Sales!$M$43","v":"кол-во часов"},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z316:$CJ316)","v":917809.96000000008},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA257:AA257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA257:AB257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4.8600000000000003},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA257:AC257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3.4200000000000004},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA257:AD257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":52.678400000000018},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA257:AE257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":92.736000000000033},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA257:AF257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":142.23840000000004},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA257:AG257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":148.65120000000002},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA257:AH257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":324.10560000000015},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA257:AI257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":417.05280000000005},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA257:AJ257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":610.62320000000022},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA257:AK257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":477.12240000000008},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA257:AL257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":914.32},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA257:AM257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1132.5312000000001},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA257:AN257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1454.5328000000004},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA257:AO257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1057.6080000000002},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA257:AP257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2007.1328000000003},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA257:AQ257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2278.0224000000003},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA257:AR257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2807.9080000000008},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA257:AS257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2023.4088000000006},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA257:AT257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3641.3888000000015},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA257:AU257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3974.2272000000016},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA257:AV257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4884.4640000000009},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA257:AW257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3370.7520000000004},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA257:AX257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5913.8543999999993},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA257:AY257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6385.6080000000011},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA257:AZ257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7631.9727999999986},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA257:BA257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5157.4968000000008},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA257:BB257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9026.4080000000013},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA257:BC257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9504.122400000002},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA257:BD257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":11205.444800000001},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA257:BE257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7548.5088000000014},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA257:BF257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12977.464000000004},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA257:BG257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":13461.004800000002},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA257:BH257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15857.045600000003},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA257:BI257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10509.249600000005},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA257:BJ257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":17877.412800000009},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA257:BK257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":18481.2408},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA257:BL257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":21515.071200000002},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA257:BM257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":14111.431200000001},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA257:BN257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":23980.731200000006},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA257:BO257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":24406.560000000001},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA257:BP257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":28134.866400000006},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA257:BQ257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":17821.706400000003},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA257:BR257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":29715.958400000003},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA257:BS257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":28987.646400000005},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA257:BT257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":33228.001600000003},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA257:BU257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20816.157600000002},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA257:BV257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":34428.438400000006},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA257:BW257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":33611.796000000002},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA257:BX257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":38214.656800000004},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA257:BY257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":23814.784800000005},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA257:BZ257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":39369.443200000002},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA257:CA257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":38120.227200000008},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA257:CB257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43124.356800000009},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA257:CC257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":26918.200800000002},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA257:CD257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":44232.128000000004},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA257:CE257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":42661.54800000001},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA257:CF257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":48281.572000000015},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA257:CG257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":29951.532000000007},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA257:CH257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":49006.528000000006},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA257:CI257,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":317}]
[{"$f":"ROW()","v":318},null,null,null,null,null,{"$f":"IF($R318=\"^\",IF(COUNTIF(Lists!$13:$13,H318)=1,0,1),0)","v":0},{"$f":"Prdction!$H$78","v":"Потребность в производственном персонале"},null,null,null,{"$f":"K256","v":3},{"$f":"Sales!$M$51","v":"кол-во сотр.*пер."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z318:$CJ318)","v":2115.7264733333336},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z316:AA316)=0,0,IF(MAX($Z318:Z318)>IF(Macro!$Q$20=0,0,AA316/Macro!$Q$20),MAX($Z318:Z318),IF(Macro!$Q$20=0,0,AA316/Macro!$Q$20))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z316:AB316)=0,0,IF(MAX($Z318:AA318)>IF(Macro!$Q$20=0,0,AB316/Macro!$Q$20),MAX($Z318:AA318),IF(Macro!$Q$20=0,0,AB316/Macro!$Q$20))))","v":1.0125E-2},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z316:AC316)=0,0,IF(MAX($Z318:AB318)>IF(Macro!$Q$20=0,0,AC316/Macro!$Q$20),MAX($Z318:AB318),IF(Macro!$Q$20=0,0,AC316/Macro!$Q$20))))","v":1.0125E-2},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z316:AD316)=0,0,IF(MAX($Z318:AC318)>IF(Macro!$Q$20=0,0,AD316/Macro!$Q$20),MAX($Z318:AC318),IF(Macro!$Q$20=0,0,AD316/Macro!$Q$20))))","v":0.1097466666666667},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z316:AE316)=0,0,IF(MAX($Z318:AD318)>IF(Macro!$Q$20=0,0,AE316/Macro!$Q$20),MAX($Z318:AD318),IF(Macro!$Q$20=0,0,AE316/Macro!$Q$20))))","v":0.19320000000000007},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z316:AF316)=0,0,IF(MAX($Z318:AE318)>IF(Macro!$Q$20=0,0,AF316/Macro!$Q$20),MAX($Z318:AE318),IF(Macro!$Q$20=0,0,AF316/Macro!$Q$20))))","v":0.29633000000000009},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z316:AG316)=0,0,IF(MAX($Z318:AF318)>IF(Macro!$Q$20=0,0,AG316/Macro!$Q$20),MAX($Z318:AF318),IF(Macro!$Q$20=0,0,AG316/Macro!$Q$20))))","v":0.30969000000000002},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z316:AH316)=0,0,IF(MAX($Z318:AG318)>IF(Macro!$Q$20=0,0,AH316/Macro!$Q$20),MAX($Z318:AG318),IF(Macro!$Q$20=0,0,AH316/Macro!$Q$20))))","v":0.67522000000000026},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z316:AI316)=0,0,IF(MAX($Z318:AH318)>IF(Macro!$Q$20=0,0,AI316/Macro!$Q$20),MAX($Z318:AH318),IF(Macro!$Q$20=0,0,AI316/Macro!$Q$20))))","v":0.86886000000000008},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z316:AJ316)=0,0,IF(MAX($Z318:AI318)>IF(Macro!$Q$20=0,0,AJ316/Macro!$Q$20),MAX($Z318:AI318),IF(Macro!$Q$20=0,0,AJ316/Macro!$Q$20))))","v":1.2721316666666671},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z316:AK316)=0,0,IF(MAX($Z318:AJ318)>IF(Macro!$Q$20=0,0,AK316/Macro!$Q$20),MAX($Z318:AJ318),IF(Macro!$Q$20=0,0,AK316/Macro!$Q$20))))","v":1.2721316666666671},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z316:AL316)=0,0,IF(MAX($Z318:AK318)>IF(Macro!$Q$20=0,0,AL316/Macro!$Q$20),MAX($Z318:AK318),IF(Macro!$Q$20=0,0,AL316/Macro!$Q$20))))","v":1.9048333333333334},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z316:AM316)=0,0,IF(MAX($Z318:AL318)>IF(Macro!$Q$20=0,0,AM316/Macro!$Q$20),MAX($Z318:AL318),IF(Macro!$Q$20=0,0,AM316/Macro!$Q$20))))","v":2.3594400000000002},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z316:AN316)=0,0,IF(MAX($Z318:AM318)>IF(Macro!$Q$20=0,0,AN316/Macro!$Q$20),MAX($Z318:AM318),IF(Macro!$Q$20=0,0,AN316/Macro!$Q$20))))","v":3.0302766666666674},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z316:AO316)=0,0,IF(MAX($Z318:AN318)>IF(Macro!$Q$20=0,0,AO316/Macro!$Q$20),MAX($Z318:AN318),IF(Macro!$Q$20=0,0,AO316/Macro!$Q$20))))","v":3.0302766666666674},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z316:AP316)=0,0,IF(MAX($Z318:AO318)>IF(Macro!$Q$20=0,0,AP316/Macro!$Q$20),MAX($Z318:AO318),IF(Macro!$Q$20=0,0,AP316/Macro!$Q$20))))","v":4.1815266666666675},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z316:AQ316)=0,0,IF(MAX($Z318:AP318)>IF(Macro!$Q$20=0,0,AQ316/Macro!$Q$20),MAX($Z318:AP318),IF(Macro!$Q$20=0,0,AQ316/Macro!$Q$20))))","v":4.7458800000000005},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z316:AR316)=0,0,IF(MAX($Z318:AQ318)>IF(Macro!$Q$20=0,0,AR316/Macro!$Q$20),MAX($Z318:AQ318),IF(Macro!$Q$20=0,0,AR316/Macro!$Q$20))))","v":5.8498083333333346},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z316:AS316)=0,0,IF(MAX($Z318:AR318)>IF(Macro!$Q$20=0,0,AS316/Macro!$Q$20),MAX($Z318:AR318),IF(Macro!$Q$20=0,0,AS316/Macro!$Q$20))))","v":5.8498083333333346},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z316:AT316)=0,0,IF(MAX($Z318:AS318)>IF(Macro!$Q$20=0,0,AT316/Macro!$Q$20),MAX($Z318:AS318),IF(Macro!$Q$20=0,0,AT316/Macro!$Q$20))))","v":7.5862266666666702},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z316:AU316)=0,0,IF(MAX($Z318:AT318)>IF(Macro!$Q$20=0,0,AU316/Macro!$Q$20),MAX($Z318:AT318),IF(Macro!$Q$20=0,0,AU316/Macro!$Q$20))))","v":8.2796400000000041},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z316:AV316)=0,0,IF(MAX($Z318:AU318)>IF(Macro!$Q$20=0,0,AV316/Macro!$Q$20),MAX($Z318:AU318),IF(Macro!$Q$20=0,0,AV316/Macro!$Q$20))))","v":10.175966666666669},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z316:AW316)=0,0,IF(MAX($Z318:AV318)>IF(Macro!$Q$20=0,0,AW316/Macro!$Q$20),MAX($Z318:AV318),IF(Macro!$Q$20=0,0,AW316/Macro!$Q$20))))","v":10.175966666666669},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z316:AX316)=0,0,IF(MAX($Z318:AW318)>IF(Macro!$Q$20=0,0,AX316/Macro!$Q$20),MAX($Z318:AW318),IF(Macro!$Q$20=0,0,AX316/Macro!$Q$20))))","v":12.320529999999998},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z316:AY316)=0,0,IF(MAX($Z318:AX318)>IF(Macro!$Q$20=0,0,AY316/Macro!$Q$20),MAX($Z318:AX318),IF(Macro!$Q$20=0,0,AY316/Macro!$Q$20))))","v":13.303350000000002},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z316:AZ316)=0,0,IF(MAX($Z318:AY318)>IF(Macro!$Q$20=0,0,AZ316/Macro!$Q$20),MAX($Z318:AY318),IF(Macro!$Q$20=0,0,AZ316/Macro!$Q$20))))","v":15.899943333333331},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z316:BA316)=0,0,IF(MAX($Z318:AZ318)>IF(Macro!$Q$20=0,0,BA316/Macro!$Q$20),MAX($Z318:AZ318),IF(Macro!$Q$20=0,0,BA316/Macro!$Q$20))))","v":15.899943333333331},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z316:BB316)=0,0,IF(MAX($Z318:BA318)>IF(Macro!$Q$20=0,0,BB316/Macro!$Q$20),MAX($Z318:BA318),IF(Macro!$Q$20=0,0,BB316/Macro!$Q$20))))","v":18.80501666666667},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z316:BC316)=0,0,IF(MAX($Z318:BB318)>IF(Macro!$Q$20=0,0,BC316/Macro!$Q$20),MAX($Z318:BB318),IF(Macro!$Q$20=0,0,BC316/Macro!$Q$20))))","v":19.800255000000003},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z316:BD316)=0,0,IF(MAX($Z318:BC318)>IF(Macro!$Q$20=0,0,BD316/Macro!$Q$20),MAX($Z318:BC318),IF(Macro!$Q$20=0,0,BD316/Macro!$Q$20))))","v":23.344676666666668},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z316:BE316)=0,0,IF(MAX($Z318:BD318)>IF(Macro!$Q$20=0,0,BE316/Macro!$Q$20),MAX($Z318:BD318),IF(Macro!$Q$20=0,0,BE316/Macro!$Q$20))))","v":23.344676666666668},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z316:BF316)=0,0,IF(MAX($Z318:BE318)>IF(Macro!$Q$20=0,0,BF316/Macro!$Q$20),MAX($Z318:BE318),IF(Macro!$Q$20=0,0,BF316/Macro!$Q$20))))","v":27.03638333333334},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z316:BG316)=0,0,IF(MAX($Z318:BF318)>IF(Macro!$Q$20=0,0,BG316/Macro!$Q$20),MAX($Z318:BF318),IF(Macro!$Q$20=0,0,BG316/Macro!$Q$20))))","v":28.043760000000006},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z316:BH316)=0,0,IF(MAX($Z318:BG318)>IF(Macro!$Q$20=0,0,BH316/Macro!$Q$20),MAX($Z318:BG318),IF(Macro!$Q$20=0,0,BH316/Macro!$Q$20))))","v":33.035511666666672},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z316:BI316)=0,0,IF(MAX($Z318:BH318)>IF(Macro!$Q$20=0,0,BI316/Macro!$Q$20),MAX($Z318:BH318),IF(Macro!$Q$20=0,0,BI316/Macro!$Q$20))))","v":33.035511666666672},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z316:BJ316)=0,0,IF(MAX($Z318:BI318)>IF(Macro!$Q$20=0,0,BJ316/Macro!$Q$20),MAX($Z318:BI318),IF(Macro!$Q$20=0,0,BJ316/Macro!$Q$20))))","v":37.244610000000016},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z316:BK316)=0,0,IF(MAX($Z318:BJ318)>IF(Macro!$Q$20=0,0,BK316/Macro!$Q$20),MAX($Z318:BJ318),IF(Macro!$Q$20=0,0,BK316/Macro!$Q$20))))","v":38.502584999999996},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z316:BL316)=0,0,IF(MAX($Z318:BK318)>IF(Macro!$Q$20=0,0,BL316/Macro!$Q$20),MAX($Z318:BK318),IF(Macro!$Q$20=0,0,BL316/Macro!$Q$20))))","v":44.823065000000007},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z316:BM316)=0,0,IF(MAX($Z318:BL318)>IF(Macro!$Q$20=0,0,BM316/Macro!$Q$20),MAX($Z318:BL318),IF(Macro!$Q$20=0,0,BM316/Macro!$Q$20))))","v":44.823065000000007},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z316:BN316)=0,0,IF(MAX($Z318:BM318)>IF(Macro!$Q$20=0,0,BN316/Macro!$Q$20),MAX($Z318:BM318),IF(Macro!$Q$20=0,0,BN316/Macro!$Q$20))))","v":49.959856666666681},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z316:BO316)=0,0,IF(MAX($Z318:BN318)>IF(Macro!$Q$20=0,0,BO316/Macro!$Q$20),MAX($Z318:BN318),IF(Macro!$Q$20=0,0,BO316/Macro!$Q$20))))","v":50.847000000000001},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z316:BP316)=0,0,IF(MAX($Z318:BO318)>IF(Macro!$Q$20=0,0,BP316/Macro!$Q$20),MAX($Z318:BO318),IF(Macro!$Q$20=0,0,BP316/Macro!$Q$20))))","v":58.614305000000016},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z316:BQ316)=0,0,IF(MAX($Z318:BP318)>IF(Macro!$Q$20=0,0,BQ316/Macro!$Q$20),MAX($Z318:BP318),IF(Macro!$Q$20=0,0,BQ316/Macro!$Q$20))))","v":58.614305000000016},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z316:BR316)=0,0,IF(MAX($Z318:BQ318)>IF(Macro!$Q$20=0,0,BR316/Macro!$Q$20),MAX($Z318:BQ318),IF(Macro!$Q$20=0,0,BR316/Macro!$Q$20))))","v":61.90824666666667},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z316:BS316)=0,0,IF(MAX($Z318:BR318)>IF(Macro!$Q$20=0,0,BS316/Macro!$Q$20),MAX($Z318:BR318),IF(Macro!$Q$20=0,0,BS316/Macro!$Q$20))))","v":61.90824666666667},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z316:BT316)=0,0,IF(MAX($Z318:BS318)>IF(Macro!$Q$20=0,0,BT316/Macro!$Q$20),MAX($Z318:BS318),IF(Macro!$Q$20=0,0,BT316/Macro!$Q$20))))","v":69.225003333333333},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z316:BU316)=0,0,IF(MAX($Z318:BT318)>IF(Macro!$Q$20=0,0,BU316/Macro!$Q$20),MAX($Z318:BT318),IF(Macro!$Q$20=0,0,BU316/Macro!$Q$20))))","v":69.225003333333333},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z316:BV316)=0,0,IF(MAX($Z318:BU318)>IF(Macro!$Q$20=0,0,BV316/Macro!$Q$20),MAX($Z318:BU318),IF(Macro!$Q$20=0,0,BV316/Macro!$Q$20))))","v":71.725913333333352},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z316:BW316)=0,0,IF(MAX($Z318:BV318)>IF(Macro!$Q$20=0,0,BW316/Macro!$Q$20),MAX($Z318:BV318),IF(Macro!$Q$20=0,0,BW316/Macro!$Q$20))))","v":71.725913333333352},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z316:BX316)=0,0,IF(MAX($Z318:BW318)>IF(Macro!$Q$20=0,0,BX316/Macro!$Q$20),MAX($Z318:BW318),IF(Macro!$Q$20=0,0,BX316/Macro!$Q$20))))","v":79.613868333333343},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z316:BY316)=0,0,IF(MAX($Z318:BX318)>IF(Macro!$Q$20=0,0,BY316/Macro!$Q$20),MAX($Z318:BX318),IF(Macro!$Q$20=0,0,BY316/Macro!$Q$20))))","v":79.613868333333343},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z316:BZ316)=0,0,IF(MAX($Z318:BY318)>IF(Macro!$Q$20=0,0,BZ316/Macro!$Q$20),MAX($Z318:BY318),IF(Macro!$Q$20=0,0,BZ316/Macro!$Q$20))))","v":82.01967333333333},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z316:CA316)=0,0,IF(MAX($Z318:BZ318)>IF(Macro!$Q$20=0,0,CA316/Macro!$Q$20),MAX($Z318:BZ318),IF(Macro!$Q$20=0,0,CA316/Macro!$Q$20))))","v":82.01967333333333},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z316:CB316)=0,0,IF(MAX($Z318:CA318)>IF(Macro!$Q$20=0,0,CB316/Macro!$Q$20),MAX($Z318:CA318),IF(Macro!$Q$20=0,0,CB316/Macro!$Q$20))))","v":89.842410000000015},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z316:CC316)=0,0,IF(MAX($Z318:CB318)>IF(Macro!$Q$20=0,0,CC316/Macro!$Q$20),MAX($Z318:CB318),IF(Macro!$Q$20=0,0,CC316/Macro!$Q$20))))","v":89.842410000000015},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z316:CD316)=0,0,IF(MAX($Z318:CC318)>IF(Macro!$Q$20=0,0,CD316/Macro!$Q$20),MAX($Z318:CC318),IF(Macro!$Q$20=0,0,CD316/Macro!$Q$20))))","v":92.150266666666681},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z316:CE316)=0,0,IF(MAX($Z318:CD318)>IF(Macro!$Q$20=0,0,CE316/Macro!$Q$20),MAX($Z318:CD318),IF(Macro!$Q$20=0,0,CE316/Macro!$Q$20))))","v":92.150266666666681},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z316:CF316)=0,0,IF(MAX($Z318:CE318)>IF(Macro!$Q$20=0,0,CF316/Macro!$Q$20),MAX($Z318:CE318),IF(Macro!$Q$20=0,0,CF316/Macro!$Q$20))))","v":100.58660833333336},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z316:CG316)=0,0,IF(MAX($Z318:CF318)>IF(Macro!$Q$20=0,0,CG316/Macro!$Q$20),MAX($Z318:CF318),IF(Macro!$Q$20=0,0,CG316/Macro!$Q$20))))","v":100.58660833333336},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z316:CH316)=0,0,IF(MAX($Z318:CG318)>IF(Macro!$Q$20=0,0,CH316/Macro!$Q$20),MAX($Z318:CG318),IF(Macro!$Q$20=0,0,CH316/Macro!$Q$20))))","v":102.09693333333334},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z316:CI316)=0,0,IF(MAX($Z318:CH318)>IF(Macro!$Q$20=0,0,CI316/Macro!$Q$20),MAX($Z318:CH318),IF(Macro!$Q$20=0,0,CI316/Macro!$Q$20))))","v":0}]
[{"$f":"ROW()","v":319}]
[{"$f":"ROW()","v":320},null,null,null,null,null,{"$f":"IF($R320=\"^\",IF(COUNTIF(Lists!$13:$13,H320)=1,0,1),0)","v":0},{"$f":"Items!$AQ$16","v":"ФОТ обслуживающего персонала"},null,null,null,{"$f":"K256","v":3},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z320:$CJ320)","v":314824569.28987718},null,null,{"$f":"IF(AA$11=\"\",0,AA318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AA$2-1)/12)))","v":0},{"$f":"IF(AB$11=\"\",0,AB318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AB$2-1)/12)))","v":1366.875},{"$f":"IF(AC$11=\"\",0,AC318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AC$2-1)/12)))","v":1366.875},{"$f":"IF(AD$11=\"\",0,AD318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AD$2-1)/12)))","v":14815.800000000003},{"$f":"IF(AE$11=\"\",0,AE318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AE$2-1)/12)))","v":26082.000000000011},{"$f":"IF(AF$11=\"\",0,AF318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AF$2-1)/12)))","v":40004.55000000001},{"$f":"IF(AG$11=\"\",0,AG318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AG$2-1)/12)))","v":41808.15},{"$f":"IF(AH$11=\"\",0,AH318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AH$2-1)/12)))","v":91154.700000000041},{"$f":"IF(AI$11=\"\",0,AI318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AI$2-1)/12)))","v":117296.1},{"$f":"IF(AJ$11=\"\",0,AJ318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AJ$2-1)/12)))","v":171737.77500000005},{"$f":"IF(AK$11=\"\",0,AK318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AK$2-1)/12)))","v":171737.77500000005},{"$f":"IF(AL$11=\"\",0,AL318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AL$2-1)/12)))","v":257152.5},{"$f":"IF(AM$11=\"\",0,AM318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AM$2-1)/12)))","v":328080.13200000004},{"$f":"IF(AN$11=\"\",0,AN318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AN$2-1)/12)))","v":421359.97050000011},{"$f":"IF(AO$11=\"\",0,AO318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AO$2-1)/12)))","v":421359.97050000011},{"$f":"IF(AP$11=\"\",0,AP318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AP$2-1)/12)))","v":581441.28300000005},{"$f":"IF(AQ$11=\"\",0,AQ318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AQ$2-1)/12)))","v":659914.61400000006},{"$f":"IF(AR$11=\"\",0,AR318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AR$2-1)/12)))","v":813415.84875000024},{"$f":"IF(AS$11=\"\",0,AS318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AS$2-1)/12)))","v":813415.84875000024},{"$f":"IF(AT$11=\"\",0,AT318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AT$2-1)/12)))","v":1054864.8180000007},{"$f":"IF(AU$11=\"\",0,AU318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AU$2-1)/12)))","v":1151283.9420000005},{"$f":"IF(AV$11=\"\",0,AV318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AV$2-1)/12)))","v":1414968.1650000005},{"$f":"IF(AW$11=\"\",0,AW318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AW$2-1)/12)))","v":1414968.1650000005},{"$f":"IF(AX$11=\"\",0,AX318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AX$2-1)/12)))","v":1713169.6964999996},{"$f":"IF(AY$11=\"\",0,AY318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AY$2-1)/12)))","v":1905325.7420250005},{"$f":"IF(AZ$11=\"\",0,AZ318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((AZ$2-1)/12)))","v":2277213.7341149994},{"$f":"IF(BA$11=\"\",0,BA318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BA$2-1)/12)))","v":2277213.7341149994},{"$f":"IF(BB$11=\"\",0,BB318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BB$2-1)/12)))","v":2693282.6945250002},{"$f":"IF(BC$11=\"\",0,BC318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BC$2-1)/12)))","v":2835822.2214825009},{"$f":"IF(BD$11=\"\",0,BD318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BD$2-1)/12)))","v":3343459.6092150006},{"$f":"IF(BE$11=\"\",0,BE318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BE$2-1)/12)))","v":3343459.6092150006},{"$f":"IF(BF$11=\"\",0,BF318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BF$2-1)/12)))","v":3872191.3755750009},{"$f":"IF(BG$11=\"\",0,BG318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BG$2-1)/12)))","v":4016469.3728400003},{"$f":"IF(BH$11=\"\",0,BH318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BH$2-1)/12)))","v":4731395.5341675002},{"$f":"IF(BI$11=\"\",0,BI318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BI$2-1)/12)))","v":4731395.5341675002},{"$f":"IF(BJ$11=\"\",0,BJ318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BJ$2-1)/12)))","v":5334228.911115001},{"$f":"IF(BK$11=\"\",0,BK318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BK$2-1)/12)))","v":5679829.9169048248},{"$f":"IF(BL$11=\"\",0,BL318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BL$2-1)/12)))","v":6612215.402014425},{"$f":"IF(BM$11=\"\",0,BM318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BM$2-1)/12)))","v":6612215.402014425},{"$f":"IF(BN$11=\"\",0,BN318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BN$2-1)/12)))","v":7369985.3799325526},{"$f":"IF(BO$11=\"\",0,BO318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BO$2-1)/12)))","v":7500855.1188150002},{"$f":"IF(BP$11=\"\",0,BP318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BP$2-1)/12)))","v":8646673.5440642275},{"$f":"IF(BQ$11=\"\",0,BQ318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BQ$2-1)/12)))","v":8646673.5440642275},{"$f":"IF(BR$11=\"\",0,BR318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BR$2-1)/12)))","v":9132589.7084691003},{"$f":"IF(BS$11=\"\",0,BS318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BS$2-1)/12)))","v":9132589.7084691003},{"$f":"IF(BT$11=\"\",0,BT318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BT$2-1)/12)))","v":10211944.07935215},{"$f":"IF(BU$11=\"\",0,BU318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BU$2-1)/12)))","v":10211944.07935215},{"$f":"IF(BV$11=\"\",0,BV318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BV$2-1)/12)))","v":10580873.683364103},{"$f":"IF(BW$11=\"\",0,BW318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BW$2-1)/12)))","v":10898299.893865025},{"$f":"IF(BX$11=\"\",0,BX318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BX$2-1)/12)))","v":12096824.877991803},{"$f":"IF(BY$11=\"\",0,BY318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BY$2-1)/12)))","v":12096824.877991803},{"$f":"IF(BZ$11=\"\",0,BZ318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((BZ$2-1)/12)))","v":12462371.765548477},{"$f":"IF(CA$11=\"\",0,CA318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CA$2-1)/12)))","v":12462371.765548477},{"$f":"IF(CB$11=\"\",0,CB318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CB$2-1)/12)))","v":13650987.235495334},{"$f":"IF(CC$11=\"\",0,CC318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CC$2-1)/12)))","v":13650987.235495334},{"$f":"IF(CD$11=\"\",0,CD318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CD$2-1)/12)))","v":14001651.491919661},{"$f":"IF(CE$11=\"\",0,CE318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CE$2-1)/12)))","v":14001651.491919661},{"$f":"IF(CF$11=\"\",0,CF318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CF$2-1)/12)))","v":15283500.369370123},{"$f":"IF(CG$11=\"\",0,CG318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CG$2-1)/12)))","v":15283500.369370123},{"$f":"IF(CH$11=\"\",0,CH318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CH$2-1)/12)))","v":15512984.721987659},{"$f":"IF(CI$11=\"\",0,CI318*$Q$409*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$410,INT((CI$2-1)/12)))","v":0}]
[{"$f":"ROW()","v":321}]
[{"$f":"ROW()","v":322},null,null,null,null,null,{"$f":"IF($R322=\"^\",IF(COUNTIF(Lists!$13:$13,H322)=1,0,1),0)","v":0},{"$f":"Prdction!$H$82","v":"Количество продаж"},null,null,null,{"$f":"K256","v":3},{"$f":"Mrkting!$M$87","v":"шт"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z322:$CJ322)","v":17765879.313600004},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA257:AA257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA257:AB257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":53.46},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA257:AC257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":85.14},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA257:AD257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":607.62240000000008},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA257:AE257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1532.0448000000004},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA257:AF257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2414.4912000000004},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA257:AG257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2931.5088000000001},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA257:AH257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4874.6016000000009},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA257:AI257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7611.1200000000008},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA257:AJ257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10458.756000000001},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA257:AK257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10803.117600000001},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA257:AL257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":14105.52},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA257:AM257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20948.083200000001},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA257:AN257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":26130.139200000001},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA257:AO257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":24730.2},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA257:AP257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30964.3488},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA257:AQ257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43696.224000000002},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA257:AR257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51090.098400000003},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA257:AS257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":47467.807200000003},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA257:AT257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":57038.572800000009},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA257:AU257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":77434.156800000026},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA257:AV257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":88841.808000000019},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA257:AW257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":80936.064000000013},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA257:AX257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":93137.77439999998},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA257:AY257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":124945.4448},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA257:AZ257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":140310.56159999999},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA257:BA257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125094.10319999998},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA257:BB257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":142123.60800000001},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA257:BC257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":188044.3224},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA257:BD257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":206911.42560000002},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA257:BE257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":183303.33120000002},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA257:BF257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":205418.66400000002},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA257:BG257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":267998.86080000002},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA257:BH257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":292720.90320000006},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA257:BI257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":257504.70240000004},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA257:BJ257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":283641.65280000004},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA257:BK257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":368429.45040000003},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA257:BL257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":399022.82639999996},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA257:BM257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":347555.6568},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA257:BN257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":380396.49120000005},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA257:BO257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":489993.9264},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA257:BP257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":523511.92079999996},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA257:BQ257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":447354.30960000004},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA257:BR257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":473208.27840000007},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA257:BS257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":593160.95519999997},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA257:BT257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":618465.35519999999},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA257:BU257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":525767.37840000005},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA257:BV257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":549271.9584},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA257:BW257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":687412.36080000002},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA257:BX257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":713711.82960000006},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA257:BY257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":603022.54319999996},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA257:BZ257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":628024.00320000004},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA257:CA257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":782605.92960000003},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA257:CB257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":806734.20960000006},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA257:CC257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":680830.99919999996},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA257:CD257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":707005.728},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA257:CE257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":877274.24400000006},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA257:CF257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":902899.4040000001},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA257:CG257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":760241.98800000001},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA257:CH257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":784067.32799999998},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA257:CI257,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":323}]
[{"$f":"ROW()","v":324},null,null,null,null,null,{"$f":"IF($R324=\"^\",IF(COUNTIF(Lists!$13:$13,H324)=1,0,1),0)","v":0},{"$f":"Prdction!$H$84","v":"Продажи"},null,null,null,{"$f":"K256","v":3},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z324:$CJ324)","v":5522187759.4230833},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA258:AA258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA258:AB258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA258:AC258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA258:AD258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":49626.154285714292},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA258:AE258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":480673.07266869326},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA258:AF258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":944923.29156383011},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA258:AG258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1150410.3407917935},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA258:AH258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1850181.366682067},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA258:AI258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2981595.9722378119},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA258:AJ258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3922086.4611573564},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA258:AK258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3919968.5489937095},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA258:AL258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5072352.6225227974},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA258:AM258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7553121.5176853696},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA258:AN258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9216659.2058942132},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA258:AO258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8548295.620481912},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA258:AP258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10373109.721089484},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA258:AQ258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15075502.48604681},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA258:AR258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":17882546.201885108},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA258:AS258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":16703712.697786439},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA258:AT258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20264451.46621336},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA258:AU258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":27790194.812624566},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA258:AV258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":31722134.570531927},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA258:AW258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":28347264.997261487},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA258:AX258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":32016247.400677912},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA258:AY258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43036856.465570346},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA258:AZ258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":47964429.257480249},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA258:BA258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":42014801.254440896},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA258:BB258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":46714741.087805271},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA258:BC258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62114224.336291268},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA258:BD258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":68212936.063095123},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA258:BE258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":60530271.247830987},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA258:BF258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":68274562.40098241},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA258:BG258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":88994008.027737439},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA258:BH258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":96612471.494335413},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA258:BI258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":83909709.356636614},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA258:BJ258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":90929600.53680177},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA258:BK258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":118495958.69364482},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA258:BL258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":128068049.36569867},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA258:BM258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":109938930.38974714},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA258:BN258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":118269331.71171153},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA258:BO258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":151147272.60996395},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA258:BP258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":159536430.95513785},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA258:BQ258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":137266447.99188468},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA258:BR258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":147471156.81485751},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA258:BS258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":183952919.65830588},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA258:BT258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":190581616.92413104},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA258:BU258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":160349972.25756937},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA258:BV258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":164928706.29087153},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA258:BW258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":208733930.07606116},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA258:BX258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":218718932.58701921},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA258:BY258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":182988003.27004224},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA258:BZ258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":188492347.05478725},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA258:CA258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":234615855.35865366},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA258:CB258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":240758959.17160055},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA258:CC258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":205053307.82496047},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA258:CD258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":216849367.75652456},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA258:CE258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":268505465.41309953},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA258:CF258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":275744873.76554871},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA258:CG258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":230839769.64704937},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA258:CH258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":235706483.77612394},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA258:CI258,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":325}]
[{"$f":"ROW()","v":326},null,null,null,null,null,{"$f":"IF($R326=\"^\",IF(COUNTIF(Lists!$13:$13,H326)=1,0,1),0)","v":0},{"$f":"Prdction!$H$86","v":"Количество отмен"},null,null,null,{"$f":"K256","v":3},{"$f":"Mrkting!$M$87","v":"шт"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z326:$CJ326)","v":182534.82560000016},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA257:AA257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA257:AB257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0.86400000000000077},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA257:AC257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0.72800000000000065},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA257:AD257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9.4361600000000099},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA257:AE257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":17.779200000000021},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA257:AF257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":27.432960000000026},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA257:AG257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":29.700480000000027},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA257:AH257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":60.925440000000073},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA257:AI257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":81.77792000000008},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA257:AJ257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":118.00448000000013},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA257:AK257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":98.848960000000091},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA257:AL257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":172.76800000000014},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA257:AM257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":222.77888000000021},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA257:AN257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":284.16512000000029},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA257:AO257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":221.09120000000019},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA257:AP257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":379.26272000000034},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA257:AQ257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":452.04736000000048},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA257:AR257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":550.20160000000055},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA257:AS257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":423.37952000000041},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA257:AT257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":690.24512000000072},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA257:AU257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":791.67488000000094},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA257:AV257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":957.01760000000104},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA257:AW257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":709.99680000000069},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA257:AX257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1122.2745600000007},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA257:AY257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1273.360000000001},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA257:AZ257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1499.1155200000012},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA257:BA257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1089.5187200000009},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA257:BB257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1712.8592000000017},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA257:BC257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1900.477760000002},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA257:BD257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2203.3203200000016},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA257:BE257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1595.1635200000014},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA257:BF257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2465.3536000000026},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA257:BG257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2695.9155200000027},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA257:BH257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3117.7510400000028},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA257:BI257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2226.6518400000023},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA257:BJ257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3397.8787200000043},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA257:BK257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3702.5635200000033},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA257:BL257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4234.8940800000028},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA257:BM257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2994.3804800000025},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA257:BN257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4557.7068800000043},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA257:BO257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4898.3424000000041},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA257:BP257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5542.2297600000056},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA257:BQ257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3802.9385600000037},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA257:BR257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5652.3641600000055},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA257:BS257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5846.0281600000062},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA257:BT257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6545.9814400000059},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA257:BU257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4450.1190400000041},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA257:BV257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6551.3161600000058},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA257:BW257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6777.6592000000064},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA257:BX257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7534.5011200000072},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA257:BY257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5095.0019200000042},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA257:BZ257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7491.3356800000065},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA257:CA257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7694.3116800000071},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA257:CB257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8505.8611200000068},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA257:CC257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5757.0003200000046},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA257:CD257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8420.1872000000076},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA257:CE257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8614.5712000000094},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA257:CF257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9522.2848000000085},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA257:CG257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6412.5328000000054},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA257:CH257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9330.9472000000096},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA257:CI257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":327}]
[{"$f":"ROW()","v":328},null,null,null,null,null,{"$f":"IF($R328=\"^\",IF(COUNTIF(Lists!$13:$13,H328)=1,0,1),0)","v":0},{"$f":"Prdction!$H$88","v":"Сумма возвратов из-за отмен"},null,null,null,{"$f":"K256","v":3},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z328:$CJ328)","v":56701558.407491498},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA258:AA258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA258:AB258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA258:AC258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA258:AD258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":802.03885714285798},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA258:AE258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7166.924556838916},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA258:AF258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10046.676408510652},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA258:AG258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12363.685832826759},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA258:AH258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":22186.357833920993},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA258:AI258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":33476.532087829823},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA258:AJ258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":41957.576263148985},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA258:AK258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":37242.264775769043},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA258:AL258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":60573.408109422555},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA258:AM258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":81991.596711847364},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA258:AN258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":97482.174363959726},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA258:AO258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":77911.125384815619},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA258:AP258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":124273.66049332537},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA258:AQ258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":161282.37855829805},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA258:AR258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":188639.59030468104},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA258:AS258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":153572.11471766621},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA258:AT258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":241423.9198788589},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA258:AU258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":289587.11331997649},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA258:AV258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":335377.46484063938},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA258:AW258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":250930.3919657364},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA258:AX258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":381038.31348870107},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA258:AY258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":443865.41686669068},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA258:AZ258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":505203.5669534771},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA258:BA258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":367619.19779498357},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA258:BB258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":557123.28950062126},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA258:BC258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":635489.39103663363},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA258:BD258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":717908.46184688958},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA258:BE258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":535966.37069621892},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA258:BF258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":812027.6529472596},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA258:BG258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":902116.16326256865},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA258:BH258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1018869.2670609849},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA258:BI258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":727600.66797288298},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA258:BJ258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1080997.7623456791},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA258:BK258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1201480.7641649533},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA258:BL258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1347077.4425277337},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA258:BM258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":947160.01575383299},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA258:BN258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1408461.2256061421},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA258:BO258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1512178.8638951431},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA258:BP258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1676883.7479453261},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA258:BQ258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1186155.5365907436},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA258:BR258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1751828.6058388138},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA258:BS258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1816990.9313251534},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA258:BT258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2006360.1286943653},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA258:BU258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1355181.3095052682},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA258:BV258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1958211.8113878882},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA258:BW258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2081644.4576832918},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA258:BX258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2296576.3925152496},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA258:BY258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1544518.3374531914},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA258:BZ258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2241168.0928061707},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA258:CA258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2312188.5475550536},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA258:CB258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2526808.1879805303},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA258:CC258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1759948.1371566141},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA258:CD258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2573186.3228476672},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA258:CE258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2642455.0080974805},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA258:CF258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2898898.3675602791},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA258:CG258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1945966.0863942553},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA258:CH258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2796117.5691675474},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA258:CI258,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":329}]
[{"$f":"ROW()","v":330},null,null,null,null,null,{"$f":"IF($R330=\"^\",IF(COUNTIF(Lists!$13:$13,H330)=1,0,1),0)","v":0},{"$f":"Prdction!$H$90","v":"Натуральный поток продаж"}]
[{"$f":"ROW()","v":331},null,null,null,null,null,{"$f":"IF($R331=\"^\",IF(COUNTIF(Lists!$13:$13,H331)=1,0,1),0)","v":0},{"$f":"H330","v":"Натуральный поток продаж"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,null,{"$f":"K256","v":3},{"$f":"IF(OR($I331=\"\",$I331=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I331)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I331)))","v":"шт"},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z331:$CJ331)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA269:AA269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA269:AB269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA269:AC269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA269:AD269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA269:AE269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA269:AF269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA269:AG269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA269:AH269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA269:AI269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA269:AJ269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA269:AK269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA269:AL269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA269:AM269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA269:AN269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA269:AO269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA269:AP269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA269:AQ269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA269:AR269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA269:AS269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA269:AT269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA269:AU269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA269:AV269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA269:AW269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA269:AX269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA269:AY269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA269:AZ269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA269:BA269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA269:BB269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA269:BC269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA269:BD269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA269:BE269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA269:BF269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA269:BG269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA269:BH269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA269:BI269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA269:BJ269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA269:BK269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA269:BL269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA269:BM269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA269:BN269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA269:BO269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA269:BP269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA269:BQ269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA269:BR269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA269:BS269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA269:BT269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA269:BU269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA269:BV269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA269:BW269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA269:BX269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA269:BY269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA269:BZ269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA269:CA269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA269:CB269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA269:CC269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA269:CD269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA269:CE269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA269:CF269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA269:CG269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA269:CH269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA269:CI269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":332},null,null,null,null,null,{"$f":"IF($R332=\"^\",IF(COUNTIF(Lists!$13:$13,H332)=1,0,1),0)","v":0},{"$f":"H331","v":"Натуральный поток продаж"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,null,{"$f":"K256","v":3},{"$f":"IF(OR($I332=\"\",$I332=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I332)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I332)))","v":"шт"},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z332:$CJ332)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA270:AA270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA270:AB270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA270:AC270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA270:AD270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA270:AE270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA270:AF270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA270:AG270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA270:AH270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA270:AI270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA270:AJ270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA270:AK270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA270:AL270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA270:AM270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA270:AN270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA270:AO270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA270:AP270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA270:AQ270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA270:AR270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA270:AS270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA270:AT270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA270:AU270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA270:AV270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA270:AW270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA270:AX270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA270:AY270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA270:AZ270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA270:BA270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA270:BB270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA270:BC270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA270:BD270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA270:BE270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA270:BF270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA270:BG270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA270:BH270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA270:BI270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA270:BJ270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA270:BK270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA270:BL270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA270:BM270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA270:BN270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA270:BO270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA270:BP270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA270:BQ270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA270:BR270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA270:BS270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA270:BT270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA270:BU270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA270:BV270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA270:BW270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA270:BX270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA270:BY270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA270:BZ270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA270:CA270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA270:CB270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA270:CC270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA270:CD270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA270:CE270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA270:CF270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA270:CG270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA270:CH270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA270:CI270,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":333},null,null,null,null,null,{"$f":"IF($R333=\"^\",IF(COUNTIF(Lists!$13:$13,H333)=1,0,1),0)","v":0},{"$f":"H332","v":"Натуральный поток продаж"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,null,{"$f":"K256","v":3},{"$f":"IF(OR($I333=\"\",$I333=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I333)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I333)))","v":"шт"},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z333:$CJ333)","v":17765879.313600004},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA271:AA271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA271:AB271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":53.46},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA271:AC271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":85.14},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA271:AD271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":607.62240000000008},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA271:AE271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1532.0448000000004},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA271:AF271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2414.4912000000004},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA271:AG271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2931.5088000000001},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA271:AH271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4874.6016000000009},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA271:AI271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7611.1200000000008},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA271:AJ271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10458.756000000001},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA271:AK271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10803.117600000001},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA271:AL271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":14105.52},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA271:AM271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20948.083200000001},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA271:AN271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":26130.139200000001},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA271:AO271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":24730.2},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA271:AP271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30964.3488},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA271:AQ271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43696.224000000002},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA271:AR271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51090.098400000003},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA271:AS271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":47467.807200000003},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA271:AT271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":57038.572800000009},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA271:AU271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":77434.156800000026},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA271:AV271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":88841.808000000019},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA271:AW271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":80936.064000000013},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA271:AX271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":93137.77439999998},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA271:AY271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":124945.4448},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA271:AZ271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":140310.56159999999},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA271:BA271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":125094.10319999998},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA271:BB271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":142123.60800000001},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA271:BC271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":188044.3224},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA271:BD271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":206911.42560000002},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA271:BE271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":183303.33120000002},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA271:BF271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":205418.66400000002},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA271:BG271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":267998.86080000002},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA271:BH271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":292720.90320000006},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA271:BI271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":257504.70240000004},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA271:BJ271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":283641.65280000004},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA271:BK271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":368429.45040000003},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA271:BL271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":399022.82639999996},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA271:BM271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":347555.6568},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA271:BN271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":380396.49120000005},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA271:BO271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":489993.9264},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA271:BP271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":523511.92079999996},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA271:BQ271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":447354.30960000004},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA271:BR271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":473208.27840000007},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA271:BS271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":593160.95519999997},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA271:BT271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":618465.35519999999},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA271:BU271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":525767.37840000005},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA271:BV271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":549271.9584},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA271:BW271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":687412.36080000002},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA271:BX271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":713711.82960000006},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA271:BY271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":603022.54319999996},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA271:BZ271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":628024.00320000004},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA271:CA271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":782605.92960000003},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA271:CB271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":806734.20960000006},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA271:CC271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":680830.99919999996},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA271:CD271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":707005.728},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA271:CE271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":877274.24400000006},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA271:CF271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":902899.4040000001},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA271:CG271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":760241.98800000001},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA271:CH271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":784067.32799999998},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA271:CI271,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":334},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":335}]
[{"$f":"ROW()","v":336},null,null,null,null,null,{"$f":"IF($R336=\"^\",IF(COUNTIF(Lists!$13:$13,H336)=1,0,1),0)","v":0},{"$f":"Prdction!$H$96","v":"Натуральный поток продаж"}]
[{"$f":"ROW()","v":337},null,null,null,null,null,{"$f":"IF($R337=\"^\",IF(COUNTIF(Lists!$13:$13,H337)=1,0,1),0)","v":0},{"$f":"H336","v":"Натуральный поток продаж"},{"$f":"Prdction!$H$76","v":"Затраты времени производственного персонала"},null,null,null,{"$f":"Sales!$M$43","v":"кол-во часов"},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z337:$CJ337)","v":897420.7069600001},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA310:AA310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:AA310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA310:AB310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:AB310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2.7162000000000002},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA310:AC310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:AC310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4.2934000000000001},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA310:AD310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:AD310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30.852928000000006},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA310:AE310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:AE310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":77.491200000000021},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA310:AF310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:AF310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":122.09620800000003},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA310:AG310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:AG310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":148.06046400000002},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA310:AH310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:AH310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":246.77635200000009},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA310:AI310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:AI310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":384.64489600000002},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA310:AJ310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:AJ310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":528.83802400000013},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA310:AK310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:AK310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":545.09832800000004},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA310:AL310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:AL310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":713.91440000000011},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA310:AM310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:AM310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1058.5431040000001},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA310:AN310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:AN310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1320.7152160000003},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA310:AO310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:AO310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1247.5645600000003},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA310:AP310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:AP310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1567.1805760000002},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA310:AQ310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:AQ310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2207.4135679999999},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA310:AR310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:AR310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2582.0150000000003},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA310:AS310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:AS310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2394.5593360000003},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA310:AT310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:AT310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2886.440896000001},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA310:AU310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:AU310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3911.2915840000014},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA310:AV310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:AV310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4489.9412800000009},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA310:AW310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:AW310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4082.3030400000011},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA310:AX310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:AX310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4713.0024480000002},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA310:AY310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:AY310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6310.9402399999999},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA310:AZ310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:AZ310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7090.4838559999998},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA310:BA310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:BA310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6309.1810959999993},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA310:BB310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:BB310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7191.8233600000012},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA310:BC310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:BC310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9497.2400080000007},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA310:BD310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:BD310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10455.737295999999},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA310:BE310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:BE310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9244.924735999999},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA310:BF310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:BF310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10394.200880000002},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA310:BG310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:BG310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":13534.738816000003},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA310:BH310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:BH310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":14791.932712000002},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA310:BI310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:BI310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12986.567712000004},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA310:BJ310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:BJ310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":14351.976576000005},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA310:BK310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:BK310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":18606.600696000001},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA310:BL310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:BL310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20162.886023999999},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA310:BM310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:BM310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":17527.501864000002},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA310:BN310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:BN310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":19247.709903999999},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA310:BO310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:BO310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":24744.613440000001},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA310:BP310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:BP310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":26452.707527999999},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA310:BQ310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:BQ310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":22557.862408000005},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA310:BR310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:BR310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":23943.032128000003},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA310:BS310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:BS310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":29950.349168000001},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA310:BT310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:BT310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":31250.566832000004},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA310:BU310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:BU310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":26510.874872},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA310:BV310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:BV310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":27791.163728},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA310:BW310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:BW310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":34709.501000000004},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA310:BX310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:BX310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36062.316536000006},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA310:BY310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:BY310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30405.877256000003},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA310:BZ310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:BZ310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":31775.766944000003},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA310:CA310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:CA310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":39515.012064000002},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA310:CB310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:CB310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":40762.003536000004},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA310:CC310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:CC310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":34329.399976000001},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA310:CD310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:CD310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":35771.295760000008},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA310:CE310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:CE310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":44294.440760000012},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA310:CF310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:CF310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":45621.084440000006},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA310:CG310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:CG310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":38332.726040000001},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA310:CH310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:CH310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":39669.91376000001},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA310:CI310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA310:CI310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":338},null,null,null,null,null,{"$f":"IF($R338=\"^\",IF(COUNTIF(Lists!$13:$13,H338)=1,0,1),0)","v":0},{"$f":"H336","v":"Натуральный поток продаж"},{"$f":"Prdction!$H$78","v":"Потребность в производственном персонале"},null,null,{"$f":"K256","v":3},{"$f":"Sales!$M$51","v":"кол-во сотр.*пер."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z338:$CJ338)","v":1989.8915198833336},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z337:AA337)=0,0,IF(MAX($Z338:Z338)>IF(Macro!$Q$20=0,0,AA337/Macro!$Q$20),MAX($Z338:Z338),IF(Macro!$Q$20=0,0,AA337/Macro!$Q$20))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z337:AB337)=0,0,IF(MAX($Z338:AA338)>IF(Macro!$Q$20=0,0,AB337/Macro!$Q$20),MAX($Z338:AA338),IF(Macro!$Q$20=0,0,AB337/Macro!$Q$20))))","v":5.6587500000000006E-3},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z337:AC337)=0,0,IF(MAX($Z338:AB338)>IF(Macro!$Q$20=0,0,AC337/Macro!$Q$20),MAX($Z338:AB338),IF(Macro!$Q$20=0,0,AC337/Macro!$Q$20))))","v":8.9445833333333339E-3},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z337:AD337)=0,0,IF(MAX($Z338:AC338)>IF(Macro!$Q$20=0,0,AD337/Macro!$Q$20),MAX($Z338:AC338),IF(Macro!$Q$20=0,0,AD337/Macro!$Q$20))))","v":6.4276933333333341E-2},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z337:AE337)=0,0,IF(MAX($Z338:AD338)>IF(Macro!$Q$20=0,0,AE337/Macro!$Q$20),MAX($Z338:AD338),IF(Macro!$Q$20=0,0,AE337/Macro!$Q$20))))","v":0.16144000000000006},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z337:AF337)=0,0,IF(MAX($Z338:AE338)>IF(Macro!$Q$20=0,0,AF337/Macro!$Q$20),MAX($Z338:AE338),IF(Macro!$Q$20=0,0,AF337/Macro!$Q$20))))","v":0.25436710000000007},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z337:AG337)=0,0,IF(MAX($Z338:AF338)>IF(Macro!$Q$20=0,0,AG337/Macro!$Q$20),MAX($Z338:AF338),IF(Macro!$Q$20=0,0,AG337/Macro!$Q$20))))","v":0.30845930000000005},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z337:AH337)=0,0,IF(MAX($Z338:AG338)>IF(Macro!$Q$20=0,0,AH337/Macro!$Q$20),MAX($Z338:AG338),IF(Macro!$Q$20=0,0,AH337/Macro!$Q$20))))","v":0.51411740000000017},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z337:AI337)=0,0,IF(MAX($Z338:AH338)>IF(Macro!$Q$20=0,0,AI337/Macro!$Q$20),MAX($Z338:AH338),IF(Macro!$Q$20=0,0,AI337/Macro!$Q$20))))","v":0.80134353333333341},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z337:AJ337)=0,0,IF(MAX($Z338:AI338)>IF(Macro!$Q$20=0,0,AJ337/Macro!$Q$20),MAX($Z338:AI338),IF(Macro!$Q$20=0,0,AJ337/Macro!$Q$20))))","v":1.1017458833333336},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z337:AK337)=0,0,IF(MAX($Z338:AJ338)>IF(Macro!$Q$20=0,0,AK337/Macro!$Q$20),MAX($Z338:AJ338),IF(Macro!$Q$20=0,0,AK337/Macro!$Q$20))))","v":1.1356215166666668},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z337:AL337)=0,0,IF(MAX($Z338:AK338)>IF(Macro!$Q$20=0,0,AL337/Macro!$Q$20),MAX($Z338:AK338),IF(Macro!$Q$20=0,0,AL337/Macro!$Q$20))))","v":1.4873216666666669},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z337:AM337)=0,0,IF(MAX($Z338:AL338)>IF(Macro!$Q$20=0,0,AM337/Macro!$Q$20),MAX($Z338:AL338),IF(Macro!$Q$20=0,0,AM337/Macro!$Q$20))))","v":2.2052981333333337},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z337:AN337)=0,0,IF(MAX($Z338:AM338)>IF(Macro!$Q$20=0,0,AN337/Macro!$Q$20),MAX($Z338:AM338),IF(Macro!$Q$20=0,0,AN337/Macro!$Q$20))))","v":2.7514900333333339},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z337:AO337)=0,0,IF(MAX($Z338:AN338)>IF(Macro!$Q$20=0,0,AO337/Macro!$Q$20),MAX($Z338:AN338),IF(Macro!$Q$20=0,0,AO337/Macro!$Q$20))))","v":2.7514900333333339},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z337:AP337)=0,0,IF(MAX($Z338:AO338)>IF(Macro!$Q$20=0,0,AP337/Macro!$Q$20),MAX($Z338:AO338),IF(Macro!$Q$20=0,0,AP337/Macro!$Q$20))))","v":3.2649595333333337},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z337:AQ337)=0,0,IF(MAX($Z338:AP338)>IF(Macro!$Q$20=0,0,AQ337/Macro!$Q$20),MAX($Z338:AP338),IF(Macro!$Q$20=0,0,AQ337/Macro!$Q$20))))","v":4.5987782666666668},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z337:AR337)=0,0,IF(MAX($Z338:AQ338)>IF(Macro!$Q$20=0,0,AR337/Macro!$Q$20),MAX($Z338:AQ338),IF(Macro!$Q$20=0,0,AR337/Macro!$Q$20))))","v":5.3791979166666675},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z337:AS337)=0,0,IF(MAX($Z338:AR338)>IF(Macro!$Q$20=0,0,AS337/Macro!$Q$20),MAX($Z338:AR338),IF(Macro!$Q$20=0,0,AS337/Macro!$Q$20))))","v":5.3791979166666675},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z337:AT337)=0,0,IF(MAX($Z338:AS338)>IF(Macro!$Q$20=0,0,AT337/Macro!$Q$20),MAX($Z338:AS338),IF(Macro!$Q$20=0,0,AT337/Macro!$Q$20))))","v":6.0134185333333354},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z337:AU337)=0,0,IF(MAX($Z338:AT338)>IF(Macro!$Q$20=0,0,AU337/Macro!$Q$20),MAX($Z338:AT338),IF(Macro!$Q$20=0,0,AU337/Macro!$Q$20))))","v":8.1485241333333356},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z337:AV337)=0,0,IF(MAX($Z338:AU338)>IF(Macro!$Q$20=0,0,AV337/Macro!$Q$20),MAX($Z338:AU338),IF(Macro!$Q$20=0,0,AV337/Macro!$Q$20))))","v":9.3540443333333361},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z337:AW337)=0,0,IF(MAX($Z338:AV338)>IF(Macro!$Q$20=0,0,AW337/Macro!$Q$20),MAX($Z338:AV338),IF(Macro!$Q$20=0,0,AW337/Macro!$Q$20))))","v":9.3540443333333361},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z337:AX337)=0,0,IF(MAX($Z338:AW338)>IF(Macro!$Q$20=0,0,AX337/Macro!$Q$20),MAX($Z338:AW338),IF(Macro!$Q$20=0,0,AX337/Macro!$Q$20))))","v":9.8187551000000006},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z337:AY337)=0,0,IF(MAX($Z338:AX338)>IF(Macro!$Q$20=0,0,AY337/Macro!$Q$20),MAX($Z338:AX338),IF(Macro!$Q$20=0,0,AY337/Macro!$Q$20))))","v":13.147792166666667},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z337:AZ337)=0,0,IF(MAX($Z338:AY338)>IF(Macro!$Q$20=0,0,AZ337/Macro!$Q$20),MAX($Z338:AY338),IF(Macro!$Q$20=0,0,AZ337/Macro!$Q$20))))","v":14.771841366666667},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z337:BA337)=0,0,IF(MAX($Z338:AZ338)>IF(Macro!$Q$20=0,0,BA337/Macro!$Q$20),MAX($Z338:AZ338),IF(Macro!$Q$20=0,0,BA337/Macro!$Q$20))))","v":14.771841366666667},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z337:BB337)=0,0,IF(MAX($Z338:BA338)>IF(Macro!$Q$20=0,0,BB337/Macro!$Q$20),MAX($Z338:BA338),IF(Macro!$Q$20=0,0,BB337/Macro!$Q$20))))","v":14.982965333333336},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z337:BC337)=0,0,IF(MAX($Z338:BB338)>IF(Macro!$Q$20=0,0,BC337/Macro!$Q$20),MAX($Z338:BB338),IF(Macro!$Q$20=0,0,BC337/Macro!$Q$20))))","v":19.785916683333333},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z337:BD337)=0,0,IF(MAX($Z338:BC338)>IF(Macro!$Q$20=0,0,BD337/Macro!$Q$20),MAX($Z338:BC338),IF(Macro!$Q$20=0,0,BD337/Macro!$Q$20))))","v":21.782786033333331},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z337:BE337)=0,0,IF(MAX($Z338:BD338)>IF(Macro!$Q$20=0,0,BE337/Macro!$Q$20),MAX($Z338:BD338),IF(Macro!$Q$20=0,0,BE337/Macro!$Q$20))))","v":21.782786033333331},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z337:BF337)=0,0,IF(MAX($Z338:BE338)>IF(Macro!$Q$20=0,0,BF337/Macro!$Q$20),MAX($Z338:BE338),IF(Macro!$Q$20=0,0,BF337/Macro!$Q$20))))","v":21.782786033333331},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z337:BG337)=0,0,IF(MAX($Z338:BF338)>IF(Macro!$Q$20=0,0,BG337/Macro!$Q$20),MAX($Z338:BF338),IF(Macro!$Q$20=0,0,BG337/Macro!$Q$20))))","v":28.19737253333334},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z337:BH337)=0,0,IF(MAX($Z338:BG338)>IF(Macro!$Q$20=0,0,BH337/Macro!$Q$20),MAX($Z338:BG338),IF(Macro!$Q$20=0,0,BH337/Macro!$Q$20))))","v":30.816526483333337},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z337:BI337)=0,0,IF(MAX($Z338:BH338)>IF(Macro!$Q$20=0,0,BI337/Macro!$Q$20),MAX($Z338:BH338),IF(Macro!$Q$20=0,0,BI337/Macro!$Q$20))))","v":30.816526483333337},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z337:BJ337)=0,0,IF(MAX($Z338:BI338)>IF(Macro!$Q$20=0,0,BJ337/Macro!$Q$20),MAX($Z338:BI338),IF(Macro!$Q$20=0,0,BJ337/Macro!$Q$20))))","v":30.816526483333337},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z337:BK337)=0,0,IF(MAX($Z338:BJ338)>IF(Macro!$Q$20=0,0,BK337/Macro!$Q$20),MAX($Z338:BJ338),IF(Macro!$Q$20=0,0,BK337/Macro!$Q$20))))","v":38.763751450000001},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z337:BL337)=0,0,IF(MAX($Z338:BK338)>IF(Macro!$Q$20=0,0,BL337/Macro!$Q$20),MAX($Z338:BK338),IF(Macro!$Q$20=0,0,BL337/Macro!$Q$20))))","v":42.006012550000001},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z337:BM337)=0,0,IF(MAX($Z338:BL338)>IF(Macro!$Q$20=0,0,BM337/Macro!$Q$20),MAX($Z338:BL338),IF(Macro!$Q$20=0,0,BM337/Macro!$Q$20))))","v":42.006012550000001},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z337:BN337)=0,0,IF(MAX($Z338:BM338)>IF(Macro!$Q$20=0,0,BN337/Macro!$Q$20),MAX($Z338:BM338),IF(Macro!$Q$20=0,0,BN337/Macro!$Q$20))))","v":42.006012550000001},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z337:BO337)=0,0,IF(MAX($Z338:BN338)>IF(Macro!$Q$20=0,0,BO337/Macro!$Q$20),MAX($Z338:BN338),IF(Macro!$Q$20=0,0,BO337/Macro!$Q$20))))","v":51.551278000000003},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z337:BP337)=0,0,IF(MAX($Z338:BO338)>IF(Macro!$Q$20=0,0,BP337/Macro!$Q$20),MAX($Z338:BO338),IF(Macro!$Q$20=0,0,BP337/Macro!$Q$20))))","v":55.109807349999997},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z337:BQ337)=0,0,IF(MAX($Z338:BP338)>IF(Macro!$Q$20=0,0,BQ337/Macro!$Q$20),MAX($Z338:BP338),IF(Macro!$Q$20=0,0,BQ337/Macro!$Q$20))))","v":55.109807349999997},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z337:BR337)=0,0,IF(MAX($Z338:BQ338)>IF(Macro!$Q$20=0,0,BR337/Macro!$Q$20),MAX($Z338:BQ338),IF(Macro!$Q$20=0,0,BR337/Macro!$Q$20))))","v":55.109807349999997},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z337:BS337)=0,0,IF(MAX($Z338:BR338)>IF(Macro!$Q$20=0,0,BS337/Macro!$Q$20),MAX($Z338:BR338),IF(Macro!$Q$20=0,0,BS337/Macro!$Q$20))))","v":62.396560766666667},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z337:BT337)=0,0,IF(MAX($Z338:BS338)>IF(Macro!$Q$20=0,0,BT337/Macro!$Q$20),MAX($Z338:BS338),IF(Macro!$Q$20=0,0,BT337/Macro!$Q$20))))","v":65.10534756666668},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z337:BU337)=0,0,IF(MAX($Z338:BT338)>IF(Macro!$Q$20=0,0,BU337/Macro!$Q$20),MAX($Z338:BT338),IF(Macro!$Q$20=0,0,BU337/Macro!$Q$20))))","v":65.10534756666668},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z337:BV337)=0,0,IF(MAX($Z338:BU338)>IF(Macro!$Q$20=0,0,BV337/Macro!$Q$20),MAX($Z338:BU338),IF(Macro!$Q$20=0,0,BV337/Macro!$Q$20))))","v":65.10534756666668},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z337:BW337)=0,0,IF(MAX($Z338:BV338)>IF(Macro!$Q$20=0,0,BW337/Macro!$Q$20),MAX($Z338:BV338),IF(Macro!$Q$20=0,0,BW337/Macro!$Q$20))))","v":72.311460416666677},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z337:BX337)=0,0,IF(MAX($Z338:BW338)>IF(Macro!$Q$20=0,0,BX337/Macro!$Q$20),MAX($Z338:BW338),IF(Macro!$Q$20=0,0,BX337/Macro!$Q$20))))","v":75.129826116666678},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z337:BY337)=0,0,IF(MAX($Z338:BX338)>IF(Macro!$Q$20=0,0,BY337/Macro!$Q$20),MAX($Z338:BX338),IF(Macro!$Q$20=0,0,BY337/Macro!$Q$20))))","v":75.129826116666678},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z337:BZ337)=0,0,IF(MAX($Z338:BY338)>IF(Macro!$Q$20=0,0,BZ337/Macro!$Q$20),MAX($Z338:BY338),IF(Macro!$Q$20=0,0,BZ337/Macro!$Q$20))))","v":75.129826116666678},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z337:CA337)=0,0,IF(MAX($Z338:BZ338)>IF(Macro!$Q$20=0,0,CA337/Macro!$Q$20),MAX($Z338:BZ338),IF(Macro!$Q$20=0,0,CA337/Macro!$Q$20))))","v":82.322941800000009},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z337:CB337)=0,0,IF(MAX($Z338:CA338)>IF(Macro!$Q$20=0,0,CB337/Macro!$Q$20),MAX($Z338:CA338),IF(Macro!$Q$20=0,0,CB337/Macro!$Q$20))))","v":84.920840700000014},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z337:CC337)=0,0,IF(MAX($Z338:CB338)>IF(Macro!$Q$20=0,0,CC337/Macro!$Q$20),MAX($Z338:CB338),IF(Macro!$Q$20=0,0,CC337/Macro!$Q$20))))","v":84.920840700000014},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z337:CD337)=0,0,IF(MAX($Z338:CC338)>IF(Macro!$Q$20=0,0,CD337/Macro!$Q$20),MAX($Z338:CC338),IF(Macro!$Q$20=0,0,CD337/Macro!$Q$20))))","v":84.920840700000014},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z337:CE337)=0,0,IF(MAX($Z338:CD338)>IF(Macro!$Q$20=0,0,CE337/Macro!$Q$20),MAX($Z338:CD338),IF(Macro!$Q$20=0,0,CE337/Macro!$Q$20))))","v":92.280084916666695},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z337:CF337)=0,0,IF(MAX($Z338:CE338)>IF(Macro!$Q$20=0,0,CF337/Macro!$Q$20),MAX($Z338:CE338),IF(Macro!$Q$20=0,0,CF337/Macro!$Q$20))))","v":95.04392591666668},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z337:CG337)=0,0,IF(MAX($Z338:CF338)>IF(Macro!$Q$20=0,0,CG337/Macro!$Q$20),MAX($Z338:CF338),IF(Macro!$Q$20=0,0,CG337/Macro!$Q$20))))","v":95.04392591666668},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z337:CH337)=0,0,IF(MAX($Z338:CG338)>IF(Macro!$Q$20=0,0,CH337/Macro!$Q$20),MAX($Z338:CG338),IF(Macro!$Q$20=0,0,CH337/Macro!$Q$20))))","v":95.04392591666668},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z337:CI337)=0,0,IF(MAX($Z338:CH338)>IF(Macro!$Q$20=0,0,CI337/Macro!$Q$20),MAX($Z338:CH338),IF(Macro!$Q$20=0,0,CI337/Macro!$Q$20))))","v":0}]
[{"$f":"ROW()","v":339}]
[{"$f":"ROW()","v":340},null,null,null,null,null,{"$f":"IF($R340=\"^\",IF(COUNTIF(Lists!$13:$13,H340)=1,0,1),0)","v":0},{"$f":"Prdction!$H$100","v":"Себестоимость продаж"},null,null,null,null,{"$f":"Mrkting!$M$107","v":"руб."}]
[{"$f":"ROW()","v":341},null,null,null,null,null,{"$f":"IF($R341=\"^\",IF(COUNTIF(Lists!$13:$13,H341)=1,0,1),0)","v":0},{"$f":"H340","v":"Себестоимость продаж"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,null,{"$f":"K256","v":3},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z341:$CJ341)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA281:AA281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA281:AB281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA281:AC281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA281:AD281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA281:AE281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA281:AF281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA281:AG281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA281:AH281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA281:AI281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA281:AJ281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA281:AK281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA281:AL281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA281:AM281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA281:AN281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA281:AO281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA281:AP281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA281:AQ281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA281:AR281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA281:AS281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA281:AT281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA281:AU281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA281:AV281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA281:AW281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA281:AX281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA281:AY281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA281:AZ281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA281:BA281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA281:BB281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA281:BC281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA281:BD281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA281:BE281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA281:BF281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA281:BG281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA281:BH281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA281:BI281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA281:BJ281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA281:BK281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA281:BL281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA281:BM281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA281:BN281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA281:BO281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA281:BP281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA281:BQ281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA281:BR281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA281:BS281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA281:BT281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA281:BU281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA281:BV281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA281:BW281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA281:BX281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA281:BY281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA281:BZ281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA281:CA281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA281:CB281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA281:CC281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA281:CD281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA281:CE281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA281:CF281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA281:CG281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA281:CH281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA281:CI281,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":342},null,null,null,null,null,{"$f":"IF($R342=\"^\",IF(COUNTIF(Lists!$13:$13,H342)=1,0,1),0)","v":0},{"$f":"H341","v":"Себестоимость продаж"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,null,{"$f":"K256","v":3},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z342:$CJ342)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA282:AA282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA282:AB282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA282:AC282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA282:AD282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA282:AE282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA282:AF282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA282:AG282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA282:AH282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA282:AI282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA282:AJ282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA282:AK282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA282:AL282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA282:AM282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA282:AN282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA282:AO282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA282:AP282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA282:AQ282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA282:AR282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA282:AS282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA282:AT282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA282:AU282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA282:AV282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA282:AW282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA282:AX282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA282:AY282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA282:AZ282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA282:BA282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA282:BB282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA282:BC282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA282:BD282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA282:BE282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA282:BF282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA282:BG282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA282:BH282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA282:BI282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA282:BJ282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA282:BK282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA282:BL282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA282:BM282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA282:BN282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA282:BO282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA282:BP282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA282:BQ282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA282:BR282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA282:BS282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA282:BT282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA282:BU282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA282:BV282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA282:BW282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA282:BX282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA282:BY282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA282:BZ282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA282:CA282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA282:CB282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA282:CC282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA282:CD282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA282:CE282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA282:CF282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA282:CG282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA282:CH282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA282:CI282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":343},null,null,null,null,null,{"$f":"IF($R343=\"^\",IF(COUNTIF(Lists!$13:$13,H343)=1,0,1),0)","v":0},{"$f":"H342","v":"Себестоимость продаж"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,null,{"$f":"K256","v":3},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z343:$CJ343)","v":1063488787.5650384},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA283:AA283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA283:AB283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2673},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA283:AC283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4257},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA283:AD283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30381.120000000003},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA283:AE283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":76602.24000000002},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA283:AF283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":120724.56000000003},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA283:AG283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":146575.44},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA283:AH283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":243730.08000000005},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA283:AI283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":380556},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA283:AJ283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":522937.80000000005},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA283:AK283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":540155.88000000012},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA283:AL283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":705276},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA283:AM283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1064499.0048},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA283:AN283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1345702.1688000001},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA283:AO283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1273605.3},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA283:AP283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1594663.9631999999},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA283:AQ283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2250355.5360000003},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA283:AR283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2631140.0676000002},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA283:AS283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2474111.1621600003},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA283:AT283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3025611.0941760004},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA283:AU283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4107494.8474560007},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA283:AV283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4712613.705360001},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA283:AW283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4293253.5148799997},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA283:AX283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4940493.2430479992},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA283:AY283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6728628.6266918387},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA283:AZ283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7666056.9522741586},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA283:BA283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6834685.2053713184},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA283:BB283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7765115.1899508005},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA283:BC283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10274055.414159242},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA283:BD283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":11304885.068080559},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA283:BE283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10130580.643168259},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA283:BF283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":11560025.803521492},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA283:BG283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15081753.945018183},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA283:BH283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":16472997.77113786},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA283:BI283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":14491190.558381407},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA283:BJ283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15962058.95546806},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA283:BK283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":21041893.716129966},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA283:BL283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":23128840.884971473},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA283:BM283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":20145613.11522742},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA283:BN283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":22049189.510142405},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA283:BO283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":28401862.771999113},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA283:BP283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30344689.868521743},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA283:BQ283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":26216579.730456971},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA283:BR283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":28251771.578002717},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA283:BS283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":35413260.038394764},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA283:BT283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36923998.885009184},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA283:BU283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":31389687.280927591},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA283:BV283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":32792972.167325065},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA283:BW283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":41631406.091935545},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA283:BX283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43888776.33348041},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA283:BY283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":37082083.307185985},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA283:BZ283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":38619515.419759251},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA283:CA283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":48125328.987078786},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA283:CB283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":49609066.036561467},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA283:CC283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":42324342.057320751},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA283:CD283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":44780685.180003539},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA283:CE283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":55565238.273556963},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA283:CF283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":57188297.574495494},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA283:CG283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":48152590.250652149},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA283:CH283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":49661651.645196527},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA283:CI283,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":344},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":345}]
[{"$f":"ROW()","v":346},null,null,null,null,null,{"$f":"IF($R346=\"^\",IF(COUNTIF(Lists!$13:$13,H346)=1,0,1),0)","v":0},{"$f":"Prdction!$H$106","v":"Себестоимость продаж"}]
[{"$f":"ROW()","v":347},null,null,null,null,null,{"$f":"IF($R347=\"^\",IF(COUNTIF(Lists!$13:$13,H347)=1,0,1),0)","v":0},{"$f":"H346","v":"Себестоимость продаж"},{"$f":"Items!$AQ$16","v":"ФОТ обслуживающего персонала"},null,null,{"$f":"K256","v":3},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z347:$CJ347)","v":315940776.00651109},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA314:AA314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:AA314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA314:AB314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:AB314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":763.93125000000009},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA314:AC314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:AC314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1518.7500000000002},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA314:AD314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:AD314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8984.9047500000033},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA314:AE314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:AE314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":21794.400000000005},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA314:AF314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:AF314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":34339.558499999999},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA314:AG314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:AG314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":41642.005499999999},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA314:AH314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:AH314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":69405.849000000017},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA314:AI314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:AI314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":108181.37700000002},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA314:AJ314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:AJ314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":148735.69425000003},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA314:AK314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:AK314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":177531.75000000006},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA314:AL314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:AL314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":224722.32975000006},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA314:AM314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:AM314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":302600.87694000005},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA314:AN314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:AN314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":382594.68913500005},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA314:AO314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:AO314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":431124.52500000014},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA314:AP314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:AP314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":522881.63158500014},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA314:AQ314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:AQ314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":639460.11797999998},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA314:AR314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:AR314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":747977.47031250014},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA314:AS314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:AS314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":829899.06750000024},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA314:AT314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:AT314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":970766.05470750039},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA314:AU314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:AU314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1133052.2807400003},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA314:AV314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:AV314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1300679.8645500005},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA314:AW314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:AW314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1443756.1500000006},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA314:AX314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:AX314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1623346.6085550003},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA314:AY314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:AY314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":1856196.6648084002},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA314:AZ314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:AZ314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2115645.2782960497},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA314:BA314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:BA314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2317911.0781499995},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA314:BB314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:BB314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2576078.7095729248},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA314:BC314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:BC314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":2833768.666262025},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA314:BD314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:BD314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3119763.2898730505},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA314:BE314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:BE314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3399806.2891500001},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA314:BF314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:BF314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":3735075.1741915499},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA314:BG314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:BG314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4066344.8280000007},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA314:BH314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:BH314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4441131.4824155252},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA314:BI314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:BI314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":4811447.5206750017},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA314:BJ314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:BJ314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5207684.208507902},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA314:BK314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:BK314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":5683686.2586969743},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA314:BL314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:BL314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6244880.3216317808},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA314:BM314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:BM314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":6716892.064934249},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA314:BN314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:BN314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7229695.7986006876},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA314:BO314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:BO314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":7736382.5891220002},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA314:BP314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:BP314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8259760.0546266763},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA314:BQ314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:BQ314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":8776894.4489722513},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA314:BR314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:BR314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9180599.5305561591},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA314:BS314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:BS314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9579489.0445665028},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA314:BT314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:BT314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":9974612.7079953775},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA314:BU314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:BU314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10365023.166691503},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA314:BV314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:BV314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":10732042.963918746},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA314:BW314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:BW314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":11262103.584899941},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA314:BX314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:BX314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":11850506.663772019},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA314:BY314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:BY314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12268442.489478324},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA314:BZ314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:BZ314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":12670547.598481447},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA314:CA314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:CA314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":13067856.225071011},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA314:CB314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:CB314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":13455917.748656347},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA314:CC314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:CC314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":13839350.307745636},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA314:CD314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:CD314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":14260325.409889719},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA314:CE314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:CE314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":14676278.940238841},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA314:CF314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:CF314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15088415.181683235},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA314:CG314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:CG314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15495635.285058711},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA314:CH314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:CH314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":15878824.544315431},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA314:CI314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1)))+SUMPRODUCT($AA314:CI314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":348}]
[{"$f":"ROW()","v":349},null,null,null,null,null,{"$f":"IF($R349=\"^\",IF(COUNTIF(Lists!$13:$13,H349)=1,0,1),0)","v":0},{"$f":"Items!$AQ$17","v":"Прочие производственные расходы"},null,null,null,{"$f":"K256","v":3},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z349:$CJ349)","v":2367936},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2<$Q351,AA$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((AA$2-$Q351)/12))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2<$Q351,AB$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((AB$2-$Q351)/12))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2<$Q351,AC$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((AC$2-$Q351)/12))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2<$Q351,AD$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((AD$2-$Q351)/12))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2<$Q351,AE$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((AE$2-$Q351)/12))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2<$Q351,AF$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((AF$2-$Q351)/12))))","v":30000},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2<$Q351,AG$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((AG$2-$Q351)/12))))","v":30000},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2<$Q351,AH$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((AH$2-$Q351)/12))))","v":30000},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2<$Q351,AI$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((AI$2-$Q351)/12))))","v":30000},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2<$Q351,AJ$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((AJ$2-$Q351)/12))))","v":30000},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2<$Q351,AK$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((AK$2-$Q351)/12))))","v":30000},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2<$Q351,AL$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((AL$2-$Q351)/12))))","v":30000},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2<$Q351,AM$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((AM$2-$Q351)/12))))","v":30000},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2<$Q351,AN$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((AN$2-$Q351)/12))))","v":30000},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2<$Q351,AO$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((AO$2-$Q351)/12))))","v":30000},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2<$Q351,AP$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((AP$2-$Q351)/12))))","v":30000},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2<$Q351,AQ$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((AQ$2-$Q351)/12))))","v":30000},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2<$Q351,AR$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((AR$2-$Q351)/12))))","v":36000},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2<$Q351,AS$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((AS$2-$Q351)/12))))","v":36000},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2<$Q351,AT$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((AT$2-$Q351)/12))))","v":36000},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2<$Q351,AU$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((AU$2-$Q351)/12))))","v":36000},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2<$Q351,AV$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((AV$2-$Q351)/12))))","v":36000},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2<$Q351,AW$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((AW$2-$Q351)/12))))","v":36000},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2<$Q351,AX$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((AX$2-$Q351)/12))))","v":36000},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2<$Q351,AY$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((AY$2-$Q351)/12))))","v":36000},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2<$Q351,AZ$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((AZ$2-$Q351)/12))))","v":36000},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2<$Q351,BA$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((BA$2-$Q351)/12))))","v":36000},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2<$Q351,BB$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((BB$2-$Q351)/12))))","v":36000},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2<$Q351,BC$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((BC$2-$Q351)/12))))","v":36000},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2<$Q351,BD$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((BD$2-$Q351)/12))))","v":43200},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2<$Q351,BE$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((BE$2-$Q351)/12))))","v":43200},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2<$Q351,BF$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((BF$2-$Q351)/12))))","v":43200},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2<$Q351,BG$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((BG$2-$Q351)/12))))","v":43200},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2<$Q351,BH$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((BH$2-$Q351)/12))))","v":43200},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2<$Q351,BI$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((BI$2-$Q351)/12))))","v":43200},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2<$Q351,BJ$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((BJ$2-$Q351)/12))))","v":43200},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2<$Q351,BK$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((BK$2-$Q351)/12))))","v":43200},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2<$Q351,BL$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((BL$2-$Q351)/12))))","v":43200},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2<$Q351,BM$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((BM$2-$Q351)/12))))","v":43200},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2<$Q351,BN$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((BN$2-$Q351)/12))))","v":43200},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2<$Q351,BO$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((BO$2-$Q351)/12))))","v":43200},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2<$Q351,BP$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((BP$2-$Q351)/12))))","v":51840},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2<$Q351,BQ$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((BQ$2-$Q351)/12))))","v":51840},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2<$Q351,BR$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((BR$2-$Q351)/12))))","v":51840},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2<$Q351,BS$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((BS$2-$Q351)/12))))","v":51840},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2<$Q351,BT$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((BT$2-$Q351)/12))))","v":51840},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2<$Q351,BU$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((BU$2-$Q351)/12))))","v":51840},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2<$Q351,BV$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((BV$2-$Q351)/12))))","v":51840},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2<$Q351,BW$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((BW$2-$Q351)/12))))","v":51840},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2<$Q351,BX$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((BX$2-$Q351)/12))))","v":51840},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2<$Q351,BY$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((BY$2-$Q351)/12))))","v":51840},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2<$Q351,BZ$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((BZ$2-$Q351)/12))))","v":51840},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2<$Q351,CA$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((CA$2-$Q351)/12))))","v":51840},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2<$Q351,CB$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((CB$2-$Q351)/12))))","v":62208},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2<$Q351,CC$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((CC$2-$Q351)/12))))","v":62208},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2<$Q351,CD$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((CD$2-$Q351)/12))))","v":62208},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2<$Q351,CE$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((CE$2-$Q351)/12))))","v":62208},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2<$Q351,CF$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((CF$2-$Q351)/12))))","v":62208},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2<$Q351,CG$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((CG$2-$Q351)/12))))","v":62208},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2<$Q351,CH$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((CH$2-$Q351)/12))))","v":62208},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2<$Q351,CI$2>$Q353),0,$Q354*$Q355*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q356,INT((CI$2-$Q351)/12))))","v":0}]
[{"$f":"ROW()","v":350},null,null,null,null,null,{"$f":"IF($R350=\"^\",IF(COUNTIF(Lists!$13:$13,H350)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$288","v":"Начальная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","2022-10-01","^",{"$f":"IF(G350<>0,1,IF(OR($Q350=\"\",$Q350=0),0,IF($R350=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H350))),$Q350)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":351},null,null,null,null,null,{"$f":"IF($R351=\"^\",IF(COUNTIF(Lists!$13:$13,H351)=1,0,1),0)","v":0},{"$f":"H349","v":"Прочие производственные расходы"},{"$f":"I350","v":"Начальная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q350)=0,Q350=0,Q350=\"\"),1,SUMIFS($2:$2,$11:$11,Q350))","v":6},null,{"$f":"IF(G351<>0,1,IF(OR($Q351=\"\",$Q351=0),0,IF($R351=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H351))),$Q351)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q351-IF(OR(SUMIFS($2:$2,$11:$11,Q350)=0,Q350=0,Q350=\"\"),1,SUMIFS($2:$2,$11:$11,Q350)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":352},null,null,null,null,null,{"$f":"IF($R352=\"^\",IF(COUNTIF(Lists!$13:$13,H352)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$290","v":"Конечная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G352<>0,1,IF(OR($Q352=\"\",$Q352=0),0,IF($R352=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H352))),$Q352)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":353},null,null,null,null,null,{"$f":"IF($R353=\"^\",IF(COUNTIF(Lists!$13:$13,H353)=1,0,1),0)","v":0},{"$f":"H349","v":"Прочие производственные расходы"},{"$f":"I352","v":"Конечная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q352)=0,Q352=0,Q352=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q352))","v":60},null,{"$f":"IF(G353<>0,1,IF(OR($Q353=\"\",$Q353=0),0,IF($R353=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H353))),$Q353)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q353-IF(OR(SUMIFS($2:$2,$11:$11,Q352)=0,Q352=0,Q352=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q352)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":354},null,null,null,null,null,{"$f":"IF($R354=\"^\",IF(COUNTIF(Lists!$13:$13,H354)=1,0,1),0)","v":0},{"$f":"H349","v":"Прочие производственные расходы"},{"$f":"Mrkting!$I$292","v":"Количество единиц расхода в месяц"},null,null,null,{"$f":"Mrkting!$M$292","v":"ед.расх./мес."},null,null,"*",1,null,{"$f":"IF(G354<>0,1,IF(OR($Q354=\"\",$Q354=0),0,IF($R354=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H354))),$Q354)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":355},null,null,null,null,null,{"$f":"IF($R355=\"^\",IF(COUNTIF(Lists!$13:$13,H355)=1,0,1),0)","v":0},{"$f":"H349","v":"Прочие производственные расходы"},{"$f":"Mrkting!$I$293","v":"Средняя стоимость расхода за 1 единицу"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,"*",10000,null,{"$f":"IF(G355<>0,1,IF(OR($Q355=\"\",$Q355=0),0,IF($R355=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H355))),$Q355)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":356},null,null,null,null,null,{"$f":"IF($R356=\"^\",IF(COUNTIF(Lists!$13:$13,H356)=1,0,1),0)","v":0},{"$f":"H349","v":"Прочие производственные расходы"},{"$f":"Mrkting!$I$294","v":"Ежегодная индексация расхода"},null,null,null,{"$f":"Mrkting!$M$271","v":"%г"},null,null,"*",0.2,null,{"$f":"IF(G356<>0,1,IF(OR($Q356=\"\",$Q356=0),0,IF($R356=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H356))),$Q356)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":357}]
[{"$f":"ROW()","v":358},null,null,null,null,null,{"$f":"IF($R358=\"^\",IF(COUNTIF(Lists!$13:$13,H358)=1,0,1),0)","v":0},{"$f":"H349","v":"Прочие производственные расходы"},null,null,null,{"$f":"K256","v":3},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z358:$CJ358)","v":2367936},null,null,{"$f":"IF(AA$11=\"\",0,$Q360*(IF(AA$2=1,SUMIFS($Z349:$CJ349,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q362))+($Q362-INT($Q362))*SUMIFS($Z349:$CJ349,$Z$2:$CJ$2,INT($Q362)+1),0)+($Q362-INT($Q362))*SUMIFS($Z349:$CJ349,$Z$2:$CJ$2,AA$2+INT($Q362)+1)+(INT($Q362)+1-$Q362)*SUMIFS($Z349:$CJ349,$Z$2:$CJ$2,AA$2+INT($Q362)))+$Q363*((-$Q365-INT(-$Q365))*SUMIFS($Z349:$CJ349,$Z$2:$CJ$2,AA$2+INT(-$Q365)+1)+(INT(-$Q365)+1+$Q365)*SUMIFS($Z349:$CJ349,$Z$2:$CJ$2,AA$2+INT(-$Q365))))","v":0},0,0,0,0,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,43200,43200,43200,{"$f":"IF(BG$11=\"\",0,$Q360*(IF(BG$2=1,SUMIFS($Z349:$CJ349,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q362))+($Q362-INT($Q362))*SUMIFS($Z349:$CJ349,$Z$2:$CJ$2,INT($Q362)+1),0)+($Q362-INT($Q362))*SUMIFS($Z349:$CJ349,$Z$2:$CJ$2,BG$2+INT($Q362)+1)+(INT($Q362)+1-$Q362)*SUMIFS($Z349:$CJ349,$Z$2:$CJ$2,BG$2+INT($Q362)))+$Q363*((-$Q365-INT(-$Q365))*SUMIFS($Z349:$CJ349,$Z$2:$CJ$2,BG$2+INT(-$Q365)+1)+(INT(-$Q365)+1+$Q365)*SUMIFS($Z349:$CJ349,$Z$2:$CJ$2,BG$2+INT(-$Q365))))","v":43200},43200,43200,43200,43200,43200,43200,43200,43200,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,62208,62208,62208,62208,62208,62208,62208,0]
[{"$f":"ROW()","v":359},null,null,null,null,null,{"$f":"IF($R359=\"^\",IF(COUNTIF(Lists!$13:$13,H359)=1,0,1),0)","v":0},{"$f":"H358","v":"Прочие производственные расходы"},{"$f":"Mrkting!$I$153","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":360},null,null,null,null,null,{"$f":"IF($R360=\"^\",IF(COUNTIF(Lists!$13:$13,H360)=1,0,1),0)","v":0},{"$f":"H358","v":"Прочие производственные расходы"},{"$f":"I359","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$154","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",1,null,{"$f":"IF(G360<>0,1,IF(OR($Q360=\"\",$Q360=0),0,IF($R360=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H360))),$Q360)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":361},null,null,null,null,null,{"$f":"IF($R361=\"^\",IF(COUNTIF(Lists!$13:$13,H361)=1,0,1),0)","v":0},{"$f":"H358","v":"Прочие производственные расходы"},{"$f":"I359","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$155","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G361<>0,1,IF(OR($Q361=\"\",$Q361=0),0,IF($R361=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H361))),$Q361)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":362},null,null,null,null,null,{"$f":"IF($R362=\"^\",IF(COUNTIF(Lists!$13:$13,H362)=1,0,1),0)","v":0},{"$f":"H358","v":"Прочие производственные расходы"},{"$f":"I359","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$156","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q361/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G362<>0,1,IF(OR($Q362=\"\",$Q362=0),0,IF($R362=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H362))),$Q362)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q362-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q361/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":363},null,null,null,null,null,{"$f":"IF($R363=\"^\",IF(COUNTIF(Lists!$13:$13,H363)=1,0,1),0)","v":0},{"$f":"H358","v":"Прочие производственные расходы"},{"$f":"I359","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$157","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,{"$f":"100%-Q360","v":0},null,{"$f":"IF(G363<>0,1,IF(OR($Q363=\"\",$Q363=0),0,IF($R363=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H363))),$Q363)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q363-(100%-Q360))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":364},null,null,null,null,null,{"$f":"IF($R364=\"^\",IF(COUNTIF(Lists!$13:$13,H364)=1,0,1),0)","v":0},{"$f":"H358","v":"Прочие производственные расходы"},{"$f":"I359","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$158","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",null,null,{"$f":"IF(G364<>0,1,IF(OR($Q364=\"\",$Q364=0),0,IF($R364=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H364))),$Q364)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":365},null,null,null,null,null,{"$f":"IF($R365=\"^\",IF(COUNTIF(Lists!$13:$13,H365)=1,0,1),0)","v":0},{"$f":"H358","v":"Прочие производственные расходы"},{"$f":"I359","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$159","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q364/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G365<>0,1,IF(OR($Q365=\"\",$Q365=0),0,IF($R365=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H365))),$Q365)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q365-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q364/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":366}]
[{"$f":"ROW()","v":367},null,null,null,null,null,{"$f":"IF($R367=\"^\",IF(COUNTIF(Lists!$13:$13,H367)=1,0,1),0)","v":0},{"$f":"H349","v":"Прочие производственные расходы"},null,null,null,{"$f":"K256","v":3},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z367:$CJ367)","v":2367936},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA349:AA349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AA$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA349:AB349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AB$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA349:AC349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AC$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA349:AD349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AD$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA349:AE349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AE$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA349:AF349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AF$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA349:AG349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AG$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA349:AH349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AH$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA349:AI349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AI$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA349:AJ349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AJ$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA349:AK349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AK$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA349:AL349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AL$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA349:AM349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AM$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA349:AN349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AN$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA349:AO349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AO$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA349:AP349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AP$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA349:AQ349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AQ$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":30000},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA349:AR349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AR$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA349:AS349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AS$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA349:AT349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AT$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA349:AU349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AU$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA349:AV349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AV$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA349:AW349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AW$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA349:AX349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AX$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA349:AY349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AY$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA349:AZ349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,AZ$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA349:BA349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BA$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA349:BB349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BB$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA349:BC349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BC$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":36000},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA349:BD349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BD$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA349:BE349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BE$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA349:BF349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BF$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA349:BG349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BG$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA349:BH349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BH$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA349:BI349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BI$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA349:BJ349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BJ$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA349:BK349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BK$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA349:BL349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BL$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA349:BM349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BM$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA349:BN349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BN$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA349:BO349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BO$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":43200},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA349:BP349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BP$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA349:BQ349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BQ$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA349:BR349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BR$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA349:BS349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BS$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA349:BT349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BT$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA349:BU349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BU$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA349:BV349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BV$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA349:BW349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BW$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA349:BX349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BX$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA349:BY349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BY$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA349:BZ349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,BZ$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA349:CA349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CA$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":51840},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA349:CB349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CB$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62208},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA349:CC349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CC$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62208},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA349:CD349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CD$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62208},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA349:CE349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CE$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62208},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA349:CF349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CF$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62208},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA349:CG349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CG$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62208},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA349:CH349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CH$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":62208},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA349:CI349,INDIRECT(ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,CI$15),4,1)&\":\"&ADDRESS($A370,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,MAX($Z$2:$CJ$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":368},null,null,null,null,null,{"$f":"IF($R368=\"^\",IF(COUNTIF(Lists!$13:$13,H368)=1,0,1),0)","v":0},{"$f":"H367","v":"Прочие производственные расходы"},{"$f":"Mrkting!$I$222","v":"Задаем через %-ное распределение"}]
[{"$f":"ROW()","v":369},null,null,null,null,null,{"$f":"IF($R369=\"^\",IF(COUNTIF(Lists!$13:$13,H369)=1,0,1),0)","v":0},{"$f":"H367","v":"Прочие производственные расходы"},{"$f":"I368","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$163","v":"%-ное распределение учета расходов"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(AND(X369=100%,AA369>=0%),0,1)","v":0},null,null,null,{"$f":"SUM($Z369:$CJ369)","v":1},"*",null,{"$f":"100%-SUM($AB369:$CJ369)","v":1}]
[{"$f":"ROW()","v":370},null,null,null,null,null,{"$f":"IF($R370=\"^\",IF(COUNTIF(Lists!$13:$13,H370)=1,0,1),0)","v":0},{"$f":"H367","v":"Прочие производственные расходы"},{"$f":"I368","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$164","v":"обратный порядок распределения учета расхода"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X369-SUM($Z370:$CJ370))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"SUMIFS($Z369:$CJ369,$Z$2:$CJ$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z369:$CJ369,$Z$2:$CJ$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[{"$f":"ROW()","v":371}]
[{"$f":"ROW()","v":372},null,null,null,null,null,{"$f":"IF($R372=\"^\",IF(COUNTIF(Lists!$13:$13,H372)=1,0,1),0)","v":0},{"$f":"Prdction!$H$132","v":"Завершение расчетов"},null,null,null,{"$f":"\"конец \"&K256&\" блока производства\"","v":"конец 3 блока производства"}]
[{"$f":"ROW()","v":373},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":374},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":375}]
[{"$f":"ROW()","v":376},null,null,null,null,null,{"$f":"IF($R376=\"^\",IF(COUNTIF(Lists!$13:$13,H376)=1,0,1),0)","v":0},"Базовый прайс-лист на производственные расходы",null,null,null,{"$f":"\"блок общих производственных закупок\"","v":"блок общих производственных закупок"}]
[{"$f":"ROW()","v":377},null,null,null,null,null,{"$f":"IF($R377=\"^\",IF(COUNTIF(Lists!$13:$13,H377)=1,0,1),0)","v":0},{"$f":"H376","v":"Базовый прайс-лист на производственные расходы"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,null,null,{"$f":"IF(OR($I377=\"\",$I377=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I377)=0),\"\",Mrkting!$M$107&\" // \"&INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I377)))","v":"руб. // шт"},null,null,"*",150,null,{"$f":"IF(G377<>0,1,IF(OR($Q377=\"\",$Q377=0),0,IF($R377=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H377))),$Q377)=1,0,1),0)))","v":0},null,null,null,null,{"$f":"IF(SUMIFS($Z377:$CJ377,$Z377:$CJ377,\">\"&0)=0,0,AVERAGEIFS($Z377:$CJ377,$Z377:$CJ377,\">\"&0))","v":171.958189672061},null,null,{"$f":"IF(AA$11=\"\",0,$Q377*POWER((1+$Q382),INT((AA$2-1)/IF($Q383=0,1,$Q383))))","v":150},{"$f":"IF(AB$11=\"\",0,$Q377*POWER((1+$Q382),INT((AB$2-1)/IF($Q383=0,1,$Q383))))","v":150},150,150,150,150,154.5,154.5,154.5,154.5,154.5,154.5,159.13499999999999,159.13499999999999,159.13499999999999,159.13499999999999,159.13499999999999,159.13499999999999,163.90905000000001,163.90905000000001,163.90905000000001,163.90905000000001,163.90905000000001,163.90905000000001,168.82632149999998,168.82632149999998,168.82632149999998,168.82632149999998,168.82632149999998,168.82632149999998,173.89111114499997,173.89111114499997,173.89111114499997,173.89111114499997,173.89111114499997,173.89111114499997,179.10784447934998,179.10784447934998,179.10784447934998,179.10784447934998,179.10784447934998,179.10784447934998,184.4810798137305,184.4810798137305,184.4810798137305,184.4810798137305,184.4810798137305,184.4810798137305,190.01551220814238,190.01551220814238,190.01551220814238,190.01551220814238,190.01551220814238,190.01551220814238,195.71597757438667,195.71597757438667,195.71597757438667,195.71597757438667,195.71597757438667,195.71597757438667,0]
[{"$f":"ROW()","v":378},null,null,null,null,null,{"$f":"IF($R378=\"^\",IF(COUNTIF(Lists!$13:$13,H378)=1,0,1),0)","v":0},{"$f":"H376","v":"Базовый прайс-лист на производственные расходы"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,null,null,{"$f":"IF(OR($I378=\"\",$I378=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I378)=0),\"\",Mrkting!$M$107&\" // \"&INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I378)))","v":"руб. // шт"},null,null,"*",100,null,{"$f":"IF(G378<>0,1,IF(OR($Q378=\"\",$Q378=0),0,IF($R378=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H378))),$Q378)=1,0,1),0)))","v":0},null,null,null,null,{"$f":"IF(SUMIFS($Z378:$CJ378,$Z378:$CJ378,\">\"&0)=0,0,AVERAGEIFS($Z378:$CJ378,$Z378:$CJ378,\">\"&0))","v":114.63879311470731},null,null,{"$f":"IF(AA$11=\"\",0,$Q378*POWER((1+$Q382),INT((AA$2-1)/IF($Q383=0,1,$Q383))))","v":100},{"$f":"IF(AB$11=\"\",0,$Q378*POWER((1+$Q382),INT((AB$2-1)/IF($Q383=0,1,$Q383))))","v":100},100,100,100,100,103,103,103,103,103,103,106.08999999999999,106.08999999999999,106.08999999999999,106.08999999999999,106.08999999999999,106.08999999999999,109.2727,109.2727,109.2727,109.2727,109.2727,109.2727,112.55088099999999,112.55088099999999,112.55088099999999,112.55088099999999,112.55088099999999,112.55088099999999,115.92740742999999,115.92740742999999,115.92740742999999,115.92740742999999,115.92740742999999,115.92740742999999,119.40522965289999,119.40522965289999,119.40522965289999,119.40522965289999,119.40522965289999,119.40522965289999,122.987386542487,122.987386542487,122.987386542487,122.987386542487,122.987386542487,122.987386542487,126.67700813876159,126.67700813876159,126.67700813876159,126.67700813876159,126.67700813876159,126.67700813876159,130.47731838292444,130.47731838292444,130.47731838292444,130.47731838292444,130.47731838292444,130.47731838292444,0]
[{"$f":"ROW()","v":379},null,null,null,null,null,{"$f":"IF($R379=\"^\",IF(COUNTIF(Lists!$13:$13,H379)=1,0,1),0)","v":0},{"$f":"H376","v":"Базовый прайс-лист на производственные расходы"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,null,null,{"$f":"IF(OR($I379=\"\",$I379=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I379)=0),\"\",Mrkting!$M$107&\" // \"&INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I379)))","v":"руб. // шт"},null,null,"*",50,null,{"$f":"IF(G379<>0,1,IF(OR($Q379=\"\",$Q379=0),0,IF($R379=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H379))),$Q379)=1,0,1),0)))","v":0},null,null,null,null,{"$f":"IF(SUMIFS($Z379:$CJ379,$Z379:$CJ379,\">\"&0)=0,0,AVERAGEIFS($Z379:$CJ379,$Z379:$CJ379,\">\"&0))","v":57.319396557353656},null,null,{"$f":"IF(AA$11=\"\",0,$Q379*POWER((1+$Q382),INT((AA$2-1)/IF($Q383=0,1,$Q383))))","v":50},{"$f":"IF(AB$11=\"\",0,$Q379*POWER((1+$Q382),INT((AB$2-1)/IF($Q383=0,1,$Q383))))","v":50},50,50,50,50,51.5,51.5,51.5,51.5,51.5,51.5,53.044999999999995,53.044999999999995,53.044999999999995,53.044999999999995,53.044999999999995,53.044999999999995,54.63635,54.63635,54.63635,54.63635,54.63635,54.63635,56.275440499999995,56.275440499999995,56.275440499999995,56.275440499999995,56.275440499999995,56.275440499999995,57.963703714999994,57.963703714999994,57.963703714999994,57.963703714999994,57.963703714999994,57.963703714999994,59.702614826449995,59.702614826449995,59.702614826449995,59.702614826449995,59.702614826449995,59.702614826449995,61.493693271243501,61.493693271243501,61.493693271243501,61.493693271243501,61.493693271243501,61.493693271243501,63.338504069380797,63.338504069380797,63.338504069380797,63.338504069380797,63.338504069380797,63.338504069380797,65.238659191462219,65.238659191462219,65.238659191462219,65.238659191462219,65.238659191462219,65.238659191462219,0]
[{"$f":"ROW()","v":380},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":381},null,null,null,null,null,{"$f":"IF($R381=\"^\",IF(COUNTIF(Lists!$13:$13,H381)=1,0,1),0)","v":0},{"$f":"Mrkting!$H$103","v":"Индексация прайс-листа"}]
[{"$f":"ROW()","v":382},null,null,null,null,null,{"$f":"IF($R382=\"^\",IF(COUNTIF(Lists!$13:$13,H382)=1,0,1),0)","v":0},{"$f":"H381","v":"Индексация прайс-листа"},{"$f":"Mrkting!$I$104","v":"Процент индексации/прироста"},null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",0.03,null,{"$f":"IF(G382<>0,1,IF(OR($Q382=\"\",$Q382=0),0,IF($R382=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H382))),$Q382)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":383},null,null,null,null,null,{"$f":"IF($R383=\"^\",IF(COUNTIF(Lists!$13:$13,H383)=1,0,1),0)","v":0},{"$f":"H381","v":"Индексация прайс-листа"},{"$f":"Mrkting!$I$105","v":"Частота индексации"},null,null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",6,null,{"$f":"IF(G383<>0,1,IF(OR($Q383=\"\",$Q383=0),0,IF($R383=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H383))),$Q383)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":384}]
[{"$f":"ROW()","v":385},null,null,null,null,null,{"$f":"IF($R385=\"^\",IF(COUNTIF(Lists!$13:$13,H385)=1,0,1),0)","v":0},"Натуральный поток закупок"]
[{"$f":"ROW()","v":386},null,null,null,null,null,{"$f":"IF($R386=\"^\",IF(COUNTIF(Lists!$13:$13,H386)=1,0,1),0)","v":0},{"$f":"H385","v":"Натуральный поток закупок"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,null,null,{"$f":"IF(OR($I386=\"\",$I386=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I386)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I386)))","v":"шт"},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z386:$CJ386)","v":22150699.008000001},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$2=1,SUMIFS($Z29:$CJ29,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z29:$CJ29,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z29:$CJ29,$Z$2:$CJ$2,AA$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z29:$CJ29,$Z$2:$CJ$2,AA$2+INT($Q35))+IF(AA$2=1,SUMIFS($Z149:$CJ149,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q155))+($Q155-INT($Q155))*SUMIFS($Z149:$CJ149,$Z$2:$CJ$2,INT($Q155)+1),0)+($Q155-INT($Q155))*SUMIFS($Z149:$CJ149,$Z$2:$CJ$2,AA$2+INT($Q155)+1)+(INT($Q155)+1-$Q155)*SUMIFS($Z149:$CJ149,$Z$2:$CJ$2,AA$2+INT($Q155))+IF(AA$2=1,SUMIFS($Z269:$CJ269,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q275))+($Q275-INT($Q275))*SUMIFS($Z269:$CJ269,$Z$2:$CJ$2,INT($Q275)+1),0)+($Q275-INT($Q275))*SUMIFS($Z269:$CJ269,$Z$2:$CJ$2,AA$2+INT($Q275)+1)+(INT($Q275)+1-$Q275)*SUMIFS($Z269:$CJ269,$Z$2:$CJ$2,AA$2+INT($Q275)))","v":129.6},76.8,1396.2240000000002,2317.8240000000005,3535.4880000000003,3571.2,8246.0160000000014,10205.184000000001,15149.376000000002,11040,23155.199999999997,27628.031999999999,35717.759999999995,24234.239999999998,50830.847999999998,55099.392000000007,68755.391999999993,46318.080000000002,91957.248000000021,95761.920000000013,119612.16,76596.479999999996,149192.06399999995,153705.984,186440.83199999994,116817.60000000001,227724.47999999998,228140.54399999999,273462.91199999995,170908.79999999999,327075.83999999997,322618.36800000002,{"$f":"IF(BG$11=\"\",0,IF(BG$2=1,SUMIFS($Z29:$CJ29,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z29:$CJ29,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z29:$CJ29,$Z$2:$CJ$2,BG$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z29:$CJ29,$Z$2:$CJ$2,BG$2+INT($Q35))+IF(BG$2=1,SUMIFS($Z149:$CJ149,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q155))+($Q155-INT($Q155))*SUMIFS($Z149:$CJ149,$Z$2:$CJ$2,INT($Q155)+1),0)+($Q155-INT($Q155))*SUMIFS($Z149:$CJ149,$Z$2:$CJ$2,BG$2+INT($Q155)+1)+(INT($Q155)+1-$Q155)*SUMIFS($Z149:$CJ149,$Z$2:$CJ$2,BG$2+INT($Q155))+IF(BG$2=1,SUMIFS($Z269:$CJ269,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q275))+($Q275-INT($Q275))*SUMIFS($Z269:$CJ269,$Z$2:$CJ$2,INT($Q275)+1),0)+($Q275-INT($Q275))*SUMIFS($Z269:$CJ269,$Z$2:$CJ$2,BG$2+INT($Q275)+1)+(INT($Q275)+1-$Q275)*SUMIFS($Z269:$CJ269,$Z$2:$CJ$2,BG$2+INT($Q275)))","v":387008.06400000001},237245.76,450370.36800000007,442791.93599999993,524536.12799999991,318023.03999999998,604150.272,583713.7919999999,685406.01599999995,399089.28,748082.304,689883.64800000004,809426.304,465161.28,866407.10400000005,800047.10400000005,930163.39199999988,531709.43999999994,990772.99199999985,906453.50399999996,1049265.7919999999,601233.6,1112719.68,1014005.76,1174841.2799999998,668169.6,1232599.68,0,0]
[{"$f":"ROW()","v":387},null,null,null,null,null,{"$f":"IF($R387=\"^\",IF(COUNTIF(Lists!$13:$13,H387)=1,0,1),0)","v":0},{"$f":"H385","v":"Натуральный поток закупок"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,null,null,{"$f":"IF(OR($I387=\"\",$I387=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I387)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I387)))","v":"шт"},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z387:$CJ387)","v":12229031.744000005},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$2=1,SUMIFS($Z30:$CJ30,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q36))+($Q36-INT($Q36))*SUMIFS($Z30:$CJ30,$Z$2:$CJ$2,INT($Q36)+1),0)+($Q36-INT($Q36))*SUMIFS($Z30:$CJ30,$Z$2:$CJ$2,AA$2+INT($Q36)+1)+(INT($Q36)+1-$Q36)*SUMIFS($Z30:$CJ30,$Z$2:$CJ$2,AA$2+INT($Q36))+IF(AA$2=1,SUMIFS($Z150:$CJ150,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q156))+($Q156-INT($Q156))*SUMIFS($Z150:$CJ150,$Z$2:$CJ$2,INT($Q156)+1),0)+($Q156-INT($Q156))*SUMIFS($Z150:$CJ150,$Z$2:$CJ$2,AA$2+INT($Q156)+1)+(INT($Q156)+1-$Q156)*SUMIFS($Z150:$CJ150,$Z$2:$CJ$2,AA$2+INT($Q156))+IF(AA$2=1,SUMIFS($Z270:$CJ270,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q276))+($Q276-INT($Q276))*SUMIFS($Z270:$CJ270,$Z$2:$CJ$2,INT($Q276)+1),0)+($Q276-INT($Q276))*SUMIFS($Z270:$CJ270,$Z$2:$CJ$2,AA$2+INT($Q276)+1)+(INT($Q276)+1-$Q276)*SUMIFS($Z270:$CJ270,$Z$2:$CJ$2,AA$2+INT($Q276)))","v":2164.4140000000002},1951.8840000000002,1971.6000000000001,4552.4880000000012,5634.112000000001,8363.7180000000026,6095,12783.600000000002,15252.976000000002,19719.18,13379.320000000002,28062.864000000001,30419.456000000006,37958.706000000006,25571.440000000002,50768.064000000013,52868.560000000012,66035.88,42287.64,82366.45199999999,84858.512000000002,102930.87599999999,64493.05,125722.89000000001,125952.59200000003,150974.31599999999,94355.900000000009,180573.12,178112.22399999999,213660.70200000005,130979.43000000002,248641.97400000005,{"$f":"IF(BG$11=\"\",0,IF(BG$2=1,SUMIFS($Z30:$CJ30,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q36))+($Q36-INT($Q36))*SUMIFS($Z30:$CJ30,$Z$2:$CJ$2,INT($Q36)+1),0)+($Q36-INT($Q36))*SUMIFS($Z30:$CJ30,$Z$2:$CJ$2,BG$2+INT($Q36)+1)+(INT($Q36)+1-$Q36)*SUMIFS($Z30:$CJ30,$Z$2:$CJ$2,BG$2+INT($Q36))+IF(BG$2=1,SUMIFS($Z150:$CJ150,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q156))+($Q156-INT($Q156))*SUMIFS($Z150:$CJ150,$Z$2:$CJ$2,INT($Q156)+1),0)+($Q156-INT($Q156))*SUMIFS($Z150:$CJ150,$Z$2:$CJ$2,BG$2+INT($Q156)+1)+(INT($Q156)+1-$Q156)*SUMIFS($Z150:$CJ150,$Z$2:$CJ$2,BG$2+INT($Q156))+IF(BG$2=1,SUMIFS($Z270:$CJ270,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q276))+($Q276-INT($Q276))*SUMIFS($Z270:$CJ270,$Z$2:$CJ$2,INT($Q276)+1),0)+($Q276-INT($Q276))*SUMIFS($Z270:$CJ270,$Z$2:$CJ$2,BG$2+INT($Q276)+1)+(INT($Q276)+1-$Q276)*SUMIFS($Z270:$CJ270,$Z$2:$CJ$2,BG$2+INT($Q276)))","v":244458.04799999998},289587.65399999998,175575.22,333541.29600000003,322258.65599999996,378401.23800000001,220330.54,413003.772,380873.26400000002,446870.772,256807.79,478328.92200000002,441692.67200000002,513527.70600000001,293547.92000000004,546989.25599999994,500437.87200000003,579282.15599999996,331931.05000000005,614313.99,559815.68000000005,648610.29,368885.30000000005,680497.74,0,0,0,0,0]
[{"$f":"ROW()","v":388},null,null,null,null,null,{"$f":"IF($R388=\"^\",IF(COUNTIF(Lists!$13:$13,H388)=1,0,1),0)","v":0},{"$f":"H385","v":"Натуральный поток закупок"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,null,null,{"$f":"IF(OR($I388=\"\",$I388=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I388)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I388)))","v":"шт"},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z388:$CJ388)","v":24458063.488000002},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$2=1,SUMIFS($Z31:$CJ31,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CJ31,$Z$2:$CJ$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CJ31,$Z$2:$CJ$2,AA$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CJ31,$Z$2:$CJ$2,AA$2+INT($Q37))+IF(AA$2=1,SUMIFS($Z151:$CJ151,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CJ151,$Z$2:$CJ$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CJ151,$Z$2:$CJ$2,AA$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CJ151,$Z$2:$CJ$2,AA$2+INT($Q157))+IF(AA$2=1,SUMIFS($Z271:$CJ271,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CJ271,$Z$2:$CJ$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CJ271,$Z$2:$CJ$2,AA$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CJ271,$Z$2:$CJ$2,AA$2+INT($Q277)))","v":12175.796000000002},9104.9760000000024,11268.224,16727.436000000005,12190,25567.200000000001,30505.952000000001,39438.36,26758.639999999999,56125.728000000003,60838.912000000004,75917.412000000011,51142.880000000012,101536.12800000003,105737.12000000002,132071.76,84575.28,164732.90399999998,169717.024,205861.75199999995,128986.1,251445.78000000003,251905.18400000004,301948.63199999998,188711.8,361146.24,356224.44800000003,427321.40400000004,261958.86000000004,497283.94800000015,488916.09599999996,579175.30799999996,{"$f":"IF(BG$11=\"\",0,IF(BG$2=1,SUMIFS($Z31:$CJ31,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CJ31,$Z$2:$CJ$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CJ31,$Z$2:$CJ$2,BG$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CJ31,$Z$2:$CJ$2,BG$2+INT($Q37))+IF(BG$2=1,SUMIFS($Z151:$CJ151,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CJ151,$Z$2:$CJ$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CJ151,$Z$2:$CJ$2,BG$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CJ151,$Z$2:$CJ$2,BG$2+INT($Q157))+IF(BG$2=1,SUMIFS($Z271:$CJ271,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CJ271,$Z$2:$CJ$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CJ271,$Z$2:$CJ$2,BG$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CJ271,$Z$2:$CJ$2,BG$2+INT($Q277)))","v":351150.44},667082.59199999995,644517.31199999992,756802.47600000002,440661.08,826007.54399999999,761746.52800000005,893741.54399999999,513615.58,956657.84400000004,883385.34400000004,1027055.412,587095.84000000008,1093978.5120000001,1000875.7440000001,1158564.3119999999,663862.1,1228627.98,1119631.3600000001,1297220.58,737770.6,1360995.48,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":389},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":390}]
[{"$f":"ROW()","v":391},null,null,null,null,null,{"$f":"IF($R391=\"^\",IF(COUNTIF(Lists!$13:$13,H391)=1,0,1),0)","v":0},{"$f":"Items!$AL$13","v":"Прямые производственные расходы"},null,null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z391:$CJ391)","v":7038350952.1246328},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA392:AA395))","v":844671.20000000007},{"$f":"IF(AB$11=\"\",0,SUM(AB392:AB395))","v":661957.20000000019},970004.8,1639294.2000000004,1703234.4000000001,2650411.8000000003,3472851.0000000005,4924487.2680000002,5289705.08,6627230.5319999997,8088752.3279999997,11068752.654000001,11624019.894239999,13269538.811700001,16410666.596480001,21159972.16488,21036510.563919999,23114831.062679999,28966228.483944803,35944184.666721597,35925563.943005405,37540470.646132201,45264438.9823526,55429252.598831408,56272034.710340925,57037841.709549509,69112413.674517557,82887492.814626068,80956275.467085361,80886477.488436759,100399074.72288188,118496031.86335984,115990630.06462565,113492652.48891808,136027994.29381064,159531233.96285033,158736522.79318675,151458318.15667573,179994931.24435008,207221236.47699028,198904046.81711215,181953702.63247856,223913777.55156317,249256334.83143932,239749157.48158786,216243664.76229507,257485955.6141538,286110731.14716458,282187478.07478929,252234230.28874099,301226045.33079779,332223696.15162504,317021838.51129806,282611139.19434881,265908184.67233929,287246648.86529946,229935209.60994369,130771466.44948691,241239451.32907617,0,0]
[{"$f":"ROW()","v":392},null,null,null,null,null,{"$f":"IF($R392=\"^\",IF(COUNTIF(Lists!$13:$13,H392)=1,0,1),0)","v":0},{"$f":"H391","v":"Прямые производственные расходы"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z392:$CJ392)","v":4089538959.0479918},null,null,{"$f":"IF(AA$11=\"\",0,AA377*AA386)","v":19440},{"$f":"IF(AB$11=\"\",0,AB377*AB386)","v":11520},209433.60000000003,347673.60000000009,530323.20000000007,535680,1274009.4720000003,1576700.9280000001,2340578.5920000002,1705680,3577478.3999999994,4268530.9440000001,5683945.7375999987,3856515.7823999994,8088966.9964799993,8768241.7459200006,10941389.305919997,7370827.6607999997,15072625.160294404,15696245.333376003,19605515.514048003,12554856.270144001,24453929.477779195,25193801.816755202,31476119.843959473,19721885.694458399,38445886.273900315,38516128.828528889,46167737.499638192,28853904.015979193,56875581.246284224,56100466.487306505,67297262.271035269,41254928.820839986,78315403.718302548,76997581.757085696,93948535.237624392,56960421.189170092,108208052.95953299,104547719.07798763,122761594.11893885,71480020.695615768,138007031.2314634,127270480.32887557,149323838.59155688,85813455.221937045,159835718.10420713,147593553.64776796,176745473.36814311,101033041.58750454,188262237.55687374,172240226.85542542,199376776.90936217,114243710.46074539,217777019.93745869,198457128.58445892,229935209.60994369,130771466.44948691,241239451.32907617,0,0]
[{"$f":"ROW()","v":393},null,null,null,null,null,{"$f":"IF($R393=\"^\",IF(COUNTIF(Lists!$13:$13,H393)=1,0,1),0)","v":0},{"$f":"H392","v":"Прямые производственные расходы"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z393:$CJ393)","v":1482354078.6229765},null,null,{"$f":"IF(AA$11=\"\",0,AA378*AA387)","v":216441.40000000002},195188.40000000002,197160,455248.8000000001,563411.20000000007,836371.80000000028,627785,1316710.8000000003,1571056.5280000002,2031075.54,1378069.9600000002,2890474.9920000001,3227200.0870400001,4027039.1195400003,2712874.0696,5385983.9097600011,5608825.5304000005,7005746.5092000002,4620884.5994279999,9000404.5994603988,9272718.7242224012,11247534.733885199,7047329.7047350006,13738079.642103001,14176075.193833554,16992292.274172392,10619839.672547899,20323663.740918718,20046687.728069339,24047700.245178465,15184105.746559165,28824419.424097471,28339387.73003849,33571145.951955862,20353980.063551884,38666577.716122232,38479368.827314891,45183086.72433167,26308618.728247467,49314810.243173949,45478259.556569606,53358707.155828707,31584118.935851827,58828424.024465114,54322627.384247929,63157430.478098623,36102691.505783059,67272779.062259376,63393972.384288535,73381730.390251353,42048032.322357684,77819458.310985103,70915775.451566368,82164010.985214517,48131164.734880604,88789520.280840531,0,0,0,0,0]
[{"$f":"ROW()","v":394},null,null,null,null,null,{"$f":"IF($R394=\"^\",IF(COUNTIF(Lists!$13:$13,H394)=1,0,1),0)","v":0},{"$f":"H393","v":"Прямые производственные расходы"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z394:$CJ394)","v":1466457914.453665},null,null,608789.80000000005,{"$f":"IF(AB$11=\"\",0,AB379*AB388)","v":455248.8000000001},563411.19999999995,836371.80000000028,609500,1278360,1571056.5280000002,2031075.54,1378069.96,2890474.9920000001,3133203.9680000003,3909746.7180000003,2712874.0696000005,5385983.9097600011,5608825.5304000005,7005746.5092000002,4486295.7275999999,8738256.8926799987,9272718.7242224012,11247534.733885197,7047329.7047350006,13738079.642103001,13763179.799838401,16497371.139973199,10619839.672547899,20323663.740918718,20046687.728069343,24047700.245178461,14741850.239377832,27984873.227279101,28339387.73003849,33571145.951955862,20353980.063551884,38666577.716122225,37358610.511956207,43867074.489642397,26308618.728247467,49314810.243173949,45478259.556569606,53358707.155828707,30664193.141603716,57114974.78103409,54322627.384247929,63157430.478098623,36102691.505783059,67272779.062259391,61547546.004163638,71244398.437137246,42048032.322357677,77819458.310985103,70915775.451566368,82164010.985214517,46729286.15036951,86203417.748388872,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":395},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":396},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"обратный порядок периодизации",null,{"$f":"IF(AA$2=1,MAX($2:$2),MIN($Z396:Z396)-1)","v":61},{"$f":"IF(AB$2=1,MAX($2:$2),MIN($Z396:AA396)-1)","v":60},{"$f":"IF(AC$2=1,MAX($2:$2),MIN($Z396:AB396)-1)","v":59},{"$f":"IF(AD$2=1,MAX($2:$2),MIN($Z396:AC396)-1)","v":58},{"$f":"IF(AE$2=1,MAX($2:$2),MIN($Z396:AD396)-1)","v":57},{"$f":"IF(AF$2=1,MAX($2:$2),MIN($Z396:AE396)-1)","v":56},{"$f":"IF(AG$2=1,MAX($2:$2),MIN($Z396:AF396)-1)","v":55},{"$f":"IF(AH$2=1,MAX($2:$2),MIN($Z396:AG396)-1)","v":54},{"$f":"IF(AI$2=1,MAX($2:$2),MIN($Z396:AH396)-1)","v":53},{"$f":"IF(AJ$2=1,MAX($2:$2),MIN($Z396:AI396)-1)","v":52},{"$f":"IF(AK$2=1,MAX($2:$2),MIN($Z396:AJ396)-1)","v":51},{"$f":"IF(AL$2=1,MAX($2:$2),MIN($Z396:AK396)-1)","v":50},{"$f":"IF(AM$2=1,MAX($2:$2),MIN($Z396:AL396)-1)","v":49},{"$f":"IF(AN$2=1,MAX($2:$2),MIN($Z396:AM396)-1)","v":48},{"$f":"IF(AO$2=1,MAX($2:$2),MIN($Z396:AN396)-1)","v":47},{"$f":"IF(AP$2=1,MAX($2:$2),MIN($Z396:AO396)-1)","v":46},{"$f":"IF(AQ$2=1,MAX($2:$2),MIN($Z396:AP396)-1)","v":45},{"$f":"IF(AR$2=1,MAX($2:$2),MIN($Z396:AQ396)-1)","v":44},{"$f":"IF(AS$2=1,MAX($2:$2),MIN($Z396:AR396)-1)","v":43},{"$f":"IF(AT$2=1,MAX($2:$2),MIN($Z396:AS396)-1)","v":42},{"$f":"IF(AU$2=1,MAX($2:$2),MIN($Z396:AT396)-1)","v":41},{"$f":"IF(AV$2=1,MAX($2:$2),MIN($Z396:AU396)-1)","v":40},{"$f":"IF(AW$2=1,MAX($2:$2),MIN($Z396:AV396)-1)","v":39},{"$f":"IF(AX$2=1,MAX($2:$2),MIN($Z396:AW396)-1)","v":38},{"$f":"IF(AY$2=1,MAX($2:$2),MIN($Z396:AX396)-1)","v":37},{"$f":"IF(AZ$2=1,MAX($2:$2),MIN($Z396:AY396)-1)","v":36},{"$f":"IF(BA$2=1,MAX($2:$2),MIN($Z396:AZ396)-1)","v":35},{"$f":"IF(BB$2=1,MAX($2:$2),MIN($Z396:BA396)-1)","v":34},{"$f":"IF(BC$2=1,MAX($2:$2),MIN($Z396:BB396)-1)","v":33},{"$f":"IF(BD$2=1,MAX($2:$2),MIN($Z396:BC396)-1)","v":32},{"$f":"IF(BE$2=1,MAX($2:$2),MIN($Z396:BD396)-1)","v":31},{"$f":"IF(BF$2=1,MAX($2:$2),MIN($Z396:BE396)-1)","v":30},{"$f":"IF(BG$2=1,MAX($2:$2),MIN($Z396:BF396)-1)","v":29},{"$f":"IF(BH$2=1,MAX($2:$2),MIN($Z396:BG396)-1)","v":28},{"$f":"IF(BI$2=1,MAX($2:$2),MIN($Z396:BH396)-1)","v":27},{"$f":"IF(BJ$2=1,MAX($2:$2),MIN($Z396:BI396)-1)","v":26},{"$f":"IF(BK$2=1,MAX($2:$2),MIN($Z396:BJ396)-1)","v":25},{"$f":"IF(BL$2=1,MAX($2:$2),MIN($Z396:BK396)-1)","v":24},{"$f":"IF(BM$2=1,MAX($2:$2),MIN($Z396:BL396)-1)","v":23},{"$f":"IF(BN$2=1,MAX($2:$2),MIN($Z396:BM396)-1)","v":22},{"$f":"IF(BO$2=1,MAX($2:$2),MIN($Z396:BN396)-1)","v":21},{"$f":"IF(BP$2=1,MAX($2:$2),MIN($Z396:BO396)-1)","v":20},{"$f":"IF(BQ$2=1,MAX($2:$2),MIN($Z396:BP396)-1)","v":19},{"$f":"IF(BR$2=1,MAX($2:$2),MIN($Z396:BQ396)-1)","v":18},{"$f":"IF(BS$2=1,MAX($2:$2),MIN($Z396:BR396)-1)","v":17},{"$f":"IF(BT$2=1,MAX($2:$2),MIN($Z396:BS396)-1)","v":16},{"$f":"IF(BU$2=1,MAX($2:$2),MIN($Z396:BT396)-1)","v":15},{"$f":"IF(BV$2=1,MAX($2:$2),MIN($Z396:BU396)-1)","v":14},{"$f":"IF(BW$2=1,MAX($2:$2),MIN($Z396:BV396)-1)","v":13},{"$f":"IF(BX$2=1,MAX($2:$2),MIN($Z396:BW396)-1)","v":12},{"$f":"IF(BY$2=1,MAX($2:$2),MIN($Z396:BX396)-1)","v":11},{"$f":"IF(BZ$2=1,MAX($2:$2),MIN($Z396:BY396)-1)","v":10},{"$f":"IF(CA$2=1,MAX($2:$2),MIN($Z396:BZ396)-1)","v":9},{"$f":"IF(CB$2=1,MAX($2:$2),MIN($Z396:CA396)-1)","v":8},{"$f":"IF(CC$2=1,MAX($2:$2),MIN($Z396:CB396)-1)","v":7},{"$f":"IF(CD$2=1,MAX($2:$2),MIN($Z396:CC396)-1)","v":6},{"$f":"IF(CE$2=1,MAX($2:$2),MIN($Z396:CD396)-1)","v":5},{"$f":"IF(CF$2=1,MAX($2:$2),MIN($Z396:CE396)-1)","v":4},{"$f":"IF(CG$2=1,MAX($2:$2),MIN($Z396:CF396)-1)","v":3},{"$f":"IF(CH$2=1,MAX($2:$2),MIN($Z396:CG396)-1)","v":2},{"$f":"IF(CI$2=1,MAX($2:$2),MIN($Z396:CH396)-1)","v":1}]
[{"$f":"ROW()","v":397},null,null,null,null,null,{"$f":"IF($R397=\"^\",IF(COUNTIF(Lists!$13:$13,H397)=1,0,1),0)","v":0},{"$f":"H391","v":"Прямые производственные расходы"},null,null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z397:$CJ397)","v":7038350952.1246328},null,null,{"$f":"IF(AA$11=\"\",0,$Q399*(IF(AA$2=1,SUMIFS($Z391:$CJ391,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q401))+($Q401-INT($Q401))*SUMIFS($Z391:$CJ391,$Z$2:$CJ$2,INT($Q401)+1),0)+($Q401-INT($Q401))*SUMIFS($Z391:$CJ391,$Z$2:$CJ$2,AA$2+INT($Q401)+1)+(INT($Q401)+1-$Q401)*SUMIFS($Z391:$CJ391,$Z$2:$CJ$2,AA$2+INT($Q401)))+$Q402*((-$Q404-INT(-$Q404))*SUMIFS($Z391:$CJ391,$Z$2:$CJ$2,AA$2+INT(-$Q404)+1)+(INT(-$Q404)+1+$Q404)*SUMIFS($Z391:$CJ391,$Z$2:$CJ$2,AA$2+INT(-$Q404))))","v":669646.4933333334},714858.72000000009,920436.67333333346,1485258.0133333337,1719887.6,2456818.3800000004,3329336.3956000004,4597946.0658666668,5249071.7722666673,6363858.6530666659,7847063.9197999984,10391928.152608,11549308.168765999,12990288.657118667,15836046.965644669,20047685.478888001,21134595.620769333,22824936.193678159,27833500.958408907,34315374.199949801,35983739.001976743,37421124.693276629,43801006.824450463,53085555.492036663,56100912.45096232,57261639.141899779,66754182.854028627,79608933.770349383,81404566.248889908,81553183.591269612,96449367.272860616,114189895.13729051,{"$f":"IF(BG$11=\"\",0,$Q399*(IF(BG$2=1,SUMIFS($Z391:$CJ391,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q401))+($Q401-INT($Q401))*SUMIFS($Z391:$CJ391,$Z$2:$CJ$2,INT($Q401)+1),0)+($Q401-INT($Q401))*SUMIFS($Z391:$CJ391,$Z$2:$CJ$2,BG$2+INT($Q401)+1)+(INT($Q401)+1-$Q401)*SUMIFS($Z391:$CJ391,$Z$2:$CJ$2,BG$2+INT($Q401)))+$Q402*((-$Q404-INT(-$Q404))*SUMIFS($Z391:$CJ391,$Z$2:$CJ$2,BG$2+INT(-$Q404)+1)+(INT(-$Q404)+1+$Q404)*SUMIFS($Z391:$CJ391,$Z$2:$CJ$2,BG$2+INT(-$Q404))))","v":116491957.89847338},114826691.98341292,131553189.19497034,154020654.33441895,158679348.57822457,154107786.34145075,174243931.69831407,200591192.2673783,200279712.93159592,187307452.10619587,214967845.31310594,243026165.55447316,241183982.43924344,223103022.75852531,248816913.59982044,279300841.75371617,282104462.19880855,260856381.94022083,290827876.84834546,324484182.37208778,319421915.31680936,290083537.21757001,270516822.86724019,280357292.57843024,240002420.66417813,157591939.34957981,207422273.14620277,56289205.310117766,0]
[{"$f":"ROW()","v":398},null,null,null,null,null,{"$f":"IF($R398=\"^\",IF(COUNTIF(Lists!$13:$13,H398)=1,0,1),0)","v":0},{"$f":"H397","v":"Прямые производственные расходы"},{"$f":"Mrkting!$I$153","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":399},null,null,null,null,null,{"$f":"IF($R399=\"^\",IF(COUNTIF(Lists!$13:$13,H399)=1,0,1),0)","v":0},{"$f":"H397","v":"Прямые производственные расходы"},{"$f":"I398","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$154","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",0.3,null,{"$f":"IF(G399<>0,1,IF(OR($Q399=\"\",$Q399=0),0,IF($R399=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H399))),$Q399)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":400},null,null,null,null,null,{"$f":"IF($R400=\"^\",IF(COUNTIF(Lists!$13:$13,H400)=1,0,1),0)","v":0},{"$f":"H397","v":"Прямые производственные расходы"},{"$f":"I398","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$155","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",10,null,{"$f":"IF(G400<>0,1,IF(OR($Q400=\"\",$Q400=0),0,IF($R400=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H400))),$Q400)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":401},null,null,null,null,null,{"$f":"IF($R401=\"^\",IF(COUNTIF(Lists!$13:$13,H401)=1,0,1),0)","v":0},{"$f":"H397","v":"Прямые производственные расходы"},{"$f":"I398","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$156","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q400/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.1111111111111111},null,{"$f":"IF(G401<>0,1,IF(OR($Q401=\"\",$Q401=0),0,IF($R401=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H401))),$Q401)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q401-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q400/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":402},null,null,null,null,null,{"$f":"IF($R402=\"^\",IF(COUNTIF(Lists!$13:$13,H402)=1,0,1),0)","v":0},{"$f":"H397","v":"Прямые производственные расходы"},{"$f":"I398","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$157","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,{"$f":"100%-Q399","v":0.7},null,{"$f":"IF(G402<>0,1,IF(OR($Q402=\"\",$Q402=0),0,IF($R402=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H402))),$Q402)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q402-(100%-Q399))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":403},null,null,null,null,null,{"$f":"IF($R403=\"^\",IF(COUNTIF(Lists!$13:$13,H403)=1,0,1),0)","v":0},{"$f":"H397","v":"Прямые производственные расходы"},{"$f":"I398","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$158","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",30,null,{"$f":"IF(G403<>0,1,IF(OR($Q403=\"\",$Q403=0),0,IF($R403=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H403))),$Q403)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":404},null,null,null,null,null,{"$f":"IF($R404=\"^\",IF(COUNTIF(Lists!$13:$13,H404)=1,0,1),0)","v":0},{"$f":"H397","v":"Прямые производственные расходы"},{"$f":"I398","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$159","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q403/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.33333333333333331},null,{"$f":"IF(G404<>0,1,IF(OR($Q404=\"\",$Q404=0),0,IF($R404=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H404))),$Q404)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q404-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q403/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":405}]
[{"$f":"ROW()","v":406},null,null,null,null,null,{"$f":"IF($R406=\"^\",IF(COUNTIF(Lists!$13:$13,H406)=1,0,1),0)","v":0},{"$f":"Items!$AQ$16","v":"ФОТ обслуживающего персонала"},null,null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z406:$CJ406)","v":2944921491.8990602},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":12785.9765625},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":12785.9765625},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":138589.46250000002},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":243975.37500000006},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":374209.22812500002},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":391080.40312499995},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":852676.25625000021},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":1097207.2687500003},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":1606463.7703125004},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":1606463.7703125004},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":2405447.34375},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":3068916.2347500008},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":3941471.3907187511},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":3941471.3907187511},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":5438898.6680624997},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":6172951.2851250013},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":7608827.4185156254},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":7608827.4185156254},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":9867381.3183750026},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":10769301.874125002},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":13235848.043437501},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":13235848.043437501},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":16025274.869343746},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":17822734.545192186},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":21301436.804534059},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":21301436.804534059},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":25193415.205035936},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":26526753.696784221},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":31275278.427865312},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":31275278.427865312},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":36221123.492357813},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":37570723.925107501},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":44258262.392525151},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":44258262.392525151},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":49897266.272721566},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":53130075.681047201},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":61851764.906343259},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":61851764.906343259},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":68940071.574785724},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":70164248.923915312},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":80882425.443434089},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":80882425.443434089},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":85427766.231304705},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":85427766.231304705},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":95524226.908939913},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":95524226.908939913},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":98975255.913135037},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":101944513.59052907},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":113155716.04621497},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":113155716.04621497},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":116575102.55690138},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":116575102.55690138},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":127693609.76536259},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":127693609.76536259},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":130973781.66399848},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":130973781.66399848},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":142964409.70514968},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":142964409.70514968},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":145111044.58692625},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI405,$H$15:$H405,$H406,$I$15:$I405,\"\"))","v":0}]
[{"$f":"ROW()","v":407}]
[{"$f":"ROW()","v":408},null,null,null,null,null,{"$f":"IF($R408=\"^\",IF(COUNTIF(Lists!$13:$13,H408)=1,0,1),0)","v":0},"Ср. оклад произв. персонала и его индексация"]
[{"$f":"ROW()","v":409},null,null,null,null,null,{"$f":"IF($R409=\"^\",IF(COUNTIF(Lists!$13:$13,H409)=1,0,1),0)","v":0},{"$f":"H408","v":"Ср. оклад произв. персонала и его индексация"},{"$f":"Mrkting!$I$270","v":"Средняя месячная з/п, вкл. НДФЛ, 1 сотрудника"},null,null,null,{"$f":"Mrkting!$M$270","v":"руб./мес."},null,null,"*",45000,null,{"$f":"IF(G409<>0,1,IF(OR($Q409=\"\",$Q409=0),0,IF($R409=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H409))),$Q409)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":410},null,null,null,null,null,{"$f":"IF($R410=\"^\",IF(COUNTIF(Lists!$13:$13,H410)=1,0,1),0)","v":0},{"$f":"H408","v":"Ср. оклад произв. персонала и его индексация"},{"$f":"Mrkting!$I$271","v":"Ежегодная индексация ФОТ"},null,null,null,{"$f":"Mrkting!$M$271","v":"%г"},null,null,"*",0.03,null,{"$f":"IF(G410<>0,1,IF(OR($Q410=\"\",$Q410=0),0,IF($R410=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H410))),$Q410)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":411}]
[{"$f":"ROW()","v":412},null,null,null,null,null,{"$f":"IF($R412=\"^\",IF(COUNTIF(Lists!$13:$13,H412)=1,0,1),0)","v":0},{"$f":"Items!$AQ$16","v":"ФОТ обслуживающего персонала"},null,null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z412:$CJ412)","v":2920736317.801239},null,null,{"$f":"IF(AA$11=\"\",0,$Q414*(IF(AA$2=1,SUMIFS($Z406:$CJ406,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CJ406,$Z$2:$CJ$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CJ406,$Z$2:$CJ$2,AA$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CJ406,$Z$2:$CJ$2,AA$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CJ406,$Z$2:$CJ$2,AA$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CJ406,$Z$2:$CJ$2,AA$2+INT(-$Q419))))","v":0},10654.98046875,12785.9765625,117622.21484375003,226411.05625000005,352503.5859375,388268.54062499997,775743.61406250019,1056452.1000000003,1521587.6867187505,1606463.7703125007,2272283.4148437502,2958338.0862500006,3796045.531390626,3941471.3907187516,5189327.4551718757,6050609.1822812511,7369514.7296171878,7608827.4185156263,9490955.6683984399,10618981.781500002,12824757.015218752,13235848.043437501,15560370.398359373,17523157.93255078,20721653.094643749,21301436.804534063,24544752.138285622,26304530.614826173,30483857.639351796,31275278.427865312,35396815.981609061,{"$f":"IF(BG$11=\"\",0,$Q414*(IF(BG$2=1,SUMIFS($Z406:$CJ406,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q416))+($Q416-INT($Q416))*SUMIFS($Z406:$CJ406,$Z$2:$CJ$2,INT($Q416)+1),0)+($Q416-INT($Q416))*SUMIFS($Z406:$CJ406,$Z$2:$CJ$2,BG$2+INT($Q416)+1)+(INT($Q416)+1-$Q416)*SUMIFS($Z406:$CJ406,$Z$2:$CJ$2,BG$2+INT($Q416)))+$Q417*((-$Q419-INT(-$Q419))*SUMIFS($Z406:$CJ406,$Z$2:$CJ$2,BG$2+INT(-$Q419)+1)+(INT(-$Q419)+1+$Q419)*SUMIFS($Z406:$CJ406,$Z$2:$CJ$2,BG$2+INT(-$Q419))))","v":37345790.519649222},43143672.647955544,44258262.392525151,48957432.292688832,52591274.112992927,60398150.035460584,61851764.906343259,67758687.13004531,69960219.365727037,79096062.690180957,80882425.443434089,84670209.433326274,85427766.231304705,93841483.462667376,95524226.908939913,98400084.412435859,101449637.31096339,111287182.30360065,113155716.04621497,116005204.80512032,116575102.55690138,125840525.23061906,127693609.76536259,130427086.34755917,130973781.66399848,140965971.69829115,142964409.70514968,144753272.10663015,0]
[{"$f":"ROW()","v":413},null,null,null,null,null,{"$f":"IF($R413=\"^\",IF(COUNTIF(Lists!$13:$13,H413)=1,0,1),0)","v":0},{"$f":"H412","v":"ФОТ обслуживающего персонала"},{"$f":"Mrkting!$I$153","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":414},null,null,null,null,null,{"$f":"IF($R414=\"^\",IF(COUNTIF(Lists!$13:$13,H414)=1,0,1),0)","v":0},{"$f":"H412","v":"ФОТ обслуживающего персонала"},{"$f":"I413","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$154","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",0.5,null,{"$f":"IF(G414<>0,1,IF(OR($Q414=\"\",$Q414=0),0,IF($R414=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H414))),$Q414)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":415},null,null,null,null,null,{"$f":"IF($R415=\"^\",IF(COUNTIF(Lists!$13:$13,H415)=1,0,1),0)","v":0},{"$f":"H412","v":"ФОТ обслуживающего персонала"},{"$f":"I413","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$155","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G415<>0,1,IF(OR($Q415=\"\",$Q415=0),0,IF($R415=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H415))),$Q415)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":416},null,null,null,null,null,{"$f":"IF($R416=\"^\",IF(COUNTIF(Lists!$13:$13,H416)=1,0,1),0)","v":0},{"$f":"H412","v":"ФОТ обслуживающего персонала"},{"$f":"I413","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$156","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q415/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G416<>0,1,IF(OR($Q416=\"\",$Q416=0),0,IF($R416=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H416))),$Q416)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q416-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q415/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":417},null,null,null,null,null,{"$f":"IF($R417=\"^\",IF(COUNTIF(Lists!$13:$13,H417)=1,0,1),0)","v":0},{"$f":"H412","v":"ФОТ обслуживающего персонала"},{"$f":"I413","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$157","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,{"$f":"100%-Q414","v":0.5},null,{"$f":"IF(G417<>0,1,IF(OR($Q417=\"\",$Q417=0),0,IF($R417=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H417))),$Q417)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q417-(100%-Q414))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":418},null,null,null,null,null,{"$f":"IF($R418=\"^\",IF(COUNTIF(Lists!$13:$13,H418)=1,0,1),0)","v":0},{"$f":"H412","v":"ФОТ обслуживающего персонала"},{"$f":"I413","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$158","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",30,null,{"$f":"IF(G418<>0,1,IF(OR($Q418=\"\",$Q418=0),0,IF($R418=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H418))),$Q418)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":419},null,null,null,null,null,{"$f":"IF($R419=\"^\",IF(COUNTIF(Lists!$13:$13,H419)=1,0,1),0)","v":0},{"$f":"H412","v":"ФОТ обслуживающего персонала"},{"$f":"I413","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$159","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q418/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.33333333333333331},null,{"$f":"IF(G419<>0,1,IF(OR($Q419=\"\",$Q419=0),0,IF($R419=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H419))),$Q419)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q419-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q418/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":420}]

{"sheet":"HR","index":11,"n_rows":326,"n_cols":87,"rows_kept":326,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":7},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":10},1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":31},31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":9},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":12},3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I36\")","v":"HR"},null,null,{"$f":"INDIRECT(\"START!K36\")","v":"Штатное расписание"},null,null,null,null,null,null,null,"все включает НДФЛ",null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-07-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2032-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2032-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2033-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2033-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2033-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2033-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2034-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2034-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2034-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2034-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2035-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2035-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2035-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2035-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2036-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2036-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2036-06-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2027-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2028-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2028-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2029-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2029-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2030-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2030-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2031-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2031-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2032-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2032-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2032-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2032-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2033-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2033-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2033-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2033-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2034-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2034-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2034-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2034-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2035-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2035-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2035-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2035-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2036-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2036-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"3кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"4кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"1кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"3кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"4кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"1кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"3кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"4кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"1кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"3кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"4кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"1кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"3кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"4кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"1кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"3кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"4кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"1кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"3кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"4кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"1кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"3кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"4кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"1кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"3кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"4кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"1кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"3кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"4кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"1кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"3кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"4кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"1кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"3кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"4кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"1кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"3кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"4кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"1кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"3кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"4кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"1кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"3кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"4кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"1кв36г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2кв36г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CK14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99196)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99196)","v":0},{"$f":"SUM(T$15:T$99196)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,{"$f":"IF($R16=\"^\",IF(COUNTIF(Lists!$13:$13,H16)=1,0,1),0)","v":0},"Количество сотрудников",null,null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z16:$CJ16)","v":37441.622677638894},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA17:AA27))","v":22},{"$f":"IF(AB$11=\"\",0,SUM(AB17:AB27))","v":22.179085937499998},22.179085937499998,23.935588611111111,25.316225000000003,27.073670208333333,27.221891874999997,33.684620416666668,36.771461250000002,43.76260663194445,43.76260663194445,54.893128472222223,62.057594999999999,73.599462986111106,73.599462986111106,94.207697361111116,102.2657525,121.48270711805556,121.48270711805556,152.83082861111114,161.79413250000002,195.06018819444446,195.06018819444446,234.37854104166661,246.51075312499998,292.11146993055547,292.11146993055547,346.16338506944442,355.74388531249997,418.40574631944435,418.40574631944435,487.8428357638889,497.26600500000001,582.97805704861116,582.97805704861116,663.60216437500014,675.36947218750004,782.77729552083315,782.77729552083315,882.6598259027777,890.95831249999992,1016.5158530208334,1016.5158530208334,1088.132807361111,1088.132807361111,1196.5124686805557,1196.5124686805557,1257.0032726388888,1257.0032726388888,1372.2965183680553,1372.2965183680553,1434.2601943055556,1434.2601943055556,1545.5166268749999,1545.5166268749999,1608.4158277777778,1608.4158277777778,1727.7745237847225,1727.7745237847225,1779.5054805555558,0]
[{"$f":"ROW()","v":17},null,null,null,null,null,{"$f":"IF($R17=\"^\",IF(COUNTIF(Lists!$13:$13,H17)=1,0,1),0)","v":0},{"$f":"H16","v":"Количество сотрудников"},{"$f":"Lists!CA16","v":"Сотрудники маркетинга"},null,null,null,"ставка*период",null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,null,null,null,720,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),Z17))","v":12},{"$f":"IF(AB$11=\"\",0,IF(AB$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),AA17))","v":12},{"$f":"IF(AC$11=\"\",0,IF(AC$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),AB17))","v":12},{"$f":"IF(AD$11=\"\",0,IF(AD$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),AC17))","v":12},{"$f":"IF(AE$11=\"\",0,IF(AE$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),AD17))","v":12},{"$f":"IF(AF$11=\"\",0,IF(AF$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),AE17))","v":12},{"$f":"IF(AG$11=\"\",0,IF(AG$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),AF17))","v":12},{"$f":"IF(AH$11=\"\",0,IF(AH$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),AG17))","v":12},{"$f":"IF(AI$11=\"\",0,IF(AI$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),AH17))","v":12},{"$f":"IF(AJ$11=\"\",0,IF(AJ$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),AI17))","v":12},{"$f":"IF(AK$11=\"\",0,IF(AK$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),AJ17))","v":12},{"$f":"IF(AL$11=\"\",0,IF(AL$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),AK17))","v":12},{"$f":"IF(AM$11=\"\",0,IF(AM$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),AL17))","v":12},{"$f":"IF(AN$11=\"\",0,IF(AN$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),AM17))","v":12},{"$f":"IF(AO$11=\"\",0,IF(AO$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),AN17))","v":12},{"$f":"IF(AP$11=\"\",0,IF(AP$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),AO17))","v":12},{"$f":"IF(AQ$11=\"\",0,IF(AQ$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),AP17))","v":12},{"$f":"IF(AR$11=\"\",0,IF(AR$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),AQ17))","v":12},{"$f":"IF(AS$11=\"\",0,IF(AS$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),AR17))","v":12},{"$f":"IF(AT$11=\"\",0,IF(AT$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),AS17))","v":12},{"$f":"IF(AU$11=\"\",0,IF(AU$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),AT17))","v":12},{"$f":"IF(AV$11=\"\",0,IF(AV$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),AU17))","v":12},{"$f":"IF(AW$11=\"\",0,IF(AW$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),AV17))","v":12},{"$f":"IF(AX$11=\"\",0,IF(AX$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),AW17))","v":12},{"$f":"IF(AY$11=\"\",0,IF(AY$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),AX17))","v":12},{"$f":"IF(AZ$11=\"\",0,IF(AZ$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),AY17))","v":12},{"$f":"IF(BA$11=\"\",0,IF(BA$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),AZ17))","v":12},{"$f":"IF(BB$11=\"\",0,IF(BB$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),BA17))","v":12},{"$f":"IF(BC$11=\"\",0,IF(BC$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),BB17))","v":12},{"$f":"IF(BD$11=\"\",0,IF(BD$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),BC17))","v":12},{"$f":"IF(BE$11=\"\",0,IF(BE$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),BD17))","v":12},{"$f":"IF(BF$11=\"\",0,IF(BF$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),BE17))","v":12},{"$f":"IF(BG$11=\"\",0,IF(BG$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),BF17))","v":12},{"$f":"IF(BH$11=\"\",0,IF(BH$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),BG17))","v":12},{"$f":"IF(BI$11=\"\",0,IF(BI$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),BH17))","v":12},{"$f":"IF(BJ$11=\"\",0,IF(BJ$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),BI17))","v":12},{"$f":"IF(BK$11=\"\",0,IF(BK$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),BJ17))","v":12},{"$f":"IF(BL$11=\"\",0,IF(BL$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),BK17))","v":12},{"$f":"IF(BM$11=\"\",0,IF(BM$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),BL17))","v":12},{"$f":"IF(BN$11=\"\",0,IF(BN$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),BM17))","v":12},{"$f":"IF(BO$11=\"\",0,IF(BO$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),BN17))","v":12},{"$f":"IF(BP$11=\"\",0,IF(BP$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),BO17))","v":12},{"$f":"IF(BQ$11=\"\",0,IF(BQ$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),BP17))","v":12},{"$f":"IF(BR$11=\"\",0,IF(BR$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),BQ17))","v":12},{"$f":"IF(BS$11=\"\",0,IF(BS$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),BR17))","v":12},{"$f":"IF(BT$11=\"\",0,IF(BT$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),BS17))","v":12},{"$f":"IF(BU$11=\"\",0,IF(BU$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),BT17))","v":12},{"$f":"IF(BV$11=\"\",0,IF(BV$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),BU17))","v":12},{"$f":"IF(BW$11=\"\",0,IF(BW$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),BV17))","v":12},{"$f":"IF(BX$11=\"\",0,IF(BX$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),BW17))","v":12},{"$f":"IF(BY$11=\"\",0,IF(BY$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),BX17))","v":12},{"$f":"IF(BZ$11=\"\",0,IF(BZ$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),BY17))","v":12},{"$f":"IF(CA$11=\"\",0,IF(CA$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),BZ17))","v":12},{"$f":"IF(CB$11=\"\",0,IF(CB$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),CA17))","v":12},{"$f":"IF(CC$11=\"\",0,IF(CC$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),CB17))","v":12},{"$f":"IF(CD$11=\"\",0,IF(CD$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),CC17))","v":12},{"$f":"IF(CE$11=\"\",0,IF(CE$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),CD17))","v":12},{"$f":"IF(CF$11=\"\",0,IF(CF$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),CE17))","v":12},{"$f":"IF(CG$11=\"\",0,IF(CG$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),CF17))","v":12},{"$f":"IF(CH$11=\"\",0,IF(CH$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),CG17))","v":12},{"$f":"IF(CI$11=\"\",0,IF(CI$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$269),CH17))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,{"$f":"IF($R18=\"^\",IF(COUNTIF(Lists!$13:$13,H18)=1,0,1),0)","v":0},{"$f":"H16","v":"Количество сотрудников"},{"$f":"Lists!CA17","v":"Менеджеры по продажам"},null,null,null,"ставка*период",null,null,null,{"$f":"START!$I$34","v":"Sales"},null,null,null,null,null,null,16330.764625,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,Sales!$H$51))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,Sales!$H$51))","v":8.4375000000000006E-2},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,Sales!$H$51))","v":8.4375000000000006E-2},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,Sales!$H$51))","v":0.90900000000000003},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,Sales!$H$51))","v":1.5090000000000003},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,Sales!$H$51))","v":2.3017499999999997},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,Sales!$H$51))","v":2.3250000000000002},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,Sales!$H$51))","v":5.3685000000000009},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,Sales!$H$51))","v":6.6439999999999992},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,Sales!$H$51))","v":9.8628750000000025},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,Sales!$H$51))","v":9.8628750000000025},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,Sales!$H$51))","v":15.074999999999999},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,Sales!$H$51))","v":17.986999999999998},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,Sales!$H$51))","v":23.253749999999997},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,Sales!$H$51))","v":23.253749999999997},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,Sales!$H$51))","v":33.092999999999996},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,Sales!$H$51))","v":35.872},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,Sales!$H$51))","v":44.762625},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,Sales!$H$51))","v":44.762625},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,Sales!$H$51))","v":59.868000000000009},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,Sales!$H$51))","v":62.344999999999999},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,Sales!$H$51))","v":77.872500000000016},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,Sales!$H$51))","v":77.872500000000016},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,Sales!$H$51))","v":97.130249999999975},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,Sales!$H$51))","v":100.06899999999999},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,Sales!$H$51))","v":121.38074999999995},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,Sales!$H$51))","v":121.38074999999995},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,Sales!$H$51))","v":148.25812500000001},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,Sales!$H$51))","v":148.529},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,Sales!$H$51))","v":178.03574999999995},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,Sales!$H$51))","v":178.03574999999995},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,Sales!$H$51))","v":212.94},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,Sales!$H$51))","v":212.94},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,Sales!$H$51))","v":251.95837499999999},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,Sales!$H$51))","v":251.95837499999999},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,Sales!$H$51))","v":293.20987500000007},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,Sales!$H$51))","v":293.20987500000007},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,Sales!$H$51))","v":341.49487499999998},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,Sales!$H$51))","v":341.49487499999998},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,Sales!$H$51))","v":393.32699999999994},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,Sales!$H$51))","v":393.32699999999994},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,Sales!$H$51))","v":446.22787499999998},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,Sales!$H$51))","v":446.22787499999998},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,Sales!$H$51))","v":487.03274999999991},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,Sales!$H$51))","v":487.03274999999991},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,Sales!$H$51))","v":526.97024999999996},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,Sales!$H$51))","v":526.97024999999996},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,Sales!$H$51))","v":564.06712499999992},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,Sales!$H$51))","v":564.06712499999992},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,Sales!$H$51))","v":605.57512499999996},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,Sales!$H$51))","v":605.57512499999996},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,Sales!$H$51))","v":645.03449999999998},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,Sales!$H$51))","v":645.03449999999998},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,Sales!$H$51))","v":683.11574999999993},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,Sales!$H$51))","v":683.11574999999993},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,Sales!$H$51))","v":724.42687500000011},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,Sales!$H$51))","v":724.42687500000011},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,Sales!$H$51))","v":764.87062500000013},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,Sales!$H$51))","v":764.87062500000013},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,Sales!$H$51))","v":802.47375000000011},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,Sales!$H$51))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,{"$f":"IF($R19=\"^\",IF(COUNTIF(Lists!$13:$13,H19)=1,0,1),0)","v":0},{"$f":"H16","v":"Количество сотрудников"},{"$f":"Lists!CA18","v":"Администраторы и горничные"},null,null,null,"ставка*период",null,null,null,{"$f":"START!$I$35","v":"Prdction"},null,null,null,null,null,null,19790.858052638891,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,Prdction!$H$78))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,Prdction!$H$78))","v":9.4710937499999995E-2},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,Prdction!$H$78))","v":9.4710937499999995E-2},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,Prdction!$H$78))","v":1.0265886111111111},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,Prdction!$H$78))","v":1.8072250000000003},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,Prdction!$H$78))","v":2.7719202083333339},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,Prdction!$H$78))","v":2.8968918749999997},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,Prdction!$H$78))","v":6.316120416666668},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,Prdction!$H$78))","v":8.1274612500000014},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,Prdction!$H$78))","v":11.899731631944446},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,Prdction!$H$78))","v":11.899731631944446},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,Prdction!$H$78))","v":17.818128472222224},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,Prdction!$H$78))","v":22.070595000000001},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,Prdction!$H$78))","v":28.34571298611111},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,Prdction!$H$78))","v":28.34571298611111},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,Prdction!$H$78))","v":39.114697361111112},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,Prdction!$H$78))","v":44.393752500000005},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,Prdction!$H$78))","v":54.720082118055558},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,Prdction!$H$78))","v":54.720082118055558},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,Prdction!$H$78))","v":70.962828611111135},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,Prdction!$H$78))","v":77.449132500000019},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,Prdction!$H$78))","v":95.187688194444448},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,Prdction!$H$78))","v":95.187688194444448},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,Prdction!$H$78))","v":115.24829104166662},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,Prdction!$H$78))","v":124.44175312499999},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,Prdction!$H$78))","v":148.73071993055555},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,Prdction!$H$78))","v":148.73071993055555},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,Prdction!$H$78))","v":175.90526006944444},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,Prdction!$H$78))","v":185.21488531249997},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,Prdction!$H$78))","v":218.36999631944443},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,Prdction!$H$78))","v":218.36999631944443},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,Prdction!$H$78))","v":252.9028357638889},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,Prdction!$H$78))","v":262.32600500000001},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,Prdction!$H$78))","v":309.01968204861112},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,Prdction!$H$78))","v":309.01968204861112},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,Prdction!$H$78))","v":348.39228937500008},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,Prdction!$H$78))","v":360.15959718749997},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,Prdction!$H$78))","v":419.28242052083323},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,Prdction!$H$78))","v":419.28242052083323},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,Prdction!$H$78))","v":467.33282590277776},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,Prdction!$H$78))","v":475.63131249999992},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,Prdction!$H$78))","v":548.28797802083341},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,Prdction!$H$78))","v":548.28797802083341},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,Prdction!$H$78))","v":579.10005736111111},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,Prdction!$H$78))","v":579.10005736111111},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,Prdction!$H$78))","v":647.54221868055572},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,Prdction!$H$78))","v":647.54221868055572},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,Prdction!$H$78))","v":670.93614763888888},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,Prdction!$H$78))","v":670.93614763888888},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,Prdction!$H$78))","v":744.72139336805549},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,Prdction!$H$78))","v":744.72139336805549},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,Prdction!$H$78))","v":767.22569430555552},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,Prdction!$H$78))","v":767.22569430555552},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,Prdction!$H$78))","v":840.40087687499999},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,Prdction!$H$78))","v":840.40087687499999},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,Prdction!$H$78))","v":861.98895277777785},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,Prdction!$H$78))","v":861.98895277777785},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,Prdction!$H$78))","v":940.90389878472229},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,Prdction!$H$78))","v":940.90389878472229},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,Prdction!$H$78))","v":955.03173055555567},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,Prdction!$H$78))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,{"$f":"IF($R20=\"^\",IF(COUNTIF(Lists!$13:$13,H20)=1,0,1),0)","v":0},{"$f":"H16","v":"Количество сотрудников"},{"$f":"Lists!CA19","v":"Генеральный директор"},null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,60,"*",null,1,{"$f":"IF(AB$11=\"\",0,AA20)","v":1},{"$f":"IF(AC$11=\"\",0,AB20)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0]
[{"$f":"ROW()","v":21},null,null,null,null,null,{"$f":"IF($R21=\"^\",IF(COUNTIF(Lists!$13:$13,H21)=1,0,1),0)","v":0},{"$f":"H16","v":"Количество сотрудников"},{"$f":"Lists!CA20","v":"Операционный директор"},null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,60,"*",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0]
[{"$f":"ROW()","v":22},null,null,null,null,null,{"$f":"IF($R22=\"^\",IF(COUNTIF(Lists!$13:$13,H22)=1,0,1),0)","v":0},{"$f":"H16","v":"Количество сотрудников"},{"$f":"Lists!CA21","v":"Главный бухгалтер"},null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,60,"*",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0]
[{"$f":"ROW()","v":23},null,null,null,null,null,{"$f":"IF($R23=\"^\",IF(COUNTIF(Lists!$13:$13,H23)=1,0,1),0)","v":0},{"$f":"H16","v":"Количество сотрудников"},{"$f":"Lists!CA22","v":"ИТ-специалисты"},null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,120,"*",null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0]
[{"$f":"ROW()","v":24},null,null,null,null,null,{"$f":"IF($R24=\"^\",IF(COUNTIF(Lists!$13:$13,H24)=1,0,1),0)","v":0},{"$f":"H16","v":"Количество сотрудников"},{"$f":"Lists!CA23","v":"Финансовые менеджеры"},null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,120,"*",null,2,2,{"$f":"IF(AC$11=\"\",0,AB24)","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"IF(BI$11=\"\",0,BH24)","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0]
[{"$f":"ROW()","v":25},null,null,null,null,null,{"$f":"IF($R25=\"^\",IF(COUNTIF(Lists!$13:$13,H25)=1,0,1),0)","v":0},{"$f":"H16","v":"Количество сотрудников"},{"$f":"Lists!CA24","v":"Бухгалтера"},null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,60,"*",null,1,1,{"$f":"IF(AC$11=\"\",0,AB25)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(BI$11=\"\",0,BH25)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0]
[{"$f":"ROW()","v":26},null,null,null,null,null,{"$f":"IF($R26=\"^\",IF(COUNTIF(Lists!$13:$13,H26)=1,0,1),0)","v":0},{"$f":"H16","v":"Количество сотрудников"},{"$f":"Lists!CA25","v":"Прочие сотрудники"},null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,120,"*",null,2,2,{"$f":"IF(AC$11=\"\",0,AB26)","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"IF(BI$11=\"\",0,BH26)","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":28}]
[{"$f":"ROW()","v":29},null,null,null,null,null,{"$f":"IF($R29=\"^\",IF(COUNTIF(Lists!$13:$13,H29)=1,0,1),0)","v":0},"Ежег. индексация ФОТ постоянного персонала",null,null,null,null,"%г",null,null,"*",0.03,null,{"$f":"IF(G29<>0,1,IF(OR($Q29=\"\",$Q29=0),0,IF($R29=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H29))),$Q29)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":30}]
[{"$f":"ROW()","v":31},null,null,null,null,null,{"$f":"IF($R31=\"^\",IF(COUNTIF(Lists!$13:$13,H31)=1,0,1),0)","v":0},"Ежемесячные оклады, включая НДФЛ",null,null,null,null,"руб./ставка/пер.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z31:$CJ31,$Z31:$CJ31,\">\"&0)=0,0,AVERAGEIFS($Z31:$CJ31,$Z31:$CJ31,\">\"&0))","v":144837.5590538586},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA16=0,0,AA44/AA16))","v":233863.63636363635},{"$f":"IF(AB$11=\"\",0,IF(AB16=0,0,AB44/AB16))","v":232859.29382374938},232859.29382374938,223811.79128443086,221008.57750316247,213839.39852170489,213363.85912468843,193434.865100219,189007.67603889189,176395.73889498701,176395.73889498701,162858.89677929101,161813.92642458458,154251.65665422226,154251.65665422226,145099.24678092435,144005.65263046723,139138.66084054692,139138.66084054692,133606.18152756963,133639.0022932578,130120.58800562505,130120.58800562505,127034.4172579867,130769.4789431485,128520.79111198704,128520.79111198704,126354.42078996578,127047.35922871968,125417.08543751878,125417.08543751878,123839.73206304191,124415.1415265151,123334.01061071713,123334.01061071713,122178.01143254456,126221.00278603905,125492.21378320921,125492.21378320921,124508.92947569054,124846.4742584722,124566.52709387716,124566.52709387716,123857.52333864981,123961.45418473473,124119.57233799154,124119.57233799154,123498.77639779258,127203.73968972635,127438.24539475309,127438.24539475309,126819.67158130817,126903.32291535792,127203.7248132892,127203.7248132892,126605.3650978934,126682.19666710128,127000.24925496672,127000.24925496672,126437.09910912064,0]
[{"$f":"ROW()","v":32},null,null,null,null,null,{"$f":"IF($R32=\"^\",IF(COUNTIF(Lists!$13:$13,H32)=1,0,1),0)","v":0},{"$f":"H31","v":"Ежемесячные оклады, включая НДФЛ"},{"$f":"Lists!CA16","v":"Сотрудники маркетинга"},null,null,null,{"$f":"M31","v":"руб./ставка/пер."},null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,null,null,null,207056.29658999993,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA17=0,0,AA45/AA17))","v":195000},{"$f":"IF(AB$11=\"\",0,IF(AB17=0,0,AB45/AB17))","v":195000},195000,195000,195000,195000,195000,195000,195000,195000,195000,195000,200850,200850,200850,200850,200850,200850,200850,200850,200850,200850,200850,200850,206875.5,206875.5,206875.5,206875.5,206875.5,206875.5,206875.5,206875.5,206875.5,206875.5,206875.5,206875.5,213081.76500000004,213081.76500000004,213081.76500000004,213081.76500000004,213081.76500000004,213081.76500000004,213081.76500000004,213081.76500000004,213081.76500000004,213081.76500000004,213081.76500000004,213081.76500000004,219474.21794999999,219474.21794999999,219474.21794999999,219474.21794999999,219474.21794999999,219474.21794999999,219474.21794999999,219474.21794999999,219474.21794999999,219474.21794999999,219474.21794999999,219474.21794999999,0]
[{"$f":"ROW()","v":33},null,null,null,null,null,{"$f":"IF($R33=\"^\",IF(COUNTIF(Lists!$13:$13,H33)=1,0,1),0)","v":0},{"$f":"H31","v":"Ежемесячные оклады, включая НДФЛ"},{"$f":"Lists!CA17","v":"Менеджеры по продажам"},null,null,null,{"$f":"M31","v":"руб./ставка/пер."},null,null,null,{"$f":"START!$I$34","v":"Sales"},null,null,null,null,null,null,85915.735633333345,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA18=0,0,AA46/AA18))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB18=0,0,AB46/AB18))","v":80833.333333333328},80833.333333333328,80833.333333333328,80833.333333333328,80833.333333333328,80833.333333333328,80833.333333333343,80833.333333333343,80833.333333333343,80833.333333333343,80833.333333333343,83258.333333333343,83258.333333333343,83258.333333333343,83258.333333333328,83258.333333333328,83258.333333333328,83258.333333333328,83258.333333333343,83258.333333333343,83258.333333333314,83258.333333333314,83258.333333333328,85756.083333333328,85756.083333333343,85756.083333333343,85756.083333333328,85756.083333333343,85756.083333333328,85756.083333333328,85756.083333333328,85756.083333333328,85756.083333333314,85756.083333333314,85756.083333333328,88328.765833333338,88328.765833333338,88328.765833333338,88328.765833333324,88328.765833333324,88328.765833333338,88328.765833333338,88328.765833333338,88328.765833333338,88328.765833333324,88328.765833333324,88328.765833333324,90978.62880833332,90978.628808333306,90978.628808333306,90978.62880833332,90978.62880833332,90978.62880833332,90978.62880833332,90978.62880833332,90978.62880833332,90978.628808333306,90978.628808333306,90978.628808333306,0]
[{"$f":"ROW()","v":34},null,null,null,null,null,{"$f":"IF($R34=\"^\",IF(COUNTIF(Lists!$13:$13,H34)=1,0,1),0)","v":0},{"$f":"H31","v":"Ежемесячные оклады, включая НДФЛ"},{"$f":"Lists!CA18","v":"Администраторы и горничные"},null,null,null,{"$f":"M31","v":"руб./ставка/пер."},null,null,null,{"$f":"START!$I$35","v":"Prdction"},null,null,null,null,null,null,143488.13579999984,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA19=0,0,AA47/AA19))","v":0},135000,135000,135000.00000000003,135000,134999.99999999997,135000,135000,135000,135000.00000000003,135000.00000000003,135000,139050.00000000003,139050.00000000006,139050.00000000006,139050,139050,139050,139050,139050,139050,139050,139050,139050.00000000003,143221.5,143221.49999999997,143221.49999999997,143221.5,143221.50000000003,143221.5,143221.5,143221.5,143221.5,143221.49999999997,143221.49999999997,143221.49999999997,147518.14499999996,147518.14500000002,147518.14500000002,147518.14499999999,147518.14500000002,147518.14499999996,147518.14499999996,147518.14499999999,147518.14499999999,147518.14499999999,147518.14499999999,147518.14500000002,151943.68935,151943.68935,151943.68935,151943.68934999997,151943.68934999997,151943.68935,151943.68935,151943.68934999997,151943.68934999997,151943.68935,151943.68935,151943.68935,0]
[{"$f":"ROW()","v":35},null,null,null,null,null,{"$f":"IF($R35=\"^\",IF(COUNTIF(Lists!$13:$13,H35)=1,0,1),0)","v":0},{"$f":"H31","v":"Ежемесячные оклады, включая НДФЛ"},{"$f":"Lists!CA19","v":"Генеральный директор"},null,null,null,"руб./ставка/мес.",null,null,"*",200000,null,{"$f":"IF(G35<>0,1,IF(OR($Q35=\"\",$Q35=0),0,IF($R35=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H35))),$Q35)=1,0,1),0)))","v":0},null,null,null,null,743956.55546768638,null,null,{"$f":"IF(OR(AA$11=\"\",AA20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":600000},{"$f":"IF(OR(AB$11=\"\",AB20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":600000},{"$f":"IF(OR(AC$11=\"\",AC20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":600000},{"$f":"IF(OR(AD$11=\"\",AD20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":600000},{"$f":"IF(OR(AE$11=\"\",AE20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":618000},{"$f":"IF(OR(AF$11=\"\",AF20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":618000},{"$f":"IF(OR(AG$11=\"\",AG20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":618000},{"$f":"IF(OR(AH$11=\"\",AH20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":618000},{"$f":"IF(OR(AI$11=\"\",AI20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":636540},{"$f":"IF(OR(AJ$11=\"\",AJ20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":636540},{"$f":"IF(OR(AK$11=\"\",AK20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":636540},{"$f":"IF(OR(AL$11=\"\",AL20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":636540},{"$f":"IF(OR(AM$11=\"\",AM20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":655636.19999999995},{"$f":"IF(OR(AN$11=\"\",AN20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":655636.19999999995},{"$f":"IF(OR(AO$11=\"\",AO20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":655636.19999999995},{"$f":"IF(OR(AP$11=\"\",AP20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":655636.19999999995},{"$f":"IF(OR(AQ$11=\"\",AQ20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":675305.28599999996},{"$f":"IF(OR(AR$11=\"\",AR20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":675305.28599999996},{"$f":"IF(OR(AS$11=\"\",AS20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":675305.28599999996},{"$f":"IF(OR(AT$11=\"\",AT20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":675305.28599999996},{"$f":"IF(OR(AU$11=\"\",AU20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":695564.44457999989},{"$f":"IF(OR(AV$11=\"\",AV20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":695564.44457999989},{"$f":"IF(OR(AW$11=\"\",AW20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":695564.44457999989},{"$f":"IF(OR(AX$11=\"\",AX20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":695564.44457999989},{"$f":"IF(OR(AY$11=\"\",AY20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":716431.37791739998},{"$f":"IF(OR(AZ$11=\"\",AZ20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":716431.37791739998},{"$f":"IF(OR(BA$11=\"\",BA20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":716431.37791739998},{"$f":"IF(OR(BB$11=\"\",BB20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":716431.37791739998},{"$f":"IF(OR(BC$11=\"\",BC20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":737924.31925492198},{"$f":"IF(OR(BD$11=\"\",BD20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":737924.31925492198},{"$f":"IF(OR(BE$11=\"\",BE20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":737924.31925492198},{"$f":"IF(OR(BF$11=\"\",BF20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":737924.31925492198},{"$f":"IF(OR(BG$11=\"\",BG20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":760062.0488325695},{"$f":"IF(OR(BH$11=\"\",BH20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":760062.0488325695},{"$f":"IF(OR(BI$11=\"\",BI20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":760062.0488325695},{"$f":"IF(OR(BJ$11=\"\",BJ20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":760062.0488325695},{"$f":"IF(OR(BK$11=\"\",BK20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":782863.91029754665},{"$f":"IF(OR(BL$11=\"\",BL20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":782863.91029754665},{"$f":"IF(OR(BM$11=\"\",BM20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":782863.91029754665},{"$f":"IF(OR(BN$11=\"\",BN20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":782863.91029754665},{"$f":"IF(OR(BO$11=\"\",BO20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":806349.82760647312},{"$f":"IF(OR(BP$11=\"\",BP20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":806349.82760647312},{"$f":"IF(OR(BQ$11=\"\",BQ20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":806349.82760647312},{"$f":"IF(OR(BR$11=\"\",BR20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":806349.82760647312},{"$f":"IF(OR(BS$11=\"\",BS20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":830540.32243466727},{"$f":"IF(OR(BT$11=\"\",BT20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":830540.32243466727},{"$f":"IF(OR(BU$11=\"\",BU20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":830540.32243466727},{"$f":"IF(OR(BV$11=\"\",BV20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":830540.32243466727},{"$f":"IF(OR(BW$11=\"\",BW20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":855456.53210770723},{"$f":"IF(OR(BX$11=\"\",BX20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":855456.53210770723},{"$f":"IF(OR(BY$11=\"\",BY20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":855456.53210770723},{"$f":"IF(OR(BZ$11=\"\",BZ20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":855456.53210770723},{"$f":"IF(OR(CA$11=\"\",CA20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":881120.22807093838},{"$f":"IF(OR(CB$11=\"\",CB20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":881120.22807093838},{"$f":"IF(OR(CC$11=\"\",CC20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":881120.22807093838},{"$f":"IF(OR(CD$11=\"\",CD20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":881120.22807093838},{"$f":"IF(OR(CE$11=\"\",CE20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":907553.83491306659},{"$f":"IF(OR(CF$11=\"\",CF20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":907553.83491306659},{"$f":"IF(OR(CG$11=\"\",CG20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":907553.83491306659},{"$f":"IF(OR(CH$11=\"\",CH20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":907553.83491306659},{"$f":"IF(OR(CI$11=\"\",CI20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,{"$f":"IF($R36=\"^\",IF(COUNTIF(Lists!$13:$13,H36)=1,0,1),0)","v":0},{"$f":"H31","v":"Ежемесячные оклады, включая НДФЛ"},{"$f":"Lists!CA20","v":"Операционный директор"},null,null,null,"руб./ставка/мес.",null,null,"*",180000,null,{"$f":"IF(G36<>0,1,IF(OR($Q36=\"\",$Q36=0),0,IF($R36=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H36))),$Q36)=1,0,1),0)))","v":0},null,null,null,null,669560.89992091758,null,null,{"$f":"IF(OR(AA$11=\"\",AA21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":540000},{"$f":"IF(OR(AB$11=\"\",AB21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":540000},{"$f":"IF(OR(AC$11=\"\",AC21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":540000},{"$f":"IF(OR(AD$11=\"\",AD21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":540000},{"$f":"IF(OR(AE$11=\"\",AE21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":556200},{"$f":"IF(OR(AF$11=\"\",AF21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":556200},{"$f":"IF(OR(AG$11=\"\",AG21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":556200},{"$f":"IF(OR(AH$11=\"\",AH21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":556200},{"$f":"IF(OR(AI$11=\"\",AI21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":572886},{"$f":"IF(OR(AJ$11=\"\",AJ21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":572886},{"$f":"IF(OR(AK$11=\"\",AK21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":572886},{"$f":"IF(OR(AL$11=\"\",AL21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":572886},{"$f":"IF(OR(AM$11=\"\",AM21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":590072.57999999996},{"$f":"IF(OR(AN$11=\"\",AN21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":590072.57999999996},{"$f":"IF(OR(AO$11=\"\",AO21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":590072.57999999996},{"$f":"IF(OR(AP$11=\"\",AP21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":590072.57999999996},{"$f":"IF(OR(AQ$11=\"\",AQ21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":607774.7574},{"$f":"IF(OR(AR$11=\"\",AR21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":607774.7574},{"$f":"IF(OR(AS$11=\"\",AS21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":607774.7574},{"$f":"IF(OR(AT$11=\"\",AT21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":607774.7574},{"$f":"IF(OR(AU$11=\"\",AU21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":626008.00012199988},{"$f":"IF(OR(AV$11=\"\",AV21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":626008.00012199988},{"$f":"IF(OR(AW$11=\"\",AW21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":626008.00012199988},{"$f":"IF(OR(AX$11=\"\",AX21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":626008.00012199988},{"$f":"IF(OR(AY$11=\"\",AY21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":644788.24012565997},{"$f":"IF(OR(AZ$11=\"\",AZ21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":644788.24012565997},{"$f":"IF(OR(BA$11=\"\",BA21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":644788.24012565997},{"$f":"IF(OR(BB$11=\"\",BB21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":644788.24012565997},{"$f":"IF(OR(BC$11=\"\",BC21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":664131.88732942974},{"$f":"IF(OR(BD$11=\"\",BD21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":664131.88732942974},{"$f":"IF(OR(BE$11=\"\",BE21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":664131.88732942974},{"$f":"IF(OR(BF$11=\"\",BF21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":664131.88732942974},{"$f":"IF(OR(BG$11=\"\",BG21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":684055.84394931258},{"$f":"IF(OR(BH$11=\"\",BH21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":684055.84394931258},{"$f":"IF(OR(BI$11=\"\",BI21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":684055.84394931258},{"$f":"IF(OR(BJ$11=\"\",BJ21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":684055.84394931258},{"$f":"IF(OR(BK$11=\"\",BK21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":704577.519267792},{"$f":"IF(OR(BL$11=\"\",BL21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":704577.519267792},{"$f":"IF(OR(BM$11=\"\",BM21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":704577.519267792},{"$f":"IF(OR(BN$11=\"\",BN21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":704577.519267792},{"$f":"IF(OR(BO$11=\"\",BO21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":725714.84484582581},{"$f":"IF(OR(BP$11=\"\",BP21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":725714.84484582581},{"$f":"IF(OR(BQ$11=\"\",BQ21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":725714.84484582581},{"$f":"IF(OR(BR$11=\"\",BR21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":725714.84484582581},{"$f":"IF(OR(BS$11=\"\",BS21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":747486.29019120056},{"$f":"IF(OR(BT$11=\"\",BT21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":747486.29019120056},{"$f":"IF(OR(BU$11=\"\",BU21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":747486.29019120056},{"$f":"IF(OR(BV$11=\"\",BV21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":747486.29019120056},{"$f":"IF(OR(BW$11=\"\",BW21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":769910.87889693643},{"$f":"IF(OR(BX$11=\"\",BX21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":769910.87889693643},{"$f":"IF(OR(BY$11=\"\",BY21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":769910.87889693643},{"$f":"IF(OR(BZ$11=\"\",BZ21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":769910.87889693643},{"$f":"IF(OR(CA$11=\"\",CA21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":793008.20526384446},{"$f":"IF(OR(CB$11=\"\",CB21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":793008.20526384446},{"$f":"IF(OR(CC$11=\"\",CC21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":793008.20526384446},{"$f":"IF(OR(CD$11=\"\",CD21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":793008.20526384446},{"$f":"IF(OR(CE$11=\"\",CE21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":816798.45142175991},{"$f":"IF(OR(CF$11=\"\",CF21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":816798.45142175991},{"$f":"IF(OR(CG$11=\"\",CG21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":816798.45142175991},{"$f":"IF(OR(CH$11=\"\",CH21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":816798.45142175991},{"$f":"IF(OR(CI$11=\"\",CI21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,{"$f":"IF($R37=\"^\",IF(COUNTIF(Lists!$13:$13,H37)=1,0,1),0)","v":0},{"$f":"H31","v":"Ежемесячные оклады, включая НДФЛ"},{"$f":"Lists!CA21","v":"Главный бухгалтер"},null,null,null,"руб./ставка/мес.",null,null,"*",120000,null,{"$f":"IF(G37<>0,1,IF(OR($Q37=\"\",$Q37=0),0,IF($R37=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H37))),$Q37)=1,0,1),0)))","v":0},null,null,null,null,446373.93328061176,null,null,{"$f":"IF(OR(AA$11=\"\",AA22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":360000},{"$f":"IF(OR(AB$11=\"\",AB22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":360000},{"$f":"IF(OR(AC$11=\"\",AC22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":360000},{"$f":"IF(OR(AD$11=\"\",AD22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":360000},{"$f":"IF(OR(AE$11=\"\",AE22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":370800},{"$f":"IF(OR(AF$11=\"\",AF22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":370800},{"$f":"IF(OR(AG$11=\"\",AG22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":370800},{"$f":"IF(OR(AH$11=\"\",AH22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":370800},{"$f":"IF(OR(AI$11=\"\",AI22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":381924},{"$f":"IF(OR(AJ$11=\"\",AJ22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":381924},{"$f":"IF(OR(AK$11=\"\",AK22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":381924},{"$f":"IF(OR(AL$11=\"\",AL22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":381924},{"$f":"IF(OR(AM$11=\"\",AM22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":393381.72000000003},{"$f":"IF(OR(AN$11=\"\",AN22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":393381.72000000003},{"$f":"IF(OR(AO$11=\"\",AO22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":393381.72000000003},{"$f":"IF(OR(AP$11=\"\",AP22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":393381.72000000003},{"$f":"IF(OR(AQ$11=\"\",AQ22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":405183.17159999994},{"$f":"IF(OR(AR$11=\"\",AR22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":405183.17159999994},{"$f":"IF(OR(AS$11=\"\",AS22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":405183.17159999994},{"$f":"IF(OR(AT$11=\"\",AT22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":405183.17159999994},{"$f":"IF(OR(AU$11=\"\",AU22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":417338.66674799996},{"$f":"IF(OR(AV$11=\"\",AV22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":417338.66674799996},{"$f":"IF(OR(AW$11=\"\",AW22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":417338.66674799996},{"$f":"IF(OR(AX$11=\"\",AX22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":417338.66674799996},{"$f":"IF(OR(AY$11=\"\",AY22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":429858.82675043994},{"$f":"IF(OR(AZ$11=\"\",AZ22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":429858.82675043994},{"$f":"IF(OR(BA$11=\"\",BA22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":429858.82675043994},{"$f":"IF(OR(BB$11=\"\",BB22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":429858.82675043994},{"$f":"IF(OR(BC$11=\"\",BC22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":442754.59155295318},{"$f":"IF(OR(BD$11=\"\",BD22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":442754.59155295318},{"$f":"IF(OR(BE$11=\"\",BE22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":442754.59155295318},{"$f":"IF(OR(BF$11=\"\",BF22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":442754.59155295318},{"$f":"IF(OR(BG$11=\"\",BG22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":456037.22929954174},{"$f":"IF(OR(BH$11=\"\",BH22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":456037.22929954174},{"$f":"IF(OR(BI$11=\"\",BI22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":456037.22929954174},{"$f":"IF(OR(BJ$11=\"\",BJ22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":456037.22929954174},{"$f":"IF(OR(BK$11=\"\",BK22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":469718.34617852798},{"$f":"IF(OR(BL$11=\"\",BL22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":469718.34617852798},{"$f":"IF(OR(BM$11=\"\",BM22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":469718.34617852798},{"$f":"IF(OR(BN$11=\"\",BN22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":469718.34617852798},{"$f":"IF(OR(BO$11=\"\",BO22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":483809.89656388381},{"$f":"IF(OR(BP$11=\"\",BP22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":483809.89656388381},{"$f":"IF(OR(BQ$11=\"\",BQ22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":483809.89656388381},{"$f":"IF(OR(BR$11=\"\",BR22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":483809.89656388381},{"$f":"IF(OR(BS$11=\"\",BS22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":498324.19346080039},{"$f":"IF(OR(BT$11=\"\",BT22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":498324.19346080039},{"$f":"IF(OR(BU$11=\"\",BU22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":498324.19346080039},{"$f":"IF(OR(BV$11=\"\",BV22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":498324.19346080039},{"$f":"IF(OR(BW$11=\"\",BW22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":513273.9192646243},{"$f":"IF(OR(BX$11=\"\",BX22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":513273.9192646243},{"$f":"IF(OR(BY$11=\"\",BY22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":513273.9192646243},{"$f":"IF(OR(BZ$11=\"\",BZ22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":513273.9192646243},{"$f":"IF(OR(CA$11=\"\",CA22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":528672.13684256305},{"$f":"IF(OR(CB$11=\"\",CB22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":528672.13684256305},{"$f":"IF(OR(CC$11=\"\",CC22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":528672.13684256305},{"$f":"IF(OR(CD$11=\"\",CD22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":528672.13684256305},{"$f":"IF(OR(CE$11=\"\",CE22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":544532.30094783998},{"$f":"IF(OR(CF$11=\"\",CF22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":544532.30094783998},{"$f":"IF(OR(CG$11=\"\",CG22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":544532.30094783998},{"$f":"IF(OR(CH$11=\"\",CH22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":544532.30094783998},{"$f":"IF(OR(CI$11=\"\",CI22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,{"$f":"IF($R38=\"^\",IF(COUNTIF(Lists!$13:$13,H38)=1,0,1),0)","v":0},{"$f":"H31","v":"Ежемесячные оклады, включая НДФЛ"},{"$f":"Lists!CA22","v":"ИТ-специалисты"},null,null,null,"руб./ставка/мес.",null,null,"*",65000,null,{"$f":"IF(G38<>0,1,IF(OR($Q38=\"\",$Q38=0),0,IF($R38=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H38))),$Q38)=1,0,1),0)))","v":0},null,null,null,null,241785.88052699799,null,null,{"$f":"IF(OR(AA$11=\"\",AA23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":195000},{"$f":"IF(OR(AB$11=\"\",AB23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":195000},{"$f":"IF(OR(AC$11=\"\",AC23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":195000},{"$f":"IF(OR(AD$11=\"\",AD23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":195000},{"$f":"IF(OR(AE$11=\"\",AE23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":200850},{"$f":"IF(OR(AF$11=\"\",AF23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":200850},{"$f":"IF(OR(AG$11=\"\",AG23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":200850},{"$f":"IF(OR(AH$11=\"\",AH23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":200850},{"$f":"IF(OR(AI$11=\"\",AI23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":206875.5},{"$f":"IF(OR(AJ$11=\"\",AJ23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":206875.5},{"$f":"IF(OR(AK$11=\"\",AK23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":206875.5},{"$f":"IF(OR(AL$11=\"\",AL23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":206875.5},{"$f":"IF(OR(AM$11=\"\",AM23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":213081.76500000001},{"$f":"IF(OR(AN$11=\"\",AN23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":213081.76500000001},{"$f":"IF(OR(AO$11=\"\",AO23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":213081.76500000001},{"$f":"IF(OR(AP$11=\"\",AP23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":213081.76500000001},{"$f":"IF(OR(AQ$11=\"\",AQ23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":219474.21794999999},{"$f":"IF(OR(AR$11=\"\",AR23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":219474.21794999999},{"$f":"IF(OR(AS$11=\"\",AS23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":219474.21794999999},{"$f":"IF(OR(AT$11=\"\",AT23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":219474.21794999999},{"$f":"IF(OR(AU$11=\"\",AU23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":226058.44448849998},{"$f":"IF(OR(AV$11=\"\",AV23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":226058.44448849998},{"$f":"IF(OR(AW$11=\"\",AW23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":226058.44448849998},{"$f":"IF(OR(AX$11=\"\",AX23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":226058.44448849998},{"$f":"IF(OR(AY$11=\"\",AY23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":232840.19782315497},{"$f":"IF(OR(AZ$11=\"\",AZ23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":232840.19782315497},{"$f":"IF(OR(BA$11=\"\",BA23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":232840.19782315497},{"$f":"IF(OR(BB$11=\"\",BB23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":232840.19782315497},{"$f":"IF(OR(BC$11=\"\",BC23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":239825.40375784965},{"$f":"IF(OR(BD$11=\"\",BD23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":239825.40375784965},{"$f":"IF(OR(BE$11=\"\",BE23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":239825.40375784965},{"$f":"IF(OR(BF$11=\"\",BF23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":239825.40375784965},{"$f":"IF(OR(BG$11=\"\",BG23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":247020.1658705851},{"$f":"IF(OR(BH$11=\"\",BH23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":247020.1658705851},{"$f":"IF(OR(BI$11=\"\",BI23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":247020.1658705851},{"$f":"IF(OR(BJ$11=\"\",BJ23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":247020.1658705851},{"$f":"IF(OR(BK$11=\"\",BK23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":254430.77084670268},{"$f":"IF(OR(BL$11=\"\",BL23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":254430.77084670268},{"$f":"IF(OR(BM$11=\"\",BM23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":254430.77084670268},{"$f":"IF(OR(BN$11=\"\",BN23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":254430.77084670268},{"$f":"IF(OR(BO$11=\"\",BO23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":262063.69397210373},{"$f":"IF(OR(BP$11=\"\",BP23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":262063.69397210373},{"$f":"IF(OR(BQ$11=\"\",BQ23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":262063.69397210373},{"$f":"IF(OR(BR$11=\"\",BR23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":262063.69397210373},{"$f":"IF(OR(BS$11=\"\",BS23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":269925.60479126684},{"$f":"IF(OR(BT$11=\"\",BT23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":269925.60479126684},{"$f":"IF(OR(BU$11=\"\",BU23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":269925.60479126684},{"$f":"IF(OR(BV$11=\"\",BV23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":269925.60479126684},{"$f":"IF(OR(BW$11=\"\",BW23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":278023.37293500482},{"$f":"IF(OR(BX$11=\"\",BX23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":278023.37293500482},{"$f":"IF(OR(BY$11=\"\",BY23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":278023.37293500482},{"$f":"IF(OR(BZ$11=\"\",BZ23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":278023.37293500482},{"$f":"IF(OR(CA$11=\"\",CA23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":286364.07412305498},{"$f":"IF(OR(CB$11=\"\",CB23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":286364.07412305498},{"$f":"IF(OR(CC$11=\"\",CC23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":286364.07412305498},{"$f":"IF(OR(CD$11=\"\",CD23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":286364.07412305498},{"$f":"IF(OR(CE$11=\"\",CE23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":294954.99634674663},{"$f":"IF(OR(CF$11=\"\",CF23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":294954.99634674663},{"$f":"IF(OR(CG$11=\"\",CG23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":294954.99634674663},{"$f":"IF(OR(CH$11=\"\",CH23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":294954.99634674663},{"$f":"IF(OR(CI$11=\"\",CI23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,{"$f":"IF($R39=\"^\",IF(COUNTIF(Lists!$13:$13,H39)=1,0,1),0)","v":0},{"$f":"H31","v":"Ежемесячные оклады, включая НДФЛ"},{"$f":"Lists!CA23","v":"Финансовые менеджеры"},null,null,null,"руб./ставка/мес.",null,null,"*",70000,null,{"$f":"IF(G39<>0,1,IF(OR($Q39=\"\",$Q39=0),0,IF($R39=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H39))),$Q39)=1,0,1),0)))","v":0},null,null,null,null,260384.79441369019,null,null,{"$f":"IF(OR(AA$11=\"\",AA24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":210000},{"$f":"IF(OR(AB$11=\"\",AB24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":210000},{"$f":"IF(OR(AC$11=\"\",AC24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":210000},{"$f":"IF(OR(AD$11=\"\",AD24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":210000},{"$f":"IF(OR(AE$11=\"\",AE24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":216300},{"$f":"IF(OR(AF$11=\"\",AF24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":216300},{"$f":"IF(OR(AG$11=\"\",AG24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":216300},{"$f":"IF(OR(AH$11=\"\",AH24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":216300},{"$f":"IF(OR(AI$11=\"\",AI24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":222789},{"$f":"IF(OR(AJ$11=\"\",AJ24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":222789},{"$f":"IF(OR(AK$11=\"\",AK24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":222789},{"$f":"IF(OR(AL$11=\"\",AL24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":222789},{"$f":"IF(OR(AM$11=\"\",AM24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":229472.67},{"$f":"IF(OR(AN$11=\"\",AN24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":229472.67},{"$f":"IF(OR(AO$11=\"\",AO24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":229472.67},{"$f":"IF(OR(AP$11=\"\",AP24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":229472.67},{"$f":"IF(OR(AQ$11=\"\",AQ24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":236356.85009999998},{"$f":"IF(OR(AR$11=\"\",AR24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":236356.85009999998},{"$f":"IF(OR(AS$11=\"\",AS24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":236356.85009999998},{"$f":"IF(OR(AT$11=\"\",AT24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":236356.85009999998},{"$f":"IF(OR(AU$11=\"\",AU24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":243447.55560299996},{"$f":"IF(OR(AV$11=\"\",AV24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":243447.55560299996},{"$f":"IF(OR(AW$11=\"\",AW24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":243447.55560299996},{"$f":"IF(OR(AX$11=\"\",AX24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":243447.55560299996},{"$f":"IF(OR(AY$11=\"\",AY24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":250750.98227108998},{"$f":"IF(OR(AZ$11=\"\",AZ24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":250750.98227108998},{"$f":"IF(OR(BA$11=\"\",BA24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":250750.98227108998},{"$f":"IF(OR(BB$11=\"\",BB24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":250750.98227108998},{"$f":"IF(OR(BC$11=\"\",BC24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":258273.51173922268},{"$f":"IF(OR(BD$11=\"\",BD24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":258273.51173922268},{"$f":"IF(OR(BE$11=\"\",BE24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":258273.51173922268},{"$f":"IF(OR(BF$11=\"\",BF24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":258273.51173922268},{"$f":"IF(OR(BG$11=\"\",BG24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":266021.71709139936},{"$f":"IF(OR(BH$11=\"\",BH24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":266021.71709139936},{"$f":"IF(OR(BI$11=\"\",BI24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":266021.71709139936},{"$f":"IF(OR(BJ$11=\"\",BJ24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":266021.71709139936},{"$f":"IF(OR(BK$11=\"\",BK24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":274002.36860414135},{"$f":"IF(OR(BL$11=\"\",BL24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":274002.36860414135},{"$f":"IF(OR(BM$11=\"\",BM24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":274002.36860414135},{"$f":"IF(OR(BN$11=\"\",BN24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":274002.36860414135},{"$f":"IF(OR(BO$11=\"\",BO24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":282222.43966226559},{"$f":"IF(OR(BP$11=\"\",BP24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":282222.43966226559},{"$f":"IF(OR(BQ$11=\"\",BQ24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":282222.43966226559},{"$f":"IF(OR(BR$11=\"\",BR24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":282222.43966226559},{"$f":"IF(OR(BS$11=\"\",BS24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":290689.11285213358},{"$f":"IF(OR(BT$11=\"\",BT24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":290689.11285213358},{"$f":"IF(OR(BU$11=\"\",BU24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":290689.11285213358},{"$f":"IF(OR(BV$11=\"\",BV24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":290689.11285213358},{"$f":"IF(OR(BW$11=\"\",BW24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":299409.78623769752},{"$f":"IF(OR(BX$11=\"\",BX24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":299409.78623769752},{"$f":"IF(OR(BY$11=\"\",BY24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":299409.78623769752},{"$f":"IF(OR(BZ$11=\"\",BZ24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":299409.78623769752},{"$f":"IF(OR(CA$11=\"\",CA24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":308392.07982482843},{"$f":"IF(OR(CB$11=\"\",CB24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":308392.07982482843},{"$f":"IF(OR(CC$11=\"\",CC24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":308392.07982482843},{"$f":"IF(OR(CD$11=\"\",CD24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":308392.07982482843},{"$f":"IF(OR(CE$11=\"\",CE24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":317643.84221957333},{"$f":"IF(OR(CF$11=\"\",CF24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":317643.84221957333},{"$f":"IF(OR(CG$11=\"\",CG24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":317643.84221957333},{"$f":"IF(OR(CH$11=\"\",CH24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":317643.84221957333},{"$f":"IF(OR(CI$11=\"\",CI24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,{"$f":"IF($R40=\"^\",IF(COUNTIF(Lists!$13:$13,H40)=1,0,1),0)","v":0},{"$f":"H31","v":"Ежемесячные оклады, включая НДФЛ"},{"$f":"Lists!CA24","v":"Бухгалтера"},null,null,null,"руб./ставка/мес.",null,null,"*",65000,null,{"$f":"IF(G40<>0,1,IF(OR($Q40=\"\",$Q40=0),0,IF($R40=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H40))),$Q40)=1,0,1),0)))","v":0},null,null,null,null,241785.88052699799,null,null,{"$f":"IF(OR(AA$11=\"\",AA25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":195000},{"$f":"IF(OR(AB$11=\"\",AB25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":195000},{"$f":"IF(OR(AC$11=\"\",AC25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":195000},{"$f":"IF(OR(AD$11=\"\",AD25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":195000},{"$f":"IF(OR(AE$11=\"\",AE25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":200850},{"$f":"IF(OR(AF$11=\"\",AF25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":200850},{"$f":"IF(OR(AG$11=\"\",AG25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":200850},{"$f":"IF(OR(AH$11=\"\",AH25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":200850},{"$f":"IF(OR(AI$11=\"\",AI25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":206875.5},{"$f":"IF(OR(AJ$11=\"\",AJ25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":206875.5},{"$f":"IF(OR(AK$11=\"\",AK25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":206875.5},{"$f":"IF(OR(AL$11=\"\",AL25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":206875.5},{"$f":"IF(OR(AM$11=\"\",AM25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":213081.76500000001},{"$f":"IF(OR(AN$11=\"\",AN25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":213081.76500000001},{"$f":"IF(OR(AO$11=\"\",AO25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":213081.76500000001},{"$f":"IF(OR(AP$11=\"\",AP25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":213081.76500000001},{"$f":"IF(OR(AQ$11=\"\",AQ25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":219474.21794999999},{"$f":"IF(OR(AR$11=\"\",AR25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":219474.21794999999},{"$f":"IF(OR(AS$11=\"\",AS25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":219474.21794999999},{"$f":"IF(OR(AT$11=\"\",AT25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":219474.21794999999},{"$f":"IF(OR(AU$11=\"\",AU25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":226058.44448849998},{"$f":"IF(OR(AV$11=\"\",AV25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":226058.44448849998},{"$f":"IF(OR(AW$11=\"\",AW25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":226058.44448849998},{"$f":"IF(OR(AX$11=\"\",AX25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":226058.44448849998},{"$f":"IF(OR(AY$11=\"\",AY25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":232840.19782315497},{"$f":"IF(OR(AZ$11=\"\",AZ25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":232840.19782315497},{"$f":"IF(OR(BA$11=\"\",BA25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":232840.19782315497},{"$f":"IF(OR(BB$11=\"\",BB25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":232840.19782315497},{"$f":"IF(OR(BC$11=\"\",BC25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":239825.40375784965},{"$f":"IF(OR(BD$11=\"\",BD25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":239825.40375784965},{"$f":"IF(OR(BE$11=\"\",BE25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":239825.40375784965},{"$f":"IF(OR(BF$11=\"\",BF25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":239825.40375784965},{"$f":"IF(OR(BG$11=\"\",BG25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":247020.1658705851},{"$f":"IF(OR(BH$11=\"\",BH25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":247020.1658705851},{"$f":"IF(OR(BI$11=\"\",BI25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":247020.1658705851},{"$f":"IF(OR(BJ$11=\"\",BJ25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":247020.1658705851},{"$f":"IF(OR(BK$11=\"\",BK25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":254430.77084670268},{"$f":"IF(OR(BL$11=\"\",BL25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":254430.77084670268},{"$f":"IF(OR(BM$11=\"\",BM25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":254430.77084670268},{"$f":"IF(OR(BN$11=\"\",BN25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":254430.77084670268},{"$f":"IF(OR(BO$11=\"\",BO25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":262063.69397210373},{"$f":"IF(OR(BP$11=\"\",BP25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":262063.69397210373},{"$f":"IF(OR(BQ$11=\"\",BQ25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":262063.69397210373},{"$f":"IF(OR(BR$11=\"\",BR25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":262063.69397210373},{"$f":"IF(OR(BS$11=\"\",BS25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":269925.60479126684},{"$f":"IF(OR(BT$11=\"\",BT25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":269925.60479126684},{"$f":"IF(OR(BU$11=\"\",BU25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":269925.60479126684},{"$f":"IF(OR(BV$11=\"\",BV25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":269925.60479126684},{"$f":"IF(OR(BW$11=\"\",BW25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":278023.37293500482},{"$f":"IF(OR(BX$11=\"\",BX25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":278023.37293500482},{"$f":"IF(OR(BY$11=\"\",BY25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":278023.37293500482},{"$f":"IF(OR(BZ$11=\"\",BZ25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":278023.37293500482},{"$f":"IF(OR(CA$11=\"\",CA25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":286364.07412305498},{"$f":"IF(OR(CB$11=\"\",CB25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":286364.07412305498},{"$f":"IF(OR(CC$11=\"\",CC25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":286364.07412305498},{"$f":"IF(OR(CD$11=\"\",CD25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":286364.07412305498},{"$f":"IF(OR(CE$11=\"\",CE25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":294954.99634674663},{"$f":"IF(OR(CF$11=\"\",CF25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":294954.99634674663},{"$f":"IF(OR(CG$11=\"\",CG25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":294954.99634674663},{"$f":"IF(OR(CH$11=\"\",CH25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":294954.99634674663},{"$f":"IF(OR(CI$11=\"\",CI25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,{"$f":"IF($R41=\"^\",IF(COUNTIF(Lists!$13:$13,H41)=1,0,1),0)","v":0},{"$f":"H31","v":"Ежемесячные оклады, включая НДФЛ"},{"$f":"Lists!CA25","v":"Прочие сотрудники"},null,null,null,"руб./ставка/мес.",null,null,"*",50000,null,{"$f":"IF(G41<>0,1,IF(OR($Q41=\"\",$Q41=0),0,IF($R41=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H41))),$Q41)=1,0,1),0)))","v":0},null,null,null,null,185989.1388669216,null,null,{"$f":"IF(OR(AA$11=\"\",AA26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":150000},{"$f":"IF(OR(AB$11=\"\",AB26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":150000},{"$f":"IF(OR(AC$11=\"\",AC26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":150000},{"$f":"IF(OR(AD$11=\"\",AD26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":150000},{"$f":"IF(OR(AE$11=\"\",AE26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":154500},{"$f":"IF(OR(AF$11=\"\",AF26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":154500},{"$f":"IF(OR(AG$11=\"\",AG26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":154500},{"$f":"IF(OR(AH$11=\"\",AH26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":154500},{"$f":"IF(OR(AI$11=\"\",AI26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":159135},{"$f":"IF(OR(AJ$11=\"\",AJ26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":159135},{"$f":"IF(OR(AK$11=\"\",AK26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":159135},{"$f":"IF(OR(AL$11=\"\",AL26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":159135},{"$f":"IF(OR(AM$11=\"\",AM26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":163909.04999999999},{"$f":"IF(OR(AN$11=\"\",AN26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":163909.04999999999},{"$f":"IF(OR(AO$11=\"\",AO26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":163909.04999999999},{"$f":"IF(OR(AP$11=\"\",AP26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":163909.04999999999},{"$f":"IF(OR(AQ$11=\"\",AQ26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":168826.32149999999},{"$f":"IF(OR(AR$11=\"\",AR26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":168826.32149999999},{"$f":"IF(OR(AS$11=\"\",AS26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":168826.32149999999},{"$f":"IF(OR(AT$11=\"\",AT26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":168826.32149999999},{"$f":"IF(OR(AU$11=\"\",AU26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":173891.11114499997},{"$f":"IF(OR(AV$11=\"\",AV26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":173891.11114499997},{"$f":"IF(OR(AW$11=\"\",AW26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":173891.11114499997},{"$f":"IF(OR(AX$11=\"\",AX26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":173891.11114499997},{"$f":"IF(OR(AY$11=\"\",AY26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":179107.84447934999},{"$f":"IF(OR(AZ$11=\"\",AZ26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":179107.84447934999},{"$f":"IF(OR(BA$11=\"\",BA26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":179107.84447934999},{"$f":"IF(OR(BB$11=\"\",BB26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":179107.84447934999},{"$f":"IF(OR(BC$11=\"\",BC26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":184481.0798137305},{"$f":"IF(OR(BD$11=\"\",BD26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":184481.0798137305},{"$f":"IF(OR(BE$11=\"\",BE26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":184481.0798137305},{"$f":"IF(OR(BF$11=\"\",BF26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":184481.0798137305},{"$f":"IF(OR(BG$11=\"\",BG26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":190015.51220814238},{"$f":"IF(OR(BH$11=\"\",BH26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":190015.51220814238},{"$f":"IF(OR(BI$11=\"\",BI26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":190015.51220814238},{"$f":"IF(OR(BJ$11=\"\",BJ26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":190015.51220814238},{"$f":"IF(OR(BK$11=\"\",BK26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":195715.97757438666},{"$f":"IF(OR(BL$11=\"\",BL26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":195715.97757438666},{"$f":"IF(OR(BM$11=\"\",BM26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":195715.97757438666},{"$f":"IF(OR(BN$11=\"\",BN26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":195715.97757438666},{"$f":"IF(OR(BO$11=\"\",BO26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":201587.45690161828},{"$f":"IF(OR(BP$11=\"\",BP26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":201587.45690161828},{"$f":"IF(OR(BQ$11=\"\",BQ26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":201587.45690161828},{"$f":"IF(OR(BR$11=\"\",BR26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":201587.45690161828},{"$f":"IF(OR(BS$11=\"\",BS26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":207635.08060866682},{"$f":"IF(OR(BT$11=\"\",BT26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":207635.08060866682},{"$f":"IF(OR(BU$11=\"\",BU26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":207635.08060866682},{"$f":"IF(OR(BV$11=\"\",BV26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":207635.08060866682},{"$f":"IF(OR(BW$11=\"\",BW26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":213864.13302692681},{"$f":"IF(OR(BX$11=\"\",BX26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":213864.13302692681},{"$f":"IF(OR(BY$11=\"\",BY26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":213864.13302692681},{"$f":"IF(OR(BZ$11=\"\",BZ26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":213864.13302692681},{"$f":"IF(OR(CA$11=\"\",CA26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":220280.05701773459},{"$f":"IF(OR(CB$11=\"\",CB26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":220280.05701773459},{"$f":"IF(OR(CC$11=\"\",CC26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":220280.05701773459},{"$f":"IF(OR(CD$11=\"\",CD26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":220280.05701773459},{"$f":"IF(OR(CE$11=\"\",CE26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":226888.45872826665},{"$f":"IF(OR(CF$11=\"\",CF26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":226888.45872826665},{"$f":"IF(OR(CG$11=\"\",CG26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":226888.45872826665},{"$f":"IF(OR(CH$11=\"\",CH26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":226888.45872826665},{"$f":"IF(OR(CI$11=\"\",CI26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":43}]
[{"$f":"ROW()","v":44},null,null,null,null,null,{"$f":"IF($R44=\"^\",IF(COUNTIF(Lists!$13:$13,H44)=1,0,1),0)","v":0},"ФОТ, вкл. НДФЛ",null,null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z44:$CJ44)","v":4757774910.5567808},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA45:AA55))","v":5145000},{"$f":"IF(AB$11=\"\",0,SUM(AB45:AB55))","v":5164606.2890625},{"$f":"IF(AC$11=\"\",0,SUM(AC45:AC55))","v":5164606.2890625},5357066.9625000004,5595102.875,5789417.3531250004,5808167.9031250002,6515780.0062499996,6950088.4354166668,7719537.3328125002,7719537.3328125002,8939834.34375,10041783.111416668,11352839.09446875,11352839.09446875,13669465.928062499,14726846.430508336,16902941.183690626,16902941.183690626,20419143.430424999,21622006.444203161,25381346.384348996,25381346.384348996,29774141.379005238,32236082.740039364,37542397.208360404,37542397.208360404,43739274.019143537,45196321.190717638,52475229.233694561,52475229.233694561,60414326.069874562,61867420.388399765,71901021.873848662,71901021.873848662,81077592.825670078,85245812.030584171,98232455.714142725,98232455.714142725,109899030.01435424,111233004.02690306,126623849.54667529,126623849.54667529,134773434.58327934,134886525.14660114,148510615.90970507,148510615.90970507,155238366.09892362,159895517.08189133,174883060.46215352,174883060.46215352,181892406.80397379,182012384.5826019,196595471.69937044,196595471.69937044,203634073.10503599,203757650.21702296,219427795.1770412,219427795.1770412,224995510.81022614,0]
[{"$f":"ROW()","v":45},null,null,null,null,null,{"$f":"IF($R45=\"^\",IF(COUNTIF(Lists!$13:$13,H45)=1,0,1),0)","v":0},{"$f":"H44","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA16","v":"Сотрудники маркетинга"},null,null,null,{"$f":"M44","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,149080533.54480001,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2340000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2340000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2340000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2340000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2340000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2340000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2340000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2340000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2340000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2340000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2340000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2340000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2410200},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2410200},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2410200},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2410200},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2410200},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2410200},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2410200},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2410200},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2410200},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2410200},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2410200},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2410200},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2482506},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2482506},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2482506},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2482506},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2482506},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2482506},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2482506},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2482506},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2482506},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2482506},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2482506},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2482506},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2556981.1800000006},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2556981.1800000006},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2556981.1800000006},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2556981.1800000006},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2556981.1800000006},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2556981.1800000006},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2556981.1800000006},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2556981.1800000006},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2556981.1800000006},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2556981.1800000006},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2556981.1800000006},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2556981.1800000006},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2633690.6154},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2633690.6154},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2633690.6154},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2633690.6154},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2633690.6154},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2633690.6154},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2633690.6154},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2633690.6154},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2633690.6154},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2633690.6154},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2633690.6154},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":2633690.6154},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,{"$f":"IF($R46=\"^\",IF(COUNTIF(Lists!$13:$13,H46)=1,0,1),0)","v":0},{"$f":"H44","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA17","v":"Менеджеры по продажам"},null,null,null,{"$f":"M44","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,1455093071.304235,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":6820.3125},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":6820.3125},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":73477.5},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":121977.50000000001},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":186058.12499999997},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":187937.5},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":433953.75000000012},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":537056.66666666663},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":797249.06250000023},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":797249.06250000023},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1218562.5},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1497567.6416666666},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1936068.46875},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1936068.46875},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":2755268.0249999994},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":2986642.9333333331},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":3726861.5531250001},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":3726861.5531250001},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":4984509.9000000013},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":5190740.791666667},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":6483534.5625},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":6483534.5625},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":8086902.7312499974},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":8581525.5030833315},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":10409137.712062497},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":10409137.712062497},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":12714036.122343751},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":12737265.301416667},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":15267648.613312494},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":15267648.613312494},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":18260900.384999998},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":18260900.384999998},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":21606963.403031245},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":21606963.403031245},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":25144530.474656254},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":25898866.388895944},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":30163820.847158436},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":30163820.847158436},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":34742088.478927493},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":34742088.478927493},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":39414757.479180939},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":39414757.479180939},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":43019001.727914371},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":43019001.727914371},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":46546631.813383117},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":46546631.813383117},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":49823352.998406552},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":51318053.588358745},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":55094394.512935042},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":55094394.512935042},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":58684354.344068877},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":58684354.344068877},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":62148934.252376214},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":62148934.252376214},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":65907363.759405889},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":65907363.759405889},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":69586880.678272918},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":69586880.678272918},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":73007961.429681271},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,{"$f":"IF($R47=\"^\",IF(COUNTIF(Lists!$13:$13,H47)=1,0,1),0)","v":0},{"$f":"H44","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA18","v":"Администраторы и горничные"},null,null,null,{"$f":"M44","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,{"$f":"IF($X47-Prdction!$X$406=0,0,1)","v":0},null,null,null,2944921491.8990602,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":12785.9765625},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":12785.9765625},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":138589.46250000002},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":243975.37500000006},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":374209.22812500002},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":391080.40312499995},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":852676.25625000021},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1097207.2687500003},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1606463.7703125004},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1606463.7703125004},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2405447.34375},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":3068916.2347500008},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":3941471.3907187511},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":3941471.3907187511},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":5438898.6680624997},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":6172951.2851250013},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":7608827.4185156254},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":7608827.4185156254},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":9867381.3183750026},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":10769301.874125002},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":13235848.043437501},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":13235848.043437501},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":16025274.869343746},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":17822734.545192186},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":21301436.804534059},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":21301436.804534059},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":25193415.205035936},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":26526753.696784221},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":31275278.427865312},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":31275278.427865312},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":36221123.492357813},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":37570723.925107501},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":44258262.392525151},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":44258262.392525151},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":49897266.272721566},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":53130075.681047201},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":61851764.906343259},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":61851764.906343259},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":68940071.574785724},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":70164248.923915312},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":80882425.443434089},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":80882425.443434089},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":85427766.231304705},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":85427766.231304705},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":95524226.908939913},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":95524226.908939913},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":98975255.913135037},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":101944513.59052907},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":113155716.04621497},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":113155716.04621497},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":116575102.55690138},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":116575102.55690138},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":127693609.76536259},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":127693609.76536259},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":130973781.66399848},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":130973781.66399848},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":142964409.70514968},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":142964409.70514968},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":145111044.58692625},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,{"$f":"IF($R48=\"^\",IF(COUNTIF(Lists!$13:$13,H48)=1,0,1),0)","v":0},{"$f":"H44","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA19","v":"Генеральный директор"},null,null,null,{"$f":"M46","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,44637393.328061186,null,null,{"$f":"IF(AA$11=\"\",0,AA35*AA20)","v":600000},{"$f":"IF(AB$11=\"\",0,AB35*AB20)","v":600000},600000,600000,618000,618000,618000,618000,636540,636540,636540,636540,655636.19999999995,655636.19999999995,655636.19999999995,655636.19999999995,675305.28599999996,675305.28599999996,675305.28599999996,675305.28599999996,695564.44457999989,695564.44457999989,695564.44457999989,695564.44457999989,716431.37791739998,716431.37791739998,716431.37791739998,716431.37791739998,737924.31925492198,737924.31925492198,737924.31925492198,737924.31925492198,760062.0488325695,760062.0488325695,760062.0488325695,760062.0488325695,782863.91029754665,782863.91029754665,782863.91029754665,782863.91029754665,806349.82760647312,806349.82760647312,806349.82760647312,806349.82760647312,830540.32243466727,830540.32243466727,830540.32243466727,830540.32243466727,855456.53210770723,855456.53210770723,855456.53210770723,855456.53210770723,881120.22807093838,881120.22807093838,881120.22807093838,881120.22807093838,907553.83491306659,907553.83491306659,907553.83491306659,907553.83491306659,0]
[{"$f":"ROW()","v":49},null,null,null,null,null,{"$f":"IF($R49=\"^\",IF(COUNTIF(Lists!$13:$13,H49)=1,0,1),0)","v":0},{"$f":"H44","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA20","v":"Операционный директор"},null,null,null,{"$f":"M46","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,40173653.995255053,null,null,540000,{"$f":"IF(AB$11=\"\",0,AB36*AB21)","v":540000},540000,540000,556200,556200,556200,556200,572886,572886,572886,572886,590072.57999999996,590072.57999999996,590072.57999999996,590072.57999999996,607774.7574,607774.7574,607774.7574,607774.7574,626008.00012199988,626008.00012199988,626008.00012199988,626008.00012199988,644788.24012565997,644788.24012565997,644788.24012565997,644788.24012565997,664131.88732942974,664131.88732942974,664131.88732942974,664131.88732942974,684055.84394931258,684055.84394931258,684055.84394931258,684055.84394931258,704577.519267792,704577.519267792,704577.519267792,704577.519267792,725714.84484582581,725714.84484582581,725714.84484582581,725714.84484582581,747486.29019120056,747486.29019120056,747486.29019120056,747486.29019120056,769910.87889693643,769910.87889693643,769910.87889693643,769910.87889693643,793008.20526384446,793008.20526384446,793008.20526384446,793008.20526384446,816798.45142175991,816798.45142175991,816798.45142175991,816798.45142175991,0]
[{"$f":"ROW()","v":50},null,null,null,null,null,{"$f":"IF($R50=\"^\",IF(COUNTIF(Lists!$13:$13,H50)=1,0,1),0)","v":0},{"$f":"H44","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA21","v":"Главный бухгалтер"},null,null,null,{"$f":"M49","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,26782435.996836707,null,null,360000,{"$f":"IF(AB$11=\"\",0,AB37*AB22)","v":360000},360000,360000,370800,370800,370800,370800,381924,381924,381924,381924,393381.72000000003,393381.72000000003,393381.72000000003,393381.72000000003,405183.17159999994,405183.17159999994,405183.17159999994,405183.17159999994,417338.66674799996,417338.66674799996,417338.66674799996,417338.66674799996,429858.82675043994,429858.82675043994,429858.82675043994,429858.82675043994,442754.59155295318,442754.59155295318,442754.59155295318,442754.59155295318,456037.22929954174,456037.22929954174,456037.22929954174,456037.22929954174,469718.34617852798,469718.34617852798,469718.34617852798,469718.34617852798,483809.89656388381,483809.89656388381,483809.89656388381,483809.89656388381,498324.19346080039,498324.19346080039,498324.19346080039,498324.19346080039,513273.9192646243,513273.9192646243,513273.9192646243,513273.9192646243,528672.13684256305,528672.13684256305,528672.13684256305,528672.13684256305,544532.30094783998,544532.30094783998,544532.30094783998,544532.30094783998,0]
[{"$f":"ROW()","v":51},null,null,null,null,null,{"$f":"IF($R51=\"^\",IF(COUNTIF(Lists!$13:$13,H51)=1,0,1),0)","v":0},{"$f":"H44","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA22","v":"ИТ-специалисты"},null,null,null,{"$f":"M49","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,29014305.663239758,null,null,390000,390000,390000,390000,401700,401700,401700,401700,413751,413751,413751,413751,426163.53,426163.53,426163.53,426163.53,438948.43589999998,438948.43589999998,438948.43589999998,438948.43589999998,452116.88897699997,452116.88897699997,452116.88897699997,452116.88897699997,465680.39564630995,465680.39564630995,465680.39564630995,465680.39564630995,479650.8075156993,479650.8075156993,479650.8075156993,479650.8075156993,494040.3317411702,494040.3317411702,494040.3317411702,494040.3317411702,508861.54169340536,508861.54169340536,508861.54169340536,508861.54169340536,524127.38794420747,524127.38794420747,524127.38794420747,524127.38794420747,539851.20958253369,539851.20958253369,539851.20958253369,539851.20958253369,556046.74587000965,556046.74587000965,556046.74587000965,556046.74587000965,572728.14824610995,572728.14824610995,572728.14824610995,572728.14824610995,589909.99269349326,589909.99269349326,589909.99269349326,589909.99269349326,0]
[{"$f":"ROW()","v":52},null,null,null,null,null,{"$f":"IF($R52=\"^\",IF(COUNTIF(Lists!$13:$13,H52)=1,0,1),0)","v":0},{"$f":"H44","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA23","v":"Финансовые менеджеры"},null,null,null,{"$f":"M49","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,31246175.329642825,null,null,420000,420000,420000,420000,432600,432600,432600,432600,445578,445578,445578,445578,458945.34,458945.34,458945.34,458945.34,472713.70019999996,472713.70019999996,472713.70019999996,472713.70019999996,486895.11120599991,486895.11120599991,486895.11120599991,486895.11120599991,501501.96454217995,501501.96454217995,501501.96454217995,501501.96454217995,516547.02347844536,516547.02347844536,516547.02347844536,516547.02347844536,532043.43418279872,532043.43418279872,532043.43418279872,532043.43418279872,548004.73720828269,548004.73720828269,548004.73720828269,548004.73720828269,564444.87932453118,564444.87932453118,564444.87932453118,564444.87932453118,581378.22570426716,581378.22570426716,581378.22570426716,581378.22570426716,598819.57247539505,598819.57247539505,598819.57247539505,598819.57247539505,616784.15964965685,616784.15964965685,616784.15964965685,616784.15964965685,635287.68443914666,635287.68443914666,635287.68443914666,635287.68443914666,0]
[{"$f":"ROW()","v":53},null,null,null,null,null,{"$f":"IF($R53=\"^\",IF(COUNTIF(Lists!$13:$13,H53)=1,0,1),0)","v":0},{"$f":"H44","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA24","v":"Бухгалтера"},null,null,null,{"$f":"M51","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,14507152.831619879,null,null,195000,195000,195000,195000,200850,200850,200850,200850,206875.5,206875.5,206875.5,206875.5,213081.76500000001,213081.76500000001,213081.76500000001,213081.76500000001,219474.21794999999,219474.21794999999,219474.21794999999,219474.21794999999,226058.44448849998,226058.44448849998,226058.44448849998,226058.44448849998,232840.19782315497,232840.19782315497,232840.19782315497,232840.19782315497,239825.40375784965,239825.40375784965,239825.40375784965,239825.40375784965,247020.1658705851,247020.1658705851,247020.1658705851,247020.1658705851,254430.77084670268,254430.77084670268,254430.77084670268,254430.77084670268,262063.69397210373,262063.69397210373,262063.69397210373,262063.69397210373,269925.60479126684,269925.60479126684,269925.60479126684,269925.60479126684,278023.37293500482,278023.37293500482,278023.37293500482,278023.37293500482,286364.07412305498,286364.07412305498,286364.07412305498,286364.07412305498,294954.99634674663,294954.99634674663,294954.99634674663,294954.99634674663,0]
[{"$f":"ROW()","v":54},null,null,null,null,null,{"$f":"IF($R54=\"^\",IF(COUNTIF(Lists!$13:$13,H54)=1,0,1),0)","v":0},{"$f":"H44","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA25","v":"Прочие сотрудники"},null,null,null,{"$f":"M51","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,22318696.664030593,null,null,300000,{"$f":"IF(AB$11=\"\",0,AB41*AB26)","v":300000},300000,300000,309000,309000,309000,309000,318270,318270,318270,318270,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,358215.68895869999,358215.68895869999,358215.68895869999,358215.68895869999,368962.15962746099,368962.15962746099,368962.15962746099,368962.15962746099,380031.02441628475,380031.02441628475,380031.02441628475,380031.02441628475,391431.95514877333,391431.95514877333,391431.95514877333,391431.95514877333,403174.91380323656,403174.91380323656,403174.91380323656,403174.91380323656,415270.16121733363,415270.16121733363,415270.16121733363,415270.16121733363,427728.26605385361,427728.26605385361,427728.26605385361,427728.26605385361,440560.11403546919,440560.11403546919,440560.11403546919,440560.11403546919,453776.91745653329,453776.91745653329,453776.91745653329,453776.91745653329,0]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":56}]
[{"$f":"ROW()","v":57},null,null,null,null,null,{"$f":"IF($R57=\"^\",IF(COUNTIF(Lists!$13:$13,H57)=1,0,1),0)","v":0},"Условия оплаты ФОТ постоянного персонала"]
[{"$f":"ROW()","v":58},null,null,null,null,null,{"$f":"IF($R58=\"^\",IF(COUNTIF(Lists!$13:$13,H58)=1,0,1),0)","v":0},{"$f":"H57","v":"Условия оплаты ФОТ постоянного персонала"},{"$f":"Mrkting!$I$153","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":59},null,null,null,null,null,{"$f":"IF($R59=\"^\",IF(COUNTIF(Lists!$13:$13,H59)=1,0,1),0)","v":0},{"$f":"H57","v":"Условия оплаты ФОТ постоянного персонала"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$154","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",0.5,null,{"$f":"IF(G59<>0,1,IF(OR($Q59=\"\",$Q59=0),0,IF($R59=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H59))),$Q59)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":60},null,null,null,null,null,{"$f":"IF($R60=\"^\",IF(COUNTIF(Lists!$13:$13,H60)=1,0,1),0)","v":0},{"$f":"H57","v":"Условия оплаты ФОТ постоянного персонала"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$155","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G60<>0,1,IF(OR($Q60=\"\",$Q60=0),0,IF($R60=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H60))),$Q60)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,{"$f":"IF($R61=\"^\",IF(COUNTIF(Lists!$13:$13,H61)=1,0,1),0)","v":0},{"$f":"H57","v":"Условия оплаты ФОТ постоянного персонала"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$156","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q60/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G61<>0,1,IF(OR($Q61=\"\",$Q61=0),0,IF($R61=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H61))),$Q61)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q61-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q60/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,{"$f":"IF($R62=\"^\",IF(COUNTIF(Lists!$13:$13,H62)=1,0,1),0)","v":0},{"$f":"H57","v":"Условия оплаты ФОТ постоянного персонала"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$157","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,{"$f":"100%-Q59","v":0.5},null,{"$f":"IF(G62<>0,1,IF(OR($Q62=\"\",$Q62=0),0,IF($R62=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H62))),$Q62)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q62-(100%-Q59))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":63},null,null,null,null,null,{"$f":"IF($R63=\"^\",IF(COUNTIF(Lists!$13:$13,H63)=1,0,1),0)","v":0},{"$f":"H57","v":"Условия оплаты ФОТ постоянного персонала"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$158","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,"*",30,null,{"$f":"IF(G63<>0,1,IF(OR($Q63=\"\",$Q63=0),0,IF($R63=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H63))),$Q63)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":64},null,null,null,null,null,{"$f":"IF($R64=\"^\",IF(COUNTIF(Lists!$13:$13,H64)=1,0,1),0)","v":0},{"$f":"H57","v":"Условия оплаты ФОТ постоянного персонала"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$159","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q63/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.33333333333333331},null,{"$f":"IF(G64<>0,1,IF(OR($Q64=\"\",$Q64=0),0,IF($R64=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H64))),$Q64)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q64-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q63/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":65}]
[{"$f":"ROW()","v":66},null,null,null,null,null,{"$f":"IF($R66=\"^\",IF(COUNTIF(Lists!$13:$13,H66)=1,0,1),0)","v":0},"ФОТ, вкл. НДФЛ",null,null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z66:$CJ66)","v":4720275658.7550774},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA67:AA77))","v":4287500},{"$f":"IF(AB$11=\"\",0,SUM(AB67:AB77))","v":5161338.57421875},{"$f":"IF(AC$11=\"\",0,SUM(AC67:AC77))","v":5164606.2890625},5324990.18359375,5555430.2229166664,5757031.606770834,5805042.8114583334,6397844.6557291672,6877703.6972222226,7591295.8499131948,7719537.3328125011,8736451.5085937493,9858124.9834722206,11134329.763960071,11352839.094468752,13283361.455796875,14550616.346767364,16540258.724826911,16902941.18369063,19833109.722635936,21421529.275240142,24754789.727658026,25381346.384348996,29042008.879895866,31825759.179867011,36658011.463640228,37542397.208360404,42706461.21734634,44953479.995455295,51262077.893198408,52475229.233694561,59091143.263844557,61625238.001978911,70228754.959607184,71901021.873848662,79548164.333699852,84551108.829765156,96068015.100216314,98232455.714142725,107954600.96431901,111010675.0248116,124058708.62671325,126623849.54667529,133415170.410512,134867676.71938086,146239934.11585441,148510615.90970507,154117074.40072054,159119325.25139672,172385136.56544319,174883060.46215352,180724182.41367042,181992388.28616387,194164957.17990902,196595471.69937044,202460972.87075841,203737054.03169182,216816104.35037151,219427795.1770412,224067558.20469528,0]
[{"$f":"ROW()","v":67},null,null,null,null,null,{"$f":"IF($R67=\"^\",IF(COUNTIF(Lists!$13:$13,H67)=1,0,1),0)","v":0},{"$f":"H66","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA16","v":"Сотрудники маркетинга"},null,null,null,{"$f":"M66","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,148641585.10890001,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":1950000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2340000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2340000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2340000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2340000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2340000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2340000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2340000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2340000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2340000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2340000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2340000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2398500},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2410200},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2410200},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2410200},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2410200},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2410200},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2410200},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2410200},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2410200},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2410200},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2410200},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2410200},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2470455},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2482506},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2482506},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2482506},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2482506},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2482506},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2482506},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2482506},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2482506},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2482506},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2482506},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2482506},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2544568.6500000004},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2556981.1800000006},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2556981.1800000006},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2556981.1800000006},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2556981.1800000006},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2556981.1800000006},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2556981.1800000006},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2556981.1800000006},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2556981.1800000006},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2556981.1800000006},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2556981.1800000006},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2556981.1800000006},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2620905.7095000003},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2633690.6154},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2633690.6154},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2633690.6154},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2633690.6154},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2633690.6154},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2633690.6154},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2633690.6154},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2633690.6154},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2633690.6154},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2633690.6154},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":2633690.6154},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q67))","v":0}]
[{"$f":"ROW()","v":68},null,null,null,null,null,{"$f":"IF($R68=\"^\",IF(COUNTIF(Lists!$13:$13,H68)=1,0,1),0)","v":0},{"$f":"H66","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA17","v":"Менеджеры по продажам"},null,null,null,{"$f":"M66","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,1442925077.7326214,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":5683.59375},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":6820.3125},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":62367.96875},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":113894.16666666669},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":175378.02083333331},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":187624.27083333334},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":392951.0416666668},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":519872.84722222231},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":753883.66319444461},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":797249.06250000023},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":1148343.59375},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":1451066.7847222222},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":1862984.9975694446},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":1936068.46875},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":2618734.7656249995},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":2948080.4486111109},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":3603491.7831597226},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":3726861.5531250001},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":4774901.8421875015},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":5156368.9763888884},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":6268068.934027778},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":6483534.5625},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":7819674.7031249981},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":8499088.3744444437},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":10104535.677232634},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":10409137.712062497},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":12329886.387296874},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":12733393.77157118},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":14845918.061329858},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":15267648.613312494},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":17762025.089718748},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":18260900.385000002},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":21049286.23335937},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":21606963.403031249},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":24554935.962718751},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":25773143.73652266},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":29452995.104114689},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":30163820.847158436},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":33979043.873632655},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":34742088.478927501},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":38635979.312472031},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":39414757.479180939},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":42418294.353125468},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":43019001.727914378},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":45958693.465804994},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":46546631.813383117},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":49277232.80090265},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":51068936.823366717},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":54465004.358838998},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":55094394.512935042},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":58086027.705546573},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":58684354.344068877},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":61571504.267658331},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":62148934.252376214},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":65280958.841567613},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":65907363.759405896},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":68973627.858461753},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":69586880.678272918},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":72437781.304446548},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":0}]
[{"$f":"ROW()","v":69},null,null,null,null,null,{"$f":"IF($R69=\"^\",IF(COUNTIF(Lists!$13:$13,H69)=1,0,1),0)","v":0},{"$f":"H66","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA18","v":"Администраторы и горничные"},null,null,null,{"$f":"M66","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,{"$f":"IF($X69-Prdction!$X$412=0,0,1)","v":0},null,null,null,2920736317.801239,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":10654.98046875},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":12785.9765625},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":117622.21484375003},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":226411.05625000005},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":352503.5859375},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":388268.54062499997},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":775743.61406250019},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1056452.1000000003},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1521587.6867187505},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1606463.7703125007},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2272283.4148437502},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2958338.0862500006},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":3796045.531390626},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":3941471.3907187516},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":5189327.4551718757},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":6050609.1822812511},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":7369514.7296171878},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":7608827.4185156263},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":9490955.6683984399},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":10618981.781500002},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":12824757.015218752},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":13235848.043437501},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":15560370.398359373},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":17523157.93255078},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":20721653.094643749},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":21301436.804534063},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":24544752.138285622},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":26304530.614826173},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":30483857.639351796},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":31275278.427865312},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":35396815.981609061},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":37345790.519649222},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":43143672.647955544},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":44258262.392525151},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":48957432.292688832},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":52591274.112992927},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":60398150.035460584},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":61851764.906343259},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":67758687.13004531},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":69960219.365727037},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":79096062.690180957},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":80882425.443434089},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":84670209.433326274},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":85427766.231304705},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":93841483.462667376},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":95524226.908939913},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":98400084.412435859},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":101449637.31096339},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":111287182.30360065},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":113155716.04621497},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":116005204.80512032},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":116575102.55690138},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":125840525.23061906},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":127693609.76536259},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":130427086.34755917},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":130973781.66399848},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":140965971.69829115},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":142964409.70514968},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":144753272.10663015},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,Prdction!$H$406,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":0}]
[{"$f":"ROW()","v":70},null,null,null,null,null,{"$f":"IF($R70=\"^\",IF(COUNTIF(Lists!$13:$13,H70)=1,0,1),0)","v":0},{"$f":"H66","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA19","v":"Генеральный директор"},null,null,null,{"$f":"M68","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,44486134.355575673,null,null,{"$f":"IF(AA$11=\"\",0,$Q$59*(IF(AA$2=1,SUMIFS($Z48:$CJ48,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z48:$CJ48,$Z$2:$CJ$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z48:$CJ48,$Z$2:$CJ$2,AA$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z48:$CJ48,$Z$2:$CJ$2,AA$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z48:$CJ48,$Z$2:$CJ$2,AA$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z48:$CJ48,$Z$2:$CJ$2,AA$2+INT(-$Q$64))))","v":500000},600000,600000,600000,615000,618000,618000,618000,633450,636540,636540,636540,652453.5,655636.19999999995,655636.19999999995,655636.19999999995,672027.10499999998,675305.28600000008,675305.28600000008,675305.28600000008,692187.91814999992,695564.44457999989,695564.44457999989,695564.44457999989,712953.55569449998,716431.3779174001,716431.3779174001,716431.3779174001,734342.16236533504,737924.31925492198,737924.31925492198,737924.31925492198,{"$f":"IF(BG$11=\"\",0,$Q$59*(IF(BG$2=1,SUMIFS($Z48:$CJ48,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z48:$CJ48,$Z$2:$CJ$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z48:$CJ48,$Z$2:$CJ$2,BG$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z48:$CJ48,$Z$2:$CJ$2,BG$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z48:$CJ48,$Z$2:$CJ$2,BG$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z48:$CJ48,$Z$2:$CJ$2,BG$2+INT(-$Q$64))))","v":756372.42723629496},760062.0488325695,760062.0488325695,760062.0488325695,779063.60005338374,782863.91029754665,782863.91029754665,782863.91029754665,802435.50805498543,806349.82760647312,806349.82760647312,806349.82760647312,826508.57329663495,830540.32243466727,830540.32243466727,830540.32243466727,851303.830495534,855456.53210770735,855456.53210770735,855456.53210770735,876842.94541039993,881120.22807093849,881120.22807093849,881120.22807093849,903148.23377271194,907553.83491306659,907553.83491306659,907553.83491306659,0]
[{"$f":"ROW()","v":71},null,null,null,null,null,{"$f":"IF($R71=\"^\",IF(COUNTIF(Lists!$13:$13,H71)=1,0,1),0)","v":0},{"$f":"H66","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA20","v":"Операционный директор"},null,null,null,{"$f":"M68","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,40037520.920018099,null,null,{"$f":"IF(AA$11=\"\",0,$Q$59*(IF(AA$2=1,SUMIFS($Z49:$CJ49,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z49:$CJ49,$Z$2:$CJ$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z49:$CJ49,$Z$2:$CJ$2,AA$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z49:$CJ49,$Z$2:$CJ$2,AA$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z49:$CJ49,$Z$2:$CJ$2,AA$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z49:$CJ49,$Z$2:$CJ$2,AA$2+INT(-$Q$64))))","v":450000},540000,540000,540000,553500,556200,556200,556200,570105,572886,572886,572886,587208.14999999991,590072.58000000007,590072.58000000007,590072.58000000007,604824.39450000005,607774.7574,607774.7574,607774.7574,622969.12633499992,626008.00012199988,626008.00012199988,626008.00012199988,641658.20012505003,644788.24012565997,644788.24012565997,644788.24012565997,660907.94612880144,664131.88732942985,664131.88732942985,664131.88732942985,{"$f":"IF(BG$11=\"\",0,$Q$59*(IF(BG$2=1,SUMIFS($Z49:$CJ49,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z49:$CJ49,$Z$2:$CJ$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z49:$CJ49,$Z$2:$CJ$2,BG$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z49:$CJ49,$Z$2:$CJ$2,BG$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z49:$CJ49,$Z$2:$CJ$2,BG$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z49:$CJ49,$Z$2:$CJ$2,BG$2+INT(-$Q$64))))","v":680735.1845126655},684055.84394931258,684055.84394931258,684055.84394931258,701157.24004804553,704577.519267792,704577.519267792,704577.519267792,722191.95724948682,725714.84484582581,725714.84484582581,725714.84484582581,743857.71596697147,747486.29019120056,747486.29019120056,747486.29019120056,766173.44744598051,769910.87889693654,769910.87889693654,769910.87889693654,789158.65086935984,793008.20526384446,793008.20526384446,793008.20526384446,812833.41039544065,816798.45142175991,816798.45142175991,816798.45142175991,0]
[{"$f":"ROW()","v":72},null,null,null,null,null,{"$f":"IF($R72=\"^\",IF(COUNTIF(Lists!$13:$13,H72)=1,0,1),0)","v":0},{"$f":"H66","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA21","v":"Главный бухгалтер"},null,null,null,{"$f":"M71","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,26691680.613345396,null,null,{"$f":"IF(AA$11=\"\",0,$Q$59*(IF(AA$2=1,SUMIFS($Z50:$CJ50,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z50:$CJ50,$Z$2:$CJ$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z50:$CJ50,$Z$2:$CJ$2,AA$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z50:$CJ50,$Z$2:$CJ$2,AA$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z50:$CJ50,$Z$2:$CJ$2,AA$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z50:$CJ50,$Z$2:$CJ$2,AA$2+INT(-$Q$64))))","v":300000},360000,360000,360000,369000,370800,370800,370800,380070,381924,381924,381924,391472.10000000003,393381.72000000003,393381.72000000003,393381.72000000003,403216.26299999998,405183.1716,405183.1716,405183.1716,415312.75088999997,417338.66674799996,417338.66674799996,417338.66674799996,427772.13341669994,429858.82675043994,429858.82675043994,429858.82675043994,440605.297419201,442754.59155295318,442754.59155295318,442754.59155295318,{"$f":"IF(BG$11=\"\",0,$Q$59*(IF(BG$2=1,SUMIFS($Z50:$CJ50,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z50:$CJ50,$Z$2:$CJ$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z50:$CJ50,$Z$2:$CJ$2,BG$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z50:$CJ50,$Z$2:$CJ$2,BG$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z50:$CJ50,$Z$2:$CJ$2,BG$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z50:$CJ50,$Z$2:$CJ$2,BG$2+INT(-$Q$64))))","v":453823.456341777},456037.2292995418,456037.2292995418,456037.2292995418,467438.16003203031,469718.34617852798,469718.34617852798,469718.34617852798,481461.30483299121,483809.89656388387,483809.89656388387,483809.89656388387,495905.14397798094,498324.19346080045,498324.19346080045,498324.19346080045,510782.29829732038,513273.91926462436,513273.91926462436,513273.91926462436,526105.76724623994,528672.13684256305,528672.13684256305,528672.13684256305,541888.9402636271,544532.30094783998,544532.30094783998,544532.30094783998,0]
[{"$f":"ROW()","v":73},null,null,null,null,null,{"$f":"IF($R73=\"^\",IF(COUNTIF(Lists!$13:$13,H73)=1,0,1),0)","v":0},{"$f":"H66","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA22","v":"ИТ-специалисты"},null,null,null,{"$f":"M71","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,28915987.331124175,null,null,{"$f":"IF(AA$11=\"\",0,$Q$59*(IF(AA$2=1,SUMIFS($Z51:$CJ51,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z51:$CJ51,$Z$2:$CJ$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z51:$CJ51,$Z$2:$CJ$2,AA$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z51:$CJ51,$Z$2:$CJ$2,AA$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z51:$CJ51,$Z$2:$CJ$2,AA$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z51:$CJ51,$Z$2:$CJ$2,AA$2+INT(-$Q$64))))","v":325000},390000,390000,390000,399750,401700,401700,401700,411742.5,413751,413751,413751,424094.77500000002,426163.53,426163.53,426163.53,436817.61825,438948.43589999998,438948.43589999998,438948.43589999998,449922.14679749997,452116.88897699997,452116.88897699997,452116.88897699997,463419.81120142492,465680.39564630995,465680.39564630995,465680.39564630995,477322.40553746774,479650.8075156993,479650.8075156993,479650.8075156993,{"$f":"IF(BG$11=\"\",0,$Q$59*(IF(BG$2=1,SUMIFS($Z51:$CJ51,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z51:$CJ51,$Z$2:$CJ$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z51:$CJ51,$Z$2:$CJ$2,BG$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z51:$CJ51,$Z$2:$CJ$2,BG$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z51:$CJ51,$Z$2:$CJ$2,BG$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z51:$CJ51,$Z$2:$CJ$2,BG$2+INT(-$Q$64))))","v":491642.07770359173},494040.33174117026,494040.33174117026,494040.33174117026,506391.34003469953,508861.54169340536,508861.54169340536,508861.54169340536,521583.08023574052,524127.38794420753,524127.38794420753,524127.38794420753,537230.57264281274,539851.20958253369,539851.20958253369,539851.20958253369,553347.48982209701,556046.74587000965,556046.74587000965,556046.74587000965,569947.91451675992,572728.14824610995,572728.14824610995,572728.14824610995,587046.35195226269,589909.99269349326,589909.99269349326,589909.99269349326,0]
[{"$f":"ROW()","v":74},null,null,null,null,null,{"$f":"IF($R74=\"^\",IF(COUNTIF(Lists!$13:$13,H74)=1,0,1),0)","v":0},{"$f":"H66","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA23","v":"Финансовые менеджеры"},null,null,null,{"$f":"M71","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,31140294.048902962,null,null,{"$f":"IF(AA$11=\"\",0,$Q$59*(IF(AA$2=1,SUMIFS($Z52:$CJ52,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CJ52,$Z$2:$CJ$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CJ52,$Z$2:$CJ$2,AA$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CJ52,$Z$2:$CJ$2,AA$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CJ52,$Z$2:$CJ$2,AA$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CJ52,$Z$2:$CJ$2,AA$2+INT(-$Q$64))))","v":350000},420000,420000,420000,430500,432600,432600,432600,443415,445578,445578,445578,456717.45000000007,458945.34000000008,458945.34000000008,458945.34000000008,470418.97349999996,472713.70019999996,472713.70019999996,472713.70019999996,484531.54270499991,486895.11120599997,486895.11120599997,486895.11120599997,499067.48898614995,501501.96454217995,501501.96454217995,501501.96454217995,514039.51365573448,516547.02347844536,516547.02347844536,516547.02347844536,{"$f":"IF(BG$11=\"\",0,$Q$59*(IF(BG$2=1,SUMIFS($Z52:$CJ52,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CJ52,$Z$2:$CJ$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CJ52,$Z$2:$CJ$2,BG$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CJ52,$Z$2:$CJ$2,BG$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CJ52,$Z$2:$CJ$2,BG$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CJ52,$Z$2:$CJ$2,BG$2+INT(-$Q$64))))","v":529460.69906540657},532043.43418279872,532043.43418279872,532043.43418279872,545344.52003736864,548004.73720828269,548004.73720828269,548004.73720828269,561704.85563848983,564444.87932453118,564444.87932453118,564444.87932453118,578556.00130764453,581378.22570426716,581378.22570426716,581378.22570426716,595912.68134687375,598819.57247539505,598819.57247539505,598819.57247539505,613790.0617872799,616784.15964965685,616784.15964965685,616784.15964965685,632203.7636408984,635287.68443914666,635287.68443914666,635287.68443914666,0]
[{"$f":"ROW()","v":75},null,null,null,null,null,{"$f":"IF($R75=\"^\",IF(COUNTIF(Lists!$13:$13,H75)=1,0,1),0)","v":0},{"$f":"H66","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA24","v":"Бухгалтера"},null,null,null,{"$f":"M73","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,14457993.665562088,null,null,{"$f":"IF(AA$11=\"\",0,$Q$59*(IF(AA$2=1,SUMIFS($Z53:$CJ53,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CJ53,$Z$2:$CJ$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CJ53,$Z$2:$CJ$2,AA$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CJ53,$Z$2:$CJ$2,AA$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CJ53,$Z$2:$CJ$2,AA$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CJ53,$Z$2:$CJ$2,AA$2+INT(-$Q$64))))","v":162500},195000,195000,195000,199875,200850,200850,200850,205871.25,206875.5,206875.5,206875.5,212047.38750000001,213081.76500000001,213081.76500000001,213081.76500000001,218408.809125,219474.21794999999,219474.21794999999,219474.21794999999,224961.07339874998,226058.44448849998,226058.44448849998,226058.44448849998,231709.90560071246,232840.19782315497,232840.19782315497,232840.19782315497,238661.20276873387,239825.40375784965,239825.40375784965,239825.40375784965,{"$f":"IF(BG$11=\"\",0,$Q$59*(IF(BG$2=1,SUMIFS($Z53:$CJ53,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CJ53,$Z$2:$CJ$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CJ53,$Z$2:$CJ$2,BG$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CJ53,$Z$2:$CJ$2,BG$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CJ53,$Z$2:$CJ$2,BG$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CJ53,$Z$2:$CJ$2,BG$2+INT(-$Q$64))))","v":245821.03885179586},247020.16587058513,247020.16587058513,247020.16587058513,253195.67001734977,254430.77084670268,254430.77084670268,254430.77084670268,260791.54011787026,262063.69397210376,262063.69397210376,262063.69397210376,268615.28632140637,269925.60479126684,269925.60479126684,269925.60479126684,276673.7449110485,278023.37293500482,278023.37293500482,278023.37293500482,284973.95725837996,286364.07412305498,286364.07412305498,286364.07412305498,293523.17597613134,294954.99634674663,294954.99634674663,294954.99634674663,0]
[{"$f":"ROW()","v":76},null,null,null,null,null,{"$f":"IF($R76=\"^\",IF(COUNTIF(Lists!$13:$13,H76)=1,0,1),0)","v":0},{"$f":"H66","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA25","v":"Прочие сотрудники"},null,null,null,{"$f":"M73","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,22243067.177787837,null,null,{"$f":"IF(AA$11=\"\",0,$Q$59*(IF(AA$2=1,SUMIFS($Z54:$CJ54,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z54:$CJ54,$Z$2:$CJ$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z54:$CJ54,$Z$2:$CJ$2,AA$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z54:$CJ54,$Z$2:$CJ$2,AA$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z54:$CJ54,$Z$2:$CJ$2,AA$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z54:$CJ54,$Z$2:$CJ$2,AA$2+INT(-$Q$64))))","v":250000},300000,300000,300000,307500,309000,309000,309000,316725,318270,318270,318270,326226.75,327818.09999999998,327818.09999999998,327818.09999999998,336013.55249999999,337652.64300000004,337652.64300000004,337652.64300000004,346093.95907499996,347782.22228999995,347782.22228999995,347782.22228999995,356476.77784724999,358215.68895870005,358215.68895870005,358215.68895870005,367171.08118266752,368962.15962746099,368962.15962746099,368962.15962746099,{"$f":"IF(BG$11=\"\",0,$Q$59*(IF(BG$2=1,SUMIFS($Z54:$CJ54,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z54:$CJ54,$Z$2:$CJ$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z54:$CJ54,$Z$2:$CJ$2,BG$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z54:$CJ54,$Z$2:$CJ$2,BG$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z54:$CJ54,$Z$2:$CJ$2,BG$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z54:$CJ54,$Z$2:$CJ$2,BG$2+INT(-$Q$64))))","v":378186.21361814748},380031.02441628475,380031.02441628475,380031.02441628475,389531.80002669187,391431.95514877333,391431.95514877333,391431.95514877333,401217.75402749272,403174.91380323656,403174.91380323656,403174.91380323656,413254.28664831747,415270.16121733363,415270.16121733363,415270.16121733363,425651.915247767,427728.26605385367,427728.26605385367,427728.26605385367,438421.47270519997,440560.11403546925,440560.11403546925,440560.11403546925,451574.11688635597,453776.91745653329,453776.91745653329,453776.91745653329,0]
[{"$f":"ROW()","v":77},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":78}]
[{"$f":"ROW()","v":79},null,null,null,null,null,{"$f":"IF($R79=\"^\",IF(COUNTIF(Lists!$13:$13,H79)=1,0,1),0)","v":0},"ФОТ, вкл. НДФЛ",null,null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z79:$CJ79)","v":4768216094.2186241},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA80:AA90))","v":5145000},{"$f":"IF(AB$11=\"\",0,SUM(AB80:AB90))","v":5158966.2527343752},{"$f":"IF(AC$11=\"\",0,SUM(AC80:AC90))","v":5166026.953125},5302523.796515625,5554995.9500000002,5736426.0784687502,5806613.7597812498,6312337.6291875001,6864827.7973541664,7504372.0357968751,7773735.140625,8636477.1262031253,9803445.913042916,10990222.191700311,11444178.364687501,13121689.188784685,14535511.665654583,16290819.685389845,17057127.959081251,19632469.582126405,21451464.446166918,24312274.573889621,25650633.994036496,28933921.243853055,31776521.163575754,36031058.944553971,37923086.947354466,42642928.409904331,45177111.892926104,50382736.579850055,53002305.468919866,59131718.269433536,62333963.708542272,69185843.556418732,72649841.497637585,79893872.586699501,85281884.894431576,94796342.149730071,99211618.66520524,108586737.88897912,113436167.23873314,123004596.28089489,127841957.59466912,135222526.46071872,139066896.01967889,146290578.70680523,149942543.20585856,156652428.74411184,163298597.44178048,172578958.83330598,176488400.2029337,183839718.24120089,187676187.13105223,194770759.20789739,198357451.27104512,206053752.04604754,210068227.8065086,217602935.81722009,221412140.53421152,228417637.48158377,0]
[{"$f":"ROW()","v":80},null,null,null,null,null,{"$f":"IF($R80=\"^\",IF(COUNTIF(Lists!$13:$13,H80)=1,0,1),0)","v":0},{"$f":"H79","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA16","v":"Сотрудники маркетинга"},null,null,null,{"$f":"M79","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,149080533.54480001,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2340000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2340000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2340000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2340000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2340000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2340000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2340000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2340000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2340000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2340000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2340000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2340000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2410200},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2410200},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2410200},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2410200},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2410200},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2410200},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2410200},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2410200},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2410200},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2410200},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2410200},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2410200},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2482506},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2482506},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2482506},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2482506},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2482506},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2482506},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2482506},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2482506},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2482506},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2482506},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2482506},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2482506},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2556981.1800000006},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2556981.1800000006},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2556981.1800000006},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2556981.1800000006},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2556981.1800000006},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2556981.1800000006},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2556981.1800000006},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2556981.1800000006},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2556981.1800000006},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2556981.1800000006},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2556981.1800000006},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2556981.1800000006},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2633690.6154},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2633690.6154},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2633690.6154},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2633690.6154},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2633690.6154},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2633690.6154},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2633690.6154},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2633690.6154},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2633690.6154},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2633690.6154},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2633690.6154},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":2633690.6154},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,Mrkting!$H$264,Mrkting!$Q:$Q,$Q80))","v":0}]
[{"$f":"ROW()","v":81},null,null,null,null,null,{"$f":"IF($R81=\"^\",IF(COUNTIF(Lists!$13:$13,H81)=1,0,1),0)","v":0},{"$f":"H79","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA17","v":"Менеджеры по продажам"},null,null,null,{"$f":"M79","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,1455093071.304235,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":6820.3125},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":6820.3125},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":73477.5},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":121977.50000000001},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":186058.12499999997},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":187937.5},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":433953.75000000012},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":537056.66666666663},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":797249.06250000023},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":797249.06250000023},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":1218562.5},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":1497567.6416666666},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":1936068.46875},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":1936068.46875},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":2755268.0249999994},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":2986642.9333333331},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":3726861.5531250001},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":3726861.5531250001},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":4984509.9000000013},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":5190740.791666667},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":6483534.5625},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":6483534.5625},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":8086902.7312499974},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":8581525.5030833315},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":10409137.712062497},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":10409137.712062497},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":12714036.122343751},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":12737265.301416667},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":15267648.613312494},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":15267648.613312494},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":18260900.384999998},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":18260900.384999998},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":21606963.403031245},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":21606963.403031245},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":25144530.474656254},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":25898866.388895944},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":30163820.847158436},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":30163820.847158436},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":34742088.478927493},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":34742088.478927493},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":39414757.479180939},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":39414757.479180939},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":43019001.727914371},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":43019001.727914371},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":46546631.813383117},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":46546631.813383117},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":49823352.998406552},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":51318053.588358745},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":55094394.512935042},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":55094394.512935042},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":58684354.344068877},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":58684354.344068877},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":62148934.252376214},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":62148934.252376214},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":65907363.759405889},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":65907363.759405889},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":69586880.678272918},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":69586880.678272918},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":73007961.429681271},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":0}]
[{"$f":"ROW()","v":82},null,null,null,null,null,{"$f":"IF($R82=\"^\",IF(COUNTIF(Lists!$13:$13,H82)=1,0,1),0)","v":0},{"$f":"H79","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA18","v":"Администраторы и горничные"},null,null,null,{"$f":"M79","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,2955362675.560904,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":7145.9402343750007},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":14206.640625},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":84046.296515625014},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":203868.45000000004},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":321217.95346875006},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":389526.25978125003},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":649233.8791875001},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":1011946.6306875},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":1391298.4732968751},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":1660661.5781250005},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":2102090.1262031253},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":2830579.03637625},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":3578854.4879503124},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":4032810.6609375002},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":4891121.9287846871},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":5981616.5202712491},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":6996705.9202148449},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":7763014.1939062504},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":9080707.4700764082},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":10598759.876088753},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":12166776.232978126},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":13505135.653125001},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":15185054.734191561},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":17363172.968728572},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":19790098.540727627},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":21682126.543528117},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":24097069.595796734},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":26507544.398992687},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":29182785.774020813},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":31802354.663090616},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":34938515.691916786},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":38037267.245250009},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":41543084.075095229},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":45007082.016314067},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":48713546.033750989},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":53166148.544894606},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":58415651.341930605},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":62830927.857405774},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":67627779.449410588},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":72367412.135745376},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":77263172.177653685},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":82100533.491427913},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":85876858.10874407},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":89608137.10438247},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":93304189.706040084},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":96956154.205093399},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":100389318.55832323},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":105347593.95041819},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":110851614.4173674},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":114761055.78699511},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":118522413.9941285},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":122238905.10535172},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":125868897.27388956},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":129455589.33703727},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":133393460.60501002},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":137284359.2534841},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":141139550.34532857},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":144948755.06231999},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":148533171.25828388},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$I:$I,Prdction!$H$406,Prdction!$Q:$Q,$Q82))","v":0}]
[{"$f":"ROW()","v":83},null,null,null,null,null,{"$f":"IF($R83=\"^\",IF(COUNTIF(Lists!$13:$13,H83)=1,0,1),0)","v":0},{"$f":"H79","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA19","v":"Генеральный директор"},null,null,null,{"$f":"M81","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,44637393.328061186,null,null,{"$f":"IF(AA$11=\"\",0,AA48)","v":600000},{"$f":"IF(AB$11=\"\",0,AB48)","v":600000},600000,600000,618000,618000,618000,618000,636540,636540,636540,636540,655636.19999999995,655636.19999999995,655636.19999999995,655636.19999999995,675305.28599999996,675305.28599999996,675305.28599999996,675305.28599999996,695564.44457999989,695564.44457999989,695564.44457999989,695564.44457999989,716431.37791739998,716431.37791739998,716431.37791739998,716431.37791739998,737924.31925492198,737924.31925492198,737924.31925492198,737924.31925492198,760062.0488325695,760062.0488325695,760062.0488325695,760062.0488325695,782863.91029754665,782863.91029754665,782863.91029754665,782863.91029754665,806349.82760647312,806349.82760647312,806349.82760647312,806349.82760647312,830540.32243466727,830540.32243466727,830540.32243466727,830540.32243466727,855456.53210770723,855456.53210770723,855456.53210770723,855456.53210770723,881120.22807093838,881120.22807093838,881120.22807093838,881120.22807093838,907553.83491306659,907553.83491306659,907553.83491306659,907553.83491306659,0]
[{"$f":"ROW()","v":84},null,null,null,null,null,{"$f":"IF($R84=\"^\",IF(COUNTIF(Lists!$13:$13,H84)=1,0,1),0)","v":0},{"$f":"H79","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA20","v":"Операционный директор"},null,null,null,{"$f":"M81","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,40173653.995255053,null,null,{"$f":"IF(AA$11=\"\",0,AA49)","v":540000},540000,540000,540000,556200,556200,556200,556200,572886,572886,572886,572886,590072.57999999996,590072.57999999996,590072.57999999996,590072.57999999996,607774.7574,607774.7574,607774.7574,607774.7574,626008.00012199988,626008.00012199988,626008.00012199988,626008.00012199988,644788.24012565997,644788.24012565997,644788.24012565997,644788.24012565997,664131.88732942974,664131.88732942974,664131.88732942974,664131.88732942974,684055.84394931258,684055.84394931258,684055.84394931258,684055.84394931258,704577.519267792,704577.519267792,704577.519267792,704577.519267792,725714.84484582581,725714.84484582581,725714.84484582581,725714.84484582581,747486.29019120056,747486.29019120056,747486.29019120056,747486.29019120056,769910.87889693643,769910.87889693643,769910.87889693643,769910.87889693643,793008.20526384446,793008.20526384446,793008.20526384446,793008.20526384446,816798.45142175991,816798.45142175991,816798.45142175991,816798.45142175991,0]
[{"$f":"ROW()","v":85},null,null,null,null,null,{"$f":"IF($R85=\"^\",IF(COUNTIF(Lists!$13:$13,H85)=1,0,1),0)","v":0},{"$f":"H79","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA21","v":"Главный бухгалтер"},null,null,null,{"$f":"M84","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,26782435.996836707,null,null,{"$f":"IF(AA$11=\"\",0,AA50)","v":360000},360000,360000,360000,370800,370800,370800,370800,381924,381924,381924,381924,393381.72000000003,393381.72000000003,393381.72000000003,393381.72000000003,405183.17159999994,405183.17159999994,405183.17159999994,405183.17159999994,417338.66674799996,417338.66674799996,417338.66674799996,417338.66674799996,429858.82675043994,429858.82675043994,429858.82675043994,429858.82675043994,442754.59155295318,442754.59155295318,442754.59155295318,442754.59155295318,456037.22929954174,456037.22929954174,456037.22929954174,456037.22929954174,469718.34617852798,469718.34617852798,469718.34617852798,469718.34617852798,483809.89656388381,483809.89656388381,483809.89656388381,483809.89656388381,498324.19346080039,498324.19346080039,498324.19346080039,498324.19346080039,513273.9192646243,513273.9192646243,513273.9192646243,513273.9192646243,528672.13684256305,528672.13684256305,528672.13684256305,528672.13684256305,544532.30094783998,544532.30094783998,544532.30094783998,544532.30094783998,0]
[{"$f":"ROW()","v":86},null,null,null,null,null,{"$f":"IF($R86=\"^\",IF(COUNTIF(Lists!$13:$13,H86)=1,0,1),0)","v":0},{"$f":"H79","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA22","v":"ИТ-специалисты"},null,null,null,{"$f":"M84","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,29014305.663239758,null,null,{"$f":"IF(AA$11=\"\",0,AA51)","v":390000},390000,390000,390000,401700,401700,401700,401700,413751,413751,413751,413751,426163.53,426163.53,426163.53,426163.53,438948.43589999998,438948.43589999998,438948.43589999998,438948.43589999998,452116.88897699997,452116.88897699997,452116.88897699997,452116.88897699997,465680.39564630995,465680.39564630995,465680.39564630995,465680.39564630995,479650.8075156993,479650.8075156993,479650.8075156993,479650.8075156993,494040.3317411702,494040.3317411702,494040.3317411702,494040.3317411702,508861.54169340536,508861.54169340536,508861.54169340536,508861.54169340536,524127.38794420747,524127.38794420747,524127.38794420747,524127.38794420747,539851.20958253369,539851.20958253369,539851.20958253369,539851.20958253369,556046.74587000965,556046.74587000965,556046.74587000965,556046.74587000965,572728.14824610995,572728.14824610995,572728.14824610995,572728.14824610995,589909.99269349326,589909.99269349326,589909.99269349326,589909.99269349326,0]
[{"$f":"ROW()","v":87},null,null,null,null,null,{"$f":"IF($R87=\"^\",IF(COUNTIF(Lists!$13:$13,H87)=1,0,1),0)","v":0},{"$f":"H79","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA23","v":"Финансовые менеджеры"},null,null,null,{"$f":"M84","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,31246175.329642825,null,null,{"$f":"IF(AA$11=\"\",0,AA52)","v":420000},420000,420000,420000,432600,432600,432600,432600,445578,445578,445578,445578,458945.34,458945.34,458945.34,458945.34,472713.70019999996,472713.70019999996,472713.70019999996,472713.70019999996,486895.11120599991,486895.11120599991,486895.11120599991,486895.11120599991,501501.96454217995,501501.96454217995,501501.96454217995,501501.96454217995,516547.02347844536,516547.02347844536,516547.02347844536,516547.02347844536,532043.43418279872,532043.43418279872,532043.43418279872,532043.43418279872,548004.73720828269,548004.73720828269,548004.73720828269,548004.73720828269,564444.87932453118,564444.87932453118,564444.87932453118,564444.87932453118,581378.22570426716,581378.22570426716,581378.22570426716,581378.22570426716,598819.57247539505,598819.57247539505,598819.57247539505,598819.57247539505,616784.15964965685,616784.15964965685,616784.15964965685,616784.15964965685,635287.68443914666,635287.68443914666,635287.68443914666,635287.68443914666,0]
[{"$f":"ROW()","v":88},null,null,null,null,null,{"$f":"IF($R88=\"^\",IF(COUNTIF(Lists!$13:$13,H88)=1,0,1),0)","v":0},{"$f":"H79","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA24","v":"Бухгалтера"},null,null,null,{"$f":"M86","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,14507152.831619879,null,null,{"$f":"IF(AA$11=\"\",0,AA53)","v":195000},195000,195000,195000,200850,200850,200850,200850,206875.5,206875.5,206875.5,206875.5,213081.76500000001,213081.76500000001,213081.76500000001,213081.76500000001,219474.21794999999,219474.21794999999,219474.21794999999,219474.21794999999,226058.44448849998,226058.44448849998,226058.44448849998,226058.44448849998,232840.19782315497,232840.19782315497,232840.19782315497,232840.19782315497,239825.40375784965,239825.40375784965,239825.40375784965,239825.40375784965,247020.1658705851,247020.1658705851,247020.1658705851,247020.1658705851,254430.77084670268,254430.77084670268,254430.77084670268,254430.77084670268,262063.69397210373,262063.69397210373,262063.69397210373,262063.69397210373,269925.60479126684,269925.60479126684,269925.60479126684,269925.60479126684,278023.37293500482,278023.37293500482,278023.37293500482,278023.37293500482,286364.07412305498,286364.07412305498,286364.07412305498,286364.07412305498,294954.99634674663,294954.99634674663,294954.99634674663,294954.99634674663,0]
[{"$f":"ROW()","v":89},null,null,null,null,null,{"$f":"IF($R89=\"^\",IF(COUNTIF(Lists!$13:$13,H89)=1,0,1),0)","v":0},{"$f":"H79","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA25","v":"Прочие сотрудники"},null,null,null,{"$f":"M86","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,22318696.664030593,null,null,{"$f":"IF(AA$11=\"\",0,AA54)","v":300000},300000,300000,300000,309000,309000,309000,309000,318270,318270,318270,318270,327818.09999999998,327818.09999999998,327818.09999999998,327818.09999999998,337652.64299999998,337652.64299999998,337652.64299999998,337652.64299999998,347782.22228999995,347782.22228999995,347782.22228999995,347782.22228999995,358215.68895869999,358215.68895869999,358215.68895869999,358215.68895869999,368962.15962746099,368962.15962746099,368962.15962746099,368962.15962746099,380031.02441628475,380031.02441628475,380031.02441628475,380031.02441628475,391431.95514877333,391431.95514877333,391431.95514877333,391431.95514877333,403174.91380323656,403174.91380323656,403174.91380323656,403174.91380323656,415270.16121733363,415270.16121733363,415270.16121733363,415270.16121733363,427728.26605385361,427728.26605385361,427728.26605385361,427728.26605385361,440560.11403546919,440560.11403546919,440560.11403546919,440560.11403546919,453776.91745653329,453776.91745653329,453776.91745653329,453776.91745653329,0]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":91},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":92}]
[{"$f":"ROW()","v":93},null,null,null,null,null,{"$f":"IF($R93=\"^\",IF(COUNTIF(Lists!$13:$13,H93)=1,0,1),0)","v":0},{"$f":"Lists!$CI$13","v":"Потребность в офисе"},null,null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z93:$CJ93)","v":600},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA94:AA104))","v":10},{"$f":"IF(AB$11=\"\",0,SUM(AB94:AB104))","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,0]
[{"$f":"ROW()","v":94},null,null,null,null,null,{"$f":"IF($R94=\"^\",IF(COUNTIF(Lists!$13:$13,H94)=1,0,1),0)","v":0},{"$f":"H93","v":"Потребность в офисе"},{"$f":"Lists!CA16","v":"Сотрудники маркетинга"},null,null,null,"кол-во персонала",null,null,"*","не нужен офис","^",{"$f":"IF(G94<>0,1,IF(OR($Q94=\"\",$Q94=0),0,IF($R94=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H94))),$Q94)=1,0,1),0)))","v":0},null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q94=Lists!$CI$17,0,AA17))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q94=Lists!$CI$17,0,AB17))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q94=Lists!$CI$17,0,AC17))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q94=Lists!$CI$17,0,AD17))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q94=Lists!$CI$17,0,AE17))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q94=Lists!$CI$17,0,AF17))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q94=Lists!$CI$17,0,AG17))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q94=Lists!$CI$17,0,AH17))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q94=Lists!$CI$17,0,AI17))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q94=Lists!$CI$17,0,AJ17))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q94=Lists!$CI$17,0,AK17))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q94=Lists!$CI$17,0,AL17))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q94=Lists!$CI$17,0,AM17))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q94=Lists!$CI$17,0,AN17))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q94=Lists!$CI$17,0,AO17))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q94=Lists!$CI$17,0,AP17))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q94=Lists!$CI$17,0,AQ17))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q94=Lists!$CI$17,0,AR17))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q94=Lists!$CI$17,0,AS17))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q94=Lists!$CI$17,0,AT17))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q94=Lists!$CI$17,0,AU17))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q94=Lists!$CI$17,0,AV17))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q94=Lists!$CI$17,0,AW17))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q94=Lists!$CI$17,0,AX17))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q94=Lists!$CI$17,0,AY17))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q94=Lists!$CI$17,0,AZ17))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q94=Lists!$CI$17,0,BA17))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q94=Lists!$CI$17,0,BB17))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q94=Lists!$CI$17,0,BC17))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q94=Lists!$CI$17,0,BD17))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q94=Lists!$CI$17,0,BE17))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q94=Lists!$CI$17,0,BF17))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q94=Lists!$CI$17,0,BG17))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q94=Lists!$CI$17,0,BH17))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q94=Lists!$CI$17,0,BI17))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q94=Lists!$CI$17,0,BJ17))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q94=Lists!$CI$17,0,BK17))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q94=Lists!$CI$17,0,BL17))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q94=Lists!$CI$17,0,BM17))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q94=Lists!$CI$17,0,BN17))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q94=Lists!$CI$17,0,BO17))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q94=Lists!$CI$17,0,BP17))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q94=Lists!$CI$17,0,BQ17))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q94=Lists!$CI$17,0,BR17))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q94=Lists!$CI$17,0,BS17))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q94=Lists!$CI$17,0,BT17))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q94=Lists!$CI$17,0,BU17))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q94=Lists!$CI$17,0,BV17))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q94=Lists!$CI$17,0,BW17))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q94=Lists!$CI$17,0,BX17))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q94=Lists!$CI$17,0,BY17))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q94=Lists!$CI$17,0,BZ17))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q94=Lists!$CI$17,0,CA17))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q94=Lists!$CI$17,0,CB17))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q94=Lists!$CI$17,0,CC17))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q94=Lists!$CI$17,0,CD17))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q94=Lists!$CI$17,0,CE17))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q94=Lists!$CI$17,0,CF17))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q94=Lists!$CI$17,0,CG17))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q94=Lists!$CI$17,0,CH17))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q94=Lists!$CI$17,0,CI17))","v":0}]
[{"$f":"ROW()","v":95},null,null,null,null,null,{"$f":"IF($R95=\"^\",IF(COUNTIF(Lists!$13:$13,H95)=1,0,1),0)","v":0},{"$f":"H93","v":"Потребность в офисе"},{"$f":"Lists!CA17","v":"Менеджеры по продажам"},null,null,null,"кол-во персонала",null,null,"*","не нужен офис","^",{"$f":"IF(G95<>0,1,IF(OR($Q95=\"\",$Q95=0),0,IF($R95=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H95))),$Q95)=1,0,1),0)))","v":0},null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q95=Lists!$CI$17,0,AA18))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q95=Lists!$CI$17,0,AB18))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q95=Lists!$CI$17,0,AC18))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q95=Lists!$CI$17,0,AD18))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q95=Lists!$CI$17,0,AE18))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q95=Lists!$CI$17,0,AF18))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q95=Lists!$CI$17,0,AG18))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q95=Lists!$CI$17,0,AH18))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q95=Lists!$CI$17,0,AI18))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q95=Lists!$CI$17,0,AJ18))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q95=Lists!$CI$17,0,AK18))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q95=Lists!$CI$17,0,AL18))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q95=Lists!$CI$17,0,AM18))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q95=Lists!$CI$17,0,AN18))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q95=Lists!$CI$17,0,AO18))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q95=Lists!$CI$17,0,AP18))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q95=Lists!$CI$17,0,AQ18))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q95=Lists!$CI$17,0,AR18))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q95=Lists!$CI$17,0,AS18))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q95=Lists!$CI$17,0,AT18))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q95=Lists!$CI$17,0,AU18))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q95=Lists!$CI$17,0,AV18))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q95=Lists!$CI$17,0,AW18))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q95=Lists!$CI$17,0,AX18))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q95=Lists!$CI$17,0,AY18))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q95=Lists!$CI$17,0,AZ18))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q95=Lists!$CI$17,0,BA18))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q95=Lists!$CI$17,0,BB18))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q95=Lists!$CI$17,0,BC18))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q95=Lists!$CI$17,0,BD18))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q95=Lists!$CI$17,0,BE18))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q95=Lists!$CI$17,0,BF18))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q95=Lists!$CI$17,0,BG18))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q95=Lists!$CI$17,0,BH18))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q95=Lists!$CI$17,0,BI18))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q95=Lists!$CI$17,0,BJ18))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q95=Lists!$CI$17,0,BK18))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q95=Lists!$CI$17,0,BL18))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q95=Lists!$CI$17,0,BM18))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q95=Lists!$CI$17,0,BN18))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q95=Lists!$CI$17,0,BO18))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q95=Lists!$CI$17,0,BP18))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q95=Lists!$CI$17,0,BQ18))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q95=Lists!$CI$17,0,BR18))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q95=Lists!$CI$17,0,BS18))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q95=Lists!$CI$17,0,BT18))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q95=Lists!$CI$17,0,BU18))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q95=Lists!$CI$17,0,BV18))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q95=Lists!$CI$17,0,BW18))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q95=Lists!$CI$17,0,BX18))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q95=Lists!$CI$17,0,BY18))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q95=Lists!$CI$17,0,BZ18))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q95=Lists!$CI$17,0,CA18))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q95=Lists!$CI$17,0,CB18))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q95=Lists!$CI$17,0,CC18))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q95=Lists!$CI$17,0,CD18))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q95=Lists!$CI$17,0,CE18))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q95=Lists!$CI$17,0,CF18))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q95=Lists!$CI$17,0,CG18))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q95=Lists!$CI$17,0,CH18))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q95=Lists!$CI$17,0,CI18))","v":0}]
[{"$f":"ROW()","v":96},null,null,null,null,null,{"$f":"IF($R96=\"^\",IF(COUNTIF(Lists!$13:$13,H96)=1,0,1),0)","v":0},{"$f":"H93","v":"Потребность в офисе"},{"$f":"Lists!CA18","v":"Администраторы и горничные"},null,null,null,"кол-во персонала",null,null,"*","не нужен офис","^",{"$f":"IF(G96<>0,1,IF(OR($Q96=\"\",$Q96=0),0,IF($R96=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H96))),$Q96)=1,0,1),0)))","v":0},null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q96=Lists!$CI$17,0,AA19))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q96=Lists!$CI$17,0,AB19))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q96=Lists!$CI$17,0,AC19))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q96=Lists!$CI$17,0,AD19))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q96=Lists!$CI$17,0,AE19))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q96=Lists!$CI$17,0,AF19))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q96=Lists!$CI$17,0,AG19))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q96=Lists!$CI$17,0,AH19))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q96=Lists!$CI$17,0,AI19))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q96=Lists!$CI$17,0,AJ19))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q96=Lists!$CI$17,0,AK19))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q96=Lists!$CI$17,0,AL19))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q96=Lists!$CI$17,0,AM19))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q96=Lists!$CI$17,0,AN19))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q96=Lists!$CI$17,0,AO19))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q96=Lists!$CI$17,0,AP19))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q96=Lists!$CI$17,0,AQ19))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q96=Lists!$CI$17,0,AR19))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q96=Lists!$CI$17,0,AS19))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q96=Lists!$CI$17,0,AT19))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q96=Lists!$CI$17,0,AU19))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q96=Lists!$CI$17,0,AV19))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q96=Lists!$CI$17,0,AW19))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q96=Lists!$CI$17,0,AX19))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q96=Lists!$CI$17,0,AY19))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q96=Lists!$CI$17,0,AZ19))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q96=Lists!$CI$17,0,BA19))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q96=Lists!$CI$17,0,BB19))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q96=Lists!$CI$17,0,BC19))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q96=Lists!$CI$17,0,BD19))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q96=Lists!$CI$17,0,BE19))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q96=Lists!$CI$17,0,BF19))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q96=Lists!$CI$17,0,BG19))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q96=Lists!$CI$17,0,BH19))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q96=Lists!$CI$17,0,BI19))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q96=Lists!$CI$17,0,BJ19))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q96=Lists!$CI$17,0,BK19))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q96=Lists!$CI$17,0,BL19))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q96=Lists!$CI$17,0,BM19))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q96=Lists!$CI$17,0,BN19))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q96=Lists!$CI$17,0,BO19))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q96=Lists!$CI$17,0,BP19))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q96=Lists!$CI$17,0,BQ19))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q96=Lists!$CI$17,0,BR19))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q96=Lists!$CI$17,0,BS19))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q96=Lists!$CI$17,0,BT19))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q96=Lists!$CI$17,0,BU19))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q96=Lists!$CI$17,0,BV19))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q96=Lists!$CI$17,0,BW19))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q96=Lists!$CI$17,0,BX19))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q96=Lists!$CI$17,0,BY19))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q96=Lists!$CI$17,0,BZ19))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q96=Lists!$CI$17,0,CA19))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q96=Lists!$CI$17,0,CB19))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q96=Lists!$CI$17,0,CC19))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q96=Lists!$CI$17,0,CD19))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q96=Lists!$CI$17,0,CE19))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q96=Lists!$CI$17,0,CF19))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q96=Lists!$CI$17,0,CG19))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q96=Lists!$CI$17,0,CH19))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q96=Lists!$CI$17,0,CI19))","v":0}]
[{"$f":"ROW()","v":97},null,null,null,null,null,{"$f":"IF($R97=\"^\",IF(COUNTIF(Lists!$13:$13,H97)=1,0,1),0)","v":0},{"$f":"H93","v":"Потребность в офисе"},{"$f":"Lists!CA19","v":"Генеральный директор"},null,null,null,"кол-во персонала",null,null,"*","нужен офис","^",{"$f":"IF(G97<>0,1,IF(OR($Q97=\"\",$Q97=0),0,IF($R97=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H97))),$Q97)=1,0,1),0)))","v":0},null,null,null,null,60,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q97=Lists!$CI$17,0,AA20))","v":1},{"$f":"IF(AB$11=\"\",0,IF($Q97=Lists!$CI$17,0,AB20))","v":1},{"$f":"IF(AC$11=\"\",0,IF($Q97=Lists!$CI$17,0,AC20))","v":1},{"$f":"IF(AD$11=\"\",0,IF($Q97=Lists!$CI$17,0,AD20))","v":1},{"$f":"IF(AE$11=\"\",0,IF($Q97=Lists!$CI$17,0,AE20))","v":1},{"$f":"IF(AF$11=\"\",0,IF($Q97=Lists!$CI$17,0,AF20))","v":1},{"$f":"IF(AG$11=\"\",0,IF($Q97=Lists!$CI$17,0,AG20))","v":1},{"$f":"IF(AH$11=\"\",0,IF($Q97=Lists!$CI$17,0,AH20))","v":1},{"$f":"IF(AI$11=\"\",0,IF($Q97=Lists!$CI$17,0,AI20))","v":1},{"$f":"IF(AJ$11=\"\",0,IF($Q97=Lists!$CI$17,0,AJ20))","v":1},{"$f":"IF(AK$11=\"\",0,IF($Q97=Lists!$CI$17,0,AK20))","v":1},{"$f":"IF(AL$11=\"\",0,IF($Q97=Lists!$CI$17,0,AL20))","v":1},{"$f":"IF(AM$11=\"\",0,IF($Q97=Lists!$CI$17,0,AM20))","v":1},{"$f":"IF(AN$11=\"\",0,IF($Q97=Lists!$CI$17,0,AN20))","v":1},{"$f":"IF(AO$11=\"\",0,IF($Q97=Lists!$CI$17,0,AO20))","v":1},{"$f":"IF(AP$11=\"\",0,IF($Q97=Lists!$CI$17,0,AP20))","v":1},{"$f":"IF(AQ$11=\"\",0,IF($Q97=Lists!$CI$17,0,AQ20))","v":1},{"$f":"IF(AR$11=\"\",0,IF($Q97=Lists!$CI$17,0,AR20))","v":1},{"$f":"IF(AS$11=\"\",0,IF($Q97=Lists!$CI$17,0,AS20))","v":1},{"$f":"IF(AT$11=\"\",0,IF($Q97=Lists!$CI$17,0,AT20))","v":1},{"$f":"IF(AU$11=\"\",0,IF($Q97=Lists!$CI$17,0,AU20))","v":1},{"$f":"IF(AV$11=\"\",0,IF($Q97=Lists!$CI$17,0,AV20))","v":1},{"$f":"IF(AW$11=\"\",0,IF($Q97=Lists!$CI$17,0,AW20))","v":1},{"$f":"IF(AX$11=\"\",0,IF($Q97=Lists!$CI$17,0,AX20))","v":1},{"$f":"IF(AY$11=\"\",0,IF($Q97=Lists!$CI$17,0,AY20))","v":1},{"$f":"IF(AZ$11=\"\",0,IF($Q97=Lists!$CI$17,0,AZ20))","v":1},{"$f":"IF(BA$11=\"\",0,IF($Q97=Lists!$CI$17,0,BA20))","v":1},{"$f":"IF(BB$11=\"\",0,IF($Q97=Lists!$CI$17,0,BB20))","v":1},{"$f":"IF(BC$11=\"\",0,IF($Q97=Lists!$CI$17,0,BC20))","v":1},{"$f":"IF(BD$11=\"\",0,IF($Q97=Lists!$CI$17,0,BD20))","v":1},{"$f":"IF(BE$11=\"\",0,IF($Q97=Lists!$CI$17,0,BE20))","v":1},{"$f":"IF(BF$11=\"\",0,IF($Q97=Lists!$CI$17,0,BF20))","v":1},{"$f":"IF(BG$11=\"\",0,IF($Q97=Lists!$CI$17,0,BG20))","v":1},{"$f":"IF(BH$11=\"\",0,IF($Q97=Lists!$CI$17,0,BH20))","v":1},{"$f":"IF(BI$11=\"\",0,IF($Q97=Lists!$CI$17,0,BI20))","v":1},{"$f":"IF(BJ$11=\"\",0,IF($Q97=Lists!$CI$17,0,BJ20))","v":1},{"$f":"IF(BK$11=\"\",0,IF($Q97=Lists!$CI$17,0,BK20))","v":1},{"$f":"IF(BL$11=\"\",0,IF($Q97=Lists!$CI$17,0,BL20))","v":1},{"$f":"IF(BM$11=\"\",0,IF($Q97=Lists!$CI$17,0,BM20))","v":1},{"$f":"IF(BN$11=\"\",0,IF($Q97=Lists!$CI$17,0,BN20))","v":1},{"$f":"IF(BO$11=\"\",0,IF($Q97=Lists!$CI$17,0,BO20))","v":1},{"$f":"IF(BP$11=\"\",0,IF($Q97=Lists!$CI$17,0,BP20))","v":1},{"$f":"IF(BQ$11=\"\",0,IF($Q97=Lists!$CI$17,0,BQ20))","v":1},{"$f":"IF(BR$11=\"\",0,IF($Q97=Lists!$CI$17,0,BR20))","v":1},{"$f":"IF(BS$11=\"\",0,IF($Q97=Lists!$CI$17,0,BS20))","v":1},{"$f":"IF(BT$11=\"\",0,IF($Q97=Lists!$CI$17,0,BT20))","v":1},{"$f":"IF(BU$11=\"\",0,IF($Q97=Lists!$CI$17,0,BU20))","v":1},{"$f":"IF(BV$11=\"\",0,IF($Q97=Lists!$CI$17,0,BV20))","v":1},{"$f":"IF(BW$11=\"\",0,IF($Q97=Lists!$CI$17,0,BW20))","v":1},{"$f":"IF(BX$11=\"\",0,IF($Q97=Lists!$CI$17,0,BX20))","v":1},{"$f":"IF(BY$11=\"\",0,IF($Q97=Lists!$CI$17,0,BY20))","v":1},{"$f":"IF(BZ$11=\"\",0,IF($Q97=Lists!$CI$17,0,BZ20))","v":1},{"$f":"IF(CA$11=\"\",0,IF($Q97=Lists!$CI$17,0,CA20))","v":1},{"$f":"IF(CB$11=\"\",0,IF($Q97=Lists!$CI$17,0,CB20))","v":1},{"$f":"IF(CC$11=\"\",0,IF($Q97=Lists!$CI$17,0,CC20))","v":1},{"$f":"IF(CD$11=\"\",0,IF($Q97=Lists!$CI$17,0,CD20))","v":1},{"$f":"IF(CE$11=\"\",0,IF($Q97=Lists!$CI$17,0,CE20))","v":1},{"$f":"IF(CF$11=\"\",0,IF($Q97=Lists!$CI$17,0,CF20))","v":1},{"$f":"IF(CG$11=\"\",0,IF($Q97=Lists!$CI$17,0,CG20))","v":1},{"$f":"IF(CH$11=\"\",0,IF($Q97=Lists!$CI$17,0,CH20))","v":1},{"$f":"IF(CI$11=\"\",0,IF($Q97=Lists!$CI$17,0,CI20))","v":0}]
[{"$f":"ROW()","v":98},null,null,null,null,null,{"$f":"IF($R98=\"^\",IF(COUNTIF(Lists!$13:$13,H98)=1,0,1),0)","v":0},{"$f":"H93","v":"Потребность в офисе"},{"$f":"Lists!CA20","v":"Операционный директор"},null,null,null,"кол-во персонала",null,null,"*","нужен офис","^",{"$f":"IF(G98<>0,1,IF(OR($Q98=\"\",$Q98=0),0,IF($R98=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H98))),$Q98)=1,0,1),0)))","v":0},null,null,null,null,60,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q98=Lists!$CI$17,0,AA21))","v":1},{"$f":"IF(AB$11=\"\",0,IF($Q98=Lists!$CI$17,0,AB21))","v":1},{"$f":"IF(AC$11=\"\",0,IF($Q98=Lists!$CI$17,0,AC21))","v":1},{"$f":"IF(AD$11=\"\",0,IF($Q98=Lists!$CI$17,0,AD21))","v":1},{"$f":"IF(AE$11=\"\",0,IF($Q98=Lists!$CI$17,0,AE21))","v":1},{"$f":"IF(AF$11=\"\",0,IF($Q98=Lists!$CI$17,0,AF21))","v":1},{"$f":"IF(AG$11=\"\",0,IF($Q98=Lists!$CI$17,0,AG21))","v":1},{"$f":"IF(AH$11=\"\",0,IF($Q98=Lists!$CI$17,0,AH21))","v":1},{"$f":"IF(AI$11=\"\",0,IF($Q98=Lists!$CI$17,0,AI21))","v":1},{"$f":"IF(AJ$11=\"\",0,IF($Q98=Lists!$CI$17,0,AJ21))","v":1},{"$f":"IF(AK$11=\"\",0,IF($Q98=Lists!$CI$17,0,AK21))","v":1},{"$f":"IF(AL$11=\"\",0,IF($Q98=Lists!$CI$17,0,AL21))","v":1},{"$f":"IF(AM$11=\"\",0,IF($Q98=Lists!$CI$17,0,AM21))","v":1},{"$f":"IF(AN$11=\"\",0,IF($Q98=Lists!$CI$17,0,AN21))","v":1},{"$f":"IF(AO$11=\"\",0,IF($Q98=Lists!$CI$17,0,AO21))","v":1},{"$f":"IF(AP$11=\"\",0,IF($Q98=Lists!$CI$17,0,AP21))","v":1},{"$f":"IF(AQ$11=\"\",0,IF($Q98=Lists!$CI$17,0,AQ21))","v":1},{"$f":"IF(AR$11=\"\",0,IF($Q98=Lists!$CI$17,0,AR21))","v":1},{"$f":"IF(AS$11=\"\",0,IF($Q98=Lists!$CI$17,0,AS21))","v":1},{"$f":"IF(AT$11=\"\",0,IF($Q98=Lists!$CI$17,0,AT21))","v":1},{"$f":"IF(AU$11=\"\",0,IF($Q98=Lists!$CI$17,0,AU21))","v":1},{"$f":"IF(AV$11=\"\",0,IF($Q98=Lists!$CI$17,0,AV21))","v":1},{"$f":"IF(AW$11=\"\",0,IF($Q98=Lists!$CI$17,0,AW21))","v":1},{"$f":"IF(AX$11=\"\",0,IF($Q98=Lists!$CI$17,0,AX21))","v":1},{"$f":"IF(AY$11=\"\",0,IF($Q98=Lists!$CI$17,0,AY21))","v":1},{"$f":"IF(AZ$11=\"\",0,IF($Q98=Lists!$CI$17,0,AZ21))","v":1},{"$f":"IF(BA$11=\"\",0,IF($Q98=Lists!$CI$17,0,BA21))","v":1},{"$f":"IF(BB$11=\"\",0,IF($Q98=Lists!$CI$17,0,BB21))","v":1},{"$f":"IF(BC$11=\"\",0,IF($Q98=Lists!$CI$17,0,BC21))","v":1},{"$f":"IF(BD$11=\"\",0,IF($Q98=Lists!$CI$17,0,BD21))","v":1},{"$f":"IF(BE$11=\"\",0,IF($Q98=Lists!$CI$17,0,BE21))","v":1},{"$f":"IF(BF$11=\"\",0,IF($Q98=Lists!$CI$17,0,BF21))","v":1},{"$f":"IF(BG$11=\"\",0,IF($Q98=Lists!$CI$17,0,BG21))","v":1},{"$f":"IF(BH$11=\"\",0,IF($Q98=Lists!$CI$17,0,BH21))","v":1},{"$f":"IF(BI$11=\"\",0,IF($Q98=Lists!$CI$17,0,BI21))","v":1},{"$f":"IF(BJ$11=\"\",0,IF($Q98=Lists!$CI$17,0,BJ21))","v":1},{"$f":"IF(BK$11=\"\",0,IF($Q98=Lists!$CI$17,0,BK21))","v":1},{"$f":"IF(BL$11=\"\",0,IF($Q98=Lists!$CI$17,0,BL21))","v":1},{"$f":"IF(BM$11=\"\",0,IF($Q98=Lists!$CI$17,0,BM21))","v":1},{"$f":"IF(BN$11=\"\",0,IF($Q98=Lists!$CI$17,0,BN21))","v":1},{"$f":"IF(BO$11=\"\",0,IF($Q98=Lists!$CI$17,0,BO21))","v":1},{"$f":"IF(BP$11=\"\",0,IF($Q98=Lists!$CI$17,0,BP21))","v":1},{"$f":"IF(BQ$11=\"\",0,IF($Q98=Lists!$CI$17,0,BQ21))","v":1},{"$f":"IF(BR$11=\"\",0,IF($Q98=Lists!$CI$17,0,BR21))","v":1},{"$f":"IF(BS$11=\"\",0,IF($Q98=Lists!$CI$17,0,BS21))","v":1},{"$f":"IF(BT$11=\"\",0,IF($Q98=Lists!$CI$17,0,BT21))","v":1},{"$f":"IF(BU$11=\"\",0,IF($Q98=Lists!$CI$17,0,BU21))","v":1},{"$f":"IF(BV$11=\"\",0,IF($Q98=Lists!$CI$17,0,BV21))","v":1},{"$f":"IF(BW$11=\"\",0,IF($Q98=Lists!$CI$17,0,BW21))","v":1},{"$f":"IF(BX$11=\"\",0,IF($Q98=Lists!$CI$17,0,BX21))","v":1},{"$f":"IF(BY$11=\"\",0,IF($Q98=Lists!$CI$17,0,BY21))","v":1},{"$f":"IF(BZ$11=\"\",0,IF($Q98=Lists!$CI$17,0,BZ21))","v":1},{"$f":"IF(CA$11=\"\",0,IF($Q98=Lists!$CI$17,0,CA21))","v":1},{"$f":"IF(CB$11=\"\",0,IF($Q98=Lists!$CI$17,0,CB21))","v":1},{"$f":"IF(CC$11=\"\",0,IF($Q98=Lists!$CI$17,0,CC21))","v":1},{"$f":"IF(CD$11=\"\",0,IF($Q98=Lists!$CI$17,0,CD21))","v":1},{"$f":"IF(CE$11=\"\",0,IF($Q98=Lists!$CI$17,0,CE21))","v":1},{"$f":"IF(CF$11=\"\",0,IF($Q98=Lists!$CI$17,0,CF21))","v":1},{"$f":"IF(CG$11=\"\",0,IF($Q98=Lists!$CI$17,0,CG21))","v":1},{"$f":"IF(CH$11=\"\",0,IF($Q98=Lists!$CI$17,0,CH21))","v":1},{"$f":"IF(CI$11=\"\",0,IF($Q98=Lists!$CI$17,0,CI21))","v":0}]
[{"$f":"ROW()","v":99},null,null,null,null,null,{"$f":"IF($R99=\"^\",IF(COUNTIF(Lists!$13:$13,H99)=1,0,1),0)","v":0},{"$f":"H93","v":"Потребность в офисе"},{"$f":"Lists!CA21","v":"Главный бухгалтер"},null,null,null,"кол-во персонала",null,null,"*","нужен офис","^",{"$f":"IF(G99<>0,1,IF(OR($Q99=\"\",$Q99=0),0,IF($R99=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H99))),$Q99)=1,0,1),0)))","v":0},null,null,null,null,60,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q99=Lists!$CI$17,0,AA22))","v":1},{"$f":"IF(AB$11=\"\",0,IF($Q99=Lists!$CI$17,0,AB22))","v":1},{"$f":"IF(AC$11=\"\",0,IF($Q99=Lists!$CI$17,0,AC22))","v":1},{"$f":"IF(AD$11=\"\",0,IF($Q99=Lists!$CI$17,0,AD22))","v":1},{"$f":"IF(AE$11=\"\",0,IF($Q99=Lists!$CI$17,0,AE22))","v":1},{"$f":"IF(AF$11=\"\",0,IF($Q99=Lists!$CI$17,0,AF22))","v":1},{"$f":"IF(AG$11=\"\",0,IF($Q99=Lists!$CI$17,0,AG22))","v":1},{"$f":"IF(AH$11=\"\",0,IF($Q99=Lists!$CI$17,0,AH22))","v":1},{"$f":"IF(AI$11=\"\",0,IF($Q99=Lists!$CI$17,0,AI22))","v":1},{"$f":"IF(AJ$11=\"\",0,IF($Q99=Lists!$CI$17,0,AJ22))","v":1},{"$f":"IF(AK$11=\"\",0,IF($Q99=Lists!$CI$17,0,AK22))","v":1},{"$f":"IF(AL$11=\"\",0,IF($Q99=Lists!$CI$17,0,AL22))","v":1},{"$f":"IF(AM$11=\"\",0,IF($Q99=Lists!$CI$17,0,AM22))","v":1},{"$f":"IF(AN$11=\"\",0,IF($Q99=Lists!$CI$17,0,AN22))","v":1},{"$f":"IF(AO$11=\"\",0,IF($Q99=Lists!$CI$17,0,AO22))","v":1},{"$f":"IF(AP$11=\"\",0,IF($Q99=Lists!$CI$17,0,AP22))","v":1},{"$f":"IF(AQ$11=\"\",0,IF($Q99=Lists!$CI$17,0,AQ22))","v":1},{"$f":"IF(AR$11=\"\",0,IF($Q99=Lists!$CI$17,0,AR22))","v":1},{"$f":"IF(AS$11=\"\",0,IF($Q99=Lists!$CI$17,0,AS22))","v":1},{"$f":"IF(AT$11=\"\",0,IF($Q99=Lists!$CI$17,0,AT22))","v":1},{"$f":"IF(AU$11=\"\",0,IF($Q99=Lists!$CI$17,0,AU22))","v":1},{"$f":"IF(AV$11=\"\",0,IF($Q99=Lists!$CI$17,0,AV22))","v":1},{"$f":"IF(AW$11=\"\",0,IF($Q99=Lists!$CI$17,0,AW22))","v":1},{"$f":"IF(AX$11=\"\",0,IF($Q99=Lists!$CI$17,0,AX22))","v":1},{"$f":"IF(AY$11=\"\",0,IF($Q99=Lists!$CI$17,0,AY22))","v":1},{"$f":"IF(AZ$11=\"\",0,IF($Q99=Lists!$CI$17,0,AZ22))","v":1},{"$f":"IF(BA$11=\"\",0,IF($Q99=Lists!$CI$17,0,BA22))","v":1},{"$f":"IF(BB$11=\"\",0,IF($Q99=Lists!$CI$17,0,BB22))","v":1},{"$f":"IF(BC$11=\"\",0,IF($Q99=Lists!$CI$17,0,BC22))","v":1},{"$f":"IF(BD$11=\"\",0,IF($Q99=Lists!$CI$17,0,BD22))","v":1},{"$f":"IF(BE$11=\"\",0,IF($Q99=Lists!$CI$17,0,BE22))","v":1},{"$f":"IF(BF$11=\"\",0,IF($Q99=Lists!$CI$17,0,BF22))","v":1},{"$f":"IF(BG$11=\"\",0,IF($Q99=Lists!$CI$17,0,BG22))","v":1},{"$f":"IF(BH$11=\"\",0,IF($Q99=Lists!$CI$17,0,BH22))","v":1},{"$f":"IF(BI$11=\"\",0,IF($Q99=Lists!$CI$17,0,BI22))","v":1},{"$f":"IF(BJ$11=\"\",0,IF($Q99=Lists!$CI$17,0,BJ22))","v":1},{"$f":"IF(BK$11=\"\",0,IF($Q99=Lists!$CI$17,0,BK22))","v":1},{"$f":"IF(BL$11=\"\",0,IF($Q99=Lists!$CI$17,0,BL22))","v":1},{"$f":"IF(BM$11=\"\",0,IF($Q99=Lists!$CI$17,0,BM22))","v":1},{"$f":"IF(BN$11=\"\",0,IF($Q99=Lists!$CI$17,0,BN22))","v":1},{"$f":"IF(BO$11=\"\",0,IF($Q99=Lists!$CI$17,0,BO22))","v":1},{"$f":"IF(BP$11=\"\",0,IF($Q99=Lists!$CI$17,0,BP22))","v":1},{"$f":"IF(BQ$11=\"\",0,IF($Q99=Lists!$CI$17,0,BQ22))","v":1},{"$f":"IF(BR$11=\"\",0,IF($Q99=Lists!$CI$17,0,BR22))","v":1},{"$f":"IF(BS$11=\"\",0,IF($Q99=Lists!$CI$17,0,BS22))","v":1},{"$f":"IF(BT$11=\"\",0,IF($Q99=Lists!$CI$17,0,BT22))","v":1},{"$f":"IF(BU$11=\"\",0,IF($Q99=Lists!$CI$17,0,BU22))","v":1},{"$f":"IF(BV$11=\"\",0,IF($Q99=Lists!$CI$17,0,BV22))","v":1},{"$f":"IF(BW$11=\"\",0,IF($Q99=Lists!$CI$17,0,BW22))","v":1},{"$f":"IF(BX$11=\"\",0,IF($Q99=Lists!$CI$17,0,BX22))","v":1},{"$f":"IF(BY$11=\"\",0,IF($Q99=Lists!$CI$17,0,BY22))","v":1},{"$f":"IF(BZ$11=\"\",0,IF($Q99=Lists!$CI$17,0,BZ22))","v":1},{"$f":"IF(CA$11=\"\",0,IF($Q99=Lists!$CI$17,0,CA22))","v":1},{"$f":"IF(CB$11=\"\",0,IF($Q99=Lists!$CI$17,0,CB22))","v":1},{"$f":"IF(CC$11=\"\",0,IF($Q99=Lists!$CI$17,0,CC22))","v":1},{"$f":"IF(CD$11=\"\",0,IF($Q99=Lists!$CI$17,0,CD22))","v":1},{"$f":"IF(CE$11=\"\",0,IF($Q99=Lists!$CI$17,0,CE22))","v":1},{"$f":"IF(CF$11=\"\",0,IF($Q99=Lists!$CI$17,0,CF22))","v":1},{"$f":"IF(CG$11=\"\",0,IF($Q99=Lists!$CI$17,0,CG22))","v":1},{"$f":"IF(CH$11=\"\",0,IF($Q99=Lists!$CI$17,0,CH22))","v":1},{"$f":"IF(CI$11=\"\",0,IF($Q99=Lists!$CI$17,0,CI22))","v":0}]
[{"$f":"ROW()","v":100},null,null,null,null,null,{"$f":"IF($R100=\"^\",IF(COUNTIF(Lists!$13:$13,H100)=1,0,1),0)","v":0},{"$f":"H93","v":"Потребность в офисе"},{"$f":"Lists!CA22","v":"ИТ-специалисты"},null,null,null,"кол-во персонала",null,null,"*","нужен офис","^",{"$f":"IF(G100<>0,1,IF(OR($Q100=\"\",$Q100=0),0,IF($R100=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H100))),$Q100)=1,0,1),0)))","v":0},null,null,null,null,120,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q100=Lists!$CI$17,0,AA23))","v":2},{"$f":"IF(AB$11=\"\",0,IF($Q100=Lists!$CI$17,0,AB23))","v":2},{"$f":"IF(AC$11=\"\",0,IF($Q100=Lists!$CI$17,0,AC23))","v":2},{"$f":"IF(AD$11=\"\",0,IF($Q100=Lists!$CI$17,0,AD23))","v":2},{"$f":"IF(AE$11=\"\",0,IF($Q100=Lists!$CI$17,0,AE23))","v":2},{"$f":"IF(AF$11=\"\",0,IF($Q100=Lists!$CI$17,0,AF23))","v":2},{"$f":"IF(AG$11=\"\",0,IF($Q100=Lists!$CI$17,0,AG23))","v":2},{"$f":"IF(AH$11=\"\",0,IF($Q100=Lists!$CI$17,0,AH23))","v":2},{"$f":"IF(AI$11=\"\",0,IF($Q100=Lists!$CI$17,0,AI23))","v":2},{"$f":"IF(AJ$11=\"\",0,IF($Q100=Lists!$CI$17,0,AJ23))","v":2},{"$f":"IF(AK$11=\"\",0,IF($Q100=Lists!$CI$17,0,AK23))","v":2},{"$f":"IF(AL$11=\"\",0,IF($Q100=Lists!$CI$17,0,AL23))","v":2},{"$f":"IF(AM$11=\"\",0,IF($Q100=Lists!$CI$17,0,AM23))","v":2},{"$f":"IF(AN$11=\"\",0,IF($Q100=Lists!$CI$17,0,AN23))","v":2},{"$f":"IF(AO$11=\"\",0,IF($Q100=Lists!$CI$17,0,AO23))","v":2},{"$f":"IF(AP$11=\"\",0,IF($Q100=Lists!$CI$17,0,AP23))","v":2},{"$f":"IF(AQ$11=\"\",0,IF($Q100=Lists!$CI$17,0,AQ23))","v":2},{"$f":"IF(AR$11=\"\",0,IF($Q100=Lists!$CI$17,0,AR23))","v":2},{"$f":"IF(AS$11=\"\",0,IF($Q100=Lists!$CI$17,0,AS23))","v":2},{"$f":"IF(AT$11=\"\",0,IF($Q100=Lists!$CI$17,0,AT23))","v":2},{"$f":"IF(AU$11=\"\",0,IF($Q100=Lists!$CI$17,0,AU23))","v":2},{"$f":"IF(AV$11=\"\",0,IF($Q100=Lists!$CI$17,0,AV23))","v":2},{"$f":"IF(AW$11=\"\",0,IF($Q100=Lists!$CI$17,0,AW23))","v":2},{"$f":"IF(AX$11=\"\",0,IF($Q100=Lists!$CI$17,0,AX23))","v":2},{"$f":"IF(AY$11=\"\",0,IF($Q100=Lists!$CI$17,0,AY23))","v":2},{"$f":"IF(AZ$11=\"\",0,IF($Q100=Lists!$CI$17,0,AZ23))","v":2},{"$f":"IF(BA$11=\"\",0,IF($Q100=Lists!$CI$17,0,BA23))","v":2},{"$f":"IF(BB$11=\"\",0,IF($Q100=Lists!$CI$17,0,BB23))","v":2},{"$f":"IF(BC$11=\"\",0,IF($Q100=Lists!$CI$17,0,BC23))","v":2},{"$f":"IF(BD$11=\"\",0,IF($Q100=Lists!$CI$17,0,BD23))","v":2},{"$f":"IF(BE$11=\"\",0,IF($Q100=Lists!$CI$17,0,BE23))","v":2},{"$f":"IF(BF$11=\"\",0,IF($Q100=Lists!$CI$17,0,BF23))","v":2},{"$f":"IF(BG$11=\"\",0,IF($Q100=Lists!$CI$17,0,BG23))","v":2},{"$f":"IF(BH$11=\"\",0,IF($Q100=Lists!$CI$17,0,BH23))","v":2},{"$f":"IF(BI$11=\"\",0,IF($Q100=Lists!$CI$17,0,BI23))","v":2},{"$f":"IF(BJ$11=\"\",0,IF($Q100=Lists!$CI$17,0,BJ23))","v":2},{"$f":"IF(BK$11=\"\",0,IF($Q100=Lists!$CI$17,0,BK23))","v":2},{"$f":"IF(BL$11=\"\",0,IF($Q100=Lists!$CI$17,0,BL23))","v":2},{"$f":"IF(BM$11=\"\",0,IF($Q100=Lists!$CI$17,0,BM23))","v":2},{"$f":"IF(BN$11=\"\",0,IF($Q100=Lists!$CI$17,0,BN23))","v":2},{"$f":"IF(BO$11=\"\",0,IF($Q100=Lists!$CI$17,0,BO23))","v":2},{"$f":"IF(BP$11=\"\",0,IF($Q100=Lists!$CI$17,0,BP23))","v":2},{"$f":"IF(BQ$11=\"\",0,IF($Q100=Lists!$CI$17,0,BQ23))","v":2},{"$f":"IF(BR$11=\"\",0,IF($Q100=Lists!$CI$17,0,BR23))","v":2},{"$f":"IF(BS$11=\"\",0,IF($Q100=Lists!$CI$17,0,BS23))","v":2},{"$f":"IF(BT$11=\"\",0,IF($Q100=Lists!$CI$17,0,BT23))","v":2},{"$f":"IF(BU$11=\"\",0,IF($Q100=Lists!$CI$17,0,BU23))","v":2},{"$f":"IF(BV$11=\"\",0,IF($Q100=Lists!$CI$17,0,BV23))","v":2},{"$f":"IF(BW$11=\"\",0,IF($Q100=Lists!$CI$17,0,BW23))","v":2},{"$f":"IF(BX$11=\"\",0,IF($Q100=Lists!$CI$17,0,BX23))","v":2},{"$f":"IF(BY$11=\"\",0,IF($Q100=Lists!$CI$17,0,BY23))","v":2},{"$f":"IF(BZ$11=\"\",0,IF($Q100=Lists!$CI$17,0,BZ23))","v":2},{"$f":"IF(CA$11=\"\",0,IF($Q100=Lists!$CI$17,0,CA23))","v":2},{"$f":"IF(CB$11=\"\",0,IF($Q100=Lists!$CI$17,0,CB23))","v":2},{"$f":"IF(CC$11=\"\",0,IF($Q100=Lists!$CI$17,0,CC23))","v":2},{"$f":"IF(CD$11=\"\",0,IF($Q100=Lists!$CI$17,0,CD23))","v":2},{"$f":"IF(CE$11=\"\",0,IF($Q100=Lists!$CI$17,0,CE23))","v":2},{"$f":"IF(CF$11=\"\",0,IF($Q100=Lists!$CI$17,0,CF23))","v":2},{"$f":"IF(CG$11=\"\",0,IF($Q100=Lists!$CI$17,0,CG23))","v":2},{"$f":"IF(CH$11=\"\",0,IF($Q100=Lists!$CI$17,0,CH23))","v":2},{"$f":"IF(CI$11=\"\",0,IF($Q100=Lists!$CI$17,0,CI23))","v":0}]
[{"$f":"ROW()","v":101},null,null,null,null,null,{"$f":"IF($R101=\"^\",IF(COUNTIF(Lists!$13:$13,H101)=1,0,1),0)","v":0},{"$f":"H93","v":"Потребность в офисе"},{"$f":"Lists!CA23","v":"Финансовые менеджеры"},null,null,null,"кол-во персонала",null,null,"*","нужен офис","^",{"$f":"IF(G101<>0,1,IF(OR($Q101=\"\",$Q101=0),0,IF($R101=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H101))),$Q101)=1,0,1),0)))","v":0},null,null,null,null,120,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q101=Lists!$CI$17,0,AA24))","v":2},{"$f":"IF(AB$11=\"\",0,IF($Q101=Lists!$CI$17,0,AB24))","v":2},{"$f":"IF(AC$11=\"\",0,IF($Q101=Lists!$CI$17,0,AC24))","v":2},{"$f":"IF(AD$11=\"\",0,IF($Q101=Lists!$CI$17,0,AD24))","v":2},{"$f":"IF(AE$11=\"\",0,IF($Q101=Lists!$CI$17,0,AE24))","v":2},{"$f":"IF(AF$11=\"\",0,IF($Q101=Lists!$CI$17,0,AF24))","v":2},{"$f":"IF(AG$11=\"\",0,IF($Q101=Lists!$CI$17,0,AG24))","v":2},{"$f":"IF(AH$11=\"\",0,IF($Q101=Lists!$CI$17,0,AH24))","v":2},{"$f":"IF(AI$11=\"\",0,IF($Q101=Lists!$CI$17,0,AI24))","v":2},{"$f":"IF(AJ$11=\"\",0,IF($Q101=Lists!$CI$17,0,AJ24))","v":2},{"$f":"IF(AK$11=\"\",0,IF($Q101=Lists!$CI$17,0,AK24))","v":2},{"$f":"IF(AL$11=\"\",0,IF($Q101=Lists!$CI$17,0,AL24))","v":2},{"$f":"IF(AM$11=\"\",0,IF($Q101=Lists!$CI$17,0,AM24))","v":2},{"$f":"IF(AN$11=\"\",0,IF($Q101=Lists!$CI$17,0,AN24))","v":2},{"$f":"IF(AO$11=\"\",0,IF($Q101=Lists!$CI$17,0,AO24))","v":2},{"$f":"IF(AP$11=\"\",0,IF($Q101=Lists!$CI$17,0,AP24))","v":2},{"$f":"IF(AQ$11=\"\",0,IF($Q101=Lists!$CI$17,0,AQ24))","v":2},{"$f":"IF(AR$11=\"\",0,IF($Q101=Lists!$CI$17,0,AR24))","v":2},{"$f":"IF(AS$11=\"\",0,IF($Q101=Lists!$CI$17,0,AS24))","v":2},{"$f":"IF(AT$11=\"\",0,IF($Q101=Lists!$CI$17,0,AT24))","v":2},{"$f":"IF(AU$11=\"\",0,IF($Q101=Lists!$CI$17,0,AU24))","v":2},{"$f":"IF(AV$11=\"\",0,IF($Q101=Lists!$CI$17,0,AV24))","v":2},{"$f":"IF(AW$11=\"\",0,IF($Q101=Lists!$CI$17,0,AW24))","v":2},{"$f":"IF(AX$11=\"\",0,IF($Q101=Lists!$CI$17,0,AX24))","v":2},{"$f":"IF(AY$11=\"\",0,IF($Q101=Lists!$CI$17,0,AY24))","v":2},{"$f":"IF(AZ$11=\"\",0,IF($Q101=Lists!$CI$17,0,AZ24))","v":2},{"$f":"IF(BA$11=\"\",0,IF($Q101=Lists!$CI$17,0,BA24))","v":2},{"$f":"IF(BB$11=\"\",0,IF($Q101=Lists!$CI$17,0,BB24))","v":2},{"$f":"IF(BC$11=\"\",0,IF($Q101=Lists!$CI$17,0,BC24))","v":2},{"$f":"IF(BD$11=\"\",0,IF($Q101=Lists!$CI$17,0,BD24))","v":2},{"$f":"IF(BE$11=\"\",0,IF($Q101=Lists!$CI$17,0,BE24))","v":2},{"$f":"IF(BF$11=\"\",0,IF($Q101=Lists!$CI$17,0,BF24))","v":2},{"$f":"IF(BG$11=\"\",0,IF($Q101=Lists!$CI$17,0,BG24))","v":2},{"$f":"IF(BH$11=\"\",0,IF($Q101=Lists!$CI$17,0,BH24))","v":2},{"$f":"IF(BI$11=\"\",0,IF($Q101=Lists!$CI$17,0,BI24))","v":2},{"$f":"IF(BJ$11=\"\",0,IF($Q101=Lists!$CI$17,0,BJ24))","v":2},{"$f":"IF(BK$11=\"\",0,IF($Q101=Lists!$CI$17,0,BK24))","v":2},{"$f":"IF(BL$11=\"\",0,IF($Q101=Lists!$CI$17,0,BL24))","v":2},{"$f":"IF(BM$11=\"\",0,IF($Q101=Lists!$CI$17,0,BM24))","v":2},{"$f":"IF(BN$11=\"\",0,IF($Q101=Lists!$CI$17,0,BN24))","v":2},{"$f":"IF(BO$11=\"\",0,IF($Q101=Lists!$CI$17,0,BO24))","v":2},{"$f":"IF(BP$11=\"\",0,IF($Q101=Lists!$CI$17,0,BP24))","v":2},{"$f":"IF(BQ$11=\"\",0,IF($Q101=Lists!$CI$17,0,BQ24))","v":2},{"$f":"IF(BR$11=\"\",0,IF($Q101=Lists!$CI$17,0,BR24))","v":2},{"$f":"IF(BS$11=\"\",0,IF($Q101=Lists!$CI$17,0,BS24))","v":2},{"$f":"IF(BT$11=\"\",0,IF($Q101=Lists!$CI$17,0,BT24))","v":2},{"$f":"IF(BU$11=\"\",0,IF($Q101=Lists!$CI$17,0,BU24))","v":2},{"$f":"IF(BV$11=\"\",0,IF($Q101=Lists!$CI$17,0,BV24))","v":2},{"$f":"IF(BW$11=\"\",0,IF($Q101=Lists!$CI$17,0,BW24))","v":2},{"$f":"IF(BX$11=\"\",0,IF($Q101=Lists!$CI$17,0,BX24))","v":2},{"$f":"IF(BY$11=\"\",0,IF($Q101=Lists!$CI$17,0,BY24))","v":2},{"$f":"IF(BZ$11=\"\",0,IF($Q101=Lists!$CI$17,0,BZ24))","v":2},{"$f":"IF(CA$11=\"\",0,IF($Q101=Lists!$CI$17,0,CA24))","v":2},{"$f":"IF(CB$11=\"\",0,IF($Q101=Lists!$CI$17,0,CB24))","v":2},{"$f":"IF(CC$11=\"\",0,IF($Q101=Lists!$CI$17,0,CC24))","v":2},{"$f":"IF(CD$11=\"\",0,IF($Q101=Lists!$CI$17,0,CD24))","v":2},{"$f":"IF(CE$11=\"\",0,IF($Q101=Lists!$CI$17,0,CE24))","v":2},{"$f":"IF(CF$11=\"\",0,IF($Q101=Lists!$CI$17,0,CF24))","v":2},{"$f":"IF(CG$11=\"\",0,IF($Q101=Lists!$CI$17,0,CG24))","v":2},{"$f":"IF(CH$11=\"\",0,IF($Q101=Lists!$CI$17,0,CH24))","v":2},{"$f":"IF(CI$11=\"\",0,IF($Q101=Lists!$CI$17,0,CI24))","v":0}]
[{"$f":"ROW()","v":102},null,null,null,null,null,{"$f":"IF($R102=\"^\",IF(COUNTIF(Lists!$13:$13,H102)=1,0,1),0)","v":0},{"$f":"H93","v":"Потребность в офисе"},{"$f":"Lists!CA24","v":"Бухгалтера"},null,null,null,"кол-во персонала",null,null,"*","нужен офис","^",{"$f":"IF(G102<>0,1,IF(OR($Q102=\"\",$Q102=0),0,IF($R102=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H102))),$Q102)=1,0,1),0)))","v":0},null,null,null,null,60,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q102=Lists!$CI$17,0,AA25))","v":1},{"$f":"IF(AB$11=\"\",0,IF($Q102=Lists!$CI$17,0,AB25))","v":1},{"$f":"IF(AC$11=\"\",0,IF($Q102=Lists!$CI$17,0,AC25))","v":1},{"$f":"IF(AD$11=\"\",0,IF($Q102=Lists!$CI$17,0,AD25))","v":1},{"$f":"IF(AE$11=\"\",0,IF($Q102=Lists!$CI$17,0,AE25))","v":1},{"$f":"IF(AF$11=\"\",0,IF($Q102=Lists!$CI$17,0,AF25))","v":1},{"$f":"IF(AG$11=\"\",0,IF($Q102=Lists!$CI$17,0,AG25))","v":1},{"$f":"IF(AH$11=\"\",0,IF($Q102=Lists!$CI$17,0,AH25))","v":1},{"$f":"IF(AI$11=\"\",0,IF($Q102=Lists!$CI$17,0,AI25))","v":1},{"$f":"IF(AJ$11=\"\",0,IF($Q102=Lists!$CI$17,0,AJ25))","v":1},{"$f":"IF(AK$11=\"\",0,IF($Q102=Lists!$CI$17,0,AK25))","v":1},{"$f":"IF(AL$11=\"\",0,IF($Q102=Lists!$CI$17,0,AL25))","v":1},{"$f":"IF(AM$11=\"\",0,IF($Q102=Lists!$CI$17,0,AM25))","v":1},{"$f":"IF(AN$11=\"\",0,IF($Q102=Lists!$CI$17,0,AN25))","v":1},{"$f":"IF(AO$11=\"\",0,IF($Q102=Lists!$CI$17,0,AO25))","v":1},{"$f":"IF(AP$11=\"\",0,IF($Q102=Lists!$CI$17,0,AP25))","v":1},{"$f":"IF(AQ$11=\"\",0,IF($Q102=Lists!$CI$17,0,AQ25))","v":1},{"$f":"IF(AR$11=\"\",0,IF($Q102=Lists!$CI$17,0,AR25))","v":1},{"$f":"IF(AS$11=\"\",0,IF($Q102=Lists!$CI$17,0,AS25))","v":1},{"$f":"IF(AT$11=\"\",0,IF($Q102=Lists!$CI$17,0,AT25))","v":1},{"$f":"IF(AU$11=\"\",0,IF($Q102=Lists!$CI$17,0,AU25))","v":1},{"$f":"IF(AV$11=\"\",0,IF($Q102=Lists!$CI$17,0,AV25))","v":1},{"$f":"IF(AW$11=\"\",0,IF($Q102=Lists!$CI$17,0,AW25))","v":1},{"$f":"IF(AX$11=\"\",0,IF($Q102=Lists!$CI$17,0,AX25))","v":1},{"$f":"IF(AY$11=\"\",0,IF($Q102=Lists!$CI$17,0,AY25))","v":1},{"$f":"IF(AZ$11=\"\",0,IF($Q102=Lists!$CI$17,0,AZ25))","v":1},{"$f":"IF(BA$11=\"\",0,IF($Q102=Lists!$CI$17,0,BA25))","v":1},{"$f":"IF(BB$11=\"\",0,IF($Q102=Lists!$CI$17,0,BB25))","v":1},{"$f":"IF(BC$11=\"\",0,IF($Q102=Lists!$CI$17,0,BC25))","v":1},{"$f":"IF(BD$11=\"\",0,IF($Q102=Lists!$CI$17,0,BD25))","v":1},{"$f":"IF(BE$11=\"\",0,IF($Q102=Lists!$CI$17,0,BE25))","v":1},{"$f":"IF(BF$11=\"\",0,IF($Q102=Lists!$CI$17,0,BF25))","v":1},{"$f":"IF(BG$11=\"\",0,IF($Q102=Lists!$CI$17,0,BG25))","v":1},{"$f":"IF(BH$11=\"\",0,IF($Q102=Lists!$CI$17,0,BH25))","v":1},{"$f":"IF(BI$11=\"\",0,IF($Q102=Lists!$CI$17,0,BI25))","v":1},{"$f":"IF(BJ$11=\"\",0,IF($Q102=Lists!$CI$17,0,BJ25))","v":1},{"$f":"IF(BK$11=\"\",0,IF($Q102=Lists!$CI$17,0,BK25))","v":1},{"$f":"IF(BL$11=\"\",0,IF($Q102=Lists!$CI$17,0,BL25))","v":1},{"$f":"IF(BM$11=\"\",0,IF($Q102=Lists!$CI$17,0,BM25))","v":1},{"$f":"IF(BN$11=\"\",0,IF($Q102=Lists!$CI$17,0,BN25))","v":1},{"$f":"IF(BO$11=\"\",0,IF($Q102=Lists!$CI$17,0,BO25))","v":1},{"$f":"IF(BP$11=\"\",0,IF($Q102=Lists!$CI$17,0,BP25))","v":1},{"$f":"IF(BQ$11=\"\",0,IF($Q102=Lists!$CI$17,0,BQ25))","v":1},{"$f":"IF(BR$11=\"\",0,IF($Q102=Lists!$CI$17,0,BR25))","v":1},{"$f":"IF(BS$11=\"\",0,IF($Q102=Lists!$CI$17,0,BS25))","v":1},{"$f":"IF(BT$11=\"\",0,IF($Q102=Lists!$CI$17,0,BT25))","v":1},{"$f":"IF(BU$11=\"\",0,IF($Q102=Lists!$CI$17,0,BU25))","v":1},{"$f":"IF(BV$11=\"\",0,IF($Q102=Lists!$CI$17,0,BV25))","v":1},{"$f":"IF(BW$11=\"\",0,IF($Q102=Lists!$CI$17,0,BW25))","v":1},{"$f":"IF(BX$11=\"\",0,IF($Q102=Lists!$CI$17,0,BX25))","v":1},{"$f":"IF(BY$11=\"\",0,IF($Q102=Lists!$CI$17,0,BY25))","v":1},{"$f":"IF(BZ$11=\"\",0,IF($Q102=Lists!$CI$17,0,BZ25))","v":1},{"$f":"IF(CA$11=\"\",0,IF($Q102=Lists!$CI$17,0,CA25))","v":1},{"$f":"IF(CB$11=\"\",0,IF($Q102=Lists!$CI$17,0,CB25))","v":1},{"$f":"IF(CC$11=\"\",0,IF($Q102=Lists!$CI$17,0,CC25))","v":1},{"$f":"IF(CD$11=\"\",0,IF($Q102=Lists!$CI$17,0,CD25))","v":1},{"$f":"IF(CE$11=\"\",0,IF($Q102=Lists!$CI$17,0,CE25))","v":1},{"$f":"IF(CF$11=\"\",0,IF($Q102=Lists!$CI$17,0,CF25))","v":1},{"$f":"IF(CG$11=\"\",0,IF($Q102=Lists!$CI$17,0,CG25))","v":1},{"$f":"IF(CH$11=\"\",0,IF($Q102=Lists!$CI$17,0,CH25))","v":1},{"$f":"IF(CI$11=\"\",0,IF($Q102=Lists!$CI$17,0,CI25))","v":0}]
[{"$f":"ROW()","v":103},null,null,null,null,null,{"$f":"IF($R103=\"^\",IF(COUNTIF(Lists!$13:$13,H103)=1,0,1),0)","v":0},{"$f":"H93","v":"Потребность в офисе"},{"$f":"Lists!CA25","v":"Прочие сотрудники"},null,null,null,"кол-во персонала",null,null,"*","нужен офис","^",{"$f":"IF(G103<>0,1,IF(OR($Q103=\"\",$Q103=0),0,IF($R103=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H103))),$Q103)=1,0,1),0)))","v":0},null,null,null,null,120,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q103=Lists!$CI$17,0,AA26))","v":2},{"$f":"IF(AB$11=\"\",0,IF($Q103=Lists!$CI$17,0,AB26))","v":2},{"$f":"IF(AC$11=\"\",0,IF($Q103=Lists!$CI$17,0,AC26))","v":2},{"$f":"IF(AD$11=\"\",0,IF($Q103=Lists!$CI$17,0,AD26))","v":2},{"$f":"IF(AE$11=\"\",0,IF($Q103=Lists!$CI$17,0,AE26))","v":2},{"$f":"IF(AF$11=\"\",0,IF($Q103=Lists!$CI$17,0,AF26))","v":2},{"$f":"IF(AG$11=\"\",0,IF($Q103=Lists!$CI$17,0,AG26))","v":2},{"$f":"IF(AH$11=\"\",0,IF($Q103=Lists!$CI$17,0,AH26))","v":2},{"$f":"IF(AI$11=\"\",0,IF($Q103=Lists!$CI$17,0,AI26))","v":2},{"$f":"IF(AJ$11=\"\",0,IF($Q103=Lists!$CI$17,0,AJ26))","v":2},{"$f":"IF(AK$11=\"\",0,IF($Q103=Lists!$CI$17,0,AK26))","v":2},{"$f":"IF(AL$11=\"\",0,IF($Q103=Lists!$CI$17,0,AL26))","v":2},{"$f":"IF(AM$11=\"\",0,IF($Q103=Lists!$CI$17,0,AM26))","v":2},{"$f":"IF(AN$11=\"\",0,IF($Q103=Lists!$CI$17,0,AN26))","v":2},{"$f":"IF(AO$11=\"\",0,IF($Q103=Lists!$CI$17,0,AO26))","v":2},{"$f":"IF(AP$11=\"\",0,IF($Q103=Lists!$CI$17,0,AP26))","v":2},{"$f":"IF(AQ$11=\"\",0,IF($Q103=Lists!$CI$17,0,AQ26))","v":2},{"$f":"IF(AR$11=\"\",0,IF($Q103=Lists!$CI$17,0,AR26))","v":2},{"$f":"IF(AS$11=\"\",0,IF($Q103=Lists!$CI$17,0,AS26))","v":2},{"$f":"IF(AT$11=\"\",0,IF($Q103=Lists!$CI$17,0,AT26))","v":2},{"$f":"IF(AU$11=\"\",0,IF($Q103=Lists!$CI$17,0,AU26))","v":2},{"$f":"IF(AV$11=\"\",0,IF($Q103=Lists!$CI$17,0,AV26))","v":2},{"$f":"IF(AW$11=\"\",0,IF($Q103=Lists!$CI$17,0,AW26))","v":2},{"$f":"IF(AX$11=\"\",0,IF($Q103=Lists!$CI$17,0,AX26))","v":2},{"$f":"IF(AY$11=\"\",0,IF($Q103=Lists!$CI$17,0,AY26))","v":2},{"$f":"IF(AZ$11=\"\",0,IF($Q103=Lists!$CI$17,0,AZ26))","v":2},{"$f":"IF(BA$11=\"\",0,IF($Q103=Lists!$CI$17,0,BA26))","v":2},{"$f":"IF(BB$11=\"\",0,IF($Q103=Lists!$CI$17,0,BB26))","v":2},{"$f":"IF(BC$11=\"\",0,IF($Q103=Lists!$CI$17,0,BC26))","v":2},{"$f":"IF(BD$11=\"\",0,IF($Q103=Lists!$CI$17,0,BD26))","v":2},{"$f":"IF(BE$11=\"\",0,IF($Q103=Lists!$CI$17,0,BE26))","v":2},{"$f":"IF(BF$11=\"\",0,IF($Q103=Lists!$CI$17,0,BF26))","v":2},{"$f":"IF(BG$11=\"\",0,IF($Q103=Lists!$CI$17,0,BG26))","v":2},{"$f":"IF(BH$11=\"\",0,IF($Q103=Lists!$CI$17,0,BH26))","v":2},{"$f":"IF(BI$11=\"\",0,IF($Q103=Lists!$CI$17,0,BI26))","v":2},{"$f":"IF(BJ$11=\"\",0,IF($Q103=Lists!$CI$17,0,BJ26))","v":2},{"$f":"IF(BK$11=\"\",0,IF($Q103=Lists!$CI$17,0,BK26))","v":2},{"$f":"IF(BL$11=\"\",0,IF($Q103=Lists!$CI$17,0,BL26))","v":2},{"$f":"IF(BM$11=\"\",0,IF($Q103=Lists!$CI$17,0,BM26))","v":2},{"$f":"IF(BN$11=\"\",0,IF($Q103=Lists!$CI$17,0,BN26))","v":2},{"$f":"IF(BO$11=\"\",0,IF($Q103=Lists!$CI$17,0,BO26))","v":2},{"$f":"IF(BP$11=\"\",0,IF($Q103=Lists!$CI$17,0,BP26))","v":2},{"$f":"IF(BQ$11=\"\",0,IF($Q103=Lists!$CI$17,0,BQ26))","v":2},{"$f":"IF(BR$11=\"\",0,IF($Q103=Lists!$CI$17,0,BR26))","v":2},{"$f":"IF(BS$11=\"\",0,IF($Q103=Lists!$CI$17,0,BS26))","v":2},{"$f":"IF(BT$11=\"\",0,IF($Q103=Lists!$CI$17,0,BT26))","v":2},{"$f":"IF(BU$11=\"\",0,IF($Q103=Lists!$CI$17,0,BU26))","v":2},{"$f":"IF(BV$11=\"\",0,IF($Q103=Lists!$CI$17,0,BV26))","v":2},{"$f":"IF(BW$11=\"\",0,IF($Q103=Lists!$CI$17,0,BW26))","v":2},{"$f":"IF(BX$11=\"\",0,IF($Q103=Lists!$CI$17,0,BX26))","v":2},{"$f":"IF(BY$11=\"\",0,IF($Q103=Lists!$CI$17,0,BY26))","v":2},{"$f":"IF(BZ$11=\"\",0,IF($Q103=Lists!$CI$17,0,BZ26))","v":2},{"$f":"IF(CA$11=\"\",0,IF($Q103=Lists!$CI$17,0,CA26))","v":2},{"$f":"IF(CB$11=\"\",0,IF($Q103=Lists!$CI$17,0,CB26))","v":2},{"$f":"IF(CC$11=\"\",0,IF($Q103=Lists!$CI$17,0,CC26))","v":2},{"$f":"IF(CD$11=\"\",0,IF($Q103=Lists!$CI$17,0,CD26))","v":2},{"$f":"IF(CE$11=\"\",0,IF($Q103=Lists!$CI$17,0,CE26))","v":2},{"$f":"IF(CF$11=\"\",0,IF($Q103=Lists!$CI$17,0,CF26))","v":2},{"$f":"IF(CG$11=\"\",0,IF($Q103=Lists!$CI$17,0,CG26))","v":2},{"$f":"IF(CH$11=\"\",0,IF($Q103=Lists!$CI$17,0,CH26))","v":2},{"$f":"IF(CI$11=\"\",0,IF($Q103=Lists!$CI$17,0,CI26))","v":0}]
[{"$f":"ROW()","v":104},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":105}]
[{"$f":"ROW()","v":106},null,null,null,null,null,{"$f":"IF($R106=\"^\",IF(COUNTIF(Lists!$13:$13,H106)=1,0,1),0)","v":0},"Норматив необходимой офисной площади",null,null,null,null,"кв.м.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z106:$CJ106,$Z106:$CJ106,\">\"&0)=0,0,AVERAGEIFS($Z106:$CJ106,$Z106:$CJ106,\">\"&0))","v":62},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA107:AA117))","v":62},{"$f":"IF(AB$11=\"\",0,SUM(AB107:AB117))","v":62},62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,0]
[{"$f":"ROW()","v":107},null,null,null,null,null,{"$f":"IF($R107=\"^\",IF(COUNTIF(Lists!$13:$13,H107)=1,0,1),0)","v":0},{"$f":"H106","v":"Норматив необходимой офисной площади"},{"$f":"Lists!CA16","v":"Сотрудники маркетинга"},null,null,null,"кв.м.",null,null,"*",null,null,{"$f":"IF(G107<>0,1,IF(OR($Q107=\"\",$Q107=0),0,IF($R107=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H107))),$Q107)=1,0,1),0)))","v":0},null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA94=0,0,AA94*$Q107))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB94=0,0,AB94*$Q107))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":108},null,null,null,null,null,{"$f":"IF($R108=\"^\",IF(COUNTIF(Lists!$13:$13,H108)=1,0,1),0)","v":0},{"$f":"H106","v":"Норматив необходимой офисной площади"},{"$f":"Lists!CA17","v":"Менеджеры по продажам"},null,null,null,"кв.м.",null,null,"*",null,null,{"$f":"IF(G108<>0,1,IF(OR($Q108=\"\",$Q108=0),0,IF($R108=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H108))),$Q108)=1,0,1),0)))","v":0},null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA95=0,0,AA95*$Q108))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":109},null,null,null,null,null,{"$f":"IF($R109=\"^\",IF(COUNTIF(Lists!$13:$13,H109)=1,0,1),0)","v":0},{"$f":"H106","v":"Норматив необходимой офисной площади"},{"$f":"Lists!CA18","v":"Администраторы и горничные"},null,null,null,"кв.м.",null,null,"*",null,null,{"$f":"IF(G109<>0,1,IF(OR($Q109=\"\",$Q109=0),0,IF($R109=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H109))),$Q109)=1,0,1),0)))","v":0},null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA96=0,0,AA96*$Q109))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":110},null,null,null,null,null,{"$f":"IF($R110=\"^\",IF(COUNTIF(Lists!$13:$13,H110)=1,0,1),0)","v":0},{"$f":"H106","v":"Норматив необходимой офисной площади"},{"$f":"Lists!CA19","v":"Генеральный директор"},null,null,null,"кв.м.",null,null,"*",10,null,{"$f":"IF(G110<>0,1,IF(OR($Q110=\"\",$Q110=0),0,IF($R110=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H110))),$Q110)=1,0,1),0)))","v":0},null,null,null,null,10,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA97=0,0,AA97*$Q110))","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,0]
[{"$f":"ROW()","v":111},null,null,null,null,null,{"$f":"IF($R111=\"^\",IF(COUNTIF(Lists!$13:$13,H111)=1,0,1),0)","v":0},{"$f":"H106","v":"Норматив необходимой офисной площади"},{"$f":"Lists!CA20","v":"Операционный директор"},null,null,null,"кв.м.",null,null,"*",10,null,{"$f":"IF(G111<>0,1,IF(OR($Q111=\"\",$Q111=0),0,IF($R111=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H111))),$Q111)=1,0,1),0)))","v":0},null,null,null,null,10,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA98=0,0,AA98*$Q111))","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,0]
[{"$f":"ROW()","v":112},null,null,null,null,null,{"$f":"IF($R112=\"^\",IF(COUNTIF(Lists!$13:$13,H112)=1,0,1),0)","v":0},{"$f":"H106","v":"Норматив необходимой офисной площади"},{"$f":"Lists!CA21","v":"Главный бухгалтер"},null,null,null,"кв.м.",null,null,"*",7,null,{"$f":"IF(G112<>0,1,IF(OR($Q112=\"\",$Q112=0),0,IF($R112=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H112))),$Q112)=1,0,1),0)))","v":0},null,null,null,null,7,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA99=0,0,AA99*$Q112))","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,0]
[{"$f":"ROW()","v":113},null,null,null,null,null,{"$f":"IF($R113=\"^\",IF(COUNTIF(Lists!$13:$13,H113)=1,0,1),0)","v":0},{"$f":"H106","v":"Норматив необходимой офисной площади"},{"$f":"Lists!CA22","v":"ИТ-специалисты"},null,null,null,"кв.м.",null,null,"*",5,null,{"$f":"IF(G113<>0,1,IF(OR($Q113=\"\",$Q113=0),0,IF($R113=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H113))),$Q113)=1,0,1),0)))","v":0},null,null,null,null,10,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA100=0,0,AA100*$Q113))","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,0]
[{"$f":"ROW()","v":114},null,null,null,null,null,{"$f":"IF($R114=\"^\",IF(COUNTIF(Lists!$13:$13,H114)=1,0,1),0)","v":0},{"$f":"H106","v":"Норматив необходимой офисной площади"},{"$f":"Lists!CA23","v":"Финансовые менеджеры"},null,null,null,"кв.м.",null,null,"*",5,null,{"$f":"IF(G114<>0,1,IF(OR($Q114=\"\",$Q114=0),0,IF($R114=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H114))),$Q114)=1,0,1),0)))","v":0},null,null,null,null,10,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA101=0,0,AA101*$Q114))","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,0]
[{"$f":"ROW()","v":115},null,null,null,null,null,{"$f":"IF($R115=\"^\",IF(COUNTIF(Lists!$13:$13,H115)=1,0,1),0)","v":0},{"$f":"H106","v":"Норматив необходимой офисной площади"},{"$f":"Lists!CA24","v":"Бухгалтера"},null,null,null,"кв.м.",null,null,"*",5,null,{"$f":"IF(G115<>0,1,IF(OR($Q115=\"\",$Q115=0),0,IF($R115=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H115))),$Q115)=1,0,1),0)))","v":0},null,null,null,null,5,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA102=0,0,AA102*$Q115))","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,0]
[{"$f":"ROW()","v":116},null,null,null,null,null,{"$f":"IF($R116=\"^\",IF(COUNTIF(Lists!$13:$13,H116)=1,0,1),0)","v":0},{"$f":"H106","v":"Норматив необходимой офисной площади"},{"$f":"Lists!CA25","v":"Прочие сотрудники"},null,null,null,"кв.м.",null,null,"*",5,null,{"$f":"IF(G116<>0,1,IF(OR($Q116=\"\",$Q116=0),0,IF($R116=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H116))),$Q116)=1,0,1),0)))","v":0},null,null,null,null,10,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA103=0,0,AA103*$Q116))","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,0]
[{"$f":"ROW()","v":117},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":118}]
[{"$f":"ROW()","v":119},null,null,null,null,null,{"$f":"IF($R119=\"^\",IF(COUNTIF(Lists!$13:$13,H119)=1,0,1),0)","v":0},"Потребность в офисной площади",null,null,null,null,"кв.м.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z119:$CJ119,$Z119:$CJ119,\">\"&0)=0,0,AVERAGEIFS($Z119:$CJ119,$Z119:$CJ119,\">\"&0))","v":62},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA$2-1)/12=INT((AA$2-1)/12),MAX(AA$106:AL$106),Z119))","v":62},{"$f":"IF(AB$11=\"\",0,IF((AB$2-1)/12=INT((AB$2-1)/12),MAX(AB$106:AM$106),AA119))","v":62},62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,{"$f":"IF(BY$11=\"\",0,IF((BY$2-1)/12=INT((BY$2-1)/12),MAX(BY$106:CI$106),BX119))","v":62},{"$f":"IF(BZ$11=\"\",0,IF((BZ$2-1)/12=INT((BZ$2-1)/12),MAX(BZ$106:CI$106),BY119))","v":62},{"$f":"IF(CA$11=\"\",0,IF((CA$2-1)/12=INT((CA$2-1)/12),MAX(CA$106:CI$106),BZ119))","v":62},{"$f":"IF(CB$11=\"\",0,IF((CB$2-1)/12=INT((CB$2-1)/12),MAX(CB$106:CI$106),CA119))","v":62},{"$f":"IF(CC$11=\"\",0,IF((CC$2-1)/12=INT((CC$2-1)/12),MAX(CC$106:CI$106),CB119))","v":62},{"$f":"IF(CD$11=\"\",0,IF((CD$2-1)/12=INT((CD$2-1)/12),MAX(CD$106:CI$106),CC119))","v":62},{"$f":"IF(CE$11=\"\",0,IF((CE$2-1)/12=INT((CE$2-1)/12),MAX(CE$106:CI$106),CD119))","v":62},{"$f":"IF(CF$11=\"\",0,IF((CF$2-1)/12=INT((CF$2-1)/12),MAX(CF$106:CI$106),CE119))","v":62},{"$f":"IF(CG$11=\"\",0,IF((CG$2-1)/12=INT((CG$2-1)/12),MAX(CG$106:CI$106),CF119))","v":62},{"$f":"IF(CH$11=\"\",0,IF((CH$2-1)/12=INT((CH$2-1)/12),MAX(CH$106:CI$106),CG119))","v":62},{"$f":"IF(CI$11=\"\",0,IF((CI$2-1)/12=INT((CI$2-1)/12),MAX(CI$106:CI$106),CH119))","v":0}]
[{"$f":"ROW()","v":120}]
[{"$f":"ROW()","v":121},null,null,null,null,null,{"$f":"IF($R121=\"^\",IF(COUNTIF(Lists!$13:$13,H121)=1,0,1),0)","v":0},"Ежег. индексация арендной ставки",null,null,null,null,"%г",null,null,"*",0.05,null,{"$f":"IF(G121<>0,1,IF(OR($Q121=\"\",$Q121=0),0,IF($R121=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H121))),$Q121)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":122}]
[{"$f":"ROW()","v":123},null,null,null,null,null,{"$f":"IF($R123=\"^\",IF(COUNTIF(Lists!$13:$13,H123)=1,0,1),0)","v":0},"Расчет арендной ставки за кв.м. за период",null,null,null,null,"руб./кв.м./пер.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z123:$CJ123,$Z123:$CJ123,\">\"&0)=0,0,AVERAGEIFS($Z123:$CJ123,$Z123:$CJ123,\">\"&0))","v":5178.8552611745627},null,null,{"$f":"IF(AA$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":3600},{"$f":"IF(AB$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":3600},{"$f":"IF(AC$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":3600},{"$f":"IF(AD$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":3600},{"$f":"IF(AE$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":3780},{"$f":"IF(AF$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":3780},{"$f":"IF(AG$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":3780},{"$f":"IF(AH$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":3780},{"$f":"IF(AI$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":3969},{"$f":"IF(AJ$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":3969},{"$f":"IF(AK$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":3969},{"$f":"IF(AL$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":3969},{"$f":"IF(AM$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":4167.4500000000007},{"$f":"IF(AN$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":4167.4500000000007},{"$f":"IF(AO$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":4167.4500000000007},{"$f":"IF(AP$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":4167.4500000000007},{"$f":"IF(AQ$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":4375.8225000000002},{"$f":"IF(AR$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":4375.8225000000002},{"$f":"IF(AS$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":4375.8225000000002},{"$f":"IF(AT$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":4375.8225000000002},{"$f":"IF(AU$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":4594.6136250000009},{"$f":"IF(AV$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":4594.6136250000009},{"$f":"IF(AW$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":4594.6136250000009},{"$f":"IF(AX$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":4594.6136250000009},{"$f":"IF(AY$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":4824.34430625},{"$f":"IF(AZ$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":4824.34430625},{"$f":"IF(BA$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":4824.34430625},{"$f":"IF(BB$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":4824.34430625},{"$f":"IF(BC$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":5065.5615215625012},{"$f":"IF(BD$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":5065.5615215625012},{"$f":"IF(BE$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":5065.5615215625012},{"$f":"IF(BF$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":5065.5615215625012},{"$f":"IF(BG$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":5318.8395976406255},{"$f":"IF(BH$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":5318.8395976406255},{"$f":"IF(BI$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":5318.8395976406255},{"$f":"IF(BJ$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":5318.8395976406255},{"$f":"IF(BK$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":5584.7815775226572},{"$f":"IF(BL$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":5584.7815775226572},{"$f":"IF(BM$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":5584.7815775226572},{"$f":"IF(BN$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":5584.7815775226572},{"$f":"IF(BO$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":5864.0206563987895},{"$f":"IF(BP$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":5864.0206563987895},{"$f":"IF(BQ$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":5864.0206563987895},{"$f":"IF(BR$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":5864.0206563987895},{"$f":"IF(BS$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":6157.2216892187298},{"$f":"IF(BT$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":6157.2216892187298},{"$f":"IF(BU$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":6157.2216892187298},{"$f":"IF(BV$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":6157.2216892187298},{"$f":"IF(BW$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":6465.0827736796655},{"$f":"IF(BX$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":6465.0827736796655},{"$f":"IF(BY$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":6465.0827736796655},{"$f":"IF(BZ$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":6465.0827736796655},{"$f":"IF(CA$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":6788.3369123636494},{"$f":"IF(CB$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":6788.3369123636494},{"$f":"IF(CC$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":6788.3369123636494},{"$f":"IF(CD$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":6788.3369123636494},{"$f":"IF(CE$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":7127.7537579818309},{"$f":"IF(CF$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":7127.7537579818309},{"$f":"IF(CG$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":7127.7537579818309},{"$f":"IF(CH$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":7127.7537579818309},{"$f":"IF(CI$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0}]
[{"$f":"ROW()","v":124},null,null,null,null,null,{"$f":"IF($R124=\"^\",IF(COUNTIF(Lists!$13:$13,H124)=1,0,1),0)","v":0},{"$f":"H123","v":"Расчет арендной ставки за кв.м. за период"},"Необходимо задать ставку аренды за кв.м. в мес.",null,null,null,"руб./кв.м./мес.",null,null,"*",1200,null,{"$f":"IF(G124<>0,1,IF(OR($Q124=\"\",$Q124=0),0,IF($R124=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H124))),$Q124)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":125}]
[{"$f":"ROW()","v":126},null,null,null,null,null,{"$f":"IF($R126=\"^\",IF(COUNTIF(Lists!$13:$13,H126)=1,0,1),0)","v":0},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$K126)=0,$K126=0,$K126=\"\"),\"\",INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$K126)))","v":"Аренда офиса"},null,null,{"$f":"MAX(K$15:K124)+1","v":1},{"$f":"K126","v":1},"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z126:$CJ126)","v":19265341.571569372},null,null,{"$f":"IF(AA$11=\"\",0,AA119*AA123)","v":223200},{"$f":"IF(AB$11=\"\",0,AB119*AB123)","v":223200},223200,223200,234360,234360,234360,234360,246078,246078,246078,246078,258381.90000000005,258381.90000000005,258381.90000000005,258381.90000000005,271300.995,271300.995,271300.995,271300.995,284866.04475000006,284866.04475000006,284866.04475000006,284866.04475000006,299109.34698750003,299109.34698750003,299109.34698750003,299109.34698750003,314064.81433687505,314064.81433687505,314064.81433687505,314064.81433687505,329768.0550537188,329768.0550537188,329768.0550537188,329768.0550537188,346256.45780640474,346256.45780640474,346256.45780640474,346256.45780640474,363569.28069672495,363569.28069672495,363569.28069672495,363569.28069672495,381747.74473156122,381747.74473156122,381747.74473156122,381747.74473156122,400835.13196813926,400835.13196813926,400835.13196813926,400835.13196813926,420876.88856654626,420876.88856654626,420876.88856654626,420876.88856654626,441920.73299487354,441920.73299487354,441920.73299487354,441920.73299487354,0]
[{"$f":"ROW()","v":127}]
[{"$f":"ROW()","v":128},null,null,null,null,null,{"$f":"IF($R128=\"^\",IF(COUNTIF(Lists!$13:$13,H128)=1,0,1),0)","v":0},{"$f":"H126","v":"Аренда офиса"},null,null,null,{"$f":"K126","v":1},"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z128:$CJ128)","v":19265341.571569372},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AA$21)/$Q138=INT((AA$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AA$2,$Z$2:$CJ$2,\"<\"&AA$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AA$2+1-1)/$Q138=INT((AA$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AA$2-$Q138,$Z$2:$CJ$2,\"<=\"&AA$2),0),$Q131*(IF(AA$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AA$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AA$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AA$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AA$2+INT(-$Q136))))))","v":297600},{"$f":"IF(AB$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AB$21)/$Q138=INT((AB$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AB$2,$Z$2:$CJ$2,\"<\"&AB$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AB$2+1-1)/$Q138=INT((AB$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AB$2-$Q138,$Z$2:$CJ$2,\"<=\"&AB$2),0),$Q131*(IF(AB$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AB$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AB$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AB$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AB$2+INT(-$Q136))))))","v":223200.00000000003},{"$f":"IF(AC$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AC$21)/$Q138=INT((AC$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AC$2,$Z$2:$CJ$2,\"<\"&AC$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AC$2+1-1)/$Q138=INT((AC$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AC$2-$Q138,$Z$2:$CJ$2,\"<=\"&AC$2),0),$Q131*(IF(AC$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AC$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AC$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AC$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AC$2+INT(-$Q136))))))","v":223200.00000000003},{"$f":"IF(AD$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AD$21)/$Q138=INT((AD$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AD$2,$Z$2:$CJ$2,\"<\"&AD$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AD$2+1-1)/$Q138=INT((AD$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AD$2-$Q138,$Z$2:$CJ$2,\"<=\"&AD$2),0),$Q131*(IF(AD$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AD$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AD$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AD$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AD$2+INT(-$Q136))))))","v":226920.00000000003},{"$f":"IF(AE$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AE$21)/$Q138=INT((AE$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AE$2,$Z$2:$CJ$2,\"<\"&AE$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AE$2+1-1)/$Q138=INT((AE$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AE$2-$Q138,$Z$2:$CJ$2,\"<=\"&AE$2),0),$Q131*(IF(AE$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AE$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AE$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AE$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AE$2+INT(-$Q136))))))","v":234360.00000000003},{"$f":"IF(AF$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AF$21)/$Q138=INT((AF$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AF$2,$Z$2:$CJ$2,\"<\"&AF$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AF$2+1-1)/$Q138=INT((AF$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AF$2-$Q138,$Z$2:$CJ$2,\"<=\"&AF$2),0),$Q131*(IF(AF$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AF$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AF$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AF$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AF$2+INT(-$Q136))))))","v":234360.00000000003},{"$f":"IF(AG$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AG$21)/$Q138=INT((AG$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AG$2,$Z$2:$CJ$2,\"<\"&AG$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AG$2+1-1)/$Q138=INT((AG$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AG$2-$Q138,$Z$2:$CJ$2,\"<=\"&AG$2),0),$Q131*(IF(AG$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AG$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AG$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AG$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AG$2+INT(-$Q136))))))","v":234360.00000000003},{"$f":"IF(AH$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AH$21)/$Q138=INT((AH$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AH$2,$Z$2:$CJ$2,\"<\"&AH$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AH$2+1-1)/$Q138=INT((AH$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AH$2-$Q138,$Z$2:$CJ$2,\"<=\"&AH$2),0),$Q131*(IF(AH$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AH$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AH$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AH$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AH$2+INT(-$Q136))))))","v":238266.00000000003},{"$f":"IF(AI$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AI$21)/$Q138=INT((AI$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AI$2,$Z$2:$CJ$2,\"<\"&AI$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AI$2+1-1)/$Q138=INT((AI$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AI$2-$Q138,$Z$2:$CJ$2,\"<=\"&AI$2),0),$Q131*(IF(AI$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AI$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AI$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AI$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AI$2+INT(-$Q136))))))","v":246078.00000000003},{"$f":"IF(AJ$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AJ$21)/$Q138=INT((AJ$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AJ$2,$Z$2:$CJ$2,\"<\"&AJ$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AJ$2+1-1)/$Q138=INT((AJ$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AJ$2-$Q138,$Z$2:$CJ$2,\"<=\"&AJ$2),0),$Q131*(IF(AJ$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AJ$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AJ$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AJ$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AJ$2+INT(-$Q136))))))","v":246078.00000000003},{"$f":"IF(AK$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AK$21)/$Q138=INT((AK$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AK$2,$Z$2:$CJ$2,\"<\"&AK$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AK$2+1-1)/$Q138=INT((AK$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AK$2-$Q138,$Z$2:$CJ$2,\"<=\"&AK$2),0),$Q131*(IF(AK$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AK$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AK$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AK$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AK$2+INT(-$Q136))))))","v":246078.00000000003},{"$f":"IF(AL$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AL$21)/$Q138=INT((AL$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AL$2,$Z$2:$CJ$2,\"<\"&AL$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AL$2+1-1)/$Q138=INT((AL$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AL$2-$Q138,$Z$2:$CJ$2,\"<=\"&AL$2),0),$Q131*(IF(AL$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AL$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AL$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AL$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AL$2+INT(-$Q136))))))","v":250179.30000000005},{"$f":"IF(AM$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AM$21)/$Q138=INT((AM$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AM$2,$Z$2:$CJ$2,\"<\"&AM$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AM$2+1-1)/$Q138=INT((AM$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AM$2-$Q138,$Z$2:$CJ$2,\"<=\"&AM$2),0),$Q131*(IF(AM$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AM$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AM$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AM$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AM$2+INT(-$Q136))))))","v":258381.90000000008},{"$f":"IF(AN$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AN$21)/$Q138=INT((AN$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AN$2,$Z$2:$CJ$2,\"<\"&AN$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AN$2+1-1)/$Q138=INT((AN$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AN$2-$Q138,$Z$2:$CJ$2,\"<=\"&AN$2),0),$Q131*(IF(AN$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AN$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AN$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AN$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AN$2+INT(-$Q136))))))","v":258381.90000000008},{"$f":"IF(AO$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AO$21)/$Q138=INT((AO$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AO$2,$Z$2:$CJ$2,\"<\"&AO$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AO$2+1-1)/$Q138=INT((AO$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AO$2-$Q138,$Z$2:$CJ$2,\"<=\"&AO$2),0),$Q131*(IF(AO$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AO$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AO$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AO$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AO$2+INT(-$Q136))))))","v":258381.90000000008},{"$f":"IF(AP$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AP$21)/$Q138=INT((AP$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AP$2,$Z$2:$CJ$2,\"<\"&AP$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AP$2+1-1)/$Q138=INT((AP$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AP$2-$Q138,$Z$2:$CJ$2,\"<=\"&AP$2),0),$Q131*(IF(AP$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AP$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AP$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AP$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AP$2+INT(-$Q136))))))","v":262688.26500000007},{"$f":"IF(AQ$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AQ$21)/$Q138=INT((AQ$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AQ$2,$Z$2:$CJ$2,\"<\"&AQ$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AQ$2+1-1)/$Q138=INT((AQ$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AQ$2-$Q138,$Z$2:$CJ$2,\"<=\"&AQ$2),0),$Q131*(IF(AQ$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AQ$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AQ$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AQ$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AQ$2+INT(-$Q136))))))","v":271300.995},{"$f":"IF(AR$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AR$21)/$Q138=INT((AR$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AR$2,$Z$2:$CJ$2,\"<\"&AR$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AR$2+1-1)/$Q138=INT((AR$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AR$2-$Q138,$Z$2:$CJ$2,\"<=\"&AR$2),0),$Q131*(IF(AR$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AR$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AR$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AR$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AR$2+INT(-$Q136))))))","v":271300.995},{"$f":"IF(AS$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AS$21)/$Q138=INT((AS$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AS$2,$Z$2:$CJ$2,\"<\"&AS$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AS$2+1-1)/$Q138=INT((AS$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AS$2-$Q138,$Z$2:$CJ$2,\"<=\"&AS$2),0),$Q131*(IF(AS$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AS$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AS$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AS$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AS$2+INT(-$Q136))))))","v":271300.995},{"$f":"IF(AT$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AT$21)/$Q138=INT((AT$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AT$2,$Z$2:$CJ$2,\"<\"&AT$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AT$2+1-1)/$Q138=INT((AT$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AT$2-$Q138,$Z$2:$CJ$2,\"<=\"&AT$2),0),$Q131*(IF(AT$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AT$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AT$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AT$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AT$2+INT(-$Q136))))))","v":275822.67825},{"$f":"IF(AU$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AU$21)/$Q138=INT((AU$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AU$2,$Z$2:$CJ$2,\"<\"&AU$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AU$2+1-1)/$Q138=INT((AU$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AU$2-$Q138,$Z$2:$CJ$2,\"<=\"&AU$2),0),$Q131*(IF(AU$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AU$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AU$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AU$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AU$2+INT(-$Q136))))))","v":284866.04475000006},{"$f":"IF(AV$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AV$21)/$Q138=INT((AV$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AV$2,$Z$2:$CJ$2,\"<\"&AV$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AV$2+1-1)/$Q138=INT((AV$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AV$2-$Q138,$Z$2:$CJ$2,\"<=\"&AV$2),0),$Q131*(IF(AV$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AV$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AV$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AV$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AV$2+INT(-$Q136))))))","v":284866.04475000006},{"$f":"IF(AW$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AW$21)/$Q138=INT((AW$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AW$2,$Z$2:$CJ$2,\"<\"&AW$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AW$2+1-1)/$Q138=INT((AW$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AW$2-$Q138,$Z$2:$CJ$2,\"<=\"&AW$2),0),$Q131*(IF(AW$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AW$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AW$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AW$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AW$2+INT(-$Q136))))))","v":284866.04475000006},{"$f":"IF(AX$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AX$21)/$Q138=INT((AX$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AX$2,$Z$2:$CJ$2,\"<\"&AX$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AX$2+1-1)/$Q138=INT((AX$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AX$2-$Q138,$Z$2:$CJ$2,\"<=\"&AX$2),0),$Q131*(IF(AX$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AX$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AX$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AX$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AX$2+INT(-$Q136))))))","v":289613.81216250005},{"$f":"IF(AY$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AY$21)/$Q138=INT((AY$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AY$2,$Z$2:$CJ$2,\"<\"&AY$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AY$2+1-1)/$Q138=INT((AY$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AY$2-$Q138,$Z$2:$CJ$2,\"<=\"&AY$2),0),$Q131*(IF(AY$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AY$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AY$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AY$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AY$2+INT(-$Q136))))))","v":299109.34698750003},{"$f":"IF(AZ$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AZ$21)/$Q138=INT((AZ$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AZ$2,$Z$2:$CJ$2,\"<\"&AZ$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AZ$2+1-1)/$Q138=INT((AZ$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AZ$2-$Q138,$Z$2:$CJ$2,\"<=\"&AZ$2),0),$Q131*(IF(AZ$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AZ$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AZ$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AZ$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AZ$2+INT(-$Q136))))))","v":299109.34698750003},{"$f":"IF(BA$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BA$21)/$Q138=INT((BA$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BA$2,$Z$2:$CJ$2,\"<\"&BA$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BA$2+1-1)/$Q138=INT((BA$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BA$2-$Q138,$Z$2:$CJ$2,\"<=\"&BA$2),0),$Q131*(IF(BA$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BA$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BA$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BA$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BA$2+INT(-$Q136))))))","v":299109.34698750003},{"$f":"IF(BB$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BB$21)/$Q138=INT((BB$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BB$2,$Z$2:$CJ$2,\"<\"&BB$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BB$2+1-1)/$Q138=INT((BB$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BB$2-$Q138,$Z$2:$CJ$2,\"<=\"&BB$2),0),$Q131*(IF(BB$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BB$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BB$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BB$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BB$2+INT(-$Q136))))))","v":304094.50277062505},{"$f":"IF(BC$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BC$21)/$Q138=INT((BC$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BC$2,$Z$2:$CJ$2,\"<\"&BC$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BC$2+1-1)/$Q138=INT((BC$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BC$2-$Q138,$Z$2:$CJ$2,\"<=\"&BC$2),0),$Q131*(IF(BC$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BC$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BC$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BC$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BC$2+INT(-$Q136))))))","v":314064.81433687505},{"$f":"IF(BD$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BD$21)/$Q138=INT((BD$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BD$2,$Z$2:$CJ$2,\"<\"&BD$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BD$2+1-1)/$Q138=INT((BD$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BD$2-$Q138,$Z$2:$CJ$2,\"<=\"&BD$2),0),$Q131*(IF(BD$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BD$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BD$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BD$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BD$2+INT(-$Q136))))))","v":314064.81433687505},{"$f":"IF(BE$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BE$21)/$Q138=INT((BE$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BE$2,$Z$2:$CJ$2,\"<\"&BE$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BE$2+1-1)/$Q138=INT((BE$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BE$2-$Q138,$Z$2:$CJ$2,\"<=\"&BE$2),0),$Q131*(IF(BE$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BE$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BE$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BE$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BE$2+INT(-$Q136))))))","v":314064.81433687505},{"$f":"IF(BF$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BF$21)/$Q138=INT((BF$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BF$2,$Z$2:$CJ$2,\"<\"&BF$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BF$2+1-1)/$Q138=INT((BF$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BF$2-$Q138,$Z$2:$CJ$2,\"<=\"&BF$2),0),$Q131*(IF(BF$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BF$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BF$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BF$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BF$2+INT(-$Q136))))))","v":319299.2279091563},{"$f":"IF(BG$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BG$21)/$Q138=INT((BG$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BG$2,$Z$2:$CJ$2,\"<\"&BG$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BG$2+1-1)/$Q138=INT((BG$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BG$2-$Q138,$Z$2:$CJ$2,\"<=\"&BG$2),0),$Q131*(IF(BG$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BG$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BG$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BG$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BG$2+INT(-$Q136))))))","v":329768.0550537188},{"$f":"IF(BH$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BH$21)/$Q138=INT((BH$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BH$2,$Z$2:$CJ$2,\"<\"&BH$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BH$2+1-1)/$Q138=INT((BH$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BH$2-$Q138,$Z$2:$CJ$2,\"<=\"&BH$2),0),$Q131*(IF(BH$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BH$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BH$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BH$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BH$2+INT(-$Q136))))))","v":329768.0550537188},{"$f":"IF(BI$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BI$21)/$Q138=INT((BI$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BI$2,$Z$2:$CJ$2,\"<\"&BI$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BI$2+1-1)/$Q138=INT((BI$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BI$2-$Q138,$Z$2:$CJ$2,\"<=\"&BI$2),0),$Q131*(IF(BI$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BI$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BI$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BI$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BI$2+INT(-$Q136))))))","v":329768.0550537188},{"$f":"IF(BJ$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BJ$21)/$Q138=INT((BJ$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BJ$2,$Z$2:$CJ$2,\"<\"&BJ$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BJ$2+1-1)/$Q138=INT((BJ$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BJ$2-$Q138,$Z$2:$CJ$2,\"<=\"&BJ$2),0),$Q131*(IF(BJ$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BJ$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BJ$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BJ$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BJ$2+INT(-$Q136))))))","v":335264.18930461409},{"$f":"IF(BK$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BK$21)/$Q138=INT((BK$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BK$2,$Z$2:$CJ$2,\"<\"&BK$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BK$2+1-1)/$Q138=INT((BK$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BK$2-$Q138,$Z$2:$CJ$2,\"<=\"&BK$2),0),$Q131*(IF(BK$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BK$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BK$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BK$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BK$2+INT(-$Q136))))))","v":346256.4578064048},{"$f":"IF(BL$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BL$21)/$Q138=INT((BL$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BL$2,$Z$2:$CJ$2,\"<\"&BL$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BL$2+1-1)/$Q138=INT((BL$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BL$2-$Q138,$Z$2:$CJ$2,\"<=\"&BL$2),0),$Q131*(IF(BL$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BL$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BL$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BL$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BL$2+INT(-$Q136))))))","v":346256.4578064048},{"$f":"IF(BM$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BM$21)/$Q138=INT((BM$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BM$2,$Z$2:$CJ$2,\"<\"&BM$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BM$2+1-1)/$Q138=INT((BM$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BM$2-$Q138,$Z$2:$CJ$2,\"<=\"&BM$2),0),$Q131*(IF(BM$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BM$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BM$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BM$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BM$2+INT(-$Q136))))))","v":346256.4578064048},{"$f":"IF(BN$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BN$21)/$Q138=INT((BN$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BN$2,$Z$2:$CJ$2,\"<\"&BN$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BN$2+1-1)/$Q138=INT((BN$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BN$2-$Q138,$Z$2:$CJ$2,\"<=\"&BN$2),0),$Q131*(IF(BN$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BN$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BN$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BN$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BN$2+INT(-$Q136))))))","v":352027.39876984485},{"$f":"IF(BO$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BO$21)/$Q138=INT((BO$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BO$2,$Z$2:$CJ$2,\"<\"&BO$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BO$2+1-1)/$Q138=INT((BO$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BO$2-$Q138,$Z$2:$CJ$2,\"<=\"&BO$2),0),$Q131*(IF(BO$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BO$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BO$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BO$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BO$2+INT(-$Q136))))))","v":363569.28069672501},{"$f":"IF(BP$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BP$21)/$Q138=INT((BP$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BP$2,$Z$2:$CJ$2,\"<\"&BP$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BP$2+1-1)/$Q138=INT((BP$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BP$2-$Q138,$Z$2:$CJ$2,\"<=\"&BP$2),0),$Q131*(IF(BP$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BP$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BP$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BP$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BP$2+INT(-$Q136))))))","v":363569.28069672501},{"$f":"IF(BQ$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BQ$21)/$Q138=INT((BQ$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BQ$2,$Z$2:$CJ$2,\"<\"&BQ$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BQ$2+1-1)/$Q138=INT((BQ$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BQ$2-$Q138,$Z$2:$CJ$2,\"<=\"&BQ$2),0),$Q131*(IF(BQ$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BQ$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BQ$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BQ$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BQ$2+INT(-$Q136))))))","v":363569.28069672501},{"$f":"IF(BR$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BR$21)/$Q138=INT((BR$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BR$2,$Z$2:$CJ$2,\"<\"&BR$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BR$2+1-1)/$Q138=INT((BR$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BR$2-$Q138,$Z$2:$CJ$2,\"<=\"&BR$2),0),$Q131*(IF(BR$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BR$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BR$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BR$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BR$2+INT(-$Q136))))))","v":369628.7687083371},{"$f":"IF(BS$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BS$21)/$Q138=INT((BS$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BS$2,$Z$2:$CJ$2,\"<\"&BS$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BS$2+1-1)/$Q138=INT((BS$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BS$2-$Q138,$Z$2:$CJ$2,\"<=\"&BS$2),0),$Q131*(IF(BS$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BS$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BS$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BS$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BS$2+INT(-$Q136))))))","v":381747.74473156128},{"$f":"IF(BT$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BT$21)/$Q138=INT((BT$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BT$2,$Z$2:$CJ$2,\"<\"&BT$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BT$2+1-1)/$Q138=INT((BT$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BT$2-$Q138,$Z$2:$CJ$2,\"<=\"&BT$2),0),$Q131*(IF(BT$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BT$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BT$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BT$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BT$2+INT(-$Q136))))))","v":381747.74473156128},{"$f":"IF(BU$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BU$21)/$Q138=INT((BU$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BU$2,$Z$2:$CJ$2,\"<\"&BU$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BU$2+1-1)/$Q138=INT((BU$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BU$2-$Q138,$Z$2:$CJ$2,\"<=\"&BU$2),0),$Q131*(IF(BU$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BU$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BU$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BU$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BU$2+INT(-$Q136))))))","v":381747.74473156128},{"$f":"IF(BV$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BV$21)/$Q138=INT((BV$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BV$2,$Z$2:$CJ$2,\"<\"&BV$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BV$2+1-1)/$Q138=INT((BV$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BV$2-$Q138,$Z$2:$CJ$2,\"<=\"&BV$2),0),$Q131*(IF(BV$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BV$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BV$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BV$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BV$2+INT(-$Q136))))))","v":388110.20714375388},{"$f":"IF(BW$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BW$21)/$Q138=INT((BW$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BW$2,$Z$2:$CJ$2,\"<\"&BW$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BW$2+1-1)/$Q138=INT((BW$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BW$2-$Q138,$Z$2:$CJ$2,\"<=\"&BW$2),0),$Q131*(IF(BW$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BW$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BW$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BW$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BW$2+INT(-$Q136))))))","v":400835.13196813926},{"$f":"IF(BX$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BX$21)/$Q138=INT((BX$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BX$2,$Z$2:$CJ$2,\"<\"&BX$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BX$2+1-1)/$Q138=INT((BX$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BX$2-$Q138,$Z$2:$CJ$2,\"<=\"&BX$2),0),$Q131*(IF(BX$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BX$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BX$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BX$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BX$2+INT(-$Q136))))))","v":400835.13196813926},{"$f":"IF(BY$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BY$21)/$Q138=INT((BY$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BY$2,$Z$2:$CJ$2,\"<\"&BY$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BY$2+1-1)/$Q138=INT((BY$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BY$2-$Q138,$Z$2:$CJ$2,\"<=\"&BY$2),0),$Q131*(IF(BY$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BY$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BY$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BY$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BY$2+INT(-$Q136))))))","v":400835.13196813926},{"$f":"IF(BZ$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BZ$21)/$Q138=INT((BZ$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BZ$2,$Z$2:$CJ$2,\"<\"&BZ$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BZ$2+1-1)/$Q138=INT((BZ$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BZ$2-$Q138,$Z$2:$CJ$2,\"<=\"&BZ$2),0),$Q131*(IF(BZ$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BZ$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BZ$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BZ$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BZ$2+INT(-$Q136))))))","v":407515.7175009416},{"$f":"IF(CA$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CA$21)/$Q138=INT((CA$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&CA$2,$Z$2:$CJ$2,\"<\"&CA$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CA$2+1-1)/$Q138=INT((CA$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&CA$2-$Q138,$Z$2:$CJ$2,\"<=\"&CA$2),0),$Q131*(IF(CA$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CA$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CA$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CA$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CA$2+INT(-$Q136))))))","v":420876.88856654626},{"$f":"IF(CB$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CB$21)/$Q138=INT((CB$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&CB$2,$Z$2:$CJ$2,\"<\"&CB$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CB$2+1-1)/$Q138=INT((CB$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&CB$2-$Q138,$Z$2:$CJ$2,\"<=\"&CB$2),0),$Q131*(IF(CB$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CB$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CB$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CB$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CB$2+INT(-$Q136))))))","v":420876.88856654626},{"$f":"IF(CC$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CC$21)/$Q138=INT((CC$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&CC$2,$Z$2:$CJ$2,\"<\"&CC$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CC$2+1-1)/$Q138=INT((CC$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&CC$2-$Q138,$Z$2:$CJ$2,\"<=\"&CC$2),0),$Q131*(IF(CC$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CC$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CC$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CC$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CC$2+INT(-$Q136))))))","v":420876.88856654626},{"$f":"IF(CD$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CD$21)/$Q138=INT((CD$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&CD$2,$Z$2:$CJ$2,\"<\"&CD$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CD$2+1-1)/$Q138=INT((CD$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&CD$2-$Q138,$Z$2:$CJ$2,\"<=\"&CD$2),0),$Q131*(IF(CD$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CD$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CD$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CD$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CD$2+INT(-$Q136))))))","v":427891.50337598869},{"$f":"IF(CE$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CE$21)/$Q138=INT((CE$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&CE$2,$Z$2:$CJ$2,\"<\"&CE$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CE$2+1-1)/$Q138=INT((CE$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&CE$2-$Q138,$Z$2:$CJ$2,\"<=\"&CE$2),0),$Q131*(IF(CE$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CE$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CE$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CE$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CE$2+INT(-$Q136))))))","v":441920.73299487354},{"$f":"IF(CF$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CF$21)/$Q138=INT((CF$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&CF$2,$Z$2:$CJ$2,\"<\"&CF$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CF$2+1-1)/$Q138=INT((CF$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&CF$2-$Q138,$Z$2:$CJ$2,\"<=\"&CF$2),0),$Q131*(IF(CF$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CF$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CF$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CF$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CF$2+INT(-$Q136))))))","v":441920.73299487354},{"$f":"IF(CG$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CG$21)/$Q138=INT((CG$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&CG$2,$Z$2:$CJ$2,\"<\"&CG$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CG$2+1-1)/$Q138=INT((CG$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&CG$2-$Q138,$Z$2:$CJ$2,\"<=\"&CG$2),0),$Q131*(IF(CG$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CG$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CG$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CG$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CG$2+INT(-$Q136))))))","v":441920.73299487354},{"$f":"IF(CH$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CH$21)/$Q138=INT((CH$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&CH$2,$Z$2:$CJ$2,\"<\"&CH$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CH$2+1-1)/$Q138=INT((CH$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&CH$2-$Q138,$Z$2:$CJ$2,\"<=\"&CH$2),0),$Q131*(IF(CH$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CH$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CH$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CH$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CH$2+INT(-$Q136))))))","v":294613.82199658238},{"$f":"IF(CI$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CI$21)/$Q138=INT((CI$2-1)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&CI$2,$Z$2:$CJ$2,\"<\"&CI$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CI$2+1-1)/$Q138=INT((CI$2)/$Q138),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&CI$2-$Q138,$Z$2:$CJ$2,\"<=\"&CI$2),0),$Q131*(IF(CI$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CI$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CI$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CI$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CI$2+INT(-$Q136))))))","v":0}]
[{"$f":"ROW()","v":129},null,null,null,null,null,{"$f":"IF($R129=\"^\",IF(COUNTIF(Lists!$13:$13,H129)=1,0,1),0)","v":0},{"$f":"Lists!$CE$13","v":"Типы оплаты"},"Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*","аванс-доплата","^",{"$f":"IF(G129<>0,1,IF(OR($Q129=\"\",$Q129=0),0,IF($R129=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H129))),$Q129)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":130},null,null,null,null,null,{"$f":"IF($R130=\"^\",IF(COUNTIF(Lists!$13:$13,H130)=1,0,1),0)","v":0},{"$f":"H128","v":"Аренда офиса"},"Если аванс-доплата, то указываем % предоплаты и сроки:"]
[{"$f":"ROW()","v":131},null,null,null,null,null,{"$f":"IF($R131=\"^\",IF(COUNTIF(Lists!$13:$13,H131)=1,0,1),0)","v":0},{"$f":"H128","v":"Аренда офиса"},{"$f":"I130","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Размер предоплаты",null,null,"%",null,null,{"$f":"IF(OR($Q129=Lists!$CE$17,$Q129=Lists!$CE$18),\"\",\"*\")","v":"*"},1,null,{"$f":"IF(G131<>0,1,IF(OR($Q131=\"\",$Q131=0),0,IF($R131=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H131))),$Q131)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":132},null,null,null,null,null,{"$f":"IF($R132=\"^\",IF(COUNTIF(Lists!$13:$13,H132)=1,0,1),0)","v":0},{"$f":"H128","v":"Аренда офиса"},{"$f":"I130","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,{"$f":"IF(OR($Q129=Lists!$CE$17,$Q129=Lists!$CE$18),\"\",\"*\")","v":"*"},30,null,{"$f":"IF(G132<>0,1,IF(OR($Q132=\"\",$Q132=0),0,IF($R132=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H132))),$Q132)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":133},null,null,null,null,null,{"$f":"IF($R133=\"^\",IF(COUNTIF(Lists!$13:$13,H133)=1,0,1),0)","v":0},{"$f":"H128","v":"Аренда офиса"},{"$f":"I130","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q132/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.33333333333333331},null,{"$f":"IF(G133<>0,1,IF(OR($Q133=\"\",$Q133=0),0,IF($R133=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H133))),$Q133)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q133-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q132/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":134},null,null,null,null,null,{"$f":"IF($R134=\"^\",IF(COUNTIF(Lists!$13:$13,H134)=1,0,1),0)","v":0},{"$f":"H128","v":"Аренда офиса"},{"$f":"I130","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Размер доплаты",null,null,"%",null,null,null,{"$f":"100%-Q131","v":0},null,{"$f":"IF(G134<>0,1,IF(OR($Q134=\"\",$Q134=0),0,IF($R134=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H134))),$Q134)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q134-(100%-Q131))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":135},null,null,null,null,null,{"$f":"IF($R135=\"^\",IF(COUNTIF(Lists!$13:$13,H135)=1,0,1),0)","v":0},{"$f":"H128","v":"Аренда офиса"},{"$f":"I130","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,{"$f":"IF(OR($Q129=Lists!$CE$17,$Q129=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G135<>0,1,IF(OR($Q135=\"\",$Q135=0),0,IF($R135=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H135))),$Q135)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":136},null,null,null,null,null,{"$f":"IF($R136=\"^\",IF(COUNTIF(Lists!$13:$13,H136)=1,0,1),0)","v":0},{"$f":"H128","v":"Аренда офиса"},{"$f":"I130","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q135/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G136<>0,1,IF(OR($Q136=\"\",$Q136=0),0,IF($R136=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H136))),$Q136)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q136-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q135/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":137},null,null,null,null,null,{"$f":"IF($R137=\"^\",IF(COUNTIF(Lists!$13:$13,H137)=1,0,1),0)","v":0},{"$f":"H128","v":"Аренда офиса"},"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[{"$f":"ROW()","v":138},null,null,null,null,null,{"$f":"IF($R138=\"^\",IF(COUNTIF(Lists!$13:$13,H138)=1,0,1),0)","v":0},{"$f":"H128","v":"Аренда офиса"},{"$f":"I137","v":"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"},{"$f":"\"Количество периодов\"&IF($Q129=Lists!$CE$17,\" авансирования\",IF($Q129=Lists!$CE$18,\" ретро-оплаты\",\"\"))","v":"Количество периодов"},null,null,"кол-во периодов",null,null,{"$f":"IF(OR($Q129=Lists!$CE$17,$Q129=Lists!$CE$18),\"*\",\"\")","v":""},12,null,{"$f":"IF(G138<>0,1,IF(OR($Q138=\"\",$Q138=0),0,IF($R138=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H138))),$Q138)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":139}]
[{"$f":"ROW()","v":140},null,null,null,null,null,{"$f":"IF($R140=\"^\",IF(COUNTIF(Lists!$13:$13,H140)=1,0,1),0)","v":0},{"$f":"H126","v":"Аренда офиса"},null,null,null,{"$f":"K126","v":1},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z140:$CJ140)","v":19265341.571569372},null,null,{"$f":"IF(AA$11=\"\",0,AA126)","v":223200},{"$f":"IF(AB$11=\"\",0,AB126)","v":223200},223200,223200,234360,234360,234360,234360,246078,246078,246078,246078,258381.90000000005,258381.90000000005,258381.90000000005,258381.90000000005,271300.995,271300.995,271300.995,271300.995,284866.04475000006,284866.04475000006,284866.04475000006,284866.04475000006,299109.34698750003,299109.34698750003,299109.34698750003,299109.34698750003,314064.81433687505,314064.81433687505,314064.81433687505,314064.81433687505,329768.0550537188,329768.0550537188,329768.0550537188,329768.0550537188,346256.45780640474,346256.45780640474,346256.45780640474,346256.45780640474,363569.28069672495,363569.28069672495,363569.28069672495,363569.28069672495,381747.74473156122,381747.74473156122,381747.74473156122,381747.74473156122,400835.13196813926,400835.13196813926,400835.13196813926,400835.13196813926,420876.88856654626,420876.88856654626,420876.88856654626,420876.88856654626,441920.73299487354,441920.73299487354,441920.73299487354,441920.73299487354,0]
[{"$f":"ROW()","v":141},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":142},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":143}]
[{"$f":"ROW()","v":144},null,null,null,null,null,{"$f":"IF($R144=\"^\",IF(COUNTIF(Lists!$13:$13,H144)=1,0,1),0)","v":0},"Потребность в организации рабочего места",null,null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z144:$CJ144)","v":10},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA145:AA155))","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":145},null,null,null,null,null,{"$f":"IF($R145=\"^\",IF(COUNTIF(Lists!$13:$13,H145)=1,0,1),0)","v":0},{"$f":"H144","v":"Потребность в организации рабочего места"},{"$f":"Lists!CA16","v":"Сотрудники маркетинга"},null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA94-Z94>0,AA94-Z94,0))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB94-AA94>0,AB94-AA94,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":146},null,null,null,null,null,{"$f":"IF($R146=\"^\",IF(COUNTIF(Lists!$13:$13,H146)=1,0,1),0)","v":0},{"$f":"H144","v":"Потребность в организации рабочего места"},{"$f":"Lists!CA17","v":"Менеджеры по продажам"},null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA95-Z95>0,AA95-Z95,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":147},null,null,null,null,null,{"$f":"IF($R147=\"^\",IF(COUNTIF(Lists!$13:$13,H147)=1,0,1),0)","v":0},{"$f":"H144","v":"Потребность в организации рабочего места"},{"$f":"Lists!CA18","v":"Администраторы и горничные"},null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA96-Z96>0,AA96-Z96,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":148},null,null,null,null,null,{"$f":"IF($R148=\"^\",IF(COUNTIF(Lists!$13:$13,H148)=1,0,1),0)","v":0},{"$f":"H144","v":"Потребность в организации рабочего места"},{"$f":"Lists!CA19","v":"Генеральный директор"},null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA97-Z97>0,AA97-Z97,0))","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":149},null,null,null,null,null,{"$f":"IF($R149=\"^\",IF(COUNTIF(Lists!$13:$13,H149)=1,0,1),0)","v":0},{"$f":"H144","v":"Потребность в организации рабочего места"},{"$f":"Lists!CA20","v":"Операционный директор"},null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA98-Z98>0,AA98-Z98,0))","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":150},null,null,null,null,null,{"$f":"IF($R150=\"^\",IF(COUNTIF(Lists!$13:$13,H150)=1,0,1),0)","v":0},{"$f":"H144","v":"Потребность в организации рабочего места"},{"$f":"Lists!CA21","v":"Главный бухгалтер"},null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA99-Z99>0,AA99-Z99,0))","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":151},null,null,null,null,null,{"$f":"IF($R151=\"^\",IF(COUNTIF(Lists!$13:$13,H151)=1,0,1),0)","v":0},{"$f":"H144","v":"Потребность в организации рабочего места"},{"$f":"Lists!CA22","v":"ИТ-специалисты"},null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,2,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA100-Z100>0,AA100-Z100,0))","v":2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":152},null,null,null,null,null,{"$f":"IF($R152=\"^\",IF(COUNTIF(Lists!$13:$13,H152)=1,0,1),0)","v":0},{"$f":"H144","v":"Потребность в организации рабочего места"},{"$f":"Lists!CA23","v":"Финансовые менеджеры"},null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,2,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA101-Z101>0,AA101-Z101,0))","v":2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":153},null,null,null,null,null,{"$f":"IF($R153=\"^\",IF(COUNTIF(Lists!$13:$13,H153)=1,0,1),0)","v":0},{"$f":"H144","v":"Потребность в организации рабочего места"},{"$f":"Lists!CA24","v":"Бухгалтера"},null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA102-Z102>0,AA102-Z102,0))","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":154},null,null,null,null,null,{"$f":"IF($R154=\"^\",IF(COUNTIF(Lists!$13:$13,H154)=1,0,1),0)","v":0},{"$f":"H144","v":"Потребность в организации рабочего места"},{"$f":"Lists!CA25","v":"Прочие сотрудники"},null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,2,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA103-Z103>0,AA103-Z103,0))","v":2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":155},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":156}]
[{"$f":"ROW()","v":157},null,null,null,null,null,{"$f":"IF($R157=\"^\",IF(COUNTIF(Lists!$13:$13,H157)=1,0,1),0)","v":0},"Норматив расходов на организ-ю рабочего места",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z157:$CJ157)","v":430000},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA158:AA168))","v":430000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":158},null,null,null,null,null,{"$f":"IF($R158=\"^\",IF(COUNTIF(Lists!$13:$13,H158)=1,0,1),0)","v":0},{"$f":"H157","v":"Норматив расходов на организ-ю рабочего места"},{"$f":"Lists!CA16","v":"Сотрудники маркетинга"},null,null,null,"руб.",null,null,"*",null,null,{"$f":"IF(G158<>0,1,IF(OR($Q158=\"\",$Q158=0),0,IF($R158=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H158))),$Q158)=1,0,1),0)))","v":0},null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA145=0,0,AA145*$Q158*POWER(1+$Q$170,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB145=0,0,AB145*$Q158*POWER(1+$Q$170,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC145=0,0,AC145*$Q158*POWER(1+$Q$170,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD145=0,0,AD145*$Q158*POWER(1+$Q$170,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE145=0,0,AE145*$Q158*POWER(1+$Q$170,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF145=0,0,AF145*$Q158*POWER(1+$Q$170,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG145=0,0,AG145*$Q158*POWER(1+$Q$170,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH145=0,0,AH145*$Q158*POWER(1+$Q$170,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI145=0,0,AI145*$Q158*POWER(1+$Q$170,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ145=0,0,AJ145*$Q158*POWER(1+$Q$170,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK145=0,0,AK145*$Q158*POWER(1+$Q$170,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL145=0,0,AL145*$Q158*POWER(1+$Q$170,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM145=0,0,AM145*$Q158*POWER(1+$Q$170,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN145=0,0,AN145*$Q158*POWER(1+$Q$170,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO145=0,0,AO145*$Q158*POWER(1+$Q$170,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP145=0,0,AP145*$Q158*POWER(1+$Q$170,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ145=0,0,AQ145*$Q158*POWER(1+$Q$170,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR145=0,0,AR145*$Q158*POWER(1+$Q$170,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS145=0,0,AS145*$Q158*POWER(1+$Q$170,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT145=0,0,AT145*$Q158*POWER(1+$Q$170,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU145=0,0,AU145*$Q158*POWER(1+$Q$170,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV145=0,0,AV145*$Q158*POWER(1+$Q$170,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW145=0,0,AW145*$Q158*POWER(1+$Q$170,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX145=0,0,AX145*$Q158*POWER(1+$Q$170,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY145=0,0,AY145*$Q158*POWER(1+$Q$170,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ145=0,0,AZ145*$Q158*POWER(1+$Q$170,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA145=0,0,BA145*$Q158*POWER(1+$Q$170,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB145=0,0,BB145*$Q158*POWER(1+$Q$170,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC145=0,0,BC145*$Q158*POWER(1+$Q$170,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD145=0,0,BD145*$Q158*POWER(1+$Q$170,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE145=0,0,BE145*$Q158*POWER(1+$Q$170,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF145=0,0,BF145*$Q158*POWER(1+$Q$170,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG145=0,0,BG145*$Q158*POWER(1+$Q$170,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH145=0,0,BH145*$Q158*POWER(1+$Q$170,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI145=0,0,BI145*$Q158*POWER(1+$Q$170,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ145=0,0,BJ145*$Q158*POWER(1+$Q$170,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK145=0,0,BK145*$Q158*POWER(1+$Q$170,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL145=0,0,BL145*$Q158*POWER(1+$Q$170,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM145=0,0,BM145*$Q158*POWER(1+$Q$170,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN145=0,0,BN145*$Q158*POWER(1+$Q$170,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO145=0,0,BO145*$Q158*POWER(1+$Q$170,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP145=0,0,BP145*$Q158*POWER(1+$Q$170,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ145=0,0,BQ145*$Q158*POWER(1+$Q$170,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR145=0,0,BR145*$Q158*POWER(1+$Q$170,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS145=0,0,BS145*$Q158*POWER(1+$Q$170,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT145=0,0,BT145*$Q158*POWER(1+$Q$170,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU145=0,0,BU145*$Q158*POWER(1+$Q$170,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV145=0,0,BV145*$Q158*POWER(1+$Q$170,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW145=0,0,BW145*$Q158*POWER(1+$Q$170,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX145=0,0,BX145*$Q158*POWER(1+$Q$170,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY145=0,0,BY145*$Q158*POWER(1+$Q$170,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ145=0,0,BZ145*$Q158*POWER(1+$Q$170,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA145=0,0,CA145*$Q158*POWER(1+$Q$170,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB145=0,0,CB145*$Q158*POWER(1+$Q$170,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC145=0,0,CC145*$Q158*POWER(1+$Q$170,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD145=0,0,CD145*$Q158*POWER(1+$Q$170,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE145=0,0,CE145*$Q158*POWER(1+$Q$170,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF145=0,0,CF145*$Q158*POWER(1+$Q$170,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG145=0,0,CG145*$Q158*POWER(1+$Q$170,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH145=0,0,CH145*$Q158*POWER(1+$Q$170,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI145=0,0,CI145*$Q158*POWER(1+$Q$170,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":159},null,null,null,null,null,{"$f":"IF($R159=\"^\",IF(COUNTIF(Lists!$13:$13,H159)=1,0,1),0)","v":0},{"$f":"H157","v":"Норматив расходов на организ-ю рабочего места"},{"$f":"Lists!CA17","v":"Менеджеры по продажам"},null,null,null,"руб.",null,null,"*",null,null,{"$f":"IF(G159<>0,1,IF(OR($Q159=\"\",$Q159=0),0,IF($R159=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H159))),$Q159)=1,0,1),0)))","v":0},null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA146=0,0,AA146*$Q159*POWER(1+$Q$170,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB146=0,0,AB146*$Q159*POWER(1+$Q$170,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC146=0,0,AC146*$Q159*POWER(1+$Q$170,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD146=0,0,AD146*$Q159*POWER(1+$Q$170,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE146=0,0,AE146*$Q159*POWER(1+$Q$170,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF146=0,0,AF146*$Q159*POWER(1+$Q$170,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG146=0,0,AG146*$Q159*POWER(1+$Q$170,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH146=0,0,AH146*$Q159*POWER(1+$Q$170,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI146=0,0,AI146*$Q159*POWER(1+$Q$170,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ146=0,0,AJ146*$Q159*POWER(1+$Q$170,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK146=0,0,AK146*$Q159*POWER(1+$Q$170,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL146=0,0,AL146*$Q159*POWER(1+$Q$170,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM146=0,0,AM146*$Q159*POWER(1+$Q$170,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN146=0,0,AN146*$Q159*POWER(1+$Q$170,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO146=0,0,AO146*$Q159*POWER(1+$Q$170,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP146=0,0,AP146*$Q159*POWER(1+$Q$170,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ146=0,0,AQ146*$Q159*POWER(1+$Q$170,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR146=0,0,AR146*$Q159*POWER(1+$Q$170,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS146=0,0,AS146*$Q159*POWER(1+$Q$170,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT146=0,0,AT146*$Q159*POWER(1+$Q$170,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU146=0,0,AU146*$Q159*POWER(1+$Q$170,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV146=0,0,AV146*$Q159*POWER(1+$Q$170,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW146=0,0,AW146*$Q159*POWER(1+$Q$170,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX146=0,0,AX146*$Q159*POWER(1+$Q$170,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY146=0,0,AY146*$Q159*POWER(1+$Q$170,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ146=0,0,AZ146*$Q159*POWER(1+$Q$170,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA146=0,0,BA146*$Q159*POWER(1+$Q$170,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB146=0,0,BB146*$Q159*POWER(1+$Q$170,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC146=0,0,BC146*$Q159*POWER(1+$Q$170,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD146=0,0,BD146*$Q159*POWER(1+$Q$170,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE146=0,0,BE146*$Q159*POWER(1+$Q$170,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF146=0,0,BF146*$Q159*POWER(1+$Q$170,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG146=0,0,BG146*$Q159*POWER(1+$Q$170,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH146=0,0,BH146*$Q159*POWER(1+$Q$170,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI146=0,0,BI146*$Q159*POWER(1+$Q$170,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ146=0,0,BJ146*$Q159*POWER(1+$Q$170,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK146=0,0,BK146*$Q159*POWER(1+$Q$170,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL146=0,0,BL146*$Q159*POWER(1+$Q$170,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM146=0,0,BM146*$Q159*POWER(1+$Q$170,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN146=0,0,BN146*$Q159*POWER(1+$Q$170,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO146=0,0,BO146*$Q159*POWER(1+$Q$170,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP146=0,0,BP146*$Q159*POWER(1+$Q$170,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ146=0,0,BQ146*$Q159*POWER(1+$Q$170,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR146=0,0,BR146*$Q159*POWER(1+$Q$170,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS146=0,0,BS146*$Q159*POWER(1+$Q$170,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT146=0,0,BT146*$Q159*POWER(1+$Q$170,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU146=0,0,BU146*$Q159*POWER(1+$Q$170,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV146=0,0,BV146*$Q159*POWER(1+$Q$170,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW146=0,0,BW146*$Q159*POWER(1+$Q$170,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX146=0,0,BX146*$Q159*POWER(1+$Q$170,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY146=0,0,BY146*$Q159*POWER(1+$Q$170,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ146=0,0,BZ146*$Q159*POWER(1+$Q$170,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA146=0,0,CA146*$Q159*POWER(1+$Q$170,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB146=0,0,CB146*$Q159*POWER(1+$Q$170,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC146=0,0,CC146*$Q159*POWER(1+$Q$170,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD146=0,0,CD146*$Q159*POWER(1+$Q$170,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE146=0,0,CE146*$Q159*POWER(1+$Q$170,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF146=0,0,CF146*$Q159*POWER(1+$Q$170,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG146=0,0,CG146*$Q159*POWER(1+$Q$170,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH146=0,0,CH146*$Q159*POWER(1+$Q$170,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI146=0,0,CI146*$Q159*POWER(1+$Q$170,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":160},null,null,null,null,null,{"$f":"IF($R160=\"^\",IF(COUNTIF(Lists!$13:$13,H160)=1,0,1),0)","v":0},{"$f":"H157","v":"Норматив расходов на организ-ю рабочего места"},{"$f":"Lists!CA18","v":"Администраторы и горничные"},null,null,null,"руб.",null,null,"*",null,null,{"$f":"IF(G160<>0,1,IF(OR($Q160=\"\",$Q160=0),0,IF($R160=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H160))),$Q160)=1,0,1),0)))","v":0},null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA147=0,0,AA147*$Q160*POWER(1+$Q$170,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB147=0,0,AB147*$Q160*POWER(1+$Q$170,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC147=0,0,AC147*$Q160*POWER(1+$Q$170,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD147=0,0,AD147*$Q160*POWER(1+$Q$170,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE147=0,0,AE147*$Q160*POWER(1+$Q$170,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF147=0,0,AF147*$Q160*POWER(1+$Q$170,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG147=0,0,AG147*$Q160*POWER(1+$Q$170,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH147=0,0,AH147*$Q160*POWER(1+$Q$170,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI147=0,0,AI147*$Q160*POWER(1+$Q$170,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ147=0,0,AJ147*$Q160*POWER(1+$Q$170,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK147=0,0,AK147*$Q160*POWER(1+$Q$170,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL147=0,0,AL147*$Q160*POWER(1+$Q$170,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM147=0,0,AM147*$Q160*POWER(1+$Q$170,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN147=0,0,AN147*$Q160*POWER(1+$Q$170,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO147=0,0,AO147*$Q160*POWER(1+$Q$170,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP147=0,0,AP147*$Q160*POWER(1+$Q$170,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ147=0,0,AQ147*$Q160*POWER(1+$Q$170,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR147=0,0,AR147*$Q160*POWER(1+$Q$170,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS147=0,0,AS147*$Q160*POWER(1+$Q$170,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT147=0,0,AT147*$Q160*POWER(1+$Q$170,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU147=0,0,AU147*$Q160*POWER(1+$Q$170,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV147=0,0,AV147*$Q160*POWER(1+$Q$170,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW147=0,0,AW147*$Q160*POWER(1+$Q$170,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX147=0,0,AX147*$Q160*POWER(1+$Q$170,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY147=0,0,AY147*$Q160*POWER(1+$Q$170,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ147=0,0,AZ147*$Q160*POWER(1+$Q$170,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA147=0,0,BA147*$Q160*POWER(1+$Q$170,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB147=0,0,BB147*$Q160*POWER(1+$Q$170,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC147=0,0,BC147*$Q160*POWER(1+$Q$170,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD147=0,0,BD147*$Q160*POWER(1+$Q$170,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE147=0,0,BE147*$Q160*POWER(1+$Q$170,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF147=0,0,BF147*$Q160*POWER(1+$Q$170,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG147=0,0,BG147*$Q160*POWER(1+$Q$170,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH147=0,0,BH147*$Q160*POWER(1+$Q$170,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI147=0,0,BI147*$Q160*POWER(1+$Q$170,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ147=0,0,BJ147*$Q160*POWER(1+$Q$170,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK147=0,0,BK147*$Q160*POWER(1+$Q$170,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL147=0,0,BL147*$Q160*POWER(1+$Q$170,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM147=0,0,BM147*$Q160*POWER(1+$Q$170,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN147=0,0,BN147*$Q160*POWER(1+$Q$170,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO147=0,0,BO147*$Q160*POWER(1+$Q$170,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP147=0,0,BP147*$Q160*POWER(1+$Q$170,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ147=0,0,BQ147*$Q160*POWER(1+$Q$170,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR147=0,0,BR147*$Q160*POWER(1+$Q$170,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS147=0,0,BS147*$Q160*POWER(1+$Q$170,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT147=0,0,BT147*$Q160*POWER(1+$Q$170,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU147=0,0,BU147*$Q160*POWER(1+$Q$170,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV147=0,0,BV147*$Q160*POWER(1+$Q$170,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW147=0,0,BW147*$Q160*POWER(1+$Q$170,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX147=0,0,BX147*$Q160*POWER(1+$Q$170,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY147=0,0,BY147*$Q160*POWER(1+$Q$170,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ147=0,0,BZ147*$Q160*POWER(1+$Q$170,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA147=0,0,CA147*$Q160*POWER(1+$Q$170,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB147=0,0,CB147*$Q160*POWER(1+$Q$170,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC147=0,0,CC147*$Q160*POWER(1+$Q$170,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD147=0,0,CD147*$Q160*POWER(1+$Q$170,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE147=0,0,CE147*$Q160*POWER(1+$Q$170,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF147=0,0,CF147*$Q160*POWER(1+$Q$170,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG147=0,0,CG147*$Q160*POWER(1+$Q$170,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH147=0,0,CH147*$Q160*POWER(1+$Q$170,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI147=0,0,CI147*$Q160*POWER(1+$Q$170,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":161},null,null,null,null,null,{"$f":"IF($R161=\"^\",IF(COUNTIF(Lists!$13:$13,H161)=1,0,1),0)","v":0},{"$f":"H157","v":"Норматив расходов на организ-ю рабочего места"},{"$f":"Lists!CA19","v":"Генеральный директор"},null,null,null,"руб.",null,null,"*",50000,null,{"$f":"IF(G161<>0,1,IF(OR($Q161=\"\",$Q161=0),0,IF($R161=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H161))),$Q161)=1,0,1),0)))","v":0},null,null,null,null,50000,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA148=0,0,AA148*$Q161*POWER(1+$Q$170,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":50000},{"$f":"IF(AB$11=\"\",0,IF(AB148=0,0,AB148*$Q161*POWER(1+$Q$170,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC148=0,0,AC148*$Q161*POWER(1+$Q$170,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD148=0,0,AD148*$Q161*POWER(1+$Q$170,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE148=0,0,AE148*$Q161*POWER(1+$Q$170,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF148=0,0,AF148*$Q161*POWER(1+$Q$170,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG148=0,0,AG148*$Q161*POWER(1+$Q$170,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH148=0,0,AH148*$Q161*POWER(1+$Q$170,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI148=0,0,AI148*$Q161*POWER(1+$Q$170,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ148=0,0,AJ148*$Q161*POWER(1+$Q$170,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK148=0,0,AK148*$Q161*POWER(1+$Q$170,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL148=0,0,AL148*$Q161*POWER(1+$Q$170,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM148=0,0,AM148*$Q161*POWER(1+$Q$170,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN148=0,0,AN148*$Q161*POWER(1+$Q$170,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO148=0,0,AO148*$Q161*POWER(1+$Q$170,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP148=0,0,AP148*$Q161*POWER(1+$Q$170,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ148=0,0,AQ148*$Q161*POWER(1+$Q$170,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR148=0,0,AR148*$Q161*POWER(1+$Q$170,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS148=0,0,AS148*$Q161*POWER(1+$Q$170,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT148=0,0,AT148*$Q161*POWER(1+$Q$170,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU148=0,0,AU148*$Q161*POWER(1+$Q$170,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV148=0,0,AV148*$Q161*POWER(1+$Q$170,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW148=0,0,AW148*$Q161*POWER(1+$Q$170,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX148=0,0,AX148*$Q161*POWER(1+$Q$170,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY148=0,0,AY148*$Q161*POWER(1+$Q$170,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ148=0,0,AZ148*$Q161*POWER(1+$Q$170,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA148=0,0,BA148*$Q161*POWER(1+$Q$170,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB148=0,0,BB148*$Q161*POWER(1+$Q$170,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC148=0,0,BC148*$Q161*POWER(1+$Q$170,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD148=0,0,BD148*$Q161*POWER(1+$Q$170,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE148=0,0,BE148*$Q161*POWER(1+$Q$170,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF148=0,0,BF148*$Q161*POWER(1+$Q$170,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG148=0,0,BG148*$Q161*POWER(1+$Q$170,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH148=0,0,BH148*$Q161*POWER(1+$Q$170,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI148=0,0,BI148*$Q161*POWER(1+$Q$170,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ148=0,0,BJ148*$Q161*POWER(1+$Q$170,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK148=0,0,BK148*$Q161*POWER(1+$Q$170,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL148=0,0,BL148*$Q161*POWER(1+$Q$170,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM148=0,0,BM148*$Q161*POWER(1+$Q$170,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN148=0,0,BN148*$Q161*POWER(1+$Q$170,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO148=0,0,BO148*$Q161*POWER(1+$Q$170,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP148=0,0,BP148*$Q161*POWER(1+$Q$170,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ148=0,0,BQ148*$Q161*POWER(1+$Q$170,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR148=0,0,BR148*$Q161*POWER(1+$Q$170,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS148=0,0,BS148*$Q161*POWER(1+$Q$170,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT148=0,0,BT148*$Q161*POWER(1+$Q$170,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU148=0,0,BU148*$Q161*POWER(1+$Q$170,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV148=0,0,BV148*$Q161*POWER(1+$Q$170,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW148=0,0,BW148*$Q161*POWER(1+$Q$170,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX148=0,0,BX148*$Q161*POWER(1+$Q$170,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY148=0,0,BY148*$Q161*POWER(1+$Q$170,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ148=0,0,BZ148*$Q161*POWER(1+$Q$170,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA148=0,0,CA148*$Q161*POWER(1+$Q$170,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB148=0,0,CB148*$Q161*POWER(1+$Q$170,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC148=0,0,CC148*$Q161*POWER(1+$Q$170,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD148=0,0,CD148*$Q161*POWER(1+$Q$170,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE148=0,0,CE148*$Q161*POWER(1+$Q$170,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF148=0,0,CF148*$Q161*POWER(1+$Q$170,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG148=0,0,CG148*$Q161*POWER(1+$Q$170,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH148=0,0,CH148*$Q161*POWER(1+$Q$170,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI148=0,0,CI148*$Q161*POWER(1+$Q$170,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":162},null,null,null,null,null,{"$f":"IF($R162=\"^\",IF(COUNTIF(Lists!$13:$13,H162)=1,0,1),0)","v":0},{"$f":"H157","v":"Норматив расходов на организ-ю рабочего места"},{"$f":"Lists!CA20","v":"Операционный директор"},null,null,null,"руб.",null,null,"*",50000,null,{"$f":"IF(G162<>0,1,IF(OR($Q162=\"\",$Q162=0),0,IF($R162=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H162))),$Q162)=1,0,1),0)))","v":0},null,null,null,null,50000,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA149=0,0,AA149*$Q162*POWER(1+$Q$170,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":50000},{"$f":"IF(AB$11=\"\",0,IF(AB149=0,0,AB149*$Q162*POWER(1+$Q$170,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC149=0,0,AC149*$Q162*POWER(1+$Q$170,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD149=0,0,AD149*$Q162*POWER(1+$Q$170,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE149=0,0,AE149*$Q162*POWER(1+$Q$170,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF149=0,0,AF149*$Q162*POWER(1+$Q$170,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG149=0,0,AG149*$Q162*POWER(1+$Q$170,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH149=0,0,AH149*$Q162*POWER(1+$Q$170,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI149=0,0,AI149*$Q162*POWER(1+$Q$170,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ149=0,0,AJ149*$Q162*POWER(1+$Q$170,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK149=0,0,AK149*$Q162*POWER(1+$Q$170,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL149=0,0,AL149*$Q162*POWER(1+$Q$170,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM149=0,0,AM149*$Q162*POWER(1+$Q$170,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN149=0,0,AN149*$Q162*POWER(1+$Q$170,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO149=0,0,AO149*$Q162*POWER(1+$Q$170,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP149=0,0,AP149*$Q162*POWER(1+$Q$170,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ149=0,0,AQ149*$Q162*POWER(1+$Q$170,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR149=0,0,AR149*$Q162*POWER(1+$Q$170,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS149=0,0,AS149*$Q162*POWER(1+$Q$170,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT149=0,0,AT149*$Q162*POWER(1+$Q$170,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU149=0,0,AU149*$Q162*POWER(1+$Q$170,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV149=0,0,AV149*$Q162*POWER(1+$Q$170,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW149=0,0,AW149*$Q162*POWER(1+$Q$170,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX149=0,0,AX149*$Q162*POWER(1+$Q$170,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY149=0,0,AY149*$Q162*POWER(1+$Q$170,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ149=0,0,AZ149*$Q162*POWER(1+$Q$170,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA149=0,0,BA149*$Q162*POWER(1+$Q$170,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB149=0,0,BB149*$Q162*POWER(1+$Q$170,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC149=0,0,BC149*$Q162*POWER(1+$Q$170,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD149=0,0,BD149*$Q162*POWER(1+$Q$170,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE149=0,0,BE149*$Q162*POWER(1+$Q$170,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF149=0,0,BF149*$Q162*POWER(1+$Q$170,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG149=0,0,BG149*$Q162*POWER(1+$Q$170,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH149=0,0,BH149*$Q162*POWER(1+$Q$170,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI149=0,0,BI149*$Q162*POWER(1+$Q$170,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ149=0,0,BJ149*$Q162*POWER(1+$Q$170,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK149=0,0,BK149*$Q162*POWER(1+$Q$170,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL149=0,0,BL149*$Q162*POWER(1+$Q$170,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM149=0,0,BM149*$Q162*POWER(1+$Q$170,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN149=0,0,BN149*$Q162*POWER(1+$Q$170,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO149=0,0,BO149*$Q162*POWER(1+$Q$170,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP149=0,0,BP149*$Q162*POWER(1+$Q$170,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ149=0,0,BQ149*$Q162*POWER(1+$Q$170,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR149=0,0,BR149*$Q162*POWER(1+$Q$170,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS149=0,0,BS149*$Q162*POWER(1+$Q$170,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT149=0,0,BT149*$Q162*POWER(1+$Q$170,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU149=0,0,BU149*$Q162*POWER(1+$Q$170,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV149=0,0,BV149*$Q162*POWER(1+$Q$170,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW149=0,0,BW149*$Q162*POWER(1+$Q$170,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX149=0,0,BX149*$Q162*POWER(1+$Q$170,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY149=0,0,BY149*$Q162*POWER(1+$Q$170,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ149=0,0,BZ149*$Q162*POWER(1+$Q$170,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA149=0,0,CA149*$Q162*POWER(1+$Q$170,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB149=0,0,CB149*$Q162*POWER(1+$Q$170,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC149=0,0,CC149*$Q162*POWER(1+$Q$170,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD149=0,0,CD149*$Q162*POWER(1+$Q$170,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE149=0,0,CE149*$Q162*POWER(1+$Q$170,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF149=0,0,CF149*$Q162*POWER(1+$Q$170,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG149=0,0,CG149*$Q162*POWER(1+$Q$170,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH149=0,0,CH149*$Q162*POWER(1+$Q$170,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI149=0,0,CI149*$Q162*POWER(1+$Q$170,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":163},null,null,null,null,null,{"$f":"IF($R163=\"^\",IF(COUNTIF(Lists!$13:$13,H163)=1,0,1),0)","v":0},{"$f":"H157","v":"Норматив расходов на организ-ю рабочего места"},{"$f":"Lists!CA21","v":"Главный бухгалтер"},null,null,null,"руб.",null,null,"*",50000,null,{"$f":"IF(G163<>0,1,IF(OR($Q163=\"\",$Q163=0),0,IF($R163=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H163))),$Q163)=1,0,1),0)))","v":0},null,null,null,null,50000,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA150=0,0,AA150*$Q163*POWER(1+$Q$170,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":50000},{"$f":"IF(AB$11=\"\",0,IF(AB150=0,0,AB150*$Q163*POWER(1+$Q$170,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC150=0,0,AC150*$Q163*POWER(1+$Q$170,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD150=0,0,AD150*$Q163*POWER(1+$Q$170,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE150=0,0,AE150*$Q163*POWER(1+$Q$170,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF150=0,0,AF150*$Q163*POWER(1+$Q$170,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG150=0,0,AG150*$Q163*POWER(1+$Q$170,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH150=0,0,AH150*$Q163*POWER(1+$Q$170,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI150=0,0,AI150*$Q163*POWER(1+$Q$170,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ150=0,0,AJ150*$Q163*POWER(1+$Q$170,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK150=0,0,AK150*$Q163*POWER(1+$Q$170,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL150=0,0,AL150*$Q163*POWER(1+$Q$170,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM150=0,0,AM150*$Q163*POWER(1+$Q$170,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN150=0,0,AN150*$Q163*POWER(1+$Q$170,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO150=0,0,AO150*$Q163*POWER(1+$Q$170,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP150=0,0,AP150*$Q163*POWER(1+$Q$170,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ150=0,0,AQ150*$Q163*POWER(1+$Q$170,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR150=0,0,AR150*$Q163*POWER(1+$Q$170,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS150=0,0,AS150*$Q163*POWER(1+$Q$170,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT150=0,0,AT150*$Q163*POWER(1+$Q$170,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU150=0,0,AU150*$Q163*POWER(1+$Q$170,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV150=0,0,AV150*$Q163*POWER(1+$Q$170,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW150=0,0,AW150*$Q163*POWER(1+$Q$170,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX150=0,0,AX150*$Q163*POWER(1+$Q$170,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY150=0,0,AY150*$Q163*POWER(1+$Q$170,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ150=0,0,AZ150*$Q163*POWER(1+$Q$170,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA150=0,0,BA150*$Q163*POWER(1+$Q$170,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB150=0,0,BB150*$Q163*POWER(1+$Q$170,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC150=0,0,BC150*$Q163*POWER(1+$Q$170,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD150=0,0,BD150*$Q163*POWER(1+$Q$170,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE150=0,0,BE150*$Q163*POWER(1+$Q$170,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF150=0,0,BF150*$Q163*POWER(1+$Q$170,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG150=0,0,BG150*$Q163*POWER(1+$Q$170,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH150=0,0,BH150*$Q163*POWER(1+$Q$170,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI150=0,0,BI150*$Q163*POWER(1+$Q$170,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ150=0,0,BJ150*$Q163*POWER(1+$Q$170,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK150=0,0,BK150*$Q163*POWER(1+$Q$170,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL150=0,0,BL150*$Q163*POWER(1+$Q$170,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM150=0,0,BM150*$Q163*POWER(1+$Q$170,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN150=0,0,BN150*$Q163*POWER(1+$Q$170,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO150=0,0,BO150*$Q163*POWER(1+$Q$170,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP150=0,0,BP150*$Q163*POWER(1+$Q$170,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ150=0,0,BQ150*$Q163*POWER(1+$Q$170,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR150=0,0,BR150*$Q163*POWER(1+$Q$170,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS150=0,0,BS150*$Q163*POWER(1+$Q$170,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT150=0,0,BT150*$Q163*POWER(1+$Q$170,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU150=0,0,BU150*$Q163*POWER(1+$Q$170,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV150=0,0,BV150*$Q163*POWER(1+$Q$170,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW150=0,0,BW150*$Q163*POWER(1+$Q$170,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX150=0,0,BX150*$Q163*POWER(1+$Q$170,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY150=0,0,BY150*$Q163*POWER(1+$Q$170,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ150=0,0,BZ150*$Q163*POWER(1+$Q$170,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA150=0,0,CA150*$Q163*POWER(1+$Q$170,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB150=0,0,CB150*$Q163*POWER(1+$Q$170,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC150=0,0,CC150*$Q163*POWER(1+$Q$170,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD150=0,0,CD150*$Q163*POWER(1+$Q$170,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE150=0,0,CE150*$Q163*POWER(1+$Q$170,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF150=0,0,CF150*$Q163*POWER(1+$Q$170,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG150=0,0,CG150*$Q163*POWER(1+$Q$170,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH150=0,0,CH150*$Q163*POWER(1+$Q$170,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI150=0,0,CI150*$Q163*POWER(1+$Q$170,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":164},null,null,null,null,null,{"$f":"IF($R164=\"^\",IF(COUNTIF(Lists!$13:$13,H164)=1,0,1),0)","v":0},{"$f":"H157","v":"Норматив расходов на организ-ю рабочего места"},{"$f":"Lists!CA22","v":"ИТ-специалисты"},null,null,null,"руб.",null,null,"*",40000,null,{"$f":"IF(G164<>0,1,IF(OR($Q164=\"\",$Q164=0),0,IF($R164=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H164))),$Q164)=1,0,1),0)))","v":0},null,null,null,null,80000,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA151=0,0,AA151*$Q164*POWER(1+$Q$170,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":80000},{"$f":"IF(AB$11=\"\",0,IF(AB151=0,0,AB151*$Q164*POWER(1+$Q$170,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC151=0,0,AC151*$Q164*POWER(1+$Q$170,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD151=0,0,AD151*$Q164*POWER(1+$Q$170,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE151=0,0,AE151*$Q164*POWER(1+$Q$170,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF151=0,0,AF151*$Q164*POWER(1+$Q$170,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG151=0,0,AG151*$Q164*POWER(1+$Q$170,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH151=0,0,AH151*$Q164*POWER(1+$Q$170,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI151=0,0,AI151*$Q164*POWER(1+$Q$170,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ151=0,0,AJ151*$Q164*POWER(1+$Q$170,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK151=0,0,AK151*$Q164*POWER(1+$Q$170,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL151=0,0,AL151*$Q164*POWER(1+$Q$170,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM151=0,0,AM151*$Q164*POWER(1+$Q$170,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN151=0,0,AN151*$Q164*POWER(1+$Q$170,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO151=0,0,AO151*$Q164*POWER(1+$Q$170,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP151=0,0,AP151*$Q164*POWER(1+$Q$170,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ151=0,0,AQ151*$Q164*POWER(1+$Q$170,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR151=0,0,AR151*$Q164*POWER(1+$Q$170,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS151=0,0,AS151*$Q164*POWER(1+$Q$170,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT151=0,0,AT151*$Q164*POWER(1+$Q$170,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU151=0,0,AU151*$Q164*POWER(1+$Q$170,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV151=0,0,AV151*$Q164*POWER(1+$Q$170,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW151=0,0,AW151*$Q164*POWER(1+$Q$170,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX151=0,0,AX151*$Q164*POWER(1+$Q$170,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY151=0,0,AY151*$Q164*POWER(1+$Q$170,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ151=0,0,AZ151*$Q164*POWER(1+$Q$170,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA151=0,0,BA151*$Q164*POWER(1+$Q$170,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB151=0,0,BB151*$Q164*POWER(1+$Q$170,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC151=0,0,BC151*$Q164*POWER(1+$Q$170,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD151=0,0,BD151*$Q164*POWER(1+$Q$170,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE151=0,0,BE151*$Q164*POWER(1+$Q$170,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF151=0,0,BF151*$Q164*POWER(1+$Q$170,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG151=0,0,BG151*$Q164*POWER(1+$Q$170,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH151=0,0,BH151*$Q164*POWER(1+$Q$170,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI151=0,0,BI151*$Q164*POWER(1+$Q$170,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ151=0,0,BJ151*$Q164*POWER(1+$Q$170,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK151=0,0,BK151*$Q164*POWER(1+$Q$170,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL151=0,0,BL151*$Q164*POWER(1+$Q$170,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM151=0,0,BM151*$Q164*POWER(1+$Q$170,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN151=0,0,BN151*$Q164*POWER(1+$Q$170,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO151=0,0,BO151*$Q164*POWER(1+$Q$170,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP151=0,0,BP151*$Q164*POWER(1+$Q$170,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ151=0,0,BQ151*$Q164*POWER(1+$Q$170,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR151=0,0,BR151*$Q164*POWER(1+$Q$170,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS151=0,0,BS151*$Q164*POWER(1+$Q$170,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT151=0,0,BT151*$Q164*POWER(1+$Q$170,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU151=0,0,BU151*$Q164*POWER(1+$Q$170,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV151=0,0,BV151*$Q164*POWER(1+$Q$170,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW151=0,0,BW151*$Q164*POWER(1+$Q$170,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX151=0,0,BX151*$Q164*POWER(1+$Q$170,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY151=0,0,BY151*$Q164*POWER(1+$Q$170,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ151=0,0,BZ151*$Q164*POWER(1+$Q$170,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA151=0,0,CA151*$Q164*POWER(1+$Q$170,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB151=0,0,CB151*$Q164*POWER(1+$Q$170,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC151=0,0,CC151*$Q164*POWER(1+$Q$170,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD151=0,0,CD151*$Q164*POWER(1+$Q$170,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE151=0,0,CE151*$Q164*POWER(1+$Q$170,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF151=0,0,CF151*$Q164*POWER(1+$Q$170,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG151=0,0,CG151*$Q164*POWER(1+$Q$170,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH151=0,0,CH151*$Q164*POWER(1+$Q$170,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI151=0,0,CI151*$Q164*POWER(1+$Q$170,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":165},null,null,null,null,null,{"$f":"IF($R165=\"^\",IF(COUNTIF(Lists!$13:$13,H165)=1,0,1),0)","v":0},{"$f":"H157","v":"Норматив расходов на организ-ю рабочего места"},{"$f":"Lists!CA23","v":"Финансовые менеджеры"},null,null,null,"руб.",null,null,"*",40000,null,{"$f":"IF(G165<>0,1,IF(OR($Q165=\"\",$Q165=0),0,IF($R165=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H165))),$Q165)=1,0,1),0)))","v":0},null,null,null,null,80000,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA152=0,0,AA152*$Q165*POWER(1+$Q$170,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":80000},{"$f":"IF(AB$11=\"\",0,IF(AB152=0,0,AB152*$Q165*POWER(1+$Q$170,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC152=0,0,AC152*$Q165*POWER(1+$Q$170,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD152=0,0,AD152*$Q165*POWER(1+$Q$170,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE152=0,0,AE152*$Q165*POWER(1+$Q$170,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF152=0,0,AF152*$Q165*POWER(1+$Q$170,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG152=0,0,AG152*$Q165*POWER(1+$Q$170,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH152=0,0,AH152*$Q165*POWER(1+$Q$170,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI152=0,0,AI152*$Q165*POWER(1+$Q$170,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ152=0,0,AJ152*$Q165*POWER(1+$Q$170,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK152=0,0,AK152*$Q165*POWER(1+$Q$170,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL152=0,0,AL152*$Q165*POWER(1+$Q$170,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM152=0,0,AM152*$Q165*POWER(1+$Q$170,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN152=0,0,AN152*$Q165*POWER(1+$Q$170,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO152=0,0,AO152*$Q165*POWER(1+$Q$170,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP152=0,0,AP152*$Q165*POWER(1+$Q$170,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ152=0,0,AQ152*$Q165*POWER(1+$Q$170,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR152=0,0,AR152*$Q165*POWER(1+$Q$170,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS152=0,0,AS152*$Q165*POWER(1+$Q$170,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT152=0,0,AT152*$Q165*POWER(1+$Q$170,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU152=0,0,AU152*$Q165*POWER(1+$Q$170,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV152=0,0,AV152*$Q165*POWER(1+$Q$170,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW152=0,0,AW152*$Q165*POWER(1+$Q$170,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX152=0,0,AX152*$Q165*POWER(1+$Q$170,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY152=0,0,AY152*$Q165*POWER(1+$Q$170,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ152=0,0,AZ152*$Q165*POWER(1+$Q$170,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA152=0,0,BA152*$Q165*POWER(1+$Q$170,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB152=0,0,BB152*$Q165*POWER(1+$Q$170,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC152=0,0,BC152*$Q165*POWER(1+$Q$170,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD152=0,0,BD152*$Q165*POWER(1+$Q$170,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE152=0,0,BE152*$Q165*POWER(1+$Q$170,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF152=0,0,BF152*$Q165*POWER(1+$Q$170,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG152=0,0,BG152*$Q165*POWER(1+$Q$170,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH152=0,0,BH152*$Q165*POWER(1+$Q$170,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI152=0,0,BI152*$Q165*POWER(1+$Q$170,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ152=0,0,BJ152*$Q165*POWER(1+$Q$170,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK152=0,0,BK152*$Q165*POWER(1+$Q$170,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL152=0,0,BL152*$Q165*POWER(1+$Q$170,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM152=0,0,BM152*$Q165*POWER(1+$Q$170,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN152=0,0,BN152*$Q165*POWER(1+$Q$170,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO152=0,0,BO152*$Q165*POWER(1+$Q$170,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP152=0,0,BP152*$Q165*POWER(1+$Q$170,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ152=0,0,BQ152*$Q165*POWER(1+$Q$170,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR152=0,0,BR152*$Q165*POWER(1+$Q$170,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS152=0,0,BS152*$Q165*POWER(1+$Q$170,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT152=0,0,BT152*$Q165*POWER(1+$Q$170,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU152=0,0,BU152*$Q165*POWER(1+$Q$170,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV152=0,0,BV152*$Q165*POWER(1+$Q$170,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW152=0,0,BW152*$Q165*POWER(1+$Q$170,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX152=0,0,BX152*$Q165*POWER(1+$Q$170,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY152=0,0,BY152*$Q165*POWER(1+$Q$170,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ152=0,0,BZ152*$Q165*POWER(1+$Q$170,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA152=0,0,CA152*$Q165*POWER(1+$Q$170,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB152=0,0,CB152*$Q165*POWER(1+$Q$170,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC152=0,0,CC152*$Q165*POWER(1+$Q$170,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD152=0,0,CD152*$Q165*POWER(1+$Q$170,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE152=0,0,CE152*$Q165*POWER(1+$Q$170,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF152=0,0,CF152*$Q165*POWER(1+$Q$170,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG152=0,0,CG152*$Q165*POWER(1+$Q$170,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH152=0,0,CH152*$Q165*POWER(1+$Q$170,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI152=0,0,CI152*$Q165*POWER(1+$Q$170,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":166},null,null,null,null,null,{"$f":"IF($R166=\"^\",IF(COUNTIF(Lists!$13:$13,H166)=1,0,1),0)","v":0},{"$f":"H157","v":"Норматив расходов на организ-ю рабочего места"},{"$f":"Lists!CA24","v":"Бухгалтера"},null,null,null,"руб.",null,null,"*",40000,null,{"$f":"IF(G166<>0,1,IF(OR($Q166=\"\",$Q166=0),0,IF($R166=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H166))),$Q166)=1,0,1),0)))","v":0},null,null,null,null,40000,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA153=0,0,AA153*$Q166*POWER(1+$Q$170,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":40000},{"$f":"IF(AB$11=\"\",0,IF(AB153=0,0,AB153*$Q166*POWER(1+$Q$170,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC153=0,0,AC153*$Q166*POWER(1+$Q$170,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD153=0,0,AD153*$Q166*POWER(1+$Q$170,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE153=0,0,AE153*$Q166*POWER(1+$Q$170,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF153=0,0,AF153*$Q166*POWER(1+$Q$170,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG153=0,0,AG153*$Q166*POWER(1+$Q$170,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH153=0,0,AH153*$Q166*POWER(1+$Q$170,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI153=0,0,AI153*$Q166*POWER(1+$Q$170,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ153=0,0,AJ153*$Q166*POWER(1+$Q$170,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK153=0,0,AK153*$Q166*POWER(1+$Q$170,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL153=0,0,AL153*$Q166*POWER(1+$Q$170,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM153=0,0,AM153*$Q166*POWER(1+$Q$170,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN153=0,0,AN153*$Q166*POWER(1+$Q$170,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO153=0,0,AO153*$Q166*POWER(1+$Q$170,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP153=0,0,AP153*$Q166*POWER(1+$Q$170,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ153=0,0,AQ153*$Q166*POWER(1+$Q$170,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR153=0,0,AR153*$Q166*POWER(1+$Q$170,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS153=0,0,AS153*$Q166*POWER(1+$Q$170,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT153=0,0,AT153*$Q166*POWER(1+$Q$170,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU153=0,0,AU153*$Q166*POWER(1+$Q$170,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV153=0,0,AV153*$Q166*POWER(1+$Q$170,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW153=0,0,AW153*$Q166*POWER(1+$Q$170,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX153=0,0,AX153*$Q166*POWER(1+$Q$170,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY153=0,0,AY153*$Q166*POWER(1+$Q$170,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ153=0,0,AZ153*$Q166*POWER(1+$Q$170,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA153=0,0,BA153*$Q166*POWER(1+$Q$170,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB153=0,0,BB153*$Q166*POWER(1+$Q$170,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC153=0,0,BC153*$Q166*POWER(1+$Q$170,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD153=0,0,BD153*$Q166*POWER(1+$Q$170,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE153=0,0,BE153*$Q166*POWER(1+$Q$170,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF153=0,0,BF153*$Q166*POWER(1+$Q$170,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG153=0,0,BG153*$Q166*POWER(1+$Q$170,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH153=0,0,BH153*$Q166*POWER(1+$Q$170,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI153=0,0,BI153*$Q166*POWER(1+$Q$170,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ153=0,0,BJ153*$Q166*POWER(1+$Q$170,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK153=0,0,BK153*$Q166*POWER(1+$Q$170,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL153=0,0,BL153*$Q166*POWER(1+$Q$170,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM153=0,0,BM153*$Q166*POWER(1+$Q$170,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN153=0,0,BN153*$Q166*POWER(1+$Q$170,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO153=0,0,BO153*$Q166*POWER(1+$Q$170,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP153=0,0,BP153*$Q166*POWER(1+$Q$170,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ153=0,0,BQ153*$Q166*POWER(1+$Q$170,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR153=0,0,BR153*$Q166*POWER(1+$Q$170,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS153=0,0,BS153*$Q166*POWER(1+$Q$170,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT153=0,0,BT153*$Q166*POWER(1+$Q$170,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU153=0,0,BU153*$Q166*POWER(1+$Q$170,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV153=0,0,BV153*$Q166*POWER(1+$Q$170,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW153=0,0,BW153*$Q166*POWER(1+$Q$170,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX153=0,0,BX153*$Q166*POWER(1+$Q$170,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY153=0,0,BY153*$Q166*POWER(1+$Q$170,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ153=0,0,BZ153*$Q166*POWER(1+$Q$170,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA153=0,0,CA153*$Q166*POWER(1+$Q$170,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB153=0,0,CB153*$Q166*POWER(1+$Q$170,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC153=0,0,CC153*$Q166*POWER(1+$Q$170,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD153=0,0,CD153*$Q166*POWER(1+$Q$170,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE153=0,0,CE153*$Q166*POWER(1+$Q$170,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF153=0,0,CF153*$Q166*POWER(1+$Q$170,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG153=0,0,CG153*$Q166*POWER(1+$Q$170,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH153=0,0,CH153*$Q166*POWER(1+$Q$170,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI153=0,0,CI153*$Q166*POWER(1+$Q$170,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":167},null,null,null,null,null,{"$f":"IF($R167=\"^\",IF(COUNTIF(Lists!$13:$13,H167)=1,0,1),0)","v":0},{"$f":"H157","v":"Норматив расходов на организ-ю рабочего места"},{"$f":"Lists!CA25","v":"Прочие сотрудники"},null,null,null,"руб.",null,null,"*",40000,null,{"$f":"IF(G167<>0,1,IF(OR($Q167=\"\",$Q167=0),0,IF($R167=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H167))),$Q167)=1,0,1),0)))","v":0},null,null,null,null,80000,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA154=0,0,AA154*$Q167*POWER(1+$Q$170,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":80000},{"$f":"IF(AB$11=\"\",0,IF(AB154=0,0,AB154*$Q167*POWER(1+$Q$170,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC154=0,0,AC154*$Q167*POWER(1+$Q$170,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD154=0,0,AD154*$Q167*POWER(1+$Q$170,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE154=0,0,AE154*$Q167*POWER(1+$Q$170,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF154=0,0,AF154*$Q167*POWER(1+$Q$170,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG154=0,0,AG154*$Q167*POWER(1+$Q$170,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH154=0,0,AH154*$Q167*POWER(1+$Q$170,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI154=0,0,AI154*$Q167*POWER(1+$Q$170,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ154=0,0,AJ154*$Q167*POWER(1+$Q$170,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK154=0,0,AK154*$Q167*POWER(1+$Q$170,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL154=0,0,AL154*$Q167*POWER(1+$Q$170,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM154=0,0,AM154*$Q167*POWER(1+$Q$170,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN154=0,0,AN154*$Q167*POWER(1+$Q$170,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO154=0,0,AO154*$Q167*POWER(1+$Q$170,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP154=0,0,AP154*$Q167*POWER(1+$Q$170,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ154=0,0,AQ154*$Q167*POWER(1+$Q$170,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR154=0,0,AR154*$Q167*POWER(1+$Q$170,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS154=0,0,AS154*$Q167*POWER(1+$Q$170,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT154=0,0,AT154*$Q167*POWER(1+$Q$170,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU154=0,0,AU154*$Q167*POWER(1+$Q$170,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV154=0,0,AV154*$Q167*POWER(1+$Q$170,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW154=0,0,AW154*$Q167*POWER(1+$Q$170,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX154=0,0,AX154*$Q167*POWER(1+$Q$170,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY154=0,0,AY154*$Q167*POWER(1+$Q$170,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ154=0,0,AZ154*$Q167*POWER(1+$Q$170,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA154=0,0,BA154*$Q167*POWER(1+$Q$170,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB154=0,0,BB154*$Q167*POWER(1+$Q$170,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC154=0,0,BC154*$Q167*POWER(1+$Q$170,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD154=0,0,BD154*$Q167*POWER(1+$Q$170,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE154=0,0,BE154*$Q167*POWER(1+$Q$170,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF154=0,0,BF154*$Q167*POWER(1+$Q$170,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG154=0,0,BG154*$Q167*POWER(1+$Q$170,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH154=0,0,BH154*$Q167*POWER(1+$Q$170,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI154=0,0,BI154*$Q167*POWER(1+$Q$170,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ154=0,0,BJ154*$Q167*POWER(1+$Q$170,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK154=0,0,BK154*$Q167*POWER(1+$Q$170,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL154=0,0,BL154*$Q167*POWER(1+$Q$170,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM154=0,0,BM154*$Q167*POWER(1+$Q$170,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN154=0,0,BN154*$Q167*POWER(1+$Q$170,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO154=0,0,BO154*$Q167*POWER(1+$Q$170,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP154=0,0,BP154*$Q167*POWER(1+$Q$170,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ154=0,0,BQ154*$Q167*POWER(1+$Q$170,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR154=0,0,BR154*$Q167*POWER(1+$Q$170,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS154=0,0,BS154*$Q167*POWER(1+$Q$170,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT154=0,0,BT154*$Q167*POWER(1+$Q$170,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU154=0,0,BU154*$Q167*POWER(1+$Q$170,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV154=0,0,BV154*$Q167*POWER(1+$Q$170,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW154=0,0,BW154*$Q167*POWER(1+$Q$170,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX154=0,0,BX154*$Q167*POWER(1+$Q$170,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY154=0,0,BY154*$Q167*POWER(1+$Q$170,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ154=0,0,BZ154*$Q167*POWER(1+$Q$170,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA154=0,0,CA154*$Q167*POWER(1+$Q$170,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB154=0,0,CB154*$Q167*POWER(1+$Q$170,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC154=0,0,CC154*$Q167*POWER(1+$Q$170,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD154=0,0,CD154*$Q167*POWER(1+$Q$170,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE154=0,0,CE154*$Q167*POWER(1+$Q$170,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF154=0,0,CF154*$Q167*POWER(1+$Q$170,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG154=0,0,CG154*$Q167*POWER(1+$Q$170,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH154=0,0,CH154*$Q167*POWER(1+$Q$170,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI154=0,0,CI154*$Q167*POWER(1+$Q$170,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":168},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":169}]
[{"$f":"ROW()","v":170},null,null,null,null,null,{"$f":"IF($R170=\"^\",IF(COUNTIF(Lists!$13:$13,H170)=1,0,1),0)","v":0},"Ежег. индексация оснащения раб./мест",null,null,null,null,"%г",null,null,"*",0.04,null,{"$f":"IF(G170<>0,1,IF(OR($Q170=\"\",$Q170=0),0,IF($R170=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H170))),$Q170)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":171}]
[{"$f":"ROW()","v":172},null,null,null,null,null,{"$f":"IF($R172=\"^\",IF(COUNTIF(Lists!$13:$13,H172)=1,0,1),0)","v":0},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$K172)=0,$K172=0,$K172=\"\"),\"\",INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$K172)))","v":"Расходы на организацию рабочего места"},null,null,{"$f":"MAX(K$15:K171)+1","v":2},{"$f":"K172","v":2},"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z172:$CJ172)","v":430000},null,null,{"$f":"IF(AA$11=\"\",0,AA157)","v":430000},{"$f":"IF(AB$11=\"\",0,AB157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":173}]
[{"$f":"ROW()","v":174},null,null,null,null,null,{"$f":"IF($R174=\"^\",IF(COUNTIF(Lists!$13:$13,H174)=1,0,1),0)","v":0},{"$f":"H172","v":"Расходы на организацию рабочего места"},null,null,null,{"$f":"K172","v":2},"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z174:$CJ174)","v":430000},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q175=Lists!$CE$17,IF((AA$21)/$Q184=INT((AA$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&AA$2,$Z$2:$CJ$2,\"<\"&AA$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((AA$2+1-1)/$Q184=INT((AA$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&AA$2-$Q184,$Z$2:$CJ$2,\"<=\"&AA$2),0),$Q177*(IF(AA$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AA$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AA$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AA$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AA$2+INT(-$Q182))))))","v":430000},{"$f":"IF(AB$11=\"\",0,IF($Q175=Lists!$CE$17,IF((AB$21)/$Q184=INT((AB$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&AB$2,$Z$2:$CJ$2,\"<\"&AB$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((AB$2+1-1)/$Q184=INT((AB$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&AB$2-$Q184,$Z$2:$CJ$2,\"<=\"&AB$2),0),$Q177*(IF(AB$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AB$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AB$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AB$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AB$2+INT(-$Q182))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q175=Lists!$CE$17,IF((AC$21)/$Q184=INT((AC$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&AC$2,$Z$2:$CJ$2,\"<\"&AC$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((AC$2+1-1)/$Q184=INT((AC$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&AC$2-$Q184,$Z$2:$CJ$2,\"<=\"&AC$2),0),$Q177*(IF(AC$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AC$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AC$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AC$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AC$2+INT(-$Q182))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q175=Lists!$CE$17,IF((AD$21)/$Q184=INT((AD$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&AD$2,$Z$2:$CJ$2,\"<\"&AD$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((AD$2+1-1)/$Q184=INT((AD$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&AD$2-$Q184,$Z$2:$CJ$2,\"<=\"&AD$2),0),$Q177*(IF(AD$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AD$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AD$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AD$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AD$2+INT(-$Q182))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q175=Lists!$CE$17,IF((AE$21)/$Q184=INT((AE$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&AE$2,$Z$2:$CJ$2,\"<\"&AE$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((AE$2+1-1)/$Q184=INT((AE$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&AE$2-$Q184,$Z$2:$CJ$2,\"<=\"&AE$2),0),$Q177*(IF(AE$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AE$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AE$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AE$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AE$2+INT(-$Q182))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q175=Lists!$CE$17,IF((AF$21)/$Q184=INT((AF$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&AF$2,$Z$2:$CJ$2,\"<\"&AF$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((AF$2+1-1)/$Q184=INT((AF$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&AF$2-$Q184,$Z$2:$CJ$2,\"<=\"&AF$2),0),$Q177*(IF(AF$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AF$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AF$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AF$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AF$2+INT(-$Q182))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q175=Lists!$CE$17,IF((AG$21)/$Q184=INT((AG$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&AG$2,$Z$2:$CJ$2,\"<\"&AG$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((AG$2+1-1)/$Q184=INT((AG$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&AG$2-$Q184,$Z$2:$CJ$2,\"<=\"&AG$2),0),$Q177*(IF(AG$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AG$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AG$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AG$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AG$2+INT(-$Q182))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q175=Lists!$CE$17,IF((AH$21)/$Q184=INT((AH$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&AH$2,$Z$2:$CJ$2,\"<\"&AH$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((AH$2+1-1)/$Q184=INT((AH$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&AH$2-$Q184,$Z$2:$CJ$2,\"<=\"&AH$2),0),$Q177*(IF(AH$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AH$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AH$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AH$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AH$2+INT(-$Q182))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q175=Lists!$CE$17,IF((AI$21)/$Q184=INT((AI$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&AI$2,$Z$2:$CJ$2,\"<\"&AI$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((AI$2+1-1)/$Q184=INT((AI$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&AI$2-$Q184,$Z$2:$CJ$2,\"<=\"&AI$2),0),$Q177*(IF(AI$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AI$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AI$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AI$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AI$2+INT(-$Q182))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q175=Lists!$CE$17,IF((AJ$21)/$Q184=INT((AJ$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&AJ$2,$Z$2:$CJ$2,\"<\"&AJ$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((AJ$2+1-1)/$Q184=INT((AJ$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&AJ$2-$Q184,$Z$2:$CJ$2,\"<=\"&AJ$2),0),$Q177*(IF(AJ$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AJ$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AJ$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AJ$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AJ$2+INT(-$Q182))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q175=Lists!$CE$17,IF((AK$21)/$Q184=INT((AK$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&AK$2,$Z$2:$CJ$2,\"<\"&AK$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((AK$2+1-1)/$Q184=INT((AK$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&AK$2-$Q184,$Z$2:$CJ$2,\"<=\"&AK$2),0),$Q177*(IF(AK$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AK$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AK$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AK$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AK$2+INT(-$Q182))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q175=Lists!$CE$17,IF((AL$21)/$Q184=INT((AL$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&AL$2,$Z$2:$CJ$2,\"<\"&AL$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((AL$2+1-1)/$Q184=INT((AL$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&AL$2-$Q184,$Z$2:$CJ$2,\"<=\"&AL$2),0),$Q177*(IF(AL$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AL$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AL$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AL$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AL$2+INT(-$Q182))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q175=Lists!$CE$17,IF((AM$21)/$Q184=INT((AM$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&AM$2,$Z$2:$CJ$2,\"<\"&AM$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((AM$2+1-1)/$Q184=INT((AM$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&AM$2-$Q184,$Z$2:$CJ$2,\"<=\"&AM$2),0),$Q177*(IF(AM$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AM$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AM$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AM$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AM$2+INT(-$Q182))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q175=Lists!$CE$17,IF((AN$21)/$Q184=INT((AN$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&AN$2,$Z$2:$CJ$2,\"<\"&AN$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((AN$2+1-1)/$Q184=INT((AN$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&AN$2-$Q184,$Z$2:$CJ$2,\"<=\"&AN$2),0),$Q177*(IF(AN$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AN$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AN$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AN$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AN$2+INT(-$Q182))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q175=Lists!$CE$17,IF((AO$21)/$Q184=INT((AO$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&AO$2,$Z$2:$CJ$2,\"<\"&AO$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((AO$2+1-1)/$Q184=INT((AO$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&AO$2-$Q184,$Z$2:$CJ$2,\"<=\"&AO$2),0),$Q177*(IF(AO$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AO$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AO$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AO$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AO$2+INT(-$Q182))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q175=Lists!$CE$17,IF((AP$21)/$Q184=INT((AP$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&AP$2,$Z$2:$CJ$2,\"<\"&AP$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((AP$2+1-1)/$Q184=INT((AP$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&AP$2-$Q184,$Z$2:$CJ$2,\"<=\"&AP$2),0),$Q177*(IF(AP$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AP$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AP$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AP$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AP$2+INT(-$Q182))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q175=Lists!$CE$17,IF((AQ$21)/$Q184=INT((AQ$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&AQ$2,$Z$2:$CJ$2,\"<\"&AQ$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((AQ$2+1-1)/$Q184=INT((AQ$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&AQ$2-$Q184,$Z$2:$CJ$2,\"<=\"&AQ$2),0),$Q177*(IF(AQ$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AQ$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AQ$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AQ$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AQ$2+INT(-$Q182))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q175=Lists!$CE$17,IF((AR$21)/$Q184=INT((AR$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&AR$2,$Z$2:$CJ$2,\"<\"&AR$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((AR$2+1-1)/$Q184=INT((AR$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&AR$2-$Q184,$Z$2:$CJ$2,\"<=\"&AR$2),0),$Q177*(IF(AR$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AR$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AR$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AR$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AR$2+INT(-$Q182))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q175=Lists!$CE$17,IF((AS$21)/$Q184=INT((AS$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&AS$2,$Z$2:$CJ$2,\"<\"&AS$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((AS$2+1-1)/$Q184=INT((AS$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&AS$2-$Q184,$Z$2:$CJ$2,\"<=\"&AS$2),0),$Q177*(IF(AS$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AS$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AS$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AS$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AS$2+INT(-$Q182))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q175=Lists!$CE$17,IF((AT$21)/$Q184=INT((AT$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&AT$2,$Z$2:$CJ$2,\"<\"&AT$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((AT$2+1-1)/$Q184=INT((AT$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&AT$2-$Q184,$Z$2:$CJ$2,\"<=\"&AT$2),0),$Q177*(IF(AT$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AT$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AT$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AT$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AT$2+INT(-$Q182))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q175=Lists!$CE$17,IF((AU$21)/$Q184=INT((AU$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&AU$2,$Z$2:$CJ$2,\"<\"&AU$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((AU$2+1-1)/$Q184=INT((AU$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&AU$2-$Q184,$Z$2:$CJ$2,\"<=\"&AU$2),0),$Q177*(IF(AU$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AU$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AU$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AU$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AU$2+INT(-$Q182))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q175=Lists!$CE$17,IF((AV$21)/$Q184=INT((AV$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&AV$2,$Z$2:$CJ$2,\"<\"&AV$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((AV$2+1-1)/$Q184=INT((AV$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&AV$2-$Q184,$Z$2:$CJ$2,\"<=\"&AV$2),0),$Q177*(IF(AV$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AV$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AV$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AV$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AV$2+INT(-$Q182))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q175=Lists!$CE$17,IF((AW$21)/$Q184=INT((AW$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&AW$2,$Z$2:$CJ$2,\"<\"&AW$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((AW$2+1-1)/$Q184=INT((AW$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&AW$2-$Q184,$Z$2:$CJ$2,\"<=\"&AW$2),0),$Q177*(IF(AW$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AW$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AW$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AW$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AW$2+INT(-$Q182))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q175=Lists!$CE$17,IF((AX$21)/$Q184=INT((AX$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&AX$2,$Z$2:$CJ$2,\"<\"&AX$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((AX$2+1-1)/$Q184=INT((AX$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&AX$2-$Q184,$Z$2:$CJ$2,\"<=\"&AX$2),0),$Q177*(IF(AX$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AX$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AX$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AX$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AX$2+INT(-$Q182))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q175=Lists!$CE$17,IF((AY$21)/$Q184=INT((AY$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&AY$2,$Z$2:$CJ$2,\"<\"&AY$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((AY$2+1-1)/$Q184=INT((AY$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&AY$2-$Q184,$Z$2:$CJ$2,\"<=\"&AY$2),0),$Q177*(IF(AY$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AY$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AY$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AY$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AY$2+INT(-$Q182))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q175=Lists!$CE$17,IF((AZ$21)/$Q184=INT((AZ$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&AZ$2,$Z$2:$CJ$2,\"<\"&AZ$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((AZ$2+1-1)/$Q184=INT((AZ$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&AZ$2-$Q184,$Z$2:$CJ$2,\"<=\"&AZ$2),0),$Q177*(IF(AZ$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AZ$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AZ$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AZ$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,AZ$2+INT(-$Q182))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q175=Lists!$CE$17,IF((BA$21)/$Q184=INT((BA$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&BA$2,$Z$2:$CJ$2,\"<\"&BA$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((BA$2+1-1)/$Q184=INT((BA$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&BA$2-$Q184,$Z$2:$CJ$2,\"<=\"&BA$2),0),$Q177*(IF(BA$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BA$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BA$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BA$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BA$2+INT(-$Q182))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q175=Lists!$CE$17,IF((BB$21)/$Q184=INT((BB$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&BB$2,$Z$2:$CJ$2,\"<\"&BB$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((BB$2+1-1)/$Q184=INT((BB$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&BB$2-$Q184,$Z$2:$CJ$2,\"<=\"&BB$2),0),$Q177*(IF(BB$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BB$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BB$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BB$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BB$2+INT(-$Q182))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q175=Lists!$CE$17,IF((BC$21)/$Q184=INT((BC$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&BC$2,$Z$2:$CJ$2,\"<\"&BC$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((BC$2+1-1)/$Q184=INT((BC$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&BC$2-$Q184,$Z$2:$CJ$2,\"<=\"&BC$2),0),$Q177*(IF(BC$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BC$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BC$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BC$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BC$2+INT(-$Q182))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q175=Lists!$CE$17,IF((BD$21)/$Q184=INT((BD$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&BD$2,$Z$2:$CJ$2,\"<\"&BD$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((BD$2+1-1)/$Q184=INT((BD$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&BD$2-$Q184,$Z$2:$CJ$2,\"<=\"&BD$2),0),$Q177*(IF(BD$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BD$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BD$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BD$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BD$2+INT(-$Q182))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q175=Lists!$CE$17,IF((BE$21)/$Q184=INT((BE$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&BE$2,$Z$2:$CJ$2,\"<\"&BE$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((BE$2+1-1)/$Q184=INT((BE$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&BE$2-$Q184,$Z$2:$CJ$2,\"<=\"&BE$2),0),$Q177*(IF(BE$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BE$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BE$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BE$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BE$2+INT(-$Q182))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q175=Lists!$CE$17,IF((BF$21)/$Q184=INT((BF$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&BF$2,$Z$2:$CJ$2,\"<\"&BF$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((BF$2+1-1)/$Q184=INT((BF$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&BF$2-$Q184,$Z$2:$CJ$2,\"<=\"&BF$2),0),$Q177*(IF(BF$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BF$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BF$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BF$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BF$2+INT(-$Q182))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q175=Lists!$CE$17,IF((BG$21)/$Q184=INT((BG$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&BG$2,$Z$2:$CJ$2,\"<\"&BG$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((BG$2+1-1)/$Q184=INT((BG$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&BG$2-$Q184,$Z$2:$CJ$2,\"<=\"&BG$2),0),$Q177*(IF(BG$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BG$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BG$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BG$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BG$2+INT(-$Q182))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q175=Lists!$CE$17,IF((BH$21)/$Q184=INT((BH$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&BH$2,$Z$2:$CJ$2,\"<\"&BH$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((BH$2+1-1)/$Q184=INT((BH$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&BH$2-$Q184,$Z$2:$CJ$2,\"<=\"&BH$2),0),$Q177*(IF(BH$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BH$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BH$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BH$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BH$2+INT(-$Q182))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q175=Lists!$CE$17,IF((BI$21)/$Q184=INT((BI$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&BI$2,$Z$2:$CJ$2,\"<\"&BI$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((BI$2+1-1)/$Q184=INT((BI$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&BI$2-$Q184,$Z$2:$CJ$2,\"<=\"&BI$2),0),$Q177*(IF(BI$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BI$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BI$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BI$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BI$2+INT(-$Q182))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q175=Lists!$CE$17,IF((BJ$21)/$Q184=INT((BJ$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&BJ$2,$Z$2:$CJ$2,\"<\"&BJ$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((BJ$2+1-1)/$Q184=INT((BJ$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&BJ$2-$Q184,$Z$2:$CJ$2,\"<=\"&BJ$2),0),$Q177*(IF(BJ$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BJ$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BJ$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BJ$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BJ$2+INT(-$Q182))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q175=Lists!$CE$17,IF((BK$21)/$Q184=INT((BK$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&BK$2,$Z$2:$CJ$2,\"<\"&BK$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((BK$2+1-1)/$Q184=INT((BK$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&BK$2-$Q184,$Z$2:$CJ$2,\"<=\"&BK$2),0),$Q177*(IF(BK$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BK$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BK$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BK$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BK$2+INT(-$Q182))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q175=Lists!$CE$17,IF((BL$21)/$Q184=INT((BL$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&BL$2,$Z$2:$CJ$2,\"<\"&BL$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((BL$2+1-1)/$Q184=INT((BL$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&BL$2-$Q184,$Z$2:$CJ$2,\"<=\"&BL$2),0),$Q177*(IF(BL$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BL$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BL$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BL$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BL$2+INT(-$Q182))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q175=Lists!$CE$17,IF((BM$21)/$Q184=INT((BM$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&BM$2,$Z$2:$CJ$2,\"<\"&BM$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((BM$2+1-1)/$Q184=INT((BM$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&BM$2-$Q184,$Z$2:$CJ$2,\"<=\"&BM$2),0),$Q177*(IF(BM$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BM$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BM$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BM$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BM$2+INT(-$Q182))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q175=Lists!$CE$17,IF((BN$21)/$Q184=INT((BN$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&BN$2,$Z$2:$CJ$2,\"<\"&BN$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((BN$2+1-1)/$Q184=INT((BN$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&BN$2-$Q184,$Z$2:$CJ$2,\"<=\"&BN$2),0),$Q177*(IF(BN$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BN$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BN$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BN$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BN$2+INT(-$Q182))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q175=Lists!$CE$17,IF((BO$21)/$Q184=INT((BO$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&BO$2,$Z$2:$CJ$2,\"<\"&BO$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((BO$2+1-1)/$Q184=INT((BO$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&BO$2-$Q184,$Z$2:$CJ$2,\"<=\"&BO$2),0),$Q177*(IF(BO$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BO$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BO$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BO$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BO$2+INT(-$Q182))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q175=Lists!$CE$17,IF((BP$21)/$Q184=INT((BP$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&BP$2,$Z$2:$CJ$2,\"<\"&BP$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((BP$2+1-1)/$Q184=INT((BP$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&BP$2-$Q184,$Z$2:$CJ$2,\"<=\"&BP$2),0),$Q177*(IF(BP$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BP$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BP$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BP$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BP$2+INT(-$Q182))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q175=Lists!$CE$17,IF((BQ$21)/$Q184=INT((BQ$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&BQ$2,$Z$2:$CJ$2,\"<\"&BQ$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((BQ$2+1-1)/$Q184=INT((BQ$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&BQ$2-$Q184,$Z$2:$CJ$2,\"<=\"&BQ$2),0),$Q177*(IF(BQ$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BQ$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BQ$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BQ$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BQ$2+INT(-$Q182))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q175=Lists!$CE$17,IF((BR$21)/$Q184=INT((BR$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&BR$2,$Z$2:$CJ$2,\"<\"&BR$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((BR$2+1-1)/$Q184=INT((BR$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&BR$2-$Q184,$Z$2:$CJ$2,\"<=\"&BR$2),0),$Q177*(IF(BR$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BR$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BR$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BR$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BR$2+INT(-$Q182))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q175=Lists!$CE$17,IF((BS$21)/$Q184=INT((BS$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&BS$2,$Z$2:$CJ$2,\"<\"&BS$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((BS$2+1-1)/$Q184=INT((BS$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&BS$2-$Q184,$Z$2:$CJ$2,\"<=\"&BS$2),0),$Q177*(IF(BS$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BS$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BS$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BS$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BS$2+INT(-$Q182))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q175=Lists!$CE$17,IF((BT$21)/$Q184=INT((BT$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&BT$2,$Z$2:$CJ$2,\"<\"&BT$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((BT$2+1-1)/$Q184=INT((BT$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&BT$2-$Q184,$Z$2:$CJ$2,\"<=\"&BT$2),0),$Q177*(IF(BT$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BT$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BT$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BT$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BT$2+INT(-$Q182))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q175=Lists!$CE$17,IF((BU$21)/$Q184=INT((BU$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&BU$2,$Z$2:$CJ$2,\"<\"&BU$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((BU$2+1-1)/$Q184=INT((BU$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&BU$2-$Q184,$Z$2:$CJ$2,\"<=\"&BU$2),0),$Q177*(IF(BU$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BU$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BU$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BU$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BU$2+INT(-$Q182))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q175=Lists!$CE$17,IF((BV$21)/$Q184=INT((BV$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&BV$2,$Z$2:$CJ$2,\"<\"&BV$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((BV$2+1-1)/$Q184=INT((BV$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&BV$2-$Q184,$Z$2:$CJ$2,\"<=\"&BV$2),0),$Q177*(IF(BV$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BV$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BV$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BV$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BV$2+INT(-$Q182))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q175=Lists!$CE$17,IF((BW$21)/$Q184=INT((BW$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&BW$2,$Z$2:$CJ$2,\"<\"&BW$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((BW$2+1-1)/$Q184=INT((BW$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&BW$2-$Q184,$Z$2:$CJ$2,\"<=\"&BW$2),0),$Q177*(IF(BW$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BW$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BW$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BW$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BW$2+INT(-$Q182))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q175=Lists!$CE$17,IF((BX$21)/$Q184=INT((BX$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&BX$2,$Z$2:$CJ$2,\"<\"&BX$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((BX$2+1-1)/$Q184=INT((BX$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&BX$2-$Q184,$Z$2:$CJ$2,\"<=\"&BX$2),0),$Q177*(IF(BX$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BX$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BX$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BX$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BX$2+INT(-$Q182))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q175=Lists!$CE$17,IF((BY$21)/$Q184=INT((BY$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&BY$2,$Z$2:$CJ$2,\"<\"&BY$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((BY$2+1-1)/$Q184=INT((BY$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&BY$2-$Q184,$Z$2:$CJ$2,\"<=\"&BY$2),0),$Q177*(IF(BY$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BY$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BY$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BY$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BY$2+INT(-$Q182))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q175=Lists!$CE$17,IF((BZ$21)/$Q184=INT((BZ$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&BZ$2,$Z$2:$CJ$2,\"<\"&BZ$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((BZ$2+1-1)/$Q184=INT((BZ$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&BZ$2-$Q184,$Z$2:$CJ$2,\"<=\"&BZ$2),0),$Q177*(IF(BZ$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BZ$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BZ$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BZ$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,BZ$2+INT(-$Q182))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q175=Lists!$CE$17,IF((CA$21)/$Q184=INT((CA$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&CA$2,$Z$2:$CJ$2,\"<\"&CA$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((CA$2+1-1)/$Q184=INT((CA$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&CA$2-$Q184,$Z$2:$CJ$2,\"<=\"&CA$2),0),$Q177*(IF(CA$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,CA$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,CA$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,CA$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,CA$2+INT(-$Q182))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q175=Lists!$CE$17,IF((CB$21)/$Q184=INT((CB$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&CB$2,$Z$2:$CJ$2,\"<\"&CB$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((CB$2+1-1)/$Q184=INT((CB$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&CB$2-$Q184,$Z$2:$CJ$2,\"<=\"&CB$2),0),$Q177*(IF(CB$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,CB$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,CB$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,CB$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,CB$2+INT(-$Q182))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q175=Lists!$CE$17,IF((CC$21)/$Q184=INT((CC$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&CC$2,$Z$2:$CJ$2,\"<\"&CC$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((CC$2+1-1)/$Q184=INT((CC$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&CC$2-$Q184,$Z$2:$CJ$2,\"<=\"&CC$2),0),$Q177*(IF(CC$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,CC$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,CC$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,CC$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,CC$2+INT(-$Q182))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q175=Lists!$CE$17,IF((CD$21)/$Q184=INT((CD$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&CD$2,$Z$2:$CJ$2,\"<\"&CD$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((CD$2+1-1)/$Q184=INT((CD$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&CD$2-$Q184,$Z$2:$CJ$2,\"<=\"&CD$2),0),$Q177*(IF(CD$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,CD$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,CD$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,CD$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,CD$2+INT(-$Q182))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q175=Lists!$CE$17,IF((CE$21)/$Q184=INT((CE$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&CE$2,$Z$2:$CJ$2,\"<\"&CE$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((CE$2+1-1)/$Q184=INT((CE$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&CE$2-$Q184,$Z$2:$CJ$2,\"<=\"&CE$2),0),$Q177*(IF(CE$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,CE$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,CE$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,CE$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,CE$2+INT(-$Q182))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q175=Lists!$CE$17,IF((CF$21)/$Q184=INT((CF$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&CF$2,$Z$2:$CJ$2,\"<\"&CF$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((CF$2+1-1)/$Q184=INT((CF$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&CF$2-$Q184,$Z$2:$CJ$2,\"<=\"&CF$2),0),$Q177*(IF(CF$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,CF$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,CF$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,CF$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,CF$2+INT(-$Q182))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q175=Lists!$CE$17,IF((CG$21)/$Q184=INT((CG$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&CG$2,$Z$2:$CJ$2,\"<\"&CG$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((CG$2+1-1)/$Q184=INT((CG$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&CG$2-$Q184,$Z$2:$CJ$2,\"<=\"&CG$2),0),$Q177*(IF(CG$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,CG$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,CG$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,CG$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,CG$2+INT(-$Q182))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q175=Lists!$CE$17,IF((CH$21)/$Q184=INT((CH$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&CH$2,$Z$2:$CJ$2,\"<\"&CH$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((CH$2+1-1)/$Q184=INT((CH$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&CH$2-$Q184,$Z$2:$CJ$2,\"<=\"&CH$2),0),$Q177*(IF(CH$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,CH$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,CH$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,CH$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,CH$2+INT(-$Q182))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q175=Lists!$CE$17,IF((CI$21)/$Q184=INT((CI$2-1)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&CI$2,$Z$2:$CJ$2,\"<\"&CI$2+$Q184),0),IF($Q175=Lists!$CE$18,IF((CI$2+1-1)/$Q184=INT((CI$2)/$Q184),SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">\"&CI$2-$Q184,$Z$2:$CJ$2,\"<=\"&CI$2),0),$Q177*(IF(CI$2=1,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q179))+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,INT($Q179)+1),0)+($Q179-INT($Q179))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,CI$2+INT($Q179)+1)+(INT($Q179)+1-$Q179)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,CI$2+INT($Q179)))+$Q180*((-$Q182-INT(-$Q182))*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,CI$2+INT(-$Q182)+1)+(INT(-$Q182)+1+$Q182)*SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,CI$2+INT(-$Q182))))))","v":0}]
[{"$f":"ROW()","v":175},null,null,null,null,null,{"$f":"IF($R175=\"^\",IF(COUNTIF(Lists!$13:$13,H175)=1,0,1),0)","v":0},{"$f":"Lists!$CE$13","v":"Типы оплаты"},"Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*","аванс-доплата","^",{"$f":"IF(G175<>0,1,IF(OR($Q175=\"\",$Q175=0),0,IF($R175=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H175))),$Q175)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":176},null,null,null,null,null,{"$f":"IF($R176=\"^\",IF(COUNTIF(Lists!$13:$13,H176)=1,0,1),0)","v":0},{"$f":"H174","v":"Расходы на организацию рабочего места"},"Если аванс-доплата, то указываем % предоплаты и сроки:"]
[{"$f":"ROW()","v":177},null,null,null,null,null,{"$f":"IF($R177=\"^\",IF(COUNTIF(Lists!$13:$13,H177)=1,0,1),0)","v":0},{"$f":"H174","v":"Расходы на организацию рабочего места"},{"$f":"I176","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Размер предоплаты",null,null,"%",null,null,{"$f":"IF(OR($Q175=Lists!$CE$17,$Q175=Lists!$CE$18),\"\",\"*\")","v":"*"},1,null,{"$f":"IF(G177<>0,1,IF(OR($Q177=\"\",$Q177=0),0,IF($R177=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H177))),$Q177)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":178},null,null,null,null,null,{"$f":"IF($R178=\"^\",IF(COUNTIF(Lists!$13:$13,H178)=1,0,1),0)","v":0},{"$f":"H174","v":"Расходы на организацию рабочего места"},{"$f":"I176","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,{"$f":"IF(OR($Q175=Lists!$CE$17,$Q175=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G178<>0,1,IF(OR($Q178=\"\",$Q178=0),0,IF($R178=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H178))),$Q178)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":179},null,null,null,null,null,{"$f":"IF($R179=\"^\",IF(COUNTIF(Lists!$13:$13,H179)=1,0,1),0)","v":0},{"$f":"H174","v":"Расходы на организацию рабочего места"},{"$f":"I176","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q178/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G179<>0,1,IF(OR($Q179=\"\",$Q179=0),0,IF($R179=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H179))),$Q179)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q179-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q178/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":180},null,null,null,null,null,{"$f":"IF($R180=\"^\",IF(COUNTIF(Lists!$13:$13,H180)=1,0,1),0)","v":0},{"$f":"H174","v":"Расходы на организацию рабочего места"},{"$f":"I176","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Размер доплаты",null,null,"%",null,null,null,{"$f":"100%-Q177","v":0},null,{"$f":"IF(G180<>0,1,IF(OR($Q180=\"\",$Q180=0),0,IF($R180=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H180))),$Q180)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q180-(100%-Q177))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":181},null,null,null,null,null,{"$f":"IF($R181=\"^\",IF(COUNTIF(Lists!$13:$13,H181)=1,0,1),0)","v":0},{"$f":"H174","v":"Расходы на организацию рабочего места"},{"$f":"I176","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,{"$f":"IF(OR($Q175=Lists!$CE$17,$Q175=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G181<>0,1,IF(OR($Q181=\"\",$Q181=0),0,IF($R181=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H181))),$Q181)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":182},null,null,null,null,null,{"$f":"IF($R182=\"^\",IF(COUNTIF(Lists!$13:$13,H182)=1,0,1),0)","v":0},{"$f":"H174","v":"Расходы на организацию рабочего места"},{"$f":"I176","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q181/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G182<>0,1,IF(OR($Q182=\"\",$Q182=0),0,IF($R182=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H182))),$Q182)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q182-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q181/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":183},null,null,null,null,null,{"$f":"IF($R183=\"^\",IF(COUNTIF(Lists!$13:$13,H183)=1,0,1),0)","v":0},{"$f":"H174","v":"Расходы на организацию рабочего места"},"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[{"$f":"ROW()","v":184},null,null,null,null,null,{"$f":"IF($R184=\"^\",IF(COUNTIF(Lists!$13:$13,H184)=1,0,1),0)","v":0},{"$f":"H174","v":"Расходы на организацию рабочего места"},{"$f":"I183","v":"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"},{"$f":"\"Количество периодов\"&IF($Q175=Lists!$CE$17,\" авансирования\",IF($Q175=Lists!$CE$18,\" ретро-оплаты\",\"\"))","v":"Количество периодов"},null,null,"кол-во периодов",null,null,{"$f":"IF(OR($Q175=Lists!$CE$17,$Q175=Lists!$CE$18),\"*\",\"\")","v":""},12,null,{"$f":"IF(G184<>0,1,IF(OR($Q184=\"\",$Q184=0),0,IF($R184=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H184))),$Q184)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":185}]
[{"$f":"ROW()","v":186},null,null,null,null,null,{"$f":"IF($R186=\"^\",IF(COUNTIF(Lists!$13:$13,H186)=1,0,1),0)","v":0},{"$f":"H172","v":"Расходы на организацию рабочего места"},null,null,null,{"$f":"K172","v":2},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z186:$CJ186)","v":430000},null,null,{"$f":"IF(AA$11=\"\",0,AA172)","v":430000},{"$f":"IF(AB$11=\"\",0,AB172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":187},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":188},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":189}]
[{"$f":"ROW()","v":190},null,null,null,null,null,{"$f":"IF($R190=\"^\",IF(COUNTIF(Lists!$13:$13,H190)=1,0,1),0)","v":0},"Потребность в оргтехнике",null,null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z190:$CJ190)","v":1779.5054805555556},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA191:AA201))","v":22},0.17908593750000001,0,1.7565026736111111,1.3806363888888895,1.757445208333333,0.14822166666666625,6.4627285416666691,3.0868408333333317,6.991145381944448,0,11.130521840277774,7.1644665277777762,11.541867986111107,0,20.608234375000002,8.0580551388888964,19.216954618055553,0,31.348121493055586,8.9633038888888734,33.266055694444447,0,39.31835284722213,12.132212083333386,45.600716805555521,0,54.051915138888944,9.5805002430555248,62.661861006944406,0,69.437089444444524,9.4231692361111072,85.712052048611099,0,80.624107326389037,11.767307812499894,107.40782333333317,0,99.882530381944491,8.2984865972221655,125.55754052083353,0,71.61695434027763,0,108.37966131944466,0,60.490803958333117,0,115.29324572916664,0,61.963675937500057,0,111.25643256944443,0,62.899200902778034,0,119.35869600694446,0,51.730956770833359,0]
[{"$f":"ROW()","v":191},null,null,null,null,null,{"$f":"IF($R191=\"^\",IF(COUNTIF(Lists!$13:$13,H191)=1,0,1),0)","v":0},{"$f":"H190","v":"Потребность в оргтехнике"},{"$f":"Lists!CA16","v":"Сотрудники маркетинга"},null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,12,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA17-Z17>0,AA17-Z17,0))","v":12},{"$f":"IF(AB$11=\"\",0,IF(AB17-AA17>0,AB17-AA17,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":192},null,null,null,null,null,{"$f":"IF($R192=\"^\",IF(COUNTIF(Lists!$13:$13,H192)=1,0,1),0)","v":0},{"$f":"H190","v":"Потребность в оргтехнике"},{"$f":"Lists!CA17","v":"Менеджеры по продажам"},null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,802.47375000000011,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA18-Z18>0,AA18-Z18,0))","v":0},8.4375000000000006E-2,0,0.82462500000000005,0.60000000000000031,0.7927499999999994,2.3250000000000437E-2,3.0435000000000008,1.2754999999999983,3.2188750000000033,0,5.2121249999999968,2.911999999999999,5.2667499999999983,0,9.8392499999999998,2.7790000000000035,8.890625,0,15.105375000000009,2.4769999999999897,15.527500000000018,0,19.257749999999959,2.9387500000000131,21.311749999999961,0,26.877375000000058,0.27087499999998954,29.506749999999954,0,34.904250000000047,0,39.018374999999992,0,41.251500000000078,0,48.284999999999911,0,51.832124999999962,0,52.900875000000042,0,40.804874999999925,0,39.937500000000057,0,37.096874999999955,0,41.508000000000038,0,39.459375000000023,0,38.081249999999955,0,41.311125000000175,0,40.443750000000023,0,37.603124999999977,0]
[{"$f":"ROW()","v":193},null,null,null,null,null,{"$f":"IF($R193=\"^\",IF(COUNTIF(Lists!$13:$13,H193)=1,0,1),0)","v":0},{"$f":"H190","v":"Потребность в оргтехнике"},{"$f":"Lists!CA18","v":"Администраторы и горничные"},null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,955.03173055555567,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA19-Z19>0,AA19-Z19,0))","v":0},9.4710937499999995E-2,0,0.93187767361111107,0.7806363888888892,0.96469520833333355,0.12497166666666581,3.4192285416666683,1.8113408333333334,3.7722703819444448,0,5.9183968402777776,4.2524665277777771,6.275117986111109,0,10.768984375000002,5.2790551388888929,10.326329618055553,0,16.242746493055577,6.4863038888888838,17.738555694444429,0,20.060602847222171,9.1934620833333724,24.28896680555556,0,27.174540138888887,9.3096252430555353,33.155111006944452,0,34.532839444444477,9.4231692361111072,46.693677048611107,0,39.372607326388959,11.767307812499894,59.122823333333258,0,48.050405381944529,8.2984865972221655,72.656665520833485,0,30.812079340277705,0,68.442161319444608,0,23.393928958333163,0,73.785245729166604,0,22.504300937500034,0,73.175182569444473,0,21.588075902777859,0,78.914946006944433,0,14.127831770833382,0]
[{"$f":"ROW()","v":194},null,null,null,null,null,{"$f":"IF($R194=\"^\",IF(COUNTIF(Lists!$13:$13,H194)=1,0,1),0)","v":0},{"$f":"H190","v":"Потребность в оргтехнике"},{"$f":"Lists!CA19","v":"Генеральный директор"},null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA20-Z20>0,AA20-Z20,0))","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":195},null,null,null,null,null,{"$f":"IF($R195=\"^\",IF(COUNTIF(Lists!$13:$13,H195)=1,0,1),0)","v":0},{"$f":"H190","v":"Потребность в оргтехнике"},{"$f":"Lists!CA20","v":"Операционный директор"},null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA21-Z21>0,AA21-Z21,0))","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":196},null,null,null,null,null,{"$f":"IF($R196=\"^\",IF(COUNTIF(Lists!$13:$13,H196)=1,0,1),0)","v":0},{"$f":"H190","v":"Потребность в оргтехнике"},{"$f":"Lists!CA21","v":"Главный бухгалтер"},null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA22-Z22>0,AA22-Z22,0))","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":197},null,null,null,null,null,{"$f":"IF($R197=\"^\",IF(COUNTIF(Lists!$13:$13,H197)=1,0,1),0)","v":0},{"$f":"H190","v":"Потребность в оргтехнике"},{"$f":"Lists!CA22","v":"ИТ-специалисты"},null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,2,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA23-Z23>0,AA23-Z23,0))","v":2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":198},null,null,null,null,null,{"$f":"IF($R198=\"^\",IF(COUNTIF(Lists!$13:$13,H198)=1,0,1),0)","v":0},{"$f":"H190","v":"Потребность в оргтехнике"},{"$f":"Lists!CA23","v":"Финансовые менеджеры"},null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,2,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA24-Z24>0,AA24-Z24,0))","v":2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":199},null,null,null,null,null,{"$f":"IF($R199=\"^\",IF(COUNTIF(Lists!$13:$13,H199)=1,0,1),0)","v":0},{"$f":"H190","v":"Потребность в оргтехнике"},{"$f":"Lists!CA24","v":"Бухгалтера"},null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA25-Z25>0,AA25-Z25,0))","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":200},null,null,null,null,null,{"$f":"IF($R200=\"^\",IF(COUNTIF(Lists!$13:$13,H200)=1,0,1),0)","v":0},{"$f":"H190","v":"Потребность в оргтехнике"},{"$f":"Lists!CA25","v":"Прочие сотрудники"},null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,2,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA26-Z26>0,AA26-Z26,0))","v":2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":201},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":202}]
[{"$f":"ROW()","v":203},null,null,null,null,null,{"$f":"IF($R203=\"^\",IF(COUNTIF(Lists!$13:$13,H203)=1,0,1),0)","v":0},"Норматив расходов на оргтехнику",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z203:$CJ203)","v":99371993.003125817},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA204:AA214))","v":880000},6268.0078125,0,61477.593576388892,50738.387291666688,64586.111406249984,5447.1462499999852,237505.27390625011,119113.47065624995,269770.8224257814,0,429499.01151171862,290281.79474765621,467640.42245976557,0,834981.25614257832,342811.57344574248,817541.49554745108,0,1333634.3160198941,400389.48223656969,1485989.8738971152,0,1756345.1082372647,569041.35834045568,2138826.2630175045,0,2535215.7545770127,471825.4079441608,3086003.5887554539,0,3419673.5266854209,487280.94399732922,4432250.8264143178,0,4169148.4194502495,638923.48224724294,5831867.5433842372,0,5423270.5682694651,473107.60800099303,7158200.1087021818,0,4082976.523886526,0,6487810.0130886864,0,3621093.0984912338,0,7246753.6641621711,0,3894725.0795580628,0,7342670.8828380536,0,4151203.8482299112,0,8271271.8862210615,0,3584831.4592932248,0]
[{"$f":"ROW()","v":204},null,null,null,null,null,{"$f":"IF($R204=\"^\",IF(COUNTIF(Lists!$13:$13,H204)=1,0,1),0)","v":0},{"$f":"H203","v":"Норматив расходов на оргтехнику"},{"$f":"Lists!CA16","v":"Сотрудники маркетинга"},null,null,null,"руб.",null,null,"*",35000,null,{"$f":"IF(G204<>0,1,IF(OR($Q204=\"\",$Q204=0),0,IF($R204=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H204))),$Q204)=1,0,1),0)))","v":0},null,null,null,null,420000,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA191=0,0,AA191*$Q204*POWER(1+$Q$216,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":420000},{"$f":"IF(AB$11=\"\",0,IF(AB191=0,0,AB191*$Q204*POWER(1+$Q$216,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC191=0,0,AC191*$Q204*POWER(1+$Q$216,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD191=0,0,AD191*$Q204*POWER(1+$Q$216,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE191=0,0,AE191*$Q204*POWER(1+$Q$216,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF191=0,0,AF191*$Q204*POWER(1+$Q$216,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG191=0,0,AG191*$Q204*POWER(1+$Q$216,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH191=0,0,AH191*$Q204*POWER(1+$Q$216,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI191=0,0,AI191*$Q204*POWER(1+$Q$216,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ191=0,0,AJ191*$Q204*POWER(1+$Q$216,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK191=0,0,AK191*$Q204*POWER(1+$Q$216,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL191=0,0,AL191*$Q204*POWER(1+$Q$216,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM191=0,0,AM191*$Q204*POWER(1+$Q$216,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN191=0,0,AN191*$Q204*POWER(1+$Q$216,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO191=0,0,AO191*$Q204*POWER(1+$Q$216,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP191=0,0,AP191*$Q204*POWER(1+$Q$216,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ191=0,0,AQ191*$Q204*POWER(1+$Q$216,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR191=0,0,AR191*$Q204*POWER(1+$Q$216,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS191=0,0,AS191*$Q204*POWER(1+$Q$216,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT191=0,0,AT191*$Q204*POWER(1+$Q$216,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU191=0,0,AU191*$Q204*POWER(1+$Q$216,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV191=0,0,AV191*$Q204*POWER(1+$Q$216,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW191=0,0,AW191*$Q204*POWER(1+$Q$216,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX191=0,0,AX191*$Q204*POWER(1+$Q$216,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY191=0,0,AY191*$Q204*POWER(1+$Q$216,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ191=0,0,AZ191*$Q204*POWER(1+$Q$216,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA191=0,0,BA191*$Q204*POWER(1+$Q$216,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB191=0,0,BB191*$Q204*POWER(1+$Q$216,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC191=0,0,BC191*$Q204*POWER(1+$Q$216,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD191=0,0,BD191*$Q204*POWER(1+$Q$216,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE191=0,0,BE191*$Q204*POWER(1+$Q$216,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF191=0,0,BF191*$Q204*POWER(1+$Q$216,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG191=0,0,BG191*$Q204*POWER(1+$Q$216,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH191=0,0,BH191*$Q204*POWER(1+$Q$216,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI191=0,0,BI191*$Q204*POWER(1+$Q$216,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ191=0,0,BJ191*$Q204*POWER(1+$Q$216,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK191=0,0,BK191*$Q204*POWER(1+$Q$216,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL191=0,0,BL191*$Q204*POWER(1+$Q$216,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM191=0,0,BM191*$Q204*POWER(1+$Q$216,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN191=0,0,BN191*$Q204*POWER(1+$Q$216,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO191=0,0,BO191*$Q204*POWER(1+$Q$216,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP191=0,0,BP191*$Q204*POWER(1+$Q$216,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ191=0,0,BQ191*$Q204*POWER(1+$Q$216,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR191=0,0,BR191*$Q204*POWER(1+$Q$216,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS191=0,0,BS191*$Q204*POWER(1+$Q$216,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT191=0,0,BT191*$Q204*POWER(1+$Q$216,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU191=0,0,BU191*$Q204*POWER(1+$Q$216,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV191=0,0,BV191*$Q204*POWER(1+$Q$216,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW191=0,0,BW191*$Q204*POWER(1+$Q$216,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX191=0,0,BX191*$Q204*POWER(1+$Q$216,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY191=0,0,BY191*$Q204*POWER(1+$Q$216,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ191=0,0,BZ191*$Q204*POWER(1+$Q$216,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA191=0,0,CA191*$Q204*POWER(1+$Q$216,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB191=0,0,CB191*$Q204*POWER(1+$Q$216,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC191=0,0,CC191*$Q204*POWER(1+$Q$216,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD191=0,0,CD191*$Q204*POWER(1+$Q$216,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE191=0,0,CE191*$Q204*POWER(1+$Q$216,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF191=0,0,CF191*$Q204*POWER(1+$Q$216,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG191=0,0,CG191*$Q204*POWER(1+$Q$216,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH191=0,0,CH191*$Q204*POWER(1+$Q$216,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI191=0,0,CI191*$Q204*POWER(1+$Q$216,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":205},null,null,null,null,null,{"$f":"IF($R205=\"^\",IF(COUNTIF(Lists!$13:$13,H205)=1,0,1),0)","v":0},{"$f":"H203","v":"Норматив расходов на оргтехнику"},{"$f":"Lists!CA17","v":"Менеджеры по продажам"},null,null,null,"руб.",null,null,"*",35000,null,{"$f":"IF(G205<>0,1,IF(OR($Q205=\"\",$Q205=0),0,IF($R205=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H205))),$Q205)=1,0,1),0)))","v":0},null,null,null,null,44965347.993623719,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA192=0,0,AA192*$Q205*POWER(1+$Q$216,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB192=0,0,AB192*$Q205*POWER(1+$Q$216,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2953.125},{"$f":"IF(AC$11=\"\",0,IF(AC192=0,0,AC192*$Q205*POWER(1+$Q$216,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD192=0,0,AD192*$Q205*POWER(1+$Q$216,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":28861.875000000004},{"$f":"IF(AE$11=\"\",0,IF(AE192=0,0,AE192*$Q205*POWER(1+$Q$216,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":22050.000000000011},{"$f":"IF(AF$11=\"\",0,IF(AF192=0,0,AF192*$Q205*POWER(1+$Q$216,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":29133.562499999978},{"$f":"IF(AG$11=\"\",0,IF(AG192=0,0,AG192*$Q205*POWER(1+$Q$216,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":854.43750000001614},{"$f":"IF(AH$11=\"\",0,IF(AH192=0,0,AH192*$Q205*POWER(1+$Q$216,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":111848.62500000003},{"$f":"IF(AI$11=\"\",0,IF(AI192=0,0,AI192*$Q205*POWER(1+$Q$216,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":49218.356249999939},{"$f":"IF(AJ$11=\"\",0,IF(AJ192=0,0,AJ192*$Q205*POWER(1+$Q$216,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":124208.33906250013},{"$f":"IF(AK$11=\"\",0,IF(AK192=0,0,AK192*$Q205*POWER(1+$Q$216,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL192=0,0,AL192*$Q205*POWER(1+$Q$216,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":201122.87343749989},{"$f":"IF(AM$11=\"\",0,IF(AM192=0,0,AM192*$Q205*POWER(1+$Q$216,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":117985.13999999998},{"$f":"IF(AN$11=\"\",0,IF(AN192=0,0,AN192*$Q205*POWER(1+$Q$216,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":213392.25140624997},{"$f":"IF(AO$11=\"\",0,IF(AO192=0,0,AO192*$Q205*POWER(1+$Q$216,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP192=0,0,AP192*$Q205*POWER(1+$Q$216,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":398655.66234375007},{"$f":"IF(AQ$11=\"\",0,IF(AQ192=0,0,AQ192*$Q205*POWER(1+$Q$216,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":118226.21540625014},{"$f":"IF(AR$11=\"\",0,IF(AR192=0,0,AR192*$Q205*POWER(1+$Q$216,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":378231.35888671875},{"$f":"IF(AS$11=\"\",0,IF(AS192=0,0,AS192*$Q205*POWER(1+$Q$216,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT192=0,0,AT192*$Q205*POWER(1+$Q$216,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":642623.72023828165},{"$f":"IF(AU$11=\"\",0,IF(AU192=0,0,AU192*$Q205*POWER(1+$Q$216,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":110647.23006093704},{"$f":"IF(AV$11=\"\",0,IF(AV192=0,0,AV192*$Q205*POWER(1+$Q$216,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":693611.16866015701},{"$f":"IF(AW$11=\"\",0,IF(AW192=0,0,AW192*$Q205*POWER(1+$Q$216,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX192=0,0,AX192*$Q205*POWER(1+$Q$216,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":860240.89410820138},{"$f":"IF(AY$11=\"\",0,IF(AY192=0,0,AY192*$Q205*POWER(1+$Q$216,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":137837.21223603576},{"$f":"IF(AZ$11=\"\",0,IF(AZ192=0,0,AZ192*$Q205*POWER(1+$Q$216,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":999592.41441814264},{"$f":"IF(BA$11=\"\",0,IF(BA192=0,0,BA192*$Q205*POWER(1+$Q$216,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB192=0,0,BB192*$Q205*POWER(1+$Q$216,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1260638.8574130202},{"$f":"IF(BC$11=\"\",0,IF(BC192=0,0,BC192*$Q205*POWER(1+$Q$216,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":13340.191444544898},{"$f":"IF(BD$11=\"\",0,IF(BD192=0,0,BD192*$Q205*POWER(1+$Q$216,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1453163.6138674286},{"$f":"IF(BE$11=\"\",0,IF(BE192=0,0,BE192*$Q205*POWER(1+$Q$216,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF192=0,0,BF192*$Q205*POWER(1+$Q$216,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1718982.4724624821},{"$f":"IF(BG$11=\"\",0,IF(BG192=0,0,BG192*$Q205*POWER(1+$Q$216,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH192=0,0,BH192*$Q205*POWER(1+$Q$216,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2017676.8693043569},{"$f":"IF(BI$11=\"\",0,IF(BI192=0,0,BI192*$Q205*POWER(1+$Q$216,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ192=0,0,BJ192*$Q205*POWER(1+$Q$216,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2133153.8633812619},{"$f":"IF(BK$11=\"\",0,IF(BK192=0,0,BK192*$Q205*POWER(1+$Q$216,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL192=0,0,BL192*$Q205*POWER(1+$Q$216,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2621705.9017982874},{"$f":"IF(BM$11=\"\",0,IF(BM192=0,0,BM192*$Q205*POWER(1+$Q$216,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN192=0,0,BN192*$Q205*POWER(1+$Q$216,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2814302.3302318878},{"$f":"IF(BO$11=\"\",0,IF(BO192=0,0,BO192*$Q205*POWER(1+$Q$216,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP192=0,0,BP192*$Q205*POWER(1+$Q$216,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3015948.2863763804},{"$f":"IF(BQ$11=\"\",0,IF(BQ192=0,0,BQ192*$Q205*POWER(1+$Q$216,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR192=0,0,BR192*$Q205*POWER(1+$Q$216,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2326339.4571838761},{"$f":"IF(BS$11=\"\",0,IF(BS192=0,0,BS192*$Q205*POWER(1+$Q$216,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT192=0,0,BT192*$Q205*POWER(1+$Q$216,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2390733.7340169633},{"$f":"IF(BU$11=\"\",0,IF(BU192=0,0,BU192*$Q205*POWER(1+$Q$216,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV192=0,0,BV192*$Q205*POWER(1+$Q$216,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2220688.5881467368},{"$f":"IF(BW$11=\"\",0,IF(BW192=0,0,BW192*$Q205*POWER(1+$Q$216,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX192=0,0,BX192*$Q205*POWER(1+$Q$216,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2608984.1533184312},{"$f":"IF(BY$11=\"\",0,IF(BY192=0,0,BY192*$Q205*POWER(1+$Q$216,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ192=0,0,BZ192*$Q205*POWER(1+$Q$216,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2480217.8875120319},{"$f":"IF(CA$11=\"\",0,IF(CA192=0,0,CA192*$Q205*POWER(1+$Q$216,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB192=0,0,CB192*$Q205*POWER(1+$Q$216,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2513275.6740383827},{"$f":"IF(CC$11=\"\",0,IF(CC192=0,0,CC192*$Q205*POWER(1+$Q$216,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD192=0,0,CD192*$Q205*POWER(1+$Q$216,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2726440.0598630412},{"$f":"IF(CE$11=\"\",0,IF(CE192=0,0,CE192*$Q205*POWER(1+$Q$216,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF192=0,0,CF192*$Q205*POWER(1+$Q$216,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2802655.0518689509},{"$f":"IF(CG$11=\"\",0,IF(CG192=0,0,CG192*$Q205*POWER(1+$Q$216,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH192=0,0,CH192*$Q205*POWER(1+$Q$216,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2605806.5398809342},{"$f":"IF(CI$11=\"\",0,IF(CI192=0,0,CI192*$Q205*POWER(1+$Q$216,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":206},null,null,null,null,null,{"$f":"IF($R206=\"^\",IF(COUNTIF(Lists!$13:$13,H206)=1,0,1),0)","v":0},{"$f":"H203","v":"Норматив расходов на оргтехнику"},{"$f":"Lists!CA18","v":"Администраторы и горничные"},null,null,null,"руб.",null,null,"*",35000,null,{"$f":"IF(G206<>0,1,IF(OR($Q206=\"\",$Q206=0),0,IF($R206=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H206))),$Q206)=1,0,1),0)))","v":0},null,null,null,null,53526645.009502083,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA193=0,0,AA193*$Q206*POWER(1+$Q$216,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB193=0,0,AB193*$Q206*POWER(1+$Q$216,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3314.8828125},{"$f":"IF(AC$11=\"\",0,IF(AC193=0,0,AC193*$Q206*POWER(1+$Q$216,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD193=0,0,AD193*$Q206*POWER(1+$Q$216,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":32615.718576388888},{"$f":"IF(AE$11=\"\",0,IF(AE193=0,0,AE193*$Q206*POWER(1+$Q$216,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":28688.387291666681},{"$f":"IF(AF$11=\"\",0,IF(AF193=0,0,AF193*$Q206*POWER(1+$Q$216,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":35452.548906250006},{"$f":"IF(AG$11=\"\",0,IF(AG193=0,0,AG193*$Q206*POWER(1+$Q$216,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4592.7087499999689},{"$f":"IF(AH$11=\"\",0,IF(AH193=0,0,AH193*$Q206*POWER(1+$Q$216,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":125656.64890625008},{"$f":"IF(AI$11=\"\",0,IF(AI193=0,0,AI193*$Q206*POWER(1+$Q$216,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":69895.11440625001},{"$f":"IF(AJ$11=\"\",0,IF(AJ193=0,0,AJ193*$Q206*POWER(1+$Q$216,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":145562.48336328127},{"$f":"IF(AK$11=\"\",0,IF(AK193=0,0,AK193*$Q206*POWER(1+$Q$216,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL193=0,0,AL193*$Q206*POWER(1+$Q$216,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":228376.13807421873},{"$f":"IF(AM$11=\"\",0,IF(AM193=0,0,AM193*$Q206*POWER(1+$Q$216,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":172296.65474765626},{"$f":"IF(AN$11=\"\",0,IF(AN193=0,0,AN193*$Q206*POWER(1+$Q$216,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":254248.17105351557},{"$f":"IF(AO$11=\"\",0,IF(AO193=0,0,AO193*$Q206*POWER(1+$Q$216,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP193=0,0,AP193*$Q206*POWER(1+$Q$216,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":436325.59379882825},{"$f":"IF(AQ$11=\"\",0,IF(AQ193=0,0,AQ193*$Q206*POWER(1+$Q$216,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":224585.35803949236},{"$f":"IF(AR$11=\"\",0,IF(AR193=0,0,AR193*$Q206*POWER(1+$Q$216,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":439310.13666073233},{"$f":"IF(AS$11=\"\",0,IF(AS193=0,0,AS193*$Q206*POWER(1+$Q$216,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT193=0,0,AT193*$Q206*POWER(1+$Q$216,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":691010.59578161233},{"$f":"IF(AU$11=\"\",0,IF(AU193=0,0,AU193*$Q206*POWER(1+$Q$216,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":289742.25217563263},{"$f":"IF(AV$11=\"\",0,IF(AV193=0,0,AV193*$Q206*POWER(1+$Q$216,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":792378.70523695834},{"$f":"IF(AW$11=\"\",0,IF(AW193=0,0,AW193*$Q206*POWER(1+$Q$216,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX193=0,0,AX193*$Q206*POWER(1+$Q$216,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":896104.2141290633},{"$f":"IF(AY$11=\"\",0,IF(AY193=0,0,AY193*$Q206*POWER(1+$Q$216,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":431204.14610441995},{"$f":"IF(AZ$11=\"\",0,IF(AZ193=0,0,AZ193*$Q206*POWER(1+$Q$216,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1139233.848599362},{"$f":"IF(BA$11=\"\",0,IF(BA193=0,0,BA193*$Q206*POWER(1+$Q$216,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB193=0,0,BB193*$Q206*POWER(1+$Q$216,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1274576.8971639927},{"$f":"IF(BC$11=\"\",0,IF(BC193=0,0,BC193*$Q206*POWER(1+$Q$216,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":458485.21649961593},{"$f":"IF(BD$11=\"\",0,IF(BD193=0,0,BD193*$Q206*POWER(1+$Q$216,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1632839.9748880253},{"$f":"IF(BE$11=\"\",0,IF(BE193=0,0,BE193*$Q206*POWER(1+$Q$216,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF193=0,0,BF193*$Q206*POWER(1+$Q$216,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1700691.0542229388},{"$f":"IF(BG$11=\"\",0,IF(BG193=0,0,BG193*$Q206*POWER(1+$Q$216,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":487280.94399732922},{"$f":"IF(BH$11=\"\",0,IF(BH193=0,0,BH193*$Q206*POWER(1+$Q$216,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2414573.9571099612},{"$f":"IF(BI$11=\"\",0,IF(BI193=0,0,BI193*$Q206*POWER(1+$Q$216,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ193=0,0,BJ193*$Q206*POWER(1+$Q$216,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2035994.5560689874},{"$f":"IF(BK$11=\"\",0,IF(BK193=0,0,BK193*$Q206*POWER(1+$Q$216,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":638923.48224724294},{"$f":"IF(BL$11=\"\",0,IF(BL193=0,0,BL193*$Q206*POWER(1+$Q$216,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3210161.6415859498},{"$f":"IF(BM$11=\"\",0,IF(BM193=0,0,BM193*$Q206*POWER(1+$Q$216,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN193=0,0,BN193*$Q206*POWER(1+$Q$216,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2608968.2380375769},{"$f":"IF(BO$11=\"\",0,IF(BO193=0,0,BO193*$Q206*POWER(1+$Q$216,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":473107.60800099303},{"$f":"IF(BP$11=\"\",0,IF(BP193=0,0,BP193*$Q206*POWER(1+$Q$216,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4142251.8223258015},{"$f":"IF(BQ$11=\"\",0,IF(BQ193=0,0,BQ193*$Q206*POWER(1+$Q$216,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR193=0,0,BR193*$Q206*POWER(1+$Q$216,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1756637.0667026499},{"$f":"IF(BS$11=\"\",0,IF(BS193=0,0,BS193*$Q206*POWER(1+$Q$216,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT193=0,0,BT193*$Q206*POWER(1+$Q$216,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4097076.2790717231},{"$f":"IF(BU$11=\"\",0,IF(BU193=0,0,BU193*$Q206*POWER(1+$Q$216,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV193=0,0,BV193*$Q206*POWER(1+$Q$216,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1400404.5103444967},{"$f":"IF(BW$11=\"\",0,IF(BW193=0,0,BW193*$Q206*POWER(1+$Q$216,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX193=0,0,BX193*$Q206*POWER(1+$Q$216,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4637769.5108437398},{"$f":"IF(BY$11=\"\",0,IF(BY193=0,0,BY193*$Q206*POWER(1+$Q$216,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ193=0,0,BZ193*$Q206*POWER(1+$Q$216,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1414507.1920460309},{"$f":"IF(CA$11=\"\",0,IF(CA193=0,0,CA193*$Q206*POWER(1+$Q$216,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB193=0,0,CB193*$Q206*POWER(1+$Q$216,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4829395.2087996714},{"$f":"IF(CC$11=\"\",0,IF(CC193=0,0,CC193*$Q206*POWER(1+$Q$216,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD193=0,0,CD193*$Q206*POWER(1+$Q$216,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1424763.7883668698},{"$f":"IF(CE$11=\"\",0,IF(CE193=0,0,CE193*$Q206*POWER(1+$Q$216,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF193=0,0,CF193*$Q206*POWER(1+$Q$216,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5468616.8343521105},{"$f":"IF(CG$11=\"\",0,IF(CG193=0,0,CG193*$Q206*POWER(1+$Q$216,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH193=0,0,CH193*$Q206*POWER(1+$Q$216,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":979024.91941229044},{"$f":"IF(CI$11=\"\",0,IF(CI193=0,0,CI193*$Q206*POWER(1+$Q$216,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":207},null,null,null,null,null,{"$f":"IF($R207=\"^\",IF(COUNTIF(Lists!$13:$13,H207)=1,0,1),0)","v":0},{"$f":"H203","v":"Норматив расходов на оргтехнику"},{"$f":"Lists!CA19","v":"Генеральный директор"},null,null,null,"руб.",null,null,"*",70000,null,{"$f":"IF(G207<>0,1,IF(OR($Q207=\"\",$Q207=0),0,IF($R207=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H207))),$Q207)=1,0,1),0)))","v":0},null,null,null,null,70000,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA194=0,0,AA194*$Q207*POWER(1+$Q$216,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":70000},{"$f":"IF(AB$11=\"\",0,IF(AB194=0,0,AB194*$Q207*POWER(1+$Q$216,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC194=0,0,AC194*$Q207*POWER(1+$Q$216,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD194=0,0,AD194*$Q207*POWER(1+$Q$216,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE194=0,0,AE194*$Q207*POWER(1+$Q$216,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF194=0,0,AF194*$Q207*POWER(1+$Q$216,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG194=0,0,AG194*$Q207*POWER(1+$Q$216,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH194=0,0,AH194*$Q207*POWER(1+$Q$216,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI194=0,0,AI194*$Q207*POWER(1+$Q$216,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ194=0,0,AJ194*$Q207*POWER(1+$Q$216,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK194=0,0,AK194*$Q207*POWER(1+$Q$216,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL194=0,0,AL194*$Q207*POWER(1+$Q$216,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM194=0,0,AM194*$Q207*POWER(1+$Q$216,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN194=0,0,AN194*$Q207*POWER(1+$Q$216,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO194=0,0,AO194*$Q207*POWER(1+$Q$216,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP194=0,0,AP194*$Q207*POWER(1+$Q$216,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ194=0,0,AQ194*$Q207*POWER(1+$Q$216,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR194=0,0,AR194*$Q207*POWER(1+$Q$216,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS194=0,0,AS194*$Q207*POWER(1+$Q$216,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT194=0,0,AT194*$Q207*POWER(1+$Q$216,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU194=0,0,AU194*$Q207*POWER(1+$Q$216,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV194=0,0,AV194*$Q207*POWER(1+$Q$216,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW194=0,0,AW194*$Q207*POWER(1+$Q$216,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX194=0,0,AX194*$Q207*POWER(1+$Q$216,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY194=0,0,AY194*$Q207*POWER(1+$Q$216,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ194=0,0,AZ194*$Q207*POWER(1+$Q$216,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA194=0,0,BA194*$Q207*POWER(1+$Q$216,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB194=0,0,BB194*$Q207*POWER(1+$Q$216,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC194=0,0,BC194*$Q207*POWER(1+$Q$216,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD194=0,0,BD194*$Q207*POWER(1+$Q$216,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE194=0,0,BE194*$Q207*POWER(1+$Q$216,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF194=0,0,BF194*$Q207*POWER(1+$Q$216,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG194=0,0,BG194*$Q207*POWER(1+$Q$216,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH194=0,0,BH194*$Q207*POWER(1+$Q$216,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI194=0,0,BI194*$Q207*POWER(1+$Q$216,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ194=0,0,BJ194*$Q207*POWER(1+$Q$216,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK194=0,0,BK194*$Q207*POWER(1+$Q$216,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL194=0,0,BL194*$Q207*POWER(1+$Q$216,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM194=0,0,BM194*$Q207*POWER(1+$Q$216,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN194=0,0,BN194*$Q207*POWER(1+$Q$216,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO194=0,0,BO194*$Q207*POWER(1+$Q$216,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP194=0,0,BP194*$Q207*POWER(1+$Q$216,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ194=0,0,BQ194*$Q207*POWER(1+$Q$216,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR194=0,0,BR194*$Q207*POWER(1+$Q$216,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS194=0,0,BS194*$Q207*POWER(1+$Q$216,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT194=0,0,BT194*$Q207*POWER(1+$Q$216,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU194=0,0,BU194*$Q207*POWER(1+$Q$216,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV194=0,0,BV194*$Q207*POWER(1+$Q$216,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW194=0,0,BW194*$Q207*POWER(1+$Q$216,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX194=0,0,BX194*$Q207*POWER(1+$Q$216,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY194=0,0,BY194*$Q207*POWER(1+$Q$216,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ194=0,0,BZ194*$Q207*POWER(1+$Q$216,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA194=0,0,CA194*$Q207*POWER(1+$Q$216,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB194=0,0,CB194*$Q207*POWER(1+$Q$216,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC194=0,0,CC194*$Q207*POWER(1+$Q$216,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD194=0,0,CD194*$Q207*POWER(1+$Q$216,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE194=0,0,CE194*$Q207*POWER(1+$Q$216,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF194=0,0,CF194*$Q207*POWER(1+$Q$216,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG194=0,0,CG194*$Q207*POWER(1+$Q$216,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH194=0,0,CH194*$Q207*POWER(1+$Q$216,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI194=0,0,CI194*$Q207*POWER(1+$Q$216,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":208},null,null,null,null,null,{"$f":"IF($R208=\"^\",IF(COUNTIF(Lists!$13:$13,H208)=1,0,1),0)","v":0},{"$f":"H203","v":"Норматив расходов на оргтехнику"},{"$f":"Lists!CA20","v":"Операционный директор"},null,null,null,"руб.",null,null,"*",60000,null,{"$f":"IF(G208<>0,1,IF(OR($Q208=\"\",$Q208=0),0,IF($R208=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H208))),$Q208)=1,0,1),0)))","v":0},null,null,null,null,60000,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA195=0,0,AA195*$Q208*POWER(1+$Q$216,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":60000},{"$f":"IF(AB$11=\"\",0,IF(AB195=0,0,AB195*$Q208*POWER(1+$Q$216,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC195=0,0,AC195*$Q208*POWER(1+$Q$216,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD195=0,0,AD195*$Q208*POWER(1+$Q$216,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE195=0,0,AE195*$Q208*POWER(1+$Q$216,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF195=0,0,AF195*$Q208*POWER(1+$Q$216,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG195=0,0,AG195*$Q208*POWER(1+$Q$216,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH195=0,0,AH195*$Q208*POWER(1+$Q$216,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI195=0,0,AI195*$Q208*POWER(1+$Q$216,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ195=0,0,AJ195*$Q208*POWER(1+$Q$216,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK195=0,0,AK195*$Q208*POWER(1+$Q$216,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL195=0,0,AL195*$Q208*POWER(1+$Q$216,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM195=0,0,AM195*$Q208*POWER(1+$Q$216,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN195=0,0,AN195*$Q208*POWER(1+$Q$216,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO195=0,0,AO195*$Q208*POWER(1+$Q$216,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP195=0,0,AP195*$Q208*POWER(1+$Q$216,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ195=0,0,AQ195*$Q208*POWER(1+$Q$216,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR195=0,0,AR195*$Q208*POWER(1+$Q$216,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS195=0,0,AS195*$Q208*POWER(1+$Q$216,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT195=0,0,AT195*$Q208*POWER(1+$Q$216,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU195=0,0,AU195*$Q208*POWER(1+$Q$216,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV195=0,0,AV195*$Q208*POWER(1+$Q$216,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW195=0,0,AW195*$Q208*POWER(1+$Q$216,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX195=0,0,AX195*$Q208*POWER(1+$Q$216,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY195=0,0,AY195*$Q208*POWER(1+$Q$216,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ195=0,0,AZ195*$Q208*POWER(1+$Q$216,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA195=0,0,BA195*$Q208*POWER(1+$Q$216,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB195=0,0,BB195*$Q208*POWER(1+$Q$216,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC195=0,0,BC195*$Q208*POWER(1+$Q$216,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD195=0,0,BD195*$Q208*POWER(1+$Q$216,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE195=0,0,BE195*$Q208*POWER(1+$Q$216,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF195=0,0,BF195*$Q208*POWER(1+$Q$216,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG195=0,0,BG195*$Q208*POWER(1+$Q$216,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH195=0,0,BH195*$Q208*POWER(1+$Q$216,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI195=0,0,BI195*$Q208*POWER(1+$Q$216,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ195=0,0,BJ195*$Q208*POWER(1+$Q$216,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK195=0,0,BK195*$Q208*POWER(1+$Q$216,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL195=0,0,BL195*$Q208*POWER(1+$Q$216,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM195=0,0,BM195*$Q208*POWER(1+$Q$216,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN195=0,0,BN195*$Q208*POWER(1+$Q$216,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO195=0,0,BO195*$Q208*POWER(1+$Q$216,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP195=0,0,BP195*$Q208*POWER(1+$Q$216,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ195=0,0,BQ195*$Q208*POWER(1+$Q$216,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR195=0,0,BR195*$Q208*POWER(1+$Q$216,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS195=0,0,BS195*$Q208*POWER(1+$Q$216,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT195=0,0,BT195*$Q208*POWER(1+$Q$216,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU195=0,0,BU195*$Q208*POWER(1+$Q$216,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV195=0,0,BV195*$Q208*POWER(1+$Q$216,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW195=0,0,BW195*$Q208*POWER(1+$Q$216,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX195=0,0,BX195*$Q208*POWER(1+$Q$216,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY195=0,0,BY195*$Q208*POWER(1+$Q$216,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ195=0,0,BZ195*$Q208*POWER(1+$Q$216,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA195=0,0,CA195*$Q208*POWER(1+$Q$216,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB195=0,0,CB195*$Q208*POWER(1+$Q$216,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC195=0,0,CC195*$Q208*POWER(1+$Q$216,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD195=0,0,CD195*$Q208*POWER(1+$Q$216,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE195=0,0,CE195*$Q208*POWER(1+$Q$216,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF195=0,0,CF195*$Q208*POWER(1+$Q$216,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG195=0,0,CG195*$Q208*POWER(1+$Q$216,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH195=0,0,CH195*$Q208*POWER(1+$Q$216,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI195=0,0,CI195*$Q208*POWER(1+$Q$216,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":209},null,null,null,null,null,{"$f":"IF($R209=\"^\",IF(COUNTIF(Lists!$13:$13,H209)=1,0,1),0)","v":0},{"$f":"H203","v":"Норматив расходов на оргтехнику"},{"$f":"Lists!CA21","v":"Главный бухгалтер"},null,null,null,"руб.",null,null,"*",50000,null,{"$f":"IF(G209<>0,1,IF(OR($Q209=\"\",$Q209=0),0,IF($R209=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H209))),$Q209)=1,0,1),0)))","v":0},null,null,null,null,50000,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA196=0,0,AA196*$Q209*POWER(1+$Q$216,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":50000},{"$f":"IF(AB$11=\"\",0,IF(AB196=0,0,AB196*$Q209*POWER(1+$Q$216,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC196=0,0,AC196*$Q209*POWER(1+$Q$216,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD196=0,0,AD196*$Q209*POWER(1+$Q$216,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE196=0,0,AE196*$Q209*POWER(1+$Q$216,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF196=0,0,AF196*$Q209*POWER(1+$Q$216,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG196=0,0,AG196*$Q209*POWER(1+$Q$216,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH196=0,0,AH196*$Q209*POWER(1+$Q$216,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI196=0,0,AI196*$Q209*POWER(1+$Q$216,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ196=0,0,AJ196*$Q209*POWER(1+$Q$216,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK196=0,0,AK196*$Q209*POWER(1+$Q$216,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL196=0,0,AL196*$Q209*POWER(1+$Q$216,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM196=0,0,AM196*$Q209*POWER(1+$Q$216,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN196=0,0,AN196*$Q209*POWER(1+$Q$216,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO196=0,0,AO196*$Q209*POWER(1+$Q$216,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP196=0,0,AP196*$Q209*POWER(1+$Q$216,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ196=0,0,AQ196*$Q209*POWER(1+$Q$216,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR196=0,0,AR196*$Q209*POWER(1+$Q$216,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS196=0,0,AS196*$Q209*POWER(1+$Q$216,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT196=0,0,AT196*$Q209*POWER(1+$Q$216,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU196=0,0,AU196*$Q209*POWER(1+$Q$216,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV196=0,0,AV196*$Q209*POWER(1+$Q$216,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW196=0,0,AW196*$Q209*POWER(1+$Q$216,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX196=0,0,AX196*$Q209*POWER(1+$Q$216,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY196=0,0,AY196*$Q209*POWER(1+$Q$216,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ196=0,0,AZ196*$Q209*POWER(1+$Q$216,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA196=0,0,BA196*$Q209*POWER(1+$Q$216,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB196=0,0,BB196*$Q209*POWER(1+$Q$216,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC196=0,0,BC196*$Q209*POWER(1+$Q$216,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD196=0,0,BD196*$Q209*POWER(1+$Q$216,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE196=0,0,BE196*$Q209*POWER(1+$Q$216,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF196=0,0,BF196*$Q209*POWER(1+$Q$216,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG196=0,0,BG196*$Q209*POWER(1+$Q$216,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH196=0,0,BH196*$Q209*POWER(1+$Q$216,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI196=0,0,BI196*$Q209*POWER(1+$Q$216,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ196=0,0,BJ196*$Q209*POWER(1+$Q$216,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK196=0,0,BK196*$Q209*POWER(1+$Q$216,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL196=0,0,BL196*$Q209*POWER(1+$Q$216,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM196=0,0,BM196*$Q209*POWER(1+$Q$216,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN196=0,0,BN196*$Q209*POWER(1+$Q$216,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO196=0,0,BO196*$Q209*POWER(1+$Q$216,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP196=0,0,BP196*$Q209*POWER(1+$Q$216,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ196=0,0,BQ196*$Q209*POWER(1+$Q$216,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR196=0,0,BR196*$Q209*POWER(1+$Q$216,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS196=0,0,BS196*$Q209*POWER(1+$Q$216,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT196=0,0,BT196*$Q209*POWER(1+$Q$216,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU196=0,0,BU196*$Q209*POWER(1+$Q$216,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV196=0,0,BV196*$Q209*POWER(1+$Q$216,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW196=0,0,BW196*$Q209*POWER(1+$Q$216,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX196=0,0,BX196*$Q209*POWER(1+$Q$216,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY196=0,0,BY196*$Q209*POWER(1+$Q$216,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ196=0,0,BZ196*$Q209*POWER(1+$Q$216,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA196=0,0,CA196*$Q209*POWER(1+$Q$216,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB196=0,0,CB196*$Q209*POWER(1+$Q$216,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC196=0,0,CC196*$Q209*POWER(1+$Q$216,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD196=0,0,CD196*$Q209*POWER(1+$Q$216,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE196=0,0,CE196*$Q209*POWER(1+$Q$216,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF196=0,0,CF196*$Q209*POWER(1+$Q$216,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG196=0,0,CG196*$Q209*POWER(1+$Q$216,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH196=0,0,CH196*$Q209*POWER(1+$Q$216,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI196=0,0,CI196*$Q209*POWER(1+$Q$216,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":210},null,null,null,null,null,{"$f":"IF($R210=\"^\",IF(COUNTIF(Lists!$13:$13,H210)=1,0,1),0)","v":0},{"$f":"H203","v":"Норматив расходов на оргтехнику"},{"$f":"Lists!CA22","v":"ИТ-специалисты"},null,null,null,"руб.",null,null,"*",50000,null,{"$f":"IF(G210<>0,1,IF(OR($Q210=\"\",$Q210=0),0,IF($R210=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H210))),$Q210)=1,0,1),0)))","v":0},null,null,null,null,100000,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA197=0,0,AA197*$Q210*POWER(1+$Q$216,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":100000},{"$f":"IF(AB$11=\"\",0,IF(AB197=0,0,AB197*$Q210*POWER(1+$Q$216,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC197=0,0,AC197*$Q210*POWER(1+$Q$216,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD197=0,0,AD197*$Q210*POWER(1+$Q$216,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE197=0,0,AE197*$Q210*POWER(1+$Q$216,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF197=0,0,AF197*$Q210*POWER(1+$Q$216,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG197=0,0,AG197*$Q210*POWER(1+$Q$216,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH197=0,0,AH197*$Q210*POWER(1+$Q$216,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI197=0,0,AI197*$Q210*POWER(1+$Q$216,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ197=0,0,AJ197*$Q210*POWER(1+$Q$216,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK197=0,0,AK197*$Q210*POWER(1+$Q$216,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL197=0,0,AL197*$Q210*POWER(1+$Q$216,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM197=0,0,AM197*$Q210*POWER(1+$Q$216,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN197=0,0,AN197*$Q210*POWER(1+$Q$216,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO197=0,0,AO197*$Q210*POWER(1+$Q$216,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP197=0,0,AP197*$Q210*POWER(1+$Q$216,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ197=0,0,AQ197*$Q210*POWER(1+$Q$216,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR197=0,0,AR197*$Q210*POWER(1+$Q$216,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS197=0,0,AS197*$Q210*POWER(1+$Q$216,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT197=0,0,AT197*$Q210*POWER(1+$Q$216,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU197=0,0,AU197*$Q210*POWER(1+$Q$216,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV197=0,0,AV197*$Q210*POWER(1+$Q$216,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW197=0,0,AW197*$Q210*POWER(1+$Q$216,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX197=0,0,AX197*$Q210*POWER(1+$Q$216,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY197=0,0,AY197*$Q210*POWER(1+$Q$216,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ197=0,0,AZ197*$Q210*POWER(1+$Q$216,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA197=0,0,BA197*$Q210*POWER(1+$Q$216,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB197=0,0,BB197*$Q210*POWER(1+$Q$216,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC197=0,0,BC197*$Q210*POWER(1+$Q$216,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD197=0,0,BD197*$Q210*POWER(1+$Q$216,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE197=0,0,BE197*$Q210*POWER(1+$Q$216,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF197=0,0,BF197*$Q210*POWER(1+$Q$216,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG197=0,0,BG197*$Q210*POWER(1+$Q$216,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH197=0,0,BH197*$Q210*POWER(1+$Q$216,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI197=0,0,BI197*$Q210*POWER(1+$Q$216,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ197=0,0,BJ197*$Q210*POWER(1+$Q$216,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK197=0,0,BK197*$Q210*POWER(1+$Q$216,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL197=0,0,BL197*$Q210*POWER(1+$Q$216,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM197=0,0,BM197*$Q210*POWER(1+$Q$216,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN197=0,0,BN197*$Q210*POWER(1+$Q$216,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO197=0,0,BO197*$Q210*POWER(1+$Q$216,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP197=0,0,BP197*$Q210*POWER(1+$Q$216,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ197=0,0,BQ197*$Q210*POWER(1+$Q$216,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR197=0,0,BR197*$Q210*POWER(1+$Q$216,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS197=0,0,BS197*$Q210*POWER(1+$Q$216,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT197=0,0,BT197*$Q210*POWER(1+$Q$216,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU197=0,0,BU197*$Q210*POWER(1+$Q$216,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV197=0,0,BV197*$Q210*POWER(1+$Q$216,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW197=0,0,BW197*$Q210*POWER(1+$Q$216,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX197=0,0,BX197*$Q210*POWER(1+$Q$216,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY197=0,0,BY197*$Q210*POWER(1+$Q$216,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ197=0,0,BZ197*$Q210*POWER(1+$Q$216,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA197=0,0,CA197*$Q210*POWER(1+$Q$216,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB197=0,0,CB197*$Q210*POWER(1+$Q$216,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC197=0,0,CC197*$Q210*POWER(1+$Q$216,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD197=0,0,CD197*$Q210*POWER(1+$Q$216,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE197=0,0,CE197*$Q210*POWER(1+$Q$216,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF197=0,0,CF197*$Q210*POWER(1+$Q$216,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG197=0,0,CG197*$Q210*POWER(1+$Q$216,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH197=0,0,CH197*$Q210*POWER(1+$Q$216,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI197=0,0,CI197*$Q210*POWER(1+$Q$216,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":211},null,null,null,null,null,{"$f":"IF($R211=\"^\",IF(COUNTIF(Lists!$13:$13,H211)=1,0,1),0)","v":0},{"$f":"H203","v":"Норматив расходов на оргтехнику"},{"$f":"Lists!CA23","v":"Финансовые менеджеры"},null,null,null,"руб.",null,null,"*",40000,null,{"$f":"IF(G211<>0,1,IF(OR($Q211=\"\",$Q211=0),0,IF($R211=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H211))),$Q211)=1,0,1),0)))","v":0},null,null,null,null,80000,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA198=0,0,AA198*$Q211*POWER(1+$Q$216,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":80000},{"$f":"IF(AB$11=\"\",0,IF(AB198=0,0,AB198*$Q211*POWER(1+$Q$216,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC198=0,0,AC198*$Q211*POWER(1+$Q$216,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD198=0,0,AD198*$Q211*POWER(1+$Q$216,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE198=0,0,AE198*$Q211*POWER(1+$Q$216,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF198=0,0,AF198*$Q211*POWER(1+$Q$216,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG198=0,0,AG198*$Q211*POWER(1+$Q$216,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH198=0,0,AH198*$Q211*POWER(1+$Q$216,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI198=0,0,AI198*$Q211*POWER(1+$Q$216,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ198=0,0,AJ198*$Q211*POWER(1+$Q$216,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK198=0,0,AK198*$Q211*POWER(1+$Q$216,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL198=0,0,AL198*$Q211*POWER(1+$Q$216,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM198=0,0,AM198*$Q211*POWER(1+$Q$216,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN198=0,0,AN198*$Q211*POWER(1+$Q$216,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO198=0,0,AO198*$Q211*POWER(1+$Q$216,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP198=0,0,AP198*$Q211*POWER(1+$Q$216,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ198=0,0,AQ198*$Q211*POWER(1+$Q$216,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR198=0,0,AR198*$Q211*POWER(1+$Q$216,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS198=0,0,AS198*$Q211*POWER(1+$Q$216,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT198=0,0,AT198*$Q211*POWER(1+$Q$216,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU198=0,0,AU198*$Q211*POWER(1+$Q$216,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV198=0,0,AV198*$Q211*POWER(1+$Q$216,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW198=0,0,AW198*$Q211*POWER(1+$Q$216,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX198=0,0,AX198*$Q211*POWER(1+$Q$216,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY198=0,0,AY198*$Q211*POWER(1+$Q$216,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ198=0,0,AZ198*$Q211*POWER(1+$Q$216,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA198=0,0,BA198*$Q211*POWER(1+$Q$216,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB198=0,0,BB198*$Q211*POWER(1+$Q$216,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC198=0,0,BC198*$Q211*POWER(1+$Q$216,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD198=0,0,BD198*$Q211*POWER(1+$Q$216,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE198=0,0,BE198*$Q211*POWER(1+$Q$216,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF198=0,0,BF198*$Q211*POWER(1+$Q$216,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG198=0,0,BG198*$Q211*POWER(1+$Q$216,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH198=0,0,BH198*$Q211*POWER(1+$Q$216,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI198=0,0,BI198*$Q211*POWER(1+$Q$216,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ198=0,0,BJ198*$Q211*POWER(1+$Q$216,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK198=0,0,BK198*$Q211*POWER(1+$Q$216,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL198=0,0,BL198*$Q211*POWER(1+$Q$216,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM198=0,0,BM198*$Q211*POWER(1+$Q$216,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN198=0,0,BN198*$Q211*POWER(1+$Q$216,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO198=0,0,BO198*$Q211*POWER(1+$Q$216,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP198=0,0,BP198*$Q211*POWER(1+$Q$216,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ198=0,0,BQ198*$Q211*POWER(1+$Q$216,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR198=0,0,BR198*$Q211*POWER(1+$Q$216,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS198=0,0,BS198*$Q211*POWER(1+$Q$216,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT198=0,0,BT198*$Q211*POWER(1+$Q$216,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU198=0,0,BU198*$Q211*POWER(1+$Q$216,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV198=0,0,BV198*$Q211*POWER(1+$Q$216,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW198=0,0,BW198*$Q211*POWER(1+$Q$216,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX198=0,0,BX198*$Q211*POWER(1+$Q$216,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY198=0,0,BY198*$Q211*POWER(1+$Q$216,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ198=0,0,BZ198*$Q211*POWER(1+$Q$216,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA198=0,0,CA198*$Q211*POWER(1+$Q$216,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB198=0,0,CB198*$Q211*POWER(1+$Q$216,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC198=0,0,CC198*$Q211*POWER(1+$Q$216,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD198=0,0,CD198*$Q211*POWER(1+$Q$216,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE198=0,0,CE198*$Q211*POWER(1+$Q$216,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF198=0,0,CF198*$Q211*POWER(1+$Q$216,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG198=0,0,CG198*$Q211*POWER(1+$Q$216,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH198=0,0,CH198*$Q211*POWER(1+$Q$216,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI198=0,0,CI198*$Q211*POWER(1+$Q$216,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":212},null,null,null,null,null,{"$f":"IF($R212=\"^\",IF(COUNTIF(Lists!$13:$13,H212)=1,0,1),0)","v":0},{"$f":"H203","v":"Норматив расходов на оргтехнику"},{"$f":"Lists!CA24","v":"Бухгалтера"},null,null,null,"руб.",null,null,"*",40000,null,{"$f":"IF(G212<>0,1,IF(OR($Q212=\"\",$Q212=0),0,IF($R212=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H212))),$Q212)=1,0,1),0)))","v":0},null,null,null,null,40000,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA199=0,0,AA199*$Q212*POWER(1+$Q$216,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":40000},{"$f":"IF(AB$11=\"\",0,IF(AB199=0,0,AB199*$Q212*POWER(1+$Q$216,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC199=0,0,AC199*$Q212*POWER(1+$Q$216,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD199=0,0,AD199*$Q212*POWER(1+$Q$216,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE199=0,0,AE199*$Q212*POWER(1+$Q$216,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF199=0,0,AF199*$Q212*POWER(1+$Q$216,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG199=0,0,AG199*$Q212*POWER(1+$Q$216,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH199=0,0,AH199*$Q212*POWER(1+$Q$216,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI199=0,0,AI199*$Q212*POWER(1+$Q$216,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ199=0,0,AJ199*$Q212*POWER(1+$Q$216,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK199=0,0,AK199*$Q212*POWER(1+$Q$216,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL199=0,0,AL199*$Q212*POWER(1+$Q$216,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM199=0,0,AM199*$Q212*POWER(1+$Q$216,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN199=0,0,AN199*$Q212*POWER(1+$Q$216,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO199=0,0,AO199*$Q212*POWER(1+$Q$216,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP199=0,0,AP199*$Q212*POWER(1+$Q$216,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ199=0,0,AQ199*$Q212*POWER(1+$Q$216,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR199=0,0,AR199*$Q212*POWER(1+$Q$216,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS199=0,0,AS199*$Q212*POWER(1+$Q$216,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT199=0,0,AT199*$Q212*POWER(1+$Q$216,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU199=0,0,AU199*$Q212*POWER(1+$Q$216,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV199=0,0,AV199*$Q212*POWER(1+$Q$216,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW199=0,0,AW199*$Q212*POWER(1+$Q$216,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX199=0,0,AX199*$Q212*POWER(1+$Q$216,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY199=0,0,AY199*$Q212*POWER(1+$Q$216,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ199=0,0,AZ199*$Q212*POWER(1+$Q$216,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA199=0,0,BA199*$Q212*POWER(1+$Q$216,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB199=0,0,BB199*$Q212*POWER(1+$Q$216,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC199=0,0,BC199*$Q212*POWER(1+$Q$216,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD199=0,0,BD199*$Q212*POWER(1+$Q$216,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE199=0,0,BE199*$Q212*POWER(1+$Q$216,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF199=0,0,BF199*$Q212*POWER(1+$Q$216,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG199=0,0,BG199*$Q212*POWER(1+$Q$216,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH199=0,0,BH199*$Q212*POWER(1+$Q$216,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI199=0,0,BI199*$Q212*POWER(1+$Q$216,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ199=0,0,BJ199*$Q212*POWER(1+$Q$216,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK199=0,0,BK199*$Q212*POWER(1+$Q$216,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL199=0,0,BL199*$Q212*POWER(1+$Q$216,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM199=0,0,BM199*$Q212*POWER(1+$Q$216,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN199=0,0,BN199*$Q212*POWER(1+$Q$216,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO199=0,0,BO199*$Q212*POWER(1+$Q$216,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP199=0,0,BP199*$Q212*POWER(1+$Q$216,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ199=0,0,BQ199*$Q212*POWER(1+$Q$216,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR199=0,0,BR199*$Q212*POWER(1+$Q$216,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS199=0,0,BS199*$Q212*POWER(1+$Q$216,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT199=0,0,BT199*$Q212*POWER(1+$Q$216,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU199=0,0,BU199*$Q212*POWER(1+$Q$216,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV199=0,0,BV199*$Q212*POWER(1+$Q$216,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW199=0,0,BW199*$Q212*POWER(1+$Q$216,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX199=0,0,BX199*$Q212*POWER(1+$Q$216,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY199=0,0,BY199*$Q212*POWER(1+$Q$216,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ199=0,0,BZ199*$Q212*POWER(1+$Q$216,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA199=0,0,CA199*$Q212*POWER(1+$Q$216,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB199=0,0,CB199*$Q212*POWER(1+$Q$216,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC199=0,0,CC199*$Q212*POWER(1+$Q$216,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD199=0,0,CD199*$Q212*POWER(1+$Q$216,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE199=0,0,CE199*$Q212*POWER(1+$Q$216,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF199=0,0,CF199*$Q212*POWER(1+$Q$216,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG199=0,0,CG199*$Q212*POWER(1+$Q$216,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH199=0,0,CH199*$Q212*POWER(1+$Q$216,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI199=0,0,CI199*$Q212*POWER(1+$Q$216,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":213},null,null,null,null,null,{"$f":"IF($R213=\"^\",IF(COUNTIF(Lists!$13:$13,H213)=1,0,1),0)","v":0},{"$f":"H203","v":"Норматив расходов на оргтехнику"},{"$f":"Lists!CA25","v":"Прочие сотрудники"},null,null,null,"руб.",null,null,"*",30000,null,{"$f":"IF(G213<>0,1,IF(OR($Q213=\"\",$Q213=0),0,IF($R213=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H213))),$Q213)=1,0,1),0)))","v":0},null,null,null,null,60000,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA200=0,0,AA200*$Q213*POWER(1+$Q$216,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":60000},{"$f":"IF(AB$11=\"\",0,IF(AB200=0,0,AB200*$Q213*POWER(1+$Q$216,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC200=0,0,AC200*$Q213*POWER(1+$Q$216,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD200=0,0,AD200*$Q213*POWER(1+$Q$216,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE200=0,0,AE200*$Q213*POWER(1+$Q$216,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF200=0,0,AF200*$Q213*POWER(1+$Q$216,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG200=0,0,AG200*$Q213*POWER(1+$Q$216,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH200=0,0,AH200*$Q213*POWER(1+$Q$216,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI200=0,0,AI200*$Q213*POWER(1+$Q$216,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ200=0,0,AJ200*$Q213*POWER(1+$Q$216,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK200=0,0,AK200*$Q213*POWER(1+$Q$216,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL200=0,0,AL200*$Q213*POWER(1+$Q$216,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM200=0,0,AM200*$Q213*POWER(1+$Q$216,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN200=0,0,AN200*$Q213*POWER(1+$Q$216,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO200=0,0,AO200*$Q213*POWER(1+$Q$216,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP200=0,0,AP200*$Q213*POWER(1+$Q$216,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ200=0,0,AQ200*$Q213*POWER(1+$Q$216,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR200=0,0,AR200*$Q213*POWER(1+$Q$216,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS200=0,0,AS200*$Q213*POWER(1+$Q$216,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT200=0,0,AT200*$Q213*POWER(1+$Q$216,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU200=0,0,AU200*$Q213*POWER(1+$Q$216,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV200=0,0,AV200*$Q213*POWER(1+$Q$216,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW200=0,0,AW200*$Q213*POWER(1+$Q$216,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX200=0,0,AX200*$Q213*POWER(1+$Q$216,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY200=0,0,AY200*$Q213*POWER(1+$Q$216,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ200=0,0,AZ200*$Q213*POWER(1+$Q$216,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA200=0,0,BA200*$Q213*POWER(1+$Q$216,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB200=0,0,BB200*$Q213*POWER(1+$Q$216,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC200=0,0,BC200*$Q213*POWER(1+$Q$216,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD200=0,0,BD200*$Q213*POWER(1+$Q$216,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE200=0,0,BE200*$Q213*POWER(1+$Q$216,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF200=0,0,BF200*$Q213*POWER(1+$Q$216,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG200=0,0,BG200*$Q213*POWER(1+$Q$216,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH200=0,0,BH200*$Q213*POWER(1+$Q$216,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI200=0,0,BI200*$Q213*POWER(1+$Q$216,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ200=0,0,BJ200*$Q213*POWER(1+$Q$216,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK200=0,0,BK200*$Q213*POWER(1+$Q$216,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL200=0,0,BL200*$Q213*POWER(1+$Q$216,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM200=0,0,BM200*$Q213*POWER(1+$Q$216,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN200=0,0,BN200*$Q213*POWER(1+$Q$216,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO200=0,0,BO200*$Q213*POWER(1+$Q$216,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP200=0,0,BP200*$Q213*POWER(1+$Q$216,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ200=0,0,BQ200*$Q213*POWER(1+$Q$216,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR200=0,0,BR200*$Q213*POWER(1+$Q$216,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS200=0,0,BS200*$Q213*POWER(1+$Q$216,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT200=0,0,BT200*$Q213*POWER(1+$Q$216,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU200=0,0,BU200*$Q213*POWER(1+$Q$216,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV200=0,0,BV200*$Q213*POWER(1+$Q$216,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW200=0,0,BW200*$Q213*POWER(1+$Q$216,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX200=0,0,BX200*$Q213*POWER(1+$Q$216,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY200=0,0,BY200*$Q213*POWER(1+$Q$216,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ200=0,0,BZ200*$Q213*POWER(1+$Q$216,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA200=0,0,CA200*$Q213*POWER(1+$Q$216,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB200=0,0,CB200*$Q213*POWER(1+$Q$216,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC200=0,0,CC200*$Q213*POWER(1+$Q$216,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD200=0,0,CD200*$Q213*POWER(1+$Q$216,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE200=0,0,CE200*$Q213*POWER(1+$Q$216,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF200=0,0,CF200*$Q213*POWER(1+$Q$216,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG200=0,0,CG200*$Q213*POWER(1+$Q$216,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH200=0,0,CH200*$Q213*POWER(1+$Q$216,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI200=0,0,CI200*$Q213*POWER(1+$Q$216,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":214},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":215}]
[{"$f":"ROW()","v":216},null,null,null,null,null,{"$f":"IF($R216=\"^\",IF(COUNTIF(Lists!$13:$13,H216)=1,0,1),0)","v":0},"Ежег. индексация оргтехники",null,null,null,null,"%г",null,null,"*",0.05,null,{"$f":"IF(G216<>0,1,IF(OR($Q216=\"\",$Q216=0),0,IF($R216=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H216))),$Q216)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":217}]
[{"$f":"ROW()","v":218},null,null,null,null,null,{"$f":"IF($R218=\"^\",IF(COUNTIF(Lists!$13:$13,H218)=1,0,1),0)","v":0},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$K218)=0,$K218=0,$K218=\"\"),\"\",INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$K218)))","v":"Расходы на оргтехнику"},null,null,{"$f":"MAX(K$15:K217)+1","v":3},{"$f":"K218","v":3},"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z218:$CJ218)","v":99371993.003125817},null,null,{"$f":"IF(AA$11=\"\",0,AA203)","v":880000},{"$f":"IF(AB$11=\"\",0,AB203)","v":6268.0078125},0,61477.593576388892,50738.387291666688,64586.111406249984,5447.1462499999852,237505.27390625011,119113.47065624995,269770.8224257814,0,429499.01151171862,290281.79474765621,467640.42245976557,0,834981.25614257832,342811.57344574248,817541.49554745108,0,1333634.3160198941,400389.48223656969,1485989.8738971152,0,1756345.1082372647,569041.35834045568,2138826.2630175045,0,2535215.7545770127,471825.4079441608,3086003.5887554539,0,3419673.5266854209,487280.94399732922,4432250.8264143178,0,4169148.4194502495,638923.48224724294,5831867.5433842372,0,5423270.5682694651,473107.60800099303,7158200.1087021818,0,4082976.523886526,0,6487810.0130886864,0,3621093.0984912338,0,7246753.6641621711,0,3894725.0795580628,0,7342670.8828380536,0,4151203.8482299112,0,8271271.8862210615,0,3584831.4592932248,0]
[{"$f":"ROW()","v":219}]
[{"$f":"ROW()","v":220},null,null,null,null,null,{"$f":"IF($R220=\"^\",IF(COUNTIF(Lists!$13:$13,H220)=1,0,1),0)","v":0},{"$f":"H218","v":"Расходы на оргтехнику"},null,null,null,{"$f":"K218","v":3},"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z220:$CJ220)","v":99371993.003125817},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q221=Lists!$CE$17,IF((AA$21)/$Q230=INT((AA$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&AA$2,$Z$2:$CJ$2,\"<\"&AA$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((AA$2+1-1)/$Q230=INT((AA$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&AA$2-$Q230,$Z$2:$CJ$2,\"<=\"&AA$2),0),$Q223*(IF(AA$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AA$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AA$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AA$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AA$2+INT(-$Q228))))))","v":880000},{"$f":"IF(AB$11=\"\",0,IF($Q221=Lists!$CE$17,IF((AB$21)/$Q230=INT((AB$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&AB$2,$Z$2:$CJ$2,\"<\"&AB$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((AB$2+1-1)/$Q230=INT((AB$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&AB$2-$Q230,$Z$2:$CJ$2,\"<=\"&AB$2),0),$Q223*(IF(AB$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AB$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AB$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AB$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AB$2+INT(-$Q228))))))","v":6268.0078125},{"$f":"IF(AC$11=\"\",0,IF($Q221=Lists!$CE$17,IF((AC$21)/$Q230=INT((AC$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&AC$2,$Z$2:$CJ$2,\"<\"&AC$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((AC$2+1-1)/$Q230=INT((AC$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&AC$2-$Q230,$Z$2:$CJ$2,\"<=\"&AC$2),0),$Q223*(IF(AC$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AC$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AC$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AC$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AC$2+INT(-$Q228))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q221=Lists!$CE$17,IF((AD$21)/$Q230=INT((AD$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&AD$2,$Z$2:$CJ$2,\"<\"&AD$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((AD$2+1-1)/$Q230=INT((AD$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&AD$2-$Q230,$Z$2:$CJ$2,\"<=\"&AD$2),0),$Q223*(IF(AD$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AD$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AD$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AD$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AD$2+INT(-$Q228))))))","v":61477.593576388892},{"$f":"IF(AE$11=\"\",0,IF($Q221=Lists!$CE$17,IF((AE$21)/$Q230=INT((AE$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&AE$2,$Z$2:$CJ$2,\"<\"&AE$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((AE$2+1-1)/$Q230=INT((AE$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&AE$2-$Q230,$Z$2:$CJ$2,\"<=\"&AE$2),0),$Q223*(IF(AE$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AE$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AE$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AE$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AE$2+INT(-$Q228))))))","v":50738.387291666688},{"$f":"IF(AF$11=\"\",0,IF($Q221=Lists!$CE$17,IF((AF$21)/$Q230=INT((AF$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&AF$2,$Z$2:$CJ$2,\"<\"&AF$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((AF$2+1-1)/$Q230=INT((AF$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&AF$2-$Q230,$Z$2:$CJ$2,\"<=\"&AF$2),0),$Q223*(IF(AF$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AF$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AF$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AF$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AF$2+INT(-$Q228))))))","v":64586.111406249984},{"$f":"IF(AG$11=\"\",0,IF($Q221=Lists!$CE$17,IF((AG$21)/$Q230=INT((AG$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&AG$2,$Z$2:$CJ$2,\"<\"&AG$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((AG$2+1-1)/$Q230=INT((AG$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&AG$2-$Q230,$Z$2:$CJ$2,\"<=\"&AG$2),0),$Q223*(IF(AG$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AG$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AG$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AG$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AG$2+INT(-$Q228))))))","v":5447.1462499999852},{"$f":"IF(AH$11=\"\",0,IF($Q221=Lists!$CE$17,IF((AH$21)/$Q230=INT((AH$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&AH$2,$Z$2:$CJ$2,\"<\"&AH$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((AH$2+1-1)/$Q230=INT((AH$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&AH$2-$Q230,$Z$2:$CJ$2,\"<=\"&AH$2),0),$Q223*(IF(AH$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AH$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AH$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AH$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AH$2+INT(-$Q228))))))","v":237505.27390625011},{"$f":"IF(AI$11=\"\",0,IF($Q221=Lists!$CE$17,IF((AI$21)/$Q230=INT((AI$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&AI$2,$Z$2:$CJ$2,\"<\"&AI$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((AI$2+1-1)/$Q230=INT((AI$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&AI$2-$Q230,$Z$2:$CJ$2,\"<=\"&AI$2),0),$Q223*(IF(AI$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AI$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AI$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AI$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AI$2+INT(-$Q228))))))","v":119113.47065624995},{"$f":"IF(AJ$11=\"\",0,IF($Q221=Lists!$CE$17,IF((AJ$21)/$Q230=INT((AJ$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&AJ$2,$Z$2:$CJ$2,\"<\"&AJ$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((AJ$2+1-1)/$Q230=INT((AJ$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&AJ$2-$Q230,$Z$2:$CJ$2,\"<=\"&AJ$2),0),$Q223*(IF(AJ$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AJ$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AJ$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AJ$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AJ$2+INT(-$Q228))))))","v":269770.8224257814},{"$f":"IF(AK$11=\"\",0,IF($Q221=Lists!$CE$17,IF((AK$21)/$Q230=INT((AK$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&AK$2,$Z$2:$CJ$2,\"<\"&AK$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((AK$2+1-1)/$Q230=INT((AK$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&AK$2-$Q230,$Z$2:$CJ$2,\"<=\"&AK$2),0),$Q223*(IF(AK$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AK$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AK$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AK$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AK$2+INT(-$Q228))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q221=Lists!$CE$17,IF((AL$21)/$Q230=INT((AL$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&AL$2,$Z$2:$CJ$2,\"<\"&AL$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((AL$2+1-1)/$Q230=INT((AL$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&AL$2-$Q230,$Z$2:$CJ$2,\"<=\"&AL$2),0),$Q223*(IF(AL$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AL$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AL$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AL$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AL$2+INT(-$Q228))))))","v":429499.01151171862},{"$f":"IF(AM$11=\"\",0,IF($Q221=Lists!$CE$17,IF((AM$21)/$Q230=INT((AM$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&AM$2,$Z$2:$CJ$2,\"<\"&AM$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((AM$2+1-1)/$Q230=INT((AM$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&AM$2-$Q230,$Z$2:$CJ$2,\"<=\"&AM$2),0),$Q223*(IF(AM$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AM$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AM$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AM$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AM$2+INT(-$Q228))))))","v":290281.79474765621},{"$f":"IF(AN$11=\"\",0,IF($Q221=Lists!$CE$17,IF((AN$21)/$Q230=INT((AN$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&AN$2,$Z$2:$CJ$2,\"<\"&AN$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((AN$2+1-1)/$Q230=INT((AN$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&AN$2-$Q230,$Z$2:$CJ$2,\"<=\"&AN$2),0),$Q223*(IF(AN$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AN$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AN$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AN$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AN$2+INT(-$Q228))))))","v":467640.42245976557},{"$f":"IF(AO$11=\"\",0,IF($Q221=Lists!$CE$17,IF((AO$21)/$Q230=INT((AO$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&AO$2,$Z$2:$CJ$2,\"<\"&AO$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((AO$2+1-1)/$Q230=INT((AO$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&AO$2-$Q230,$Z$2:$CJ$2,\"<=\"&AO$2),0),$Q223*(IF(AO$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AO$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AO$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AO$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AO$2+INT(-$Q228))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q221=Lists!$CE$17,IF((AP$21)/$Q230=INT((AP$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&AP$2,$Z$2:$CJ$2,\"<\"&AP$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((AP$2+1-1)/$Q230=INT((AP$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&AP$2-$Q230,$Z$2:$CJ$2,\"<=\"&AP$2),0),$Q223*(IF(AP$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AP$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AP$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AP$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AP$2+INT(-$Q228))))))","v":834981.25614257832},{"$f":"IF(AQ$11=\"\",0,IF($Q221=Lists!$CE$17,IF((AQ$21)/$Q230=INT((AQ$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&AQ$2,$Z$2:$CJ$2,\"<\"&AQ$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((AQ$2+1-1)/$Q230=INT((AQ$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&AQ$2-$Q230,$Z$2:$CJ$2,\"<=\"&AQ$2),0),$Q223*(IF(AQ$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AQ$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AQ$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AQ$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AQ$2+INT(-$Q228))))))","v":342811.57344574248},{"$f":"IF(AR$11=\"\",0,IF($Q221=Lists!$CE$17,IF((AR$21)/$Q230=INT((AR$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&AR$2,$Z$2:$CJ$2,\"<\"&AR$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((AR$2+1-1)/$Q230=INT((AR$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&AR$2-$Q230,$Z$2:$CJ$2,\"<=\"&AR$2),0),$Q223*(IF(AR$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AR$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AR$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AR$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AR$2+INT(-$Q228))))))","v":817541.49554745108},{"$f":"IF(AS$11=\"\",0,IF($Q221=Lists!$CE$17,IF((AS$21)/$Q230=INT((AS$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&AS$2,$Z$2:$CJ$2,\"<\"&AS$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((AS$2+1-1)/$Q230=INT((AS$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&AS$2-$Q230,$Z$2:$CJ$2,\"<=\"&AS$2),0),$Q223*(IF(AS$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AS$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AS$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AS$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AS$2+INT(-$Q228))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q221=Lists!$CE$17,IF((AT$21)/$Q230=INT((AT$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&AT$2,$Z$2:$CJ$2,\"<\"&AT$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((AT$2+1-1)/$Q230=INT((AT$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&AT$2-$Q230,$Z$2:$CJ$2,\"<=\"&AT$2),0),$Q223*(IF(AT$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AT$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AT$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AT$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AT$2+INT(-$Q228))))))","v":1333634.3160198941},{"$f":"IF(AU$11=\"\",0,IF($Q221=Lists!$CE$17,IF((AU$21)/$Q230=INT((AU$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&AU$2,$Z$2:$CJ$2,\"<\"&AU$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((AU$2+1-1)/$Q230=INT((AU$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&AU$2-$Q230,$Z$2:$CJ$2,\"<=\"&AU$2),0),$Q223*(IF(AU$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AU$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AU$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AU$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AU$2+INT(-$Q228))))))","v":400389.48223656969},{"$f":"IF(AV$11=\"\",0,IF($Q221=Lists!$CE$17,IF((AV$21)/$Q230=INT((AV$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&AV$2,$Z$2:$CJ$2,\"<\"&AV$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((AV$2+1-1)/$Q230=INT((AV$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&AV$2-$Q230,$Z$2:$CJ$2,\"<=\"&AV$2),0),$Q223*(IF(AV$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AV$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AV$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AV$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AV$2+INT(-$Q228))))))","v":1485989.8738971152},{"$f":"IF(AW$11=\"\",0,IF($Q221=Lists!$CE$17,IF((AW$21)/$Q230=INT((AW$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&AW$2,$Z$2:$CJ$2,\"<\"&AW$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((AW$2+1-1)/$Q230=INT((AW$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&AW$2-$Q230,$Z$2:$CJ$2,\"<=\"&AW$2),0),$Q223*(IF(AW$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AW$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AW$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AW$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AW$2+INT(-$Q228))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q221=Lists!$CE$17,IF((AX$21)/$Q230=INT((AX$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&AX$2,$Z$2:$CJ$2,\"<\"&AX$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((AX$2+1-1)/$Q230=INT((AX$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&AX$2-$Q230,$Z$2:$CJ$2,\"<=\"&AX$2),0),$Q223*(IF(AX$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AX$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AX$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AX$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AX$2+INT(-$Q228))))))","v":1756345.1082372647},{"$f":"IF(AY$11=\"\",0,IF($Q221=Lists!$CE$17,IF((AY$21)/$Q230=INT((AY$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&AY$2,$Z$2:$CJ$2,\"<\"&AY$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((AY$2+1-1)/$Q230=INT((AY$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&AY$2-$Q230,$Z$2:$CJ$2,\"<=\"&AY$2),0),$Q223*(IF(AY$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AY$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AY$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AY$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AY$2+INT(-$Q228))))))","v":569041.35834045568},{"$f":"IF(AZ$11=\"\",0,IF($Q221=Lists!$CE$17,IF((AZ$21)/$Q230=INT((AZ$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&AZ$2,$Z$2:$CJ$2,\"<\"&AZ$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((AZ$2+1-1)/$Q230=INT((AZ$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&AZ$2-$Q230,$Z$2:$CJ$2,\"<=\"&AZ$2),0),$Q223*(IF(AZ$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AZ$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AZ$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AZ$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,AZ$2+INT(-$Q228))))))","v":2138826.2630175045},{"$f":"IF(BA$11=\"\",0,IF($Q221=Lists!$CE$17,IF((BA$21)/$Q230=INT((BA$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&BA$2,$Z$2:$CJ$2,\"<\"&BA$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((BA$2+1-1)/$Q230=INT((BA$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&BA$2-$Q230,$Z$2:$CJ$2,\"<=\"&BA$2),0),$Q223*(IF(BA$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BA$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BA$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BA$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BA$2+INT(-$Q228))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q221=Lists!$CE$17,IF((BB$21)/$Q230=INT((BB$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&BB$2,$Z$2:$CJ$2,\"<\"&BB$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((BB$2+1-1)/$Q230=INT((BB$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&BB$2-$Q230,$Z$2:$CJ$2,\"<=\"&BB$2),0),$Q223*(IF(BB$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BB$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BB$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BB$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BB$2+INT(-$Q228))))))","v":2535215.7545770127},{"$f":"IF(BC$11=\"\",0,IF($Q221=Lists!$CE$17,IF((BC$21)/$Q230=INT((BC$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&BC$2,$Z$2:$CJ$2,\"<\"&BC$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((BC$2+1-1)/$Q230=INT((BC$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&BC$2-$Q230,$Z$2:$CJ$2,\"<=\"&BC$2),0),$Q223*(IF(BC$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BC$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BC$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BC$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BC$2+INT(-$Q228))))))","v":471825.4079441608},{"$f":"IF(BD$11=\"\",0,IF($Q221=Lists!$CE$17,IF((BD$21)/$Q230=INT((BD$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&BD$2,$Z$2:$CJ$2,\"<\"&BD$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((BD$2+1-1)/$Q230=INT((BD$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&BD$2-$Q230,$Z$2:$CJ$2,\"<=\"&BD$2),0),$Q223*(IF(BD$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BD$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BD$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BD$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BD$2+INT(-$Q228))))))","v":3086003.5887554539},{"$f":"IF(BE$11=\"\",0,IF($Q221=Lists!$CE$17,IF((BE$21)/$Q230=INT((BE$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&BE$2,$Z$2:$CJ$2,\"<\"&BE$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((BE$2+1-1)/$Q230=INT((BE$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&BE$2-$Q230,$Z$2:$CJ$2,\"<=\"&BE$2),0),$Q223*(IF(BE$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BE$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BE$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BE$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BE$2+INT(-$Q228))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q221=Lists!$CE$17,IF((BF$21)/$Q230=INT((BF$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&BF$2,$Z$2:$CJ$2,\"<\"&BF$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((BF$2+1-1)/$Q230=INT((BF$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&BF$2-$Q230,$Z$2:$CJ$2,\"<=\"&BF$2),0),$Q223*(IF(BF$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BF$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BF$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BF$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BF$2+INT(-$Q228))))))","v":3419673.5266854209},{"$f":"IF(BG$11=\"\",0,IF($Q221=Lists!$CE$17,IF((BG$21)/$Q230=INT((BG$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&BG$2,$Z$2:$CJ$2,\"<\"&BG$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((BG$2+1-1)/$Q230=INT((BG$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&BG$2-$Q230,$Z$2:$CJ$2,\"<=\"&BG$2),0),$Q223*(IF(BG$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BG$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BG$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BG$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BG$2+INT(-$Q228))))))","v":487280.94399732922},{"$f":"IF(BH$11=\"\",0,IF($Q221=Lists!$CE$17,IF((BH$21)/$Q230=INT((BH$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&BH$2,$Z$2:$CJ$2,\"<\"&BH$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((BH$2+1-1)/$Q230=INT((BH$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&BH$2-$Q230,$Z$2:$CJ$2,\"<=\"&BH$2),0),$Q223*(IF(BH$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BH$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BH$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BH$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BH$2+INT(-$Q228))))))","v":4432250.8264143178},{"$f":"IF(BI$11=\"\",0,IF($Q221=Lists!$CE$17,IF((BI$21)/$Q230=INT((BI$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&BI$2,$Z$2:$CJ$2,\"<\"&BI$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((BI$2+1-1)/$Q230=INT((BI$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&BI$2-$Q230,$Z$2:$CJ$2,\"<=\"&BI$2),0),$Q223*(IF(BI$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BI$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BI$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BI$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BI$2+INT(-$Q228))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q221=Lists!$CE$17,IF((BJ$21)/$Q230=INT((BJ$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&BJ$2,$Z$2:$CJ$2,\"<\"&BJ$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((BJ$2+1-1)/$Q230=INT((BJ$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&BJ$2-$Q230,$Z$2:$CJ$2,\"<=\"&BJ$2),0),$Q223*(IF(BJ$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BJ$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BJ$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BJ$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BJ$2+INT(-$Q228))))))","v":4169148.4194502495},{"$f":"IF(BK$11=\"\",0,IF($Q221=Lists!$CE$17,IF((BK$21)/$Q230=INT((BK$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&BK$2,$Z$2:$CJ$2,\"<\"&BK$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((BK$2+1-1)/$Q230=INT((BK$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&BK$2-$Q230,$Z$2:$CJ$2,\"<=\"&BK$2),0),$Q223*(IF(BK$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BK$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BK$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BK$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BK$2+INT(-$Q228))))))","v":638923.48224724294},{"$f":"IF(BL$11=\"\",0,IF($Q221=Lists!$CE$17,IF((BL$21)/$Q230=INT((BL$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&BL$2,$Z$2:$CJ$2,\"<\"&BL$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((BL$2+1-1)/$Q230=INT((BL$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&BL$2-$Q230,$Z$2:$CJ$2,\"<=\"&BL$2),0),$Q223*(IF(BL$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BL$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BL$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BL$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BL$2+INT(-$Q228))))))","v":5831867.5433842372},{"$f":"IF(BM$11=\"\",0,IF($Q221=Lists!$CE$17,IF((BM$21)/$Q230=INT((BM$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&BM$2,$Z$2:$CJ$2,\"<\"&BM$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((BM$2+1-1)/$Q230=INT((BM$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&BM$2-$Q230,$Z$2:$CJ$2,\"<=\"&BM$2),0),$Q223*(IF(BM$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BM$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BM$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BM$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BM$2+INT(-$Q228))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q221=Lists!$CE$17,IF((BN$21)/$Q230=INT((BN$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&BN$2,$Z$2:$CJ$2,\"<\"&BN$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((BN$2+1-1)/$Q230=INT((BN$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&BN$2-$Q230,$Z$2:$CJ$2,\"<=\"&BN$2),0),$Q223*(IF(BN$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BN$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BN$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BN$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BN$2+INT(-$Q228))))))","v":5423270.5682694651},{"$f":"IF(BO$11=\"\",0,IF($Q221=Lists!$CE$17,IF((BO$21)/$Q230=INT((BO$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&BO$2,$Z$2:$CJ$2,\"<\"&BO$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((BO$2+1-1)/$Q230=INT((BO$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&BO$2-$Q230,$Z$2:$CJ$2,\"<=\"&BO$2),0),$Q223*(IF(BO$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BO$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BO$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BO$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BO$2+INT(-$Q228))))))","v":473107.60800099303},{"$f":"IF(BP$11=\"\",0,IF($Q221=Lists!$CE$17,IF((BP$21)/$Q230=INT((BP$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&BP$2,$Z$2:$CJ$2,\"<\"&BP$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((BP$2+1-1)/$Q230=INT((BP$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&BP$2-$Q230,$Z$2:$CJ$2,\"<=\"&BP$2),0),$Q223*(IF(BP$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BP$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BP$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BP$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BP$2+INT(-$Q228))))))","v":7158200.1087021818},{"$f":"IF(BQ$11=\"\",0,IF($Q221=Lists!$CE$17,IF((BQ$21)/$Q230=INT((BQ$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&BQ$2,$Z$2:$CJ$2,\"<\"&BQ$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((BQ$2+1-1)/$Q230=INT((BQ$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&BQ$2-$Q230,$Z$2:$CJ$2,\"<=\"&BQ$2),0),$Q223*(IF(BQ$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BQ$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BQ$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BQ$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BQ$2+INT(-$Q228))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q221=Lists!$CE$17,IF((BR$21)/$Q230=INT((BR$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&BR$2,$Z$2:$CJ$2,\"<\"&BR$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((BR$2+1-1)/$Q230=INT((BR$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&BR$2-$Q230,$Z$2:$CJ$2,\"<=\"&BR$2),0),$Q223*(IF(BR$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BR$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BR$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BR$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BR$2+INT(-$Q228))))))","v":4082976.523886526},{"$f":"IF(BS$11=\"\",0,IF($Q221=Lists!$CE$17,IF((BS$21)/$Q230=INT((BS$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&BS$2,$Z$2:$CJ$2,\"<\"&BS$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((BS$2+1-1)/$Q230=INT((BS$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&BS$2-$Q230,$Z$2:$CJ$2,\"<=\"&BS$2),0),$Q223*(IF(BS$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BS$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BS$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BS$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BS$2+INT(-$Q228))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q221=Lists!$CE$17,IF((BT$21)/$Q230=INT((BT$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&BT$2,$Z$2:$CJ$2,\"<\"&BT$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((BT$2+1-1)/$Q230=INT((BT$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&BT$2-$Q230,$Z$2:$CJ$2,\"<=\"&BT$2),0),$Q223*(IF(BT$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BT$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BT$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BT$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BT$2+INT(-$Q228))))))","v":6487810.0130886864},{"$f":"IF(BU$11=\"\",0,IF($Q221=Lists!$CE$17,IF((BU$21)/$Q230=INT((BU$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&BU$2,$Z$2:$CJ$2,\"<\"&BU$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((BU$2+1-1)/$Q230=INT((BU$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&BU$2-$Q230,$Z$2:$CJ$2,\"<=\"&BU$2),0),$Q223*(IF(BU$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BU$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BU$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BU$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BU$2+INT(-$Q228))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q221=Lists!$CE$17,IF((BV$21)/$Q230=INT((BV$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&BV$2,$Z$2:$CJ$2,\"<\"&BV$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((BV$2+1-1)/$Q230=INT((BV$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&BV$2-$Q230,$Z$2:$CJ$2,\"<=\"&BV$2),0),$Q223*(IF(BV$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BV$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BV$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BV$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BV$2+INT(-$Q228))))))","v":3621093.0984912338},{"$f":"IF(BW$11=\"\",0,IF($Q221=Lists!$CE$17,IF((BW$21)/$Q230=INT((BW$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&BW$2,$Z$2:$CJ$2,\"<\"&BW$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((BW$2+1-1)/$Q230=INT((BW$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&BW$2-$Q230,$Z$2:$CJ$2,\"<=\"&BW$2),0),$Q223*(IF(BW$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BW$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BW$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BW$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BW$2+INT(-$Q228))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q221=Lists!$CE$17,IF((BX$21)/$Q230=INT((BX$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&BX$2,$Z$2:$CJ$2,\"<\"&BX$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((BX$2+1-1)/$Q230=INT((BX$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&BX$2-$Q230,$Z$2:$CJ$2,\"<=\"&BX$2),0),$Q223*(IF(BX$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BX$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BX$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BX$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BX$2+INT(-$Q228))))))","v":7246753.6641621711},{"$f":"IF(BY$11=\"\",0,IF($Q221=Lists!$CE$17,IF((BY$21)/$Q230=INT((BY$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&BY$2,$Z$2:$CJ$2,\"<\"&BY$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((BY$2+1-1)/$Q230=INT((BY$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&BY$2-$Q230,$Z$2:$CJ$2,\"<=\"&BY$2),0),$Q223*(IF(BY$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BY$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BY$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BY$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BY$2+INT(-$Q228))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q221=Lists!$CE$17,IF((BZ$21)/$Q230=INT((BZ$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&BZ$2,$Z$2:$CJ$2,\"<\"&BZ$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((BZ$2+1-1)/$Q230=INT((BZ$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&BZ$2-$Q230,$Z$2:$CJ$2,\"<=\"&BZ$2),0),$Q223*(IF(BZ$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BZ$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BZ$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BZ$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,BZ$2+INT(-$Q228))))))","v":3894725.0795580628},{"$f":"IF(CA$11=\"\",0,IF($Q221=Lists!$CE$17,IF((CA$21)/$Q230=INT((CA$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&CA$2,$Z$2:$CJ$2,\"<\"&CA$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((CA$2+1-1)/$Q230=INT((CA$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&CA$2-$Q230,$Z$2:$CJ$2,\"<=\"&CA$2),0),$Q223*(IF(CA$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,CA$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,CA$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,CA$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,CA$2+INT(-$Q228))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q221=Lists!$CE$17,IF((CB$21)/$Q230=INT((CB$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&CB$2,$Z$2:$CJ$2,\"<\"&CB$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((CB$2+1-1)/$Q230=INT((CB$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&CB$2-$Q230,$Z$2:$CJ$2,\"<=\"&CB$2),0),$Q223*(IF(CB$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,CB$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,CB$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,CB$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,CB$2+INT(-$Q228))))))","v":7342670.8828380536},{"$f":"IF(CC$11=\"\",0,IF($Q221=Lists!$CE$17,IF((CC$21)/$Q230=INT((CC$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&CC$2,$Z$2:$CJ$2,\"<\"&CC$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((CC$2+1-1)/$Q230=INT((CC$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&CC$2-$Q230,$Z$2:$CJ$2,\"<=\"&CC$2),0),$Q223*(IF(CC$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,CC$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,CC$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,CC$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,CC$2+INT(-$Q228))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q221=Lists!$CE$17,IF((CD$21)/$Q230=INT((CD$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&CD$2,$Z$2:$CJ$2,\"<\"&CD$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((CD$2+1-1)/$Q230=INT((CD$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&CD$2-$Q230,$Z$2:$CJ$2,\"<=\"&CD$2),0),$Q223*(IF(CD$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,CD$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,CD$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,CD$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,CD$2+INT(-$Q228))))))","v":4151203.8482299112},{"$f":"IF(CE$11=\"\",0,IF($Q221=Lists!$CE$17,IF((CE$21)/$Q230=INT((CE$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&CE$2,$Z$2:$CJ$2,\"<\"&CE$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((CE$2+1-1)/$Q230=INT((CE$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&CE$2-$Q230,$Z$2:$CJ$2,\"<=\"&CE$2),0),$Q223*(IF(CE$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,CE$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,CE$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,CE$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,CE$2+INT(-$Q228))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q221=Lists!$CE$17,IF((CF$21)/$Q230=INT((CF$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&CF$2,$Z$2:$CJ$2,\"<\"&CF$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((CF$2+1-1)/$Q230=INT((CF$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&CF$2-$Q230,$Z$2:$CJ$2,\"<=\"&CF$2),0),$Q223*(IF(CF$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,CF$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,CF$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,CF$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,CF$2+INT(-$Q228))))))","v":8271271.8862210615},{"$f":"IF(CG$11=\"\",0,IF($Q221=Lists!$CE$17,IF((CG$21)/$Q230=INT((CG$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&CG$2,$Z$2:$CJ$2,\"<\"&CG$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((CG$2+1-1)/$Q230=INT((CG$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&CG$2-$Q230,$Z$2:$CJ$2,\"<=\"&CG$2),0),$Q223*(IF(CG$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,CG$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,CG$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,CG$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,CG$2+INT(-$Q228))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q221=Lists!$CE$17,IF((CH$21)/$Q230=INT((CH$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&CH$2,$Z$2:$CJ$2,\"<\"&CH$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((CH$2+1-1)/$Q230=INT((CH$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&CH$2-$Q230,$Z$2:$CJ$2,\"<=\"&CH$2),0),$Q223*(IF(CH$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,CH$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,CH$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,CH$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,CH$2+INT(-$Q228))))))","v":3584831.4592932248},{"$f":"IF(CI$11=\"\",0,IF($Q221=Lists!$CE$17,IF((CI$21)/$Q230=INT((CI$2-1)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&CI$2,$Z$2:$CJ$2,\"<\"&CI$2+$Q230),0),IF($Q221=Lists!$CE$18,IF((CI$2+1-1)/$Q230=INT((CI$2)/$Q230),SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">\"&CI$2-$Q230,$Z$2:$CJ$2,\"<=\"&CI$2),0),$Q223*(IF(CI$2=1,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q225))+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,INT($Q225)+1),0)+($Q225-INT($Q225))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,CI$2+INT($Q225)+1)+(INT($Q225)+1-$Q225)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,CI$2+INT($Q225)))+$Q226*((-$Q228-INT(-$Q228))*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,CI$2+INT(-$Q228)+1)+(INT(-$Q228)+1+$Q228)*SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,CI$2+INT(-$Q228))))))","v":0}]
[{"$f":"ROW()","v":221},null,null,null,null,null,{"$f":"IF($R221=\"^\",IF(COUNTIF(Lists!$13:$13,H221)=1,0,1),0)","v":0},{"$f":"Lists!$CE$13","v":"Типы оплаты"},"Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*","аванс-доплата","^",{"$f":"IF(G221<>0,1,IF(OR($Q221=\"\",$Q221=0),0,IF($R221=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H221))),$Q221)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":222},null,null,null,null,null,{"$f":"IF($R222=\"^\",IF(COUNTIF(Lists!$13:$13,H222)=1,0,1),0)","v":0},{"$f":"H220","v":"Расходы на оргтехнику"},"Если аванс-доплата, то указываем % предоплаты и сроки:"]
[{"$f":"ROW()","v":223},null,null,null,null,null,{"$f":"IF($R223=\"^\",IF(COUNTIF(Lists!$13:$13,H223)=1,0,1),0)","v":0},{"$f":"H220","v":"Расходы на оргтехнику"},{"$f":"I222","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Размер предоплаты",null,null,"%",null,null,{"$f":"IF(OR($Q221=Lists!$CE$17,$Q221=Lists!$CE$18),\"\",\"*\")","v":"*"},1,null,{"$f":"IF(G223<>0,1,IF(OR($Q223=\"\",$Q223=0),0,IF($R223=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H223))),$Q223)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":224},null,null,null,null,null,{"$f":"IF($R224=\"^\",IF(COUNTIF(Lists!$13:$13,H224)=1,0,1),0)","v":0},{"$f":"H220","v":"Расходы на оргтехнику"},{"$f":"I222","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,{"$f":"IF(OR($Q221=Lists!$CE$17,$Q221=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G224<>0,1,IF(OR($Q224=\"\",$Q224=0),0,IF($R224=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H224))),$Q224)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":225},null,null,null,null,null,{"$f":"IF($R225=\"^\",IF(COUNTIF(Lists!$13:$13,H225)=1,0,1),0)","v":0},{"$f":"H220","v":"Расходы на оргтехнику"},{"$f":"I222","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q224/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G225<>0,1,IF(OR($Q225=\"\",$Q225=0),0,IF($R225=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H225))),$Q225)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q225-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q224/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":226},null,null,null,null,null,{"$f":"IF($R226=\"^\",IF(COUNTIF(Lists!$13:$13,H226)=1,0,1),0)","v":0},{"$f":"H220","v":"Расходы на оргтехнику"},{"$f":"I222","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Размер доплаты",null,null,"%",null,null,null,{"$f":"100%-Q223","v":0},null,{"$f":"IF(G226<>0,1,IF(OR($Q226=\"\",$Q226=0),0,IF($R226=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H226))),$Q226)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q226-(100%-Q223))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":227},null,null,null,null,null,{"$f":"IF($R227=\"^\",IF(COUNTIF(Lists!$13:$13,H227)=1,0,1),0)","v":0},{"$f":"H220","v":"Расходы на оргтехнику"},{"$f":"I222","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,{"$f":"IF(OR($Q221=Lists!$CE$17,$Q221=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G227<>0,1,IF(OR($Q227=\"\",$Q227=0),0,IF($R227=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H227))),$Q227)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":228},null,null,null,null,null,{"$f":"IF($R228=\"^\",IF(COUNTIF(Lists!$13:$13,H228)=1,0,1),0)","v":0},{"$f":"H220","v":"Расходы на оргтехнику"},{"$f":"I222","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q227/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G228<>0,1,IF(OR($Q228=\"\",$Q228=0),0,IF($R228=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H228))),$Q228)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q228-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q227/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":229},null,null,null,null,null,{"$f":"IF($R229=\"^\",IF(COUNTIF(Lists!$13:$13,H229)=1,0,1),0)","v":0},{"$f":"H220","v":"Расходы на оргтехнику"},"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[{"$f":"ROW()","v":230},null,null,null,null,null,{"$f":"IF($R230=\"^\",IF(COUNTIF(Lists!$13:$13,H230)=1,0,1),0)","v":0},{"$f":"H220","v":"Расходы на оргтехнику"},{"$f":"I229","v":"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"},{"$f":"\"Количество периодов\"&IF($Q221=Lists!$CE$17,\" авансирования\",IF($Q221=Lists!$CE$18,\" ретро-оплаты\",\"\"))","v":"Количество периодов"},null,null,"кол-во периодов",null,null,{"$f":"IF(OR($Q221=Lists!$CE$17,$Q221=Lists!$CE$18),\"*\",\"\")","v":""},12,null,{"$f":"IF(G230<>0,1,IF(OR($Q230=\"\",$Q230=0),0,IF($R230=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H230))),$Q230)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":231}]
[{"$f":"ROW()","v":232},null,null,null,null,null,{"$f":"IF($R232=\"^\",IF(COUNTIF(Lists!$13:$13,H232)=1,0,1),0)","v":0},{"$f":"H218","v":"Расходы на оргтехнику"},null,null,null,{"$f":"K218","v":3},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z232:$CJ232)","v":99371993.003125817},null,null,{"$f":"IF(AA$11=\"\",0,AA218)","v":880000},{"$f":"IF(AB$11=\"\",0,AB218)","v":6268.0078125},0,61477.593576388892,50738.387291666688,64586.111406249984,5447.1462499999852,237505.27390625011,119113.47065624995,269770.8224257814,0,429499.01151171862,290281.79474765621,467640.42245976557,0,834981.25614257832,342811.57344574248,817541.49554745108,0,1333634.3160198941,400389.48223656969,1485989.8738971152,0,1756345.1082372647,569041.35834045568,2138826.2630175045,0,2535215.7545770127,471825.4079441608,3086003.5887554539,0,3419673.5266854209,487280.94399732922,4432250.8264143178,0,4169148.4194502495,638923.48224724294,5831867.5433842372,0,5423270.5682694651,473107.60800099303,7158200.1087021818,0,4082976.523886526,0,6487810.0130886864,0,3621093.0984912338,0,7246753.6641621711,0,3894725.0795580628,0,7342670.8828380536,0,4151203.8482299112,0,8271271.8862210615,0,3584831.4592932248,0]
[{"$f":"ROW()","v":233},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":234},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":235}]
[{"$f":"ROW()","v":236},null,null,null,null,null,{"$f":"IF($R236=\"^\",IF(COUNTIF(Lists!$13:$13,H236)=1,0,1),0)","v":0},"Потребность в канцелярских товарах",null,null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z236:$CJ236)","v":37441.622677638894},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA237:AA247))","v":22},22.179085937499998,22.179085937499998,23.935588611111111,25.316225000000003,27.073670208333333,27.221891874999997,33.684620416666668,36.771461250000002,43.76260663194445,43.76260663194445,54.893128472222223,62.057594999999999,73.599462986111106,73.599462986111106,94.207697361111116,102.2657525,121.48270711805556,121.48270711805556,152.83082861111114,161.79413250000002,195.06018819444446,195.06018819444446,234.37854104166661,246.51075312499998,292.11146993055547,292.11146993055547,346.16338506944442,355.74388531249997,418.40574631944435,418.40574631944435,487.8428357638889,497.26600500000001,582.97805704861116,582.97805704861116,663.60216437500014,675.36947218750004,782.77729552083315,782.77729552083315,882.6598259027777,890.95831249999992,1016.5158530208334,1016.5158530208334,1088.132807361111,1088.132807361111,1196.5124686805557,1196.5124686805557,1257.0032726388888,1257.0032726388888,1372.2965183680553,1372.2965183680553,1434.2601943055556,1434.2601943055556,1545.5166268749999,1545.5166268749999,1608.4158277777778,1608.4158277777778,1727.7745237847225,1727.7745237847225,1779.5054805555558,0]
[{"$f":"ROW()","v":237},null,null,null,null,null,{"$f":"IF($R237=\"^\",IF(COUNTIF(Lists!$13:$13,H237)=1,0,1),0)","v":0},{"$f":"H236","v":"Потребность в канцелярских товарах"},{"$f":"Lists!CA16","v":"Сотрудники маркетинга"},null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,720,null,null,{"$f":"IF(AA$11=\"\",0,AA17)","v":12},{"$f":"IF(AB$11=\"\",0,AB17)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,0]
[{"$f":"ROW()","v":238},null,null,null,null,null,{"$f":"IF($R238=\"^\",IF(COUNTIF(Lists!$13:$13,H238)=1,0,1),0)","v":0},{"$f":"H236","v":"Потребность в канцелярских товарах"},{"$f":"Lists!CA17","v":"Менеджеры по продажам"},null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,16330.764625,null,null,{"$f":"IF(AA$11=\"\",0,AA18)","v":0},8.4375000000000006E-2,8.4375000000000006E-2,0.90900000000000003,1.5090000000000003,2.3017499999999997,2.3250000000000002,5.3685000000000009,6.6439999999999992,9.8628750000000025,9.8628750000000025,15.074999999999999,17.986999999999998,23.253749999999997,23.253749999999997,33.092999999999996,35.872,44.762625,44.762625,59.868000000000009,62.344999999999999,77.872500000000016,77.872500000000016,97.130249999999975,100.06899999999999,121.38074999999995,121.38074999999995,148.25812500000001,148.529,178.03574999999995,178.03574999999995,212.94,212.94,251.95837499999999,251.95837499999999,293.20987500000007,293.20987500000007,341.49487499999998,341.49487499999998,393.32699999999994,393.32699999999994,446.22787499999998,446.22787499999998,487.03274999999991,487.03274999999991,526.97024999999996,526.97024999999996,564.06712499999992,564.06712499999992,605.57512499999996,605.57512499999996,645.03449999999998,645.03449999999998,683.11574999999993,683.11574999999993,724.42687500000011,724.42687500000011,764.87062500000013,764.87062500000013,802.47375000000011,0]
[{"$f":"ROW()","v":239},null,null,null,null,null,{"$f":"IF($R239=\"^\",IF(COUNTIF(Lists!$13:$13,H239)=1,0,1),0)","v":0},{"$f":"H236","v":"Потребность в канцелярских товарах"},{"$f":"Lists!CA18","v":"Администраторы и горничные"},null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,19790.858052638891,null,null,{"$f":"IF(AA$11=\"\",0,AA19)","v":0},9.4710937499999995E-2,9.4710937499999995E-2,1.0265886111111111,1.8072250000000003,2.7719202083333339,2.8968918749999997,6.316120416666668,8.1274612500000014,11.899731631944446,11.899731631944446,17.818128472222224,22.070595000000001,28.34571298611111,28.34571298611111,39.114697361111112,44.393752500000005,54.720082118055558,54.720082118055558,70.962828611111135,77.449132500000019,95.187688194444448,95.187688194444448,115.24829104166662,124.44175312499999,148.73071993055555,148.73071993055555,175.90526006944444,185.21488531249997,218.36999631944443,218.36999631944443,252.9028357638889,262.32600500000001,309.01968204861112,309.01968204861112,348.39228937500008,360.15959718749997,419.28242052083323,419.28242052083323,467.33282590277776,475.63131249999992,548.28797802083341,548.28797802083341,579.10005736111111,579.10005736111111,647.54221868055572,647.54221868055572,670.93614763888888,670.93614763888888,744.72139336805549,744.72139336805549,767.22569430555552,767.22569430555552,840.40087687499999,840.40087687499999,861.98895277777785,861.98895277777785,940.90389878472229,940.90389878472229,955.03173055555567,0]
[{"$f":"ROW()","v":240},null,null,null,null,null,{"$f":"IF($R240=\"^\",IF(COUNTIF(Lists!$13:$13,H240)=1,0,1),0)","v":0},{"$f":"H236","v":"Потребность в канцелярских товарах"},{"$f":"Lists!CA19","v":"Генеральный директор"},null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,60,null,null,{"$f":"IF(AA$11=\"\",0,AA20)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0]
[{"$f":"ROW()","v":241},null,null,null,null,null,{"$f":"IF($R241=\"^\",IF(COUNTIF(Lists!$13:$13,H241)=1,0,1),0)","v":0},{"$f":"H236","v":"Потребность в канцелярских товарах"},{"$f":"Lists!CA20","v":"Операционный директор"},null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,60,null,null,{"$f":"IF(AA$11=\"\",0,AA21)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0]
[{"$f":"ROW()","v":242},null,null,null,null,null,{"$f":"IF($R242=\"^\",IF(COUNTIF(Lists!$13:$13,H242)=1,0,1),0)","v":0},{"$f":"H236","v":"Потребность в канцелярских товарах"},{"$f":"Lists!CA21","v":"Главный бухгалтер"},null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,60,null,null,{"$f":"IF(AA$11=\"\",0,AA22)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0]
[{"$f":"ROW()","v":243},null,null,null,null,null,{"$f":"IF($R243=\"^\",IF(COUNTIF(Lists!$13:$13,H243)=1,0,1),0)","v":0},{"$f":"H236","v":"Потребность в канцелярских товарах"},{"$f":"Lists!CA22","v":"ИТ-специалисты"},null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,120,null,null,{"$f":"IF(AA$11=\"\",0,AA23)","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0]
[{"$f":"ROW()","v":244},null,null,null,null,null,{"$f":"IF($R244=\"^\",IF(COUNTIF(Lists!$13:$13,H244)=1,0,1),0)","v":0},{"$f":"H236","v":"Потребность в канцелярских товарах"},{"$f":"Lists!CA23","v":"Финансовые менеджеры"},null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,120,null,null,{"$f":"IF(AA$11=\"\",0,AA24)","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0]
[{"$f":"ROW()","v":245},null,null,null,null,null,{"$f":"IF($R245=\"^\",IF(COUNTIF(Lists!$13:$13,H245)=1,0,1),0)","v":0},{"$f":"H236","v":"Потребность в канцелярских товарах"},{"$f":"Lists!CA24","v":"Бухгалтера"},null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,60,null,null,{"$f":"IF(AA$11=\"\",0,AA25)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0]
[{"$f":"ROW()","v":246},null,null,null,null,null,{"$f":"IF($R246=\"^\",IF(COUNTIF(Lists!$13:$13,H246)=1,0,1),0)","v":0},{"$f":"H236","v":"Потребность в канцелярских товарах"},{"$f":"Lists!CA25","v":"Прочие сотрудники"},null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,120,null,null,{"$f":"IF(AA$11=\"\",0,AA26)","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0]
[{"$f":"ROW()","v":247},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":248}]
[{"$f":"ROW()","v":249},null,null,null,null,null,{"$f":"IF($R249=\"^\",IF(COUNTIF(Lists!$13:$13,H249)=1,0,1),0)","v":0},"Норматив расходов на канцтовары",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z249:$CJ249)","v":97354633.301930979},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA250:AA260))","v":46800},47068.62890625,47068.62890625,49703.382916666669,54363.054375,57131.030578124999,57364.479703124998,67543.277156249998,76025.304042187505,87586.910717578139,87586.910717578139,105994.0112109375,123734.36011781252,143776.09250894532,143776.09250894532,179561.00348648438,203230.97823705466,238268.47090337399,238268.47090337399,295424.2273042266,327354.98790814803,391040.2682180244,391040.2682180244,466312.2014281929,514015.29828562215,605679.28098637227,605679.28098637227,714331.38475395844,770269.04290354915,902526.339564497,902526.339564497,1049083.7764224438,1122421.4342720234,1312375.0411183513,1312375.0411183513,1491052.8305233619,1592987.9070029827,1842925.0874337358,1842925.0874337358,2075350.9689309984,2199394.5577204488,2506174.5623791139,2506174.5623791139,2681159.2705456791,2815217.2340729632,3093266.2346339067,3093266.2346339067,3248455.9388549598,3410878.7357977079,3721453.8928332292,3721453.8928332292,3888370.6819571462,4082789.216055003,4397475.1110337796,4397475.1110337796,4575383.8473864896,4804153.0397558119,5158636.120593858,5158636.120593858,5312271.7545635672,0]
[{"$f":"ROW()","v":250},null,null,null,null,null,{"$f":"IF($R250=\"^\",IF(COUNTIF(Lists!$13:$13,H250)=1,0,1),0)","v":0},{"$f":"H249","v":"Норматив расходов на канцтовары"},{"$f":"Lists!CA16","v":"Сотрудники маркетинга"},null,null,null,"руб./мес. / руб.",null,null,"*",500,null,{"$f":"IF(G250<>0,1,IF(OR($Q250=\"\",$Q250=0),0,IF($R250=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H250))),$Q250)=1,0,1),0)))","v":0},null,null,null,null,1553656.5783523689,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA237=0,0,AA237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":18000},{"$f":"IF(AB$11=\"\",0,IF(AB237=0,0,AB237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":18000},{"$f":"IF(AC$11=\"\",0,IF(AC237=0,0,AC237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":18000},{"$f":"IF(AD$11=\"\",0,IF(AD237=0,0,AD237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":18000},{"$f":"IF(AE$11=\"\",0,IF(AE237=0,0,AE237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":18900},{"$f":"IF(AF$11=\"\",0,IF(AF237=0,0,AF237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":18900},{"$f":"IF(AG$11=\"\",0,IF(AG237=0,0,AG237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":18900},{"$f":"IF(AH$11=\"\",0,IF(AH237=0,0,AH237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":18900},{"$f":"IF(AI$11=\"\",0,IF(AI237=0,0,AI237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":19845},{"$f":"IF(AJ$11=\"\",0,IF(AJ237=0,0,AJ237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":19845},{"$f":"IF(AK$11=\"\",0,IF(AK237=0,0,AK237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":19845},{"$f":"IF(AL$11=\"\",0,IF(AL237=0,0,AL237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":19845},{"$f":"IF(AM$11=\"\",0,IF(AM237=0,0,AM237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":20837.250000000004},{"$f":"IF(AN$11=\"\",0,IF(AN237=0,0,AN237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":20837.250000000004},{"$f":"IF(AO$11=\"\",0,IF(AO237=0,0,AO237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":20837.250000000004},{"$f":"IF(AP$11=\"\",0,IF(AP237=0,0,AP237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":20837.250000000004},{"$f":"IF(AQ$11=\"\",0,IF(AQ237=0,0,AQ237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":21879.112499999999},{"$f":"IF(AR$11=\"\",0,IF(AR237=0,0,AR237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":21879.112499999999},{"$f":"IF(AS$11=\"\",0,IF(AS237=0,0,AS237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":21879.112499999999},{"$f":"IF(AT$11=\"\",0,IF(AT237=0,0,AT237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":21879.112499999999},{"$f":"IF(AU$11=\"\",0,IF(AU237=0,0,AU237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":22973.068125000002},{"$f":"IF(AV$11=\"\",0,IF(AV237=0,0,AV237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":22973.068125000002},{"$f":"IF(AW$11=\"\",0,IF(AW237=0,0,AW237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":22973.068125000002},{"$f":"IF(AX$11=\"\",0,IF(AX237=0,0,AX237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":22973.068125000002},{"$f":"IF(AY$11=\"\",0,IF(AY237=0,0,AY237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":24121.721531250001},{"$f":"IF(AZ$11=\"\",0,IF(AZ237=0,0,AZ237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":24121.721531250001},{"$f":"IF(BA$11=\"\",0,IF(BA237=0,0,BA237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":24121.721531250001},{"$f":"IF(BB$11=\"\",0,IF(BB237=0,0,BB237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":24121.721531250001},{"$f":"IF(BC$11=\"\",0,IF(BC237=0,0,BC237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":25327.807607812505},{"$f":"IF(BD$11=\"\",0,IF(BD237=0,0,BD237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":25327.807607812505},{"$f":"IF(BE$11=\"\",0,IF(BE237=0,0,BE237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":25327.807607812505},{"$f":"IF(BF$11=\"\",0,IF(BF237=0,0,BF237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":25327.807607812505},{"$f":"IF(BG$11=\"\",0,IF(BG237=0,0,BG237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":26594.197988203126},{"$f":"IF(BH$11=\"\",0,IF(BH237=0,0,BH237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":26594.197988203126},{"$f":"IF(BI$11=\"\",0,IF(BI237=0,0,BI237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":26594.197988203126},{"$f":"IF(BJ$11=\"\",0,IF(BJ237=0,0,BJ237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":26594.197988203126},{"$f":"IF(BK$11=\"\",0,IF(BK237=0,0,BK237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":27923.907887613284},{"$f":"IF(BL$11=\"\",0,IF(BL237=0,0,BL237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":27923.907887613284},{"$f":"IF(BM$11=\"\",0,IF(BM237=0,0,BM237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":27923.907887613284},{"$f":"IF(BN$11=\"\",0,IF(BN237=0,0,BN237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":27923.907887613284},{"$f":"IF(BO$11=\"\",0,IF(BO237=0,0,BO237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":29320.103281993946},{"$f":"IF(BP$11=\"\",0,IF(BP237=0,0,BP237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":29320.103281993946},{"$f":"IF(BQ$11=\"\",0,IF(BQ237=0,0,BQ237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":29320.103281993946},{"$f":"IF(BR$11=\"\",0,IF(BR237=0,0,BR237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":29320.103281993946},{"$f":"IF(BS$11=\"\",0,IF(BS237=0,0,BS237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":30786.108446093647},{"$f":"IF(BT$11=\"\",0,IF(BT237=0,0,BT237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":30786.108446093647},{"$f":"IF(BU$11=\"\",0,IF(BU237=0,0,BU237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":30786.108446093647},{"$f":"IF(BV$11=\"\",0,IF(BV237=0,0,BV237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":30786.108446093647},{"$f":"IF(BW$11=\"\",0,IF(BW237=0,0,BW237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":32325.413868398326},{"$f":"IF(BX$11=\"\",0,IF(BX237=0,0,BX237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":32325.413868398326},{"$f":"IF(BY$11=\"\",0,IF(BY237=0,0,BY237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":32325.413868398326},{"$f":"IF(BZ$11=\"\",0,IF(BZ237=0,0,BZ237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":32325.413868398326},{"$f":"IF(CA$11=\"\",0,IF(CA237=0,0,CA237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":33941.684561818249},{"$f":"IF(CB$11=\"\",0,IF(CB237=0,0,CB237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":33941.684561818249},{"$f":"IF(CC$11=\"\",0,IF(CC237=0,0,CC237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":33941.684561818249},{"$f":"IF(CD$11=\"\",0,IF(CD237=0,0,CD237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":33941.684561818249},{"$f":"IF(CE$11=\"\",0,IF(CE237=0,0,CE237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":35638.768789909154},{"$f":"IF(CF$11=\"\",0,IF(CF237=0,0,CF237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":35638.768789909154},{"$f":"IF(CG$11=\"\",0,IF(CG237=0,0,CG237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":35638.768789909154},{"$f":"IF(CH$11=\"\",0,IF(CH237=0,0,CH237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":35638.768789909154},{"$f":"IF(CI$11=\"\",0,IF(CI237=0,0,CI237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":251},null,null,null,null,null,{"$f":"IF($R251=\"^\",IF(COUNTIF(Lists!$13:$13,H251)=1,0,1),0)","v":0},{"$f":"H249","v":"Норматив расходов на канцтовары"},{"$f":"Lists!CA17","v":"Менеджеры по продажам"},null,null,null,"руб./мес. / руб.",null,null,"*",500,null,{"$f":"IF(G251<>0,1,IF(OR($Q251=\"\",$Q251=0),0,IF($R251=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H251))),$Q251)=1,0,1),0)))","v":0},null,null,null,null,42193467.12549115,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA238=0,0,AA238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB238=0,0,AB238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":126.5625},{"$f":"IF(AC$11=\"\",0,IF(AC238=0,0,AC238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":126.5625},{"$f":"IF(AD$11=\"\",0,IF(AD238=0,0,AD238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1363.5},{"$f":"IF(AE$11=\"\",0,IF(AE238=0,0,AE238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2376.6750000000006},{"$f":"IF(AF$11=\"\",0,IF(AF238=0,0,AF238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3625.2562499999995},{"$f":"IF(AG$11=\"\",0,IF(AG238=0,0,AG238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3661.875},{"$f":"IF(AH$11=\"\",0,IF(AH238=0,0,AH238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8455.3875000000007},{"$f":"IF(AI$11=\"\",0,IF(AI238=0,0,AI238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":10987.514999999998},{"$f":"IF(AJ$11=\"\",0,IF(AJ238=0,0,AJ238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":16310.729531250003},{"$f":"IF(AK$11=\"\",0,IF(AK238=0,0,AK238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":16310.729531250003},{"$f":"IF(AL$11=\"\",0,IF(AL238=0,0,AL238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":24930.28125},{"$f":"IF(AM$11=\"\",0,IF(AM238=0,0,AM238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":31233.301312500003},{"$f":"IF(AN$11=\"\",0,IF(AN238=0,0,AN238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":40378.683515624994},{"$f":"IF(AO$11=\"\",0,IF(AO238=0,0,AO238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":40378.683515624994},{"$f":"IF(AP$11=\"\",0,IF(AP238=0,0,AP238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":57463.926187500008},{"$f":"IF(AQ$11=\"\",0,IF(AQ238=0,0,AQ238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":65403.960299999999},{"$f":"IF(AR$11=\"\",0,IF(AR238=0,0,AR238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":81613.875680859375},{"$f":"IF(AS$11=\"\",0,IF(AS238=0,0,AS238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":81613.875680859375},{"$f":"IF(AT$11=\"\",0,IF(AT238=0,0,AT238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":109154.89226250001},{"$f":"IF(AU$11=\"\",0,IF(AU238=0,0,AU238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":119354.66102109377},{"$f":"IF(AV$11=\"\",0,IF(AV238=0,0,AV238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":149080.85396367192},{"$f":"IF(AW$11=\"\",0,IF(AW238=0,0,AW238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":149080.85396367192},{"$f":"IF(AX$11=\"\",0,IF(AX238=0,0,AX238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":185948.32085402342},{"$f":"IF(AY$11=\"\",0,IF(AY238=0,0,AY238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":201153.04599255463},{"$f":"IF(AZ$11=\"\",0,IF(AZ238=0,0,AZ238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":243992.72089618936},{"$f":"IF(BA$11=\"\",0,IF(BA238=0,0,BA238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":243992.72089618936},{"$f":"IF(BB$11=\"\",0,IF(BB238=0,0,BB238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":298020.10049960448},{"$f":"IF(BC$11=\"\",0,IF(BC238=0,0,BC238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":313492.82801506529},{"$f":"IF(BD$11=\"\",0,IF(BD238=0,0,BD238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":375771.26860938361},{"$f":"IF(BE$11=\"\",0,IF(BE238=0,0,BE238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":375771.26860938361},{"$f":"IF(BF$11=\"\",0,IF(BF238=0,0,BF238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":449441.94600063289},{"$f":"IF(BG$11=\"\",0,IF(BG238=0,0,BG238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":471914.04330066446},{"$f":"IF(BH$11=\"\",0,IF(BH238=0,0,BH238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":558385.90912799409},{"$f":"IF(BI$11=\"\",0,IF(BI238=0,0,BI238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":558385.90912799409},{"$f":"IF(BJ$11=\"\",0,IF(BJ238=0,0,BJ238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":649806.78898719093},{"$f":"IF(BK$11=\"\",0,IF(BK238=0,0,BK238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":682297.1284365505},{"$f":"IF(BL$11=\"\",0,IF(BL238=0,0,BL238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":794655.95279933442},{"$f":"IF(BM$11=\"\",0,IF(BM238=0,0,BM238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":794655.95279933442},{"$f":"IF(BN$11=\"\",0,IF(BN238=0,0,BN238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":915268.90980927239},{"$f":"IF(BO$11=\"\",0,IF(BO238=0,0,BO238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":961032.35529973591},{"$f":"IF(BP$11=\"\",0,IF(BP238=0,0,BP238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1090287.2818587238},{"$f":"IF(BQ$11=\"\",0,IF(BQ238=0,0,BQ238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1090287.2818587238},{"$f":"IF(BR$11=\"\",0,IF(BR238=0,0,BR238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1189987.5443094613},{"$f":"IF(BS$11=\"\",0,IF(BS238=0,0,BS238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1249486.9215249345},{"$f":"IF(BT$11=\"\",0,IF(BT238=0,0,BT238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1351946.9386970901},{"$f":"IF(BU$11=\"\",0,IF(BU238=0,0,BU238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1351946.9386970901},{"$f":"IF(BV$11=\"\",0,IF(BV238=0,0,BV238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1447119.3067605216},{"$f":"IF(BW$11=\"\",0,IF(BW238=0,0,BW238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1519475.2720985475},{"$f":"IF(BX$11=\"\",0,IF(BX238=0,0,BX238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1631288.8786693374},{"$f":"IF(BY$11=\"\",0,IF(BY238=0,0,BY238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1631288.8786693374},{"$f":"IF(BZ$11=\"\",0,IF(BZ238=0,0,BZ238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1737583.9309912815},{"$f":"IF(CA$11=\"\",0,IF(CA238=0,0,CA238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1824463.1275408461},{"$f":"IF(CB$11=\"\",0,IF(CB238=0,0,CB238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1932174.942142491},{"$f":"IF(CC$11=\"\",0,IF(CC238=0,0,CC238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1932174.942142491},{"$f":"IF(CD$11=\"\",0,IF(CD238=0,0,CD238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2049022.3732794786},{"$f":"IF(CE$11=\"\",0,IF(CE238=0,0,CE238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2151473.491943452},{"$f":"IF(CF$11=\"\",0,IF(CF238=0,0,CF238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2271587.2798806927},{"$f":"IF(CG$11=\"\",0,IF(CG238=0,0,CG238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2271587.2798806927},{"$f":"IF(CH$11=\"\",0,IF(CH238=0,0,CH238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2383264.7030184469},{"$f":"IF(CI$11=\"\",0,IF(CI238=0,0,CI238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":252},null,null,null,null,null,{"$f":"IF($R252=\"^\",IF(COUNTIF(Lists!$13:$13,H252)=1,0,1),0)","v":0},{"$f":"H249","v":"Норматив расходов на канцтовары"},{"$f":"Lists!CA18","v":"Администраторы и горничные"},null,null,null,"руб./мес. / руб.",null,null,"*",500,null,{"$f":"IF(G252<>0,1,IF(OR($Q252=\"\",$Q252=0),0,IF($R252=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H252))),$Q252)=1,0,1),0)))","v":0},null,null,null,null,51121659.072723649,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA239=0,0,AA239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB239=0,0,AB239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":142.06640625},{"$f":"IF(AC$11=\"\",0,IF(AC239=0,0,AC239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":142.06640625},{"$f":"IF(AD$11=\"\",0,IF(AD239=0,0,AD239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1539.8829166666665},{"$f":"IF(AE$11=\"\",0,IF(AE239=0,0,AE239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2846.3793750000009},{"$f":"IF(AF$11=\"\",0,IF(AF239=0,0,AF239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4365.7743281250014},{"$f":"IF(AG$11=\"\",0,IF(AG239=0,0,AG239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4562.604703125},{"$f":"IF(AH$11=\"\",0,IF(AH239=0,0,AH239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":9947.8896562500031},{"$f":"IF(AI$11=\"\",0,IF(AI239=0,0,AI239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":13440.789042187502},{"$f":"IF(AJ$11=\"\",0,IF(AJ239=0,0,AJ239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":19679.181186328129},{"$f":"IF(AK$11=\"\",0,IF(AK239=0,0,AK239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":19679.181186328129},{"$f":"IF(AL$11=\"\",0,IF(AL239=0,0,AL239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":29466.7299609375},{"$f":"IF(AM$11=\"\",0,IF(AM239=0,0,AM239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":38324.208805312504},{"$f":"IF(AN$11=\"\",0,IF(AN239=0,0,AN239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":49220.558993320308},{"$f":"IF(AO$11=\"\",0,IF(AO239=0,0,AO239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":49220.558993320308},{"$f":"IF(AP$11=\"\",0,IF(AP239=0,0,AP239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":67920.227298984377},{"$f":"IF(AQ$11=\"\",0,IF(AQ239=0,0,AQ239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":80941.325437054693},{"$f":"IF(AR$11=\"\",0,IF(AR239=0,0,AR239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":99768.902722514656},{"$f":"IF(AS$11=\"\",0,IF(AS239=0,0,AS239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":99768.902722514656},{"$f":"IF(AT$11=\"\",0,IF(AT239=0,0,AT239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":129383.6425417266},{"$f":"IF(AU$11=\"\",0,IF(AU239=0,0,AU239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":148270.34976205433},{"$f":"IF(AV$11=\"\",0,IF(AV239=0,0,AV239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":182229.43712935256},{"$f":"IF(AW$11=\"\",0,IF(AW239=0,0,AW239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":182229.43712935256},{"$f":"IF(AX$11=\"\",0,IF(AX239=0,0,AX239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":220633.90344916956},{"$f":"IF(AY$11=\"\",0,IF(AY239=0,0,AY239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":250145.77631181743},{"$f":"IF(AZ$11=\"\",0,IF(AZ239=0,0,AZ239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":298970.08410893293},{"$f":"IF(BA$11=\"\",0,IF(BA239=0,0,BA239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":298970.08410893293},{"$f":"IF(BB$11=\"\",0,IF(BB239=0,0,BB239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":353594.80827310402},{"$f":"IF(BC$11=\"\",0,IF(BC239=0,0,BC239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":390923.91510817147},{"$f":"IF(BD$11=\"\",0,IF(BD239=0,0,BD239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":460902.77117480099},{"$f":"IF(BE$11=\"\",0,IF(BE239=0,0,BE239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":460902.77117480099},{"$f":"IF(BF$11=\"\",0,IF(BF239=0,0,BF239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":533789.53064149851},{"$f":"IF(BG$11=\"\",0,IF(BG239=0,0,BG239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":581362.47620203032},{"$f":"IF(BH$11=\"\",0,IF(BH239=0,0,BH239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":684844.21722102864},{"$f":"IF(BI$11=\"\",0,IF(BI239=0,0,BI239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":684844.21722102864},{"$f":"IF(BJ$11=\"\",0,IF(BJ239=0,0,BJ239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":772101.12676684232},{"$f":"IF(BK$11=\"\",0,IF(BK239=0,0,BK239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":838088.61805863783},{"$f":"IF(BL$11=\"\",0,IF(BL239=0,0,BL239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":975666.97412660706},{"$f":"IF(BM$11=\"\",0,IF(BM239=0,0,BM239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":975666.97412660706},{"$f":"IF(BN$11=\"\",0,IF(BN239=0,0,BN239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1087479.8986139316},{"$f":"IF(BO$11=\"\",0,IF(BO239=0,0,BO239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1162129.933887528},{"$f":"IF(BP$11=\"\",0,IF(BP239=0,0,BP239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1339655.0119872054},{"$f":"IF(BQ$11=\"\",0,IF(BQ239=0,0,BQ239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1339655.0119872054},{"$f":"IF(BR$11=\"\",0,IF(BR239=0,0,BR239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1414939.4577030332},{"$f":"IF(BS$11=\"\",0,IF(BS239=0,0,BS239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1485686.4305881849},{"$f":"IF(BT$11=\"\",0,IF(BT239=0,0,BT239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1661275.4139769729},{"$f":"IF(BU$11=\"\",0,IF(BU239=0,0,BU239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1661275.4139769729},{"$f":"IF(BV$11=\"\",0,IF(BV239=0,0,BV239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1721292.7501345943},{"$f":"IF(BW$11=\"\",0,IF(BW239=0,0,BW239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1807357.3876413237},{"$f":"IF(BX$11=\"\",0,IF(BX239=0,0,BX239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2006118.9381060554},{"$f":"IF(BY$11=\"\",0,IF(BY239=0,0,BY239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2006118.9381060554},{"$f":"IF(BZ$11=\"\",0,IF(BZ239=0,0,BZ239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2066740.6749080284},{"$f":"IF(CA$11=\"\",0,IF(CA239=0,0,CA239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2170077.70865343},{"$f":"IF(CB$11=\"\",0,IF(CB239=0,0,CB239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2377051.7890305589},{"$f":"IF(CC$11=\"\",0,IF(CC239=0,0,CC239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2377051.7890305589},{"$f":"IF(CD$11=\"\",0,IF(CD239=0,0,CD239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2438113.0942462818},{"$f":"IF(CE$11=\"\",0,IF(CE239=0,0,CE239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2560018.7489585951},{"$f":"IF(CF$11=\"\",0,IF(CF239=0,0,CF239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2794388.0418594005},{"$f":"IF(CG$11=\"\",0,IF(CG239=0,0,CG239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2794388.0418594005},{"$f":"IF(CH$11=\"\",0,IF(CH239=0,0,CH239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2836346.2526913555},{"$f":"IF(CI$11=\"\",0,IF(CI239=0,0,CI239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":253},null,null,null,null,null,{"$f":"IF($R253=\"^\",IF(COUNTIF(Lists!$13:$13,H253)=1,0,1),0)","v":0},{"$f":"H249","v":"Норматив расходов на канцтовары"},{"$f":"Lists!CA19","v":"Генеральный директор"},null,null,null,"руб./мес. / руб.",null,null,"*",2000,null,{"$f":"IF(G253<>0,1,IF(OR($Q253=\"\",$Q253=0),0,IF($R253=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H253))),$Q253)=1,0,1),0)))","v":0},null,null,null,null,517885.52611745626,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA240=0,0,AA240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6000},{"$f":"IF(AB$11=\"\",0,IF(AB240=0,0,AB240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6000},{"$f":"IF(AC$11=\"\",0,IF(AC240=0,0,AC240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6000},{"$f":"IF(AD$11=\"\",0,IF(AD240=0,0,AD240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6000},{"$f":"IF(AE$11=\"\",0,IF(AE240=0,0,AE240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6300},{"$f":"IF(AF$11=\"\",0,IF(AF240=0,0,AF240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6300},{"$f":"IF(AG$11=\"\",0,IF(AG240=0,0,AG240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6300},{"$f":"IF(AH$11=\"\",0,IF(AH240=0,0,AH240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6300},{"$f":"IF(AI$11=\"\",0,IF(AI240=0,0,AI240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6615},{"$f":"IF(AJ$11=\"\",0,IF(AJ240=0,0,AJ240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6615},{"$f":"IF(AK$11=\"\",0,IF(AK240=0,0,AK240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6615},{"$f":"IF(AL$11=\"\",0,IF(AL240=0,0,AL240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6615},{"$f":"IF(AM$11=\"\",0,IF(AM240=0,0,AM240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6945.7500000000009},{"$f":"IF(AN$11=\"\",0,IF(AN240=0,0,AN240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6945.7500000000009},{"$f":"IF(AO$11=\"\",0,IF(AO240=0,0,AO240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6945.7500000000009},{"$f":"IF(AP$11=\"\",0,IF(AP240=0,0,AP240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6945.7500000000009},{"$f":"IF(AQ$11=\"\",0,IF(AQ240=0,0,AQ240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7293.0375000000004},{"$f":"IF(AR$11=\"\",0,IF(AR240=0,0,AR240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7293.0375000000004},{"$f":"IF(AS$11=\"\",0,IF(AS240=0,0,AS240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7293.0375000000004},{"$f":"IF(AT$11=\"\",0,IF(AT240=0,0,AT240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7293.0375000000004},{"$f":"IF(AU$11=\"\",0,IF(AU240=0,0,AU240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7657.6893750000008},{"$f":"IF(AV$11=\"\",0,IF(AV240=0,0,AV240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7657.6893750000008},{"$f":"IF(AW$11=\"\",0,IF(AW240=0,0,AW240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7657.6893750000008},{"$f":"IF(AX$11=\"\",0,IF(AX240=0,0,AX240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7657.6893750000008},{"$f":"IF(AY$11=\"\",0,IF(AY240=0,0,AY240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8040.5738437499995},{"$f":"IF(AZ$11=\"\",0,IF(AZ240=0,0,AZ240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8040.5738437499995},{"$f":"IF(BA$11=\"\",0,IF(BA240=0,0,BA240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8040.5738437499995},{"$f":"IF(BB$11=\"\",0,IF(BB240=0,0,BB240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8040.5738437499995},{"$f":"IF(BC$11=\"\",0,IF(BC240=0,0,BC240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8442.6025359375017},{"$f":"IF(BD$11=\"\",0,IF(BD240=0,0,BD240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8442.6025359375017},{"$f":"IF(BE$11=\"\",0,IF(BE240=0,0,BE240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8442.6025359375017},{"$f":"IF(BF$11=\"\",0,IF(BF240=0,0,BF240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8442.6025359375017},{"$f":"IF(BG$11=\"\",0,IF(BG240=0,0,BG240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8864.7326627343755},{"$f":"IF(BH$11=\"\",0,IF(BH240=0,0,BH240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8864.7326627343755},{"$f":"IF(BI$11=\"\",0,IF(BI240=0,0,BI240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8864.7326627343755},{"$f":"IF(BJ$11=\"\",0,IF(BJ240=0,0,BJ240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8864.7326627343755},{"$f":"IF(BK$11=\"\",0,IF(BK240=0,0,BK240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":9307.9692958710948},{"$f":"IF(BL$11=\"\",0,IF(BL240=0,0,BL240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":9307.9692958710948},{"$f":"IF(BM$11=\"\",0,IF(BM240=0,0,BM240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":9307.9692958710948},{"$f":"IF(BN$11=\"\",0,IF(BN240=0,0,BN240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":9307.9692958710948},{"$f":"IF(BO$11=\"\",0,IF(BO240=0,0,BO240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":9773.3677606646488},{"$f":"IF(BP$11=\"\",0,IF(BP240=0,0,BP240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":9773.3677606646488},{"$f":"IF(BQ$11=\"\",0,IF(BQ240=0,0,BQ240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":9773.3677606646488},{"$f":"IF(BR$11=\"\",0,IF(BR240=0,0,BR240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":9773.3677606646488},{"$f":"IF(BS$11=\"\",0,IF(BS240=0,0,BS240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":10262.036148697882},{"$f":"IF(BT$11=\"\",0,IF(BT240=0,0,BT240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":10262.036148697882},{"$f":"IF(BU$11=\"\",0,IF(BU240=0,0,BU240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":10262.036148697882},{"$f":"IF(BV$11=\"\",0,IF(BV240=0,0,BV240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":10262.036148697882},{"$f":"IF(BW$11=\"\",0,IF(BW240=0,0,BW240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":10775.137956132776},{"$f":"IF(BX$11=\"\",0,IF(BX240=0,0,BX240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":10775.137956132776},{"$f":"IF(BY$11=\"\",0,IF(BY240=0,0,BY240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":10775.137956132776},{"$f":"IF(BZ$11=\"\",0,IF(BZ240=0,0,BZ240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":10775.137956132776},{"$f":"IF(CA$11=\"\",0,IF(CA240=0,0,CA240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11313.894853939417},{"$f":"IF(CB$11=\"\",0,IF(CB240=0,0,CB240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11313.894853939417},{"$f":"IF(CC$11=\"\",0,IF(CC240=0,0,CC240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11313.894853939417},{"$f":"IF(CD$11=\"\",0,IF(CD240=0,0,CD240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11313.894853939417},{"$f":"IF(CE$11=\"\",0,IF(CE240=0,0,CE240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11879.589596636384},{"$f":"IF(CF$11=\"\",0,IF(CF240=0,0,CF240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11879.589596636384},{"$f":"IF(CG$11=\"\",0,IF(CG240=0,0,CG240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11879.589596636384},{"$f":"IF(CH$11=\"\",0,IF(CH240=0,0,CH240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11879.589596636384},{"$f":"IF(CI$11=\"\",0,IF(CI240=0,0,CI240*$Q253*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":254},null,null,null,null,null,{"$f":"IF($R254=\"^\",IF(COUNTIF(Lists!$13:$13,H254)=1,0,1),0)","v":0},{"$f":"H249","v":"Норматив расходов на канцтовары"},{"$f":"Lists!CA20","v":"Операционный директор"},null,null,null,"руб./мес. / руб.",null,null,"*",1000,null,{"$f":"IF(G254<>0,1,IF(OR($Q254=\"\",$Q254=0),0,IF($R254=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H254))),$Q254)=1,0,1),0)))","v":0},null,null,null,null,258942.76305872813,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA241=0,0,AA241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3000},{"$f":"IF(AB$11=\"\",0,IF(AB241=0,0,AB241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3000},{"$f":"IF(AC$11=\"\",0,IF(AC241=0,0,AC241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3000},{"$f":"IF(AD$11=\"\",0,IF(AD241=0,0,AD241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3000},{"$f":"IF(AE$11=\"\",0,IF(AE241=0,0,AE241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3150},{"$f":"IF(AF$11=\"\",0,IF(AF241=0,0,AF241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3150},{"$f":"IF(AG$11=\"\",0,IF(AG241=0,0,AG241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3150},{"$f":"IF(AH$11=\"\",0,IF(AH241=0,0,AH241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3150},{"$f":"IF(AI$11=\"\",0,IF(AI241=0,0,AI241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3307.5},{"$f":"IF(AJ$11=\"\",0,IF(AJ241=0,0,AJ241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3307.5},{"$f":"IF(AK$11=\"\",0,IF(AK241=0,0,AK241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3307.5},{"$f":"IF(AL$11=\"\",0,IF(AL241=0,0,AL241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3307.5},{"$f":"IF(AM$11=\"\",0,IF(AM241=0,0,AM241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3472.8750000000005},{"$f":"IF(AN$11=\"\",0,IF(AN241=0,0,AN241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3472.8750000000005},{"$f":"IF(AO$11=\"\",0,IF(AO241=0,0,AO241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3472.8750000000005},{"$f":"IF(AP$11=\"\",0,IF(AP241=0,0,AP241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3472.8750000000005},{"$f":"IF(AQ$11=\"\",0,IF(AQ241=0,0,AQ241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3646.5187500000002},{"$f":"IF(AR$11=\"\",0,IF(AR241=0,0,AR241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3646.5187500000002},{"$f":"IF(AS$11=\"\",0,IF(AS241=0,0,AS241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3646.5187500000002},{"$f":"IF(AT$11=\"\",0,IF(AT241=0,0,AT241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3646.5187500000002},{"$f":"IF(AU$11=\"\",0,IF(AU241=0,0,AU241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3828.8446875000004},{"$f":"IF(AV$11=\"\",0,IF(AV241=0,0,AV241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3828.8446875000004},{"$f":"IF(AW$11=\"\",0,IF(AW241=0,0,AW241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3828.8446875000004},{"$f":"IF(AX$11=\"\",0,IF(AX241=0,0,AX241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3828.8446875000004},{"$f":"IF(AY$11=\"\",0,IF(AY241=0,0,AY241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4020.2869218749997},{"$f":"IF(AZ$11=\"\",0,IF(AZ241=0,0,AZ241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4020.2869218749997},{"$f":"IF(BA$11=\"\",0,IF(BA241=0,0,BA241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4020.2869218749997},{"$f":"IF(BB$11=\"\",0,IF(BB241=0,0,BB241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4020.2869218749997},{"$f":"IF(BC$11=\"\",0,IF(BC241=0,0,BC241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4221.3012679687508},{"$f":"IF(BD$11=\"\",0,IF(BD241=0,0,BD241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4221.3012679687508},{"$f":"IF(BE$11=\"\",0,IF(BE241=0,0,BE241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4221.3012679687508},{"$f":"IF(BF$11=\"\",0,IF(BF241=0,0,BF241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4221.3012679687508},{"$f":"IF(BG$11=\"\",0,IF(BG241=0,0,BG241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4432.3663313671877},{"$f":"IF(BH$11=\"\",0,IF(BH241=0,0,BH241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4432.3663313671877},{"$f":"IF(BI$11=\"\",0,IF(BI241=0,0,BI241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4432.3663313671877},{"$f":"IF(BJ$11=\"\",0,IF(BJ241=0,0,BJ241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4432.3663313671877},{"$f":"IF(BK$11=\"\",0,IF(BK241=0,0,BK241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4653.9846479355474},{"$f":"IF(BL$11=\"\",0,IF(BL241=0,0,BL241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4653.9846479355474},{"$f":"IF(BM$11=\"\",0,IF(BM241=0,0,BM241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4653.9846479355474},{"$f":"IF(BN$11=\"\",0,IF(BN241=0,0,BN241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4653.9846479355474},{"$f":"IF(BO$11=\"\",0,IF(BO241=0,0,BO241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4886.6838803323244},{"$f":"IF(BP$11=\"\",0,IF(BP241=0,0,BP241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4886.6838803323244},{"$f":"IF(BQ$11=\"\",0,IF(BQ241=0,0,BQ241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4886.6838803323244},{"$f":"IF(BR$11=\"\",0,IF(BR241=0,0,BR241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4886.6838803323244},{"$f":"IF(BS$11=\"\",0,IF(BS241=0,0,BS241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5131.0180743489409},{"$f":"IF(BT$11=\"\",0,IF(BT241=0,0,BT241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5131.0180743489409},{"$f":"IF(BU$11=\"\",0,IF(BU241=0,0,BU241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5131.0180743489409},{"$f":"IF(BV$11=\"\",0,IF(BV241=0,0,BV241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5131.0180743489409},{"$f":"IF(BW$11=\"\",0,IF(BW241=0,0,BW241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5387.5689780663879},{"$f":"IF(BX$11=\"\",0,IF(BX241=0,0,BX241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5387.5689780663879},{"$f":"IF(BY$11=\"\",0,IF(BY241=0,0,BY241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5387.5689780663879},{"$f":"IF(BZ$11=\"\",0,IF(BZ241=0,0,BZ241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5387.5689780663879},{"$f":"IF(CA$11=\"\",0,IF(CA241=0,0,CA241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5656.9474269697084},{"$f":"IF(CB$11=\"\",0,IF(CB241=0,0,CB241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5656.9474269697084},{"$f":"IF(CC$11=\"\",0,IF(CC241=0,0,CC241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5656.9474269697084},{"$f":"IF(CD$11=\"\",0,IF(CD241=0,0,CD241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5656.9474269697084},{"$f":"IF(CE$11=\"\",0,IF(CE241=0,0,CE241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5939.7947983181921},{"$f":"IF(CF$11=\"\",0,IF(CF241=0,0,CF241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5939.7947983181921},{"$f":"IF(CG$11=\"\",0,IF(CG241=0,0,CG241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5939.7947983181921},{"$f":"IF(CH$11=\"\",0,IF(CH241=0,0,CH241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5939.7947983181921},{"$f":"IF(CI$11=\"\",0,IF(CI241=0,0,CI241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":255},null,null,null,null,null,{"$f":"IF($R255=\"^\",IF(COUNTIF(Lists!$13:$13,H255)=1,0,1),0)","v":0},{"$f":"H249","v":"Норматив расходов на канцтовары"},{"$f":"Lists!CA21","v":"Главный бухгалтер"},null,null,null,"руб./мес. / руб.",null,null,"*",3000,null,{"$f":"IF(G255<>0,1,IF(OR($Q255=\"\",$Q255=0),0,IF($R255=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H255))),$Q255)=1,0,1),0)))","v":0},null,null,null,null,776828.28917618445,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA242=0,0,AA242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":9000},{"$f":"IF(AB$11=\"\",0,IF(AB242=0,0,AB242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":9000},{"$f":"IF(AC$11=\"\",0,IF(AC242=0,0,AC242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":9000},{"$f":"IF(AD$11=\"\",0,IF(AD242=0,0,AD242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":9000},{"$f":"IF(AE$11=\"\",0,IF(AE242=0,0,AE242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":9450},{"$f":"IF(AF$11=\"\",0,IF(AF242=0,0,AF242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":9450},{"$f":"IF(AG$11=\"\",0,IF(AG242=0,0,AG242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":9450},{"$f":"IF(AH$11=\"\",0,IF(AH242=0,0,AH242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":9450},{"$f":"IF(AI$11=\"\",0,IF(AI242=0,0,AI242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":9922.5},{"$f":"IF(AJ$11=\"\",0,IF(AJ242=0,0,AJ242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":9922.5},{"$f":"IF(AK$11=\"\",0,IF(AK242=0,0,AK242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":9922.5},{"$f":"IF(AL$11=\"\",0,IF(AL242=0,0,AL242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":9922.5},{"$f":"IF(AM$11=\"\",0,IF(AM242=0,0,AM242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":10418.625000000002},{"$f":"IF(AN$11=\"\",0,IF(AN242=0,0,AN242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":10418.625000000002},{"$f":"IF(AO$11=\"\",0,IF(AO242=0,0,AO242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":10418.625000000002},{"$f":"IF(AP$11=\"\",0,IF(AP242=0,0,AP242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":10418.625000000002},{"$f":"IF(AQ$11=\"\",0,IF(AQ242=0,0,AQ242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":10939.55625},{"$f":"IF(AR$11=\"\",0,IF(AR242=0,0,AR242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":10939.55625},{"$f":"IF(AS$11=\"\",0,IF(AS242=0,0,AS242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":10939.55625},{"$f":"IF(AT$11=\"\",0,IF(AT242=0,0,AT242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":10939.55625},{"$f":"IF(AU$11=\"\",0,IF(AU242=0,0,AU242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11486.534062500001},{"$f":"IF(AV$11=\"\",0,IF(AV242=0,0,AV242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11486.534062500001},{"$f":"IF(AW$11=\"\",0,IF(AW242=0,0,AW242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11486.534062500001},{"$f":"IF(AX$11=\"\",0,IF(AX242=0,0,AX242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11486.534062500001},{"$f":"IF(AY$11=\"\",0,IF(AY242=0,0,AY242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":12060.860765625001},{"$f":"IF(AZ$11=\"\",0,IF(AZ242=0,0,AZ242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":12060.860765625001},{"$f":"IF(BA$11=\"\",0,IF(BA242=0,0,BA242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":12060.860765625001},{"$f":"IF(BB$11=\"\",0,IF(BB242=0,0,BB242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":12060.860765625001},{"$f":"IF(BC$11=\"\",0,IF(BC242=0,0,BC242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":12663.903803906253},{"$f":"IF(BD$11=\"\",0,IF(BD242=0,0,BD242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":12663.903803906253},{"$f":"IF(BE$11=\"\",0,IF(BE242=0,0,BE242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":12663.903803906253},{"$f":"IF(BF$11=\"\",0,IF(BF242=0,0,BF242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":12663.903803906253},{"$f":"IF(BG$11=\"\",0,IF(BG242=0,0,BG242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":13297.098994101563},{"$f":"IF(BH$11=\"\",0,IF(BH242=0,0,BH242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":13297.098994101563},{"$f":"IF(BI$11=\"\",0,IF(BI242=0,0,BI242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":13297.098994101563},{"$f":"IF(BJ$11=\"\",0,IF(BJ242=0,0,BJ242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":13297.098994101563},{"$f":"IF(BK$11=\"\",0,IF(BK242=0,0,BK242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":13961.953943806642},{"$f":"IF(BL$11=\"\",0,IF(BL242=0,0,BL242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":13961.953943806642},{"$f":"IF(BM$11=\"\",0,IF(BM242=0,0,BM242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":13961.953943806642},{"$f":"IF(BN$11=\"\",0,IF(BN242=0,0,BN242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":13961.953943806642},{"$f":"IF(BO$11=\"\",0,IF(BO242=0,0,BO242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":14660.051640996973},{"$f":"IF(BP$11=\"\",0,IF(BP242=0,0,BP242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":14660.051640996973},{"$f":"IF(BQ$11=\"\",0,IF(BQ242=0,0,BQ242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":14660.051640996973},{"$f":"IF(BR$11=\"\",0,IF(BR242=0,0,BR242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":14660.051640996973},{"$f":"IF(BS$11=\"\",0,IF(BS242=0,0,BS242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":15393.054223046824},{"$f":"IF(BT$11=\"\",0,IF(BT242=0,0,BT242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":15393.054223046824},{"$f":"IF(BU$11=\"\",0,IF(BU242=0,0,BU242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":15393.054223046824},{"$f":"IF(BV$11=\"\",0,IF(BV242=0,0,BV242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":15393.054223046824},{"$f":"IF(BW$11=\"\",0,IF(BW242=0,0,BW242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":16162.706934199163},{"$f":"IF(BX$11=\"\",0,IF(BX242=0,0,BX242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":16162.706934199163},{"$f":"IF(BY$11=\"\",0,IF(BY242=0,0,BY242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":16162.706934199163},{"$f":"IF(BZ$11=\"\",0,IF(BZ242=0,0,BZ242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":16162.706934199163},{"$f":"IF(CA$11=\"\",0,IF(CA242=0,0,CA242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":16970.842280909124},{"$f":"IF(CB$11=\"\",0,IF(CB242=0,0,CB242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":16970.842280909124},{"$f":"IF(CC$11=\"\",0,IF(CC242=0,0,CC242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":16970.842280909124},{"$f":"IF(CD$11=\"\",0,IF(CD242=0,0,CD242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":16970.842280909124},{"$f":"IF(CE$11=\"\",0,IF(CE242=0,0,CE242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":17819.384394954577},{"$f":"IF(CF$11=\"\",0,IF(CF242=0,0,CF242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":17819.384394954577},{"$f":"IF(CG$11=\"\",0,IF(CG242=0,0,CG242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":17819.384394954577},{"$f":"IF(CH$11=\"\",0,IF(CH242=0,0,CH242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":17819.384394954577},{"$f":"IF(CI$11=\"\",0,IF(CI242=0,0,CI242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":256},null,null,null,null,null,{"$f":"IF($R256=\"^\",IF(COUNTIF(Lists!$13:$13,H256)=1,0,1),0)","v":0},{"$f":"H249","v":"Норматив расходов на канцтовары"},{"$f":"Lists!CA22","v":"ИТ-специалисты"},null,null,null,"руб./мес. / руб.",null,null,"*",500,null,{"$f":"IF(G256<>0,1,IF(OR($Q256=\"\",$Q256=0),0,IF($R256=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H256))),$Q256)=1,0,1),0)))","v":0},null,null,null,null,258942.76305872813,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA243=0,0,AA243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3000},{"$f":"IF(AB$11=\"\",0,IF(AB243=0,0,AB243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3000},{"$f":"IF(AC$11=\"\",0,IF(AC243=0,0,AC243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3000},{"$f":"IF(AD$11=\"\",0,IF(AD243=0,0,AD243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3000},{"$f":"IF(AE$11=\"\",0,IF(AE243=0,0,AE243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3150},{"$f":"IF(AF$11=\"\",0,IF(AF243=0,0,AF243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3150},{"$f":"IF(AG$11=\"\",0,IF(AG243=0,0,AG243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3150},{"$f":"IF(AH$11=\"\",0,IF(AH243=0,0,AH243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3150},{"$f":"IF(AI$11=\"\",0,IF(AI243=0,0,AI243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3307.5},{"$f":"IF(AJ$11=\"\",0,IF(AJ243=0,0,AJ243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3307.5},{"$f":"IF(AK$11=\"\",0,IF(AK243=0,0,AK243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3307.5},{"$f":"IF(AL$11=\"\",0,IF(AL243=0,0,AL243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3307.5},{"$f":"IF(AM$11=\"\",0,IF(AM243=0,0,AM243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3472.8750000000005},{"$f":"IF(AN$11=\"\",0,IF(AN243=0,0,AN243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3472.8750000000005},{"$f":"IF(AO$11=\"\",0,IF(AO243=0,0,AO243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3472.8750000000005},{"$f":"IF(AP$11=\"\",0,IF(AP243=0,0,AP243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3472.8750000000005},{"$f":"IF(AQ$11=\"\",0,IF(AQ243=0,0,AQ243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3646.5187500000002},{"$f":"IF(AR$11=\"\",0,IF(AR243=0,0,AR243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3646.5187500000002},{"$f":"IF(AS$11=\"\",0,IF(AS243=0,0,AS243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3646.5187500000002},{"$f":"IF(AT$11=\"\",0,IF(AT243=0,0,AT243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3646.5187500000002},{"$f":"IF(AU$11=\"\",0,IF(AU243=0,0,AU243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3828.8446875000004},{"$f":"IF(AV$11=\"\",0,IF(AV243=0,0,AV243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3828.8446875000004},{"$f":"IF(AW$11=\"\",0,IF(AW243=0,0,AW243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3828.8446875000004},{"$f":"IF(AX$11=\"\",0,IF(AX243=0,0,AX243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3828.8446875000004},{"$f":"IF(AY$11=\"\",0,IF(AY243=0,0,AY243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4020.2869218749997},{"$f":"IF(AZ$11=\"\",0,IF(AZ243=0,0,AZ243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4020.2869218749997},{"$f":"IF(BA$11=\"\",0,IF(BA243=0,0,BA243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4020.2869218749997},{"$f":"IF(BB$11=\"\",0,IF(BB243=0,0,BB243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4020.2869218749997},{"$f":"IF(BC$11=\"\",0,IF(BC243=0,0,BC243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4221.3012679687508},{"$f":"IF(BD$11=\"\",0,IF(BD243=0,0,BD243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4221.3012679687508},{"$f":"IF(BE$11=\"\",0,IF(BE243=0,0,BE243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4221.3012679687508},{"$f":"IF(BF$11=\"\",0,IF(BF243=0,0,BF243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4221.3012679687508},{"$f":"IF(BG$11=\"\",0,IF(BG243=0,0,BG243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4432.3663313671877},{"$f":"IF(BH$11=\"\",0,IF(BH243=0,0,BH243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4432.3663313671877},{"$f":"IF(BI$11=\"\",0,IF(BI243=0,0,BI243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4432.3663313671877},{"$f":"IF(BJ$11=\"\",0,IF(BJ243=0,0,BJ243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4432.3663313671877},{"$f":"IF(BK$11=\"\",0,IF(BK243=0,0,BK243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4653.9846479355474},{"$f":"IF(BL$11=\"\",0,IF(BL243=0,0,BL243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4653.9846479355474},{"$f":"IF(BM$11=\"\",0,IF(BM243=0,0,BM243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4653.9846479355474},{"$f":"IF(BN$11=\"\",0,IF(BN243=0,0,BN243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4653.9846479355474},{"$f":"IF(BO$11=\"\",0,IF(BO243=0,0,BO243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4886.6838803323244},{"$f":"IF(BP$11=\"\",0,IF(BP243=0,0,BP243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4886.6838803323244},{"$f":"IF(BQ$11=\"\",0,IF(BQ243=0,0,BQ243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4886.6838803323244},{"$f":"IF(BR$11=\"\",0,IF(BR243=0,0,BR243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4886.6838803323244},{"$f":"IF(BS$11=\"\",0,IF(BS243=0,0,BS243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5131.0180743489409},{"$f":"IF(BT$11=\"\",0,IF(BT243=0,0,BT243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5131.0180743489409},{"$f":"IF(BU$11=\"\",0,IF(BU243=0,0,BU243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5131.0180743489409},{"$f":"IF(BV$11=\"\",0,IF(BV243=0,0,BV243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5131.0180743489409},{"$f":"IF(BW$11=\"\",0,IF(BW243=0,0,BW243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5387.5689780663879},{"$f":"IF(BX$11=\"\",0,IF(BX243=0,0,BX243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5387.5689780663879},{"$f":"IF(BY$11=\"\",0,IF(BY243=0,0,BY243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5387.5689780663879},{"$f":"IF(BZ$11=\"\",0,IF(BZ243=0,0,BZ243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5387.5689780663879},{"$f":"IF(CA$11=\"\",0,IF(CA243=0,0,CA243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5656.9474269697084},{"$f":"IF(CB$11=\"\",0,IF(CB243=0,0,CB243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5656.9474269697084},{"$f":"IF(CC$11=\"\",0,IF(CC243=0,0,CC243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5656.9474269697084},{"$f":"IF(CD$11=\"\",0,IF(CD243=0,0,CD243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5656.9474269697084},{"$f":"IF(CE$11=\"\",0,IF(CE243=0,0,CE243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5939.7947983181921},{"$f":"IF(CF$11=\"\",0,IF(CF243=0,0,CF243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5939.7947983181921},{"$f":"IF(CG$11=\"\",0,IF(CG243=0,0,CG243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5939.7947983181921},{"$f":"IF(CH$11=\"\",0,IF(CH243=0,0,CH243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5939.7947983181921},{"$f":"IF(CI$11=\"\",0,IF(CI243=0,0,CI243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":257},null,null,null,null,null,{"$f":"IF($R257=\"^\",IF(COUNTIF(Lists!$13:$13,H257)=1,0,1),0)","v":0},{"$f":"H249","v":"Норматив расходов на канцтовары"},{"$f":"Lists!CA23","v":"Финансовые менеджеры"},null,null,null,"руб./мес. / руб.",null,null,"*",500,null,{"$f":"IF(G257<>0,1,IF(OR($Q257=\"\",$Q257=0),0,IF($R257=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H257))),$Q257)=1,0,1),0)))","v":0},null,null,null,null,258942.76305872813,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA244=0,0,AA244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3000},{"$f":"IF(AB$11=\"\",0,IF(AB244=0,0,AB244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3000},{"$f":"IF(AC$11=\"\",0,IF(AC244=0,0,AC244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3000},{"$f":"IF(AD$11=\"\",0,IF(AD244=0,0,AD244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3000},{"$f":"IF(AE$11=\"\",0,IF(AE244=0,0,AE244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3150},{"$f":"IF(AF$11=\"\",0,IF(AF244=0,0,AF244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3150},{"$f":"IF(AG$11=\"\",0,IF(AG244=0,0,AG244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3150},{"$f":"IF(AH$11=\"\",0,IF(AH244=0,0,AH244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3150},{"$f":"IF(AI$11=\"\",0,IF(AI244=0,0,AI244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3307.5},{"$f":"IF(AJ$11=\"\",0,IF(AJ244=0,0,AJ244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3307.5},{"$f":"IF(AK$11=\"\",0,IF(AK244=0,0,AK244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3307.5},{"$f":"IF(AL$11=\"\",0,IF(AL244=0,0,AL244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3307.5},{"$f":"IF(AM$11=\"\",0,IF(AM244=0,0,AM244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3472.8750000000005},{"$f":"IF(AN$11=\"\",0,IF(AN244=0,0,AN244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3472.8750000000005},{"$f":"IF(AO$11=\"\",0,IF(AO244=0,0,AO244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3472.8750000000005},{"$f":"IF(AP$11=\"\",0,IF(AP244=0,0,AP244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3472.8750000000005},{"$f":"IF(AQ$11=\"\",0,IF(AQ244=0,0,AQ244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3646.5187500000002},{"$f":"IF(AR$11=\"\",0,IF(AR244=0,0,AR244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3646.5187500000002},{"$f":"IF(AS$11=\"\",0,IF(AS244=0,0,AS244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3646.5187500000002},{"$f":"IF(AT$11=\"\",0,IF(AT244=0,0,AT244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3646.5187500000002},{"$f":"IF(AU$11=\"\",0,IF(AU244=0,0,AU244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3828.8446875000004},{"$f":"IF(AV$11=\"\",0,IF(AV244=0,0,AV244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3828.8446875000004},{"$f":"IF(AW$11=\"\",0,IF(AW244=0,0,AW244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3828.8446875000004},{"$f":"IF(AX$11=\"\",0,IF(AX244=0,0,AX244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3828.8446875000004},{"$f":"IF(AY$11=\"\",0,IF(AY244=0,0,AY244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4020.2869218749997},{"$f":"IF(AZ$11=\"\",0,IF(AZ244=0,0,AZ244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4020.2869218749997},{"$f":"IF(BA$11=\"\",0,IF(BA244=0,0,BA244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4020.2869218749997},{"$f":"IF(BB$11=\"\",0,IF(BB244=0,0,BB244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4020.2869218749997},{"$f":"IF(BC$11=\"\",0,IF(BC244=0,0,BC244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4221.3012679687508},{"$f":"IF(BD$11=\"\",0,IF(BD244=0,0,BD244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4221.3012679687508},{"$f":"IF(BE$11=\"\",0,IF(BE244=0,0,BE244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4221.3012679687508},{"$f":"IF(BF$11=\"\",0,IF(BF244=0,0,BF244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4221.3012679687508},{"$f":"IF(BG$11=\"\",0,IF(BG244=0,0,BG244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4432.3663313671877},{"$f":"IF(BH$11=\"\",0,IF(BH244=0,0,BH244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4432.3663313671877},{"$f":"IF(BI$11=\"\",0,IF(BI244=0,0,BI244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4432.3663313671877},{"$f":"IF(BJ$11=\"\",0,IF(BJ244=0,0,BJ244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4432.3663313671877},{"$f":"IF(BK$11=\"\",0,IF(BK244=0,0,BK244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4653.9846479355474},{"$f":"IF(BL$11=\"\",0,IF(BL244=0,0,BL244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4653.9846479355474},{"$f":"IF(BM$11=\"\",0,IF(BM244=0,0,BM244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4653.9846479355474},{"$f":"IF(BN$11=\"\",0,IF(BN244=0,0,BN244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4653.9846479355474},{"$f":"IF(BO$11=\"\",0,IF(BO244=0,0,BO244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4886.6838803323244},{"$f":"IF(BP$11=\"\",0,IF(BP244=0,0,BP244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4886.6838803323244},{"$f":"IF(BQ$11=\"\",0,IF(BQ244=0,0,BQ244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4886.6838803323244},{"$f":"IF(BR$11=\"\",0,IF(BR244=0,0,BR244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4886.6838803323244},{"$f":"IF(BS$11=\"\",0,IF(BS244=0,0,BS244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5131.0180743489409},{"$f":"IF(BT$11=\"\",0,IF(BT244=0,0,BT244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5131.0180743489409},{"$f":"IF(BU$11=\"\",0,IF(BU244=0,0,BU244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5131.0180743489409},{"$f":"IF(BV$11=\"\",0,IF(BV244=0,0,BV244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5131.0180743489409},{"$f":"IF(BW$11=\"\",0,IF(BW244=0,0,BW244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5387.5689780663879},{"$f":"IF(BX$11=\"\",0,IF(BX244=0,0,BX244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5387.5689780663879},{"$f":"IF(BY$11=\"\",0,IF(BY244=0,0,BY244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5387.5689780663879},{"$f":"IF(BZ$11=\"\",0,IF(BZ244=0,0,BZ244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5387.5689780663879},{"$f":"IF(CA$11=\"\",0,IF(CA244=0,0,CA244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5656.9474269697084},{"$f":"IF(CB$11=\"\",0,IF(CB244=0,0,CB244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5656.9474269697084},{"$f":"IF(CC$11=\"\",0,IF(CC244=0,0,CC244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5656.9474269697084},{"$f":"IF(CD$11=\"\",0,IF(CD244=0,0,CD244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5656.9474269697084},{"$f":"IF(CE$11=\"\",0,IF(CE244=0,0,CE244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5939.7947983181921},{"$f":"IF(CF$11=\"\",0,IF(CF244=0,0,CF244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5939.7947983181921},{"$f":"IF(CG$11=\"\",0,IF(CG244=0,0,CG244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5939.7947983181921},{"$f":"IF(CH$11=\"\",0,IF(CH244=0,0,CH244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5939.7947983181921},{"$f":"IF(CI$11=\"\",0,IF(CI244=0,0,CI244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":258},null,null,null,null,null,{"$f":"IF($R258=\"^\",IF(COUNTIF(Lists!$13:$13,H258)=1,0,1),0)","v":0},{"$f":"H249","v":"Норматив расходов на канцтовары"},{"$f":"Lists!CA24","v":"Бухгалтера"},null,null,null,"руб./мес. / руб.",null,null,"*",1000,null,{"$f":"IF(G258<>0,1,IF(OR($Q258=\"\",$Q258=0),0,IF($R258=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H258))),$Q258)=1,0,1),0)))","v":0},null,null,null,null,258942.76305872813,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA245=0,0,AA245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3000},{"$f":"IF(AB$11=\"\",0,IF(AB245=0,0,AB245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3000},{"$f":"IF(AC$11=\"\",0,IF(AC245=0,0,AC245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3000},{"$f":"IF(AD$11=\"\",0,IF(AD245=0,0,AD245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3000},{"$f":"IF(AE$11=\"\",0,IF(AE245=0,0,AE245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3150},{"$f":"IF(AF$11=\"\",0,IF(AF245=0,0,AF245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3150},{"$f":"IF(AG$11=\"\",0,IF(AG245=0,0,AG245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3150},{"$f":"IF(AH$11=\"\",0,IF(AH245=0,0,AH245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3150},{"$f":"IF(AI$11=\"\",0,IF(AI245=0,0,AI245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3307.5},{"$f":"IF(AJ$11=\"\",0,IF(AJ245=0,0,AJ245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3307.5},{"$f":"IF(AK$11=\"\",0,IF(AK245=0,0,AK245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3307.5},{"$f":"IF(AL$11=\"\",0,IF(AL245=0,0,AL245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3307.5},{"$f":"IF(AM$11=\"\",0,IF(AM245=0,0,AM245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3472.8750000000005},{"$f":"IF(AN$11=\"\",0,IF(AN245=0,0,AN245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3472.8750000000005},{"$f":"IF(AO$11=\"\",0,IF(AO245=0,0,AO245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3472.8750000000005},{"$f":"IF(AP$11=\"\",0,IF(AP245=0,0,AP245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3472.8750000000005},{"$f":"IF(AQ$11=\"\",0,IF(AQ245=0,0,AQ245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3646.5187500000002},{"$f":"IF(AR$11=\"\",0,IF(AR245=0,0,AR245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3646.5187500000002},{"$f":"IF(AS$11=\"\",0,IF(AS245=0,0,AS245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3646.5187500000002},{"$f":"IF(AT$11=\"\",0,IF(AT245=0,0,AT245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3646.5187500000002},{"$f":"IF(AU$11=\"\",0,IF(AU245=0,0,AU245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3828.8446875000004},{"$f":"IF(AV$11=\"\",0,IF(AV245=0,0,AV245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3828.8446875000004},{"$f":"IF(AW$11=\"\",0,IF(AW245=0,0,AW245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3828.8446875000004},{"$f":"IF(AX$11=\"\",0,IF(AX245=0,0,AX245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3828.8446875000004},{"$f":"IF(AY$11=\"\",0,IF(AY245=0,0,AY245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4020.2869218749997},{"$f":"IF(AZ$11=\"\",0,IF(AZ245=0,0,AZ245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4020.2869218749997},{"$f":"IF(BA$11=\"\",0,IF(BA245=0,0,BA245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4020.2869218749997},{"$f":"IF(BB$11=\"\",0,IF(BB245=0,0,BB245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4020.2869218749997},{"$f":"IF(BC$11=\"\",0,IF(BC245=0,0,BC245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4221.3012679687508},{"$f":"IF(BD$11=\"\",0,IF(BD245=0,0,BD245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4221.3012679687508},{"$f":"IF(BE$11=\"\",0,IF(BE245=0,0,BE245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4221.3012679687508},{"$f":"IF(BF$11=\"\",0,IF(BF245=0,0,BF245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4221.3012679687508},{"$f":"IF(BG$11=\"\",0,IF(BG245=0,0,BG245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4432.3663313671877},{"$f":"IF(BH$11=\"\",0,IF(BH245=0,0,BH245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4432.3663313671877},{"$f":"IF(BI$11=\"\",0,IF(BI245=0,0,BI245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4432.3663313671877},{"$f":"IF(BJ$11=\"\",0,IF(BJ245=0,0,BJ245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4432.3663313671877},{"$f":"IF(BK$11=\"\",0,IF(BK245=0,0,BK245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4653.9846479355474},{"$f":"IF(BL$11=\"\",0,IF(BL245=0,0,BL245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4653.9846479355474},{"$f":"IF(BM$11=\"\",0,IF(BM245=0,0,BM245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4653.9846479355474},{"$f":"IF(BN$11=\"\",0,IF(BN245=0,0,BN245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4653.9846479355474},{"$f":"IF(BO$11=\"\",0,IF(BO245=0,0,BO245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4886.6838803323244},{"$f":"IF(BP$11=\"\",0,IF(BP245=0,0,BP245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4886.6838803323244},{"$f":"IF(BQ$11=\"\",0,IF(BQ245=0,0,BQ245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4886.6838803323244},{"$f":"IF(BR$11=\"\",0,IF(BR245=0,0,BR245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4886.6838803323244},{"$f":"IF(BS$11=\"\",0,IF(BS245=0,0,BS245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5131.0180743489409},{"$f":"IF(BT$11=\"\",0,IF(BT245=0,0,BT245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5131.0180743489409},{"$f":"IF(BU$11=\"\",0,IF(BU245=0,0,BU245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5131.0180743489409},{"$f":"IF(BV$11=\"\",0,IF(BV245=0,0,BV245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5131.0180743489409},{"$f":"IF(BW$11=\"\",0,IF(BW245=0,0,BW245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5387.5689780663879},{"$f":"IF(BX$11=\"\",0,IF(BX245=0,0,BX245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5387.5689780663879},{"$f":"IF(BY$11=\"\",0,IF(BY245=0,0,BY245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5387.5689780663879},{"$f":"IF(BZ$11=\"\",0,IF(BZ245=0,0,BZ245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5387.5689780663879},{"$f":"IF(CA$11=\"\",0,IF(CA245=0,0,CA245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5656.9474269697084},{"$f":"IF(CB$11=\"\",0,IF(CB245=0,0,CB245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5656.9474269697084},{"$f":"IF(CC$11=\"\",0,IF(CC245=0,0,CC245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5656.9474269697084},{"$f":"IF(CD$11=\"\",0,IF(CD245=0,0,CD245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5656.9474269697084},{"$f":"IF(CE$11=\"\",0,IF(CE245=0,0,CE245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5939.7947983181921},{"$f":"IF(CF$11=\"\",0,IF(CF245=0,0,CF245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5939.7947983181921},{"$f":"IF(CG$11=\"\",0,IF(CG245=0,0,CG245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5939.7947983181921},{"$f":"IF(CH$11=\"\",0,IF(CH245=0,0,CH245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5939.7947983181921},{"$f":"IF(CI$11=\"\",0,IF(CI245=0,0,CI245*$Q258*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":259},null,null,null,null,null,{"$f":"IF($R259=\"^\",IF(COUNTIF(Lists!$13:$13,H259)=1,0,1),0)","v":0},{"$f":"H249","v":"Норматив расходов на канцтовары"},{"$f":"Lists!CA25","v":"Прочие сотрудники"},null,null,null,"руб./мес. / руб.",null,null,"*",300,null,{"$f":"IF(G259<>0,1,IF(OR($Q259=\"\",$Q259=0),0,IF($R259=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H259))),$Q259)=1,0,1),0)))","v":0},null,null,null,null,155365.65783523687,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA246=0,0,AA246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1800},{"$f":"IF(AB$11=\"\",0,IF(AB246=0,0,AB246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1800},{"$f":"IF(AC$11=\"\",0,IF(AC246=0,0,AC246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1800},{"$f":"IF(AD$11=\"\",0,IF(AD246=0,0,AD246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1800},{"$f":"IF(AE$11=\"\",0,IF(AE246=0,0,AE246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1890},{"$f":"IF(AF$11=\"\",0,IF(AF246=0,0,AF246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1890},{"$f":"IF(AG$11=\"\",0,IF(AG246=0,0,AG246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1890},{"$f":"IF(AH$11=\"\",0,IF(AH246=0,0,AH246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1890},{"$f":"IF(AI$11=\"\",0,IF(AI246=0,0,AI246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1984.5},{"$f":"IF(AJ$11=\"\",0,IF(AJ246=0,0,AJ246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1984.5},{"$f":"IF(AK$11=\"\",0,IF(AK246=0,0,AK246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1984.5},{"$f":"IF(AL$11=\"\",0,IF(AL246=0,0,AL246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1984.5},{"$f":"IF(AM$11=\"\",0,IF(AM246=0,0,AM246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2083.7250000000004},{"$f":"IF(AN$11=\"\",0,IF(AN246=0,0,AN246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2083.7250000000004},{"$f":"IF(AO$11=\"\",0,IF(AO246=0,0,AO246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2083.7250000000004},{"$f":"IF(AP$11=\"\",0,IF(AP246=0,0,AP246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2083.7250000000004},{"$f":"IF(AQ$11=\"\",0,IF(AQ246=0,0,AQ246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2187.9112500000001},{"$f":"IF(AR$11=\"\",0,IF(AR246=0,0,AR246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2187.9112500000001},{"$f":"IF(AS$11=\"\",0,IF(AS246=0,0,AS246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2187.9112500000001},{"$f":"IF(AT$11=\"\",0,IF(AT246=0,0,AT246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2187.9112500000001},{"$f":"IF(AU$11=\"\",0,IF(AU246=0,0,AU246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2297.3068125000004},{"$f":"IF(AV$11=\"\",0,IF(AV246=0,0,AV246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2297.3068125000004},{"$f":"IF(AW$11=\"\",0,IF(AW246=0,0,AW246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2297.3068125000004},{"$f":"IF(AX$11=\"\",0,IF(AX246=0,0,AX246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2297.3068125000004},{"$f":"IF(AY$11=\"\",0,IF(AY246=0,0,AY246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2412.172153125},{"$f":"IF(AZ$11=\"\",0,IF(AZ246=0,0,AZ246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2412.172153125},{"$f":"IF(BA$11=\"\",0,IF(BA246=0,0,BA246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2412.172153125},{"$f":"IF(BB$11=\"\",0,IF(BB246=0,0,BB246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2412.172153125},{"$f":"IF(BC$11=\"\",0,IF(BC246=0,0,BC246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2532.7807607812506},{"$f":"IF(BD$11=\"\",0,IF(BD246=0,0,BD246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2532.7807607812506},{"$f":"IF(BE$11=\"\",0,IF(BE246=0,0,BE246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2532.7807607812506},{"$f":"IF(BF$11=\"\",0,IF(BF246=0,0,BF246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2532.7807607812506},{"$f":"IF(BG$11=\"\",0,IF(BG246=0,0,BG246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2659.4197988203127},{"$f":"IF(BH$11=\"\",0,IF(BH246=0,0,BH246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2659.4197988203127},{"$f":"IF(BI$11=\"\",0,IF(BI246=0,0,BI246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2659.4197988203127},{"$f":"IF(BJ$11=\"\",0,IF(BJ246=0,0,BJ246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2659.4197988203127},{"$f":"IF(BK$11=\"\",0,IF(BK246=0,0,BK246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2792.3907887613286},{"$f":"IF(BL$11=\"\",0,IF(BL246=0,0,BL246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2792.3907887613286},{"$f":"IF(BM$11=\"\",0,IF(BM246=0,0,BM246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2792.3907887613286},{"$f":"IF(BN$11=\"\",0,IF(BN246=0,0,BN246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2792.3907887613286},{"$f":"IF(BO$11=\"\",0,IF(BO246=0,0,BO246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2932.0103281993947},{"$f":"IF(BP$11=\"\",0,IF(BP246=0,0,BP246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2932.0103281993947},{"$f":"IF(BQ$11=\"\",0,IF(BQ246=0,0,BQ246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2932.0103281993947},{"$f":"IF(BR$11=\"\",0,IF(BR246=0,0,BR246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2932.0103281993947},{"$f":"IF(BS$11=\"\",0,IF(BS246=0,0,BS246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3078.6108446093649},{"$f":"IF(BT$11=\"\",0,IF(BT246=0,0,BT246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3078.6108446093649},{"$f":"IF(BU$11=\"\",0,IF(BU246=0,0,BU246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3078.6108446093649},{"$f":"IF(BV$11=\"\",0,IF(BV246=0,0,BV246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3078.6108446093649},{"$f":"IF(BW$11=\"\",0,IF(BW246=0,0,BW246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3232.5413868398327},{"$f":"IF(BX$11=\"\",0,IF(BX246=0,0,BX246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3232.5413868398327},{"$f":"IF(BY$11=\"\",0,IF(BY246=0,0,BY246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3232.5413868398327},{"$f":"IF(BZ$11=\"\",0,IF(BZ246=0,0,BZ246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3232.5413868398327},{"$f":"IF(CA$11=\"\",0,IF(CA246=0,0,CA246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3394.1684561818247},{"$f":"IF(CB$11=\"\",0,IF(CB246=0,0,CB246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3394.1684561818247},{"$f":"IF(CC$11=\"\",0,IF(CC246=0,0,CC246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3394.1684561818247},{"$f":"IF(CD$11=\"\",0,IF(CD246=0,0,CD246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3394.1684561818247},{"$f":"IF(CE$11=\"\",0,IF(CE246=0,0,CE246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3563.8768789909154},{"$f":"IF(CF$11=\"\",0,IF(CF246=0,0,CF246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3563.8768789909154},{"$f":"IF(CG$11=\"\",0,IF(CG246=0,0,CG246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3563.8768789909154},{"$f":"IF(CH$11=\"\",0,IF(CH246=0,0,CH246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3563.8768789909154},{"$f":"IF(CI$11=\"\",0,IF(CI246=0,0,CI246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":260},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":261}]
[{"$f":"ROW()","v":262},null,null,null,null,null,{"$f":"IF($R262=\"^\",IF(COUNTIF(Lists!$13:$13,H262)=1,0,1),0)","v":0},"Ежег. индексация канцелярии",null,null,null,null,"%г",null,null,"*",0.05,null,{"$f":"IF(G262<>0,1,IF(OR($Q262=\"\",$Q262=0),0,IF($R262=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H262))),$Q262)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":263}]
[{"$f":"ROW()","v":264},null,null,null,null,null,{"$f":"IF($R264=\"^\",IF(COUNTIF(Lists!$13:$13,H264)=1,0,1),0)","v":0},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$K264)=0,$K264=0,$K264=\"\"),\"\",INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$K264)))","v":"Канцелярские расходы"},null,null,{"$f":"MAX(K$15:K263)+1","v":4},{"$f":"K264","v":4},"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z264:$CJ264)","v":97354633.301930979},null,null,{"$f":"IF(AA$11=\"\",0,AA249)","v":46800},{"$f":"IF(AB$11=\"\",0,AB249)","v":47068.62890625},47068.62890625,49703.382916666669,54363.054375,57131.030578124999,57364.479703124998,67543.277156249998,76025.304042187505,87586.910717578139,87586.910717578139,105994.0112109375,123734.36011781252,143776.09250894532,143776.09250894532,179561.00348648438,203230.97823705466,238268.47090337399,238268.47090337399,295424.2273042266,327354.98790814803,391040.2682180244,391040.2682180244,466312.2014281929,514015.29828562215,605679.28098637227,605679.28098637227,714331.38475395844,770269.04290354915,902526.339564497,902526.339564497,1049083.7764224438,1122421.4342720234,1312375.0411183513,1312375.0411183513,1491052.8305233619,1592987.9070029827,1842925.0874337358,1842925.0874337358,2075350.9689309984,2199394.5577204488,2506174.5623791139,2506174.5623791139,2681159.2705456791,2815217.2340729632,3093266.2346339067,3093266.2346339067,3248455.9388549598,3410878.7357977079,3721453.8928332292,3721453.8928332292,3888370.6819571462,4082789.216055003,4397475.1110337796,4397475.1110337796,4575383.8473864896,4804153.0397558119,5158636.120593858,5158636.120593858,5312271.7545635672,0]
[{"$f":"ROW()","v":265}]
[{"$f":"ROW()","v":266},null,null,null,null,null,{"$f":"IF($R266=\"^\",IF(COUNTIF(Lists!$13:$13,H266)=1,0,1),0)","v":0},{"$f":"H264","v":"Канцелярские расходы"},null,null,null,{"$f":"K264","v":4},"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z266:$CJ266)","v":97354633.301930979},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AA$21)/$Q276=INT((AA$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&AA$2,$Z$2:$CJ$2,\"<\"&AA$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AA$2+1-1)/$Q276=INT((AA$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&AA$2-$Q276,$Z$2:$CJ$2,\"<=\"&AA$2),0),$Q269*(IF(AA$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AA$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AA$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AA$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AA$2+INT(-$Q274))))))","v":46800},{"$f":"IF(AB$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AB$21)/$Q276=INT((AB$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&AB$2,$Z$2:$CJ$2,\"<\"&AB$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AB$2+1-1)/$Q276=INT((AB$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&AB$2-$Q276,$Z$2:$CJ$2,\"<=\"&AB$2),0),$Q269*(IF(AB$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AB$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AB$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AB$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AB$2+INT(-$Q274))))))","v":47068.62890625},{"$f":"IF(AC$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AC$21)/$Q276=INT((AC$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&AC$2,$Z$2:$CJ$2,\"<\"&AC$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AC$2+1-1)/$Q276=INT((AC$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&AC$2-$Q276,$Z$2:$CJ$2,\"<=\"&AC$2),0),$Q269*(IF(AC$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AC$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AC$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AC$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AC$2+INT(-$Q274))))))","v":47068.62890625},{"$f":"IF(AD$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AD$21)/$Q276=INT((AD$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&AD$2,$Z$2:$CJ$2,\"<\"&AD$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AD$2+1-1)/$Q276=INT((AD$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&AD$2-$Q276,$Z$2:$CJ$2,\"<=\"&AD$2),0),$Q269*(IF(AD$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AD$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AD$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AD$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AD$2+INT(-$Q274))))))","v":49703.382916666669},{"$f":"IF(AE$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AE$21)/$Q276=INT((AE$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&AE$2,$Z$2:$CJ$2,\"<\"&AE$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AE$2+1-1)/$Q276=INT((AE$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&AE$2-$Q276,$Z$2:$CJ$2,\"<=\"&AE$2),0),$Q269*(IF(AE$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AE$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AE$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AE$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AE$2+INT(-$Q274))))))","v":54363.054375},{"$f":"IF(AF$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AF$21)/$Q276=INT((AF$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&AF$2,$Z$2:$CJ$2,\"<\"&AF$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AF$2+1-1)/$Q276=INT((AF$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&AF$2-$Q276,$Z$2:$CJ$2,\"<=\"&AF$2),0),$Q269*(IF(AF$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AF$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AF$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AF$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AF$2+INT(-$Q274))))))","v":57131.030578124999},{"$f":"IF(AG$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AG$21)/$Q276=INT((AG$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&AG$2,$Z$2:$CJ$2,\"<\"&AG$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AG$2+1-1)/$Q276=INT((AG$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&AG$2-$Q276,$Z$2:$CJ$2,\"<=\"&AG$2),0),$Q269*(IF(AG$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AG$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AG$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AG$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AG$2+INT(-$Q274))))))","v":57364.479703124998},{"$f":"IF(AH$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AH$21)/$Q276=INT((AH$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&AH$2,$Z$2:$CJ$2,\"<\"&AH$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AH$2+1-1)/$Q276=INT((AH$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&AH$2-$Q276,$Z$2:$CJ$2,\"<=\"&AH$2),0),$Q269*(IF(AH$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AH$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AH$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AH$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AH$2+INT(-$Q274))))))","v":67543.277156249998},{"$f":"IF(AI$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AI$21)/$Q276=INT((AI$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&AI$2,$Z$2:$CJ$2,\"<\"&AI$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AI$2+1-1)/$Q276=INT((AI$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&AI$2-$Q276,$Z$2:$CJ$2,\"<=\"&AI$2),0),$Q269*(IF(AI$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AI$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AI$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AI$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AI$2+INT(-$Q274))))))","v":76025.304042187505},{"$f":"IF(AJ$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AJ$21)/$Q276=INT((AJ$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&AJ$2,$Z$2:$CJ$2,\"<\"&AJ$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AJ$2+1-1)/$Q276=INT((AJ$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&AJ$2-$Q276,$Z$2:$CJ$2,\"<=\"&AJ$2),0),$Q269*(IF(AJ$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AJ$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AJ$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AJ$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AJ$2+INT(-$Q274))))))","v":87586.910717578139},{"$f":"IF(AK$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AK$21)/$Q276=INT((AK$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&AK$2,$Z$2:$CJ$2,\"<\"&AK$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AK$2+1-1)/$Q276=INT((AK$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&AK$2-$Q276,$Z$2:$CJ$2,\"<=\"&AK$2),0),$Q269*(IF(AK$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AK$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AK$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AK$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AK$2+INT(-$Q274))))))","v":87586.910717578139},{"$f":"IF(AL$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AL$21)/$Q276=INT((AL$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&AL$2,$Z$2:$CJ$2,\"<\"&AL$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AL$2+1-1)/$Q276=INT((AL$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&AL$2-$Q276,$Z$2:$CJ$2,\"<=\"&AL$2),0),$Q269*(IF(AL$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AL$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AL$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AL$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AL$2+INT(-$Q274))))))","v":105994.0112109375},{"$f":"IF(AM$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AM$21)/$Q276=INT((AM$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&AM$2,$Z$2:$CJ$2,\"<\"&AM$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AM$2+1-1)/$Q276=INT((AM$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&AM$2-$Q276,$Z$2:$CJ$2,\"<=\"&AM$2),0),$Q269*(IF(AM$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AM$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AM$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AM$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AM$2+INT(-$Q274))))))","v":123734.36011781252},{"$f":"IF(AN$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AN$21)/$Q276=INT((AN$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&AN$2,$Z$2:$CJ$2,\"<\"&AN$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AN$2+1-1)/$Q276=INT((AN$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&AN$2-$Q276,$Z$2:$CJ$2,\"<=\"&AN$2),0),$Q269*(IF(AN$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AN$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AN$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AN$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AN$2+INT(-$Q274))))))","v":143776.09250894532},{"$f":"IF(AO$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AO$21)/$Q276=INT((AO$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&AO$2,$Z$2:$CJ$2,\"<\"&AO$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AO$2+1-1)/$Q276=INT((AO$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&AO$2-$Q276,$Z$2:$CJ$2,\"<=\"&AO$2),0),$Q269*(IF(AO$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AO$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AO$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AO$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AO$2+INT(-$Q274))))))","v":143776.09250894532},{"$f":"IF(AP$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AP$21)/$Q276=INT((AP$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&AP$2,$Z$2:$CJ$2,\"<\"&AP$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AP$2+1-1)/$Q276=INT((AP$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&AP$2-$Q276,$Z$2:$CJ$2,\"<=\"&AP$2),0),$Q269*(IF(AP$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AP$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AP$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AP$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AP$2+INT(-$Q274))))))","v":179561.00348648438},{"$f":"IF(AQ$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AQ$21)/$Q276=INT((AQ$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&AQ$2,$Z$2:$CJ$2,\"<\"&AQ$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AQ$2+1-1)/$Q276=INT((AQ$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&AQ$2-$Q276,$Z$2:$CJ$2,\"<=\"&AQ$2),0),$Q269*(IF(AQ$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AQ$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AQ$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AQ$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AQ$2+INT(-$Q274))))))","v":203230.97823705466},{"$f":"IF(AR$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AR$21)/$Q276=INT((AR$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&AR$2,$Z$2:$CJ$2,\"<\"&AR$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AR$2+1-1)/$Q276=INT((AR$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&AR$2-$Q276,$Z$2:$CJ$2,\"<=\"&AR$2),0),$Q269*(IF(AR$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AR$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AR$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AR$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AR$2+INT(-$Q274))))))","v":238268.47090337399},{"$f":"IF(AS$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AS$21)/$Q276=INT((AS$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&AS$2,$Z$2:$CJ$2,\"<\"&AS$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AS$2+1-1)/$Q276=INT((AS$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&AS$2-$Q276,$Z$2:$CJ$2,\"<=\"&AS$2),0),$Q269*(IF(AS$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AS$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AS$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AS$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AS$2+INT(-$Q274))))))","v":238268.47090337399},{"$f":"IF(AT$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AT$21)/$Q276=INT((AT$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&AT$2,$Z$2:$CJ$2,\"<\"&AT$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AT$2+1-1)/$Q276=INT((AT$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&AT$2-$Q276,$Z$2:$CJ$2,\"<=\"&AT$2),0),$Q269*(IF(AT$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AT$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AT$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AT$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AT$2+INT(-$Q274))))))","v":295424.2273042266},{"$f":"IF(AU$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AU$21)/$Q276=INT((AU$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&AU$2,$Z$2:$CJ$2,\"<\"&AU$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AU$2+1-1)/$Q276=INT((AU$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&AU$2-$Q276,$Z$2:$CJ$2,\"<=\"&AU$2),0),$Q269*(IF(AU$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AU$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AU$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AU$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AU$2+INT(-$Q274))))))","v":327354.98790814803},{"$f":"IF(AV$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AV$21)/$Q276=INT((AV$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&AV$2,$Z$2:$CJ$2,\"<\"&AV$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AV$2+1-1)/$Q276=INT((AV$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&AV$2-$Q276,$Z$2:$CJ$2,\"<=\"&AV$2),0),$Q269*(IF(AV$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AV$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AV$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AV$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AV$2+INT(-$Q274))))))","v":391040.2682180244},{"$f":"IF(AW$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AW$21)/$Q276=INT((AW$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&AW$2,$Z$2:$CJ$2,\"<\"&AW$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AW$2+1-1)/$Q276=INT((AW$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&AW$2-$Q276,$Z$2:$CJ$2,\"<=\"&AW$2),0),$Q269*(IF(AW$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AW$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AW$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AW$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AW$2+INT(-$Q274))))))","v":391040.2682180244},{"$f":"IF(AX$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AX$21)/$Q276=INT((AX$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&AX$2,$Z$2:$CJ$2,\"<\"&AX$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AX$2+1-1)/$Q276=INT((AX$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&AX$2-$Q276,$Z$2:$CJ$2,\"<=\"&AX$2),0),$Q269*(IF(AX$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AX$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AX$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AX$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AX$2+INT(-$Q274))))))","v":466312.2014281929},{"$f":"IF(AY$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AY$21)/$Q276=INT((AY$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&AY$2,$Z$2:$CJ$2,\"<\"&AY$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AY$2+1-1)/$Q276=INT((AY$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&AY$2-$Q276,$Z$2:$CJ$2,\"<=\"&AY$2),0),$Q269*(IF(AY$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AY$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AY$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AY$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AY$2+INT(-$Q274))))))","v":514015.29828562215},{"$f":"IF(AZ$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AZ$21)/$Q276=INT((AZ$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&AZ$2,$Z$2:$CJ$2,\"<\"&AZ$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AZ$2+1-1)/$Q276=INT((AZ$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&AZ$2-$Q276,$Z$2:$CJ$2,\"<=\"&AZ$2),0),$Q269*(IF(AZ$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AZ$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AZ$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AZ$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,AZ$2+INT(-$Q274))))))","v":605679.28098637227},{"$f":"IF(BA$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BA$21)/$Q276=INT((BA$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&BA$2,$Z$2:$CJ$2,\"<\"&BA$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BA$2+1-1)/$Q276=INT((BA$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&BA$2-$Q276,$Z$2:$CJ$2,\"<=\"&BA$2),0),$Q269*(IF(BA$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BA$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BA$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BA$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BA$2+INT(-$Q274))))))","v":605679.28098637227},{"$f":"IF(BB$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BB$21)/$Q276=INT((BB$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&BB$2,$Z$2:$CJ$2,\"<\"&BB$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BB$2+1-1)/$Q276=INT((BB$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&BB$2-$Q276,$Z$2:$CJ$2,\"<=\"&BB$2),0),$Q269*(IF(BB$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BB$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BB$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BB$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BB$2+INT(-$Q274))))))","v":714331.38475395844},{"$f":"IF(BC$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BC$21)/$Q276=INT((BC$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&BC$2,$Z$2:$CJ$2,\"<\"&BC$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BC$2+1-1)/$Q276=INT((BC$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&BC$2-$Q276,$Z$2:$CJ$2,\"<=\"&BC$2),0),$Q269*(IF(BC$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BC$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BC$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BC$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BC$2+INT(-$Q274))))))","v":770269.04290354915},{"$f":"IF(BD$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BD$21)/$Q276=INT((BD$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&BD$2,$Z$2:$CJ$2,\"<\"&BD$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BD$2+1-1)/$Q276=INT((BD$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&BD$2-$Q276,$Z$2:$CJ$2,\"<=\"&BD$2),0),$Q269*(IF(BD$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BD$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BD$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BD$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BD$2+INT(-$Q274))))))","v":902526.339564497},{"$f":"IF(BE$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BE$21)/$Q276=INT((BE$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&BE$2,$Z$2:$CJ$2,\"<\"&BE$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BE$2+1-1)/$Q276=INT((BE$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&BE$2-$Q276,$Z$2:$CJ$2,\"<=\"&BE$2),0),$Q269*(IF(BE$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BE$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BE$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BE$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BE$2+INT(-$Q274))))))","v":902526.339564497},{"$f":"IF(BF$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BF$21)/$Q276=INT((BF$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&BF$2,$Z$2:$CJ$2,\"<\"&BF$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BF$2+1-1)/$Q276=INT((BF$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&BF$2-$Q276,$Z$2:$CJ$2,\"<=\"&BF$2),0),$Q269*(IF(BF$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BF$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BF$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BF$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BF$2+INT(-$Q274))))))","v":1049083.7764224438},{"$f":"IF(BG$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BG$21)/$Q276=INT((BG$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&BG$2,$Z$2:$CJ$2,\"<\"&BG$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BG$2+1-1)/$Q276=INT((BG$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&BG$2-$Q276,$Z$2:$CJ$2,\"<=\"&BG$2),0),$Q269*(IF(BG$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BG$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BG$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BG$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BG$2+INT(-$Q274))))))","v":1122421.4342720234},{"$f":"IF(BH$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BH$21)/$Q276=INT((BH$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&BH$2,$Z$2:$CJ$2,\"<\"&BH$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BH$2+1-1)/$Q276=INT((BH$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&BH$2-$Q276,$Z$2:$CJ$2,\"<=\"&BH$2),0),$Q269*(IF(BH$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BH$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BH$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BH$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BH$2+INT(-$Q274))))))","v":1312375.0411183513},{"$f":"IF(BI$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BI$21)/$Q276=INT((BI$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&BI$2,$Z$2:$CJ$2,\"<\"&BI$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BI$2+1-1)/$Q276=INT((BI$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&BI$2-$Q276,$Z$2:$CJ$2,\"<=\"&BI$2),0),$Q269*(IF(BI$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BI$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BI$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BI$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BI$2+INT(-$Q274))))))","v":1312375.0411183513},{"$f":"IF(BJ$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BJ$21)/$Q276=INT((BJ$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&BJ$2,$Z$2:$CJ$2,\"<\"&BJ$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BJ$2+1-1)/$Q276=INT((BJ$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&BJ$2-$Q276,$Z$2:$CJ$2,\"<=\"&BJ$2),0),$Q269*(IF(BJ$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BJ$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BJ$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BJ$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BJ$2+INT(-$Q274))))))","v":1491052.8305233619},{"$f":"IF(BK$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BK$21)/$Q276=INT((BK$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&BK$2,$Z$2:$CJ$2,\"<\"&BK$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BK$2+1-1)/$Q276=INT((BK$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&BK$2-$Q276,$Z$2:$CJ$2,\"<=\"&BK$2),0),$Q269*(IF(BK$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BK$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BK$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BK$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BK$2+INT(-$Q274))))))","v":1592987.9070029827},{"$f":"IF(BL$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BL$21)/$Q276=INT((BL$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&BL$2,$Z$2:$CJ$2,\"<\"&BL$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BL$2+1-1)/$Q276=INT((BL$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&BL$2-$Q276,$Z$2:$CJ$2,\"<=\"&BL$2),0),$Q269*(IF(BL$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BL$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BL$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BL$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BL$2+INT(-$Q274))))))","v":1842925.0874337358},{"$f":"IF(BM$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BM$21)/$Q276=INT((BM$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&BM$2,$Z$2:$CJ$2,\"<\"&BM$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BM$2+1-1)/$Q276=INT((BM$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&BM$2-$Q276,$Z$2:$CJ$2,\"<=\"&BM$2),0),$Q269*(IF(BM$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BM$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BM$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BM$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BM$2+INT(-$Q274))))))","v":1842925.0874337358},{"$f":"IF(BN$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BN$21)/$Q276=INT((BN$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&BN$2,$Z$2:$CJ$2,\"<\"&BN$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BN$2+1-1)/$Q276=INT((BN$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&BN$2-$Q276,$Z$2:$CJ$2,\"<=\"&BN$2),0),$Q269*(IF(BN$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BN$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BN$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BN$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BN$2+INT(-$Q274))))))","v":2075350.9689309984},{"$f":"IF(BO$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BO$21)/$Q276=INT((BO$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&BO$2,$Z$2:$CJ$2,\"<\"&BO$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BO$2+1-1)/$Q276=INT((BO$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&BO$2-$Q276,$Z$2:$CJ$2,\"<=\"&BO$2),0),$Q269*(IF(BO$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BO$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BO$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BO$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BO$2+INT(-$Q274))))))","v":2199394.5577204488},{"$f":"IF(BP$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BP$21)/$Q276=INT((BP$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&BP$2,$Z$2:$CJ$2,\"<\"&BP$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BP$2+1-1)/$Q276=INT((BP$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&BP$2-$Q276,$Z$2:$CJ$2,\"<=\"&BP$2),0),$Q269*(IF(BP$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BP$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BP$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BP$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BP$2+INT(-$Q274))))))","v":2506174.5623791139},{"$f":"IF(BQ$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BQ$21)/$Q276=INT((BQ$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&BQ$2,$Z$2:$CJ$2,\"<\"&BQ$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BQ$2+1-1)/$Q276=INT((BQ$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&BQ$2-$Q276,$Z$2:$CJ$2,\"<=\"&BQ$2),0),$Q269*(IF(BQ$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BQ$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BQ$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BQ$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BQ$2+INT(-$Q274))))))","v":2506174.5623791139},{"$f":"IF(BR$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BR$21)/$Q276=INT((BR$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&BR$2,$Z$2:$CJ$2,\"<\"&BR$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BR$2+1-1)/$Q276=INT((BR$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&BR$2-$Q276,$Z$2:$CJ$2,\"<=\"&BR$2),0),$Q269*(IF(BR$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BR$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BR$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BR$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BR$2+INT(-$Q274))))))","v":2681159.2705456791},{"$f":"IF(BS$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BS$21)/$Q276=INT((BS$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&BS$2,$Z$2:$CJ$2,\"<\"&BS$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BS$2+1-1)/$Q276=INT((BS$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&BS$2-$Q276,$Z$2:$CJ$2,\"<=\"&BS$2),0),$Q269*(IF(BS$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BS$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BS$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BS$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BS$2+INT(-$Q274))))))","v":2815217.2340729632},{"$f":"IF(BT$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BT$21)/$Q276=INT((BT$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&BT$2,$Z$2:$CJ$2,\"<\"&BT$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BT$2+1-1)/$Q276=INT((BT$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&BT$2-$Q276,$Z$2:$CJ$2,\"<=\"&BT$2),0),$Q269*(IF(BT$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BT$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BT$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BT$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BT$2+INT(-$Q274))))))","v":3093266.2346339067},{"$f":"IF(BU$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BU$21)/$Q276=INT((BU$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&BU$2,$Z$2:$CJ$2,\"<\"&BU$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BU$2+1-1)/$Q276=INT((BU$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&BU$2-$Q276,$Z$2:$CJ$2,\"<=\"&BU$2),0),$Q269*(IF(BU$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BU$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BU$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BU$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BU$2+INT(-$Q274))))))","v":3093266.2346339067},{"$f":"IF(BV$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BV$21)/$Q276=INT((BV$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&BV$2,$Z$2:$CJ$2,\"<\"&BV$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BV$2+1-1)/$Q276=INT((BV$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&BV$2-$Q276,$Z$2:$CJ$2,\"<=\"&BV$2),0),$Q269*(IF(BV$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BV$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BV$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BV$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BV$2+INT(-$Q274))))))","v":3248455.9388549598},{"$f":"IF(BW$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BW$21)/$Q276=INT((BW$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&BW$2,$Z$2:$CJ$2,\"<\"&BW$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BW$2+1-1)/$Q276=INT((BW$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&BW$2-$Q276,$Z$2:$CJ$2,\"<=\"&BW$2),0),$Q269*(IF(BW$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BW$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BW$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BW$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BW$2+INT(-$Q274))))))","v":3410878.7357977079},{"$f":"IF(BX$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BX$21)/$Q276=INT((BX$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&BX$2,$Z$2:$CJ$2,\"<\"&BX$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BX$2+1-1)/$Q276=INT((BX$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&BX$2-$Q276,$Z$2:$CJ$2,\"<=\"&BX$2),0),$Q269*(IF(BX$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BX$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BX$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BX$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BX$2+INT(-$Q274))))))","v":3721453.8928332292},{"$f":"IF(BY$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BY$21)/$Q276=INT((BY$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&BY$2,$Z$2:$CJ$2,\"<\"&BY$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BY$2+1-1)/$Q276=INT((BY$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&BY$2-$Q276,$Z$2:$CJ$2,\"<=\"&BY$2),0),$Q269*(IF(BY$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BY$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BY$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BY$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BY$2+INT(-$Q274))))))","v":3721453.8928332292},{"$f":"IF(BZ$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BZ$21)/$Q276=INT((BZ$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&BZ$2,$Z$2:$CJ$2,\"<\"&BZ$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BZ$2+1-1)/$Q276=INT((BZ$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&BZ$2-$Q276,$Z$2:$CJ$2,\"<=\"&BZ$2),0),$Q269*(IF(BZ$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BZ$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BZ$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BZ$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,BZ$2+INT(-$Q274))))))","v":3888370.6819571462},{"$f":"IF(CA$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CA$21)/$Q276=INT((CA$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&CA$2,$Z$2:$CJ$2,\"<\"&CA$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CA$2+1-1)/$Q276=INT((CA$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&CA$2-$Q276,$Z$2:$CJ$2,\"<=\"&CA$2),0),$Q269*(IF(CA$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,CA$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,CA$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,CA$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,CA$2+INT(-$Q274))))))","v":4082789.216055003},{"$f":"IF(CB$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CB$21)/$Q276=INT((CB$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&CB$2,$Z$2:$CJ$2,\"<\"&CB$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CB$2+1-1)/$Q276=INT((CB$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&CB$2-$Q276,$Z$2:$CJ$2,\"<=\"&CB$2),0),$Q269*(IF(CB$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,CB$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,CB$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,CB$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,CB$2+INT(-$Q274))))))","v":4397475.1110337796},{"$f":"IF(CC$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CC$21)/$Q276=INT((CC$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&CC$2,$Z$2:$CJ$2,\"<\"&CC$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CC$2+1-1)/$Q276=INT((CC$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&CC$2-$Q276,$Z$2:$CJ$2,\"<=\"&CC$2),0),$Q269*(IF(CC$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,CC$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,CC$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,CC$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,CC$2+INT(-$Q274))))))","v":4397475.1110337796},{"$f":"IF(CD$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CD$21)/$Q276=INT((CD$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&CD$2,$Z$2:$CJ$2,\"<\"&CD$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CD$2+1-1)/$Q276=INT((CD$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&CD$2-$Q276,$Z$2:$CJ$2,\"<=\"&CD$2),0),$Q269*(IF(CD$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,CD$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,CD$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,CD$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,CD$2+INT(-$Q274))))))","v":4575383.8473864896},{"$f":"IF(CE$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CE$21)/$Q276=INT((CE$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&CE$2,$Z$2:$CJ$2,\"<\"&CE$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CE$2+1-1)/$Q276=INT((CE$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&CE$2-$Q276,$Z$2:$CJ$2,\"<=\"&CE$2),0),$Q269*(IF(CE$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,CE$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,CE$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,CE$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,CE$2+INT(-$Q274))))))","v":4804153.0397558119},{"$f":"IF(CF$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CF$21)/$Q276=INT((CF$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&CF$2,$Z$2:$CJ$2,\"<\"&CF$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CF$2+1-1)/$Q276=INT((CF$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&CF$2-$Q276,$Z$2:$CJ$2,\"<=\"&CF$2),0),$Q269*(IF(CF$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,CF$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,CF$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,CF$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,CF$2+INT(-$Q274))))))","v":5158636.120593858},{"$f":"IF(CG$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CG$21)/$Q276=INT((CG$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&CG$2,$Z$2:$CJ$2,\"<\"&CG$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CG$2+1-1)/$Q276=INT((CG$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&CG$2-$Q276,$Z$2:$CJ$2,\"<=\"&CG$2),0),$Q269*(IF(CG$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,CG$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,CG$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,CG$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,CG$2+INT(-$Q274))))))","v":5158636.120593858},{"$f":"IF(CH$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CH$21)/$Q276=INT((CH$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&CH$2,$Z$2:$CJ$2,\"<\"&CH$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CH$2+1-1)/$Q276=INT((CH$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&CH$2-$Q276,$Z$2:$CJ$2,\"<=\"&CH$2),0),$Q269*(IF(CH$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,CH$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,CH$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,CH$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,CH$2+INT(-$Q274))))))","v":5312271.7545635672},{"$f":"IF(CI$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CI$21)/$Q276=INT((CI$2-1)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&CI$2,$Z$2:$CJ$2,\"<\"&CI$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CI$2+1-1)/$Q276=INT((CI$2)/$Q276),SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">\"&CI$2-$Q276,$Z$2:$CJ$2,\"<=\"&CI$2),0),$Q269*(IF(CI$2=1,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,CI$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,CI$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,CI$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,CI$2+INT(-$Q274))))))","v":0}]
[{"$f":"ROW()","v":267},null,null,null,null,null,{"$f":"IF($R267=\"^\",IF(COUNTIF(Lists!$13:$13,H267)=1,0,1),0)","v":0},{"$f":"Lists!$CE$13","v":"Типы оплаты"},"Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*","аванс-доплата","^",{"$f":"IF(G267<>0,1,IF(OR($Q267=\"\",$Q267=0),0,IF($R267=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H267))),$Q267)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":268},null,null,null,null,null,{"$f":"IF($R268=\"^\",IF(COUNTIF(Lists!$13:$13,H268)=1,0,1),0)","v":0},{"$f":"H266","v":"Канцелярские расходы"},"Если аванс-доплата, то указываем % предоплаты и сроки:"]
[{"$f":"ROW()","v":269},null,null,null,null,null,{"$f":"IF($R269=\"^\",IF(COUNTIF(Lists!$13:$13,H269)=1,0,1),0)","v":0},{"$f":"H266","v":"Канцелярские расходы"},{"$f":"I268","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Размер предоплаты",null,null,"%",null,null,{"$f":"IF(OR($Q267=Lists!$CE$17,$Q267=Lists!$CE$18),\"\",\"*\")","v":"*"},1,null,{"$f":"IF(G269<>0,1,IF(OR($Q269=\"\",$Q269=0),0,IF($R269=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H269))),$Q269)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":270},null,null,null,null,null,{"$f":"IF($R270=\"^\",IF(COUNTIF(Lists!$13:$13,H270)=1,0,1),0)","v":0},{"$f":"H266","v":"Канцелярские расходы"},{"$f":"I268","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,{"$f":"IF(OR($Q267=Lists!$CE$17,$Q267=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G270<>0,1,IF(OR($Q270=\"\",$Q270=0),0,IF($R270=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H270))),$Q270)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":271},null,null,null,null,null,{"$f":"IF($R271=\"^\",IF(COUNTIF(Lists!$13:$13,H271)=1,0,1),0)","v":0},{"$f":"H266","v":"Канцелярские расходы"},{"$f":"I268","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q270/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G271<>0,1,IF(OR($Q271=\"\",$Q271=0),0,IF($R271=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H271))),$Q271)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q271-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q270/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":272},null,null,null,null,null,{"$f":"IF($R272=\"^\",IF(COUNTIF(Lists!$13:$13,H272)=1,0,1),0)","v":0},{"$f":"H266","v":"Канцелярские расходы"},{"$f":"I268","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Размер доплаты",null,null,"%",null,null,null,{"$f":"100%-Q269","v":0},null,{"$f":"IF(G272<>0,1,IF(OR($Q272=\"\",$Q272=0),0,IF($R272=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H272))),$Q272)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q272-(100%-Q269))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":273},null,null,null,null,null,{"$f":"IF($R273=\"^\",IF(COUNTIF(Lists!$13:$13,H273)=1,0,1),0)","v":0},{"$f":"H266","v":"Канцелярские расходы"},{"$f":"I268","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,{"$f":"IF(OR($Q267=Lists!$CE$17,$Q267=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G273<>0,1,IF(OR($Q273=\"\",$Q273=0),0,IF($R273=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H273))),$Q273)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":274},null,null,null,null,null,{"$f":"IF($R274=\"^\",IF(COUNTIF(Lists!$13:$13,H274)=1,0,1),0)","v":0},{"$f":"H266","v":"Канцелярские расходы"},{"$f":"I268","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q273/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G274<>0,1,IF(OR($Q274=\"\",$Q274=0),0,IF($R274=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H274))),$Q274)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q274-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q273/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":275},null,null,null,null,null,{"$f":"IF($R275=\"^\",IF(COUNTIF(Lists!$13:$13,H275)=1,0,1),0)","v":0},{"$f":"H266","v":"Канцелярские расходы"},"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[{"$f":"ROW()","v":276},null,null,null,null,null,{"$f":"IF($R276=\"^\",IF(COUNTIF(Lists!$13:$13,H276)=1,0,1),0)","v":0},{"$f":"H266","v":"Канцелярские расходы"},{"$f":"I275","v":"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"},{"$f":"\"Количество периодов\"&IF($Q267=Lists!$CE$17,\" авансирования\",IF($Q267=Lists!$CE$18,\" ретро-оплаты\",\"\"))","v":"Количество периодов"},null,null,"кол-во периодов",null,null,{"$f":"IF(OR($Q267=Lists!$CE$17,$Q267=Lists!$CE$18),\"*\",\"\")","v":""},12,null,{"$f":"IF(G276<>0,1,IF(OR($Q276=\"\",$Q276=0),0,IF($R276=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H276))),$Q276)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":277}]
[{"$f":"ROW()","v":278},null,null,null,null,null,{"$f":"IF($R278=\"^\",IF(COUNTIF(Lists!$13:$13,H278)=1,0,1),0)","v":0},{"$f":"H264","v":"Канцелярские расходы"},null,null,null,{"$f":"K264","v":4},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z278:$CJ278)","v":97354633.301930979},null,null,{"$f":"IF(AA$11=\"\",0,AA264)","v":46800},{"$f":"IF(AB$11=\"\",0,AB264)","v":47068.62890625},47068.62890625,49703.382916666669,54363.054375,57131.030578124999,57364.479703124998,67543.277156249998,76025.304042187505,87586.910717578139,87586.910717578139,105994.0112109375,123734.36011781252,143776.09250894532,143776.09250894532,179561.00348648438,203230.97823705466,238268.47090337399,238268.47090337399,295424.2273042266,327354.98790814803,391040.2682180244,391040.2682180244,466312.2014281929,514015.29828562215,605679.28098637227,605679.28098637227,714331.38475395844,770269.04290354915,902526.339564497,902526.339564497,1049083.7764224438,1122421.4342720234,1312375.0411183513,1312375.0411183513,1491052.8305233619,1592987.9070029827,1842925.0874337358,1842925.0874337358,2075350.9689309984,2199394.5577204488,2506174.5623791139,2506174.5623791139,2681159.2705456791,2815217.2340729632,3093266.2346339067,3093266.2346339067,3248455.9388549598,3410878.7357977079,3721453.8928332292,3721453.8928332292,3888370.6819571462,4082789.216055003,4397475.1110337796,4397475.1110337796,4575383.8473864896,4804153.0397558119,5158636.120593858,5158636.120593858,5312271.7545635672,0]
[{"$f":"ROW()","v":279},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":280},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":281}]
[{"$f":"ROW()","v":282},null,null,null,null,null,{"$f":"IF($R282=\"^\",IF(COUNTIF(Lists!$13:$13,H282)=1,0,1),0)","v":0},"Потребность в прочих расходах на персонал",null,null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z282:$CJ282)","v":37441.622677638894},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA283:AA293))","v":22},22.179085937499998,22.179085937499998,23.935588611111111,25.316225000000003,27.073670208333333,27.221891874999997,33.684620416666668,36.771461250000002,43.76260663194445,43.76260663194445,54.893128472222223,62.057594999999999,73.599462986111106,73.599462986111106,94.207697361111116,102.2657525,121.48270711805556,121.48270711805556,152.83082861111114,161.79413250000002,195.06018819444446,195.06018819444446,234.37854104166661,246.51075312499998,292.11146993055547,292.11146993055547,346.16338506944442,355.74388531249997,418.40574631944435,418.40574631944435,487.8428357638889,497.26600500000001,582.97805704861116,582.97805704861116,663.60216437500014,675.36947218750004,782.77729552083315,782.77729552083315,882.6598259027777,890.95831249999992,1016.5158530208334,1016.5158530208334,1088.132807361111,1088.132807361111,1196.5124686805557,1196.5124686805557,1257.0032726388888,1257.0032726388888,1372.2965183680553,1372.2965183680553,1434.2601943055556,1434.2601943055556,1545.5166268749999,1545.5166268749999,1608.4158277777778,1608.4158277777778,1727.7745237847225,1727.7745237847225,1779.5054805555558,0]
[{"$f":"ROW()","v":283},null,null,null,null,null,{"$f":"IF($R283=\"^\",IF(COUNTIF(Lists!$13:$13,H283)=1,0,1),0)","v":0},{"$f":"H282","v":"Потребность в прочих расходах на персонал"},{"$f":"Lists!CA16","v":"Сотрудники маркетинга"},null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,720,null,null,{"$f":"IF(AA$11=\"\",0,AA17)","v":12},{"$f":"IF(AB$11=\"\",0,AB17)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,0]
[{"$f":"ROW()","v":284},null,null,null,null,null,{"$f":"IF($R284=\"^\",IF(COUNTIF(Lists!$13:$13,H284)=1,0,1),0)","v":0},{"$f":"H282","v":"Потребность в прочих расходах на персонал"},{"$f":"Lists!CA17","v":"Менеджеры по продажам"},null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,16330.764625,null,null,{"$f":"IF(AA$11=\"\",0,AA18)","v":0},8.4375000000000006E-2,8.4375000000000006E-2,0.90900000000000003,1.5090000000000003,2.3017499999999997,2.3250000000000002,5.3685000000000009,6.6439999999999992,9.8628750000000025,9.8628750000000025,15.074999999999999,17.986999999999998,23.253749999999997,23.253749999999997,33.092999999999996,35.872,44.762625,44.762625,59.868000000000009,62.344999999999999,77.872500000000016,77.872500000000016,97.130249999999975,100.06899999999999,121.38074999999995,121.38074999999995,148.25812500000001,148.529,178.03574999999995,178.03574999999995,212.94,212.94,251.95837499999999,251.95837499999999,293.20987500000007,293.20987500000007,341.49487499999998,341.49487499999998,393.32699999999994,393.32699999999994,446.22787499999998,446.22787499999998,487.03274999999991,487.03274999999991,526.97024999999996,526.97024999999996,564.06712499999992,564.06712499999992,605.57512499999996,605.57512499999996,645.03449999999998,645.03449999999998,683.11574999999993,683.11574999999993,724.42687500000011,724.42687500000011,764.87062500000013,764.87062500000013,802.47375000000011,0]
[{"$f":"ROW()","v":285},null,null,null,null,null,{"$f":"IF($R285=\"^\",IF(COUNTIF(Lists!$13:$13,H285)=1,0,1),0)","v":0},{"$f":"H282","v":"Потребность в прочих расходах на персонал"},{"$f":"Lists!CA18","v":"Администраторы и горничные"},null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,19790.858052638891,null,null,{"$f":"IF(AA$11=\"\",0,AA19)","v":0},9.4710937499999995E-2,9.4710937499999995E-2,1.0265886111111111,1.8072250000000003,2.7719202083333339,2.8968918749999997,6.316120416666668,8.1274612500000014,11.899731631944446,11.899731631944446,17.818128472222224,22.070595000000001,28.34571298611111,28.34571298611111,39.114697361111112,44.393752500000005,54.720082118055558,54.720082118055558,70.962828611111135,77.449132500000019,95.187688194444448,95.187688194444448,115.24829104166662,124.44175312499999,148.73071993055555,148.73071993055555,175.90526006944444,185.21488531249997,218.36999631944443,218.36999631944443,252.9028357638889,262.32600500000001,309.01968204861112,309.01968204861112,348.39228937500008,360.15959718749997,419.28242052083323,419.28242052083323,467.33282590277776,475.63131249999992,548.28797802083341,548.28797802083341,579.10005736111111,579.10005736111111,647.54221868055572,647.54221868055572,670.93614763888888,670.93614763888888,744.72139336805549,744.72139336805549,767.22569430555552,767.22569430555552,840.40087687499999,840.40087687499999,861.98895277777785,861.98895277777785,940.90389878472229,940.90389878472229,955.03173055555567,0]
[{"$f":"ROW()","v":286},null,null,null,null,null,{"$f":"IF($R286=\"^\",IF(COUNTIF(Lists!$13:$13,H286)=1,0,1),0)","v":0},{"$f":"H282","v":"Потребность в прочих расходах на персонал"},{"$f":"Lists!CA19","v":"Генеральный директор"},null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,60,null,null,{"$f":"IF(AA$11=\"\",0,AA20)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0]
[{"$f":"ROW()","v":287},null,null,null,null,null,{"$f":"IF($R287=\"^\",IF(COUNTIF(Lists!$13:$13,H287)=1,0,1),0)","v":0},{"$f":"H282","v":"Потребность в прочих расходах на персонал"},{"$f":"Lists!CA20","v":"Операционный директор"},null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,60,null,null,{"$f":"IF(AA$11=\"\",0,AA21)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0]
[{"$f":"ROW()","v":288},null,null,null,null,null,{"$f":"IF($R288=\"^\",IF(COUNTIF(Lists!$13:$13,H288)=1,0,1),0)","v":0},{"$f":"H282","v":"Потребность в прочих расходах на персонал"},{"$f":"Lists!CA21","v":"Главный бухгалтер"},null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,60,null,null,{"$f":"IF(AA$11=\"\",0,AA22)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0]
[{"$f":"ROW()","v":289},null,null,null,null,null,{"$f":"IF($R289=\"^\",IF(COUNTIF(Lists!$13:$13,H289)=1,0,1),0)","v":0},{"$f":"H282","v":"Потребность в прочих расходах на персонал"},{"$f":"Lists!CA22","v":"ИТ-специалисты"},null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,120,null,null,{"$f":"IF(AA$11=\"\",0,AA23)","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0]
[{"$f":"ROW()","v":290},null,null,null,null,null,{"$f":"IF($R290=\"^\",IF(COUNTIF(Lists!$13:$13,H290)=1,0,1),0)","v":0},{"$f":"H282","v":"Потребность в прочих расходах на персонал"},{"$f":"Lists!CA23","v":"Финансовые менеджеры"},null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,120,null,null,{"$f":"IF(AA$11=\"\",0,AA24)","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0]
[{"$f":"ROW()","v":291},null,null,null,null,null,{"$f":"IF($R291=\"^\",IF(COUNTIF(Lists!$13:$13,H291)=1,0,1),0)","v":0},{"$f":"H282","v":"Потребность в прочих расходах на персонал"},{"$f":"Lists!CA24","v":"Бухгалтера"},null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,60,null,null,{"$f":"IF(AA$11=\"\",0,AA25)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0]
[{"$f":"ROW()","v":292},null,null,null,null,null,{"$f":"IF($R292=\"^\",IF(COUNTIF(Lists!$13:$13,H292)=1,0,1),0)","v":0},{"$f":"H282","v":"Потребность в прочих расходах на персонал"},{"$f":"Lists!CA25","v":"Прочие сотрудники"},null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,120,null,null,{"$f":"IF(AA$11=\"\",0,AA26)","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0]
[{"$f":"ROW()","v":293},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":294}]
[{"$f":"ROW()","v":295},null,null,null,null,null,{"$f":"IF($R295=\"^\",IF(COUNTIF(Lists!$13:$13,H295)=1,0,1),0)","v":0},"Норматив расходов на прочее",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z295:$CJ295)","v":14690140.035508346},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA296:AA306))","v":17400},17453.725781249999,17453.725781249999,17980.676583333334,18762.76485,19300.543083750003,19345.898913749999,21323.493847500002,22713.428485350007,24895.504781962507,24895.504781962507,28369.563258750008,31217.851282427997,34892.348074969486,34892.348074969486,41453.235030356998,44898.989139780126,51139.304048533275,51139.304048533275,61318.968506434459,65514.21140365419,76532.735450779641,76532.735450779641,89555.927028398233,95445.897962203409,110852.0420295785,110852.0420295785,129113.41268517758,134997.17593431353,156590.81042838603,156590.81042838603,180519.22726282041,187441.83519835529,217569.43415266817,217569.43415266817,245908.63165783731,255045.71092681709,293554.39837008645,293554.39837008645,329365.05930848268,338987.103151577,384903.28553652548,384903.28553652548,411093.48585187085,419315.35556890804,459742.30150004139,459742.30150004139,482306.11496082006,491952.23726003664,535818.1511193862,535818.1511193862,559393.62818998634,570581.50075378583,613758.11840952653,613758.11840952653,638168.16541095031,650931.52871916944,698178.90808958153,698178.90808958153,718656.27774519299,0]
[{"$f":"ROW()","v":296},null,null,null,null,null,{"$f":"IF($R296=\"^\",IF(COUNTIF(Lists!$13:$13,H296)=1,0,1),0)","v":0},{"$f":"H295","v":"Норматив расходов на прочее"},{"$f":"Lists!CA16","v":"Сотрудники маркетинга"},null,null,null,"руб./мес. / руб.",null,null,"*",100,null,{"$f":"IF(G296<>0,1,IF(OR($Q296=\"\",$Q296=0),0,IF($R296=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H296))),$Q296)=1,0,1),0)))","v":0},null,null,null,null,249025.20359337321,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA283=0,0,AA283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3600},{"$f":"IF(AB$11=\"\",0,IF(AB283=0,0,AB283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3600},{"$f":"IF(AC$11=\"\",0,IF(AC283=0,0,AC283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3600},{"$f":"IF(AD$11=\"\",0,IF(AD283=0,0,AD283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3600},{"$f":"IF(AE$11=\"\",0,IF(AE283=0,0,AE283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3672},{"$f":"IF(AF$11=\"\",0,IF(AF283=0,0,AF283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3672},{"$f":"IF(AG$11=\"\",0,IF(AG283=0,0,AG283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3672},{"$f":"IF(AH$11=\"\",0,IF(AH283=0,0,AH283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3672},{"$f":"IF(AI$11=\"\",0,IF(AI283=0,0,AI283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3745.44},{"$f":"IF(AJ$11=\"\",0,IF(AJ283=0,0,AJ283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3745.44},{"$f":"IF(AK$11=\"\",0,IF(AK283=0,0,AK283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3745.44},{"$f":"IF(AL$11=\"\",0,IF(AL283=0,0,AL283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3745.44},{"$f":"IF(AM$11=\"\",0,IF(AM283=0,0,AM283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3820.3487999999998},{"$f":"IF(AN$11=\"\",0,IF(AN283=0,0,AN283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3820.3487999999998},{"$f":"IF(AO$11=\"\",0,IF(AO283=0,0,AO283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3820.3487999999998},{"$f":"IF(AP$11=\"\",0,IF(AP283=0,0,AP283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3820.3487999999998},{"$f":"IF(AQ$11=\"\",0,IF(AQ283=0,0,AQ283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3896.755776},{"$f":"IF(AR$11=\"\",0,IF(AR283=0,0,AR283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3896.755776},{"$f":"IF(AS$11=\"\",0,IF(AS283=0,0,AS283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3896.755776},{"$f":"IF(AT$11=\"\",0,IF(AT283=0,0,AT283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3896.755776},{"$f":"IF(AU$11=\"\",0,IF(AU283=0,0,AU283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3974.6908915200002},{"$f":"IF(AV$11=\"\",0,IF(AV283=0,0,AV283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3974.6908915200002},{"$f":"IF(AW$11=\"\",0,IF(AW283=0,0,AW283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3974.6908915200002},{"$f":"IF(AX$11=\"\",0,IF(AX283=0,0,AX283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3974.6908915200002},{"$f":"IF(AY$11=\"\",0,IF(AY283=0,0,AY283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4054.1847093504002},{"$f":"IF(AZ$11=\"\",0,IF(AZ283=0,0,AZ283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4054.1847093504002},{"$f":"IF(BA$11=\"\",0,IF(BA283=0,0,BA283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4054.1847093504002},{"$f":"IF(BB$11=\"\",0,IF(BB283=0,0,BB283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4054.1847093504002},{"$f":"IF(BC$11=\"\",0,IF(BC283=0,0,BC283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4135.2684035374077},{"$f":"IF(BD$11=\"\",0,IF(BD283=0,0,BD283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4135.2684035374077},{"$f":"IF(BE$11=\"\",0,IF(BE283=0,0,BE283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4135.2684035374077},{"$f":"IF(BF$11=\"\",0,IF(BF283=0,0,BF283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4135.2684035374077},{"$f":"IF(BG$11=\"\",0,IF(BG283=0,0,BG283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4217.9737716081563},{"$f":"IF(BH$11=\"\",0,IF(BH283=0,0,BH283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4217.9737716081563},{"$f":"IF(BI$11=\"\",0,IF(BI283=0,0,BI283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4217.9737716081563},{"$f":"IF(BJ$11=\"\",0,IF(BJ283=0,0,BJ283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4217.9737716081563},{"$f":"IF(BK$11=\"\",0,IF(BK283=0,0,BK283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4302.3332470403193},{"$f":"IF(BL$11=\"\",0,IF(BL283=0,0,BL283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4302.3332470403193},{"$f":"IF(BM$11=\"\",0,IF(BM283=0,0,BM283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4302.3332470403193},{"$f":"IF(BN$11=\"\",0,IF(BN283=0,0,BN283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4302.3332470403193},{"$f":"IF(BO$11=\"\",0,IF(BO283=0,0,BO283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4388.3799119811256},{"$f":"IF(BP$11=\"\",0,IF(BP283=0,0,BP283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4388.3799119811256},{"$f":"IF(BQ$11=\"\",0,IF(BQ283=0,0,BQ283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4388.3799119811256},{"$f":"IF(BR$11=\"\",0,IF(BR283=0,0,BR283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4388.3799119811256},{"$f":"IF(BS$11=\"\",0,IF(BS283=0,0,BS283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4476.1475102207469},{"$f":"IF(BT$11=\"\",0,IF(BT283=0,0,BT283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4476.1475102207469},{"$f":"IF(BU$11=\"\",0,IF(BU283=0,0,BU283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4476.1475102207469},{"$f":"IF(BV$11=\"\",0,IF(BV283=0,0,BV283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4476.1475102207469},{"$f":"IF(BW$11=\"\",0,IF(BW283=0,0,BW283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4565.6704604251627},{"$f":"IF(BX$11=\"\",0,IF(BX283=0,0,BX283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4565.6704604251627},{"$f":"IF(BY$11=\"\",0,IF(BY283=0,0,BY283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4565.6704604251627},{"$f":"IF(BZ$11=\"\",0,IF(BZ283=0,0,BZ283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4565.6704604251627},{"$f":"IF(CA$11=\"\",0,IF(CA283=0,0,CA283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4656.9838696336656},{"$f":"IF(CB$11=\"\",0,IF(CB283=0,0,CB283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4656.9838696336656},{"$f":"IF(CC$11=\"\",0,IF(CC283=0,0,CC283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4656.9838696336656},{"$f":"IF(CD$11=\"\",0,IF(CD283=0,0,CD283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4656.9838696336656},{"$f":"IF(CE$11=\"\",0,IF(CE283=0,0,CE283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4750.12354702634},{"$f":"IF(CF$11=\"\",0,IF(CF283=0,0,CF283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4750.12354702634},{"$f":"IF(CG$11=\"\",0,IF(CG283=0,0,CG283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4750.12354702634},{"$f":"IF(CH$11=\"\",0,IF(CH283=0,0,CH283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4750.12354702634},{"$f":"IF(CI$11=\"\",0,IF(CI283=0,0,CI283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":297},null,null,null,null,null,{"$f":"IF($R297=\"^\",IF(COUNTIF(Lists!$13:$13,H297)=1,0,1),0)","v":0},{"$f":"H295","v":"Норматив расходов на прочее"},{"$f":"Lists!CA17","v":"Менеджеры по продажам"},null,null,null,"руб./мес. / руб.",null,null,"*",100,null,{"$f":"IF(G297<>0,1,IF(OR($Q297=\"\",$Q297=0),0,IF($R297=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H297))),$Q297)=1,0,1),0)))","v":0},null,null,null,null,6097635.3261903366,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA284=0,0,AA284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB284=0,0,AB284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":25.3125},{"$f":"IF(AC$11=\"\",0,IF(AC284=0,0,AC284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":25.3125},{"$f":"IF(AD$11=\"\",0,IF(AD284=0,0,AD284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":272.70000000000005},{"$f":"IF(AE$11=\"\",0,IF(AE284=0,0,AE284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":461.75400000000013},{"$f":"IF(AF$11=\"\",0,IF(AF284=0,0,AF284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":704.33550000000002},{"$f":"IF(AG$11=\"\",0,IF(AG284=0,0,AG284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":711.45000000000016},{"$f":"IF(AH$11=\"\",0,IF(AH284=0,0,AH284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1642.7610000000004},{"$f":"IF(AI$11=\"\",0,IF(AI284=0,0,AI284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2073.7252800000001},{"$f":"IF(AJ$11=\"\",0,IF(AJ284=0,0,AJ284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3078.4005450000013},{"$f":"IF(AK$11=\"\",0,IF(AK284=0,0,AK284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3078.4005450000013},{"$f":"IF(AL$11=\"\",0,IF(AL284=0,0,AL284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4705.2089999999998},{"$f":"IF(AM$11=\"\",0,IF(AM284=0,0,AM284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5726.3844887999994},{"$f":"IF(AN$11=\"\",0,IF(AN284=0,0,AN284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7403.1196589999981},{"$f":"IF(AO$11=\"\",0,IF(AO284=0,0,AO284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7403.1196589999981},{"$f":"IF(AP$11=\"\",0,IF(AP284=0,0,AP284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":10535.566903199999},{"$f":"IF(AQ$11=\"\",0,IF(AQ284=0,0,AQ284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11648.701933056},{"$f":"IF(AR$11=\"\",0,IF(AR284=0,0,AR284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":14535.751459806001},{"$f":"IF(AS$11=\"\",0,IF(AS284=0,0,AS284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":14535.751459806001},{"$f":"IF(AT$11=\"\",0,IF(AT284=0,0,AT284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":19440.914566464005},{"$f":"IF(AU$11=\"\",0,IF(AU284=0,0,AU284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":20650.175302651201},{"$f":"IF(AV$11=\"\",0,IF(AV284=0,0,AV284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":25793.259704157605},{"$f":"IF(AW$11=\"\",0,IF(AW284=0,0,AW284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":25793.259704157605},{"$f":"IF(AX$11=\"\",0,IF(AX284=0,0,AX284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":32171.893330505034},{"$f":"IF(AY$11=\"\",0,IF(AY284=0,0,AY284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":33808.184139998768},{"$f":"IF(AZ$11=\"\",0,IF(AZ284=0,0,AZ284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":41008.331721623617},{"$f":"IF(BA$11=\"\",0,IF(BA284=0,0,BA284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":41008.331721623617},{"$f":"IF(BB$11=\"\",0,IF(BB284=0,0,BB284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":50088.818617663361},{"$f":"IF(BC$11=\"\",0,IF(BC284=0,0,BC284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":51183.940059083958},{"$f":"IF(BD$11=\"\",0,IF(BD284=0,0,BD284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":61352.134306257052},{"$f":"IF(BE$11=\"\",0,IF(BE284=0,0,BE284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":61352.134306257052},{"$f":"IF(BF$11=\"\",0,IF(BF284=0,0,BF284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":73380.337820771296},{"$f":"IF(BG$11=\"\",0,IF(BG284=0,0,BG284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":74847.944577186732},{"$f":"IF(BH$11=\"\",0,IF(BH284=0,0,BH284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":88562.818107251005},{"$f":"IF(BI$11=\"\",0,IF(BI284=0,0,BI284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":88562.818107251005},{"$f":"IF(BJ$11=\"\",0,IF(BJ284=0,0,BJ284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":103062.63019387551},{"$f":"IF(BK$11=\"\",0,IF(BK284=0,0,BK284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":105123.88279775302},{"$f":"IF(BL$11=\"\",0,IF(BL284=0,0,BL284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":122435.39620053147},{"$f":"IF(BM$11=\"\",0,IF(BM284=0,0,BM284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":122435.39620053147},{"$f":"IF(BN$11=\"\",0,IF(BN284=0,0,BN284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":141018.65242155228},{"$f":"IF(BO$11=\"\",0,IF(BO284=0,0,BO284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":143839.02546998335},{"$f":"IF(BP$11=\"\",0,IF(BP284=0,0,BP284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":163184.78690133538},{"$f":"IF(BQ$11=\"\",0,IF(BQ284=0,0,BQ284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":163184.78690133538},{"$f":"IF(BR$11=\"\",0,IF(BR284=0,0,BR284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":178107.06138141043},{"$f":"IF(BS$11=\"\",0,IF(BS284=0,0,BS284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":181669.20260903862},{"$f":"IF(BT$11=\"\",0,IF(BT284=0,0,BT284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":196566.38104149204},{"$f":"IF(BU$11=\"\",0,IF(BU284=0,0,BU284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":196566.38104149204},{"$f":"IF(BV$11=\"\",0,IF(BV284=0,0,BV284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":210403.9714305104},{"$f":"IF(BW$11=\"\",0,IF(BW284=0,0,BW284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":214612.05085912065},{"$f":"IF(BX$11=\"\",0,IF(BX284=0,0,BX284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":230404.70498173131},{"$f":"IF(BY$11=\"\",0,IF(BY284=0,0,BY284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":230404.70498173131},{"$f":"IF(BZ$11=\"\",0,IF(BZ284=0,0,BZ284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":245417.91355042625},{"$f":"IF(CA$11=\"\",0,IF(CA284=0,0,CA284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":250326.27182143476},{"$f":"IF(CB$11=\"\",0,IF(CB284=0,0,CB284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":265104.91907022533},{"$f":"IF(CC$11=\"\",0,IF(CC284=0,0,CC284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":265104.91907022533},{"$f":"IF(CD$11=\"\",0,IF(CD284=0,0,CD284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":281137.02263367706},{"$f":"IF(CE$11=\"\",0,IF(CE284=0,0,CE284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":286759.76308635063},{"$f":"IF(CF$11=\"\",0,IF(CF284=0,0,CF284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":302769.16385343781},{"$f":"IF(CG$11=\"\",0,IF(CG284=0,0,CG284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":302769.16385343781},{"$f":"IF(CH$11=\"\",0,IF(CH284=0,0,CH284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":317654.12131212739},{"$f":"IF(CI$11=\"\",0,IF(CI284=0,0,CI284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":298},null,null,null,null,null,{"$f":"IF($R298=\"^\",IF(COUNTIF(Lists!$13:$13,H298)=1,0,1),0)","v":0},{"$f":"H295","v":"Норматив расходов на прочее"},{"$f":"Lists!CA18","v":"Администраторы и горничные"},null,null,null,"руб./мес. / руб.",null,null,"*",100,null,{"$f":"IF(G298<>0,1,IF(OR($Q298=\"\",$Q298=0),0,IF($R298=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H298))),$Q298)=1,0,1),0)))","v":0},null,null,null,null,7388882.8919500327,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA285=0,0,AA285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB285=0,0,AB285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":28.413281250000001},{"$f":"IF(AC$11=\"\",0,IF(AC285=0,0,AC285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":28.413281250000001},{"$f":"IF(AD$11=\"\",0,IF(AD285=0,0,AD285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":307.97658333333334},{"$f":"IF(AE$11=\"\",0,IF(AE285=0,0,AE285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":553.01085},{"$f":"IF(AF$11=\"\",0,IF(AF285=0,0,AF285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":848.20758375000025},{"$f":"IF(AG$11=\"\",0,IF(AG285=0,0,AG285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":886.44891374999986},{"$f":"IF(AH$11=\"\",0,IF(AH285=0,0,AH285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1932.7328475000004},{"$f":"IF(AI$11=\"\",0,IF(AI285=0,0,AI285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2536.7432053500002},{"$f":"IF(AJ$11=\"\",0,IF(AJ285=0,0,AJ285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3714.1442369625006},{"$f":"IF(AK$11=\"\",0,IF(AK285=0,0,AK285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3714.1442369625006},{"$f":"IF(AL$11=\"\",0,IF(AL285=0,0,AL285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5561.3942587500005},{"$f":"IF(AM$11=\"\",0,IF(AM285=0,0,AM285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7026.4475936280005},{"$f":"IF(AN$11=\"\",0,IF(AN285=0,0,AN285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":9024.2092159694985},{"$f":"IF(AO$11=\"\",0,IF(AO285=0,0,AO285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":9024.2092159694985},{"$f":"IF(AP$11=\"\",0,IF(AP285=0,0,AP285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":12452.648927156999},{"$f":"IF(AQ$11=\"\",0,IF(AQ285=0,0,AQ285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":14415.967622724123},{"$f":"IF(AR$11=\"\",0,IF(AR285=0,0,AR285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":17769.233004727277},{"$f":"IF(AS$11=\"\",0,IF(AS285=0,0,AS285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":17769.233004727277},{"$f":"IF(AT$11=\"\",0,IF(AT285=0,0,AT285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":23043.73435597045},{"$f":"IF(AU$11=\"\",0,IF(AU285=0,0,AU285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":25653.030125322974},{"$f":"IF(AV$11=\"\",0,IF(AV285=0,0,AV285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":31528.469770942018},{"$f":"IF(AW$11=\"\",0,IF(AW285=0,0,AW285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":31528.469770942018},{"$f":"IF(AX$11=\"\",0,IF(AX285=0,0,AX285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":38173.027722213192},{"$f":"IF(AY$11=\"\",0,IF(AY285=0,0,AY285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":42042.48772701103},{"$f":"IF(AZ$11=\"\",0,IF(AZ285=0,0,AZ285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":50248.484212761257},{"$f":"IF(BA$11=\"\",0,IF(BA285=0,0,BA285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":50248.484212761257},{"$f":"IF(BB$11=\"\",0,IF(BB285=0,0,BB285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":59429.367972320593},{"$f":"IF(BC$11=\"\",0,IF(BC285=0,0,BC285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":63826.105258132149},{"$f":"IF(BD$11=\"\",0,IF(BD285=0,0,BD285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":75251.54550503155},{"$f":"IF(BE$11=\"\",0,IF(BE285=0,0,BE285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":75251.54550503155},{"$f":"IF(BF$11=\"\",0,IF(BF285=0,0,BF285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":87151.75882495167},{"$f":"IF(BG$11=\"\",0,IF(BG285=0,0,BG285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":92207.017391729169},{"$f":"IF(BH$11=\"\",0,IF(BH285=0,0,BH285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":108619.74281597778},{"$f":"IF(BI$11=\"\",0,IF(BI285=0,0,BI285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":108619.74281597778},{"$f":"IF(BJ$11=\"\",0,IF(BJ285=0,0,BJ285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":122459.12823452243},{"$f":"IF(BK$11=\"\",0,IF(BK285=0,0,BK285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":129127.21743503585},{"$f":"IF(BL$11=\"\",0,IF(BL285=0,0,BL285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":150324.39147552676},{"$f":"IF(BM$11=\"\",0,IF(BM285=0,0,BM285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":150324.39147552676},{"$f":"IF(BN$11=\"\",0,IF(BN285=0,0,BN285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":167551.79619290217},{"$f":"IF(BO$11=\"\",0,IF(BO285=0,0,BO285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":173937.57477368473},{"$f":"IF(BP$11=\"\",0,IF(BP285=0,0,BP285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":200507.99572728117},{"$f":"IF(BQ$11=\"\",0,IF(BQ285=0,0,BQ285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":200507.99572728117},{"$f":"IF(BR$11=\"\",0,IF(BR285=0,0,BR285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":211775.92156255146},{"$f":"IF(BS$11=\"\",0,IF(BS285=0,0,BS285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":216011.43999380246},{"$f":"IF(BT$11=\"\",0,IF(BT285=0,0,BT285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":241541.20749248235},{"$f":"IF(BU$11=\"\",0,IF(BU285=0,0,BU285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":241541.20749248235},{"$f":"IF(BV$11=\"\",0,IF(BV285=0,0,BV285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":250267.43056424268},{"$f":"IF(BW$11=\"\",0,IF(BW285=0,0,BW285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":255272.77917552757},{"$f":"IF(BX$11=\"\",0,IF(BX285=0,0,BX285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":283346.03891226655},{"$f":"IF(BY$11=\"\",0,IF(BY285=0,0,BY285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":283346.03891226655},{"$f":"IF(BZ$11=\"\",0,IF(BZ285=0,0,BZ285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":291908.30741417175},{"$f":"IF(CA$11=\"\",0,IF(CA285=0,0,CA285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":297746.47356245515},{"$f":"IF(CB$11=\"\",0,IF(CB285=0,0,CB285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":326144.44396940526},{"$f":"IF(CC$11=\"\",0,IF(CC285=0,0,CC285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":326144.44396940526},{"$f":"IF(CD$11=\"\",0,IF(CD285=0,0,CD285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":334522.3874073773},{"$f":"IF(CE$11=\"\",0,IF(CE285=0,0,CE285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":341212.8351555249},{"$f":"IF(CF$11=\"\",0,IF(CF285=0,0,CF285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":372450.81375884981},{"$f":"IF(CG$11=\"\",0,IF(CG285=0,0,CG285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":372450.81375884981},{"$f":"IF(CH$11=\"\",0,IF(CH285=0,0,CH285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":378043.22595577169},{"$f":"IF(CI$11=\"\",0,IF(CI285=0,0,CI285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":299},null,null,null,null,null,{"$f":"IF($R299=\"^\",IF(COUNTIF(Lists!$13:$13,H299)=1,0,1),0)","v":0},{"$f":"H295","v":"Норматив расходов на прочее"},{"$f":"Lists!CA19","v":"Генеральный директор"},null,null,null,"руб./мес. / руб.",null,null,"*",1000,null,{"$f":"IF(G299<>0,1,IF(OR($Q299=\"\",$Q299=0),0,IF($R299=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H299))),$Q299)=1,0,1),0)))","v":0},null,null,null,null,207521.00299447781,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA286=0,0,AA286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3000},{"$f":"IF(AB$11=\"\",0,IF(AB286=0,0,AB286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3000},{"$f":"IF(AC$11=\"\",0,IF(AC286=0,0,AC286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3000},{"$f":"IF(AD$11=\"\",0,IF(AD286=0,0,AD286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3000},{"$f":"IF(AE$11=\"\",0,IF(AE286=0,0,AE286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3060},{"$f":"IF(AF$11=\"\",0,IF(AF286=0,0,AF286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3060},{"$f":"IF(AG$11=\"\",0,IF(AG286=0,0,AG286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3060},{"$f":"IF(AH$11=\"\",0,IF(AH286=0,0,AH286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3060},{"$f":"IF(AI$11=\"\",0,IF(AI286=0,0,AI286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3121.2},{"$f":"IF(AJ$11=\"\",0,IF(AJ286=0,0,AJ286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3121.2},{"$f":"IF(AK$11=\"\",0,IF(AK286=0,0,AK286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3121.2},{"$f":"IF(AL$11=\"\",0,IF(AL286=0,0,AL286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3121.2},{"$f":"IF(AM$11=\"\",0,IF(AM286=0,0,AM286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3183.6239999999998},{"$f":"IF(AN$11=\"\",0,IF(AN286=0,0,AN286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3183.6239999999998},{"$f":"IF(AO$11=\"\",0,IF(AO286=0,0,AO286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3183.6239999999998},{"$f":"IF(AP$11=\"\",0,IF(AP286=0,0,AP286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3183.6239999999998},{"$f":"IF(AQ$11=\"\",0,IF(AQ286=0,0,AQ286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3247.29648},{"$f":"IF(AR$11=\"\",0,IF(AR286=0,0,AR286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3247.29648},{"$f":"IF(AS$11=\"\",0,IF(AS286=0,0,AS286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3247.29648},{"$f":"IF(AT$11=\"\",0,IF(AT286=0,0,AT286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3247.29648},{"$f":"IF(AU$11=\"\",0,IF(AU286=0,0,AU286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3312.2424096},{"$f":"IF(AV$11=\"\",0,IF(AV286=0,0,AV286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3312.2424096},{"$f":"IF(AW$11=\"\",0,IF(AW286=0,0,AW286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3312.2424096},{"$f":"IF(AX$11=\"\",0,IF(AX286=0,0,AX286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3312.2424096},{"$f":"IF(AY$11=\"\",0,IF(AY286=0,0,AY286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3378.487257792},{"$f":"IF(AZ$11=\"\",0,IF(AZ286=0,0,AZ286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3378.487257792},{"$f":"IF(BA$11=\"\",0,IF(BA286=0,0,BA286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3378.487257792},{"$f":"IF(BB$11=\"\",0,IF(BB286=0,0,BB286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3378.487257792},{"$f":"IF(BC$11=\"\",0,IF(BC286=0,0,BC286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3446.0570029478395},{"$f":"IF(BD$11=\"\",0,IF(BD286=0,0,BD286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3446.0570029478395},{"$f":"IF(BE$11=\"\",0,IF(BE286=0,0,BE286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3446.0570029478395},{"$f":"IF(BF$11=\"\",0,IF(BF286=0,0,BF286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3446.0570029478395},{"$f":"IF(BG$11=\"\",0,IF(BG286=0,0,BG286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3514.9781430067965},{"$f":"IF(BH$11=\"\",0,IF(BH286=0,0,BH286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3514.9781430067965},{"$f":"IF(BI$11=\"\",0,IF(BI286=0,0,BI286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3514.9781430067965},{"$f":"IF(BJ$11=\"\",0,IF(BJ286=0,0,BJ286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3514.9781430067965},{"$f":"IF(BK$11=\"\",0,IF(BK286=0,0,BK286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3585.2777058669326},{"$f":"IF(BL$11=\"\",0,IF(BL286=0,0,BL286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3585.2777058669326},{"$f":"IF(BM$11=\"\",0,IF(BM286=0,0,BM286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3585.2777058669326},{"$f":"IF(BN$11=\"\",0,IF(BN286=0,0,BN286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3585.2777058669326},{"$f":"IF(BO$11=\"\",0,IF(BO286=0,0,BO286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3656.9832599842712},{"$f":"IF(BP$11=\"\",0,IF(BP286=0,0,BP286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3656.9832599842712},{"$f":"IF(BQ$11=\"\",0,IF(BQ286=0,0,BQ286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3656.9832599842712},{"$f":"IF(BR$11=\"\",0,IF(BR286=0,0,BR286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3656.9832599842712},{"$f":"IF(BS$11=\"\",0,IF(BS286=0,0,BS286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3730.1229251839559},{"$f":"IF(BT$11=\"\",0,IF(BT286=0,0,BT286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3730.1229251839559},{"$f":"IF(BU$11=\"\",0,IF(BU286=0,0,BU286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3730.1229251839559},{"$f":"IF(BV$11=\"\",0,IF(BV286=0,0,BV286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3730.1229251839559},{"$f":"IF(BW$11=\"\",0,IF(BW286=0,0,BW286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3804.7253836876357},{"$f":"IF(BX$11=\"\",0,IF(BX286=0,0,BX286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3804.7253836876357},{"$f":"IF(BY$11=\"\",0,IF(BY286=0,0,BY286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3804.7253836876357},{"$f":"IF(BZ$11=\"\",0,IF(BZ286=0,0,BZ286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3804.7253836876357},{"$f":"IF(CA$11=\"\",0,IF(CA286=0,0,CA286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3880.8198913613883},{"$f":"IF(CB$11=\"\",0,IF(CB286=0,0,CB286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3880.8198913613883},{"$f":"IF(CC$11=\"\",0,IF(CC286=0,0,CC286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3880.8198913613883},{"$f":"IF(CD$11=\"\",0,IF(CD286=0,0,CD286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3880.8198913613883},{"$f":"IF(CE$11=\"\",0,IF(CE286=0,0,CE286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3958.4362891886162},{"$f":"IF(CF$11=\"\",0,IF(CF286=0,0,CF286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3958.4362891886162},{"$f":"IF(CG$11=\"\",0,IF(CG286=0,0,CG286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3958.4362891886162},{"$f":"IF(CH$11=\"\",0,IF(CH286=0,0,CH286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3958.4362891886162},{"$f":"IF(CI$11=\"\",0,IF(CI286=0,0,CI286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":300},null,null,null,null,null,{"$f":"IF($R300=\"^\",IF(COUNTIF(Lists!$13:$13,H300)=1,0,1),0)","v":0},{"$f":"H295","v":"Норматив расходов на прочее"},{"$f":"Lists!CA20","v":"Операционный директор"},null,null,null,"руб./мес. / руб.",null,null,"*",1000,null,{"$f":"IF(G300<>0,1,IF(OR($Q300=\"\",$Q300=0),0,IF($R300=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H300))),$Q300)=1,0,1),0)))","v":0},null,null,null,null,207521.00299447781,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA287=0,0,AA287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3000},{"$f":"IF(AB$11=\"\",0,IF(AB287=0,0,AB287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3000},{"$f":"IF(AC$11=\"\",0,IF(AC287=0,0,AC287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3000},{"$f":"IF(AD$11=\"\",0,IF(AD287=0,0,AD287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3000},{"$f":"IF(AE$11=\"\",0,IF(AE287=0,0,AE287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3060},{"$f":"IF(AF$11=\"\",0,IF(AF287=0,0,AF287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3060},{"$f":"IF(AG$11=\"\",0,IF(AG287=0,0,AG287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3060},{"$f":"IF(AH$11=\"\",0,IF(AH287=0,0,AH287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3060},{"$f":"IF(AI$11=\"\",0,IF(AI287=0,0,AI287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3121.2},{"$f":"IF(AJ$11=\"\",0,IF(AJ287=0,0,AJ287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3121.2},{"$f":"IF(AK$11=\"\",0,IF(AK287=0,0,AK287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3121.2},{"$f":"IF(AL$11=\"\",0,IF(AL287=0,0,AL287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3121.2},{"$f":"IF(AM$11=\"\",0,IF(AM287=0,0,AM287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3183.6239999999998},{"$f":"IF(AN$11=\"\",0,IF(AN287=0,0,AN287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3183.6239999999998},{"$f":"IF(AO$11=\"\",0,IF(AO287=0,0,AO287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3183.6239999999998},{"$f":"IF(AP$11=\"\",0,IF(AP287=0,0,AP287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3183.6239999999998},{"$f":"IF(AQ$11=\"\",0,IF(AQ287=0,0,AQ287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3247.29648},{"$f":"IF(AR$11=\"\",0,IF(AR287=0,0,AR287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3247.29648},{"$f":"IF(AS$11=\"\",0,IF(AS287=0,0,AS287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3247.29648},{"$f":"IF(AT$11=\"\",0,IF(AT287=0,0,AT287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3247.29648},{"$f":"IF(AU$11=\"\",0,IF(AU287=0,0,AU287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3312.2424096},{"$f":"IF(AV$11=\"\",0,IF(AV287=0,0,AV287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3312.2424096},{"$f":"IF(AW$11=\"\",0,IF(AW287=0,0,AW287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3312.2424096},{"$f":"IF(AX$11=\"\",0,IF(AX287=0,0,AX287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3312.2424096},{"$f":"IF(AY$11=\"\",0,IF(AY287=0,0,AY287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3378.487257792},{"$f":"IF(AZ$11=\"\",0,IF(AZ287=0,0,AZ287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3378.487257792},{"$f":"IF(BA$11=\"\",0,IF(BA287=0,0,BA287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3378.487257792},{"$f":"IF(BB$11=\"\",0,IF(BB287=0,0,BB287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3378.487257792},{"$f":"IF(BC$11=\"\",0,IF(BC287=0,0,BC287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3446.0570029478395},{"$f":"IF(BD$11=\"\",0,IF(BD287=0,0,BD287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3446.0570029478395},{"$f":"IF(BE$11=\"\",0,IF(BE287=0,0,BE287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3446.0570029478395},{"$f":"IF(BF$11=\"\",0,IF(BF287=0,0,BF287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3446.0570029478395},{"$f":"IF(BG$11=\"\",0,IF(BG287=0,0,BG287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3514.9781430067965},{"$f":"IF(BH$11=\"\",0,IF(BH287=0,0,BH287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3514.9781430067965},{"$f":"IF(BI$11=\"\",0,IF(BI287=0,0,BI287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3514.9781430067965},{"$f":"IF(BJ$11=\"\",0,IF(BJ287=0,0,BJ287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3514.9781430067965},{"$f":"IF(BK$11=\"\",0,IF(BK287=0,0,BK287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3585.2777058669326},{"$f":"IF(BL$11=\"\",0,IF(BL287=0,0,BL287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3585.2777058669326},{"$f":"IF(BM$11=\"\",0,IF(BM287=0,0,BM287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3585.2777058669326},{"$f":"IF(BN$11=\"\",0,IF(BN287=0,0,BN287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3585.2777058669326},{"$f":"IF(BO$11=\"\",0,IF(BO287=0,0,BO287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3656.9832599842712},{"$f":"IF(BP$11=\"\",0,IF(BP287=0,0,BP287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3656.9832599842712},{"$f":"IF(BQ$11=\"\",0,IF(BQ287=0,0,BQ287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3656.9832599842712},{"$f":"IF(BR$11=\"\",0,IF(BR287=0,0,BR287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3656.9832599842712},{"$f":"IF(BS$11=\"\",0,IF(BS287=0,0,BS287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3730.1229251839559},{"$f":"IF(BT$11=\"\",0,IF(BT287=0,0,BT287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3730.1229251839559},{"$f":"IF(BU$11=\"\",0,IF(BU287=0,0,BU287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3730.1229251839559},{"$f":"IF(BV$11=\"\",0,IF(BV287=0,0,BV287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3730.1229251839559},{"$f":"IF(BW$11=\"\",0,IF(BW287=0,0,BW287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3804.7253836876357},{"$f":"IF(BX$11=\"\",0,IF(BX287=0,0,BX287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3804.7253836876357},{"$f":"IF(BY$11=\"\",0,IF(BY287=0,0,BY287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3804.7253836876357},{"$f":"IF(BZ$11=\"\",0,IF(BZ287=0,0,BZ287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3804.7253836876357},{"$f":"IF(CA$11=\"\",0,IF(CA287=0,0,CA287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3880.8198913613883},{"$f":"IF(CB$11=\"\",0,IF(CB287=0,0,CB287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3880.8198913613883},{"$f":"IF(CC$11=\"\",0,IF(CC287=0,0,CC287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3880.8198913613883},{"$f":"IF(CD$11=\"\",0,IF(CD287=0,0,CD287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3880.8198913613883},{"$f":"IF(CE$11=\"\",0,IF(CE287=0,0,CE287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3958.4362891886162},{"$f":"IF(CF$11=\"\",0,IF(CF287=0,0,CF287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3958.4362891886162},{"$f":"IF(CG$11=\"\",0,IF(CG287=0,0,CG287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3958.4362891886162},{"$f":"IF(CH$11=\"\",0,IF(CH287=0,0,CH287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3958.4362891886162},{"$f":"IF(CI$11=\"\",0,IF(CI287=0,0,CI287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":301},null,null,null,null,null,{"$f":"IF($R301=\"^\",IF(COUNTIF(Lists!$13:$13,H301)=1,0,1),0)","v":0},{"$f":"H295","v":"Норматив расходов на прочее"},{"$f":"Lists!CA21","v":"Главный бухгалтер"},null,null,null,"руб./мес. / руб.",null,null,"*",1000,null,{"$f":"IF(G301<>0,1,IF(OR($Q301=\"\",$Q301=0),0,IF($R301=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H301))),$Q301)=1,0,1),0)))","v":0},null,null,null,null,207521.00299447781,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA288=0,0,AA288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3000},{"$f":"IF(AB$11=\"\",0,IF(AB288=0,0,AB288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3000},{"$f":"IF(AC$11=\"\",0,IF(AC288=0,0,AC288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3000},{"$f":"IF(AD$11=\"\",0,IF(AD288=0,0,AD288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3000},{"$f":"IF(AE$11=\"\",0,IF(AE288=0,0,AE288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3060},{"$f":"IF(AF$11=\"\",0,IF(AF288=0,0,AF288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3060},{"$f":"IF(AG$11=\"\",0,IF(AG288=0,0,AG288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3060},{"$f":"IF(AH$11=\"\",0,IF(AH288=0,0,AH288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3060},{"$f":"IF(AI$11=\"\",0,IF(AI288=0,0,AI288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3121.2},{"$f":"IF(AJ$11=\"\",0,IF(AJ288=0,0,AJ288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3121.2},{"$f":"IF(AK$11=\"\",0,IF(AK288=0,0,AK288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3121.2},{"$f":"IF(AL$11=\"\",0,IF(AL288=0,0,AL288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3121.2},{"$f":"IF(AM$11=\"\",0,IF(AM288=0,0,AM288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3183.6239999999998},{"$f":"IF(AN$11=\"\",0,IF(AN288=0,0,AN288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3183.6239999999998},{"$f":"IF(AO$11=\"\",0,IF(AO288=0,0,AO288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3183.6239999999998},{"$f":"IF(AP$11=\"\",0,IF(AP288=0,0,AP288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3183.6239999999998},{"$f":"IF(AQ$11=\"\",0,IF(AQ288=0,0,AQ288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3247.29648},{"$f":"IF(AR$11=\"\",0,IF(AR288=0,0,AR288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3247.29648},{"$f":"IF(AS$11=\"\",0,IF(AS288=0,0,AS288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3247.29648},{"$f":"IF(AT$11=\"\",0,IF(AT288=0,0,AT288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3247.29648},{"$f":"IF(AU$11=\"\",0,IF(AU288=0,0,AU288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3312.2424096},{"$f":"IF(AV$11=\"\",0,IF(AV288=0,0,AV288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3312.2424096},{"$f":"IF(AW$11=\"\",0,IF(AW288=0,0,AW288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3312.2424096},{"$f":"IF(AX$11=\"\",0,IF(AX288=0,0,AX288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3312.2424096},{"$f":"IF(AY$11=\"\",0,IF(AY288=0,0,AY288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3378.487257792},{"$f":"IF(AZ$11=\"\",0,IF(AZ288=0,0,AZ288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3378.487257792},{"$f":"IF(BA$11=\"\",0,IF(BA288=0,0,BA288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3378.487257792},{"$f":"IF(BB$11=\"\",0,IF(BB288=0,0,BB288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3378.487257792},{"$f":"IF(BC$11=\"\",0,IF(BC288=0,0,BC288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3446.0570029478395},{"$f":"IF(BD$11=\"\",0,IF(BD288=0,0,BD288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3446.0570029478395},{"$f":"IF(BE$11=\"\",0,IF(BE288=0,0,BE288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3446.0570029478395},{"$f":"IF(BF$11=\"\",0,IF(BF288=0,0,BF288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3446.0570029478395},{"$f":"IF(BG$11=\"\",0,IF(BG288=0,0,BG288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3514.9781430067965},{"$f":"IF(BH$11=\"\",0,IF(BH288=0,0,BH288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3514.9781430067965},{"$f":"IF(BI$11=\"\",0,IF(BI288=0,0,BI288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3514.9781430067965},{"$f":"IF(BJ$11=\"\",0,IF(BJ288=0,0,BJ288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3514.9781430067965},{"$f":"IF(BK$11=\"\",0,IF(BK288=0,0,BK288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3585.2777058669326},{"$f":"IF(BL$11=\"\",0,IF(BL288=0,0,BL288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3585.2777058669326},{"$f":"IF(BM$11=\"\",0,IF(BM288=0,0,BM288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3585.2777058669326},{"$f":"IF(BN$11=\"\",0,IF(BN288=0,0,BN288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3585.2777058669326},{"$f":"IF(BO$11=\"\",0,IF(BO288=0,0,BO288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3656.9832599842712},{"$f":"IF(BP$11=\"\",0,IF(BP288=0,0,BP288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3656.9832599842712},{"$f":"IF(BQ$11=\"\",0,IF(BQ288=0,0,BQ288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3656.9832599842712},{"$f":"IF(BR$11=\"\",0,IF(BR288=0,0,BR288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3656.9832599842712},{"$f":"IF(BS$11=\"\",0,IF(BS288=0,0,BS288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3730.1229251839559},{"$f":"IF(BT$11=\"\",0,IF(BT288=0,0,BT288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3730.1229251839559},{"$f":"IF(BU$11=\"\",0,IF(BU288=0,0,BU288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3730.1229251839559},{"$f":"IF(BV$11=\"\",0,IF(BV288=0,0,BV288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3730.1229251839559},{"$f":"IF(BW$11=\"\",0,IF(BW288=0,0,BW288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3804.7253836876357},{"$f":"IF(BX$11=\"\",0,IF(BX288=0,0,BX288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3804.7253836876357},{"$f":"IF(BY$11=\"\",0,IF(BY288=0,0,BY288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3804.7253836876357},{"$f":"IF(BZ$11=\"\",0,IF(BZ288=0,0,BZ288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3804.7253836876357},{"$f":"IF(CA$11=\"\",0,IF(CA288=0,0,CA288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3880.8198913613883},{"$f":"IF(CB$11=\"\",0,IF(CB288=0,0,CB288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3880.8198913613883},{"$f":"IF(CC$11=\"\",0,IF(CC288=0,0,CC288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3880.8198913613883},{"$f":"IF(CD$11=\"\",0,IF(CD288=0,0,CD288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3880.8198913613883},{"$f":"IF(CE$11=\"\",0,IF(CE288=0,0,CE288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3958.4362891886162},{"$f":"IF(CF$11=\"\",0,IF(CF288=0,0,CF288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3958.4362891886162},{"$f":"IF(CG$11=\"\",0,IF(CG288=0,0,CG288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3958.4362891886162},{"$f":"IF(CH$11=\"\",0,IF(CH288=0,0,CH288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3958.4362891886162},{"$f":"IF(CI$11=\"\",0,IF(CI288=0,0,CI288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":302},null,null,null,null,null,{"$f":"IF($R302=\"^\",IF(COUNTIF(Lists!$13:$13,H302)=1,0,1),0)","v":0},{"$f":"H295","v":"Норматив расходов на прочее"},{"$f":"Lists!CA22","v":"ИТ-специалисты"},null,null,null,"руб./мес. / руб.",null,null,"*",300,null,{"$f":"IF(G302<>0,1,IF(OR($Q302=\"\",$Q302=0),0,IF($R302=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H302))),$Q302)=1,0,1),0)))","v":0},null,null,null,null,124512.60179668661,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA289=0,0,AA289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1800},{"$f":"IF(AB$11=\"\",0,IF(AB289=0,0,AB289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1800},{"$f":"IF(AC$11=\"\",0,IF(AC289=0,0,AC289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1800},{"$f":"IF(AD$11=\"\",0,IF(AD289=0,0,AD289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1800},{"$f":"IF(AE$11=\"\",0,IF(AE289=0,0,AE289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1836},{"$f":"IF(AF$11=\"\",0,IF(AF289=0,0,AF289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1836},{"$f":"IF(AG$11=\"\",0,IF(AG289=0,0,AG289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1836},{"$f":"IF(AH$11=\"\",0,IF(AH289=0,0,AH289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1836},{"$f":"IF(AI$11=\"\",0,IF(AI289=0,0,AI289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1872.72},{"$f":"IF(AJ$11=\"\",0,IF(AJ289=0,0,AJ289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1872.72},{"$f":"IF(AK$11=\"\",0,IF(AK289=0,0,AK289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1872.72},{"$f":"IF(AL$11=\"\",0,IF(AL289=0,0,AL289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1872.72},{"$f":"IF(AM$11=\"\",0,IF(AM289=0,0,AM289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1910.1743999999999},{"$f":"IF(AN$11=\"\",0,IF(AN289=0,0,AN289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1910.1743999999999},{"$f":"IF(AO$11=\"\",0,IF(AO289=0,0,AO289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1910.1743999999999},{"$f":"IF(AP$11=\"\",0,IF(AP289=0,0,AP289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1910.1743999999999},{"$f":"IF(AQ$11=\"\",0,IF(AQ289=0,0,AQ289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1948.377888},{"$f":"IF(AR$11=\"\",0,IF(AR289=0,0,AR289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1948.377888},{"$f":"IF(AS$11=\"\",0,IF(AS289=0,0,AS289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1948.377888},{"$f":"IF(AT$11=\"\",0,IF(AT289=0,0,AT289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1948.377888},{"$f":"IF(AU$11=\"\",0,IF(AU289=0,0,AU289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1987.3454457600001},{"$f":"IF(AV$11=\"\",0,IF(AV289=0,0,AV289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1987.3454457600001},{"$f":"IF(AW$11=\"\",0,IF(AW289=0,0,AW289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1987.3454457600001},{"$f":"IF(AX$11=\"\",0,IF(AX289=0,0,AX289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1987.3454457600001},{"$f":"IF(AY$11=\"\",0,IF(AY289=0,0,AY289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2027.0923546752001},{"$f":"IF(AZ$11=\"\",0,IF(AZ289=0,0,AZ289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2027.0923546752001},{"$f":"IF(BA$11=\"\",0,IF(BA289=0,0,BA289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2027.0923546752001},{"$f":"IF(BB$11=\"\",0,IF(BB289=0,0,BB289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2027.0923546752001},{"$f":"IF(BC$11=\"\",0,IF(BC289=0,0,BC289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2067.6342017687039},{"$f":"IF(BD$11=\"\",0,IF(BD289=0,0,BD289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2067.6342017687039},{"$f":"IF(BE$11=\"\",0,IF(BE289=0,0,BE289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2067.6342017687039},{"$f":"IF(BF$11=\"\",0,IF(BF289=0,0,BF289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2067.6342017687039},{"$f":"IF(BG$11=\"\",0,IF(BG289=0,0,BG289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2108.9868858040782},{"$f":"IF(BH$11=\"\",0,IF(BH289=0,0,BH289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2108.9868858040782},{"$f":"IF(BI$11=\"\",0,IF(BI289=0,0,BI289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2108.9868858040782},{"$f":"IF(BJ$11=\"\",0,IF(BJ289=0,0,BJ289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2108.9868858040782},{"$f":"IF(BK$11=\"\",0,IF(BK289=0,0,BK289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2151.1666235201596},{"$f":"IF(BL$11=\"\",0,IF(BL289=0,0,BL289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2151.1666235201596},{"$f":"IF(BM$11=\"\",0,IF(BM289=0,0,BM289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2151.1666235201596},{"$f":"IF(BN$11=\"\",0,IF(BN289=0,0,BN289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2151.1666235201596},{"$f":"IF(BO$11=\"\",0,IF(BO289=0,0,BO289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2194.1899559905628},{"$f":"IF(BP$11=\"\",0,IF(BP289=0,0,BP289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2194.1899559905628},{"$f":"IF(BQ$11=\"\",0,IF(BQ289=0,0,BQ289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2194.1899559905628},{"$f":"IF(BR$11=\"\",0,IF(BR289=0,0,BR289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2194.1899559905628},{"$f":"IF(BS$11=\"\",0,IF(BS289=0,0,BS289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2238.0737551103734},{"$f":"IF(BT$11=\"\",0,IF(BT289=0,0,BT289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2238.0737551103734},{"$f":"IF(BU$11=\"\",0,IF(BU289=0,0,BU289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2238.0737551103734},{"$f":"IF(BV$11=\"\",0,IF(BV289=0,0,BV289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2238.0737551103734},{"$f":"IF(BW$11=\"\",0,IF(BW289=0,0,BW289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2282.8352302125813},{"$f":"IF(BX$11=\"\",0,IF(BX289=0,0,BX289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2282.8352302125813},{"$f":"IF(BY$11=\"\",0,IF(BY289=0,0,BY289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2282.8352302125813},{"$f":"IF(BZ$11=\"\",0,IF(BZ289=0,0,BZ289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2282.8352302125813},{"$f":"IF(CA$11=\"\",0,IF(CA289=0,0,CA289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2328.4919348168328},{"$f":"IF(CB$11=\"\",0,IF(CB289=0,0,CB289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2328.4919348168328},{"$f":"IF(CC$11=\"\",0,IF(CC289=0,0,CC289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2328.4919348168328},{"$f":"IF(CD$11=\"\",0,IF(CD289=0,0,CD289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2328.4919348168328},{"$f":"IF(CE$11=\"\",0,IF(CE289=0,0,CE289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2375.06177351317},{"$f":"IF(CF$11=\"\",0,IF(CF289=0,0,CF289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2375.06177351317},{"$f":"IF(CG$11=\"\",0,IF(CG289=0,0,CG289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2375.06177351317},{"$f":"IF(CH$11=\"\",0,IF(CH289=0,0,CH289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2375.06177351317},{"$f":"IF(CI$11=\"\",0,IF(CI289=0,0,CI289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":303},null,null,null,null,null,{"$f":"IF($R303=\"^\",IF(COUNTIF(Lists!$13:$13,H303)=1,0,1),0)","v":0},{"$f":"H295","v":"Норматив расходов на прочее"},{"$f":"Lists!CA23","v":"Финансовые менеджеры"},null,null,null,"руб./мес. / руб.",null,null,"*",300,null,{"$f":"IF(G303<>0,1,IF(OR($Q303=\"\",$Q303=0),0,IF($R303=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H303))),$Q303)=1,0,1),0)))","v":0},null,null,null,null,124512.60179668661,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA290=0,0,AA290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1800},{"$f":"IF(AB$11=\"\",0,IF(AB290=0,0,AB290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1800},{"$f":"IF(AC$11=\"\",0,IF(AC290=0,0,AC290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1800},{"$f":"IF(AD$11=\"\",0,IF(AD290=0,0,AD290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1800},{"$f":"IF(AE$11=\"\",0,IF(AE290=0,0,AE290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1836},{"$f":"IF(AF$11=\"\",0,IF(AF290=0,0,AF290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1836},{"$f":"IF(AG$11=\"\",0,IF(AG290=0,0,AG290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1836},{"$f":"IF(AH$11=\"\",0,IF(AH290=0,0,AH290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1836},{"$f":"IF(AI$11=\"\",0,IF(AI290=0,0,AI290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1872.72},{"$f":"IF(AJ$11=\"\",0,IF(AJ290=0,0,AJ290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1872.72},{"$f":"IF(AK$11=\"\",0,IF(AK290=0,0,AK290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1872.72},{"$f":"IF(AL$11=\"\",0,IF(AL290=0,0,AL290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1872.72},{"$f":"IF(AM$11=\"\",0,IF(AM290=0,0,AM290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1910.1743999999999},{"$f":"IF(AN$11=\"\",0,IF(AN290=0,0,AN290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1910.1743999999999},{"$f":"IF(AO$11=\"\",0,IF(AO290=0,0,AO290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1910.1743999999999},{"$f":"IF(AP$11=\"\",0,IF(AP290=0,0,AP290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1910.1743999999999},{"$f":"IF(AQ$11=\"\",0,IF(AQ290=0,0,AQ290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1948.377888},{"$f":"IF(AR$11=\"\",0,IF(AR290=0,0,AR290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1948.377888},{"$f":"IF(AS$11=\"\",0,IF(AS290=0,0,AS290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1948.377888},{"$f":"IF(AT$11=\"\",0,IF(AT290=0,0,AT290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1948.377888},{"$f":"IF(AU$11=\"\",0,IF(AU290=0,0,AU290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1987.3454457600001},{"$f":"IF(AV$11=\"\",0,IF(AV290=0,0,AV290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1987.3454457600001},{"$f":"IF(AW$11=\"\",0,IF(AW290=0,0,AW290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1987.3454457600001},{"$f":"IF(AX$11=\"\",0,IF(AX290=0,0,AX290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1987.3454457600001},{"$f":"IF(AY$11=\"\",0,IF(AY290=0,0,AY290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2027.0923546752001},{"$f":"IF(AZ$11=\"\",0,IF(AZ290=0,0,AZ290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2027.0923546752001},{"$f":"IF(BA$11=\"\",0,IF(BA290=0,0,BA290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2027.0923546752001},{"$f":"IF(BB$11=\"\",0,IF(BB290=0,0,BB290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2027.0923546752001},{"$f":"IF(BC$11=\"\",0,IF(BC290=0,0,BC290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2067.6342017687039},{"$f":"IF(BD$11=\"\",0,IF(BD290=0,0,BD290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2067.6342017687039},{"$f":"IF(BE$11=\"\",0,IF(BE290=0,0,BE290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2067.6342017687039},{"$f":"IF(BF$11=\"\",0,IF(BF290=0,0,BF290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2067.6342017687039},{"$f":"IF(BG$11=\"\",0,IF(BG290=0,0,BG290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2108.9868858040782},{"$f":"IF(BH$11=\"\",0,IF(BH290=0,0,BH290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2108.9868858040782},{"$f":"IF(BI$11=\"\",0,IF(BI290=0,0,BI290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2108.9868858040782},{"$f":"IF(BJ$11=\"\",0,IF(BJ290=0,0,BJ290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2108.9868858040782},{"$f":"IF(BK$11=\"\",0,IF(BK290=0,0,BK290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2151.1666235201596},{"$f":"IF(BL$11=\"\",0,IF(BL290=0,0,BL290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2151.1666235201596},{"$f":"IF(BM$11=\"\",0,IF(BM290=0,0,BM290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2151.1666235201596},{"$f":"IF(BN$11=\"\",0,IF(BN290=0,0,BN290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2151.1666235201596},{"$f":"IF(BO$11=\"\",0,IF(BO290=0,0,BO290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2194.1899559905628},{"$f":"IF(BP$11=\"\",0,IF(BP290=0,0,BP290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2194.1899559905628},{"$f":"IF(BQ$11=\"\",0,IF(BQ290=0,0,BQ290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2194.1899559905628},{"$f":"IF(BR$11=\"\",0,IF(BR290=0,0,BR290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2194.1899559905628},{"$f":"IF(BS$11=\"\",0,IF(BS290=0,0,BS290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2238.0737551103734},{"$f":"IF(BT$11=\"\",0,IF(BT290=0,0,BT290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2238.0737551103734},{"$f":"IF(BU$11=\"\",0,IF(BU290=0,0,BU290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2238.0737551103734},{"$f":"IF(BV$11=\"\",0,IF(BV290=0,0,BV290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2238.0737551103734},{"$f":"IF(BW$11=\"\",0,IF(BW290=0,0,BW290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2282.8352302125813},{"$f":"IF(BX$11=\"\",0,IF(BX290=0,0,BX290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2282.8352302125813},{"$f":"IF(BY$11=\"\",0,IF(BY290=0,0,BY290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2282.8352302125813},{"$f":"IF(BZ$11=\"\",0,IF(BZ290=0,0,BZ290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2282.8352302125813},{"$f":"IF(CA$11=\"\",0,IF(CA290=0,0,CA290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2328.4919348168328},{"$f":"IF(CB$11=\"\",0,IF(CB290=0,0,CB290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2328.4919348168328},{"$f":"IF(CC$11=\"\",0,IF(CC290=0,0,CC290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2328.4919348168328},{"$f":"IF(CD$11=\"\",0,IF(CD290=0,0,CD290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2328.4919348168328},{"$f":"IF(CE$11=\"\",0,IF(CE290=0,0,CE290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2375.06177351317},{"$f":"IF(CF$11=\"\",0,IF(CF290=0,0,CF290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2375.06177351317},{"$f":"IF(CG$11=\"\",0,IF(CG290=0,0,CG290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2375.06177351317},{"$f":"IF(CH$11=\"\",0,IF(CH290=0,0,CH290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2375.06177351317},{"$f":"IF(CI$11=\"\",0,IF(CI290=0,0,CI290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":304},null,null,null,null,null,{"$f":"IF($R304=\"^\",IF(COUNTIF(Lists!$13:$13,H304)=1,0,1),0)","v":0},{"$f":"H295","v":"Норматив расходов на прочее"},{"$f":"Lists!CA24","v":"Бухгалтера"},null,null,null,"руб./мес. / руб.",null,null,"*",200,null,{"$f":"IF(G304<>0,1,IF(OR($Q304=\"\",$Q304=0),0,IF($R304=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H304))),$Q304)=1,0,1),0)))","v":0},null,null,null,null,41504.200598895528,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA291=0,0,AA291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":600},{"$f":"IF(AB$11=\"\",0,IF(AB291=0,0,AB291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":600},{"$f":"IF(AC$11=\"\",0,IF(AC291=0,0,AC291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":600},{"$f":"IF(AD$11=\"\",0,IF(AD291=0,0,AD291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":600},{"$f":"IF(AE$11=\"\",0,IF(AE291=0,0,AE291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":612},{"$f":"IF(AF$11=\"\",0,IF(AF291=0,0,AF291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":612},{"$f":"IF(AG$11=\"\",0,IF(AG291=0,0,AG291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":612},{"$f":"IF(AH$11=\"\",0,IF(AH291=0,0,AH291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":612},{"$f":"IF(AI$11=\"\",0,IF(AI291=0,0,AI291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":624.24},{"$f":"IF(AJ$11=\"\",0,IF(AJ291=0,0,AJ291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":624.24},{"$f":"IF(AK$11=\"\",0,IF(AK291=0,0,AK291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":624.24},{"$f":"IF(AL$11=\"\",0,IF(AL291=0,0,AL291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":624.24},{"$f":"IF(AM$11=\"\",0,IF(AM291=0,0,AM291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":636.72479999999996},{"$f":"IF(AN$11=\"\",0,IF(AN291=0,0,AN291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":636.72479999999996},{"$f":"IF(AO$11=\"\",0,IF(AO291=0,0,AO291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":636.72479999999996},{"$f":"IF(AP$11=\"\",0,IF(AP291=0,0,AP291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":636.72479999999996},{"$f":"IF(AQ$11=\"\",0,IF(AQ291=0,0,AQ291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":649.45929599999999},{"$f":"IF(AR$11=\"\",0,IF(AR291=0,0,AR291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":649.45929599999999},{"$f":"IF(AS$11=\"\",0,IF(AS291=0,0,AS291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":649.45929599999999},{"$f":"IF(AT$11=\"\",0,IF(AT291=0,0,AT291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":649.45929599999999},{"$f":"IF(AU$11=\"\",0,IF(AU291=0,0,AU291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":662.44848192000006},{"$f":"IF(AV$11=\"\",0,IF(AV291=0,0,AV291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":662.44848192000006},{"$f":"IF(AW$11=\"\",0,IF(AW291=0,0,AW291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":662.44848192000006},{"$f":"IF(AX$11=\"\",0,IF(AX291=0,0,AX291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":662.44848192000006},{"$f":"IF(AY$11=\"\",0,IF(AY291=0,0,AY291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":675.69745155840008},{"$f":"IF(AZ$11=\"\",0,IF(AZ291=0,0,AZ291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":675.69745155840008},{"$f":"IF(BA$11=\"\",0,IF(BA291=0,0,BA291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":675.69745155840008},{"$f":"IF(BB$11=\"\",0,IF(BB291=0,0,BB291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":675.69745155840008},{"$f":"IF(BC$11=\"\",0,IF(BC291=0,0,BC291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":689.21140058956792},{"$f":"IF(BD$11=\"\",0,IF(BD291=0,0,BD291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":689.21140058956792},{"$f":"IF(BE$11=\"\",0,IF(BE291=0,0,BE291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":689.21140058956792},{"$f":"IF(BF$11=\"\",0,IF(BF291=0,0,BF291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":689.21140058956792},{"$f":"IF(BG$11=\"\",0,IF(BG291=0,0,BG291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":702.99562860135927},{"$f":"IF(BH$11=\"\",0,IF(BH291=0,0,BH291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":702.99562860135927},{"$f":"IF(BI$11=\"\",0,IF(BI291=0,0,BI291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":702.99562860135927},{"$f":"IF(BJ$11=\"\",0,IF(BJ291=0,0,BJ291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":702.99562860135927},{"$f":"IF(BK$11=\"\",0,IF(BK291=0,0,BK291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":717.05554117338647},{"$f":"IF(BL$11=\"\",0,IF(BL291=0,0,BL291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":717.05554117338647},{"$f":"IF(BM$11=\"\",0,IF(BM291=0,0,BM291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":717.05554117338647},{"$f":"IF(BN$11=\"\",0,IF(BN291=0,0,BN291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":717.05554117338647},{"$f":"IF(BO$11=\"\",0,IF(BO291=0,0,BO291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":731.3966519968543},{"$f":"IF(BP$11=\"\",0,IF(BP291=0,0,BP291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":731.3966519968543},{"$f":"IF(BQ$11=\"\",0,IF(BQ291=0,0,BQ291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":731.3966519968543},{"$f":"IF(BR$11=\"\",0,IF(BR291=0,0,BR291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":731.3966519968543},{"$f":"IF(BS$11=\"\",0,IF(BS291=0,0,BS291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":746.02458503679122},{"$f":"IF(BT$11=\"\",0,IF(BT291=0,0,BT291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":746.02458503679122},{"$f":"IF(BU$11=\"\",0,IF(BU291=0,0,BU291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":746.02458503679122},{"$f":"IF(BV$11=\"\",0,IF(BV291=0,0,BV291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":746.02458503679122},{"$f":"IF(BW$11=\"\",0,IF(BW291=0,0,BW291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":760.94507673752719},{"$f":"IF(BX$11=\"\",0,IF(BX291=0,0,BX291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":760.94507673752719},{"$f":"IF(BY$11=\"\",0,IF(BY291=0,0,BY291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":760.94507673752719},{"$f":"IF(BZ$11=\"\",0,IF(BZ291=0,0,BZ291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":760.94507673752719},{"$f":"IF(CA$11=\"\",0,IF(CA291=0,0,CA291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":776.16397827227763},{"$f":"IF(CB$11=\"\",0,IF(CB291=0,0,CB291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":776.16397827227763},{"$f":"IF(CC$11=\"\",0,IF(CC291=0,0,CC291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":776.16397827227763},{"$f":"IF(CD$11=\"\",0,IF(CD291=0,0,CD291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":776.16397827227763},{"$f":"IF(CE$11=\"\",0,IF(CE291=0,0,CE291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":791.68725783772334},{"$f":"IF(CF$11=\"\",0,IF(CF291=0,0,CF291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":791.68725783772334},{"$f":"IF(CG$11=\"\",0,IF(CG291=0,0,CG291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":791.68725783772334},{"$f":"IF(CH$11=\"\",0,IF(CH291=0,0,CH291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":791.68725783772334},{"$f":"IF(CI$11=\"\",0,IF(CI291=0,0,CI291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":305},null,null,null,null,null,{"$f":"IF($R305=\"^\",IF(COUNTIF(Lists!$13:$13,H305)=1,0,1),0)","v":0},{"$f":"H295","v":"Норматив расходов на прочее"},{"$f":"Lists!CA25","v":"Прочие сотрудники"},null,null,null,"руб./мес. / руб.",null,null,"*",100,null,{"$f":"IF(G305<>0,1,IF(OR($Q305=\"\",$Q305=0),0,IF($R305=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H305))),$Q305)=1,0,1),0)))","v":0},null,null,null,null,41504.200598895528,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA292=0,0,AA292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":600},{"$f":"IF(AB$11=\"\",0,IF(AB292=0,0,AB292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":600},{"$f":"IF(AC$11=\"\",0,IF(AC292=0,0,AC292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":600},{"$f":"IF(AD$11=\"\",0,IF(AD292=0,0,AD292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":600},{"$f":"IF(AE$11=\"\",0,IF(AE292=0,0,AE292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":612},{"$f":"IF(AF$11=\"\",0,IF(AF292=0,0,AF292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":612},{"$f":"IF(AG$11=\"\",0,IF(AG292=0,0,AG292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":612},{"$f":"IF(AH$11=\"\",0,IF(AH292=0,0,AH292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":612},{"$f":"IF(AI$11=\"\",0,IF(AI292=0,0,AI292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":624.24},{"$f":"IF(AJ$11=\"\",0,IF(AJ292=0,0,AJ292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":624.24},{"$f":"IF(AK$11=\"\",0,IF(AK292=0,0,AK292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":624.24},{"$f":"IF(AL$11=\"\",0,IF(AL292=0,0,AL292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":624.24},{"$f":"IF(AM$11=\"\",0,IF(AM292=0,0,AM292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":636.72479999999996},{"$f":"IF(AN$11=\"\",0,IF(AN292=0,0,AN292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":636.72479999999996},{"$f":"IF(AO$11=\"\",0,IF(AO292=0,0,AO292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":636.72479999999996},{"$f":"IF(AP$11=\"\",0,IF(AP292=0,0,AP292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":636.72479999999996},{"$f":"IF(AQ$11=\"\",0,IF(AQ292=0,0,AQ292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":649.45929599999999},{"$f":"IF(AR$11=\"\",0,IF(AR292=0,0,AR292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":649.45929599999999},{"$f":"IF(AS$11=\"\",0,IF(AS292=0,0,AS292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":649.45929599999999},{"$f":"IF(AT$11=\"\",0,IF(AT292=0,0,AT292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":649.45929599999999},{"$f":"IF(AU$11=\"\",0,IF(AU292=0,0,AU292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":662.44848192000006},{"$f":"IF(AV$11=\"\",0,IF(AV292=0,0,AV292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":662.44848192000006},{"$f":"IF(AW$11=\"\",0,IF(AW292=0,0,AW292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":662.44848192000006},{"$f":"IF(AX$11=\"\",0,IF(AX292=0,0,AX292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":662.44848192000006},{"$f":"IF(AY$11=\"\",0,IF(AY292=0,0,AY292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":675.69745155840008},{"$f":"IF(AZ$11=\"\",0,IF(AZ292=0,0,AZ292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":675.69745155840008},{"$f":"IF(BA$11=\"\",0,IF(BA292=0,0,BA292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":675.69745155840008},{"$f":"IF(BB$11=\"\",0,IF(BB292=0,0,BB292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":675.69745155840008},{"$f":"IF(BC$11=\"\",0,IF(BC292=0,0,BC292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":689.21140058956792},{"$f":"IF(BD$11=\"\",0,IF(BD292=0,0,BD292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":689.21140058956792},{"$f":"IF(BE$11=\"\",0,IF(BE292=0,0,BE292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":689.21140058956792},{"$f":"IF(BF$11=\"\",0,IF(BF292=0,0,BF292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":689.21140058956792},{"$f":"IF(BG$11=\"\",0,IF(BG292=0,0,BG292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":702.99562860135927},{"$f":"IF(BH$11=\"\",0,IF(BH292=0,0,BH292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":702.99562860135927},{"$f":"IF(BI$11=\"\",0,IF(BI292=0,0,BI292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":702.99562860135927},{"$f":"IF(BJ$11=\"\",0,IF(BJ292=0,0,BJ292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":702.99562860135927},{"$f":"IF(BK$11=\"\",0,IF(BK292=0,0,BK292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":717.05554117338647},{"$f":"IF(BL$11=\"\",0,IF(BL292=0,0,BL292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":717.05554117338647},{"$f":"IF(BM$11=\"\",0,IF(BM292=0,0,BM292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":717.05554117338647},{"$f":"IF(BN$11=\"\",0,IF(BN292=0,0,BN292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":717.05554117338647},{"$f":"IF(BO$11=\"\",0,IF(BO292=0,0,BO292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":731.3966519968543},{"$f":"IF(BP$11=\"\",0,IF(BP292=0,0,BP292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":731.3966519968543},{"$f":"IF(BQ$11=\"\",0,IF(BQ292=0,0,BQ292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":731.3966519968543},{"$f":"IF(BR$11=\"\",0,IF(BR292=0,0,BR292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":731.3966519968543},{"$f":"IF(BS$11=\"\",0,IF(BS292=0,0,BS292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":746.02458503679122},{"$f":"IF(BT$11=\"\",0,IF(BT292=0,0,BT292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":746.02458503679122},{"$f":"IF(BU$11=\"\",0,IF(BU292=0,0,BU292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":746.02458503679122},{"$f":"IF(BV$11=\"\",0,IF(BV292=0,0,BV292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":746.02458503679122},{"$f":"IF(BW$11=\"\",0,IF(BW292=0,0,BW292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":760.94507673752719},{"$f":"IF(BX$11=\"\",0,IF(BX292=0,0,BX292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":760.94507673752719},{"$f":"IF(BY$11=\"\",0,IF(BY292=0,0,BY292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":760.94507673752719},{"$f":"IF(BZ$11=\"\",0,IF(BZ292=0,0,BZ292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":760.94507673752719},{"$f":"IF(CA$11=\"\",0,IF(CA292=0,0,CA292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":776.16397827227763},{"$f":"IF(CB$11=\"\",0,IF(CB292=0,0,CB292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":776.16397827227763},{"$f":"IF(CC$11=\"\",0,IF(CC292=0,0,CC292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":776.16397827227763},{"$f":"IF(CD$11=\"\",0,IF(CD292=0,0,CD292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":776.16397827227763},{"$f":"IF(CE$11=\"\",0,IF(CE292=0,0,CE292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":791.68725783772334},{"$f":"IF(CF$11=\"\",0,IF(CF292=0,0,CF292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":791.68725783772334},{"$f":"IF(CG$11=\"\",0,IF(CG292=0,0,CG292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":791.68725783772334},{"$f":"IF(CH$11=\"\",0,IF(CH292=0,0,CH292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":791.68725783772334},{"$f":"IF(CI$11=\"\",0,IF(CI292=0,0,CI292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":306},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":307}]
[{"$f":"ROW()","v":308},null,null,null,null,null,{"$f":"IF($R308=\"^\",IF(COUNTIF(Lists!$13:$13,H308)=1,0,1),0)","v":0},"Ежег. индексация",null,null,null,null,"%г",null,null,"*",0.02,null,{"$f":"IF(G308<>0,1,IF(OR($Q308=\"\",$Q308=0),0,IF($R308=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H308))),$Q308)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":309}]
[{"$f":"ROW()","v":310},null,null,null,null,null,{"$f":"IF($R310=\"^\",IF(COUNTIF(Lists!$13:$13,H310)=1,0,1),0)","v":0},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$K310)=0,$K310=0,$K310=\"\"),\"\",INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$K310)))","v":"Прочие расходы на персонал"},null,null,{"$f":"MAX(K$15:K309)+1","v":5},{"$f":"K310","v":5},"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z310:$CJ310)","v":14690140.035508346},null,null,{"$f":"IF(AA$11=\"\",0,AA295)","v":17400},{"$f":"IF(AB$11=\"\",0,AB295)","v":17453.725781249999},17453.725781249999,17980.676583333334,18762.76485,19300.543083750003,19345.898913749999,21323.493847500002,22713.428485350007,24895.504781962507,24895.504781962507,28369.563258750008,31217.851282427997,34892.348074969486,34892.348074969486,41453.235030356998,44898.989139780126,51139.304048533275,51139.304048533275,61318.968506434459,65514.21140365419,76532.735450779641,76532.735450779641,89555.927028398233,95445.897962203409,110852.0420295785,110852.0420295785,129113.41268517758,134997.17593431353,156590.81042838603,156590.81042838603,180519.22726282041,187441.83519835529,217569.43415266817,217569.43415266817,245908.63165783731,255045.71092681709,293554.39837008645,293554.39837008645,329365.05930848268,338987.103151577,384903.28553652548,384903.28553652548,411093.48585187085,419315.35556890804,459742.30150004139,459742.30150004139,482306.11496082006,491952.23726003664,535818.1511193862,535818.1511193862,559393.62818998634,570581.50075378583,613758.11840952653,613758.11840952653,638168.16541095031,650931.52871916944,698178.90808958153,698178.90808958153,718656.27774519299,0]
[{"$f":"ROW()","v":311}]
[{"$f":"ROW()","v":312},null,null,null,null,null,{"$f":"IF($R312=\"^\",IF(COUNTIF(Lists!$13:$13,H312)=1,0,1),0)","v":0},{"$f":"H310","v":"Прочие расходы на персонал"},null,null,null,{"$f":"K310","v":5},"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z312:$CJ312)","v":14690140.035508346},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AA$21)/$Q322=INT((AA$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&AA$2,$Z$2:$CJ$2,\"<\"&AA$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AA$2+1-1)/$Q322=INT((AA$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&AA$2-$Q322,$Z$2:$CJ$2,\"<=\"&AA$2),0),$Q315*(IF(AA$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AA$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AA$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AA$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AA$2+INT(-$Q320))))))","v":17400},{"$f":"IF(AB$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AB$21)/$Q322=INT((AB$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&AB$2,$Z$2:$CJ$2,\"<\"&AB$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AB$2+1-1)/$Q322=INT((AB$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&AB$2-$Q322,$Z$2:$CJ$2,\"<=\"&AB$2),0),$Q315*(IF(AB$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AB$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AB$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AB$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AB$2+INT(-$Q320))))))","v":17453.725781249999},{"$f":"IF(AC$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AC$21)/$Q322=INT((AC$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&AC$2,$Z$2:$CJ$2,\"<\"&AC$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AC$2+1-1)/$Q322=INT((AC$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&AC$2-$Q322,$Z$2:$CJ$2,\"<=\"&AC$2),0),$Q315*(IF(AC$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AC$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AC$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AC$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AC$2+INT(-$Q320))))))","v":17453.725781249999},{"$f":"IF(AD$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AD$21)/$Q322=INT((AD$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&AD$2,$Z$2:$CJ$2,\"<\"&AD$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AD$2+1-1)/$Q322=INT((AD$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&AD$2-$Q322,$Z$2:$CJ$2,\"<=\"&AD$2),0),$Q315*(IF(AD$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AD$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AD$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AD$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AD$2+INT(-$Q320))))))","v":17980.676583333334},{"$f":"IF(AE$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AE$21)/$Q322=INT((AE$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&AE$2,$Z$2:$CJ$2,\"<\"&AE$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AE$2+1-1)/$Q322=INT((AE$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&AE$2-$Q322,$Z$2:$CJ$2,\"<=\"&AE$2),0),$Q315*(IF(AE$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AE$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AE$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AE$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AE$2+INT(-$Q320))))))","v":18762.76485},{"$f":"IF(AF$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AF$21)/$Q322=INT((AF$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&AF$2,$Z$2:$CJ$2,\"<\"&AF$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AF$2+1-1)/$Q322=INT((AF$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&AF$2-$Q322,$Z$2:$CJ$2,\"<=\"&AF$2),0),$Q315*(IF(AF$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AF$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AF$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AF$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AF$2+INT(-$Q320))))))","v":19300.543083750003},{"$f":"IF(AG$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AG$21)/$Q322=INT((AG$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&AG$2,$Z$2:$CJ$2,\"<\"&AG$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AG$2+1-1)/$Q322=INT((AG$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&AG$2-$Q322,$Z$2:$CJ$2,\"<=\"&AG$2),0),$Q315*(IF(AG$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AG$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AG$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AG$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AG$2+INT(-$Q320))))))","v":19345.898913749999},{"$f":"IF(AH$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AH$21)/$Q322=INT((AH$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&AH$2,$Z$2:$CJ$2,\"<\"&AH$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AH$2+1-1)/$Q322=INT((AH$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&AH$2-$Q322,$Z$2:$CJ$2,\"<=\"&AH$2),0),$Q315*(IF(AH$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AH$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AH$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AH$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AH$2+INT(-$Q320))))))","v":21323.493847500002},{"$f":"IF(AI$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AI$21)/$Q322=INT((AI$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&AI$2,$Z$2:$CJ$2,\"<\"&AI$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AI$2+1-1)/$Q322=INT((AI$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&AI$2-$Q322,$Z$2:$CJ$2,\"<=\"&AI$2),0),$Q315*(IF(AI$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AI$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AI$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AI$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AI$2+INT(-$Q320))))))","v":22713.428485350007},{"$f":"IF(AJ$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AJ$21)/$Q322=INT((AJ$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&AJ$2,$Z$2:$CJ$2,\"<\"&AJ$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AJ$2+1-1)/$Q322=INT((AJ$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&AJ$2-$Q322,$Z$2:$CJ$2,\"<=\"&AJ$2),0),$Q315*(IF(AJ$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AJ$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AJ$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AJ$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AJ$2+INT(-$Q320))))))","v":24895.504781962507},{"$f":"IF(AK$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AK$21)/$Q322=INT((AK$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&AK$2,$Z$2:$CJ$2,\"<\"&AK$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AK$2+1-1)/$Q322=INT((AK$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&AK$2-$Q322,$Z$2:$CJ$2,\"<=\"&AK$2),0),$Q315*(IF(AK$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AK$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AK$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AK$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AK$2+INT(-$Q320))))))","v":24895.504781962507},{"$f":"IF(AL$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AL$21)/$Q322=INT((AL$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&AL$2,$Z$2:$CJ$2,\"<\"&AL$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AL$2+1-1)/$Q322=INT((AL$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&AL$2-$Q322,$Z$2:$CJ$2,\"<=\"&AL$2),0),$Q315*(IF(AL$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AL$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AL$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AL$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AL$2+INT(-$Q320))))))","v":28369.563258750008},{"$f":"IF(AM$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AM$21)/$Q322=INT((AM$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&AM$2,$Z$2:$CJ$2,\"<\"&AM$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AM$2+1-1)/$Q322=INT((AM$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&AM$2-$Q322,$Z$2:$CJ$2,\"<=\"&AM$2),0),$Q315*(IF(AM$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AM$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AM$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AM$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AM$2+INT(-$Q320))))))","v":31217.851282427997},{"$f":"IF(AN$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AN$21)/$Q322=INT((AN$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&AN$2,$Z$2:$CJ$2,\"<\"&AN$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AN$2+1-1)/$Q322=INT((AN$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&AN$2-$Q322,$Z$2:$CJ$2,\"<=\"&AN$2),0),$Q315*(IF(AN$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AN$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AN$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AN$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AN$2+INT(-$Q320))))))","v":34892.348074969486},{"$f":"IF(AO$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AO$21)/$Q322=INT((AO$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&AO$2,$Z$2:$CJ$2,\"<\"&AO$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AO$2+1-1)/$Q322=INT((AO$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&AO$2-$Q322,$Z$2:$CJ$2,\"<=\"&AO$2),0),$Q315*(IF(AO$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AO$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AO$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AO$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AO$2+INT(-$Q320))))))","v":34892.348074969486},{"$f":"IF(AP$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AP$21)/$Q322=INT((AP$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&AP$2,$Z$2:$CJ$2,\"<\"&AP$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AP$2+1-1)/$Q322=INT((AP$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&AP$2-$Q322,$Z$2:$CJ$2,\"<=\"&AP$2),0),$Q315*(IF(AP$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AP$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AP$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AP$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AP$2+INT(-$Q320))))))","v":41453.235030356998},{"$f":"IF(AQ$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AQ$21)/$Q322=INT((AQ$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&AQ$2,$Z$2:$CJ$2,\"<\"&AQ$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AQ$2+1-1)/$Q322=INT((AQ$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&AQ$2-$Q322,$Z$2:$CJ$2,\"<=\"&AQ$2),0),$Q315*(IF(AQ$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AQ$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AQ$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AQ$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AQ$2+INT(-$Q320))))))","v":44898.989139780126},{"$f":"IF(AR$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AR$21)/$Q322=INT((AR$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&AR$2,$Z$2:$CJ$2,\"<\"&AR$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AR$2+1-1)/$Q322=INT((AR$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&AR$2-$Q322,$Z$2:$CJ$2,\"<=\"&AR$2),0),$Q315*(IF(AR$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AR$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AR$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AR$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AR$2+INT(-$Q320))))))","v":51139.304048533275},{"$f":"IF(AS$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AS$21)/$Q322=INT((AS$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&AS$2,$Z$2:$CJ$2,\"<\"&AS$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AS$2+1-1)/$Q322=INT((AS$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&AS$2-$Q322,$Z$2:$CJ$2,\"<=\"&AS$2),0),$Q315*(IF(AS$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AS$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AS$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AS$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AS$2+INT(-$Q320))))))","v":51139.304048533275},{"$f":"IF(AT$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AT$21)/$Q322=INT((AT$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&AT$2,$Z$2:$CJ$2,\"<\"&AT$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AT$2+1-1)/$Q322=INT((AT$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&AT$2-$Q322,$Z$2:$CJ$2,\"<=\"&AT$2),0),$Q315*(IF(AT$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AT$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AT$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AT$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AT$2+INT(-$Q320))))))","v":61318.968506434459},{"$f":"IF(AU$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AU$21)/$Q322=INT((AU$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&AU$2,$Z$2:$CJ$2,\"<\"&AU$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AU$2+1-1)/$Q322=INT((AU$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&AU$2-$Q322,$Z$2:$CJ$2,\"<=\"&AU$2),0),$Q315*(IF(AU$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AU$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AU$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AU$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AU$2+INT(-$Q320))))))","v":65514.21140365419},{"$f":"IF(AV$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AV$21)/$Q322=INT((AV$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&AV$2,$Z$2:$CJ$2,\"<\"&AV$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AV$2+1-1)/$Q322=INT((AV$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&AV$2-$Q322,$Z$2:$CJ$2,\"<=\"&AV$2),0),$Q315*(IF(AV$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AV$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AV$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AV$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AV$2+INT(-$Q320))))))","v":76532.735450779641},{"$f":"IF(AW$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AW$21)/$Q322=INT((AW$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&AW$2,$Z$2:$CJ$2,\"<\"&AW$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AW$2+1-1)/$Q322=INT((AW$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&AW$2-$Q322,$Z$2:$CJ$2,\"<=\"&AW$2),0),$Q315*(IF(AW$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AW$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AW$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AW$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AW$2+INT(-$Q320))))))","v":76532.735450779641},{"$f":"IF(AX$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AX$21)/$Q322=INT((AX$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&AX$2,$Z$2:$CJ$2,\"<\"&AX$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AX$2+1-1)/$Q322=INT((AX$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&AX$2-$Q322,$Z$2:$CJ$2,\"<=\"&AX$2),0),$Q315*(IF(AX$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AX$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AX$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AX$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AX$2+INT(-$Q320))))))","v":89555.927028398233},{"$f":"IF(AY$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AY$21)/$Q322=INT((AY$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&AY$2,$Z$2:$CJ$2,\"<\"&AY$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AY$2+1-1)/$Q322=INT((AY$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&AY$2-$Q322,$Z$2:$CJ$2,\"<=\"&AY$2),0),$Q315*(IF(AY$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AY$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AY$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AY$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AY$2+INT(-$Q320))))))","v":95445.897962203409},{"$f":"IF(AZ$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AZ$21)/$Q322=INT((AZ$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&AZ$2,$Z$2:$CJ$2,\"<\"&AZ$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AZ$2+1-1)/$Q322=INT((AZ$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&AZ$2-$Q322,$Z$2:$CJ$2,\"<=\"&AZ$2),0),$Q315*(IF(AZ$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AZ$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AZ$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AZ$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,AZ$2+INT(-$Q320))))))","v":110852.0420295785},{"$f":"IF(BA$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BA$21)/$Q322=INT((BA$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&BA$2,$Z$2:$CJ$2,\"<\"&BA$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BA$2+1-1)/$Q322=INT((BA$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&BA$2-$Q322,$Z$2:$CJ$2,\"<=\"&BA$2),0),$Q315*(IF(BA$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BA$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BA$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BA$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BA$2+INT(-$Q320))))))","v":110852.0420295785},{"$f":"IF(BB$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BB$21)/$Q322=INT((BB$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&BB$2,$Z$2:$CJ$2,\"<\"&BB$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BB$2+1-1)/$Q322=INT((BB$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&BB$2-$Q322,$Z$2:$CJ$2,\"<=\"&BB$2),0),$Q315*(IF(BB$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BB$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BB$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BB$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BB$2+INT(-$Q320))))))","v":129113.41268517758},{"$f":"IF(BC$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BC$21)/$Q322=INT((BC$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&BC$2,$Z$2:$CJ$2,\"<\"&BC$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BC$2+1-1)/$Q322=INT((BC$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&BC$2-$Q322,$Z$2:$CJ$2,\"<=\"&BC$2),0),$Q315*(IF(BC$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BC$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BC$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BC$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BC$2+INT(-$Q320))))))","v":134997.17593431353},{"$f":"IF(BD$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BD$21)/$Q322=INT((BD$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&BD$2,$Z$2:$CJ$2,\"<\"&BD$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BD$2+1-1)/$Q322=INT((BD$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&BD$2-$Q322,$Z$2:$CJ$2,\"<=\"&BD$2),0),$Q315*(IF(BD$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BD$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BD$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BD$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BD$2+INT(-$Q320))))))","v":156590.81042838603},{"$f":"IF(BE$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BE$21)/$Q322=INT((BE$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&BE$2,$Z$2:$CJ$2,\"<\"&BE$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BE$2+1-1)/$Q322=INT((BE$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&BE$2-$Q322,$Z$2:$CJ$2,\"<=\"&BE$2),0),$Q315*(IF(BE$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BE$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BE$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BE$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BE$2+INT(-$Q320))))))","v":156590.81042838603},{"$f":"IF(BF$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BF$21)/$Q322=INT((BF$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&BF$2,$Z$2:$CJ$2,\"<\"&BF$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BF$2+1-1)/$Q322=INT((BF$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&BF$2-$Q322,$Z$2:$CJ$2,\"<=\"&BF$2),0),$Q315*(IF(BF$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BF$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BF$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BF$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BF$2+INT(-$Q320))))))","v":180519.22726282041},{"$f":"IF(BG$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BG$21)/$Q322=INT((BG$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&BG$2,$Z$2:$CJ$2,\"<\"&BG$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BG$2+1-1)/$Q322=INT((BG$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&BG$2-$Q322,$Z$2:$CJ$2,\"<=\"&BG$2),0),$Q315*(IF(BG$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BG$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BG$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BG$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BG$2+INT(-$Q320))))))","v":187441.83519835529},{"$f":"IF(BH$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BH$21)/$Q322=INT((BH$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&BH$2,$Z$2:$CJ$2,\"<\"&BH$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BH$2+1-1)/$Q322=INT((BH$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&BH$2-$Q322,$Z$2:$CJ$2,\"<=\"&BH$2),0),$Q315*(IF(BH$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BH$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BH$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BH$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BH$2+INT(-$Q320))))))","v":217569.43415266817},{"$f":"IF(BI$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BI$21)/$Q322=INT((BI$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&BI$2,$Z$2:$CJ$2,\"<\"&BI$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BI$2+1-1)/$Q322=INT((BI$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&BI$2-$Q322,$Z$2:$CJ$2,\"<=\"&BI$2),0),$Q315*(IF(BI$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BI$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BI$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BI$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BI$2+INT(-$Q320))))))","v":217569.43415266817},{"$f":"IF(BJ$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BJ$21)/$Q322=INT((BJ$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&BJ$2,$Z$2:$CJ$2,\"<\"&BJ$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BJ$2+1-1)/$Q322=INT((BJ$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&BJ$2-$Q322,$Z$2:$CJ$2,\"<=\"&BJ$2),0),$Q315*(IF(BJ$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BJ$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BJ$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BJ$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BJ$2+INT(-$Q320))))))","v":245908.63165783731},{"$f":"IF(BK$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BK$21)/$Q322=INT((BK$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&BK$2,$Z$2:$CJ$2,\"<\"&BK$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BK$2+1-1)/$Q322=INT((BK$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&BK$2-$Q322,$Z$2:$CJ$2,\"<=\"&BK$2),0),$Q315*(IF(BK$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BK$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BK$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BK$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BK$2+INT(-$Q320))))))","v":255045.71092681709},{"$f":"IF(BL$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BL$21)/$Q322=INT((BL$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&BL$2,$Z$2:$CJ$2,\"<\"&BL$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BL$2+1-1)/$Q322=INT((BL$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&BL$2-$Q322,$Z$2:$CJ$2,\"<=\"&BL$2),0),$Q315*(IF(BL$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BL$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BL$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BL$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BL$2+INT(-$Q320))))))","v":293554.39837008645},{"$f":"IF(BM$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BM$21)/$Q322=INT((BM$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&BM$2,$Z$2:$CJ$2,\"<\"&BM$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BM$2+1-1)/$Q322=INT((BM$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&BM$2-$Q322,$Z$2:$CJ$2,\"<=\"&BM$2),0),$Q315*(IF(BM$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BM$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BM$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BM$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BM$2+INT(-$Q320))))))","v":293554.39837008645},{"$f":"IF(BN$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BN$21)/$Q322=INT((BN$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&BN$2,$Z$2:$CJ$2,\"<\"&BN$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BN$2+1-1)/$Q322=INT((BN$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&BN$2-$Q322,$Z$2:$CJ$2,\"<=\"&BN$2),0),$Q315*(IF(BN$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BN$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BN$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BN$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BN$2+INT(-$Q320))))))","v":329365.05930848268},{"$f":"IF(BO$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BO$21)/$Q322=INT((BO$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&BO$2,$Z$2:$CJ$2,\"<\"&BO$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BO$2+1-1)/$Q322=INT((BO$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&BO$2-$Q322,$Z$2:$CJ$2,\"<=\"&BO$2),0),$Q315*(IF(BO$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BO$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BO$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BO$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BO$2+INT(-$Q320))))))","v":338987.103151577},{"$f":"IF(BP$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BP$21)/$Q322=INT((BP$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&BP$2,$Z$2:$CJ$2,\"<\"&BP$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BP$2+1-1)/$Q322=INT((BP$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&BP$2-$Q322,$Z$2:$CJ$2,\"<=\"&BP$2),0),$Q315*(IF(BP$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BP$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BP$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BP$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BP$2+INT(-$Q320))))))","v":384903.28553652548},{"$f":"IF(BQ$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BQ$21)/$Q322=INT((BQ$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&BQ$2,$Z$2:$CJ$2,\"<\"&BQ$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BQ$2+1-1)/$Q322=INT((BQ$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&BQ$2-$Q322,$Z$2:$CJ$2,\"<=\"&BQ$2),0),$Q315*(IF(BQ$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BQ$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BQ$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BQ$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BQ$2+INT(-$Q320))))))","v":384903.28553652548},{"$f":"IF(BR$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BR$21)/$Q322=INT((BR$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&BR$2,$Z$2:$CJ$2,\"<\"&BR$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BR$2+1-1)/$Q322=INT((BR$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&BR$2-$Q322,$Z$2:$CJ$2,\"<=\"&BR$2),0),$Q315*(IF(BR$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BR$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BR$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BR$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BR$2+INT(-$Q320))))))","v":411093.48585187085},{"$f":"IF(BS$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BS$21)/$Q322=INT((BS$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&BS$2,$Z$2:$CJ$2,\"<\"&BS$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BS$2+1-1)/$Q322=INT((BS$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&BS$2-$Q322,$Z$2:$CJ$2,\"<=\"&BS$2),0),$Q315*(IF(BS$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BS$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BS$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BS$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BS$2+INT(-$Q320))))))","v":419315.35556890804},{"$f":"IF(BT$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BT$21)/$Q322=INT((BT$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&BT$2,$Z$2:$CJ$2,\"<\"&BT$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BT$2+1-1)/$Q322=INT((BT$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&BT$2-$Q322,$Z$2:$CJ$2,\"<=\"&BT$2),0),$Q315*(IF(BT$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BT$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BT$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BT$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BT$2+INT(-$Q320))))))","v":459742.30150004139},{"$f":"IF(BU$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BU$21)/$Q322=INT((BU$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&BU$2,$Z$2:$CJ$2,\"<\"&BU$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BU$2+1-1)/$Q322=INT((BU$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&BU$2-$Q322,$Z$2:$CJ$2,\"<=\"&BU$2),0),$Q315*(IF(BU$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BU$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BU$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BU$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BU$2+INT(-$Q320))))))","v":459742.30150004139},{"$f":"IF(BV$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BV$21)/$Q322=INT((BV$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&BV$2,$Z$2:$CJ$2,\"<\"&BV$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BV$2+1-1)/$Q322=INT((BV$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&BV$2-$Q322,$Z$2:$CJ$2,\"<=\"&BV$2),0),$Q315*(IF(BV$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BV$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BV$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BV$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BV$2+INT(-$Q320))))))","v":482306.11496082006},{"$f":"IF(BW$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BW$21)/$Q322=INT((BW$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&BW$2,$Z$2:$CJ$2,\"<\"&BW$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BW$2+1-1)/$Q322=INT((BW$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&BW$2-$Q322,$Z$2:$CJ$2,\"<=\"&BW$2),0),$Q315*(IF(BW$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BW$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BW$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BW$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BW$2+INT(-$Q320))))))","v":491952.23726003664},{"$f":"IF(BX$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BX$21)/$Q322=INT((BX$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&BX$2,$Z$2:$CJ$2,\"<\"&BX$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BX$2+1-1)/$Q322=INT((BX$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&BX$2-$Q322,$Z$2:$CJ$2,\"<=\"&BX$2),0),$Q315*(IF(BX$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BX$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BX$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BX$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BX$2+INT(-$Q320))))))","v":535818.1511193862},{"$f":"IF(BY$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BY$21)/$Q322=INT((BY$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&BY$2,$Z$2:$CJ$2,\"<\"&BY$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BY$2+1-1)/$Q322=INT((BY$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&BY$2-$Q322,$Z$2:$CJ$2,\"<=\"&BY$2),0),$Q315*(IF(BY$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BY$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BY$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BY$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BY$2+INT(-$Q320))))))","v":535818.1511193862},{"$f":"IF(BZ$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BZ$21)/$Q322=INT((BZ$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&BZ$2,$Z$2:$CJ$2,\"<\"&BZ$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BZ$2+1-1)/$Q322=INT((BZ$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&BZ$2-$Q322,$Z$2:$CJ$2,\"<=\"&BZ$2),0),$Q315*(IF(BZ$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BZ$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BZ$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BZ$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,BZ$2+INT(-$Q320))))))","v":559393.62818998634},{"$f":"IF(CA$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CA$21)/$Q322=INT((CA$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&CA$2,$Z$2:$CJ$2,\"<\"&CA$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CA$2+1-1)/$Q322=INT((CA$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&CA$2-$Q322,$Z$2:$CJ$2,\"<=\"&CA$2),0),$Q315*(IF(CA$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,CA$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,CA$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,CA$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,CA$2+INT(-$Q320))))))","v":570581.50075378583},{"$f":"IF(CB$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CB$21)/$Q322=INT((CB$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&CB$2,$Z$2:$CJ$2,\"<\"&CB$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CB$2+1-1)/$Q322=INT((CB$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&CB$2-$Q322,$Z$2:$CJ$2,\"<=\"&CB$2),0),$Q315*(IF(CB$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,CB$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,CB$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,CB$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,CB$2+INT(-$Q320))))))","v":613758.11840952653},{"$f":"IF(CC$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CC$21)/$Q322=INT((CC$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&CC$2,$Z$2:$CJ$2,\"<\"&CC$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CC$2+1-1)/$Q322=INT((CC$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&CC$2-$Q322,$Z$2:$CJ$2,\"<=\"&CC$2),0),$Q315*(IF(CC$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,CC$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,CC$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,CC$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,CC$2+INT(-$Q320))))))","v":613758.11840952653},{"$f":"IF(CD$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CD$21)/$Q322=INT((CD$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&CD$2,$Z$2:$CJ$2,\"<\"&CD$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CD$2+1-1)/$Q322=INT((CD$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&CD$2-$Q322,$Z$2:$CJ$2,\"<=\"&CD$2),0),$Q315*(IF(CD$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,CD$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,CD$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,CD$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,CD$2+INT(-$Q320))))))","v":638168.16541095031},{"$f":"IF(CE$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CE$21)/$Q322=INT((CE$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&CE$2,$Z$2:$CJ$2,\"<\"&CE$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CE$2+1-1)/$Q322=INT((CE$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&CE$2-$Q322,$Z$2:$CJ$2,\"<=\"&CE$2),0),$Q315*(IF(CE$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,CE$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,CE$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,CE$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,CE$2+INT(-$Q320))))))","v":650931.52871916944},{"$f":"IF(CF$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CF$21)/$Q322=INT((CF$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&CF$2,$Z$2:$CJ$2,\"<\"&CF$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CF$2+1-1)/$Q322=INT((CF$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&CF$2-$Q322,$Z$2:$CJ$2,\"<=\"&CF$2),0),$Q315*(IF(CF$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,CF$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,CF$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,CF$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,CF$2+INT(-$Q320))))))","v":698178.90808958153},{"$f":"IF(CG$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CG$21)/$Q322=INT((CG$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&CG$2,$Z$2:$CJ$2,\"<\"&CG$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CG$2+1-1)/$Q322=INT((CG$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&CG$2-$Q322,$Z$2:$CJ$2,\"<=\"&CG$2),0),$Q315*(IF(CG$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,CG$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,CG$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,CG$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,CG$2+INT(-$Q320))))))","v":698178.90808958153},{"$f":"IF(CH$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CH$21)/$Q322=INT((CH$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&CH$2,$Z$2:$CJ$2,\"<\"&CH$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CH$2+1-1)/$Q322=INT((CH$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&CH$2-$Q322,$Z$2:$CJ$2,\"<=\"&CH$2),0),$Q315*(IF(CH$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,CH$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,CH$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,CH$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,CH$2+INT(-$Q320))))))","v":718656.27774519299},{"$f":"IF(CI$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CI$21)/$Q322=INT((CI$2-1)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&CI$2,$Z$2:$CJ$2,\"<\"&CI$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CI$2+1-1)/$Q322=INT((CI$2)/$Q322),SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">\"&CI$2-$Q322,$Z$2:$CJ$2,\"<=\"&CI$2),0),$Q315*(IF(CI$2=1,SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,CI$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,CI$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,CI$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,CI$2+INT(-$Q320))))))","v":0}]
[{"$f":"ROW()","v":313},null,null,null,null,null,{"$f":"IF($R313=\"^\",IF(COUNTIF(Lists!$13:$13,H313)=1,0,1),0)","v":0},{"$f":"Lists!$CE$13","v":"Типы оплаты"},"Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*","аванс-доплата","^",{"$f":"IF(G313<>0,1,IF(OR($Q313=\"\",$Q313=0),0,IF($R313=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H313))),$Q313)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":314},null,null,null,null,null,{"$f":"IF($R314=\"^\",IF(COUNTIF(Lists!$13:$13,H314)=1,0,1),0)","v":0},{"$f":"H312","v":"Прочие расходы на персонал"},"Если аванс-доплата, то указываем % предоплаты и сроки:"]
[{"$f":"ROW()","v":315},null,null,null,null,null,{"$f":"IF($R315=\"^\",IF(COUNTIF(Lists!$13:$13,H315)=1,0,1),0)","v":0},{"$f":"H312","v":"Прочие расходы на персонал"},{"$f":"I314","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Размер предоплаты",null,null,"%",null,null,{"$f":"IF(OR($Q313=Lists!$CE$17,$Q313=Lists!$CE$18),\"\",\"*\")","v":"*"},1,null,{"$f":"IF(G315<>0,1,IF(OR($Q315=\"\",$Q315=0),0,IF($R315=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H315))),$Q315)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":316},null,null,null,null,null,{"$f":"IF($R316=\"^\",IF(COUNTIF(Lists!$13:$13,H316)=1,0,1),0)","v":0},{"$f":"H312","v":"Прочие расходы на персонал"},{"$f":"I314","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,{"$f":"IF(OR($Q313=Lists!$CE$17,$Q313=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G316<>0,1,IF(OR($Q316=\"\",$Q316=0),0,IF($R316=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H316))),$Q316)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":317},null,null,null,null,null,{"$f":"IF($R317=\"^\",IF(COUNTIF(Lists!$13:$13,H317)=1,0,1),0)","v":0},{"$f":"H312","v":"Прочие расходы на персонал"},{"$f":"I314","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q316/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G317<>0,1,IF(OR($Q317=\"\",$Q317=0),0,IF($R317=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H317))),$Q317)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q317-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q316/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":318},null,null,null,null,null,{"$f":"IF($R318=\"^\",IF(COUNTIF(Lists!$13:$13,H318)=1,0,1),0)","v":0},{"$f":"H312","v":"Прочие расходы на персонал"},{"$f":"I314","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Размер доплаты",null,null,"%",null,null,null,{"$f":"100%-Q315","v":0},null,{"$f":"IF(G318<>0,1,IF(OR($Q318=\"\",$Q318=0),0,IF($R318=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H318))),$Q318)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q318-(100%-Q315))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":319},null,null,null,null,null,{"$f":"IF($R319=\"^\",IF(COUNTIF(Lists!$13:$13,H319)=1,0,1),0)","v":0},{"$f":"H312","v":"Прочие расходы на персонал"},{"$f":"I314","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,{"$f":"IF(OR($Q313=Lists!$CE$17,$Q313=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G319<>0,1,IF(OR($Q319=\"\",$Q319=0),0,IF($R319=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H319))),$Q319)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":320},null,null,null,null,null,{"$f":"IF($R320=\"^\",IF(COUNTIF(Lists!$13:$13,H320)=1,0,1),0)","v":0},{"$f":"H312","v":"Прочие расходы на персонал"},{"$f":"I314","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q319/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G320<>0,1,IF(OR($Q320=\"\",$Q320=0),0,IF($R320=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H320))),$Q320)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q320-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q319/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":321},null,null,null,null,null,{"$f":"IF($R321=\"^\",IF(COUNTIF(Lists!$13:$13,H321)=1,0,1),0)","v":0},{"$f":"H312","v":"Прочие расходы на персонал"},"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[{"$f":"ROW()","v":322},null,null,null,null,null,{"$f":"IF($R322=\"^\",IF(COUNTIF(Lists!$13:$13,H322)=1,0,1),0)","v":0},{"$f":"H312","v":"Прочие расходы на персонал"},{"$f":"I321","v":"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"},{"$f":"\"Количество периодов\"&IF($Q313=Lists!$CE$17,\" авансирования\",IF($Q313=Lists!$CE$18,\" ретро-оплаты\",\"\"))","v":"Количество периодов"},null,null,"кол-во периодов",null,null,{"$f":"IF(OR($Q313=Lists!$CE$17,$Q313=Lists!$CE$18),\"*\",\"\")","v":""},12,null,{"$f":"IF(G322<>0,1,IF(OR($Q322=\"\",$Q322=0),0,IF($R322=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H322))),$Q322)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":323}]
[{"$f":"ROW()","v":324},null,null,null,null,null,{"$f":"IF($R324=\"^\",IF(COUNTIF(Lists!$13:$13,H324)=1,0,1),0)","v":0},{"$f":"H310","v":"Прочие расходы на персонал"},null,null,null,{"$f":"K310","v":5},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z324:$CJ324)","v":14690140.035508346},null,null,{"$f":"IF(AA$11=\"\",0,AA310)","v":17400},{"$f":"IF(AB$11=\"\",0,AB310)","v":17453.725781249999},17453.725781249999,17980.676583333334,18762.76485,19300.543083750003,19345.898913749999,21323.493847500002,22713.428485350007,24895.504781962507,24895.504781962507,28369.563258750008,31217.851282427997,34892.348074969486,34892.348074969486,41453.235030356998,44898.989139780126,51139.304048533275,51139.304048533275,61318.968506434459,65514.21140365419,76532.735450779641,76532.735450779641,89555.927028398233,95445.897962203409,110852.0420295785,110852.0420295785,129113.41268517758,134997.17593431353,156590.81042838603,156590.81042838603,180519.22726282041,187441.83519835529,217569.43415266817,217569.43415266817,245908.63165783731,255045.71092681709,293554.39837008645,293554.39837008645,329365.05930848268,338987.103151577,384903.28553652548,384903.28553652548,411093.48585187085,419315.35556890804,459742.30150004139,459742.30150004139,482306.11496082006,491952.23726003664,535818.1511193862,535818.1511193862,559393.62818998634,570581.50075378583,613758.11840952653,613758.11840952653,638168.16541095031,650931.52871916944,698178.90808958153,698178.90808958153,718656.27774519299,0]
[{"$f":"ROW()","v":325},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":326},null,null,null,null,null,null,null,null,null,null,"пустая строка"]

{"sheet":"Exp","index":12,"n_rows":206,"n_cols":87,"rows_kept":206,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":7},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":10},1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":31},31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":9},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":12},3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I37\")","v":"Exp"},null,null,{"$f":"INDIRECT(\"START!K37\")","v":"Прочие расходы бизнес-проекта"},null,null,null,null,null,null,null,"все включает НДС",null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-07-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2032-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2032-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2033-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2033-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2033-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2033-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2034-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2034-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2034-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2034-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2035-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2035-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2035-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2035-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2036-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2036-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2036-06-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2027-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2028-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2028-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2029-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2029-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2030-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2030-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2031-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2031-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2032-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2032-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2032-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2032-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2033-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2033-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2033-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2033-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2034-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2034-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2034-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2034-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2035-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2035-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2035-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2035-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2036-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2036-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"3кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"4кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"1кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"3кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"4кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"1кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"3кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"4кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"1кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"3кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"4кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"1кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"3кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"4кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"1кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"3кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"4кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"1кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"3кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"4кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"1кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"3кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"4кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"1кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"3кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"4кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"1кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"3кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"4кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"1кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"3кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"4кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"1кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"3кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"4кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"1кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"3кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"4кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"1кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"3кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"4кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"1кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"3кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"4кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"1кв36г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2кв36г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CK14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99415)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99415)","v":0},{"$f":"SUM(T$15:T$99415)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,{"$f":"IF($R16=\"^\",IF(COUNTIF(Lists!$13:$13,H16)=1,0,1),0)","v":0},{"$f":"Prdction!$H$84","v":"Продажи"},null,null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,{"$f":"IF(ABS($X16-SUMIFS(Prdction!$X:$X,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z16:$CJ16)","v":24157502546.43985},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":35376.677678571425},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":56340.634821428568},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":223506.30116571431},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":1919453.6622091189},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":3797698.1618229486},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":4584592.2482263036},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":7275130.8254711572},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":11619264.925498189},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":15063479.192382965},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":15716439.712385919},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":21465429.353574894},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":32605979.51246063},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":40257119.975652248},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":37758279.075336166},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":46267957.33900141},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":67403924.905602321},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":80149605.390770435},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":74870017.40057151},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":90784087.019313678},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":124606994.86623609},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":141761658.53565463},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":128709196.31370202},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":149306315.6064007},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":203302519.37002933},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":228740269.2545265},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":200793067.02646035},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":223600049.15888503},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":297171331.69992185},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":326121654.08944786},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":288525650.61647105},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":324103864.55384588},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":419792481.67872304},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":451474707.05347013},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":393000586.92136502},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":428821429.84697741},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":560184293.64944553},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":605833721.69653785},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":517035577.63736534},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":550538959.06622791},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":682237607.61832261},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":697347384.06518292},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":605641569.22592711},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":661053298.70088243},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":811509349.6724149},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":824648559.98504293},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":686747164.37150598},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":696206208.54641819},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":895517459.72161281},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":953195514.77479923},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":791128047.1924758},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":803274314.90031219},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":986497781.98680842},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":998152139.10683918},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":857170867.18299508},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":919296096.51888561},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":1125808963.6308026},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":1140558940.1743193},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":947964681.62224841},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":958268586.48641562},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":17}]
[{"$f":"ROW()","v":18},null,null,null,null,null,{"$f":"IF($R18=\"^\",IF(COUNTIF(Lists!$13:$13,H18)=1,0,1),0)","v":0},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$K18)=0,$K18=0,$K18=\"\"),\"\",INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$K18)))","v":"Аутсорсинг бухгалтерии"},null,null,{"$f":"MAX(K$15:K15)+1","v":1},{"$f":"K18","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z18:$CJ18)","v":1098918},null,null,{"$f":"IF(OR(AA$11=\"\",AA$2<$Q20,AA$2>$Q22),0,IF($X23>0,AA23,IF($Q24>0,$Q24*AA$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AA$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AA$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":15000},{"$f":"IF(OR(AB$11=\"\",AB$2<$Q20,AB$2>$Q22),0,IF($X23>0,AB23,IF($Q24>0,$Q24*AB$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AB$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AB$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":15000},{"$f":"IF(OR(AC$11=\"\",AC$2<$Q20,AC$2>$Q22),0,IF($X23>0,AC23,IF($Q24>0,$Q24*AC$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AC$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AC$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":15000},{"$f":"IF(OR(AD$11=\"\",AD$2<$Q20,AD$2>$Q22),0,IF($X23>0,AD23,IF($Q24>0,$Q24*AD$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AD$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AD$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":15000},{"$f":"IF(OR(AE$11=\"\",AE$2<$Q20,AE$2>$Q22),0,IF($X23>0,AE23,IF($Q24>0,$Q24*AE$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AE$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AE$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":15000},{"$f":"IF(OR(AF$11=\"\",AF$2<$Q20,AF$2>$Q22),0,IF($X23>0,AF23,IF($Q24>0,$Q24*AF$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AF$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AF$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":15000},{"$f":"IF(OR(AG$11=\"\",AG$2<$Q20,AG$2>$Q22),0,IF($X23>0,AG23,IF($Q24>0,$Q24*AG$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AG$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AG$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":15000},{"$f":"IF(OR(AH$11=\"\",AH$2<$Q20,AH$2>$Q22),0,IF($X23>0,AH23,IF($Q24>0,$Q24*AH$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AH$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AH$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":15000},{"$f":"IF(OR(AI$11=\"\",AI$2<$Q20,AI$2>$Q22),0,IF($X23>0,AI23,IF($Q24>0,$Q24*AI$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AI$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AI$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":15000},{"$f":"IF(OR(AJ$11=\"\",AJ$2<$Q20,AJ$2>$Q22),0,IF($X23>0,AJ23,IF($Q24>0,$Q24*AJ$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AJ$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AJ$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":15000},{"$f":"IF(OR(AK$11=\"\",AK$2<$Q20,AK$2>$Q22),0,IF($X23>0,AK23,IF($Q24>0,$Q24*AK$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AK$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AK$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":15000},{"$f":"IF(OR(AL$11=\"\",AL$2<$Q20,AL$2>$Q22),0,IF($X23>0,AL23,IF($Q24>0,$Q24*AL$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AL$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AL$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":15000},{"$f":"IF(OR(AM$11=\"\",AM$2<$Q20,AM$2>$Q22),0,IF($X23>0,AM23,IF($Q24>0,$Q24*AM$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AM$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AM$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":16500},{"$f":"IF(OR(AN$11=\"\",AN$2<$Q20,AN$2>$Q22),0,IF($X23>0,AN23,IF($Q24>0,$Q24*AN$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AN$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AN$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":16500},{"$f":"IF(OR(AO$11=\"\",AO$2<$Q20,AO$2>$Q22),0,IF($X23>0,AO23,IF($Q24>0,$Q24*AO$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AO$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AO$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":16500},{"$f":"IF(OR(AP$11=\"\",AP$2<$Q20,AP$2>$Q22),0,IF($X23>0,AP23,IF($Q24>0,$Q24*AP$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AP$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AP$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":16500},{"$f":"IF(OR(AQ$11=\"\",AQ$2<$Q20,AQ$2>$Q22),0,IF($X23>0,AQ23,IF($Q24>0,$Q24*AQ$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AQ$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AQ$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":16500},{"$f":"IF(OR(AR$11=\"\",AR$2<$Q20,AR$2>$Q22),0,IF($X23>0,AR23,IF($Q24>0,$Q24*AR$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AR$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AR$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":16500},{"$f":"IF(OR(AS$11=\"\",AS$2<$Q20,AS$2>$Q22),0,IF($X23>0,AS23,IF($Q24>0,$Q24*AS$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AS$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AS$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":16500},{"$f":"IF(OR(AT$11=\"\",AT$2<$Q20,AT$2>$Q22),0,IF($X23>0,AT23,IF($Q24>0,$Q24*AT$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AT$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AT$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":16500},{"$f":"IF(OR(AU$11=\"\",AU$2<$Q20,AU$2>$Q22),0,IF($X23>0,AU23,IF($Q24>0,$Q24*AU$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AU$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AU$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":16500},{"$f":"IF(OR(AV$11=\"\",AV$2<$Q20,AV$2>$Q22),0,IF($X23>0,AV23,IF($Q24>0,$Q24*AV$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AV$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AV$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":16500},{"$f":"IF(OR(AW$11=\"\",AW$2<$Q20,AW$2>$Q22),0,IF($X23>0,AW23,IF($Q24>0,$Q24*AW$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AW$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AW$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":16500},{"$f":"IF(OR(AX$11=\"\",AX$2<$Q20,AX$2>$Q22),0,IF($X23>0,AX23,IF($Q24>0,$Q24*AX$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AX$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AX$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":16500},{"$f":"IF(OR(AY$11=\"\",AY$2<$Q20,AY$2>$Q22),0,IF($X23>0,AY23,IF($Q24>0,$Q24*AY$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AY$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AY$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":18150.000000000004},{"$f":"IF(OR(AZ$11=\"\",AZ$2<$Q20,AZ$2>$Q22),0,IF($X23>0,AZ23,IF($Q24>0,$Q24*AZ$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AZ$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AZ$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":18150.000000000004},{"$f":"IF(OR(BA$11=\"\",BA$2<$Q20,BA$2>$Q22),0,IF($X23>0,BA23,IF($Q24>0,$Q24*BA$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BA$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BA$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":18150.000000000004},{"$f":"IF(OR(BB$11=\"\",BB$2<$Q20,BB$2>$Q22),0,IF($X23>0,BB23,IF($Q24>0,$Q24*BB$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BB$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BB$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":18150.000000000004},{"$f":"IF(OR(BC$11=\"\",BC$2<$Q20,BC$2>$Q22),0,IF($X23>0,BC23,IF($Q24>0,$Q24*BC$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BC$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BC$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":18150.000000000004},{"$f":"IF(OR(BD$11=\"\",BD$2<$Q20,BD$2>$Q22),0,IF($X23>0,BD23,IF($Q24>0,$Q24*BD$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BD$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BD$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":18150.000000000004},{"$f":"IF(OR(BE$11=\"\",BE$2<$Q20,BE$2>$Q22),0,IF($X23>0,BE23,IF($Q24>0,$Q24*BE$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BE$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BE$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":18150.000000000004},{"$f":"IF(OR(BF$11=\"\",BF$2<$Q20,BF$2>$Q22),0,IF($X23>0,BF23,IF($Q24>0,$Q24*BF$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BF$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BF$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":18150.000000000004},{"$f":"IF(OR(BG$11=\"\",BG$2<$Q20,BG$2>$Q22),0,IF($X23>0,BG23,IF($Q24>0,$Q24*BG$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BG$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BG$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":18150.000000000004},{"$f":"IF(OR(BH$11=\"\",BH$2<$Q20,BH$2>$Q22),0,IF($X23>0,BH23,IF($Q24>0,$Q24*BH$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BH$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BH$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":18150.000000000004},{"$f":"IF(OR(BI$11=\"\",BI$2<$Q20,BI$2>$Q22),0,IF($X23>0,BI23,IF($Q24>0,$Q24*BI$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BI$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BI$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":18150.000000000004},{"$f":"IF(OR(BJ$11=\"\",BJ$2<$Q20,BJ$2>$Q22),0,IF($X23>0,BJ23,IF($Q24>0,$Q24*BJ$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BJ$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BJ$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":18150.000000000004},{"$f":"IF(OR(BK$11=\"\",BK$2<$Q20,BK$2>$Q22),0,IF($X23>0,BK23,IF($Q24>0,$Q24*BK$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BK$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BK$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":19965.000000000007},{"$f":"IF(OR(BL$11=\"\",BL$2<$Q20,BL$2>$Q22),0,IF($X23>0,BL23,IF($Q24>0,$Q24*BL$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BL$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BL$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":19965.000000000007},{"$f":"IF(OR(BM$11=\"\",BM$2<$Q20,BM$2>$Q22),0,IF($X23>0,BM23,IF($Q24>0,$Q24*BM$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BM$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BM$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":19965.000000000007},{"$f":"IF(OR(BN$11=\"\",BN$2<$Q20,BN$2>$Q22),0,IF($X23>0,BN23,IF($Q24>0,$Q24*BN$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BN$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BN$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":19965.000000000007},{"$f":"IF(OR(BO$11=\"\",BO$2<$Q20,BO$2>$Q22),0,IF($X23>0,BO23,IF($Q24>0,$Q24*BO$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BO$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BO$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":19965.000000000007},{"$f":"IF(OR(BP$11=\"\",BP$2<$Q20,BP$2>$Q22),0,IF($X23>0,BP23,IF($Q24>0,$Q24*BP$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BP$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BP$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":19965.000000000007},{"$f":"IF(OR(BQ$11=\"\",BQ$2<$Q20,BQ$2>$Q22),0,IF($X23>0,BQ23,IF($Q24>0,$Q24*BQ$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BQ$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BQ$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":19965.000000000007},{"$f":"IF(OR(BR$11=\"\",BR$2<$Q20,BR$2>$Q22),0,IF($X23>0,BR23,IF($Q24>0,$Q24*BR$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BR$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BR$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":19965.000000000007},{"$f":"IF(OR(BS$11=\"\",BS$2<$Q20,BS$2>$Q22),0,IF($X23>0,BS23,IF($Q24>0,$Q24*BS$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BS$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BS$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":19965.000000000007},{"$f":"IF(OR(BT$11=\"\",BT$2<$Q20,BT$2>$Q22),0,IF($X23>0,BT23,IF($Q24>0,$Q24*BT$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BT$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BT$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":19965.000000000007},{"$f":"IF(OR(BU$11=\"\",BU$2<$Q20,BU$2>$Q22),0,IF($X23>0,BU23,IF($Q24>0,$Q24*BU$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BU$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BU$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":19965.000000000007},{"$f":"IF(OR(BV$11=\"\",BV$2<$Q20,BV$2>$Q22),0,IF($X23>0,BV23,IF($Q24>0,$Q24*BV$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BV$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BV$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":19965.000000000007},{"$f":"IF(OR(BW$11=\"\",BW$2<$Q20,BW$2>$Q22),0,IF($X23>0,BW23,IF($Q24>0,$Q24*BW$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BW$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BW$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":21961.500000000007},{"$f":"IF(OR(BX$11=\"\",BX$2<$Q20,BX$2>$Q22),0,IF($X23>0,BX23,IF($Q24>0,$Q24*BX$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BX$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BX$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":21961.500000000007},{"$f":"IF(OR(BY$11=\"\",BY$2<$Q20,BY$2>$Q22),0,IF($X23>0,BY23,IF($Q24>0,$Q24*BY$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BY$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BY$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":21961.500000000007},{"$f":"IF(OR(BZ$11=\"\",BZ$2<$Q20,BZ$2>$Q22),0,IF($X23>0,BZ23,IF($Q24>0,$Q24*BZ$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BZ$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BZ$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":21961.500000000007},{"$f":"IF(OR(CA$11=\"\",CA$2<$Q20,CA$2>$Q22),0,IF($X23>0,CA23,IF($Q24>0,$Q24*CA$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CA$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CA$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":21961.500000000007},{"$f":"IF(OR(CB$11=\"\",CB$2<$Q20,CB$2>$Q22),0,IF($X23>0,CB23,IF($Q24>0,$Q24*CB$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CB$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CB$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":21961.500000000007},{"$f":"IF(OR(CC$11=\"\",CC$2<$Q20,CC$2>$Q22),0,IF($X23>0,CC23,IF($Q24>0,$Q24*CC$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CC$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CC$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":21961.500000000007},{"$f":"IF(OR(CD$11=\"\",CD$2<$Q20,CD$2>$Q22),0,IF($X23>0,CD23,IF($Q24>0,$Q24*CD$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CD$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CD$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":21961.500000000007},{"$f":"IF(OR(CE$11=\"\",CE$2<$Q20,CE$2>$Q22),0,IF($X23>0,CE23,IF($Q24>0,$Q24*CE$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CE$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CE$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":21961.500000000007},{"$f":"IF(OR(CF$11=\"\",CF$2<$Q20,CF$2>$Q22),0,IF($X23>0,CF23,IF($Q24>0,$Q24*CF$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CF$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CF$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":21961.500000000007},{"$f":"IF(OR(CG$11=\"\",CG$2<$Q20,CG$2>$Q22),0,IF($X23>0,CG23,IF($Q24>0,$Q24*CG$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CG$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CG$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":21961.500000000007},{"$f":"IF(OR(CH$11=\"\",CH$2<$Q20,CH$2>$Q22),0,IF($X23>0,CH23,IF($Q24>0,$Q24*CH$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CH$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CH$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":21961.500000000007},{"$f":"IF(OR(CI$11=\"\",CI$2<$Q20,CI$2>$Q22),0,IF($X23>0,CI23,IF($Q24>0,$Q24*CI$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CI$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CI$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,{"$f":"IF($R19=\"^\",IF(COUNTIF(Lists!$13:$13,H19)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$288","v":"Начальная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","2021-07-01","^",{"$f":"IF(G19<>0,1,IF(OR($Q19=\"\",$Q19=0),0,IF($R19=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H19))),$Q19)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,{"$f":"IF($R20=\"^\",IF(COUNTIF(Lists!$13:$13,H20)=1,0,1),0)","v":0},{"$f":"H18","v":"Аутсорсинг бухгалтерии"},{"$f":"I19","v":"Начальная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q19)=0,Q19=0,Q19=\"\"),1,SUMIFS($2:$2,$11:$11,Q19))","v":1},null,{"$f":"IF(G20<>0,1,IF(OR($Q20=\"\",$Q20=0),0,IF($R20=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H20))),$Q20)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q20-IF(OR(SUMIFS($2:$2,$11:$11,Q19)=0,Q19=0,Q19=\"\"),1,SUMIFS($2:$2,$11:$11,Q19)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,{"$f":"IF($R21=\"^\",IF(COUNTIF(Lists!$13:$13,H21)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$290","v":"Конечная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G21<>0,1,IF(OR($Q21=\"\",$Q21=0),0,IF($R21=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H21))),$Q21)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,{"$f":"IF($R22=\"^\",IF(COUNTIF(Lists!$13:$13,H22)=1,0,1),0)","v":0},{"$f":"H18","v":"Аутсорсинг бухгалтерии"},{"$f":"I21","v":"Конечная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q21)=0,Q21=0,Q21=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q21))","v":60},null,{"$f":"IF(G22<>0,1,IF(OR($Q22=\"\",$Q22=0),0,IF($R22=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H22))),$Q22)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q22-IF(OR(SUMIFS($2:$2,$11:$11,Q21)=0,Q21=0,Q21=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q21)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,{"$f":"IF($R23=\"^\",IF(COUNTIF(Lists!$13:$13,H23)=1,0,1),0)","v":0},{"$f":"H18","v":"Аутсорсинг бухгалтерии"},{"$f":"Mrkting!$I$52","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z23:$CJ23,$Z23:$CJ23,\">\"&0)=0,0,AVERAGEIFS($Z23:$CJ23,$Z23:$CJ23,\">\"&0))","v":0},"*"]
[{"$f":"ROW()","v":24},null,null,null,null,null,{"$f":"IF($R24=\"^\",IF(COUNTIF(Lists!$13:$13,H24)=1,0,1),0)","v":0},{"$f":"H18","v":"Аутсорсинг бухгалтерии"},"Через %-нт от продаж",null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",null,null,{"$f":"IF(G24<>0,1,IF(OR($Q24=\"\",$Q24=0),0,IF($R24=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H24))),$Q24)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":25},null,null,null,null,null,{"$f":"IF($R25=\"^\",IF(COUNTIF(Lists!$13:$13,H25)=1,0,1),0)","v":0},{"$f":"Lists!$AB$13","v":"тип прогрессии"},{"$f":"Mrkting!$I$53","v":"Через прогрессию"},null,null,null,null,null,null,"*","геометрическая","^",{"$f":"IF(G25<>0,1,IF(OR($Q25=\"\",$Q25=0),0,IF($R25=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H25))),$Q25)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,{"$f":"IF($R26=\"^\",IF(COUNTIF(Lists!$13:$13,H26)=1,0,1),0)","v":0},{"$f":"H18","v":"Аутсорсинг бухгалтерии"},{"$f":"I25","v":"Через прогрессию"},{"$f":"Mrkting!$I$54","v":"Значение в стартовый период"},null,null,"руб./период",null,null,"*",15000,null,{"$f":"IF(G26<>0,1,IF(OR($Q26=\"\",$Q26=0),0,IF($R26=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H26))),$Q26)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,{"$f":"IF($R27=\"^\",IF(COUNTIF(Lists!$13:$13,H27)=1,0,1),0)","v":0},{"$f":"H18","v":"Аутсорсинг бухгалтерии"},{"$f":"I25","v":"Через прогрессию"},{"$f":"Mrkting!$I$55","v":"Коэффициент прироста"},null,null,{"$f":"IF(Q25=Lists!$AB$16,M26,IF(Q25=Lists!$AB$17,\"мультипликатор\",\"\"))","v":"мультипликатор"},null,null,"*",1.1000000000000001,null,{"$f":"IF(G27<>0,1,IF(OR($Q27=\"\",$Q27=0),0,IF($R27=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H27))),$Q27)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":28},null,null,null,null,null,{"$f":"IF($R28=\"^\",IF(COUNTIF(Lists!$13:$13,H28)=1,0,1),0)","v":0},{"$f":"H18","v":"Аутсорсинг бухгалтерии"},{"$f":"I25","v":"Через прогрессию"},{"$f":"Mrkting!$I$56","v":"Частота приростов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",12,null,{"$f":"IF(G28<>0,1,IF(OR($Q28=\"\",$Q28=0),0,IF($R28=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H28))),$Q28)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":29}]
[{"$f":"ROW()","v":30},null,null,null,null,null,{"$f":"IF($R30=\"^\",IF(COUNTIF(Lists!$13:$13,H30)=1,0,1),0)","v":0},{"$f":"H18","v":"Аутсорсинг бухгалтерии"},null,null,null,{"$f":"K18","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z30:$CJ30)","v":1098918},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AA$2-$Q20)/$Q40=INT((AA$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&AA$2,$Z$2:$CJ$2,\"<\"&AA$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AA$2+1-$Q20)/$Q40=INT((AA$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&AA$2-$Q40,$Z$2:$CJ$2,\"<=\"&AA$2),0),$Q33*(IF(AA$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AA$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AA$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AA$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AA$2+INT(-$Q38))))))","v":15000},{"$f":"IF(AB$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AB$2-$Q20)/$Q40=INT((AB$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&AB$2,$Z$2:$CJ$2,\"<\"&AB$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AB$2+1-$Q20)/$Q40=INT((AB$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&AB$2-$Q40,$Z$2:$CJ$2,\"<=\"&AB$2),0),$Q33*(IF(AB$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AB$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AB$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AB$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AB$2+INT(-$Q38))))))","v":15000},{"$f":"IF(AC$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AC$2-$Q20)/$Q40=INT((AC$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&AC$2,$Z$2:$CJ$2,\"<\"&AC$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AC$2+1-$Q20)/$Q40=INT((AC$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&AC$2-$Q40,$Z$2:$CJ$2,\"<=\"&AC$2),0),$Q33*(IF(AC$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AC$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AC$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AC$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AC$2+INT(-$Q38))))))","v":15000},{"$f":"IF(AD$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AD$2-$Q20)/$Q40=INT((AD$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&AD$2,$Z$2:$CJ$2,\"<\"&AD$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AD$2+1-$Q20)/$Q40=INT((AD$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&AD$2-$Q40,$Z$2:$CJ$2,\"<=\"&AD$2),0),$Q33*(IF(AD$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AD$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AD$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AD$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AD$2+INT(-$Q38))))))","v":15000},{"$f":"IF(AE$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AE$2-$Q20)/$Q40=INT((AE$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&AE$2,$Z$2:$CJ$2,\"<\"&AE$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AE$2+1-$Q20)/$Q40=INT((AE$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&AE$2-$Q40,$Z$2:$CJ$2,\"<=\"&AE$2),0),$Q33*(IF(AE$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AE$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AE$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AE$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AE$2+INT(-$Q38))))))","v":15000},{"$f":"IF(AF$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AF$2-$Q20)/$Q40=INT((AF$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&AF$2,$Z$2:$CJ$2,\"<\"&AF$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AF$2+1-$Q20)/$Q40=INT((AF$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&AF$2-$Q40,$Z$2:$CJ$2,\"<=\"&AF$2),0),$Q33*(IF(AF$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AF$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AF$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AF$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AF$2+INT(-$Q38))))))","v":15000},{"$f":"IF(AG$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AG$2-$Q20)/$Q40=INT((AG$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&AG$2,$Z$2:$CJ$2,\"<\"&AG$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AG$2+1-$Q20)/$Q40=INT((AG$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&AG$2-$Q40,$Z$2:$CJ$2,\"<=\"&AG$2),0),$Q33*(IF(AG$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AG$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AG$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AG$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AG$2+INT(-$Q38))))))","v":15000},{"$f":"IF(AH$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AH$2-$Q20)/$Q40=INT((AH$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&AH$2,$Z$2:$CJ$2,\"<\"&AH$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AH$2+1-$Q20)/$Q40=INT((AH$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&AH$2-$Q40,$Z$2:$CJ$2,\"<=\"&AH$2),0),$Q33*(IF(AH$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AH$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AH$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AH$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AH$2+INT(-$Q38))))))","v":15000},{"$f":"IF(AI$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AI$2-$Q20)/$Q40=INT((AI$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&AI$2,$Z$2:$CJ$2,\"<\"&AI$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AI$2+1-$Q20)/$Q40=INT((AI$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&AI$2-$Q40,$Z$2:$CJ$2,\"<=\"&AI$2),0),$Q33*(IF(AI$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AI$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AI$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AI$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AI$2+INT(-$Q38))))))","v":15000},{"$f":"IF(AJ$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AJ$2-$Q20)/$Q40=INT((AJ$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&AJ$2,$Z$2:$CJ$2,\"<\"&AJ$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AJ$2+1-$Q20)/$Q40=INT((AJ$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&AJ$2-$Q40,$Z$2:$CJ$2,\"<=\"&AJ$2),0),$Q33*(IF(AJ$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AJ$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AJ$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AJ$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AJ$2+INT(-$Q38))))))","v":15000},{"$f":"IF(AK$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AK$2-$Q20)/$Q40=INT((AK$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&AK$2,$Z$2:$CJ$2,\"<\"&AK$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AK$2+1-$Q20)/$Q40=INT((AK$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&AK$2-$Q40,$Z$2:$CJ$2,\"<=\"&AK$2),0),$Q33*(IF(AK$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AK$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AK$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AK$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AK$2+INT(-$Q38))))))","v":15000},{"$f":"IF(AL$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AL$2-$Q20)/$Q40=INT((AL$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&AL$2,$Z$2:$CJ$2,\"<\"&AL$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AL$2+1-$Q20)/$Q40=INT((AL$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&AL$2-$Q40,$Z$2:$CJ$2,\"<=\"&AL$2),0),$Q33*(IF(AL$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AL$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AL$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AL$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AL$2+INT(-$Q38))))))","v":15000},{"$f":"IF(AM$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AM$2-$Q20)/$Q40=INT((AM$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&AM$2,$Z$2:$CJ$2,\"<\"&AM$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AM$2+1-$Q20)/$Q40=INT((AM$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&AM$2-$Q40,$Z$2:$CJ$2,\"<=\"&AM$2),0),$Q33*(IF(AM$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AM$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AM$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AM$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AM$2+INT(-$Q38))))))","v":16500},{"$f":"IF(AN$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AN$2-$Q20)/$Q40=INT((AN$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&AN$2,$Z$2:$CJ$2,\"<\"&AN$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AN$2+1-$Q20)/$Q40=INT((AN$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&AN$2-$Q40,$Z$2:$CJ$2,\"<=\"&AN$2),0),$Q33*(IF(AN$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AN$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AN$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AN$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AN$2+INT(-$Q38))))))","v":16500},{"$f":"IF(AO$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AO$2-$Q20)/$Q40=INT((AO$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&AO$2,$Z$2:$CJ$2,\"<\"&AO$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AO$2+1-$Q20)/$Q40=INT((AO$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&AO$2-$Q40,$Z$2:$CJ$2,\"<=\"&AO$2),0),$Q33*(IF(AO$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AO$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AO$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AO$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AO$2+INT(-$Q38))))))","v":16500},{"$f":"IF(AP$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AP$2-$Q20)/$Q40=INT((AP$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&AP$2,$Z$2:$CJ$2,\"<\"&AP$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AP$2+1-$Q20)/$Q40=INT((AP$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&AP$2-$Q40,$Z$2:$CJ$2,\"<=\"&AP$2),0),$Q33*(IF(AP$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AP$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AP$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AP$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AP$2+INT(-$Q38))))))","v":16500},{"$f":"IF(AQ$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AQ$2-$Q20)/$Q40=INT((AQ$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&AQ$2,$Z$2:$CJ$2,\"<\"&AQ$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AQ$2+1-$Q20)/$Q40=INT((AQ$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&AQ$2-$Q40,$Z$2:$CJ$2,\"<=\"&AQ$2),0),$Q33*(IF(AQ$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AQ$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AQ$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AQ$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AQ$2+INT(-$Q38))))))","v":16500},{"$f":"IF(AR$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AR$2-$Q20)/$Q40=INT((AR$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&AR$2,$Z$2:$CJ$2,\"<\"&AR$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AR$2+1-$Q20)/$Q40=INT((AR$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&AR$2-$Q40,$Z$2:$CJ$2,\"<=\"&AR$2),0),$Q33*(IF(AR$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AR$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AR$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AR$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AR$2+INT(-$Q38))))))","v":16500},{"$f":"IF(AS$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AS$2-$Q20)/$Q40=INT((AS$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&AS$2,$Z$2:$CJ$2,\"<\"&AS$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AS$2+1-$Q20)/$Q40=INT((AS$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&AS$2-$Q40,$Z$2:$CJ$2,\"<=\"&AS$2),0),$Q33*(IF(AS$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AS$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AS$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AS$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AS$2+INT(-$Q38))))))","v":16500},{"$f":"IF(AT$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AT$2-$Q20)/$Q40=INT((AT$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&AT$2,$Z$2:$CJ$2,\"<\"&AT$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AT$2+1-$Q20)/$Q40=INT((AT$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&AT$2-$Q40,$Z$2:$CJ$2,\"<=\"&AT$2),0),$Q33*(IF(AT$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AT$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AT$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AT$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AT$2+INT(-$Q38))))))","v":16500},{"$f":"IF(AU$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AU$2-$Q20)/$Q40=INT((AU$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&AU$2,$Z$2:$CJ$2,\"<\"&AU$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AU$2+1-$Q20)/$Q40=INT((AU$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&AU$2-$Q40,$Z$2:$CJ$2,\"<=\"&AU$2),0),$Q33*(IF(AU$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AU$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AU$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AU$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AU$2+INT(-$Q38))))))","v":16500},{"$f":"IF(AV$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AV$2-$Q20)/$Q40=INT((AV$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&AV$2,$Z$2:$CJ$2,\"<\"&AV$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AV$2+1-$Q20)/$Q40=INT((AV$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&AV$2-$Q40,$Z$2:$CJ$2,\"<=\"&AV$2),0),$Q33*(IF(AV$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AV$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AV$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AV$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AV$2+INT(-$Q38))))))","v":16500},{"$f":"IF(AW$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AW$2-$Q20)/$Q40=INT((AW$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&AW$2,$Z$2:$CJ$2,\"<\"&AW$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AW$2+1-$Q20)/$Q40=INT((AW$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&AW$2-$Q40,$Z$2:$CJ$2,\"<=\"&AW$2),0),$Q33*(IF(AW$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AW$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AW$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AW$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AW$2+INT(-$Q38))))))","v":16500},{"$f":"IF(AX$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AX$2-$Q20)/$Q40=INT((AX$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&AX$2,$Z$2:$CJ$2,\"<\"&AX$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AX$2+1-$Q20)/$Q40=INT((AX$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&AX$2-$Q40,$Z$2:$CJ$2,\"<=\"&AX$2),0),$Q33*(IF(AX$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AX$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AX$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AX$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AX$2+INT(-$Q38))))))","v":16500},{"$f":"IF(AY$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AY$2-$Q20)/$Q40=INT((AY$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&AY$2,$Z$2:$CJ$2,\"<\"&AY$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AY$2+1-$Q20)/$Q40=INT((AY$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&AY$2-$Q40,$Z$2:$CJ$2,\"<=\"&AY$2),0),$Q33*(IF(AY$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AY$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AY$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AY$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AY$2+INT(-$Q38))))))","v":18150.000000000004},{"$f":"IF(AZ$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AZ$2-$Q20)/$Q40=INT((AZ$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&AZ$2,$Z$2:$CJ$2,\"<\"&AZ$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AZ$2+1-$Q20)/$Q40=INT((AZ$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&AZ$2-$Q40,$Z$2:$CJ$2,\"<=\"&AZ$2),0),$Q33*(IF(AZ$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AZ$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AZ$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AZ$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,AZ$2+INT(-$Q38))))))","v":18150.000000000004},{"$f":"IF(BA$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BA$2-$Q20)/$Q40=INT((BA$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&BA$2,$Z$2:$CJ$2,\"<\"&BA$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BA$2+1-$Q20)/$Q40=INT((BA$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&BA$2-$Q40,$Z$2:$CJ$2,\"<=\"&BA$2),0),$Q33*(IF(BA$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BA$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BA$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BA$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BA$2+INT(-$Q38))))))","v":18150.000000000004},{"$f":"IF(BB$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BB$2-$Q20)/$Q40=INT((BB$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&BB$2,$Z$2:$CJ$2,\"<\"&BB$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BB$2+1-$Q20)/$Q40=INT((BB$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&BB$2-$Q40,$Z$2:$CJ$2,\"<=\"&BB$2),0),$Q33*(IF(BB$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BB$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BB$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BB$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BB$2+INT(-$Q38))))))","v":18150.000000000004},{"$f":"IF(BC$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BC$2-$Q20)/$Q40=INT((BC$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&BC$2,$Z$2:$CJ$2,\"<\"&BC$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BC$2+1-$Q20)/$Q40=INT((BC$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&BC$2-$Q40,$Z$2:$CJ$2,\"<=\"&BC$2),0),$Q33*(IF(BC$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BC$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BC$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BC$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BC$2+INT(-$Q38))))))","v":18150.000000000004},{"$f":"IF(BD$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BD$2-$Q20)/$Q40=INT((BD$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&BD$2,$Z$2:$CJ$2,\"<\"&BD$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BD$2+1-$Q20)/$Q40=INT((BD$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&BD$2-$Q40,$Z$2:$CJ$2,\"<=\"&BD$2),0),$Q33*(IF(BD$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BD$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BD$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BD$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BD$2+INT(-$Q38))))))","v":18150.000000000004},{"$f":"IF(BE$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BE$2-$Q20)/$Q40=INT((BE$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&BE$2,$Z$2:$CJ$2,\"<\"&BE$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BE$2+1-$Q20)/$Q40=INT((BE$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&BE$2-$Q40,$Z$2:$CJ$2,\"<=\"&BE$2),0),$Q33*(IF(BE$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BE$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BE$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BE$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BE$2+INT(-$Q38))))))","v":18150.000000000004},{"$f":"IF(BF$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BF$2-$Q20)/$Q40=INT((BF$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&BF$2,$Z$2:$CJ$2,\"<\"&BF$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BF$2+1-$Q20)/$Q40=INT((BF$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&BF$2-$Q40,$Z$2:$CJ$2,\"<=\"&BF$2),0),$Q33*(IF(BF$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BF$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BF$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BF$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BF$2+INT(-$Q38))))))","v":18150.000000000004},{"$f":"IF(BG$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BG$2-$Q20)/$Q40=INT((BG$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&BG$2,$Z$2:$CJ$2,\"<\"&BG$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BG$2+1-$Q20)/$Q40=INT((BG$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&BG$2-$Q40,$Z$2:$CJ$2,\"<=\"&BG$2),0),$Q33*(IF(BG$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BG$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BG$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BG$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BG$2+INT(-$Q38))))))","v":18150.000000000004},{"$f":"IF(BH$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BH$2-$Q20)/$Q40=INT((BH$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&BH$2,$Z$2:$CJ$2,\"<\"&BH$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BH$2+1-$Q20)/$Q40=INT((BH$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&BH$2-$Q40,$Z$2:$CJ$2,\"<=\"&BH$2),0),$Q33*(IF(BH$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BH$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BH$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BH$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BH$2+INT(-$Q38))))))","v":18150.000000000004},{"$f":"IF(BI$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BI$2-$Q20)/$Q40=INT((BI$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&BI$2,$Z$2:$CJ$2,\"<\"&BI$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BI$2+1-$Q20)/$Q40=INT((BI$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&BI$2-$Q40,$Z$2:$CJ$2,\"<=\"&BI$2),0),$Q33*(IF(BI$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BI$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BI$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BI$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BI$2+INT(-$Q38))))))","v":18150.000000000004},{"$f":"IF(BJ$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BJ$2-$Q20)/$Q40=INT((BJ$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&BJ$2,$Z$2:$CJ$2,\"<\"&BJ$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BJ$2+1-$Q20)/$Q40=INT((BJ$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&BJ$2-$Q40,$Z$2:$CJ$2,\"<=\"&BJ$2),0),$Q33*(IF(BJ$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BJ$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BJ$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BJ$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BJ$2+INT(-$Q38))))))","v":18150.000000000004},{"$f":"IF(BK$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BK$2-$Q20)/$Q40=INT((BK$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&BK$2,$Z$2:$CJ$2,\"<\"&BK$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BK$2+1-$Q20)/$Q40=INT((BK$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&BK$2-$Q40,$Z$2:$CJ$2,\"<=\"&BK$2),0),$Q33*(IF(BK$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BK$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BK$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BK$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BK$2+INT(-$Q38))))))","v":19965.000000000007},{"$f":"IF(BL$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BL$2-$Q20)/$Q40=INT((BL$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&BL$2,$Z$2:$CJ$2,\"<\"&BL$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BL$2+1-$Q20)/$Q40=INT((BL$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&BL$2-$Q40,$Z$2:$CJ$2,\"<=\"&BL$2),0),$Q33*(IF(BL$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BL$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BL$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BL$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BL$2+INT(-$Q38))))))","v":19965.000000000007},{"$f":"IF(BM$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BM$2-$Q20)/$Q40=INT((BM$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&BM$2,$Z$2:$CJ$2,\"<\"&BM$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BM$2+1-$Q20)/$Q40=INT((BM$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&BM$2-$Q40,$Z$2:$CJ$2,\"<=\"&BM$2),0),$Q33*(IF(BM$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BM$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BM$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BM$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BM$2+INT(-$Q38))))))","v":19965.000000000007},{"$f":"IF(BN$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BN$2-$Q20)/$Q40=INT((BN$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&BN$2,$Z$2:$CJ$2,\"<\"&BN$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BN$2+1-$Q20)/$Q40=INT((BN$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&BN$2-$Q40,$Z$2:$CJ$2,\"<=\"&BN$2),0),$Q33*(IF(BN$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BN$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BN$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BN$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BN$2+INT(-$Q38))))))","v":19965.000000000007},{"$f":"IF(BO$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BO$2-$Q20)/$Q40=INT((BO$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&BO$2,$Z$2:$CJ$2,\"<\"&BO$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BO$2+1-$Q20)/$Q40=INT((BO$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&BO$2-$Q40,$Z$2:$CJ$2,\"<=\"&BO$2),0),$Q33*(IF(BO$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BO$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BO$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BO$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BO$2+INT(-$Q38))))))","v":19965.000000000007},{"$f":"IF(BP$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BP$2-$Q20)/$Q40=INT((BP$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&BP$2,$Z$2:$CJ$2,\"<\"&BP$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BP$2+1-$Q20)/$Q40=INT((BP$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&BP$2-$Q40,$Z$2:$CJ$2,\"<=\"&BP$2),0),$Q33*(IF(BP$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BP$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BP$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BP$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BP$2+INT(-$Q38))))))","v":19965.000000000007},{"$f":"IF(BQ$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BQ$2-$Q20)/$Q40=INT((BQ$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&BQ$2,$Z$2:$CJ$2,\"<\"&BQ$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BQ$2+1-$Q20)/$Q40=INT((BQ$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&BQ$2-$Q40,$Z$2:$CJ$2,\"<=\"&BQ$2),0),$Q33*(IF(BQ$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BQ$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BQ$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BQ$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BQ$2+INT(-$Q38))))))","v":19965.000000000007},{"$f":"IF(BR$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BR$2-$Q20)/$Q40=INT((BR$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&BR$2,$Z$2:$CJ$2,\"<\"&BR$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BR$2+1-$Q20)/$Q40=INT((BR$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&BR$2-$Q40,$Z$2:$CJ$2,\"<=\"&BR$2),0),$Q33*(IF(BR$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BR$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BR$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BR$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BR$2+INT(-$Q38))))))","v":19965.000000000007},{"$f":"IF(BS$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BS$2-$Q20)/$Q40=INT((BS$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&BS$2,$Z$2:$CJ$2,\"<\"&BS$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BS$2+1-$Q20)/$Q40=INT((BS$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&BS$2-$Q40,$Z$2:$CJ$2,\"<=\"&BS$2),0),$Q33*(IF(BS$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BS$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BS$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BS$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BS$2+INT(-$Q38))))))","v":19965.000000000007},{"$f":"IF(BT$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BT$2-$Q20)/$Q40=INT((BT$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&BT$2,$Z$2:$CJ$2,\"<\"&BT$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BT$2+1-$Q20)/$Q40=INT((BT$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&BT$2-$Q40,$Z$2:$CJ$2,\"<=\"&BT$2),0),$Q33*(IF(BT$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BT$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BT$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BT$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BT$2+INT(-$Q38))))))","v":19965.000000000007},{"$f":"IF(BU$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BU$2-$Q20)/$Q40=INT((BU$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&BU$2,$Z$2:$CJ$2,\"<\"&BU$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BU$2+1-$Q20)/$Q40=INT((BU$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&BU$2-$Q40,$Z$2:$CJ$2,\"<=\"&BU$2),0),$Q33*(IF(BU$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BU$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BU$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BU$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BU$2+INT(-$Q38))))))","v":19965.000000000007},{"$f":"IF(BV$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BV$2-$Q20)/$Q40=INT((BV$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&BV$2,$Z$2:$CJ$2,\"<\"&BV$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BV$2+1-$Q20)/$Q40=INT((BV$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&BV$2-$Q40,$Z$2:$CJ$2,\"<=\"&BV$2),0),$Q33*(IF(BV$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BV$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BV$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BV$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BV$2+INT(-$Q38))))))","v":19965.000000000007},{"$f":"IF(BW$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BW$2-$Q20)/$Q40=INT((BW$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&BW$2,$Z$2:$CJ$2,\"<\"&BW$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BW$2+1-$Q20)/$Q40=INT((BW$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&BW$2-$Q40,$Z$2:$CJ$2,\"<=\"&BW$2),0),$Q33*(IF(BW$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BW$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BW$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BW$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BW$2+INT(-$Q38))))))","v":21961.500000000007},{"$f":"IF(BX$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BX$2-$Q20)/$Q40=INT((BX$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&BX$2,$Z$2:$CJ$2,\"<\"&BX$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BX$2+1-$Q20)/$Q40=INT((BX$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&BX$2-$Q40,$Z$2:$CJ$2,\"<=\"&BX$2),0),$Q33*(IF(BX$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BX$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BX$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BX$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BX$2+INT(-$Q38))))))","v":21961.500000000007},{"$f":"IF(BY$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BY$2-$Q20)/$Q40=INT((BY$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&BY$2,$Z$2:$CJ$2,\"<\"&BY$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BY$2+1-$Q20)/$Q40=INT((BY$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&BY$2-$Q40,$Z$2:$CJ$2,\"<=\"&BY$2),0),$Q33*(IF(BY$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BY$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BY$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BY$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BY$2+INT(-$Q38))))))","v":21961.500000000007},{"$f":"IF(BZ$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BZ$2-$Q20)/$Q40=INT((BZ$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&BZ$2,$Z$2:$CJ$2,\"<\"&BZ$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BZ$2+1-$Q20)/$Q40=INT((BZ$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&BZ$2-$Q40,$Z$2:$CJ$2,\"<=\"&BZ$2),0),$Q33*(IF(BZ$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BZ$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BZ$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BZ$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,BZ$2+INT(-$Q38))))))","v":21961.500000000007},{"$f":"IF(CA$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CA$2-$Q20)/$Q40=INT((CA$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&CA$2,$Z$2:$CJ$2,\"<\"&CA$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CA$2+1-$Q20)/$Q40=INT((CA$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&CA$2-$Q40,$Z$2:$CJ$2,\"<=\"&CA$2),0),$Q33*(IF(CA$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,CA$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,CA$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,CA$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,CA$2+INT(-$Q38))))))","v":21961.500000000007},{"$f":"IF(CB$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CB$2-$Q20)/$Q40=INT((CB$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&CB$2,$Z$2:$CJ$2,\"<\"&CB$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CB$2+1-$Q20)/$Q40=INT((CB$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&CB$2-$Q40,$Z$2:$CJ$2,\"<=\"&CB$2),0),$Q33*(IF(CB$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,CB$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,CB$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,CB$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,CB$2+INT(-$Q38))))))","v":21961.500000000007},{"$f":"IF(CC$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CC$2-$Q20)/$Q40=INT((CC$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&CC$2,$Z$2:$CJ$2,\"<\"&CC$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CC$2+1-$Q20)/$Q40=INT((CC$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&CC$2-$Q40,$Z$2:$CJ$2,\"<=\"&CC$2),0),$Q33*(IF(CC$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,CC$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,CC$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,CC$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,CC$2+INT(-$Q38))))))","v":21961.500000000007},{"$f":"IF(CD$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CD$2-$Q20)/$Q40=INT((CD$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&CD$2,$Z$2:$CJ$2,\"<\"&CD$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CD$2+1-$Q20)/$Q40=INT((CD$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&CD$2-$Q40,$Z$2:$CJ$2,\"<=\"&CD$2),0),$Q33*(IF(CD$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,CD$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,CD$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,CD$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,CD$2+INT(-$Q38))))))","v":21961.500000000007},{"$f":"IF(CE$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CE$2-$Q20)/$Q40=INT((CE$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&CE$2,$Z$2:$CJ$2,\"<\"&CE$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CE$2+1-$Q20)/$Q40=INT((CE$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&CE$2-$Q40,$Z$2:$CJ$2,\"<=\"&CE$2),0),$Q33*(IF(CE$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,CE$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,CE$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,CE$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,CE$2+INT(-$Q38))))))","v":21961.500000000007},{"$f":"IF(CF$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CF$2-$Q20)/$Q40=INT((CF$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&CF$2,$Z$2:$CJ$2,\"<\"&CF$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CF$2+1-$Q20)/$Q40=INT((CF$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&CF$2-$Q40,$Z$2:$CJ$2,\"<=\"&CF$2),0),$Q33*(IF(CF$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,CF$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,CF$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,CF$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,CF$2+INT(-$Q38))))))","v":21961.500000000007},{"$f":"IF(CG$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CG$2-$Q20)/$Q40=INT((CG$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&CG$2,$Z$2:$CJ$2,\"<\"&CG$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CG$2+1-$Q20)/$Q40=INT((CG$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&CG$2-$Q40,$Z$2:$CJ$2,\"<=\"&CG$2),0),$Q33*(IF(CG$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,CG$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,CG$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,CG$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,CG$2+INT(-$Q38))))))","v":21961.500000000007},{"$f":"IF(CH$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CH$2-$Q20)/$Q40=INT((CH$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&CH$2,$Z$2:$CJ$2,\"<\"&CH$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CH$2+1-$Q20)/$Q40=INT((CH$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&CH$2-$Q40,$Z$2:$CJ$2,\"<=\"&CH$2),0),$Q33*(IF(CH$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,CH$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,CH$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,CH$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,CH$2+INT(-$Q38))))))","v":21961.500000000007},{"$f":"IF(CI$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CI$2-$Q20)/$Q40=INT((CI$2-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&CI$2,$Z$2:$CJ$2,\"<\"&CI$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CI$2+1-$Q20)/$Q40=INT((CI$2+1-$Q20)/$Q40),SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">\"&CI$2-$Q40,$Z$2:$CJ$2,\"<=\"&CI$2),0),$Q33*(IF(CI$2=1,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,CI$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,CI$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,CI$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,CI$2+INT(-$Q38))))))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,{"$f":"IF($R31=\"^\",IF(COUNTIF(Lists!$13:$13,H31)=1,0,1),0)","v":0},{"$f":"Lists!$CE$13","v":"Типы оплаты"},"Выбираем способ оплаты",null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","аванс-платеж","^",{"$f":"IF(G31<>0,1,IF(OR($Q31=\"\",$Q31=0),0,IF($R31=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H31))),$Q31)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,{"$f":"IF($R32=\"^\",IF(COUNTIF(Lists!$13:$13,H32)=1,0,1),0)","v":0},{"$f":"H30","v":"Аутсорсинг бухгалтерии"},"Если аванс-доплата, то указываем % предоплаты и сроки:"]
[{"$f":"ROW()","v":33},null,null,null,null,null,{"$f":"IF($R33=\"^\",IF(COUNTIF(Lists!$13:$13,H33)=1,0,1),0)","v":0},{"$f":"H31","v":"Типы оплаты"},{"$f":"I32","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$154","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,{"$f":"IF(OR($Q31=Lists!$CE$17,$Q31=Lists!$CE$18),\"\",\"*\")","v":""},0,null,{"$f":"IF(G33<>0,1,IF(OR($Q33=\"\",$Q33=0),0,IF($R33=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H33))),$Q33)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,{"$f":"IF($R34=\"^\",IF(COUNTIF(Lists!$13:$13,H34)=1,0,1),0)","v":0},{"$f":"H31","v":"Типы оплаты"},{"$f":"I32","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$155","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,{"$f":"IF(OR($Q31=Lists!$CE$17,$Q31=Lists!$CE$18),\"\",\"*\")","v":""},0,null,{"$f":"IF(G34<>0,1,IF(OR($Q34=\"\",$Q34=0),0,IF($R34=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H34))),$Q34)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,{"$f":"IF($R35=\"^\",IF(COUNTIF(Lists!$13:$13,H35)=1,0,1),0)","v":0},{"$f":"H31","v":"Типы оплаты"},{"$f":"I32","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$156","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q34/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G35<>0,1,IF(OR($Q35=\"\",$Q35=0),0,IF($R35=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H35))),$Q35)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q35-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q34/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,{"$f":"IF($R36=\"^\",IF(COUNTIF(Lists!$13:$13,H36)=1,0,1),0)","v":0},{"$f":"H31","v":"Типы оплаты"},{"$f":"I32","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$157","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,{"$f":"100%-Q33","v":1},null,{"$f":"IF(G36<>0,1,IF(OR($Q36=\"\",$Q36=0),0,IF($R36=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H36))),$Q36)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q36-(100%-Q33))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,{"$f":"IF($R37=\"^\",IF(COUNTIF(Lists!$13:$13,H37)=1,0,1),0)","v":0},{"$f":"H31","v":"Типы оплаты"},{"$f":"I32","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$158","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,{"$f":"IF(OR($Q31=Lists!$CE$17,$Q31=Lists!$CE$18),\"\",\"*\")","v":""},30,null,{"$f":"IF(G37<>0,1,IF(OR($Q37=\"\",$Q37=0),0,IF($R37=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H37))),$Q37)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,{"$f":"IF($R38=\"^\",IF(COUNTIF(Lists!$13:$13,H38)=1,0,1),0)","v":0},{"$f":"H31","v":"Типы оплаты"},{"$f":"I32","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$159","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q37/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.33333333333333331},null,{"$f":"IF(G38<>0,1,IF(OR($Q38=\"\",$Q38=0),0,IF($R38=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H38))),$Q38)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q38-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q37/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,{"$f":"IF($R39=\"^\",IF(COUNTIF(Lists!$13:$13,H39)=1,0,1),0)","v":0},{"$f":"H30","v":"Аутсорсинг бухгалтерии"},"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[{"$f":"ROW()","v":40},null,null,null,null,null,{"$f":"IF($R40=\"^\",IF(COUNTIF(Lists!$13:$13,H40)=1,0,1),0)","v":0},{"$f":"H30","v":"Аутсорсинг бухгалтерии"},{"$f":"I39","v":"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"},{"$f":"\"Количество периодов\"&IF($Q31=Lists!$CE$17,\" авансирования\",IF($Q31=Lists!$CE$18,\" ретро-оплаты\",\"\"))","v":"Количество периодов авансирования"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,{"$f":"IF(OR($Q31=Lists!$CE$17,$Q31=Lists!$CE$18),\"*\",\"\")","v":"*"},1,null,{"$f":"IF(G40<>0,1,IF(OR($Q40=\"\",$Q40=0),0,IF($R40=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H40))),$Q40)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":41}]
[{"$f":"ROW()","v":42},null,null,null,null,null,{"$f":"IF($R42=\"^\",IF(COUNTIF(Lists!$13:$13,H42)=1,0,1),0)","v":0},{"$f":"H18","v":"Аутсорсинг бухгалтерии"},null,null,null,{"$f":"K18","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z42:$CJ42)","v":1098918},null,null,{"$f":"IF(AA$11=\"\",0,AA18)","v":15000},{"$f":"IF(AB$11=\"\",0,AB18)","v":15000},15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,0]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":45},null,null,null,null,null,{"$f":"IF($R45=\"^\",IF(COUNTIF(Lists!$13:$13,H45)=1,0,1),0)","v":0},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$K45)=0,$K45=0,$K45=\"\"),\"\",INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$K45)))","v":"Юридические расходы"},null,null,{"$f":"MAX(K$15:K44)+1","v":2},{"$f":"K45","v":2},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z45:$CJ45)","v":120776339.34581986},null,null,{"$f":"IF(OR(AA$11=\"\",AA$2<$Q47,AA$2>$Q49),0,IF($X50>0,AA50,IF($Q51>0,$Q51*AA$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AA$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AA$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":0},{"$f":"IF(OR(AB$11=\"\",AB$2<$Q47,AB$2>$Q49),0,IF($X50>0,AB50,IF($Q51>0,$Q51*AB$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AB$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AB$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":0},{"$f":"IF(OR(AC$11=\"\",AC$2<$Q47,AC$2>$Q49),0,IF($X50>0,AC50,IF($Q51>0,$Q51*AC$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AC$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AC$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":0},{"$f":"IF(OR(AD$11=\"\",AD$2<$Q47,AD$2>$Q49),0,IF($X50>0,AD50,IF($Q51>0,$Q51*AD$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AD$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AD$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":0},{"$f":"IF(OR(AE$11=\"\",AE$2<$Q47,AE$2>$Q49),0,IF($X50>0,AE50,IF($Q51>0,$Q51*AE$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AE$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AE$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":0},{"$f":"IF(OR(AF$11=\"\",AF$2<$Q47,AF$2>$Q49),0,IF($X50>0,AF50,IF($Q51>0,$Q51*AF$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AF$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AF$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":18988.490809114744},{"$f":"IF(OR(AG$11=\"\",AG$2<$Q47,AG$2>$Q49),0,IF($X50>0,AG50,IF($Q51>0,$Q51*AG$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AG$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AG$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":22922.961241131517},{"$f":"IF(OR(AH$11=\"\",AH$2<$Q47,AH$2>$Q49),0,IF($X50>0,AH50,IF($Q51>0,$Q51*AH$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AH$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AH$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":36375.654127355789},{"$f":"IF(OR(AI$11=\"\",AI$2<$Q47,AI$2>$Q49),0,IF($X50>0,AI50,IF($Q51>0,$Q51*AI$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AI$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AI$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":58096.324627490947},{"$f":"IF(OR(AJ$11=\"\",AJ$2<$Q47,AJ$2>$Q49),0,IF($X50>0,AJ50,IF($Q51>0,$Q51*AJ$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AJ$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AJ$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":75317.395961914823},{"$f":"IF(OR(AK$11=\"\",AK$2<$Q47,AK$2>$Q49),0,IF($X50>0,AK50,IF($Q51>0,$Q51*AK$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AK$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AK$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":78582.198561929603},{"$f":"IF(OR(AL$11=\"\",AL$2<$Q47,AL$2>$Q49),0,IF($X50>0,AL50,IF($Q51>0,$Q51*AL$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AL$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AL$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":107327.14676787448},{"$f":"IF(OR(AM$11=\"\",AM$2<$Q47,AM$2>$Q49),0,IF($X50>0,AM50,IF($Q51>0,$Q51*AM$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AM$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AM$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":163029.89756230314},{"$f":"IF(OR(AN$11=\"\",AN$2<$Q47,AN$2>$Q49),0,IF($X50>0,AN50,IF($Q51>0,$Q51*AN$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AN$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AN$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":201285.59987826124},{"$f":"IF(OR(AO$11=\"\",AO$2<$Q47,AO$2>$Q49),0,IF($X50>0,AO50,IF($Q51>0,$Q51*AO$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AO$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AO$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":188791.39537668083},{"$f":"IF(OR(AP$11=\"\",AP$2<$Q47,AP$2>$Q49),0,IF($X50>0,AP50,IF($Q51>0,$Q51*AP$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AP$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AP$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":231339.78669500706},{"$f":"IF(OR(AQ$11=\"\",AQ$2<$Q47,AQ$2>$Q49),0,IF($X50>0,AQ50,IF($Q51>0,$Q51*AQ$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AQ$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AQ$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":337019.6245280116},{"$f":"IF(OR(AR$11=\"\",AR$2<$Q47,AR$2>$Q49),0,IF($X50>0,AR50,IF($Q51>0,$Q51*AR$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AR$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AR$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":400748.02695385221},{"$f":"IF(OR(AS$11=\"\",AS$2<$Q47,AS$2>$Q49),0,IF($X50>0,AS50,IF($Q51>0,$Q51*AS$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AS$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AS$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":374350.08700285753},{"$f":"IF(OR(AT$11=\"\",AT$2<$Q47,AT$2>$Q49),0,IF($X50>0,AT50,IF($Q51>0,$Q51*AT$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AT$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AT$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":453920.43509656843},{"$f":"IF(OR(AU$11=\"\",AU$2<$Q47,AU$2>$Q49),0,IF($X50>0,AU50,IF($Q51>0,$Q51*AU$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AU$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AU$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":623034.97433118045},{"$f":"IF(OR(AV$11=\"\",AV$2<$Q47,AV$2>$Q49),0,IF($X50>0,AV50,IF($Q51>0,$Q51*AV$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AV$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AV$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":708808.29267827317},{"$f":"IF(OR(AW$11=\"\",AW$2<$Q47,AW$2>$Q49),0,IF($X50>0,AW50,IF($Q51>0,$Q51*AW$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AW$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AW$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":643545.98156851006},{"$f":"IF(OR(AX$11=\"\",AX$2<$Q47,AX$2>$Q49),0,IF($X50>0,AX50,IF($Q51>0,$Q51*AX$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AX$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AX$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":746531.57803200348},{"$f":"IF(OR(AY$11=\"\",AY$2<$Q47,AY$2>$Q49),0,IF($X50>0,AY50,IF($Q51>0,$Q51*AY$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AY$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AY$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":1016512.5968501467},{"$f":"IF(OR(AZ$11=\"\",AZ$2<$Q47,AZ$2>$Q49),0,IF($X50>0,AZ50,IF($Q51>0,$Q51*AZ$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AZ$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AZ$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":1143701.3462726325},{"$f":"IF(OR(BA$11=\"\",BA$2<$Q47,BA$2>$Q49),0,IF($X50>0,BA50,IF($Q51>0,$Q51*BA$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BA$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BA$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":1003965.3351323018},{"$f":"IF(OR(BB$11=\"\",BB$2<$Q47,BB$2>$Q49),0,IF($X50>0,BB50,IF($Q51>0,$Q51*BB$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BB$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BB$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":1118000.2457944253},{"$f":"IF(OR(BC$11=\"\",BC$2<$Q47,BC$2>$Q49),0,IF($X50>0,BC50,IF($Q51>0,$Q51*BC$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BC$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BC$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":1485856.6584996092},{"$f":"IF(OR(BD$11=\"\",BD$2<$Q47,BD$2>$Q49),0,IF($X50>0,BD50,IF($Q51>0,$Q51*BD$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BD$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BD$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":1630608.2704472393},{"$f":"IF(OR(BE$11=\"\",BE$2<$Q47,BE$2>$Q49),0,IF($X50>0,BE50,IF($Q51>0,$Q51*BE$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BE$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BE$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":1442628.2530823553},{"$f":"IF(OR(BF$11=\"\",BF$2<$Q47,BF$2>$Q49),0,IF($X50>0,BF50,IF($Q51>0,$Q51*BF$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BF$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BF$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":1620519.3227692295},{"$f":"IF(OR(BG$11=\"\",BG$2<$Q47,BG$2>$Q49),0,IF($X50>0,BG50,IF($Q51>0,$Q51*BG$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BG$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BG$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":2098962.4083936154},{"$f":"IF(OR(BH$11=\"\",BH$2<$Q47,BH$2>$Q49),0,IF($X50>0,BH50,IF($Q51>0,$Q51*BH$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BH$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BH$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":2257373.5352673507},{"$f":"IF(OR(BI$11=\"\",BI$2<$Q47,BI$2>$Q49),0,IF($X50>0,BI50,IF($Q51>0,$Q51*BI$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BI$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BI$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":1965002.9346068252},{"$f":"IF(OR(BJ$11=\"\",BJ$2<$Q47,BJ$2>$Q49),0,IF($X50>0,BJ50,IF($Q51>0,$Q51*BJ$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BJ$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BJ$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":2144107.1492348872},{"$f":"IF(OR(BK$11=\"\",BK$2<$Q47,BK$2>$Q49),0,IF($X50>0,BK50,IF($Q51>0,$Q51*BK$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BK$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BK$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":2800921.4682472278},{"$f":"IF(OR(BL$11=\"\",BL$2<$Q47,BL$2>$Q49),0,IF($X50>0,BL50,IF($Q51>0,$Q51*BL$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BL$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BL$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":3029168.6084826891},{"$f":"IF(OR(BM$11=\"\",BM$2<$Q47,BM$2>$Q49),0,IF($X50>0,BM50,IF($Q51>0,$Q51*BM$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BM$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BM$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":2585177.8881868268},{"$f":"IF(OR(BN$11=\"\",BN$2<$Q47,BN$2>$Q49),0,IF($X50>0,BN50,IF($Q51>0,$Q51*BN$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BN$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BN$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":2752694.7953311396},{"$f":"IF(OR(BO$11=\"\",BO$2<$Q47,BO$2>$Q49),0,IF($X50>0,BO50,IF($Q51>0,$Q51*BO$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BO$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BO$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":3411188.038091613},{"$f":"IF(OR(BP$11=\"\",BP$2<$Q47,BP$2>$Q49),0,IF($X50>0,BP50,IF($Q51>0,$Q51*BP$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BP$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BP$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":3486736.9203259149},{"$f":"IF(OR(BQ$11=\"\",BQ$2<$Q47,BQ$2>$Q49),0,IF($X50>0,BQ50,IF($Q51>0,$Q51*BQ$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BQ$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BQ$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":3028207.8461296358},{"$f":"IF(OR(BR$11=\"\",BR$2<$Q47,BR$2>$Q49),0,IF($X50>0,BR50,IF($Q51>0,$Q51*BR$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BR$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BR$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":3305266.4935044125},{"$f":"IF(OR(BS$11=\"\",BS$2<$Q47,BS$2>$Q49),0,IF($X50>0,BS50,IF($Q51>0,$Q51*BS$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BS$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BS$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":4057546.7483620746},{"$f":"IF(OR(BT$11=\"\",BT$2<$Q47,BT$2>$Q49),0,IF($X50>0,BT50,IF($Q51>0,$Q51*BT$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BT$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BT$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":4123242.7999252146},{"$f":"IF(OR(BU$11=\"\",BU$2<$Q47,BU$2>$Q49),0,IF($X50>0,BU50,IF($Q51>0,$Q51*BU$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BU$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BU$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":3433735.8218575302},{"$f":"IF(OR(BV$11=\"\",BV$2<$Q47,BV$2>$Q49),0,IF($X50>0,BV50,IF($Q51>0,$Q51*BV$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BV$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BV$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":3481031.0427320912},{"$f":"IF(OR(BW$11=\"\",BW$2<$Q47,BW$2>$Q49),0,IF($X50>0,BW50,IF($Q51>0,$Q51*BW$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BW$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BW$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":4477587.2986080637},{"$f":"IF(OR(BX$11=\"\",BX$2<$Q47,BX$2>$Q49),0,IF($X50>0,BX50,IF($Q51>0,$Q51*BX$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BX$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BX$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":4765977.5738739958},{"$f":"IF(OR(BY$11=\"\",BY$2<$Q47,BY$2>$Q49),0,IF($X50>0,BY50,IF($Q51>0,$Q51*BY$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BY$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BY$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":3955640.2359623793},{"$f":"IF(OR(BZ$11=\"\",BZ$2<$Q47,BZ$2>$Q49),0,IF($X50>0,BZ50,IF($Q51>0,$Q51*BZ$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BZ$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BZ$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":4016371.574501561},{"$f":"IF(OR(CA$11=\"\",CA$2<$Q47,CA$2>$Q49),0,IF($X50>0,CA50,IF($Q51>0,$Q51*CA$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CA$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CA$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":4932488.909934042},{"$f":"IF(OR(CB$11=\"\",CB$2<$Q47,CB$2>$Q49),0,IF($X50>0,CB50,IF($Q51>0,$Q51*CB$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CB$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CB$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":4990760.6955341958},{"$f":"IF(OR(CC$11=\"\",CC$2<$Q47,CC$2>$Q49),0,IF($X50>0,CC50,IF($Q51>0,$Q51*CC$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CC$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CC$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":4285854.335914975},{"$f":"IF(OR(CD$11=\"\",CD$2<$Q47,CD$2>$Q49),0,IF($X50>0,CD50,IF($Q51>0,$Q51*CD$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CD$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CD$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":4596480.4825944286},{"$f":"IF(OR(CE$11=\"\",CE$2<$Q47,CE$2>$Q49),0,IF($X50>0,CE50,IF($Q51>0,$Q51*CE$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CE$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CE$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":5629044.8181540137},{"$f":"IF(OR(CF$11=\"\",CF$2<$Q47,CF$2>$Q49),0,IF($X50>0,CF50,IF($Q51>0,$Q51*CF$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CF$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CF$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":5702794.7008715961},{"$f":"IF(OR(CG$11=\"\",CG$2<$Q47,CG$2>$Q49),0,IF($X50>0,CG50,IF($Q51>0,$Q51*CG$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CG$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CG$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":4739823.4081112426},{"$f":"IF(OR(CH$11=\"\",CH$2<$Q47,CH$2>$Q49),0,IF($X50>0,CH50,IF($Q51>0,$Q51*CH$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CH$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CH$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":4791342.9324320778},{"$f":"IF(OR(CI$11=\"\",CI$2<$Q47,CI$2>$Q49),0,IF($X50>0,CI50,IF($Q51>0,$Q51*CI$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CI$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CI$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,{"$f":"IF($R46=\"^\",IF(COUNTIF(Lists!$13:$13,H46)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$288","v":"Начальная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","2022-10-01","^",{"$f":"IF(G46<>0,1,IF(OR($Q46=\"\",$Q46=0),0,IF($R46=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H46))),$Q46)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,{"$f":"IF($R47=\"^\",IF(COUNTIF(Lists!$13:$13,H47)=1,0,1),0)","v":0},{"$f":"H45","v":"Юридические расходы"},{"$f":"I46","v":"Начальная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q46)=0,Q46=0,Q46=\"\"),1,SUMIFS($2:$2,$11:$11,Q46))","v":6},null,{"$f":"IF(G47<>0,1,IF(OR($Q47=\"\",$Q47=0),0,IF($R47=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H47))),$Q47)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q47-IF(OR(SUMIFS($2:$2,$11:$11,Q46)=0,Q46=0,Q46=\"\"),1,SUMIFS($2:$2,$11:$11,Q46)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,{"$f":"IF($R48=\"^\",IF(COUNTIF(Lists!$13:$13,H48)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$290","v":"Конечная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G48<>0,1,IF(OR($Q48=\"\",$Q48=0),0,IF($R48=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H48))),$Q48)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,{"$f":"IF($R49=\"^\",IF(COUNTIF(Lists!$13:$13,H49)=1,0,1),0)","v":0},{"$f":"H45","v":"Юридические расходы"},{"$f":"I48","v":"Конечная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q48)=0,Q48=0,Q48=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q48))","v":60},null,{"$f":"IF(G49<>0,1,IF(OR($Q49=\"\",$Q49=0),0,IF($R49=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H49))),$Q49)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q49-IF(OR(SUMIFS($2:$2,$11:$11,Q48)=0,Q48=0,Q48=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q48)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":50},null,null,null,null,null,{"$f":"IF($R50=\"^\",IF(COUNTIF(Lists!$13:$13,H50)=1,0,1),0)","v":0},{"$f":"H45","v":"Юридические расходы"},{"$f":"Mrkting!$I$52","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z50:$CJ50,$Z50:$CJ50,\">\"&0)=0,0,AVERAGEIFS($Z50:$CJ50,$Z50:$CJ50,\">\"&0))","v":0},"*"]
[{"$f":"ROW()","v":51},null,null,null,null,null,{"$f":"IF($R51=\"^\",IF(COUNTIF(Lists!$13:$13,H51)=1,0,1),0)","v":0},{"$f":"H45","v":"Юридические расходы"},{"$f":"Exp!$I$24","v":"Через %-нт от продаж"},null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",5.0000000000000001E-3,null,{"$f":"IF(G51<>0,1,IF(OR($Q51=\"\",$Q51=0),0,IF($R51=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H51))),$Q51)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":52},null,null,null,null,null,{"$f":"IF($R52=\"^\",IF(COUNTIF(Lists!$13:$13,H52)=1,0,1),0)","v":0},{"$f":"Lists!$AB$13","v":"тип прогрессии"},{"$f":"Mrkting!$I$53","v":"Через прогрессию"},null,null,null,null,null,null,"*",null,"^",{"$f":"IF(G52<>0,1,IF(OR($Q52=\"\",$Q52=0),0,IF($R52=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H52))),$Q52)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":53},null,null,null,null,null,{"$f":"IF($R53=\"^\",IF(COUNTIF(Lists!$13:$13,H53)=1,0,1),0)","v":0},{"$f":"H45","v":"Юридические расходы"},{"$f":"I52","v":"Через прогрессию"},{"$f":"Mrkting!$I$54","v":"Значение в стартовый период"},null,null,{"$f":"Exp!$M$26","v":"руб./период"},null,null,"*",null,null,{"$f":"IF(G53<>0,1,IF(OR($Q53=\"\",$Q53=0),0,IF($R53=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H53))),$Q53)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,{"$f":"IF($R54=\"^\",IF(COUNTIF(Lists!$13:$13,H54)=1,0,1),0)","v":0},{"$f":"H45","v":"Юридические расходы"},{"$f":"I52","v":"Через прогрессию"},{"$f":"Mrkting!$I$55","v":"Коэффициент прироста"},null,null,{"$f":"IF(Q52=Lists!$AB$16,M53,IF(Q52=Lists!$AB$17,\"мультипликатор\",\"\"))","v":""},null,null,"*",null,null,{"$f":"IF(G54<>0,1,IF(OR($Q54=\"\",$Q54=0),0,IF($R54=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H54))),$Q54)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,{"$f":"IF($R55=\"^\",IF(COUNTIF(Lists!$13:$13,H55)=1,0,1),0)","v":0},{"$f":"H45","v":"Юридические расходы"},{"$f":"I52","v":"Через прогрессию"},{"$f":"Mrkting!$I$56","v":"Частота приростов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",null,null,{"$f":"IF(G55<>0,1,IF(OR($Q55=\"\",$Q55=0),0,IF($R55=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H55))),$Q55)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":56}]
[{"$f":"ROW()","v":57},null,null,null,null,null,{"$f":"IF($R57=\"^\",IF(COUNTIF(Lists!$13:$13,H57)=1,0,1),0)","v":0},{"$f":"H45","v":"Юридические расходы"},null,null,null,{"$f":"K45","v":2},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z57:$CJ57)","v":86040237.972207353},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AA$2-$Q47)/$Q67=INT((AA$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&AA$2,$Z$2:$CJ$2,\"<\"&AA$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AA$2+1-$Q47)/$Q67=INT((AA$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&AA$2-$Q67,$Z$2:$CJ$2,\"<=\"&AA$2),0),$Q60*(IF(AA$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AA$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AA$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AA$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AA$2+INT(-$Q65))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AB$2-$Q47)/$Q67=INT((AB$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&AB$2,$Z$2:$CJ$2,\"<\"&AB$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AB$2+1-$Q47)/$Q67=INT((AB$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&AB$2-$Q67,$Z$2:$CJ$2,\"<=\"&AB$2),0),$Q60*(IF(AB$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AB$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AB$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AB$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AB$2+INT(-$Q65))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AC$2-$Q47)/$Q67=INT((AC$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&AC$2,$Z$2:$CJ$2,\"<\"&AC$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AC$2+1-$Q47)/$Q67=INT((AC$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&AC$2-$Q67,$Z$2:$CJ$2,\"<=\"&AC$2),0),$Q60*(IF(AC$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AC$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AC$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AC$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AC$2+INT(-$Q65))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AD$2-$Q47)/$Q67=INT((AD$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&AD$2,$Z$2:$CJ$2,\"<\"&AD$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AD$2+1-$Q47)/$Q67=INT((AD$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&AD$2-$Q67,$Z$2:$CJ$2,\"<=\"&AD$2),0),$Q60*(IF(AD$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AD$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AD$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AD$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AD$2+INT(-$Q65))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AE$2-$Q47)/$Q67=INT((AE$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&AE$2,$Z$2:$CJ$2,\"<\"&AE$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AE$2+1-$Q47)/$Q67=INT((AE$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&AE$2-$Q67,$Z$2:$CJ$2,\"<=\"&AE$2),0),$Q60*(IF(AE$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AE$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AE$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AE$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AE$2+INT(-$Q65))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AF$2-$Q47)/$Q67=INT((AF$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&AF$2,$Z$2:$CJ$2,\"<\"&AF$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AF$2+1-$Q47)/$Q67=INT((AF$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&AF$2-$Q67,$Z$2:$CJ$2,\"<=\"&AF$2),0),$Q60*(IF(AF$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AF$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AF$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AF$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AF$2+INT(-$Q65))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AG$2-$Q47)/$Q67=INT((AG$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&AG$2,$Z$2:$CJ$2,\"<\"&AG$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AG$2+1-$Q47)/$Q67=INT((AG$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&AG$2-$Q67,$Z$2:$CJ$2,\"<=\"&AG$2),0),$Q60*(IF(AG$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AG$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AG$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AG$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AG$2+INT(-$Q65))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AH$2-$Q47)/$Q67=INT((AH$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&AH$2,$Z$2:$CJ$2,\"<\"&AH$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AH$2+1-$Q47)/$Q67=INT((AH$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&AH$2-$Q67,$Z$2:$CJ$2,\"<=\"&AH$2),0),$Q60*(IF(AH$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AH$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AH$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AH$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AH$2+INT(-$Q65))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AI$2-$Q47)/$Q67=INT((AI$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&AI$2,$Z$2:$CJ$2,\"<\"&AI$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AI$2+1-$Q47)/$Q67=INT((AI$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&AI$2-$Q67,$Z$2:$CJ$2,\"<=\"&AI$2),0),$Q60*(IF(AI$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AI$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AI$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AI$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AI$2+INT(-$Q65))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AJ$2-$Q47)/$Q67=INT((AJ$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&AJ$2,$Z$2:$CJ$2,\"<\"&AJ$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AJ$2+1-$Q47)/$Q67=INT((AJ$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&AJ$2-$Q67,$Z$2:$CJ$2,\"<=\"&AJ$2),0),$Q60*(IF(AJ$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AJ$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AJ$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AJ$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AJ$2+INT(-$Q65))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AK$2-$Q47)/$Q67=INT((AK$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&AK$2,$Z$2:$CJ$2,\"<\"&AK$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AK$2+1-$Q47)/$Q67=INT((AK$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&AK$2-$Q67,$Z$2:$CJ$2,\"<=\"&AK$2),0),$Q60*(IF(AK$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AK$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AK$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AK$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AK$2+INT(-$Q65))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AL$2-$Q47)/$Q67=INT((AL$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&AL$2,$Z$2:$CJ$2,\"<\"&AL$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AL$2+1-$Q47)/$Q67=INT((AL$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&AL$2-$Q67,$Z$2:$CJ$2,\"<=\"&AL$2),0),$Q60*(IF(AL$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AL$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AL$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AL$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AL$2+INT(-$Q65))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AM$2-$Q47)/$Q67=INT((AM$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&AM$2,$Z$2:$CJ$2,\"<\"&AM$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AM$2+1-$Q47)/$Q67=INT((AM$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&AM$2-$Q67,$Z$2:$CJ$2,\"<=\"&AM$2),0),$Q60*(IF(AM$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AM$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AM$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AM$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AM$2+INT(-$Q65))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AN$2-$Q47)/$Q67=INT((AN$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&AN$2,$Z$2:$CJ$2,\"<\"&AN$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AN$2+1-$Q47)/$Q67=INT((AN$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&AN$2-$Q67,$Z$2:$CJ$2,\"<=\"&AN$2),0),$Q60*(IF(AN$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AN$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AN$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AN$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AN$2+INT(-$Q65))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AO$2-$Q47)/$Q67=INT((AO$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&AO$2,$Z$2:$CJ$2,\"<\"&AO$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AO$2+1-$Q47)/$Q67=INT((AO$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&AO$2-$Q67,$Z$2:$CJ$2,\"<=\"&AO$2),0),$Q60*(IF(AO$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AO$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AO$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AO$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AO$2+INT(-$Q65))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AP$2-$Q47)/$Q67=INT((AP$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&AP$2,$Z$2:$CJ$2,\"<\"&AP$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AP$2+1-$Q47)/$Q67=INT((AP$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&AP$2-$Q67,$Z$2:$CJ$2,\"<=\"&AP$2),0),$Q60*(IF(AP$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AP$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AP$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AP$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AP$2+INT(-$Q65))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AQ$2-$Q47)/$Q67=INT((AQ$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&AQ$2,$Z$2:$CJ$2,\"<\"&AQ$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AQ$2+1-$Q47)/$Q67=INT((AQ$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&AQ$2-$Q67,$Z$2:$CJ$2,\"<=\"&AQ$2),0),$Q60*(IF(AQ$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AQ$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AQ$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AQ$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AQ$2+INT(-$Q65))))))","v":1519076.4761370756},{"$f":"IF(AR$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AR$2-$Q47)/$Q67=INT((AR$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&AR$2,$Z$2:$CJ$2,\"<\"&AR$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AR$2+1-$Q47)/$Q67=INT((AR$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&AR$2-$Q67,$Z$2:$CJ$2,\"<=\"&AR$2),0),$Q60*(IF(AR$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AR$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AR$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AR$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AR$2+INT(-$Q65))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AS$2-$Q47)/$Q67=INT((AS$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&AS$2,$Z$2:$CJ$2,\"<\"&AS$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AS$2+1-$Q47)/$Q67=INT((AS$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&AS$2-$Q67,$Z$2:$CJ$2,\"<=\"&AS$2),0),$Q60*(IF(AS$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AS$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AS$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AS$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AS$2+INT(-$Q65))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AT$2-$Q47)/$Q67=INT((AT$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&AT$2,$Z$2:$CJ$2,\"<\"&AT$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AT$2+1-$Q47)/$Q67=INT((AT$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&AT$2-$Q67,$Z$2:$CJ$2,\"<=\"&AT$2),0),$Q60*(IF(AT$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AT$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AT$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AT$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AT$2+INT(-$Q65))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AU$2-$Q47)/$Q67=INT((AU$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&AU$2,$Z$2:$CJ$2,\"<\"&AU$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AU$2+1-$Q47)/$Q67=INT((AU$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&AU$2-$Q67,$Z$2:$CJ$2,\"<=\"&AU$2),0),$Q60*(IF(AU$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AU$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AU$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AU$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AU$2+INT(-$Q65))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AV$2-$Q47)/$Q67=INT((AV$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&AV$2,$Z$2:$CJ$2,\"<\"&AV$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AV$2+1-$Q47)/$Q67=INT((AV$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&AV$2-$Q67,$Z$2:$CJ$2,\"<=\"&AV$2),0),$Q60*(IF(AV$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AV$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AV$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AV$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AV$2+INT(-$Q65))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AW$2-$Q47)/$Q67=INT((AW$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&AW$2,$Z$2:$CJ$2,\"<\"&AW$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AW$2+1-$Q47)/$Q67=INT((AW$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&AW$2-$Q67,$Z$2:$CJ$2,\"<=\"&AW$2),0),$Q60*(IF(AW$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AW$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AW$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AW$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AW$2+INT(-$Q65))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AX$2-$Q47)/$Q67=INT((AX$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&AX$2,$Z$2:$CJ$2,\"<\"&AX$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AX$2+1-$Q47)/$Q67=INT((AX$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&AX$2-$Q67,$Z$2:$CJ$2,\"<=\"&AX$2),0),$Q60*(IF(AX$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AX$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AX$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AX$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AX$2+INT(-$Q65))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AY$2-$Q47)/$Q67=INT((AY$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&AY$2,$Z$2:$CJ$2,\"<\"&AY$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AY$2+1-$Q47)/$Q67=INT((AY$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&AY$2-$Q67,$Z$2:$CJ$2,\"<=\"&AY$2),0),$Q60*(IF(AY$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AY$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AY$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AY$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AY$2+INT(-$Q65))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AZ$2-$Q47)/$Q67=INT((AZ$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&AZ$2,$Z$2:$CJ$2,\"<\"&AZ$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AZ$2+1-$Q47)/$Q67=INT((AZ$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&AZ$2-$Q67,$Z$2:$CJ$2,\"<=\"&AZ$2),0),$Q60*(IF(AZ$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AZ$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AZ$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AZ$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,AZ$2+INT(-$Q65))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BA$2-$Q47)/$Q67=INT((BA$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&BA$2,$Z$2:$CJ$2,\"<\"&BA$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BA$2+1-$Q47)/$Q67=INT((BA$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&BA$2-$Q67,$Z$2:$CJ$2,\"<=\"&BA$2),0),$Q60*(IF(BA$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BA$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BA$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BA$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BA$2+INT(-$Q65))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BB$2-$Q47)/$Q67=INT((BB$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&BB$2,$Z$2:$CJ$2,\"<\"&BB$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BB$2+1-$Q47)/$Q67=INT((BB$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&BB$2-$Q67,$Z$2:$CJ$2,\"<=\"&BB$2),0),$Q60*(IF(BB$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BB$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BB$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BB$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BB$2+INT(-$Q65))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BC$2-$Q47)/$Q67=INT((BC$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&BC$2,$Z$2:$CJ$2,\"<\"&BC$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BC$2+1-$Q47)/$Q67=INT((BC$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&BC$2-$Q67,$Z$2:$CJ$2,\"<=\"&BC$2),0),$Q60*(IF(BC$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BC$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BC$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BC$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BC$2+INT(-$Q65))))))","v":9718975.5582123622},{"$f":"IF(BD$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BD$2-$Q47)/$Q67=INT((BD$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&BD$2,$Z$2:$CJ$2,\"<\"&BD$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BD$2+1-$Q47)/$Q67=INT((BD$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&BD$2-$Q67,$Z$2:$CJ$2,\"<=\"&BD$2),0),$Q60*(IF(BD$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BD$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BD$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BD$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BD$2+INT(-$Q65))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BE$2-$Q47)/$Q67=INT((BE$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&BE$2,$Z$2:$CJ$2,\"<\"&BE$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BE$2+1-$Q47)/$Q67=INT((BE$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&BE$2-$Q67,$Z$2:$CJ$2,\"<=\"&BE$2),0),$Q60*(IF(BE$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BE$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BE$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BE$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BE$2+INT(-$Q65))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BF$2-$Q47)/$Q67=INT((BF$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&BF$2,$Z$2:$CJ$2,\"<\"&BF$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BF$2+1-$Q47)/$Q67=INT((BF$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&BF$2-$Q67,$Z$2:$CJ$2,\"<=\"&BF$2),0),$Q60*(IF(BF$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BF$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BF$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BF$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BF$2+INT(-$Q65))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BG$2-$Q47)/$Q67=INT((BG$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&BG$2,$Z$2:$CJ$2,\"<\"&BG$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BG$2+1-$Q47)/$Q67=INT((BG$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&BG$2-$Q67,$Z$2:$CJ$2,\"<=\"&BG$2),0),$Q60*(IF(BG$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BG$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BG$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BG$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BG$2+INT(-$Q65))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BH$2-$Q47)/$Q67=INT((BH$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&BH$2,$Z$2:$CJ$2,\"<\"&BH$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BH$2+1-$Q47)/$Q67=INT((BH$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&BH$2-$Q67,$Z$2:$CJ$2,\"<=\"&BH$2),0),$Q60*(IF(BH$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BH$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BH$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BH$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BH$2+INT(-$Q65))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BI$2-$Q47)/$Q67=INT((BI$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&BI$2,$Z$2:$CJ$2,\"<\"&BI$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BI$2+1-$Q47)/$Q67=INT((BI$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&BI$2-$Q67,$Z$2:$CJ$2,\"<=\"&BI$2),0),$Q60*(IF(BI$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BI$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BI$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BI$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BI$2+INT(-$Q65))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BJ$2-$Q47)/$Q67=INT((BJ$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&BJ$2,$Z$2:$CJ$2,\"<\"&BJ$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BJ$2+1-$Q47)/$Q67=INT((BJ$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&BJ$2-$Q67,$Z$2:$CJ$2,\"<=\"&BJ$2),0),$Q60*(IF(BJ$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BJ$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BJ$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BJ$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BJ$2+INT(-$Q65))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BK$2-$Q47)/$Q67=INT((BK$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&BK$2,$Z$2:$CJ$2,\"<\"&BK$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BK$2+1-$Q47)/$Q67=INT((BK$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&BK$2-$Q67,$Z$2:$CJ$2,\"<=\"&BK$2),0),$Q60*(IF(BK$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BK$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BK$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BK$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BK$2+INT(-$Q65))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BL$2-$Q47)/$Q67=INT((BL$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&BL$2,$Z$2:$CJ$2,\"<\"&BL$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BL$2+1-$Q47)/$Q67=INT((BL$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&BL$2-$Q67,$Z$2:$CJ$2,\"<=\"&BL$2),0),$Q60*(IF(BL$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BL$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BL$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BL$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BL$2+INT(-$Q65))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BM$2-$Q47)/$Q67=INT((BM$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&BM$2,$Z$2:$CJ$2,\"<\"&BM$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BM$2+1-$Q47)/$Q67=INT((BM$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&BM$2-$Q67,$Z$2:$CJ$2,\"<=\"&BM$2),0),$Q60*(IF(BM$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BM$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BM$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BM$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BM$2+INT(-$Q65))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BN$2-$Q47)/$Q67=INT((BN$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&BN$2,$Z$2:$CJ$2,\"<\"&BN$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BN$2+1-$Q47)/$Q67=INT((BN$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&BN$2-$Q67,$Z$2:$CJ$2,\"<=\"&BN$2),0),$Q60*(IF(BN$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BN$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BN$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BN$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BN$2+INT(-$Q65))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BO$2-$Q47)/$Q67=INT((BO$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&BO$2,$Z$2:$CJ$2,\"<\"&BO$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BO$2+1-$Q47)/$Q67=INT((BO$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&BO$2-$Q67,$Z$2:$CJ$2,\"<=\"&BO$2),0),$Q60*(IF(BO$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BO$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BO$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BO$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BO$2+INT(-$Q65))))))","v":27738352.672141001},{"$f":"IF(BP$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BP$2-$Q47)/$Q67=INT((BP$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&BP$2,$Z$2:$CJ$2,\"<\"&BP$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BP$2+1-$Q47)/$Q67=INT((BP$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&BP$2-$Q67,$Z$2:$CJ$2,\"<=\"&BP$2),0),$Q60*(IF(BP$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BP$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BP$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BP$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BP$2+INT(-$Q65))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BQ$2-$Q47)/$Q67=INT((BQ$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&BQ$2,$Z$2:$CJ$2,\"<\"&BQ$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BQ$2+1-$Q47)/$Q67=INT((BQ$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&BQ$2-$Q67,$Z$2:$CJ$2,\"<=\"&BQ$2),0),$Q60*(IF(BQ$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BQ$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BQ$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BQ$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BQ$2+INT(-$Q65))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BR$2-$Q47)/$Q67=INT((BR$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&BR$2,$Z$2:$CJ$2,\"<\"&BR$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BR$2+1-$Q47)/$Q67=INT((BR$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&BR$2-$Q67,$Z$2:$CJ$2,\"<=\"&BR$2),0),$Q60*(IF(BR$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BR$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BR$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BR$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BR$2+INT(-$Q65))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BS$2-$Q47)/$Q67=INT((BS$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&BS$2,$Z$2:$CJ$2,\"<\"&BS$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BS$2+1-$Q47)/$Q67=INT((BS$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&BS$2-$Q67,$Z$2:$CJ$2,\"<=\"&BS$2),0),$Q60*(IF(BS$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BS$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BS$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BS$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BS$2+INT(-$Q65))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BT$2-$Q47)/$Q67=INT((BT$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&BT$2,$Z$2:$CJ$2,\"<\"&BT$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BT$2+1-$Q47)/$Q67=INT((BT$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&BT$2-$Q67,$Z$2:$CJ$2,\"<=\"&BT$2),0),$Q60*(IF(BT$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BT$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BT$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BT$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BT$2+INT(-$Q65))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BU$2-$Q47)/$Q67=INT((BU$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&BU$2,$Z$2:$CJ$2,\"<\"&BU$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BU$2+1-$Q47)/$Q67=INT((BU$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&BU$2-$Q67,$Z$2:$CJ$2,\"<=\"&BU$2),0),$Q60*(IF(BU$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BU$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BU$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BU$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BU$2+INT(-$Q65))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BV$2-$Q47)/$Q67=INT((BV$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&BV$2,$Z$2:$CJ$2,\"<\"&BV$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BV$2+1-$Q47)/$Q67=INT((BV$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&BV$2-$Q67,$Z$2:$CJ$2,\"<=\"&BV$2),0),$Q60*(IF(BV$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BV$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BV$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BV$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BV$2+INT(-$Q65))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BW$2-$Q47)/$Q67=INT((BW$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&BW$2,$Z$2:$CJ$2,\"<\"&BW$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BW$2+1-$Q47)/$Q67=INT((BW$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&BW$2-$Q67,$Z$2:$CJ$2,\"<=\"&BW$2),0),$Q60*(IF(BW$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BW$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BW$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BW$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BW$2+INT(-$Q65))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BX$2-$Q47)/$Q67=INT((BX$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&BX$2,$Z$2:$CJ$2,\"<\"&BX$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BX$2+1-$Q47)/$Q67=INT((BX$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&BX$2-$Q67,$Z$2:$CJ$2,\"<=\"&BX$2),0),$Q60*(IF(BX$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BX$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BX$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BX$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BX$2+INT(-$Q65))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BY$2-$Q47)/$Q67=INT((BY$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&BY$2,$Z$2:$CJ$2,\"<\"&BY$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BY$2+1-$Q47)/$Q67=INT((BY$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&BY$2-$Q67,$Z$2:$CJ$2,\"<=\"&BY$2),0),$Q60*(IF(BY$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BY$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BY$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BY$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BY$2+INT(-$Q65))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BZ$2-$Q47)/$Q67=INT((BZ$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&BZ$2,$Z$2:$CJ$2,\"<\"&BZ$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BZ$2+1-$Q47)/$Q67=INT((BZ$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&BZ$2-$Q67,$Z$2:$CJ$2,\"<=\"&BZ$2),0),$Q60*(IF(BZ$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BZ$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BZ$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BZ$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,BZ$2+INT(-$Q65))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CA$2-$Q47)/$Q67=INT((CA$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&CA$2,$Z$2:$CJ$2,\"<\"&CA$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CA$2+1-$Q47)/$Q67=INT((CA$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&CA$2-$Q67,$Z$2:$CJ$2,\"<=\"&CA$2),0),$Q60*(IF(CA$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,CA$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,CA$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,CA$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,CA$2+INT(-$Q65))))))","v":47063833.26571691},{"$f":"IF(CB$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CB$2-$Q47)/$Q67=INT((CB$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&CB$2,$Z$2:$CJ$2,\"<\"&CB$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CB$2+1-$Q47)/$Q67=INT((CB$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&CB$2-$Q67,$Z$2:$CJ$2,\"<=\"&CB$2),0),$Q60*(IF(CB$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,CB$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,CB$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,CB$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,CB$2+INT(-$Q65))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CC$2-$Q47)/$Q67=INT((CC$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&CC$2,$Z$2:$CJ$2,\"<\"&CC$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CC$2+1-$Q47)/$Q67=INT((CC$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&CC$2-$Q67,$Z$2:$CJ$2,\"<=\"&CC$2),0),$Q60*(IF(CC$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,CC$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,CC$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,CC$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,CC$2+INT(-$Q65))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CD$2-$Q47)/$Q67=INT((CD$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&CD$2,$Z$2:$CJ$2,\"<\"&CD$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CD$2+1-$Q47)/$Q67=INT((CD$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&CD$2-$Q67,$Z$2:$CJ$2,\"<=\"&CD$2),0),$Q60*(IF(CD$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,CD$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,CD$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,CD$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,CD$2+INT(-$Q65))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CE$2-$Q47)/$Q67=INT((CE$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&CE$2,$Z$2:$CJ$2,\"<\"&CE$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CE$2+1-$Q47)/$Q67=INT((CE$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&CE$2-$Q67,$Z$2:$CJ$2,\"<=\"&CE$2),0),$Q60*(IF(CE$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,CE$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,CE$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,CE$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,CE$2+INT(-$Q65))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CF$2-$Q47)/$Q67=INT((CF$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&CF$2,$Z$2:$CJ$2,\"<\"&CF$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CF$2+1-$Q47)/$Q67=INT((CF$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&CF$2-$Q67,$Z$2:$CJ$2,\"<=\"&CF$2),0),$Q60*(IF(CF$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,CF$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,CF$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,CF$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,CF$2+INT(-$Q65))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CG$2-$Q47)/$Q67=INT((CG$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&CG$2,$Z$2:$CJ$2,\"<\"&CG$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CG$2+1-$Q47)/$Q67=INT((CG$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&CG$2-$Q67,$Z$2:$CJ$2,\"<=\"&CG$2),0),$Q60*(IF(CG$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,CG$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,CG$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,CG$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,CG$2+INT(-$Q65))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CH$2-$Q47)/$Q67=INT((CH$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&CH$2,$Z$2:$CJ$2,\"<\"&CH$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CH$2+1-$Q47)/$Q67=INT((CH$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&CH$2-$Q67,$Z$2:$CJ$2,\"<=\"&CH$2),0),$Q60*(IF(CH$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,CH$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,CH$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,CH$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,CH$2+INT(-$Q65))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CI$2-$Q47)/$Q67=INT((CI$2-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&CI$2,$Z$2:$CJ$2,\"<\"&CI$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CI$2+1-$Q47)/$Q67=INT((CI$2+1-$Q47)/$Q67),SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">\"&CI$2-$Q67,$Z$2:$CJ$2,\"<=\"&CI$2),0),$Q60*(IF(CI$2=1,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,CI$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,CI$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,CI$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,CI$2+INT(-$Q65))))))","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,{"$f":"IF($R58=\"^\",IF(COUNTIF(Lists!$13:$13,H58)=1,0,1),0)","v":0},{"$f":"Lists!$CE$13","v":"Типы оплаты"},{"$f":"Exp!$I$31","v":"Выбираем способ оплаты"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","ретро-платеж","^",{"$f":"IF(G58<>0,1,IF(OR($Q58=\"\",$Q58=0),0,IF($R58=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H58))),$Q58)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":59},null,null,null,null,null,{"$f":"IF($R59=\"^\",IF(COUNTIF(Lists!$13:$13,H59)=1,0,1),0)","v":0},{"$f":"H57","v":"Юридические расходы"},"Если аванс-доплата, то указываем % предоплаты и сроки:"]
[{"$f":"ROW()","v":60},null,null,null,null,null,{"$f":"IF($R60=\"^\",IF(COUNTIF(Lists!$13:$13,H60)=1,0,1),0)","v":0},{"$f":"H58","v":"Типы оплаты"},{"$f":"I59","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$154","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,{"$f":"IF(OR($Q58=Lists!$CE$17,$Q58=Lists!$CE$18),\"\",\"*\")","v":""},0,null,{"$f":"IF(G60<>0,1,IF(OR($Q60=\"\",$Q60=0),0,IF($R60=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H60))),$Q60)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,{"$f":"IF($R61=\"^\",IF(COUNTIF(Lists!$13:$13,H61)=1,0,1),0)","v":0},{"$f":"H58","v":"Типы оплаты"},{"$f":"I59","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$155","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,{"$f":"IF(OR($Q58=Lists!$CE$17,$Q58=Lists!$CE$18),\"\",\"*\")","v":""},0,null,{"$f":"IF(G61<>0,1,IF(OR($Q61=\"\",$Q61=0),0,IF($R61=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H61))),$Q61)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,{"$f":"IF($R62=\"^\",IF(COUNTIF(Lists!$13:$13,H62)=1,0,1),0)","v":0},{"$f":"H58","v":"Типы оплаты"},{"$f":"I59","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$156","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q61/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G62<>0,1,IF(OR($Q62=\"\",$Q62=0),0,IF($R62=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H62))),$Q62)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q62-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q61/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":63},null,null,null,null,null,{"$f":"IF($R63=\"^\",IF(COUNTIF(Lists!$13:$13,H63)=1,0,1),0)","v":0},{"$f":"H58","v":"Типы оплаты"},{"$f":"I59","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$157","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,{"$f":"100%-Q60","v":1},null,{"$f":"IF(G63<>0,1,IF(OR($Q63=\"\",$Q63=0),0,IF($R63=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H63))),$Q63)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q63-(100%-Q60))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":64},null,null,null,null,null,{"$f":"IF($R64=\"^\",IF(COUNTIF(Lists!$13:$13,H64)=1,0,1),0)","v":0},{"$f":"H58","v":"Типы оплаты"},{"$f":"I59","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$158","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,{"$f":"IF(OR($Q58=Lists!$CE$17,$Q58=Lists!$CE$18),\"\",\"*\")","v":""},30,null,{"$f":"IF(G64<>0,1,IF(OR($Q64=\"\",$Q64=0),0,IF($R64=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H64))),$Q64)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":65},null,null,null,null,null,{"$f":"IF($R65=\"^\",IF(COUNTIF(Lists!$13:$13,H65)=1,0,1),0)","v":0},{"$f":"H58","v":"Типы оплаты"},{"$f":"I59","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$159","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q64/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.33333333333333331},null,{"$f":"IF(G65<>0,1,IF(OR($Q65=\"\",$Q65=0),0,IF($R65=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H65))),$Q65)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q65-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q64/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":66},null,null,null,null,null,{"$f":"IF($R66=\"^\",IF(COUNTIF(Lists!$13:$13,H66)=1,0,1),0)","v":0},{"$f":"H57","v":"Юридические расходы"},"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[{"$f":"ROW()","v":67},null,null,null,null,null,{"$f":"IF($R67=\"^\",IF(COUNTIF(Lists!$13:$13,H67)=1,0,1),0)","v":0},{"$f":"H57","v":"Юридические расходы"},{"$f":"I66","v":"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"},{"$f":"\"Количество периодов\"&IF($Q58=Lists!$CE$17,\" авансирования\",IF($Q58=Lists!$CE$18,\" ретро-оплаты\",\"\"))","v":"Количество периодов ретро-оплаты"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,{"$f":"IF(OR($Q58=Lists!$CE$17,$Q58=Lists!$CE$18),\"*\",\"\")","v":"*"},12,null,{"$f":"IF(G67<>0,1,IF(OR($Q67=\"\",$Q67=0),0,IF($R67=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H67))),$Q67)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":68}]
[{"$f":"ROW()","v":69},null,null,null,null,null,{"$f":"IF($R69=\"^\",IF(COUNTIF(Lists!$13:$13,H69)=1,0,1),0)","v":0},{"$f":"H45","v":"Юридические расходы"},null,null,null,{"$f":"K45","v":2},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z69:$CJ69)","v":120776339.34581986},null,null,{"$f":"IF(AA$11=\"\",0,AA45)","v":0},{"$f":"IF(AB$11=\"\",0,AB45)","v":0},0,0,0,18988.490809114744,22922.961241131517,36375.654127355789,58096.324627490947,75317.395961914823,78582.198561929603,107327.14676787448,163029.89756230314,201285.59987826124,188791.39537668083,231339.78669500706,337019.6245280116,400748.02695385221,374350.08700285753,453920.43509656843,623034.97433118045,708808.29267827317,643545.98156851006,746531.57803200348,1016512.5968501467,1143701.3462726325,1003965.3351323018,1118000.2457944253,1485856.6584996092,1630608.2704472393,1442628.2530823553,1620519.3227692295,2098962.4083936154,2257373.5352673507,1965002.9346068252,2144107.1492348872,2800921.4682472278,3029168.6084826891,2585177.8881868268,2752694.7953311396,3411188.038091613,3486736.9203259149,3028207.8461296358,3305266.4935044125,4057546.7483620746,4123242.7999252146,3433735.8218575302,3481031.0427320912,4477587.2986080637,4765977.5738739958,3955640.2359623793,4016371.574501561,4932488.909934042,4990760.6955341958,4285854.335914975,4596480.4825944286,5629044.8181540137,5702794.7008715961,4739823.4081112426,4791342.9324320778,0]
[{"$f":"ROW()","v":70},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":71},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":72},null,null,null,null,null,{"$f":"IF($R72=\"^\",IF(COUNTIF(Lists!$13:$13,H72)=1,0,1),0)","v":0},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$K72)=0,$K72=0,$K72=\"\"),\"\",INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$K72)))","v":"Расходы на ПО и т.п."},null,null,{"$f":"MAX(K$15:K71)+1","v":3},{"$f":"K72","v":3},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z72:$CJ72)","v":602300.4375},null,null,{"$f":"IF(OR(AA$11=\"\",AA$2<$Q74,AA$2>$Q76),0,IF($X77>0,AA77,IF($Q78>0,$Q78*AA$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AA$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AA$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":0},{"$f":"IF(OR(AB$11=\"\",AB$2<$Q74,AB$2>$Q76),0,IF($X77>0,AB77,IF($Q78>0,$Q78*AB$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AB$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AB$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":0},{"$f":"IF(OR(AC$11=\"\",AC$2<$Q74,AC$2>$Q76),0,IF($X77>0,AC77,IF($Q78>0,$Q78*AC$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AC$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AC$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":0},{"$f":"IF(OR(AD$11=\"\",AD$2<$Q74,AD$2>$Q76),0,IF($X77>0,AD77,IF($Q78>0,$Q78*AD$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AD$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AD$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":0},{"$f":"IF(OR(AE$11=\"\",AE$2<$Q74,AE$2>$Q76),0,IF($X77>0,AE77,IF($Q78>0,$Q78*AE$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AE$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AE$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":0},{"$f":"IF(OR(AF$11=\"\",AF$2<$Q74,AF$2>$Q76),0,IF($X77>0,AF77,IF($Q78>0,$Q78*AF$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AF$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AF$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10000},{"$f":"IF(OR(AG$11=\"\",AG$2<$Q74,AG$2>$Q76),0,IF($X77>0,AG77,IF($Q78>0,$Q78*AG$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AG$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AG$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10000},{"$f":"IF(OR(AH$11=\"\",AH$2<$Q74,AH$2>$Q76),0,IF($X77>0,AH77,IF($Q78>0,$Q78*AH$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AH$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AH$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10000},{"$f":"IF(OR(AI$11=\"\",AI$2<$Q74,AI$2>$Q76),0,IF($X77>0,AI77,IF($Q78>0,$Q78*AI$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AI$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AI$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10000},{"$f":"IF(OR(AJ$11=\"\",AJ$2<$Q74,AJ$2>$Q76),0,IF($X77>0,AJ77,IF($Q78>0,$Q78*AJ$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AJ$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AJ$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10000},{"$f":"IF(OR(AK$11=\"\",AK$2<$Q74,AK$2>$Q76),0,IF($X77>0,AK77,IF($Q78>0,$Q78*AK$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AK$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AK$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10000},{"$f":"IF(OR(AL$11=\"\",AL$2<$Q74,AL$2>$Q76),0,IF($X77>0,AL77,IF($Q78>0,$Q78*AL$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AL$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AL$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10000},{"$f":"IF(OR(AM$11=\"\",AM$2<$Q74,AM$2>$Q76),0,IF($X77>0,AM77,IF($Q78>0,$Q78*AM$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AM$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AM$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10000},{"$f":"IF(OR(AN$11=\"\",AN$2<$Q74,AN$2>$Q76),0,IF($X77>0,AN77,IF($Q78>0,$Q78*AN$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AN$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AN$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10000},{"$f":"IF(OR(AO$11=\"\",AO$2<$Q74,AO$2>$Q76),0,IF($X77>0,AO77,IF($Q78>0,$Q78*AO$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AO$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AO$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10000},{"$f":"IF(OR(AP$11=\"\",AP$2<$Q74,AP$2>$Q76),0,IF($X77>0,AP77,IF($Q78>0,$Q78*AP$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AP$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AP$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10000},{"$f":"IF(OR(AQ$11=\"\",AQ$2<$Q74,AQ$2>$Q76),0,IF($X77>0,AQ77,IF($Q78>0,$Q78*AQ$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AQ$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AQ$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10000},{"$f":"IF(OR(AR$11=\"\",AR$2<$Q74,AR$2>$Q76),0,IF($X77>0,AR77,IF($Q78>0,$Q78*AR$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AR$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AR$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10500},{"$f":"IF(OR(AS$11=\"\",AS$2<$Q74,AS$2>$Q76),0,IF($X77>0,AS77,IF($Q78>0,$Q78*AS$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AS$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AS$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10500},{"$f":"IF(OR(AT$11=\"\",AT$2<$Q74,AT$2>$Q76),0,IF($X77>0,AT77,IF($Q78>0,$Q78*AT$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AT$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AT$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10500},{"$f":"IF(OR(AU$11=\"\",AU$2<$Q74,AU$2>$Q76),0,IF($X77>0,AU77,IF($Q78>0,$Q78*AU$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AU$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AU$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10500},{"$f":"IF(OR(AV$11=\"\",AV$2<$Q74,AV$2>$Q76),0,IF($X77>0,AV77,IF($Q78>0,$Q78*AV$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AV$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AV$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10500},{"$f":"IF(OR(AW$11=\"\",AW$2<$Q74,AW$2>$Q76),0,IF($X77>0,AW77,IF($Q78>0,$Q78*AW$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AW$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AW$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10500},{"$f":"IF(OR(AX$11=\"\",AX$2<$Q74,AX$2>$Q76),0,IF($X77>0,AX77,IF($Q78>0,$Q78*AX$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AX$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AX$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10500},{"$f":"IF(OR(AY$11=\"\",AY$2<$Q74,AY$2>$Q76),0,IF($X77>0,AY77,IF($Q78>0,$Q78*AY$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AY$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AY$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10500},{"$f":"IF(OR(AZ$11=\"\",AZ$2<$Q74,AZ$2>$Q76),0,IF($X77>0,AZ77,IF($Q78>0,$Q78*AZ$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AZ$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AZ$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10500},{"$f":"IF(OR(BA$11=\"\",BA$2<$Q74,BA$2>$Q76),0,IF($X77>0,BA77,IF($Q78>0,$Q78*BA$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BA$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BA$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10500},{"$f":"IF(OR(BB$11=\"\",BB$2<$Q74,BB$2>$Q76),0,IF($X77>0,BB77,IF($Q78>0,$Q78*BB$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BB$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BB$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10500},{"$f":"IF(OR(BC$11=\"\",BC$2<$Q74,BC$2>$Q76),0,IF($X77>0,BC77,IF($Q78>0,$Q78*BC$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BC$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BC$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10500},{"$f":"IF(OR(BD$11=\"\",BD$2<$Q74,BD$2>$Q76),0,IF($X77>0,BD77,IF($Q78>0,$Q78*BD$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BD$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BD$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11025},{"$f":"IF(OR(BE$11=\"\",BE$2<$Q74,BE$2>$Q76),0,IF($X77>0,BE77,IF($Q78>0,$Q78*BE$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BE$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BE$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11025},{"$f":"IF(OR(BF$11=\"\",BF$2<$Q74,BF$2>$Q76),0,IF($X77>0,BF77,IF($Q78>0,$Q78*BF$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BF$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BF$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11025},{"$f":"IF(OR(BG$11=\"\",BG$2<$Q74,BG$2>$Q76),0,IF($X77>0,BG77,IF($Q78>0,$Q78*BG$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BG$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BG$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11025},{"$f":"IF(OR(BH$11=\"\",BH$2<$Q74,BH$2>$Q76),0,IF($X77>0,BH77,IF($Q78>0,$Q78*BH$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BH$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BH$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11025},{"$f":"IF(OR(BI$11=\"\",BI$2<$Q74,BI$2>$Q76),0,IF($X77>0,BI77,IF($Q78>0,$Q78*BI$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BI$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BI$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11025},{"$f":"IF(OR(BJ$11=\"\",BJ$2<$Q74,BJ$2>$Q76),0,IF($X77>0,BJ77,IF($Q78>0,$Q78*BJ$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BJ$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BJ$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11025},{"$f":"IF(OR(BK$11=\"\",BK$2<$Q74,BK$2>$Q76),0,IF($X77>0,BK77,IF($Q78>0,$Q78*BK$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BK$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BK$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11025},{"$f":"IF(OR(BL$11=\"\",BL$2<$Q74,BL$2>$Q76),0,IF($X77>0,BL77,IF($Q78>0,$Q78*BL$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BL$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BL$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11025},{"$f":"IF(OR(BM$11=\"\",BM$2<$Q74,BM$2>$Q76),0,IF($X77>0,BM77,IF($Q78>0,$Q78*BM$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BM$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BM$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11025},{"$f":"IF(OR(BN$11=\"\",BN$2<$Q74,BN$2>$Q76),0,IF($X77>0,BN77,IF($Q78>0,$Q78*BN$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BN$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BN$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11025},{"$f":"IF(OR(BO$11=\"\",BO$2<$Q74,BO$2>$Q76),0,IF($X77>0,BO77,IF($Q78>0,$Q78*BO$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BO$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BO$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11025},{"$f":"IF(OR(BP$11=\"\",BP$2<$Q74,BP$2>$Q76),0,IF($X77>0,BP77,IF($Q78>0,$Q78*BP$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BP$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BP$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11576.250000000002},{"$f":"IF(OR(BQ$11=\"\",BQ$2<$Q74,BQ$2>$Q76),0,IF($X77>0,BQ77,IF($Q78>0,$Q78*BQ$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BQ$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BQ$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11576.250000000002},{"$f":"IF(OR(BR$11=\"\",BR$2<$Q74,BR$2>$Q76),0,IF($X77>0,BR77,IF($Q78>0,$Q78*BR$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BR$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BR$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11576.250000000002},{"$f":"IF(OR(BS$11=\"\",BS$2<$Q74,BS$2>$Q76),0,IF($X77>0,BS77,IF($Q78>0,$Q78*BS$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BS$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BS$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11576.250000000002},{"$f":"IF(OR(BT$11=\"\",BT$2<$Q74,BT$2>$Q76),0,IF($X77>0,BT77,IF($Q78>0,$Q78*BT$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BT$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BT$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11576.250000000002},{"$f":"IF(OR(BU$11=\"\",BU$2<$Q74,BU$2>$Q76),0,IF($X77>0,BU77,IF($Q78>0,$Q78*BU$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BU$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BU$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11576.250000000002},{"$f":"IF(OR(BV$11=\"\",BV$2<$Q74,BV$2>$Q76),0,IF($X77>0,BV77,IF($Q78>0,$Q78*BV$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BV$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BV$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11576.250000000002},{"$f":"IF(OR(BW$11=\"\",BW$2<$Q74,BW$2>$Q76),0,IF($X77>0,BW77,IF($Q78>0,$Q78*BW$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BW$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BW$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11576.250000000002},{"$f":"IF(OR(BX$11=\"\",BX$2<$Q74,BX$2>$Q76),0,IF($X77>0,BX77,IF($Q78>0,$Q78*BX$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BX$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BX$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11576.250000000002},{"$f":"IF(OR(BY$11=\"\",BY$2<$Q74,BY$2>$Q76),0,IF($X77>0,BY77,IF($Q78>0,$Q78*BY$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BY$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BY$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11576.250000000002},{"$f":"IF(OR(BZ$11=\"\",BZ$2<$Q74,BZ$2>$Q76),0,IF($X77>0,BZ77,IF($Q78>0,$Q78*BZ$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BZ$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BZ$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11576.250000000002},{"$f":"IF(OR(CA$11=\"\",CA$2<$Q74,CA$2>$Q76),0,IF($X77>0,CA77,IF($Q78>0,$Q78*CA$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CA$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CA$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11576.250000000002},{"$f":"IF(OR(CB$11=\"\",CB$2<$Q74,CB$2>$Q76),0,IF($X77>0,CB77,IF($Q78>0,$Q78*CB$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CB$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CB$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":12155.0625},{"$f":"IF(OR(CC$11=\"\",CC$2<$Q74,CC$2>$Q76),0,IF($X77>0,CC77,IF($Q78>0,$Q78*CC$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CC$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CC$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":12155.0625},{"$f":"IF(OR(CD$11=\"\",CD$2<$Q74,CD$2>$Q76),0,IF($X77>0,CD77,IF($Q78>0,$Q78*CD$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CD$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CD$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":12155.0625},{"$f":"IF(OR(CE$11=\"\",CE$2<$Q74,CE$2>$Q76),0,IF($X77>0,CE77,IF($Q78>0,$Q78*CE$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CE$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CE$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":12155.0625},{"$f":"IF(OR(CF$11=\"\",CF$2<$Q74,CF$2>$Q76),0,IF($X77>0,CF77,IF($Q78>0,$Q78*CF$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CF$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CF$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":12155.0625},{"$f":"IF(OR(CG$11=\"\",CG$2<$Q74,CG$2>$Q76),0,IF($X77>0,CG77,IF($Q78>0,$Q78*CG$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CG$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CG$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":12155.0625},{"$f":"IF(OR(CH$11=\"\",CH$2<$Q74,CH$2>$Q76),0,IF($X77>0,CH77,IF($Q78>0,$Q78*CH$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CH$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CH$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":12155.0625},{"$f":"IF(OR(CI$11=\"\",CI$2<$Q74,CI$2>$Q76),0,IF($X77>0,CI77,IF($Q78>0,$Q78*CI$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CI$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CI$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":0}]
[{"$f":"ROW()","v":73},null,null,null,null,null,{"$f":"IF($R73=\"^\",IF(COUNTIF(Lists!$13:$13,H73)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$288","v":"Начальная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","2022-10-01","^",{"$f":"IF(G73<>0,1,IF(OR($Q73=\"\",$Q73=0),0,IF($R73=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H73))),$Q73)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":74},null,null,null,null,null,{"$f":"IF($R74=\"^\",IF(COUNTIF(Lists!$13:$13,H74)=1,0,1),0)","v":0},{"$f":"H72","v":"Расходы на ПО и т.п."},{"$f":"I73","v":"Начальная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q73)=0,Q73=0,Q73=\"\"),1,SUMIFS($2:$2,$11:$11,Q73))","v":6},null,{"$f":"IF(G74<>0,1,IF(OR($Q74=\"\",$Q74=0),0,IF($R74=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H74))),$Q74)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q74-IF(OR(SUMIFS($2:$2,$11:$11,Q73)=0,Q73=0,Q73=\"\"),1,SUMIFS($2:$2,$11:$11,Q73)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":75},null,null,null,null,null,{"$f":"IF($R75=\"^\",IF(COUNTIF(Lists!$13:$13,H75)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$290","v":"Конечная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G75<>0,1,IF(OR($Q75=\"\",$Q75=0),0,IF($R75=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H75))),$Q75)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":76},null,null,null,null,null,{"$f":"IF($R76=\"^\",IF(COUNTIF(Lists!$13:$13,H76)=1,0,1),0)","v":0},{"$f":"H72","v":"Расходы на ПО и т.п."},{"$f":"I75","v":"Конечная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q75)=0,Q75=0,Q75=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q75))","v":60},null,{"$f":"IF(G76<>0,1,IF(OR($Q76=\"\",$Q76=0),0,IF($R76=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H76))),$Q76)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q76-IF(OR(SUMIFS($2:$2,$11:$11,Q75)=0,Q75=0,Q75=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q75)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":77},null,null,null,null,null,{"$f":"IF($R77=\"^\",IF(COUNTIF(Lists!$13:$13,H77)=1,0,1),0)","v":0},{"$f":"H72","v":"Расходы на ПО и т.п."},{"$f":"Mrkting!$I$52","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z77:$CJ77,$Z77:$CJ77,\">\"&0)=0,0,AVERAGEIFS($Z77:$CJ77,$Z77:$CJ77,\">\"&0))","v":0},"*"]
[{"$f":"ROW()","v":78},null,null,null,null,null,{"$f":"IF($R78=\"^\",IF(COUNTIF(Lists!$13:$13,H78)=1,0,1),0)","v":0},{"$f":"H72","v":"Расходы на ПО и т.п."},{"$f":"Exp!$I$24","v":"Через %-нт от продаж"},null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",null,null,{"$f":"IF(G78<>0,1,IF(OR($Q78=\"\",$Q78=0),0,IF($R78=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H78))),$Q78)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":79},null,null,null,null,null,{"$f":"IF($R79=\"^\",IF(COUNTIF(Lists!$13:$13,H79)=1,0,1),0)","v":0},{"$f":"Lists!$AB$13","v":"тип прогрессии"},{"$f":"Mrkting!$I$53","v":"Через прогрессию"},null,null,null,null,null,null,"*","геометрическая","^",{"$f":"IF(G79<>0,1,IF(OR($Q79=\"\",$Q79=0),0,IF($R79=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H79))),$Q79)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":80},null,null,null,null,null,{"$f":"IF($R80=\"^\",IF(COUNTIF(Lists!$13:$13,H80)=1,0,1),0)","v":0},{"$f":"H72","v":"Расходы на ПО и т.п."},{"$f":"I79","v":"Через прогрессию"},{"$f":"Mrkting!$I$54","v":"Значение в стартовый период"},null,null,{"$f":"Exp!$M$26","v":"руб./период"},null,null,"*",10000,null,{"$f":"IF(G80<>0,1,IF(OR($Q80=\"\",$Q80=0),0,IF($R80=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H80))),$Q80)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":81},null,null,null,null,null,{"$f":"IF($R81=\"^\",IF(COUNTIF(Lists!$13:$13,H81)=1,0,1),0)","v":0},{"$f":"H72","v":"Расходы на ПО и т.п."},{"$f":"I79","v":"Через прогрессию"},{"$f":"Mrkting!$I$55","v":"Коэффициент прироста"},null,null,{"$f":"IF(Q79=Lists!$AB$16,M80,IF(Q79=Lists!$AB$17,\"мультипликатор\",\"\"))","v":"мультипликатор"},null,null,"*",1.05,null,{"$f":"IF(G81<>0,1,IF(OR($Q81=\"\",$Q81=0),0,IF($R81=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H81))),$Q81)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":82},null,null,null,null,null,{"$f":"IF($R82=\"^\",IF(COUNTIF(Lists!$13:$13,H82)=1,0,1),0)","v":0},{"$f":"H72","v":"Расходы на ПО и т.п."},{"$f":"I79","v":"Через прогрессию"},{"$f":"Mrkting!$I$56","v":"Частота приростов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",12,null,{"$f":"IF(G82<>0,1,IF(OR($Q82=\"\",$Q82=0),0,IF($R82=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H82))),$Q82)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":83}]
[{"$f":"ROW()","v":84},null,null,null,null,null,{"$f":"IF($R84=\"^\",IF(COUNTIF(Lists!$13:$13,H84)=1,0,1),0)","v":0},{"$f":"H72","v":"Расходы на ПО и т.п."},null,null,null,{"$f":"K72","v":3},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z84:$CJ84)","v":602300.4375},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AA$2-$Q74)/$Q94=INT((AA$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&AA$2,$Z$2:$CJ$2,\"<\"&AA$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AA$2+1-$Q74)/$Q94=INT((AA$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&AA$2-$Q94,$Z$2:$CJ$2,\"<=\"&AA$2),0),$Q87*(IF(AA$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AA$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AA$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AA$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AA$2+INT(-$Q92))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AB$2-$Q74)/$Q94=INT((AB$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&AB$2,$Z$2:$CJ$2,\"<\"&AB$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AB$2+1-$Q74)/$Q94=INT((AB$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&AB$2-$Q94,$Z$2:$CJ$2,\"<=\"&AB$2),0),$Q87*(IF(AB$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AB$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AB$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AB$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AB$2+INT(-$Q92))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AC$2-$Q74)/$Q94=INT((AC$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&AC$2,$Z$2:$CJ$2,\"<\"&AC$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AC$2+1-$Q74)/$Q94=INT((AC$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&AC$2-$Q94,$Z$2:$CJ$2,\"<=\"&AC$2),0),$Q87*(IF(AC$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AC$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AC$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AC$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AC$2+INT(-$Q92))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AD$2-$Q74)/$Q94=INT((AD$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&AD$2,$Z$2:$CJ$2,\"<\"&AD$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AD$2+1-$Q74)/$Q94=INT((AD$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&AD$2-$Q94,$Z$2:$CJ$2,\"<=\"&AD$2),0),$Q87*(IF(AD$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AD$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AD$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AD$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AD$2+INT(-$Q92))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AE$2-$Q74)/$Q94=INT((AE$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&AE$2,$Z$2:$CJ$2,\"<\"&AE$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AE$2+1-$Q74)/$Q94=INT((AE$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&AE$2-$Q94,$Z$2:$CJ$2,\"<=\"&AE$2),0),$Q87*(IF(AE$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AE$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AE$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AE$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AE$2+INT(-$Q92))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AF$2-$Q74)/$Q94=INT((AF$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&AF$2,$Z$2:$CJ$2,\"<\"&AF$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AF$2+1-$Q74)/$Q94=INT((AF$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&AF$2-$Q94,$Z$2:$CJ$2,\"<=\"&AF$2),0),$Q87*(IF(AF$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AF$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AF$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AF$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AF$2+INT(-$Q92))))))","v":10000},{"$f":"IF(AG$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AG$2-$Q74)/$Q94=INT((AG$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&AG$2,$Z$2:$CJ$2,\"<\"&AG$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AG$2+1-$Q74)/$Q94=INT((AG$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&AG$2-$Q94,$Z$2:$CJ$2,\"<=\"&AG$2),0),$Q87*(IF(AG$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AG$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AG$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AG$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AG$2+INT(-$Q92))))))","v":10000},{"$f":"IF(AH$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AH$2-$Q74)/$Q94=INT((AH$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&AH$2,$Z$2:$CJ$2,\"<\"&AH$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AH$2+1-$Q74)/$Q94=INT((AH$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&AH$2-$Q94,$Z$2:$CJ$2,\"<=\"&AH$2),0),$Q87*(IF(AH$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AH$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AH$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AH$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AH$2+INT(-$Q92))))))","v":10000},{"$f":"IF(AI$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AI$2-$Q74)/$Q94=INT((AI$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&AI$2,$Z$2:$CJ$2,\"<\"&AI$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AI$2+1-$Q74)/$Q94=INT((AI$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&AI$2-$Q94,$Z$2:$CJ$2,\"<=\"&AI$2),0),$Q87*(IF(AI$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AI$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AI$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AI$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AI$2+INT(-$Q92))))))","v":10000},{"$f":"IF(AJ$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AJ$2-$Q74)/$Q94=INT((AJ$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&AJ$2,$Z$2:$CJ$2,\"<\"&AJ$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AJ$2+1-$Q74)/$Q94=INT((AJ$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&AJ$2-$Q94,$Z$2:$CJ$2,\"<=\"&AJ$2),0),$Q87*(IF(AJ$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AJ$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AJ$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AJ$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AJ$2+INT(-$Q92))))))","v":10000},{"$f":"IF(AK$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AK$2-$Q74)/$Q94=INT((AK$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&AK$2,$Z$2:$CJ$2,\"<\"&AK$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AK$2+1-$Q74)/$Q94=INT((AK$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&AK$2-$Q94,$Z$2:$CJ$2,\"<=\"&AK$2),0),$Q87*(IF(AK$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AK$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AK$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AK$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AK$2+INT(-$Q92))))))","v":10000},{"$f":"IF(AL$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AL$2-$Q74)/$Q94=INT((AL$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&AL$2,$Z$2:$CJ$2,\"<\"&AL$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AL$2+1-$Q74)/$Q94=INT((AL$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&AL$2-$Q94,$Z$2:$CJ$2,\"<=\"&AL$2),0),$Q87*(IF(AL$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AL$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AL$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AL$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AL$2+INT(-$Q92))))))","v":10000},{"$f":"IF(AM$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AM$2-$Q74)/$Q94=INT((AM$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&AM$2,$Z$2:$CJ$2,\"<\"&AM$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AM$2+1-$Q74)/$Q94=INT((AM$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&AM$2-$Q94,$Z$2:$CJ$2,\"<=\"&AM$2),0),$Q87*(IF(AM$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AM$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AM$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AM$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AM$2+INT(-$Q92))))))","v":10000},{"$f":"IF(AN$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AN$2-$Q74)/$Q94=INT((AN$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&AN$2,$Z$2:$CJ$2,\"<\"&AN$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AN$2+1-$Q74)/$Q94=INT((AN$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&AN$2-$Q94,$Z$2:$CJ$2,\"<=\"&AN$2),0),$Q87*(IF(AN$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AN$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AN$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AN$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AN$2+INT(-$Q92))))))","v":10000},{"$f":"IF(AO$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AO$2-$Q74)/$Q94=INT((AO$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&AO$2,$Z$2:$CJ$2,\"<\"&AO$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AO$2+1-$Q74)/$Q94=INT((AO$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&AO$2-$Q94,$Z$2:$CJ$2,\"<=\"&AO$2),0),$Q87*(IF(AO$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AO$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AO$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AO$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AO$2+INT(-$Q92))))))","v":10000},{"$f":"IF(AP$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AP$2-$Q74)/$Q94=INT((AP$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&AP$2,$Z$2:$CJ$2,\"<\"&AP$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AP$2+1-$Q74)/$Q94=INT((AP$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&AP$2-$Q94,$Z$2:$CJ$2,\"<=\"&AP$2),0),$Q87*(IF(AP$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AP$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AP$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AP$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AP$2+INT(-$Q92))))))","v":10000},{"$f":"IF(AQ$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AQ$2-$Q74)/$Q94=INT((AQ$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&AQ$2,$Z$2:$CJ$2,\"<\"&AQ$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AQ$2+1-$Q74)/$Q94=INT((AQ$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&AQ$2-$Q94,$Z$2:$CJ$2,\"<=\"&AQ$2),0),$Q87*(IF(AQ$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AQ$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AQ$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AQ$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AQ$2+INT(-$Q92))))))","v":10000},{"$f":"IF(AR$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AR$2-$Q74)/$Q94=INT((AR$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&AR$2,$Z$2:$CJ$2,\"<\"&AR$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AR$2+1-$Q74)/$Q94=INT((AR$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&AR$2-$Q94,$Z$2:$CJ$2,\"<=\"&AR$2),0),$Q87*(IF(AR$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AR$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AR$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AR$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AR$2+INT(-$Q92))))))","v":10500},{"$f":"IF(AS$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AS$2-$Q74)/$Q94=INT((AS$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&AS$2,$Z$2:$CJ$2,\"<\"&AS$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AS$2+1-$Q74)/$Q94=INT((AS$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&AS$2-$Q94,$Z$2:$CJ$2,\"<=\"&AS$2),0),$Q87*(IF(AS$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AS$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AS$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AS$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AS$2+INT(-$Q92))))))","v":10500},{"$f":"IF(AT$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AT$2-$Q74)/$Q94=INT((AT$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&AT$2,$Z$2:$CJ$2,\"<\"&AT$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AT$2+1-$Q74)/$Q94=INT((AT$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&AT$2-$Q94,$Z$2:$CJ$2,\"<=\"&AT$2),0),$Q87*(IF(AT$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AT$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AT$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AT$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AT$2+INT(-$Q92))))))","v":10500},{"$f":"IF(AU$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AU$2-$Q74)/$Q94=INT((AU$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&AU$2,$Z$2:$CJ$2,\"<\"&AU$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AU$2+1-$Q74)/$Q94=INT((AU$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&AU$2-$Q94,$Z$2:$CJ$2,\"<=\"&AU$2),0),$Q87*(IF(AU$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AU$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AU$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AU$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AU$2+INT(-$Q92))))))","v":10500},{"$f":"IF(AV$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AV$2-$Q74)/$Q94=INT((AV$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&AV$2,$Z$2:$CJ$2,\"<\"&AV$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AV$2+1-$Q74)/$Q94=INT((AV$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&AV$2-$Q94,$Z$2:$CJ$2,\"<=\"&AV$2),0),$Q87*(IF(AV$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AV$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AV$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AV$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AV$2+INT(-$Q92))))))","v":10500},{"$f":"IF(AW$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AW$2-$Q74)/$Q94=INT((AW$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&AW$2,$Z$2:$CJ$2,\"<\"&AW$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AW$2+1-$Q74)/$Q94=INT((AW$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&AW$2-$Q94,$Z$2:$CJ$2,\"<=\"&AW$2),0),$Q87*(IF(AW$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AW$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AW$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AW$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AW$2+INT(-$Q92))))))","v":10500},{"$f":"IF(AX$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AX$2-$Q74)/$Q94=INT((AX$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&AX$2,$Z$2:$CJ$2,\"<\"&AX$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AX$2+1-$Q74)/$Q94=INT((AX$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&AX$2-$Q94,$Z$2:$CJ$2,\"<=\"&AX$2),0),$Q87*(IF(AX$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AX$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AX$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AX$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AX$2+INT(-$Q92))))))","v":10500},{"$f":"IF(AY$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AY$2-$Q74)/$Q94=INT((AY$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&AY$2,$Z$2:$CJ$2,\"<\"&AY$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AY$2+1-$Q74)/$Q94=INT((AY$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&AY$2-$Q94,$Z$2:$CJ$2,\"<=\"&AY$2),0),$Q87*(IF(AY$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AY$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AY$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AY$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AY$2+INT(-$Q92))))))","v":10500},{"$f":"IF(AZ$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AZ$2-$Q74)/$Q94=INT((AZ$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&AZ$2,$Z$2:$CJ$2,\"<\"&AZ$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AZ$2+1-$Q74)/$Q94=INT((AZ$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&AZ$2-$Q94,$Z$2:$CJ$2,\"<=\"&AZ$2),0),$Q87*(IF(AZ$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AZ$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AZ$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AZ$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,AZ$2+INT(-$Q92))))))","v":10500},{"$f":"IF(BA$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BA$2-$Q74)/$Q94=INT((BA$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&BA$2,$Z$2:$CJ$2,\"<\"&BA$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BA$2+1-$Q74)/$Q94=INT((BA$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&BA$2-$Q94,$Z$2:$CJ$2,\"<=\"&BA$2),0),$Q87*(IF(BA$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BA$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BA$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BA$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BA$2+INT(-$Q92))))))","v":10500},{"$f":"IF(BB$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BB$2-$Q74)/$Q94=INT((BB$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&BB$2,$Z$2:$CJ$2,\"<\"&BB$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BB$2+1-$Q74)/$Q94=INT((BB$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&BB$2-$Q94,$Z$2:$CJ$2,\"<=\"&BB$2),0),$Q87*(IF(BB$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BB$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BB$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BB$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BB$2+INT(-$Q92))))))","v":10500},{"$f":"IF(BC$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BC$2-$Q74)/$Q94=INT((BC$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&BC$2,$Z$2:$CJ$2,\"<\"&BC$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BC$2+1-$Q74)/$Q94=INT((BC$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&BC$2-$Q94,$Z$2:$CJ$2,\"<=\"&BC$2),0),$Q87*(IF(BC$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BC$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BC$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BC$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BC$2+INT(-$Q92))))))","v":10500},{"$f":"IF(BD$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BD$2-$Q74)/$Q94=INT((BD$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&BD$2,$Z$2:$CJ$2,\"<\"&BD$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BD$2+1-$Q74)/$Q94=INT((BD$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&BD$2-$Q94,$Z$2:$CJ$2,\"<=\"&BD$2),0),$Q87*(IF(BD$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BD$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BD$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BD$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BD$2+INT(-$Q92))))))","v":11025},{"$f":"IF(BE$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BE$2-$Q74)/$Q94=INT((BE$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&BE$2,$Z$2:$CJ$2,\"<\"&BE$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BE$2+1-$Q74)/$Q94=INT((BE$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&BE$2-$Q94,$Z$2:$CJ$2,\"<=\"&BE$2),0),$Q87*(IF(BE$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BE$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BE$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BE$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BE$2+INT(-$Q92))))))","v":11025},{"$f":"IF(BF$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BF$2-$Q74)/$Q94=INT((BF$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&BF$2,$Z$2:$CJ$2,\"<\"&BF$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BF$2+1-$Q74)/$Q94=INT((BF$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&BF$2-$Q94,$Z$2:$CJ$2,\"<=\"&BF$2),0),$Q87*(IF(BF$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BF$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BF$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BF$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BF$2+INT(-$Q92))))))","v":11025},{"$f":"IF(BG$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BG$2-$Q74)/$Q94=INT((BG$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&BG$2,$Z$2:$CJ$2,\"<\"&BG$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BG$2+1-$Q74)/$Q94=INT((BG$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&BG$2-$Q94,$Z$2:$CJ$2,\"<=\"&BG$2),0),$Q87*(IF(BG$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BG$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BG$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BG$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BG$2+INT(-$Q92))))))","v":11025},{"$f":"IF(BH$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BH$2-$Q74)/$Q94=INT((BH$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&BH$2,$Z$2:$CJ$2,\"<\"&BH$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BH$2+1-$Q74)/$Q94=INT((BH$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&BH$2-$Q94,$Z$2:$CJ$2,\"<=\"&BH$2),0),$Q87*(IF(BH$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BH$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BH$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BH$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BH$2+INT(-$Q92))))))","v":11025},{"$f":"IF(BI$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BI$2-$Q74)/$Q94=INT((BI$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&BI$2,$Z$2:$CJ$2,\"<\"&BI$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BI$2+1-$Q74)/$Q94=INT((BI$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&BI$2-$Q94,$Z$2:$CJ$2,\"<=\"&BI$2),0),$Q87*(IF(BI$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BI$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BI$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BI$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BI$2+INT(-$Q92))))))","v":11025},{"$f":"IF(BJ$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BJ$2-$Q74)/$Q94=INT((BJ$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&BJ$2,$Z$2:$CJ$2,\"<\"&BJ$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BJ$2+1-$Q74)/$Q94=INT((BJ$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&BJ$2-$Q94,$Z$2:$CJ$2,\"<=\"&BJ$2),0),$Q87*(IF(BJ$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BJ$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BJ$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BJ$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BJ$2+INT(-$Q92))))))","v":11025},{"$f":"IF(BK$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BK$2-$Q74)/$Q94=INT((BK$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&BK$2,$Z$2:$CJ$2,\"<\"&BK$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BK$2+1-$Q74)/$Q94=INT((BK$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&BK$2-$Q94,$Z$2:$CJ$2,\"<=\"&BK$2),0),$Q87*(IF(BK$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BK$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BK$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BK$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BK$2+INT(-$Q92))))))","v":11025},{"$f":"IF(BL$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BL$2-$Q74)/$Q94=INT((BL$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&BL$2,$Z$2:$CJ$2,\"<\"&BL$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BL$2+1-$Q74)/$Q94=INT((BL$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&BL$2-$Q94,$Z$2:$CJ$2,\"<=\"&BL$2),0),$Q87*(IF(BL$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BL$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BL$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BL$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BL$2+INT(-$Q92))))))","v":11025},{"$f":"IF(BM$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BM$2-$Q74)/$Q94=INT((BM$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&BM$2,$Z$2:$CJ$2,\"<\"&BM$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BM$2+1-$Q74)/$Q94=INT((BM$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&BM$2-$Q94,$Z$2:$CJ$2,\"<=\"&BM$2),0),$Q87*(IF(BM$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BM$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BM$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BM$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BM$2+INT(-$Q92))))))","v":11025},{"$f":"IF(BN$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BN$2-$Q74)/$Q94=INT((BN$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&BN$2,$Z$2:$CJ$2,\"<\"&BN$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BN$2+1-$Q74)/$Q94=INT((BN$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&BN$2-$Q94,$Z$2:$CJ$2,\"<=\"&BN$2),0),$Q87*(IF(BN$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BN$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BN$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BN$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BN$2+INT(-$Q92))))))","v":11025},{"$f":"IF(BO$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BO$2-$Q74)/$Q94=INT((BO$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&BO$2,$Z$2:$CJ$2,\"<\"&BO$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BO$2+1-$Q74)/$Q94=INT((BO$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&BO$2-$Q94,$Z$2:$CJ$2,\"<=\"&BO$2),0),$Q87*(IF(BO$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BO$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BO$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BO$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BO$2+INT(-$Q92))))))","v":11025},{"$f":"IF(BP$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BP$2-$Q74)/$Q94=INT((BP$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&BP$2,$Z$2:$CJ$2,\"<\"&BP$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BP$2+1-$Q74)/$Q94=INT((BP$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&BP$2-$Q94,$Z$2:$CJ$2,\"<=\"&BP$2),0),$Q87*(IF(BP$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BP$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BP$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BP$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BP$2+INT(-$Q92))))))","v":11576.250000000002},{"$f":"IF(BQ$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BQ$2-$Q74)/$Q94=INT((BQ$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&BQ$2,$Z$2:$CJ$2,\"<\"&BQ$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BQ$2+1-$Q74)/$Q94=INT((BQ$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&BQ$2-$Q94,$Z$2:$CJ$2,\"<=\"&BQ$2),0),$Q87*(IF(BQ$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BQ$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BQ$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BQ$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BQ$2+INT(-$Q92))))))","v":11576.250000000002},{"$f":"IF(BR$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BR$2-$Q74)/$Q94=INT((BR$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&BR$2,$Z$2:$CJ$2,\"<\"&BR$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BR$2+1-$Q74)/$Q94=INT((BR$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&BR$2-$Q94,$Z$2:$CJ$2,\"<=\"&BR$2),0),$Q87*(IF(BR$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BR$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BR$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BR$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BR$2+INT(-$Q92))))))","v":11576.250000000002},{"$f":"IF(BS$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BS$2-$Q74)/$Q94=INT((BS$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&BS$2,$Z$2:$CJ$2,\"<\"&BS$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BS$2+1-$Q74)/$Q94=INT((BS$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&BS$2-$Q94,$Z$2:$CJ$2,\"<=\"&BS$2),0),$Q87*(IF(BS$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BS$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BS$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BS$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BS$2+INT(-$Q92))))))","v":11576.250000000002},{"$f":"IF(BT$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BT$2-$Q74)/$Q94=INT((BT$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&BT$2,$Z$2:$CJ$2,\"<\"&BT$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BT$2+1-$Q74)/$Q94=INT((BT$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&BT$2-$Q94,$Z$2:$CJ$2,\"<=\"&BT$2),0),$Q87*(IF(BT$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BT$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BT$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BT$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BT$2+INT(-$Q92))))))","v":11576.250000000002},{"$f":"IF(BU$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BU$2-$Q74)/$Q94=INT((BU$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&BU$2,$Z$2:$CJ$2,\"<\"&BU$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BU$2+1-$Q74)/$Q94=INT((BU$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&BU$2-$Q94,$Z$2:$CJ$2,\"<=\"&BU$2),0),$Q87*(IF(BU$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BU$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BU$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BU$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BU$2+INT(-$Q92))))))","v":11576.250000000002},{"$f":"IF(BV$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BV$2-$Q74)/$Q94=INT((BV$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&BV$2,$Z$2:$CJ$2,\"<\"&BV$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BV$2+1-$Q74)/$Q94=INT((BV$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&BV$2-$Q94,$Z$2:$CJ$2,\"<=\"&BV$2),0),$Q87*(IF(BV$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BV$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BV$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BV$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BV$2+INT(-$Q92))))))","v":11576.250000000002},{"$f":"IF(BW$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BW$2-$Q74)/$Q94=INT((BW$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&BW$2,$Z$2:$CJ$2,\"<\"&BW$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BW$2+1-$Q74)/$Q94=INT((BW$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&BW$2-$Q94,$Z$2:$CJ$2,\"<=\"&BW$2),0),$Q87*(IF(BW$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BW$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BW$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BW$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BW$2+INT(-$Q92))))))","v":11576.250000000002},{"$f":"IF(BX$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BX$2-$Q74)/$Q94=INT((BX$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&BX$2,$Z$2:$CJ$2,\"<\"&BX$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BX$2+1-$Q74)/$Q94=INT((BX$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&BX$2-$Q94,$Z$2:$CJ$2,\"<=\"&BX$2),0),$Q87*(IF(BX$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BX$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BX$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BX$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BX$2+INT(-$Q92))))))","v":11576.250000000002},{"$f":"IF(BY$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BY$2-$Q74)/$Q94=INT((BY$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&BY$2,$Z$2:$CJ$2,\"<\"&BY$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BY$2+1-$Q74)/$Q94=INT((BY$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&BY$2-$Q94,$Z$2:$CJ$2,\"<=\"&BY$2),0),$Q87*(IF(BY$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BY$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BY$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BY$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BY$2+INT(-$Q92))))))","v":11576.250000000002},{"$f":"IF(BZ$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BZ$2-$Q74)/$Q94=INT((BZ$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&BZ$2,$Z$2:$CJ$2,\"<\"&BZ$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BZ$2+1-$Q74)/$Q94=INT((BZ$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&BZ$2-$Q94,$Z$2:$CJ$2,\"<=\"&BZ$2),0),$Q87*(IF(BZ$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BZ$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BZ$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BZ$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,BZ$2+INT(-$Q92))))))","v":11576.250000000002},{"$f":"IF(CA$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CA$2-$Q74)/$Q94=INT((CA$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&CA$2,$Z$2:$CJ$2,\"<\"&CA$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CA$2+1-$Q74)/$Q94=INT((CA$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&CA$2-$Q94,$Z$2:$CJ$2,\"<=\"&CA$2),0),$Q87*(IF(CA$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,CA$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,CA$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,CA$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,CA$2+INT(-$Q92))))))","v":11576.250000000002},{"$f":"IF(CB$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CB$2-$Q74)/$Q94=INT((CB$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&CB$2,$Z$2:$CJ$2,\"<\"&CB$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CB$2+1-$Q74)/$Q94=INT((CB$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&CB$2-$Q94,$Z$2:$CJ$2,\"<=\"&CB$2),0),$Q87*(IF(CB$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,CB$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,CB$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,CB$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,CB$2+INT(-$Q92))))))","v":12155.0625},{"$f":"IF(CC$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CC$2-$Q74)/$Q94=INT((CC$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&CC$2,$Z$2:$CJ$2,\"<\"&CC$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CC$2+1-$Q74)/$Q94=INT((CC$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&CC$2-$Q94,$Z$2:$CJ$2,\"<=\"&CC$2),0),$Q87*(IF(CC$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,CC$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,CC$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,CC$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,CC$2+INT(-$Q92))))))","v":12155.0625},{"$f":"IF(CD$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CD$2-$Q74)/$Q94=INT((CD$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&CD$2,$Z$2:$CJ$2,\"<\"&CD$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CD$2+1-$Q74)/$Q94=INT((CD$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&CD$2-$Q94,$Z$2:$CJ$2,\"<=\"&CD$2),0),$Q87*(IF(CD$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,CD$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,CD$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,CD$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,CD$2+INT(-$Q92))))))","v":12155.0625},{"$f":"IF(CE$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CE$2-$Q74)/$Q94=INT((CE$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&CE$2,$Z$2:$CJ$2,\"<\"&CE$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CE$2+1-$Q74)/$Q94=INT((CE$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&CE$2-$Q94,$Z$2:$CJ$2,\"<=\"&CE$2),0),$Q87*(IF(CE$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,CE$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,CE$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,CE$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,CE$2+INT(-$Q92))))))","v":12155.0625},{"$f":"IF(CF$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CF$2-$Q74)/$Q94=INT((CF$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&CF$2,$Z$2:$CJ$2,\"<\"&CF$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CF$2+1-$Q74)/$Q94=INT((CF$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&CF$2-$Q94,$Z$2:$CJ$2,\"<=\"&CF$2),0),$Q87*(IF(CF$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,CF$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,CF$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,CF$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,CF$2+INT(-$Q92))))))","v":12155.0625},{"$f":"IF(CG$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CG$2-$Q74)/$Q94=INT((CG$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&CG$2,$Z$2:$CJ$2,\"<\"&CG$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CG$2+1-$Q74)/$Q94=INT((CG$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&CG$2-$Q94,$Z$2:$CJ$2,\"<=\"&CG$2),0),$Q87*(IF(CG$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,CG$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,CG$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,CG$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,CG$2+INT(-$Q92))))))","v":12155.0625},{"$f":"IF(CH$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CH$2-$Q74)/$Q94=INT((CH$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&CH$2,$Z$2:$CJ$2,\"<\"&CH$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CH$2+1-$Q74)/$Q94=INT((CH$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&CH$2-$Q94,$Z$2:$CJ$2,\"<=\"&CH$2),0),$Q87*(IF(CH$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,CH$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,CH$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,CH$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,CH$2+INT(-$Q92))))))","v":12155.0625},{"$f":"IF(CI$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CI$2-$Q74)/$Q94=INT((CI$2-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&CI$2,$Z$2:$CJ$2,\"<\"&CI$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CI$2+1-$Q74)/$Q94=INT((CI$2+1-$Q74)/$Q94),SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">\"&CI$2-$Q94,$Z$2:$CJ$2,\"<=\"&CI$2),0),$Q87*(IF(CI$2=1,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,CI$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,CI$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,CI$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,CI$2+INT(-$Q92))))))","v":0}]
[{"$f":"ROW()","v":85},null,null,null,null,null,{"$f":"IF($R85=\"^\",IF(COUNTIF(Lists!$13:$13,H85)=1,0,1),0)","v":0},{"$f":"Lists!$CE$13","v":"Типы оплаты"},{"$f":"Exp!$I$31","v":"Выбираем способ оплаты"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G85<>0,1,IF(OR($Q85=\"\",$Q85=0),0,IF($R85=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H85))),$Q85)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":86},null,null,null,null,null,{"$f":"IF($R86=\"^\",IF(COUNTIF(Lists!$13:$13,H86)=1,0,1),0)","v":0},{"$f":"H84","v":"Расходы на ПО и т.п."},"Если аванс-доплата, то указываем % предоплаты и сроки:"]
[{"$f":"ROW()","v":87},null,null,null,null,null,{"$f":"IF($R87=\"^\",IF(COUNTIF(Lists!$13:$13,H87)=1,0,1),0)","v":0},{"$f":"H85","v":"Типы оплаты"},{"$f":"I86","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$154","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,{"$f":"IF(OR($Q85=Lists!$CE$17,$Q85=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G87<>0,1,IF(OR($Q87=\"\",$Q87=0),0,IF($R87=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H87))),$Q87)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":88},null,null,null,null,null,{"$f":"IF($R88=\"^\",IF(COUNTIF(Lists!$13:$13,H88)=1,0,1),0)","v":0},{"$f":"H85","v":"Типы оплаты"},{"$f":"I86","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$155","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,{"$f":"IF(OR($Q85=Lists!$CE$17,$Q85=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G88<>0,1,IF(OR($Q88=\"\",$Q88=0),0,IF($R88=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H88))),$Q88)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":89},null,null,null,null,null,{"$f":"IF($R89=\"^\",IF(COUNTIF(Lists!$13:$13,H89)=1,0,1),0)","v":0},{"$f":"H85","v":"Типы оплаты"},{"$f":"I86","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$156","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q88/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G89<>0,1,IF(OR($Q89=\"\",$Q89=0),0,IF($R89=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H89))),$Q89)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q89-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q88/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":90},null,null,null,null,null,{"$f":"IF($R90=\"^\",IF(COUNTIF(Lists!$13:$13,H90)=1,0,1),0)","v":0},{"$f":"H85","v":"Типы оплаты"},{"$f":"I86","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$157","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,{"$f":"100%-Q87","v":1},null,{"$f":"IF(G90<>0,1,IF(OR($Q90=\"\",$Q90=0),0,IF($R90=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H90))),$Q90)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q90-(100%-Q87))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":91},null,null,null,null,null,{"$f":"IF($R91=\"^\",IF(COUNTIF(Lists!$13:$13,H91)=1,0,1),0)","v":0},{"$f":"H85","v":"Типы оплаты"},{"$f":"I86","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$158","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,{"$f":"IF(OR($Q85=Lists!$CE$17,$Q85=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G91<>0,1,IF(OR($Q91=\"\",$Q91=0),0,IF($R91=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H91))),$Q91)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":92},null,null,null,null,null,{"$f":"IF($R92=\"^\",IF(COUNTIF(Lists!$13:$13,H92)=1,0,1),0)","v":0},{"$f":"H85","v":"Типы оплаты"},{"$f":"I86","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$159","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q91/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G92<>0,1,IF(OR($Q92=\"\",$Q92=0),0,IF($R92=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H92))),$Q92)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q92-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q91/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":93},null,null,null,null,null,{"$f":"IF($R93=\"^\",IF(COUNTIF(Lists!$13:$13,H93)=1,0,1),0)","v":0},{"$f":"H84","v":"Расходы на ПО и т.п."},"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[{"$f":"ROW()","v":94},null,null,null,null,null,{"$f":"IF($R94=\"^\",IF(COUNTIF(Lists!$13:$13,H94)=1,0,1),0)","v":0},{"$f":"H84","v":"Расходы на ПО и т.п."},{"$f":"I93","v":"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"},{"$f":"\"Количество периодов\"&IF($Q85=Lists!$CE$17,\" авансирования\",IF($Q85=Lists!$CE$18,\" ретро-оплаты\",\"\"))","v":"Количество периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,{"$f":"IF(OR($Q85=Lists!$CE$17,$Q85=Lists!$CE$18),\"*\",\"\")","v":""},12,null,{"$f":"IF(G94<>0,1,IF(OR($Q94=\"\",$Q94=0),0,IF($R94=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H94))),$Q94)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":95}]
[{"$f":"ROW()","v":96},null,null,null,null,null,{"$f":"IF($R96=\"^\",IF(COUNTIF(Lists!$13:$13,H96)=1,0,1),0)","v":0},{"$f":"H72","v":"Расходы на ПО и т.п."},null,null,null,{"$f":"K72","v":3},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z96:$CJ96)","v":602300.4375},null,null,{"$f":"IF(AA$11=\"\",0,AA72)","v":0},0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,0]
[{"$f":"ROW()","v":97},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":98},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":99},null,null,null,null,null,{"$f":"IF($R99=\"^\",IF(COUNTIF(Lists!$13:$13,H99)=1,0,1),0)","v":0},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$K99)=0,$K99=0,$K99=\"\"),\"\",INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$K99)))","v":"Банковские расходы"},null,null,{"$f":"MAX(K$15:K98)+1","v":4},{"$f":"K99","v":4},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z99:$CJ99)","v":120776339.34581986},null,null,{"$f":"IF(OR(AA$11=\"\",AA$2<$Q101,AA$2>$Q103),0,IF($X104>0,AA104,IF($Q105>0,$Q105*AA$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AA$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AA$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":0},{"$f":"IF(OR(AB$11=\"\",AB$2<$Q101,AB$2>$Q103),0,IF($X104>0,AB104,IF($Q105>0,$Q105*AB$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AB$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AB$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":0},{"$f":"IF(OR(AC$11=\"\",AC$2<$Q101,AC$2>$Q103),0,IF($X104>0,AC104,IF($Q105>0,$Q105*AC$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AC$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AC$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":0},{"$f":"IF(OR(AD$11=\"\",AD$2<$Q101,AD$2>$Q103),0,IF($X104>0,AD104,IF($Q105>0,$Q105*AD$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AD$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AD$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":0},{"$f":"IF(OR(AE$11=\"\",AE$2<$Q101,AE$2>$Q103),0,IF($X104>0,AE104,IF($Q105>0,$Q105*AE$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AE$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AE$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":0},{"$f":"IF(OR(AF$11=\"\",AF$2<$Q101,AF$2>$Q103),0,IF($X104>0,AF104,IF($Q105>0,$Q105*AF$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AF$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AF$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":18988.490809114744},{"$f":"IF(OR(AG$11=\"\",AG$2<$Q101,AG$2>$Q103),0,IF($X104>0,AG104,IF($Q105>0,$Q105*AG$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AG$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AG$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":22922.961241131517},{"$f":"IF(OR(AH$11=\"\",AH$2<$Q101,AH$2>$Q103),0,IF($X104>0,AH104,IF($Q105>0,$Q105*AH$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AH$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AH$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":36375.654127355789},{"$f":"IF(OR(AI$11=\"\",AI$2<$Q101,AI$2>$Q103),0,IF($X104>0,AI104,IF($Q105>0,$Q105*AI$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AI$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AI$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":58096.324627490947},{"$f":"IF(OR(AJ$11=\"\",AJ$2<$Q101,AJ$2>$Q103),0,IF($X104>0,AJ104,IF($Q105>0,$Q105*AJ$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AJ$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AJ$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":75317.395961914823},{"$f":"IF(OR(AK$11=\"\",AK$2<$Q101,AK$2>$Q103),0,IF($X104>0,AK104,IF($Q105>0,$Q105*AK$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AK$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AK$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":78582.198561929603},{"$f":"IF(OR(AL$11=\"\",AL$2<$Q101,AL$2>$Q103),0,IF($X104>0,AL104,IF($Q105>0,$Q105*AL$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AL$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AL$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":107327.14676787448},{"$f":"IF(OR(AM$11=\"\",AM$2<$Q101,AM$2>$Q103),0,IF($X104>0,AM104,IF($Q105>0,$Q105*AM$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AM$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AM$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":163029.89756230314},{"$f":"IF(OR(AN$11=\"\",AN$2<$Q101,AN$2>$Q103),0,IF($X104>0,AN104,IF($Q105>0,$Q105*AN$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AN$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AN$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":201285.59987826124},{"$f":"IF(OR(AO$11=\"\",AO$2<$Q101,AO$2>$Q103),0,IF($X104>0,AO104,IF($Q105>0,$Q105*AO$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AO$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AO$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":188791.39537668083},{"$f":"IF(OR(AP$11=\"\",AP$2<$Q101,AP$2>$Q103),0,IF($X104>0,AP104,IF($Q105>0,$Q105*AP$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AP$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AP$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":231339.78669500706},{"$f":"IF(OR(AQ$11=\"\",AQ$2<$Q101,AQ$2>$Q103),0,IF($X104>0,AQ104,IF($Q105>0,$Q105*AQ$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AQ$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AQ$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":337019.6245280116},{"$f":"IF(OR(AR$11=\"\",AR$2<$Q101,AR$2>$Q103),0,IF($X104>0,AR104,IF($Q105>0,$Q105*AR$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AR$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AR$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":400748.02695385221},{"$f":"IF(OR(AS$11=\"\",AS$2<$Q101,AS$2>$Q103),0,IF($X104>0,AS104,IF($Q105>0,$Q105*AS$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AS$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AS$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":374350.08700285753},{"$f":"IF(OR(AT$11=\"\",AT$2<$Q101,AT$2>$Q103),0,IF($X104>0,AT104,IF($Q105>0,$Q105*AT$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AT$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AT$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":453920.43509656843},{"$f":"IF(OR(AU$11=\"\",AU$2<$Q101,AU$2>$Q103),0,IF($X104>0,AU104,IF($Q105>0,$Q105*AU$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AU$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AU$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":623034.97433118045},{"$f":"IF(OR(AV$11=\"\",AV$2<$Q101,AV$2>$Q103),0,IF($X104>0,AV104,IF($Q105>0,$Q105*AV$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AV$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AV$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":708808.29267827317},{"$f":"IF(OR(AW$11=\"\",AW$2<$Q101,AW$2>$Q103),0,IF($X104>0,AW104,IF($Q105>0,$Q105*AW$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AW$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AW$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":643545.98156851006},{"$f":"IF(OR(AX$11=\"\",AX$2<$Q101,AX$2>$Q103),0,IF($X104>0,AX104,IF($Q105>0,$Q105*AX$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AX$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AX$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":746531.57803200348},{"$f":"IF(OR(AY$11=\"\",AY$2<$Q101,AY$2>$Q103),0,IF($X104>0,AY104,IF($Q105>0,$Q105*AY$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AY$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AY$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":1016512.5968501467},{"$f":"IF(OR(AZ$11=\"\",AZ$2<$Q101,AZ$2>$Q103),0,IF($X104>0,AZ104,IF($Q105>0,$Q105*AZ$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AZ$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AZ$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":1143701.3462726325},{"$f":"IF(OR(BA$11=\"\",BA$2<$Q101,BA$2>$Q103),0,IF($X104>0,BA104,IF($Q105>0,$Q105*BA$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BA$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BA$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":1003965.3351323018},{"$f":"IF(OR(BB$11=\"\",BB$2<$Q101,BB$2>$Q103),0,IF($X104>0,BB104,IF($Q105>0,$Q105*BB$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BB$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BB$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":1118000.2457944253},{"$f":"IF(OR(BC$11=\"\",BC$2<$Q101,BC$2>$Q103),0,IF($X104>0,BC104,IF($Q105>0,$Q105*BC$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BC$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BC$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":1485856.6584996092},{"$f":"IF(OR(BD$11=\"\",BD$2<$Q101,BD$2>$Q103),0,IF($X104>0,BD104,IF($Q105>0,$Q105*BD$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BD$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BD$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":1630608.2704472393},{"$f":"IF(OR(BE$11=\"\",BE$2<$Q101,BE$2>$Q103),0,IF($X104>0,BE104,IF($Q105>0,$Q105*BE$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BE$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BE$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":1442628.2530823553},{"$f":"IF(OR(BF$11=\"\",BF$2<$Q101,BF$2>$Q103),0,IF($X104>0,BF104,IF($Q105>0,$Q105*BF$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BF$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BF$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":1620519.3227692295},{"$f":"IF(OR(BG$11=\"\",BG$2<$Q101,BG$2>$Q103),0,IF($X104>0,BG104,IF($Q105>0,$Q105*BG$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BG$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BG$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":2098962.4083936154},{"$f":"IF(OR(BH$11=\"\",BH$2<$Q101,BH$2>$Q103),0,IF($X104>0,BH104,IF($Q105>0,$Q105*BH$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BH$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BH$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":2257373.5352673507},{"$f":"IF(OR(BI$11=\"\",BI$2<$Q101,BI$2>$Q103),0,IF($X104>0,BI104,IF($Q105>0,$Q105*BI$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BI$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BI$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":1965002.9346068252},{"$f":"IF(OR(BJ$11=\"\",BJ$2<$Q101,BJ$2>$Q103),0,IF($X104>0,BJ104,IF($Q105>0,$Q105*BJ$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BJ$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BJ$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":2144107.1492348872},{"$f":"IF(OR(BK$11=\"\",BK$2<$Q101,BK$2>$Q103),0,IF($X104>0,BK104,IF($Q105>0,$Q105*BK$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BK$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BK$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":2800921.4682472278},{"$f":"IF(OR(BL$11=\"\",BL$2<$Q101,BL$2>$Q103),0,IF($X104>0,BL104,IF($Q105>0,$Q105*BL$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BL$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BL$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":3029168.6084826891},{"$f":"IF(OR(BM$11=\"\",BM$2<$Q101,BM$2>$Q103),0,IF($X104>0,BM104,IF($Q105>0,$Q105*BM$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BM$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BM$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":2585177.8881868268},{"$f":"IF(OR(BN$11=\"\",BN$2<$Q101,BN$2>$Q103),0,IF($X104>0,BN104,IF($Q105>0,$Q105*BN$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BN$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BN$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":2752694.7953311396},{"$f":"IF(OR(BO$11=\"\",BO$2<$Q101,BO$2>$Q103),0,IF($X104>0,BO104,IF($Q105>0,$Q105*BO$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BO$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BO$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":3411188.038091613},{"$f":"IF(OR(BP$11=\"\",BP$2<$Q101,BP$2>$Q103),0,IF($X104>0,BP104,IF($Q105>0,$Q105*BP$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BP$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BP$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":3486736.9203259149},{"$f":"IF(OR(BQ$11=\"\",BQ$2<$Q101,BQ$2>$Q103),0,IF($X104>0,BQ104,IF($Q105>0,$Q105*BQ$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BQ$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BQ$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":3028207.8461296358},{"$f":"IF(OR(BR$11=\"\",BR$2<$Q101,BR$2>$Q103),0,IF($X104>0,BR104,IF($Q105>0,$Q105*BR$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BR$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BR$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":3305266.4935044125},{"$f":"IF(OR(BS$11=\"\",BS$2<$Q101,BS$2>$Q103),0,IF($X104>0,BS104,IF($Q105>0,$Q105*BS$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BS$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BS$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":4057546.7483620746},{"$f":"IF(OR(BT$11=\"\",BT$2<$Q101,BT$2>$Q103),0,IF($X104>0,BT104,IF($Q105>0,$Q105*BT$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BT$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BT$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":4123242.7999252146},{"$f":"IF(OR(BU$11=\"\",BU$2<$Q101,BU$2>$Q103),0,IF($X104>0,BU104,IF($Q105>0,$Q105*BU$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BU$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BU$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":3433735.8218575302},{"$f":"IF(OR(BV$11=\"\",BV$2<$Q101,BV$2>$Q103),0,IF($X104>0,BV104,IF($Q105>0,$Q105*BV$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BV$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BV$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":3481031.0427320912},{"$f":"IF(OR(BW$11=\"\",BW$2<$Q101,BW$2>$Q103),0,IF($X104>0,BW104,IF($Q105>0,$Q105*BW$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BW$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BW$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":4477587.2986080637},{"$f":"IF(OR(BX$11=\"\",BX$2<$Q101,BX$2>$Q103),0,IF($X104>0,BX104,IF($Q105>0,$Q105*BX$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BX$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BX$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":4765977.5738739958},{"$f":"IF(OR(BY$11=\"\",BY$2<$Q101,BY$2>$Q103),0,IF($X104>0,BY104,IF($Q105>0,$Q105*BY$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BY$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BY$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":3955640.2359623793},{"$f":"IF(OR(BZ$11=\"\",BZ$2<$Q101,BZ$2>$Q103),0,IF($X104>0,BZ104,IF($Q105>0,$Q105*BZ$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BZ$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BZ$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":4016371.574501561},{"$f":"IF(OR(CA$11=\"\",CA$2<$Q101,CA$2>$Q103),0,IF($X104>0,CA104,IF($Q105>0,$Q105*CA$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((CA$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((CA$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":4932488.909934042},{"$f":"IF(OR(CB$11=\"\",CB$2<$Q101,CB$2>$Q103),0,IF($X104>0,CB104,IF($Q105>0,$Q105*CB$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((CB$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((CB$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":4990760.6955341958},{"$f":"IF(OR(CC$11=\"\",CC$2<$Q101,CC$2>$Q103),0,IF($X104>0,CC104,IF($Q105>0,$Q105*CC$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((CC$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((CC$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":4285854.335914975},{"$f":"IF(OR(CD$11=\"\",CD$2<$Q101,CD$2>$Q103),0,IF($X104>0,CD104,IF($Q105>0,$Q105*CD$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((CD$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((CD$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":4596480.4825944286},{"$f":"IF(OR(CE$11=\"\",CE$2<$Q101,CE$2>$Q103),0,IF($X104>0,CE104,IF($Q105>0,$Q105*CE$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((CE$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((CE$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":5629044.8181540137},{"$f":"IF(OR(CF$11=\"\",CF$2<$Q101,CF$2>$Q103),0,IF($X104>0,CF104,IF($Q105>0,$Q105*CF$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((CF$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((CF$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":5702794.7008715961},{"$f":"IF(OR(CG$11=\"\",CG$2<$Q101,CG$2>$Q103),0,IF($X104>0,CG104,IF($Q105>0,$Q105*CG$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((CG$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((CG$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":4739823.4081112426},{"$f":"IF(OR(CH$11=\"\",CH$2<$Q101,CH$2>$Q103),0,IF($X104>0,CH104,IF($Q105>0,$Q105*CH$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((CH$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((CH$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":4791342.9324320778},{"$f":"IF(OR(CI$11=\"\",CI$2<$Q101,CI$2>$Q103),0,IF($X104>0,CI104,IF($Q105>0,$Q105*CI$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((CI$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((CI$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":0}]
[{"$f":"ROW()","v":100},null,null,null,null,null,{"$f":"IF($R100=\"^\",IF(COUNTIF(Lists!$13:$13,H100)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$288","v":"Начальная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","2022-10-01","^",{"$f":"IF(G100<>0,1,IF(OR($Q100=\"\",$Q100=0),0,IF($R100=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H100))),$Q100)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":101},null,null,null,null,null,{"$f":"IF($R101=\"^\",IF(COUNTIF(Lists!$13:$13,H101)=1,0,1),0)","v":0},{"$f":"H99","v":"Банковские расходы"},{"$f":"I100","v":"Начальная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q100)=0,Q100=0,Q100=\"\"),1,SUMIFS($2:$2,$11:$11,Q100))","v":6},null,{"$f":"IF(G101<>0,1,IF(OR($Q101=\"\",$Q101=0),0,IF($R101=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H101))),$Q101)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q101-IF(OR(SUMIFS($2:$2,$11:$11,Q100)=0,Q100=0,Q100=\"\"),1,SUMIFS($2:$2,$11:$11,Q100)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":102},null,null,null,null,null,{"$f":"IF($R102=\"^\",IF(COUNTIF(Lists!$13:$13,H102)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$290","v":"Конечная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G102<>0,1,IF(OR($Q102=\"\",$Q102=0),0,IF($R102=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H102))),$Q102)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":103},null,null,null,null,null,{"$f":"IF($R103=\"^\",IF(COUNTIF(Lists!$13:$13,H103)=1,0,1),0)","v":0},{"$f":"H99","v":"Банковские расходы"},{"$f":"I102","v":"Конечная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q102)=0,Q102=0,Q102=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q102))","v":60},null,{"$f":"IF(G103<>0,1,IF(OR($Q103=\"\",$Q103=0),0,IF($R103=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H103))),$Q103)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q103-IF(OR(SUMIFS($2:$2,$11:$11,Q102)=0,Q102=0,Q102=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q102)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":104},null,null,null,null,null,{"$f":"IF($R104=\"^\",IF(COUNTIF(Lists!$13:$13,H104)=1,0,1),0)","v":0},{"$f":"H99","v":"Банковские расходы"},{"$f":"Mrkting!$I$52","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z104:$CJ104,$Z104:$CJ104,\">\"&0)=0,0,AVERAGEIFS($Z104:$CJ104,$Z104:$CJ104,\">\"&0))","v":0},"*"]
[{"$f":"ROW()","v":105},null,null,null,null,null,{"$f":"IF($R105=\"^\",IF(COUNTIF(Lists!$13:$13,H105)=1,0,1),0)","v":0},{"$f":"H99","v":"Банковские расходы"},{"$f":"Exp!$I$24","v":"Через %-нт от продаж"},null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",5.0000000000000001E-3,null,{"$f":"IF(G105<>0,1,IF(OR($Q105=\"\",$Q105=0),0,IF($R105=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H105))),$Q105)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":106},null,null,null,null,null,{"$f":"IF($R106=\"^\",IF(COUNTIF(Lists!$13:$13,H106)=1,0,1),0)","v":0},{"$f":"Lists!$AB$13","v":"тип прогрессии"},{"$f":"Mrkting!$I$53","v":"Через прогрессию"},null,null,null,null,null,null,"*",null,"^",{"$f":"IF(G106<>0,1,IF(OR($Q106=\"\",$Q106=0),0,IF($R106=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H106))),$Q106)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":107},null,null,null,null,null,{"$f":"IF($R107=\"^\",IF(COUNTIF(Lists!$13:$13,H107)=1,0,1),0)","v":0},{"$f":"H99","v":"Банковские расходы"},{"$f":"I106","v":"Через прогрессию"},{"$f":"Mrkting!$I$54","v":"Значение в стартовый период"},null,null,{"$f":"Exp!$M$26","v":"руб./период"},null,null,"*",null,null,{"$f":"IF(G107<>0,1,IF(OR($Q107=\"\",$Q107=0),0,IF($R107=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H107))),$Q107)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":108},null,null,null,null,null,{"$f":"IF($R108=\"^\",IF(COUNTIF(Lists!$13:$13,H108)=1,0,1),0)","v":0},{"$f":"H99","v":"Банковские расходы"},{"$f":"I106","v":"Через прогрессию"},{"$f":"Mrkting!$I$55","v":"Коэффициент прироста"},null,null,{"$f":"IF(Q106=Lists!$AB$16,M107,IF(Q106=Lists!$AB$17,\"мультипликатор\",\"\"))","v":""},null,null,"*",null,null,{"$f":"IF(G108<>0,1,IF(OR($Q108=\"\",$Q108=0),0,IF($R108=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H108))),$Q108)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":109},null,null,null,null,null,{"$f":"IF($R109=\"^\",IF(COUNTIF(Lists!$13:$13,H109)=1,0,1),0)","v":0},{"$f":"H99","v":"Банковские расходы"},{"$f":"I106","v":"Через прогрессию"},{"$f":"Mrkting!$I$56","v":"Частота приростов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",null,null,{"$f":"IF(G109<>0,1,IF(OR($Q109=\"\",$Q109=0),0,IF($R109=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H109))),$Q109)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":110}]
[{"$f":"ROW()","v":111},null,null,null,null,null,{"$f":"IF($R111=\"^\",IF(COUNTIF(Lists!$13:$13,H111)=1,0,1),0)","v":0},{"$f":"H99","v":"Банковские расходы"},null,null,null,{"$f":"K99","v":4},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z111:$CJ111)","v":120776339.34581986},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AA$2-$Q101)/$Q121=INT((AA$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&AA$2,$Z$2:$CJ$2,\"<\"&AA$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AA$2+1-$Q101)/$Q121=INT((AA$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&AA$2-$Q121,$Z$2:$CJ$2,\"<=\"&AA$2),0),$Q114*(IF(AA$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AA$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AA$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AA$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AA$2+INT(-$Q119))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AB$2-$Q101)/$Q121=INT((AB$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&AB$2,$Z$2:$CJ$2,\"<\"&AB$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AB$2+1-$Q101)/$Q121=INT((AB$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&AB$2-$Q121,$Z$2:$CJ$2,\"<=\"&AB$2),0),$Q114*(IF(AB$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AB$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AB$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AB$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AB$2+INT(-$Q119))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AC$2-$Q101)/$Q121=INT((AC$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&AC$2,$Z$2:$CJ$2,\"<\"&AC$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AC$2+1-$Q101)/$Q121=INT((AC$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&AC$2-$Q121,$Z$2:$CJ$2,\"<=\"&AC$2),0),$Q114*(IF(AC$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AC$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AC$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AC$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AC$2+INT(-$Q119))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AD$2-$Q101)/$Q121=INT((AD$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&AD$2,$Z$2:$CJ$2,\"<\"&AD$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AD$2+1-$Q101)/$Q121=INT((AD$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&AD$2-$Q121,$Z$2:$CJ$2,\"<=\"&AD$2),0),$Q114*(IF(AD$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AD$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AD$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AD$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AD$2+INT(-$Q119))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AE$2-$Q101)/$Q121=INT((AE$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&AE$2,$Z$2:$CJ$2,\"<\"&AE$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AE$2+1-$Q101)/$Q121=INT((AE$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&AE$2-$Q121,$Z$2:$CJ$2,\"<=\"&AE$2),0),$Q114*(IF(AE$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AE$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AE$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AE$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AE$2+INT(-$Q119))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AF$2-$Q101)/$Q121=INT((AF$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&AF$2,$Z$2:$CJ$2,\"<\"&AF$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AF$2+1-$Q101)/$Q121=INT((AF$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&AF$2-$Q121,$Z$2:$CJ$2,\"<=\"&AF$2),0),$Q114*(IF(AF$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AF$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AF$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AF$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AF$2+INT(-$Q119))))))","v":18988.490809114744},{"$f":"IF(AG$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AG$2-$Q101)/$Q121=INT((AG$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&AG$2,$Z$2:$CJ$2,\"<\"&AG$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AG$2+1-$Q101)/$Q121=INT((AG$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&AG$2-$Q121,$Z$2:$CJ$2,\"<=\"&AG$2),0),$Q114*(IF(AG$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AG$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AG$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AG$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AG$2+INT(-$Q119))))))","v":22922.961241131517},{"$f":"IF(AH$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AH$2-$Q101)/$Q121=INT((AH$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&AH$2,$Z$2:$CJ$2,\"<\"&AH$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AH$2+1-$Q101)/$Q121=INT((AH$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&AH$2-$Q121,$Z$2:$CJ$2,\"<=\"&AH$2),0),$Q114*(IF(AH$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AH$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AH$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AH$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AH$2+INT(-$Q119))))))","v":36375.654127355789},{"$f":"IF(AI$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AI$2-$Q101)/$Q121=INT((AI$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&AI$2,$Z$2:$CJ$2,\"<\"&AI$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AI$2+1-$Q101)/$Q121=INT((AI$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&AI$2-$Q121,$Z$2:$CJ$2,\"<=\"&AI$2),0),$Q114*(IF(AI$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AI$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AI$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AI$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AI$2+INT(-$Q119))))))","v":58096.324627490947},{"$f":"IF(AJ$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AJ$2-$Q101)/$Q121=INT((AJ$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&AJ$2,$Z$2:$CJ$2,\"<\"&AJ$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AJ$2+1-$Q101)/$Q121=INT((AJ$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&AJ$2-$Q121,$Z$2:$CJ$2,\"<=\"&AJ$2),0),$Q114*(IF(AJ$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AJ$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AJ$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AJ$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AJ$2+INT(-$Q119))))))","v":75317.395961914823},{"$f":"IF(AK$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AK$2-$Q101)/$Q121=INT((AK$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&AK$2,$Z$2:$CJ$2,\"<\"&AK$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AK$2+1-$Q101)/$Q121=INT((AK$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&AK$2-$Q121,$Z$2:$CJ$2,\"<=\"&AK$2),0),$Q114*(IF(AK$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AK$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AK$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AK$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AK$2+INT(-$Q119))))))","v":78582.198561929603},{"$f":"IF(AL$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AL$2-$Q101)/$Q121=INT((AL$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&AL$2,$Z$2:$CJ$2,\"<\"&AL$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AL$2+1-$Q101)/$Q121=INT((AL$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&AL$2-$Q121,$Z$2:$CJ$2,\"<=\"&AL$2),0),$Q114*(IF(AL$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AL$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AL$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AL$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AL$2+INT(-$Q119))))))","v":107327.14676787448},{"$f":"IF(AM$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AM$2-$Q101)/$Q121=INT((AM$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&AM$2,$Z$2:$CJ$2,\"<\"&AM$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AM$2+1-$Q101)/$Q121=INT((AM$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&AM$2-$Q121,$Z$2:$CJ$2,\"<=\"&AM$2),0),$Q114*(IF(AM$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AM$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AM$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AM$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AM$2+INT(-$Q119))))))","v":163029.89756230314},{"$f":"IF(AN$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AN$2-$Q101)/$Q121=INT((AN$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&AN$2,$Z$2:$CJ$2,\"<\"&AN$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AN$2+1-$Q101)/$Q121=INT((AN$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&AN$2-$Q121,$Z$2:$CJ$2,\"<=\"&AN$2),0),$Q114*(IF(AN$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AN$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AN$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AN$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AN$2+INT(-$Q119))))))","v":201285.59987826124},{"$f":"IF(AO$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AO$2-$Q101)/$Q121=INT((AO$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&AO$2,$Z$2:$CJ$2,\"<\"&AO$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AO$2+1-$Q101)/$Q121=INT((AO$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&AO$2-$Q121,$Z$2:$CJ$2,\"<=\"&AO$2),0),$Q114*(IF(AO$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AO$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AO$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AO$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AO$2+INT(-$Q119))))))","v":188791.39537668083},{"$f":"IF(AP$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AP$2-$Q101)/$Q121=INT((AP$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&AP$2,$Z$2:$CJ$2,\"<\"&AP$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AP$2+1-$Q101)/$Q121=INT((AP$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&AP$2-$Q121,$Z$2:$CJ$2,\"<=\"&AP$2),0),$Q114*(IF(AP$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AP$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AP$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AP$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AP$2+INT(-$Q119))))))","v":231339.78669500706},{"$f":"IF(AQ$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AQ$2-$Q101)/$Q121=INT((AQ$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&AQ$2,$Z$2:$CJ$2,\"<\"&AQ$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AQ$2+1-$Q101)/$Q121=INT((AQ$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&AQ$2-$Q121,$Z$2:$CJ$2,\"<=\"&AQ$2),0),$Q114*(IF(AQ$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AQ$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AQ$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AQ$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AQ$2+INT(-$Q119))))))","v":337019.6245280116},{"$f":"IF(AR$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AR$2-$Q101)/$Q121=INT((AR$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&AR$2,$Z$2:$CJ$2,\"<\"&AR$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AR$2+1-$Q101)/$Q121=INT((AR$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&AR$2-$Q121,$Z$2:$CJ$2,\"<=\"&AR$2),0),$Q114*(IF(AR$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AR$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AR$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AR$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AR$2+INT(-$Q119))))))","v":400748.02695385221},{"$f":"IF(AS$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AS$2-$Q101)/$Q121=INT((AS$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&AS$2,$Z$2:$CJ$2,\"<\"&AS$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AS$2+1-$Q101)/$Q121=INT((AS$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&AS$2-$Q121,$Z$2:$CJ$2,\"<=\"&AS$2),0),$Q114*(IF(AS$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AS$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AS$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AS$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AS$2+INT(-$Q119))))))","v":374350.08700285753},{"$f":"IF(AT$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AT$2-$Q101)/$Q121=INT((AT$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&AT$2,$Z$2:$CJ$2,\"<\"&AT$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AT$2+1-$Q101)/$Q121=INT((AT$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&AT$2-$Q121,$Z$2:$CJ$2,\"<=\"&AT$2),0),$Q114*(IF(AT$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AT$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AT$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AT$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AT$2+INT(-$Q119))))))","v":453920.43509656843},{"$f":"IF(AU$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AU$2-$Q101)/$Q121=INT((AU$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&AU$2,$Z$2:$CJ$2,\"<\"&AU$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AU$2+1-$Q101)/$Q121=INT((AU$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&AU$2-$Q121,$Z$2:$CJ$2,\"<=\"&AU$2),0),$Q114*(IF(AU$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AU$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AU$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AU$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AU$2+INT(-$Q119))))))","v":623034.97433118045},{"$f":"IF(AV$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AV$2-$Q101)/$Q121=INT((AV$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&AV$2,$Z$2:$CJ$2,\"<\"&AV$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AV$2+1-$Q101)/$Q121=INT((AV$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&AV$2-$Q121,$Z$2:$CJ$2,\"<=\"&AV$2),0),$Q114*(IF(AV$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AV$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AV$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AV$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AV$2+INT(-$Q119))))))","v":708808.29267827317},{"$f":"IF(AW$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AW$2-$Q101)/$Q121=INT((AW$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&AW$2,$Z$2:$CJ$2,\"<\"&AW$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AW$2+1-$Q101)/$Q121=INT((AW$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&AW$2-$Q121,$Z$2:$CJ$2,\"<=\"&AW$2),0),$Q114*(IF(AW$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AW$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AW$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AW$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AW$2+INT(-$Q119))))))","v":643545.98156851006},{"$f":"IF(AX$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AX$2-$Q101)/$Q121=INT((AX$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&AX$2,$Z$2:$CJ$2,\"<\"&AX$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AX$2+1-$Q101)/$Q121=INT((AX$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&AX$2-$Q121,$Z$2:$CJ$2,\"<=\"&AX$2),0),$Q114*(IF(AX$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AX$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AX$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AX$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AX$2+INT(-$Q119))))))","v":746531.57803200348},{"$f":"IF(AY$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AY$2-$Q101)/$Q121=INT((AY$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&AY$2,$Z$2:$CJ$2,\"<\"&AY$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AY$2+1-$Q101)/$Q121=INT((AY$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&AY$2-$Q121,$Z$2:$CJ$2,\"<=\"&AY$2),0),$Q114*(IF(AY$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AY$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AY$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AY$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AY$2+INT(-$Q119))))))","v":1016512.5968501467},{"$f":"IF(AZ$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AZ$2-$Q101)/$Q121=INT((AZ$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&AZ$2,$Z$2:$CJ$2,\"<\"&AZ$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AZ$2+1-$Q101)/$Q121=INT((AZ$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&AZ$2-$Q121,$Z$2:$CJ$2,\"<=\"&AZ$2),0),$Q114*(IF(AZ$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AZ$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AZ$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AZ$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,AZ$2+INT(-$Q119))))))","v":1143701.3462726325},{"$f":"IF(BA$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BA$2-$Q101)/$Q121=INT((BA$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&BA$2,$Z$2:$CJ$2,\"<\"&BA$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BA$2+1-$Q101)/$Q121=INT((BA$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&BA$2-$Q121,$Z$2:$CJ$2,\"<=\"&BA$2),0),$Q114*(IF(BA$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BA$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BA$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BA$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BA$2+INT(-$Q119))))))","v":1003965.3351323018},{"$f":"IF(BB$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BB$2-$Q101)/$Q121=INT((BB$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&BB$2,$Z$2:$CJ$2,\"<\"&BB$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BB$2+1-$Q101)/$Q121=INT((BB$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&BB$2-$Q121,$Z$2:$CJ$2,\"<=\"&BB$2),0),$Q114*(IF(BB$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BB$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BB$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BB$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BB$2+INT(-$Q119))))))","v":1118000.2457944253},{"$f":"IF(BC$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BC$2-$Q101)/$Q121=INT((BC$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&BC$2,$Z$2:$CJ$2,\"<\"&BC$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BC$2+1-$Q101)/$Q121=INT((BC$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&BC$2-$Q121,$Z$2:$CJ$2,\"<=\"&BC$2),0),$Q114*(IF(BC$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BC$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BC$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BC$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BC$2+INT(-$Q119))))))","v":1485856.6584996092},{"$f":"IF(BD$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BD$2-$Q101)/$Q121=INT((BD$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&BD$2,$Z$2:$CJ$2,\"<\"&BD$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BD$2+1-$Q101)/$Q121=INT((BD$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&BD$2-$Q121,$Z$2:$CJ$2,\"<=\"&BD$2),0),$Q114*(IF(BD$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BD$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BD$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BD$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BD$2+INT(-$Q119))))))","v":1630608.2704472393},{"$f":"IF(BE$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BE$2-$Q101)/$Q121=INT((BE$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&BE$2,$Z$2:$CJ$2,\"<\"&BE$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BE$2+1-$Q101)/$Q121=INT((BE$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&BE$2-$Q121,$Z$2:$CJ$2,\"<=\"&BE$2),0),$Q114*(IF(BE$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BE$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BE$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BE$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BE$2+INT(-$Q119))))))","v":1442628.2530823553},{"$f":"IF(BF$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BF$2-$Q101)/$Q121=INT((BF$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&BF$2,$Z$2:$CJ$2,\"<\"&BF$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BF$2+1-$Q101)/$Q121=INT((BF$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&BF$2-$Q121,$Z$2:$CJ$2,\"<=\"&BF$2),0),$Q114*(IF(BF$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BF$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BF$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BF$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BF$2+INT(-$Q119))))))","v":1620519.3227692295},{"$f":"IF(BG$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BG$2-$Q101)/$Q121=INT((BG$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&BG$2,$Z$2:$CJ$2,\"<\"&BG$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BG$2+1-$Q101)/$Q121=INT((BG$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&BG$2-$Q121,$Z$2:$CJ$2,\"<=\"&BG$2),0),$Q114*(IF(BG$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BG$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BG$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BG$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BG$2+INT(-$Q119))))))","v":2098962.4083936154},{"$f":"IF(BH$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BH$2-$Q101)/$Q121=INT((BH$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&BH$2,$Z$2:$CJ$2,\"<\"&BH$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BH$2+1-$Q101)/$Q121=INT((BH$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&BH$2-$Q121,$Z$2:$CJ$2,\"<=\"&BH$2),0),$Q114*(IF(BH$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BH$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BH$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BH$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BH$2+INT(-$Q119))))))","v":2257373.5352673507},{"$f":"IF(BI$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BI$2-$Q101)/$Q121=INT((BI$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&BI$2,$Z$2:$CJ$2,\"<\"&BI$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BI$2+1-$Q101)/$Q121=INT((BI$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&BI$2-$Q121,$Z$2:$CJ$2,\"<=\"&BI$2),0),$Q114*(IF(BI$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BI$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BI$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BI$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BI$2+INT(-$Q119))))))","v":1965002.9346068252},{"$f":"IF(BJ$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BJ$2-$Q101)/$Q121=INT((BJ$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&BJ$2,$Z$2:$CJ$2,\"<\"&BJ$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BJ$2+1-$Q101)/$Q121=INT((BJ$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&BJ$2-$Q121,$Z$2:$CJ$2,\"<=\"&BJ$2),0),$Q114*(IF(BJ$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BJ$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BJ$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BJ$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BJ$2+INT(-$Q119))))))","v":2144107.1492348872},{"$f":"IF(BK$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BK$2-$Q101)/$Q121=INT((BK$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&BK$2,$Z$2:$CJ$2,\"<\"&BK$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BK$2+1-$Q101)/$Q121=INT((BK$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&BK$2-$Q121,$Z$2:$CJ$2,\"<=\"&BK$2),0),$Q114*(IF(BK$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BK$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BK$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BK$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BK$2+INT(-$Q119))))))","v":2800921.4682472278},{"$f":"IF(BL$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BL$2-$Q101)/$Q121=INT((BL$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&BL$2,$Z$2:$CJ$2,\"<\"&BL$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BL$2+1-$Q101)/$Q121=INT((BL$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&BL$2-$Q121,$Z$2:$CJ$2,\"<=\"&BL$2),0),$Q114*(IF(BL$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BL$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BL$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BL$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BL$2+INT(-$Q119))))))","v":3029168.6084826891},{"$f":"IF(BM$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BM$2-$Q101)/$Q121=INT((BM$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&BM$2,$Z$2:$CJ$2,\"<\"&BM$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BM$2+1-$Q101)/$Q121=INT((BM$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&BM$2-$Q121,$Z$2:$CJ$2,\"<=\"&BM$2),0),$Q114*(IF(BM$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BM$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BM$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BM$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BM$2+INT(-$Q119))))))","v":2585177.8881868268},{"$f":"IF(BN$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BN$2-$Q101)/$Q121=INT((BN$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&BN$2,$Z$2:$CJ$2,\"<\"&BN$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BN$2+1-$Q101)/$Q121=INT((BN$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&BN$2-$Q121,$Z$2:$CJ$2,\"<=\"&BN$2),0),$Q114*(IF(BN$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BN$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BN$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BN$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BN$2+INT(-$Q119))))))","v":2752694.7953311396},{"$f":"IF(BO$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BO$2-$Q101)/$Q121=INT((BO$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&BO$2,$Z$2:$CJ$2,\"<\"&BO$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BO$2+1-$Q101)/$Q121=INT((BO$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&BO$2-$Q121,$Z$2:$CJ$2,\"<=\"&BO$2),0),$Q114*(IF(BO$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BO$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BO$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BO$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BO$2+INT(-$Q119))))))","v":3411188.038091613},{"$f":"IF(BP$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BP$2-$Q101)/$Q121=INT((BP$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&BP$2,$Z$2:$CJ$2,\"<\"&BP$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BP$2+1-$Q101)/$Q121=INT((BP$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&BP$2-$Q121,$Z$2:$CJ$2,\"<=\"&BP$2),0),$Q114*(IF(BP$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BP$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BP$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BP$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BP$2+INT(-$Q119))))))","v":3486736.9203259149},{"$f":"IF(BQ$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BQ$2-$Q101)/$Q121=INT((BQ$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&BQ$2,$Z$2:$CJ$2,\"<\"&BQ$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BQ$2+1-$Q101)/$Q121=INT((BQ$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&BQ$2-$Q121,$Z$2:$CJ$2,\"<=\"&BQ$2),0),$Q114*(IF(BQ$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BQ$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BQ$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BQ$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BQ$2+INT(-$Q119))))))","v":3028207.8461296358},{"$f":"IF(BR$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BR$2-$Q101)/$Q121=INT((BR$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&BR$2,$Z$2:$CJ$2,\"<\"&BR$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BR$2+1-$Q101)/$Q121=INT((BR$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&BR$2-$Q121,$Z$2:$CJ$2,\"<=\"&BR$2),0),$Q114*(IF(BR$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BR$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BR$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BR$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BR$2+INT(-$Q119))))))","v":3305266.4935044125},{"$f":"IF(BS$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BS$2-$Q101)/$Q121=INT((BS$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&BS$2,$Z$2:$CJ$2,\"<\"&BS$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BS$2+1-$Q101)/$Q121=INT((BS$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&BS$2-$Q121,$Z$2:$CJ$2,\"<=\"&BS$2),0),$Q114*(IF(BS$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BS$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BS$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BS$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BS$2+INT(-$Q119))))))","v":4057546.7483620746},{"$f":"IF(BT$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BT$2-$Q101)/$Q121=INT((BT$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&BT$2,$Z$2:$CJ$2,\"<\"&BT$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BT$2+1-$Q101)/$Q121=INT((BT$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&BT$2-$Q121,$Z$2:$CJ$2,\"<=\"&BT$2),0),$Q114*(IF(BT$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BT$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BT$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BT$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BT$2+INT(-$Q119))))))","v":4123242.7999252146},{"$f":"IF(BU$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BU$2-$Q101)/$Q121=INT((BU$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&BU$2,$Z$2:$CJ$2,\"<\"&BU$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BU$2+1-$Q101)/$Q121=INT((BU$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&BU$2-$Q121,$Z$2:$CJ$2,\"<=\"&BU$2),0),$Q114*(IF(BU$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BU$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BU$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BU$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BU$2+INT(-$Q119))))))","v":3433735.8218575302},{"$f":"IF(BV$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BV$2-$Q101)/$Q121=INT((BV$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&BV$2,$Z$2:$CJ$2,\"<\"&BV$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BV$2+1-$Q101)/$Q121=INT((BV$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&BV$2-$Q121,$Z$2:$CJ$2,\"<=\"&BV$2),0),$Q114*(IF(BV$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BV$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BV$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BV$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BV$2+INT(-$Q119))))))","v":3481031.0427320912},{"$f":"IF(BW$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BW$2-$Q101)/$Q121=INT((BW$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&BW$2,$Z$2:$CJ$2,\"<\"&BW$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BW$2+1-$Q101)/$Q121=INT((BW$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&BW$2-$Q121,$Z$2:$CJ$2,\"<=\"&BW$2),0),$Q114*(IF(BW$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BW$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BW$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BW$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BW$2+INT(-$Q119))))))","v":4477587.2986080637},{"$f":"IF(BX$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BX$2-$Q101)/$Q121=INT((BX$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&BX$2,$Z$2:$CJ$2,\"<\"&BX$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BX$2+1-$Q101)/$Q121=INT((BX$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&BX$2-$Q121,$Z$2:$CJ$2,\"<=\"&BX$2),0),$Q114*(IF(BX$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BX$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BX$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BX$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BX$2+INT(-$Q119))))))","v":4765977.5738739958},{"$f":"IF(BY$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BY$2-$Q101)/$Q121=INT((BY$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&BY$2,$Z$2:$CJ$2,\"<\"&BY$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BY$2+1-$Q101)/$Q121=INT((BY$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&BY$2-$Q121,$Z$2:$CJ$2,\"<=\"&BY$2),0),$Q114*(IF(BY$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BY$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BY$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BY$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BY$2+INT(-$Q119))))))","v":3955640.2359623793},{"$f":"IF(BZ$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BZ$2-$Q101)/$Q121=INT((BZ$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&BZ$2,$Z$2:$CJ$2,\"<\"&BZ$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BZ$2+1-$Q101)/$Q121=INT((BZ$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&BZ$2-$Q121,$Z$2:$CJ$2,\"<=\"&BZ$2),0),$Q114*(IF(BZ$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BZ$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BZ$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BZ$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,BZ$2+INT(-$Q119))))))","v":4016371.574501561},{"$f":"IF(CA$11=\"\",0,IF($Q112=Lists!$CE$17,IF((CA$2-$Q101)/$Q121=INT((CA$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&CA$2,$Z$2:$CJ$2,\"<\"&CA$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((CA$2+1-$Q101)/$Q121=INT((CA$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&CA$2-$Q121,$Z$2:$CJ$2,\"<=\"&CA$2),0),$Q114*(IF(CA$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,CA$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,CA$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,CA$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,CA$2+INT(-$Q119))))))","v":4932488.909934042},{"$f":"IF(CB$11=\"\",0,IF($Q112=Lists!$CE$17,IF((CB$2-$Q101)/$Q121=INT((CB$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&CB$2,$Z$2:$CJ$2,\"<\"&CB$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((CB$2+1-$Q101)/$Q121=INT((CB$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&CB$2-$Q121,$Z$2:$CJ$2,\"<=\"&CB$2),0),$Q114*(IF(CB$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,CB$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,CB$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,CB$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,CB$2+INT(-$Q119))))))","v":4990760.6955341958},{"$f":"IF(CC$11=\"\",0,IF($Q112=Lists!$CE$17,IF((CC$2-$Q101)/$Q121=INT((CC$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&CC$2,$Z$2:$CJ$2,\"<\"&CC$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((CC$2+1-$Q101)/$Q121=INT((CC$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&CC$2-$Q121,$Z$2:$CJ$2,\"<=\"&CC$2),0),$Q114*(IF(CC$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,CC$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,CC$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,CC$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,CC$2+INT(-$Q119))))))","v":4285854.335914975},{"$f":"IF(CD$11=\"\",0,IF($Q112=Lists!$CE$17,IF((CD$2-$Q101)/$Q121=INT((CD$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&CD$2,$Z$2:$CJ$2,\"<\"&CD$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((CD$2+1-$Q101)/$Q121=INT((CD$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&CD$2-$Q121,$Z$2:$CJ$2,\"<=\"&CD$2),0),$Q114*(IF(CD$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,CD$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,CD$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,CD$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,CD$2+INT(-$Q119))))))","v":4596480.4825944286},{"$f":"IF(CE$11=\"\",0,IF($Q112=Lists!$CE$17,IF((CE$2-$Q101)/$Q121=INT((CE$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&CE$2,$Z$2:$CJ$2,\"<\"&CE$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((CE$2+1-$Q101)/$Q121=INT((CE$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&CE$2-$Q121,$Z$2:$CJ$2,\"<=\"&CE$2),0),$Q114*(IF(CE$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,CE$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,CE$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,CE$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,CE$2+INT(-$Q119))))))","v":5629044.8181540137},{"$f":"IF(CF$11=\"\",0,IF($Q112=Lists!$CE$17,IF((CF$2-$Q101)/$Q121=INT((CF$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&CF$2,$Z$2:$CJ$2,\"<\"&CF$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((CF$2+1-$Q101)/$Q121=INT((CF$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&CF$2-$Q121,$Z$2:$CJ$2,\"<=\"&CF$2),0),$Q114*(IF(CF$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,CF$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,CF$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,CF$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,CF$2+INT(-$Q119))))))","v":5702794.7008715961},{"$f":"IF(CG$11=\"\",0,IF($Q112=Lists!$CE$17,IF((CG$2-$Q101)/$Q121=INT((CG$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&CG$2,$Z$2:$CJ$2,\"<\"&CG$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((CG$2+1-$Q101)/$Q121=INT((CG$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&CG$2-$Q121,$Z$2:$CJ$2,\"<=\"&CG$2),0),$Q114*(IF(CG$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,CG$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,CG$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,CG$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,CG$2+INT(-$Q119))))))","v":4739823.4081112426},{"$f":"IF(CH$11=\"\",0,IF($Q112=Lists!$CE$17,IF((CH$2-$Q101)/$Q121=INT((CH$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&CH$2,$Z$2:$CJ$2,\"<\"&CH$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((CH$2+1-$Q101)/$Q121=INT((CH$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&CH$2-$Q121,$Z$2:$CJ$2,\"<=\"&CH$2),0),$Q114*(IF(CH$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,CH$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,CH$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,CH$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,CH$2+INT(-$Q119))))))","v":4791342.9324320778},{"$f":"IF(CI$11=\"\",0,IF($Q112=Lists!$CE$17,IF((CI$2-$Q101)/$Q121=INT((CI$2-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&CI$2,$Z$2:$CJ$2,\"<\"&CI$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((CI$2+1-$Q101)/$Q121=INT((CI$2+1-$Q101)/$Q121),SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">\"&CI$2-$Q121,$Z$2:$CJ$2,\"<=\"&CI$2),0),$Q114*(IF(CI$2=1,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,CI$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,CI$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,CI$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,CI$2+INT(-$Q119))))))","v":0}]
[{"$f":"ROW()","v":112},null,null,null,null,null,{"$f":"IF($R112=\"^\",IF(COUNTIF(Lists!$13:$13,H112)=1,0,1),0)","v":0},{"$f":"Lists!$CE$13","v":"Типы оплаты"},{"$f":"Exp!$I$31","v":"Выбираем способ оплаты"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G112<>0,1,IF(OR($Q112=\"\",$Q112=0),0,IF($R112=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H112))),$Q112)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":113},null,null,null,null,null,{"$f":"IF($R113=\"^\",IF(COUNTIF(Lists!$13:$13,H113)=1,0,1),0)","v":0},{"$f":"H111","v":"Банковские расходы"},"Если аванс-доплата, то указываем % предоплаты и сроки:"]
[{"$f":"ROW()","v":114},null,null,null,null,null,{"$f":"IF($R114=\"^\",IF(COUNTIF(Lists!$13:$13,H114)=1,0,1),0)","v":0},{"$f":"H112","v":"Типы оплаты"},{"$f":"I113","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$154","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,{"$f":"IF(OR($Q112=Lists!$CE$17,$Q112=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G114<>0,1,IF(OR($Q114=\"\",$Q114=0),0,IF($R114=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H114))),$Q114)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":115},null,null,null,null,null,{"$f":"IF($R115=\"^\",IF(COUNTIF(Lists!$13:$13,H115)=1,0,1),0)","v":0},{"$f":"H112","v":"Типы оплаты"},{"$f":"I113","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$155","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,{"$f":"IF(OR($Q112=Lists!$CE$17,$Q112=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G115<>0,1,IF(OR($Q115=\"\",$Q115=0),0,IF($R115=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H115))),$Q115)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":116},null,null,null,null,null,{"$f":"IF($R116=\"^\",IF(COUNTIF(Lists!$13:$13,H116)=1,0,1),0)","v":0},{"$f":"H112","v":"Типы оплаты"},{"$f":"I113","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$156","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q115/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G116<>0,1,IF(OR($Q116=\"\",$Q116=0),0,IF($R116=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H116))),$Q116)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q116-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q115/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":117},null,null,null,null,null,{"$f":"IF($R117=\"^\",IF(COUNTIF(Lists!$13:$13,H117)=1,0,1),0)","v":0},{"$f":"H112","v":"Типы оплаты"},{"$f":"I113","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$157","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,{"$f":"100%-Q114","v":1},null,{"$f":"IF(G117<>0,1,IF(OR($Q117=\"\",$Q117=0),0,IF($R117=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H117))),$Q117)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q117-(100%-Q114))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":118},null,null,null,null,null,{"$f":"IF($R118=\"^\",IF(COUNTIF(Lists!$13:$13,H118)=1,0,1),0)","v":0},{"$f":"H112","v":"Типы оплаты"},{"$f":"I113","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$158","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,{"$f":"IF(OR($Q112=Lists!$CE$17,$Q112=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G118<>0,1,IF(OR($Q118=\"\",$Q118=0),0,IF($R118=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H118))),$Q118)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":119},null,null,null,null,null,{"$f":"IF($R119=\"^\",IF(COUNTIF(Lists!$13:$13,H119)=1,0,1),0)","v":0},{"$f":"H112","v":"Типы оплаты"},{"$f":"I113","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$159","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q118/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G119<>0,1,IF(OR($Q119=\"\",$Q119=0),0,IF($R119=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H119))),$Q119)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q119-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q118/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":120},null,null,null,null,null,{"$f":"IF($R120=\"^\",IF(COUNTIF(Lists!$13:$13,H120)=1,0,1),0)","v":0},{"$f":"H111","v":"Банковские расходы"},"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[{"$f":"ROW()","v":121},null,null,null,null,null,{"$f":"IF($R121=\"^\",IF(COUNTIF(Lists!$13:$13,H121)=1,0,1),0)","v":0},{"$f":"H111","v":"Банковские расходы"},{"$f":"I120","v":"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"},{"$f":"\"Количество периодов\"&IF($Q112=Lists!$CE$17,\" авансирования\",IF($Q112=Lists!$CE$18,\" ретро-оплаты\",\"\"))","v":"Количество периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,{"$f":"IF(OR($Q112=Lists!$CE$17,$Q112=Lists!$CE$18),\"*\",\"\")","v":""},12,null,{"$f":"IF(G121<>0,1,IF(OR($Q121=\"\",$Q121=0),0,IF($R121=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H121))),$Q121)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":122}]
[{"$f":"ROW()","v":123},null,null,null,null,null,{"$f":"IF($R123=\"^\",IF(COUNTIF(Lists!$13:$13,H123)=1,0,1),0)","v":0},{"$f":"H99","v":"Банковские расходы"},null,null,null,{"$f":"K99","v":4},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z123:$CJ123)","v":120776339.34581986},null,null,{"$f":"IF(AA$11=\"\",0,AA99)","v":0},0,0,0,0,18988.490809114744,22922.961241131517,36375.654127355789,58096.324627490947,75317.395961914823,78582.198561929603,107327.14676787448,163029.89756230314,201285.59987826124,188791.39537668083,231339.78669500706,337019.6245280116,400748.02695385221,374350.08700285753,453920.43509656843,623034.97433118045,708808.29267827317,643545.98156851006,746531.57803200348,1016512.5968501467,1143701.3462726325,1003965.3351323018,1118000.2457944253,1485856.6584996092,1630608.2704472393,1442628.2530823553,1620519.3227692295,2098962.4083936154,2257373.5352673507,1965002.9346068252,2144107.1492348872,2800921.4682472278,3029168.6084826891,2585177.8881868268,2752694.7953311396,3411188.038091613,3486736.9203259149,3028207.8461296358,3305266.4935044125,4057546.7483620746,4123242.7999252146,3433735.8218575302,3481031.0427320912,4477587.2986080637,4765977.5738739958,3955640.2359623793,4016371.574501561,4932488.909934042,4990760.6955341958,4285854.335914975,4596480.4825944286,5629044.8181540137,5702794.7008715961,4739823.4081112426,4791342.9324320778,0]
[{"$f":"ROW()","v":124},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":125},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":126},null,null,null,null,null,{"$f":"IF($R126=\"^\",IF(COUNTIF(Lists!$13:$13,H126)=1,0,1),0)","v":0},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$K126)=0,$K126=0,$K126=\"\"),\"\",INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$K126)))","v":"Расходы на уборку-охрану"},null,null,{"$f":"MAX(K$15:K125)+1","v":5},{"$f":"K126","v":5},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z126:$CJ126)","v":15959318.039008517},null,null,{"$f":"IF(OR(AA$11=\"\",AA$2<$Q128,AA$2>$Q130),0,IF($X131>0,AA131,IF($Q132>0,$Q132*AA$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AA$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AA$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":0},{"$f":"IF(OR(AB$11=\"\",AB$2<$Q128,AB$2>$Q130),0,IF($X131>0,AB131,IF($Q132>0,$Q132*AB$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AB$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AB$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":0},{"$f":"IF(OR(AC$11=\"\",AC$2<$Q128,AC$2>$Q130),0,IF($X131>0,AC131,IF($Q132>0,$Q132*AC$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AC$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AC$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":100000},{"$f":"IF(OR(AD$11=\"\",AD$2<$Q128,AD$2>$Q130),0,IF($X131>0,AD131,IF($Q132>0,$Q132*AD$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AD$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AD$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":100000},{"$f":"IF(OR(AE$11=\"\",AE$2<$Q128,AE$2>$Q130),0,IF($X131>0,AE131,IF($Q132>0,$Q132*AE$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AE$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AE$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":100000},{"$f":"IF(OR(AF$11=\"\",AF$2<$Q128,AF$2>$Q130),0,IF($X131>0,AF131,IF($Q132>0,$Q132*AF$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AF$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AF$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":110000.00000000001},{"$f":"IF(OR(AG$11=\"\",AG$2<$Q128,AG$2>$Q130),0,IF($X131>0,AG131,IF($Q132>0,$Q132*AG$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AG$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AG$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":110000.00000000001},{"$f":"IF(OR(AH$11=\"\",AH$2<$Q128,AH$2>$Q130),0,IF($X131>0,AH131,IF($Q132>0,$Q132*AH$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AH$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AH$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":110000.00000000001},{"$f":"IF(OR(AI$11=\"\",AI$2<$Q128,AI$2>$Q130),0,IF($X131>0,AI131,IF($Q132>0,$Q132*AI$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AI$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AI$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":121000.00000000001},{"$f":"IF(OR(AJ$11=\"\",AJ$2<$Q128,AJ$2>$Q130),0,IF($X131>0,AJ131,IF($Q132>0,$Q132*AJ$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AJ$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AJ$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":121000.00000000001},{"$f":"IF(OR(AK$11=\"\",AK$2<$Q128,AK$2>$Q130),0,IF($X131>0,AK131,IF($Q132>0,$Q132*AK$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AK$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AK$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":121000.00000000001},{"$f":"IF(OR(AL$11=\"\",AL$2<$Q128,AL$2>$Q130),0,IF($X131>0,AL131,IF($Q132>0,$Q132*AL$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AL$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AL$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":133100.00000000003},{"$f":"IF(OR(AM$11=\"\",AM$2<$Q128,AM$2>$Q130),0,IF($X131>0,AM131,IF($Q132>0,$Q132*AM$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AM$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AM$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":133100.00000000003},{"$f":"IF(OR(AN$11=\"\",AN$2<$Q128,AN$2>$Q130),0,IF($X131>0,AN131,IF($Q132>0,$Q132*AN$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AN$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AN$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":133100.00000000003},{"$f":"IF(OR(AO$11=\"\",AO$2<$Q128,AO$2>$Q130),0,IF($X131>0,AO131,IF($Q132>0,$Q132*AO$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AO$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AO$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":146410.00000000003},{"$f":"IF(OR(AP$11=\"\",AP$2<$Q128,AP$2>$Q130),0,IF($X131>0,AP131,IF($Q132>0,$Q132*AP$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AP$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AP$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":146410.00000000003},{"$f":"IF(OR(AQ$11=\"\",AQ$2<$Q128,AQ$2>$Q130),0,IF($X131>0,AQ131,IF($Q132>0,$Q132*AQ$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AQ$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AQ$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":146410.00000000003},{"$f":"IF(OR(AR$11=\"\",AR$2<$Q128,AR$2>$Q130),0,IF($X131>0,AR131,IF($Q132>0,$Q132*AR$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AR$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AR$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":161051.00000000006},{"$f":"IF(OR(AS$11=\"\",AS$2<$Q128,AS$2>$Q130),0,IF($X131>0,AS131,IF($Q132>0,$Q132*AS$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AS$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AS$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":161051.00000000006},{"$f":"IF(OR(AT$11=\"\",AT$2<$Q128,AT$2>$Q130),0,IF($X131>0,AT131,IF($Q132>0,$Q132*AT$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AT$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AT$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":161051.00000000006},{"$f":"IF(OR(AU$11=\"\",AU$2<$Q128,AU$2>$Q130),0,IF($X131>0,AU131,IF($Q132>0,$Q132*AU$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AU$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AU$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":177156.10000000009},{"$f":"IF(OR(AV$11=\"\",AV$2<$Q128,AV$2>$Q130),0,IF($X131>0,AV131,IF($Q132>0,$Q132*AV$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AV$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AV$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":177156.10000000009},{"$f":"IF(OR(AW$11=\"\",AW$2<$Q128,AW$2>$Q130),0,IF($X131>0,AW131,IF($Q132>0,$Q132*AW$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AW$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AW$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":177156.10000000009},{"$f":"IF(OR(AX$11=\"\",AX$2<$Q128,AX$2>$Q130),0,IF($X131>0,AX131,IF($Q132>0,$Q132*AX$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AX$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AX$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":194871.71000000011},{"$f":"IF(OR(AY$11=\"\",AY$2<$Q128,AY$2>$Q130),0,IF($X131>0,AY131,IF($Q132>0,$Q132*AY$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AY$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AY$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":194871.71000000011},{"$f":"IF(OR(AZ$11=\"\",AZ$2<$Q128,AZ$2>$Q130),0,IF($X131>0,AZ131,IF($Q132>0,$Q132*AZ$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AZ$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AZ$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":194871.71000000011},{"$f":"IF(OR(BA$11=\"\",BA$2<$Q128,BA$2>$Q130),0,IF($X131>0,BA131,IF($Q132>0,$Q132*BA$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BA$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BA$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":214358.88100000011},{"$f":"IF(OR(BB$11=\"\",BB$2<$Q128,BB$2>$Q130),0,IF($X131>0,BB131,IF($Q132>0,$Q132*BB$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BB$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BB$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":214358.88100000011},{"$f":"IF(OR(BC$11=\"\",BC$2<$Q128,BC$2>$Q130),0,IF($X131>0,BC131,IF($Q132>0,$Q132*BC$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BC$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BC$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":214358.88100000011},{"$f":"IF(OR(BD$11=\"\",BD$2<$Q128,BD$2>$Q130),0,IF($X131>0,BD131,IF($Q132>0,$Q132*BD$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BD$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BD$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":235794.76910000015},{"$f":"IF(OR(BE$11=\"\",BE$2<$Q128,BE$2>$Q130),0,IF($X131>0,BE131,IF($Q132>0,$Q132*BE$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BE$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BE$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":235794.76910000015},{"$f":"IF(OR(BF$11=\"\",BF$2<$Q128,BF$2>$Q130),0,IF($X131>0,BF131,IF($Q132>0,$Q132*BF$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BF$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BF$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":235794.76910000015},{"$f":"IF(OR(BG$11=\"\",BG$2<$Q128,BG$2>$Q130),0,IF($X131>0,BG131,IF($Q132>0,$Q132*BG$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BG$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BG$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":259374.24601000018},{"$f":"IF(OR(BH$11=\"\",BH$2<$Q128,BH$2>$Q130),0,IF($X131>0,BH131,IF($Q132>0,$Q132*BH$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BH$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BH$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":259374.24601000018},{"$f":"IF(OR(BI$11=\"\",BI$2<$Q128,BI$2>$Q130),0,IF($X131>0,BI131,IF($Q132>0,$Q132*BI$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BI$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BI$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":259374.24601000018},{"$f":"IF(OR(BJ$11=\"\",BJ$2<$Q128,BJ$2>$Q130),0,IF($X131>0,BJ131,IF($Q132>0,$Q132*BJ$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BJ$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BJ$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":285311.67061100027},{"$f":"IF(OR(BK$11=\"\",BK$2<$Q128,BK$2>$Q130),0,IF($X131>0,BK131,IF($Q132>0,$Q132*BK$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BK$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BK$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":285311.67061100027},{"$f":"IF(OR(BL$11=\"\",BL$2<$Q128,BL$2>$Q130),0,IF($X131>0,BL131,IF($Q132>0,$Q132*BL$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BL$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BL$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":285311.67061100027},{"$f":"IF(OR(BM$11=\"\",BM$2<$Q128,BM$2>$Q130),0,IF($X131>0,BM131,IF($Q132>0,$Q132*BM$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BM$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BM$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":313842.83767210029},{"$f":"IF(OR(BN$11=\"\",BN$2<$Q128,BN$2>$Q130),0,IF($X131>0,BN131,IF($Q132>0,$Q132*BN$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BN$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BN$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":313842.83767210029},{"$f":"IF(OR(BO$11=\"\",BO$2<$Q128,BO$2>$Q130),0,IF($X131>0,BO131,IF($Q132>0,$Q132*BO$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BO$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BO$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":313842.83767210029},{"$f":"IF(OR(BP$11=\"\",BP$2<$Q128,BP$2>$Q130),0,IF($X131>0,BP131,IF($Q132>0,$Q132*BP$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BP$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BP$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":345227.12143931031},{"$f":"IF(OR(BQ$11=\"\",BQ$2<$Q128,BQ$2>$Q130),0,IF($X131>0,BQ131,IF($Q132>0,$Q132*BQ$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BQ$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BQ$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":345227.12143931031},{"$f":"IF(OR(BR$11=\"\",BR$2<$Q128,BR$2>$Q130),0,IF($X131>0,BR131,IF($Q132>0,$Q132*BR$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BR$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BR$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":345227.12143931031},{"$f":"IF(OR(BS$11=\"\",BS$2<$Q128,BS$2>$Q130),0,IF($X131>0,BS131,IF($Q132>0,$Q132*BS$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BS$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BS$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":379749.83358324139},{"$f":"IF(OR(BT$11=\"\",BT$2<$Q128,BT$2>$Q130),0,IF($X131>0,BT131,IF($Q132>0,$Q132*BT$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BT$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BT$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":379749.83358324139},{"$f":"IF(OR(BU$11=\"\",BU$2<$Q128,BU$2>$Q130),0,IF($X131>0,BU131,IF($Q132>0,$Q132*BU$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BU$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BU$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":379749.83358324139},{"$f":"IF(OR(BV$11=\"\",BV$2<$Q128,BV$2>$Q130),0,IF($X131>0,BV131,IF($Q132>0,$Q132*BV$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BV$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BV$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":417724.81694156554},{"$f":"IF(OR(BW$11=\"\",BW$2<$Q128,BW$2>$Q130),0,IF($X131>0,BW131,IF($Q132>0,$Q132*BW$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BW$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BW$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":417724.81694156554},{"$f":"IF(OR(BX$11=\"\",BX$2<$Q128,BX$2>$Q130),0,IF($X131>0,BX131,IF($Q132>0,$Q132*BX$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BX$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BX$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":417724.81694156554},{"$f":"IF(OR(BY$11=\"\",BY$2<$Q128,BY$2>$Q130),0,IF($X131>0,BY131,IF($Q132>0,$Q132*BY$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BY$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BY$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":459497.29863572208},{"$f":"IF(OR(BZ$11=\"\",BZ$2<$Q128,BZ$2>$Q130),0,IF($X131>0,BZ131,IF($Q132>0,$Q132*BZ$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BZ$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BZ$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":459497.29863572208},{"$f":"IF(OR(CA$11=\"\",CA$2<$Q128,CA$2>$Q130),0,IF($X131>0,CA131,IF($Q132>0,$Q132*CA$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CA$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CA$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":459497.29863572208},{"$f":"IF(OR(CB$11=\"\",CB$2<$Q128,CB$2>$Q130),0,IF($X131>0,CB131,IF($Q132>0,$Q132*CB$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CB$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CB$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":505447.02849929431},{"$f":"IF(OR(CC$11=\"\",CC$2<$Q128,CC$2>$Q130),0,IF($X131>0,CC131,IF($Q132>0,$Q132*CC$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CC$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CC$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":505447.02849929431},{"$f":"IF(OR(CD$11=\"\",CD$2<$Q128,CD$2>$Q130),0,IF($X131>0,CD131,IF($Q132>0,$Q132*CD$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CD$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CD$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":505447.02849929431},{"$f":"IF(OR(CE$11=\"\",CE$2<$Q128,CE$2>$Q130),0,IF($X131>0,CE131,IF($Q132>0,$Q132*CE$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CE$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CE$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":555991.73134922376},{"$f":"IF(OR(CF$11=\"\",CF$2<$Q128,CF$2>$Q130),0,IF($X131>0,CF131,IF($Q132>0,$Q132*CF$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CF$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CF$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":555991.73134922376},{"$f":"IF(OR(CG$11=\"\",CG$2<$Q128,CG$2>$Q130),0,IF($X131>0,CG131,IF($Q132>0,$Q132*CG$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CG$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CG$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":555991.73134922376},{"$f":"IF(OR(CH$11=\"\",CH$2<$Q128,CH$2>$Q130),0,IF($X131>0,CH131,IF($Q132>0,$Q132*CH$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CH$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CH$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":611590.90448414627},{"$f":"IF(OR(CI$11=\"\",CI$2<$Q128,CI$2>$Q130),0,IF($X131>0,CI131,IF($Q132>0,$Q132*CI$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CI$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CI$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":0}]
[{"$f":"ROW()","v":127},null,null,null,null,null,{"$f":"IF($R127=\"^\",IF(COUNTIF(Lists!$13:$13,H127)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$288","v":"Начальная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","2022-01-01","^",{"$f":"IF(G127<>0,1,IF(OR($Q127=\"\",$Q127=0),0,IF($R127=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H127))),$Q127)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":128},null,null,null,null,null,{"$f":"IF($R128=\"^\",IF(COUNTIF(Lists!$13:$13,H128)=1,0,1),0)","v":0},{"$f":"H126","v":"Расходы на уборку-охрану"},{"$f":"I127","v":"Начальная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q127)=0,Q127=0,Q127=\"\"),1,SUMIFS($2:$2,$11:$11,Q127))","v":3},null,{"$f":"IF(G128<>0,1,IF(OR($Q128=\"\",$Q128=0),0,IF($R128=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H128))),$Q128)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q128-IF(OR(SUMIFS($2:$2,$11:$11,Q127)=0,Q127=0,Q127=\"\"),1,SUMIFS($2:$2,$11:$11,Q127)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":129},null,null,null,null,null,{"$f":"IF($R129=\"^\",IF(COUNTIF(Lists!$13:$13,H129)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$290","v":"Конечная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G129<>0,1,IF(OR($Q129=\"\",$Q129=0),0,IF($R129=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H129))),$Q129)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":130},null,null,null,null,null,{"$f":"IF($R130=\"^\",IF(COUNTIF(Lists!$13:$13,H130)=1,0,1),0)","v":0},{"$f":"H126","v":"Расходы на уборку-охрану"},{"$f":"I129","v":"Конечная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q129)=0,Q129=0,Q129=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q129))","v":60},null,{"$f":"IF(G130<>0,1,IF(OR($Q130=\"\",$Q130=0),0,IF($R130=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H130))),$Q130)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q130-IF(OR(SUMIFS($2:$2,$11:$11,Q129)=0,Q129=0,Q129=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q129)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":131},null,null,null,null,null,{"$f":"IF($R131=\"^\",IF(COUNTIF(Lists!$13:$13,H131)=1,0,1),0)","v":0},{"$f":"H126","v":"Расходы на уборку-охрану"},{"$f":"Mrkting!$I$52","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z131:$CJ131,$Z131:$CJ131,\">\"&0)=0,0,AVERAGEIFS($Z131:$CJ131,$Z131:$CJ131,\">\"&0))","v":0},"*"]
[{"$f":"ROW()","v":132},null,null,null,null,null,{"$f":"IF($R132=\"^\",IF(COUNTIF(Lists!$13:$13,H132)=1,0,1),0)","v":0},{"$f":"H126","v":"Расходы на уборку-охрану"},{"$f":"Exp!$I$24","v":"Через %-нт от продаж"},null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",null,null,{"$f":"IF(G132<>0,1,IF(OR($Q132=\"\",$Q132=0),0,IF($R132=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H132))),$Q132)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":133},null,null,null,null,null,{"$f":"IF($R133=\"^\",IF(COUNTIF(Lists!$13:$13,H133)=1,0,1),0)","v":0},{"$f":"Lists!$AB$13","v":"тип прогрессии"},{"$f":"Mrkting!$I$53","v":"Через прогрессию"},null,null,null,null,null,null,"*","геометрическая","^",{"$f":"IF(G133<>0,1,IF(OR($Q133=\"\",$Q133=0),0,IF($R133=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H133))),$Q133)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":134},null,null,null,null,null,{"$f":"IF($R134=\"^\",IF(COUNTIF(Lists!$13:$13,H134)=1,0,1),0)","v":0},{"$f":"H126","v":"Расходы на уборку-охрану"},{"$f":"I133","v":"Через прогрессию"},{"$f":"Mrkting!$I$54","v":"Значение в стартовый период"},null,null,{"$f":"Exp!$M$26","v":"руб./период"},null,null,"*",100000,null,{"$f":"IF(G134<>0,1,IF(OR($Q134=\"\",$Q134=0),0,IF($R134=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H134))),$Q134)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":135},null,null,null,null,null,{"$f":"IF($R135=\"^\",IF(COUNTIF(Lists!$13:$13,H135)=1,0,1),0)","v":0},{"$f":"H126","v":"Расходы на уборку-охрану"},{"$f":"I133","v":"Через прогрессию"},{"$f":"Mrkting!$I$55","v":"Коэффициент прироста"},null,null,{"$f":"IF(Q133=Lists!$AB$16,M134,IF(Q133=Lists!$AB$17,\"мультипликатор\",\"\"))","v":"мультипликатор"},null,null,"*",1.1000000000000001,null,{"$f":"IF(G135<>0,1,IF(OR($Q135=\"\",$Q135=0),0,IF($R135=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H135))),$Q135)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":136},null,null,null,null,null,{"$f":"IF($R136=\"^\",IF(COUNTIF(Lists!$13:$13,H136)=1,0,1),0)","v":0},{"$f":"H126","v":"Расходы на уборку-охрану"},{"$f":"I133","v":"Через прогрессию"},{"$f":"Mrkting!$I$56","v":"Частота приростов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",3,null,{"$f":"IF(G136<>0,1,IF(OR($Q136=\"\",$Q136=0),0,IF($R136=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H136))),$Q136)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":137}]
[{"$f":"ROW()","v":138},null,null,null,null,null,{"$f":"IF($R138=\"^\",IF(COUNTIF(Lists!$13:$13,H138)=1,0,1),0)","v":0},{"$f":"H126","v":"Расходы на уборку-охрану"},null,null,null,{"$f":"K126","v":5},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z138:$CJ138)","v":15755454.404180475},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AA$2-$Q128)/$Q148=INT((AA$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AA$2,$Z$2:$CJ$2,\"<\"&AA$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AA$2+1-$Q128)/$Q148=INT((AA$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AA$2-$Q148,$Z$2:$CJ$2,\"<=\"&AA$2),0),$Q141*(IF(AA$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AA$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AA$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AA$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AA$2+INT(-$Q146))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AB$2-$Q128)/$Q148=INT((AB$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AB$2,$Z$2:$CJ$2,\"<\"&AB$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AB$2+1-$Q128)/$Q148=INT((AB$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AB$2-$Q148,$Z$2:$CJ$2,\"<=\"&AB$2),0),$Q141*(IF(AB$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AB$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AB$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AB$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AB$2+INT(-$Q146))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AC$2-$Q128)/$Q148=INT((AC$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AC$2,$Z$2:$CJ$2,\"<\"&AC$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AC$2+1-$Q128)/$Q148=INT((AC$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AC$2-$Q148,$Z$2:$CJ$2,\"<=\"&AC$2),0),$Q141*(IF(AC$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AC$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AC$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AC$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AC$2+INT(-$Q146))))))","v":66666.666666666672},{"$f":"IF(AD$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AD$2-$Q128)/$Q148=INT((AD$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AD$2,$Z$2:$CJ$2,\"<\"&AD$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AD$2+1-$Q128)/$Q148=INT((AD$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AD$2-$Q148,$Z$2:$CJ$2,\"<=\"&AD$2),0),$Q141*(IF(AD$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AD$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AD$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AD$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AD$2+INT(-$Q146))))))","v":100000},{"$f":"IF(AE$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AE$2-$Q128)/$Q148=INT((AE$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AE$2,$Z$2:$CJ$2,\"<\"&AE$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AE$2+1-$Q128)/$Q148=INT((AE$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AE$2-$Q148,$Z$2:$CJ$2,\"<=\"&AE$2),0),$Q141*(IF(AE$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AE$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AE$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AE$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AE$2+INT(-$Q146))))))","v":100000},{"$f":"IF(AF$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AF$2-$Q128)/$Q148=INT((AF$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AF$2,$Z$2:$CJ$2,\"<\"&AF$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AF$2+1-$Q128)/$Q148=INT((AF$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AF$2-$Q148,$Z$2:$CJ$2,\"<=\"&AF$2),0),$Q141*(IF(AF$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AF$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AF$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AF$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AF$2+INT(-$Q146))))))","v":106666.66666666669},{"$f":"IF(AG$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AG$2-$Q128)/$Q148=INT((AG$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AG$2,$Z$2:$CJ$2,\"<\"&AG$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AG$2+1-$Q128)/$Q148=INT((AG$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AG$2-$Q148,$Z$2:$CJ$2,\"<=\"&AG$2),0),$Q141*(IF(AG$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AG$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AG$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AG$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AG$2+INT(-$Q146))))))","v":110000.00000000003},{"$f":"IF(AH$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AH$2-$Q128)/$Q148=INT((AH$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AH$2,$Z$2:$CJ$2,\"<\"&AH$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AH$2+1-$Q128)/$Q148=INT((AH$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AH$2-$Q148,$Z$2:$CJ$2,\"<=\"&AH$2),0),$Q141*(IF(AH$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AH$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AH$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AH$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AH$2+INT(-$Q146))))))","v":110000.00000000003},{"$f":"IF(AI$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AI$2-$Q128)/$Q148=INT((AI$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AI$2,$Z$2:$CJ$2,\"<\"&AI$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AI$2+1-$Q128)/$Q148=INT((AI$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AI$2-$Q148,$Z$2:$CJ$2,\"<=\"&AI$2),0),$Q141*(IF(AI$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AI$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AI$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AI$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AI$2+INT(-$Q146))))))","v":117333.33333333336},{"$f":"IF(AJ$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AJ$2-$Q128)/$Q148=INT((AJ$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AJ$2,$Z$2:$CJ$2,\"<\"&AJ$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AJ$2+1-$Q128)/$Q148=INT((AJ$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AJ$2-$Q148,$Z$2:$CJ$2,\"<=\"&AJ$2),0),$Q141*(IF(AJ$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AJ$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AJ$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AJ$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AJ$2+INT(-$Q146))))))","v":121000.00000000003},{"$f":"IF(AK$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AK$2-$Q128)/$Q148=INT((AK$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AK$2,$Z$2:$CJ$2,\"<\"&AK$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AK$2+1-$Q128)/$Q148=INT((AK$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AK$2-$Q148,$Z$2:$CJ$2,\"<=\"&AK$2),0),$Q141*(IF(AK$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AK$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AK$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AK$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AK$2+INT(-$Q146))))))","v":121000.00000000003},{"$f":"IF(AL$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AL$2-$Q128)/$Q148=INT((AL$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AL$2,$Z$2:$CJ$2,\"<\"&AL$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AL$2+1-$Q128)/$Q148=INT((AL$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AL$2-$Q148,$Z$2:$CJ$2,\"<=\"&AL$2),0),$Q141*(IF(AL$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AL$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AL$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AL$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AL$2+INT(-$Q146))))))","v":129066.66666666669},{"$f":"IF(AM$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AM$2-$Q128)/$Q148=INT((AM$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AM$2,$Z$2:$CJ$2,\"<\"&AM$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AM$2+1-$Q128)/$Q148=INT((AM$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AM$2-$Q148,$Z$2:$CJ$2,\"<=\"&AM$2),0),$Q141*(IF(AM$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AM$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AM$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AM$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AM$2+INT(-$Q146))))))","v":133100.00000000003},{"$f":"IF(AN$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AN$2-$Q128)/$Q148=INT((AN$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AN$2,$Z$2:$CJ$2,\"<\"&AN$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AN$2+1-$Q128)/$Q148=INT((AN$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AN$2-$Q148,$Z$2:$CJ$2,\"<=\"&AN$2),0),$Q141*(IF(AN$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AN$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AN$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AN$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AN$2+INT(-$Q146))))))","v":133100.00000000003},{"$f":"IF(AO$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AO$2-$Q128)/$Q148=INT((AO$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AO$2,$Z$2:$CJ$2,\"<\"&AO$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AO$2+1-$Q128)/$Q148=INT((AO$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AO$2-$Q148,$Z$2:$CJ$2,\"<=\"&AO$2),0),$Q141*(IF(AO$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AO$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AO$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AO$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AO$2+INT(-$Q146))))))","v":141973.33333333337},{"$f":"IF(AP$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AP$2-$Q128)/$Q148=INT((AP$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AP$2,$Z$2:$CJ$2,\"<\"&AP$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AP$2+1-$Q128)/$Q148=INT((AP$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AP$2-$Q148,$Z$2:$CJ$2,\"<=\"&AP$2),0),$Q141*(IF(AP$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AP$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AP$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AP$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AP$2+INT(-$Q146))))))","v":146410.00000000006},{"$f":"IF(AQ$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AQ$2-$Q128)/$Q148=INT((AQ$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AQ$2,$Z$2:$CJ$2,\"<\"&AQ$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AQ$2+1-$Q128)/$Q148=INT((AQ$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AQ$2-$Q148,$Z$2:$CJ$2,\"<=\"&AQ$2),0),$Q141*(IF(AQ$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AQ$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AQ$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AQ$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AQ$2+INT(-$Q146))))))","v":146410.00000000006},{"$f":"IF(AR$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AR$2-$Q128)/$Q148=INT((AR$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AR$2,$Z$2:$CJ$2,\"<\"&AR$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AR$2+1-$Q128)/$Q148=INT((AR$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AR$2-$Q148,$Z$2:$CJ$2,\"<=\"&AR$2),0),$Q141*(IF(AR$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AR$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AR$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AR$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AR$2+INT(-$Q146))))))","v":156170.66666666674},{"$f":"IF(AS$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AS$2-$Q128)/$Q148=INT((AS$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AS$2,$Z$2:$CJ$2,\"<\"&AS$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AS$2+1-$Q128)/$Q148=INT((AS$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AS$2-$Q148,$Z$2:$CJ$2,\"<=\"&AS$2),0),$Q141*(IF(AS$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AS$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AS$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AS$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AS$2+INT(-$Q146))))))","v":161051.00000000006},{"$f":"IF(AT$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AT$2-$Q128)/$Q148=INT((AT$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AT$2,$Z$2:$CJ$2,\"<\"&AT$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AT$2+1-$Q128)/$Q148=INT((AT$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AT$2-$Q148,$Z$2:$CJ$2,\"<=\"&AT$2),0),$Q141*(IF(AT$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AT$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AT$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AT$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AT$2+INT(-$Q146))))))","v":161051.00000000006},{"$f":"IF(AU$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AU$2-$Q128)/$Q148=INT((AU$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AU$2,$Z$2:$CJ$2,\"<\"&AU$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AU$2+1-$Q128)/$Q148=INT((AU$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AU$2-$Q148,$Z$2:$CJ$2,\"<=\"&AU$2),0),$Q141*(IF(AU$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AU$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AU$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AU$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AU$2+INT(-$Q146))))))","v":171787.73333333342},{"$f":"IF(AV$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AV$2-$Q128)/$Q148=INT((AV$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AV$2,$Z$2:$CJ$2,\"<\"&AV$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AV$2+1-$Q128)/$Q148=INT((AV$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AV$2-$Q148,$Z$2:$CJ$2,\"<=\"&AV$2),0),$Q141*(IF(AV$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AV$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AV$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AV$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AV$2+INT(-$Q146))))))","v":177156.10000000009},{"$f":"IF(AW$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AW$2-$Q128)/$Q148=INT((AW$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AW$2,$Z$2:$CJ$2,\"<\"&AW$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AW$2+1-$Q128)/$Q148=INT((AW$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AW$2-$Q148,$Z$2:$CJ$2,\"<=\"&AW$2),0),$Q141*(IF(AW$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AW$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AW$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AW$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AW$2+INT(-$Q146))))))","v":177156.10000000009},{"$f":"IF(AX$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AX$2-$Q128)/$Q148=INT((AX$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AX$2,$Z$2:$CJ$2,\"<\"&AX$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AX$2+1-$Q128)/$Q148=INT((AX$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AX$2-$Q148,$Z$2:$CJ$2,\"<=\"&AX$2),0),$Q141*(IF(AX$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AX$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AX$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AX$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AX$2+INT(-$Q146))))))","v":188966.50666666677},{"$f":"IF(AY$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AY$2-$Q128)/$Q148=INT((AY$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AY$2,$Z$2:$CJ$2,\"<\"&AY$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AY$2+1-$Q128)/$Q148=INT((AY$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AY$2-$Q148,$Z$2:$CJ$2,\"<=\"&AY$2),0),$Q141*(IF(AY$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AY$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AY$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AY$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AY$2+INT(-$Q146))))))","v":194871.71000000011},{"$f":"IF(AZ$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AZ$2-$Q128)/$Q148=INT((AZ$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&AZ$2,$Z$2:$CJ$2,\"<\"&AZ$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AZ$2+1-$Q128)/$Q148=INT((AZ$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&AZ$2-$Q148,$Z$2:$CJ$2,\"<=\"&AZ$2),0),$Q141*(IF(AZ$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AZ$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AZ$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AZ$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,AZ$2+INT(-$Q146))))))","v":194871.71000000011},{"$f":"IF(BA$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BA$2-$Q128)/$Q148=INT((BA$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BA$2,$Z$2:$CJ$2,\"<\"&BA$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BA$2+1-$Q128)/$Q148=INT((BA$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BA$2-$Q148,$Z$2:$CJ$2,\"<=\"&BA$2),0),$Q141*(IF(BA$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BA$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BA$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BA$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BA$2+INT(-$Q146))))))","v":207863.15733333345},{"$f":"IF(BB$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BB$2-$Q128)/$Q148=INT((BB$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BB$2,$Z$2:$CJ$2,\"<\"&BB$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BB$2+1-$Q128)/$Q148=INT((BB$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BB$2-$Q148,$Z$2:$CJ$2,\"<=\"&BB$2),0),$Q141*(IF(BB$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BB$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BB$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BB$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BB$2+INT(-$Q146))))))","v":214358.88100000011},{"$f":"IF(BC$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BC$2-$Q128)/$Q148=INT((BC$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BC$2,$Z$2:$CJ$2,\"<\"&BC$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BC$2+1-$Q128)/$Q148=INT((BC$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BC$2-$Q148,$Z$2:$CJ$2,\"<=\"&BC$2),0),$Q141*(IF(BC$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BC$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BC$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BC$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BC$2+INT(-$Q146))))))","v":214358.88100000011},{"$f":"IF(BD$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BD$2-$Q128)/$Q148=INT((BD$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BD$2,$Z$2:$CJ$2,\"<\"&BD$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BD$2+1-$Q128)/$Q148=INT((BD$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BD$2-$Q148,$Z$2:$CJ$2,\"<=\"&BD$2),0),$Q141*(IF(BD$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BD$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BD$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BD$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BD$2+INT(-$Q146))))))","v":228649.4730666668},{"$f":"IF(BE$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BE$2-$Q128)/$Q148=INT((BE$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BE$2,$Z$2:$CJ$2,\"<\"&BE$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BE$2+1-$Q128)/$Q148=INT((BE$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BE$2-$Q148,$Z$2:$CJ$2,\"<=\"&BE$2),0),$Q141*(IF(BE$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BE$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BE$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BE$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BE$2+INT(-$Q146))))))","v":235794.76910000015},{"$f":"IF(BF$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BF$2-$Q128)/$Q148=INT((BF$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BF$2,$Z$2:$CJ$2,\"<\"&BF$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BF$2+1-$Q128)/$Q148=INT((BF$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BF$2-$Q148,$Z$2:$CJ$2,\"<=\"&BF$2),0),$Q141*(IF(BF$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BF$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BF$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BF$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BF$2+INT(-$Q146))))))","v":235794.76910000015},{"$f":"IF(BG$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BG$2-$Q128)/$Q148=INT((BG$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BG$2,$Z$2:$CJ$2,\"<\"&BG$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BG$2+1-$Q128)/$Q148=INT((BG$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BG$2-$Q148,$Z$2:$CJ$2,\"<=\"&BG$2),0),$Q141*(IF(BG$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BG$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BG$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BG$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BG$2+INT(-$Q146))))))","v":251514.4203733335},{"$f":"IF(BH$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BH$2-$Q128)/$Q148=INT((BH$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BH$2,$Z$2:$CJ$2,\"<\"&BH$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BH$2+1-$Q128)/$Q148=INT((BH$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BH$2-$Q148,$Z$2:$CJ$2,\"<=\"&BH$2),0),$Q141*(IF(BH$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BH$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BH$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BH$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BH$2+INT(-$Q146))))))","v":259374.24601000018},{"$f":"IF(BI$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BI$2-$Q128)/$Q148=INT((BI$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BI$2,$Z$2:$CJ$2,\"<\"&BI$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BI$2+1-$Q128)/$Q148=INT((BI$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BI$2-$Q148,$Z$2:$CJ$2,\"<=\"&BI$2),0),$Q141*(IF(BI$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BI$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BI$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BI$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BI$2+INT(-$Q146))))))","v":259374.24601000018},{"$f":"IF(BJ$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BJ$2-$Q128)/$Q148=INT((BJ$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BJ$2,$Z$2:$CJ$2,\"<\"&BJ$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BJ$2+1-$Q128)/$Q148=INT((BJ$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BJ$2-$Q148,$Z$2:$CJ$2,\"<=\"&BJ$2),0),$Q141*(IF(BJ$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BJ$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BJ$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BJ$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BJ$2+INT(-$Q146))))))","v":276665.86241066694},{"$f":"IF(BK$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BK$2-$Q128)/$Q148=INT((BK$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BK$2,$Z$2:$CJ$2,\"<\"&BK$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BK$2+1-$Q128)/$Q148=INT((BK$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BK$2-$Q148,$Z$2:$CJ$2,\"<=\"&BK$2),0),$Q141*(IF(BK$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BK$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BK$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BK$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BK$2+INT(-$Q146))))))","v":285311.67061100027},{"$f":"IF(BL$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BL$2-$Q128)/$Q148=INT((BL$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BL$2,$Z$2:$CJ$2,\"<\"&BL$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BL$2+1-$Q128)/$Q148=INT((BL$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BL$2-$Q148,$Z$2:$CJ$2,\"<=\"&BL$2),0),$Q141*(IF(BL$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BL$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BL$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BL$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BL$2+INT(-$Q146))))))","v":285311.67061100027},{"$f":"IF(BM$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BM$2-$Q128)/$Q148=INT((BM$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BM$2,$Z$2:$CJ$2,\"<\"&BM$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BM$2+1-$Q128)/$Q148=INT((BM$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BM$2-$Q148,$Z$2:$CJ$2,\"<=\"&BM$2),0),$Q141*(IF(BM$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BM$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BM$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BM$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BM$2+INT(-$Q146))))))","v":304332.44865173363},{"$f":"IF(BN$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BN$2-$Q128)/$Q148=INT((BN$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BN$2,$Z$2:$CJ$2,\"<\"&BN$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BN$2+1-$Q128)/$Q148=INT((BN$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BN$2-$Q148,$Z$2:$CJ$2,\"<=\"&BN$2),0),$Q141*(IF(BN$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BN$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BN$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BN$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BN$2+INT(-$Q146))))))","v":313842.83767210029},{"$f":"IF(BO$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BO$2-$Q128)/$Q148=INT((BO$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BO$2,$Z$2:$CJ$2,\"<\"&BO$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BO$2+1-$Q128)/$Q148=INT((BO$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BO$2-$Q148,$Z$2:$CJ$2,\"<=\"&BO$2),0),$Q141*(IF(BO$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BO$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BO$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BO$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BO$2+INT(-$Q146))))))","v":313842.83767210029},{"$f":"IF(BP$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BP$2-$Q128)/$Q148=INT((BP$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BP$2,$Z$2:$CJ$2,\"<\"&BP$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BP$2+1-$Q128)/$Q148=INT((BP$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BP$2-$Q148,$Z$2:$CJ$2,\"<=\"&BP$2),0),$Q141*(IF(BP$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BP$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BP$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BP$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BP$2+INT(-$Q146))))))","v":334765.69351690699},{"$f":"IF(BQ$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BQ$2-$Q128)/$Q148=INT((BQ$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BQ$2,$Z$2:$CJ$2,\"<\"&BQ$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BQ$2+1-$Q128)/$Q148=INT((BQ$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BQ$2-$Q148,$Z$2:$CJ$2,\"<=\"&BQ$2),0),$Q141*(IF(BQ$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BQ$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BQ$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BQ$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BQ$2+INT(-$Q146))))))","v":345227.12143931037},{"$f":"IF(BR$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BR$2-$Q128)/$Q148=INT((BR$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BR$2,$Z$2:$CJ$2,\"<\"&BR$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BR$2+1-$Q128)/$Q148=INT((BR$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BR$2-$Q148,$Z$2:$CJ$2,\"<=\"&BR$2),0),$Q141*(IF(BR$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BR$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BR$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BR$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BR$2+INT(-$Q146))))))","v":345227.12143931037},{"$f":"IF(BS$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BS$2-$Q128)/$Q148=INT((BS$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BS$2,$Z$2:$CJ$2,\"<\"&BS$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BS$2+1-$Q128)/$Q148=INT((BS$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BS$2-$Q148,$Z$2:$CJ$2,\"<=\"&BS$2),0),$Q141*(IF(BS$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BS$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BS$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BS$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BS$2+INT(-$Q146))))))","v":368242.26286859775},{"$f":"IF(BT$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BT$2-$Q128)/$Q148=INT((BT$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BT$2,$Z$2:$CJ$2,\"<\"&BT$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BT$2+1-$Q128)/$Q148=INT((BT$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BT$2-$Q148,$Z$2:$CJ$2,\"<=\"&BT$2),0),$Q141*(IF(BT$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BT$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BT$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BT$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BT$2+INT(-$Q146))))))","v":379749.83358324145},{"$f":"IF(BU$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BU$2-$Q128)/$Q148=INT((BU$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BU$2,$Z$2:$CJ$2,\"<\"&BU$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BU$2+1-$Q128)/$Q148=INT((BU$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BU$2-$Q148,$Z$2:$CJ$2,\"<=\"&BU$2),0),$Q141*(IF(BU$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BU$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BU$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BU$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BU$2+INT(-$Q146))))))","v":379749.83358324145},{"$f":"IF(BV$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BV$2-$Q128)/$Q148=INT((BV$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BV$2,$Z$2:$CJ$2,\"<\"&BV$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BV$2+1-$Q128)/$Q148=INT((BV$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BV$2-$Q148,$Z$2:$CJ$2,\"<=\"&BV$2),0),$Q141*(IF(BV$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BV$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BV$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BV$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BV$2+INT(-$Q146))))))","v":405066.48915545747},{"$f":"IF(BW$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BW$2-$Q128)/$Q148=INT((BW$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BW$2,$Z$2:$CJ$2,\"<\"&BW$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BW$2+1-$Q128)/$Q148=INT((BW$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BW$2-$Q148,$Z$2:$CJ$2,\"<=\"&BW$2),0),$Q141*(IF(BW$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BW$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BW$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BW$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BW$2+INT(-$Q146))))))","v":417724.81694156554},{"$f":"IF(BX$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BX$2-$Q128)/$Q148=INT((BX$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BX$2,$Z$2:$CJ$2,\"<\"&BX$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BX$2+1-$Q128)/$Q148=INT((BX$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BX$2-$Q148,$Z$2:$CJ$2,\"<=\"&BX$2),0),$Q141*(IF(BX$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BX$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BX$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BX$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BX$2+INT(-$Q146))))))","v":417724.81694156554},{"$f":"IF(BY$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BY$2-$Q128)/$Q148=INT((BY$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BY$2,$Z$2:$CJ$2,\"<\"&BY$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BY$2+1-$Q128)/$Q148=INT((BY$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BY$2-$Q148,$Z$2:$CJ$2,\"<=\"&BY$2),0),$Q141*(IF(BY$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BY$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BY$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BY$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BY$2+INT(-$Q146))))))","v":445573.13807100325},{"$f":"IF(BZ$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BZ$2-$Q128)/$Q148=INT((BZ$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&BZ$2,$Z$2:$CJ$2,\"<\"&BZ$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BZ$2+1-$Q128)/$Q148=INT((BZ$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&BZ$2-$Q148,$Z$2:$CJ$2,\"<=\"&BZ$2),0),$Q141*(IF(BZ$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BZ$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BZ$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BZ$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,BZ$2+INT(-$Q146))))))","v":459497.29863572214},{"$f":"IF(CA$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CA$2-$Q128)/$Q148=INT((CA$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&CA$2,$Z$2:$CJ$2,\"<\"&CA$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CA$2+1-$Q128)/$Q148=INT((CA$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&CA$2-$Q148,$Z$2:$CJ$2,\"<=\"&CA$2),0),$Q141*(IF(CA$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CA$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CA$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CA$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CA$2+INT(-$Q146))))))","v":459497.29863572214},{"$f":"IF(CB$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CB$2-$Q128)/$Q148=INT((CB$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&CB$2,$Z$2:$CJ$2,\"<\"&CB$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CB$2+1-$Q128)/$Q148=INT((CB$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&CB$2-$Q148,$Z$2:$CJ$2,\"<=\"&CB$2),0),$Q141*(IF(CB$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CB$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CB$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CB$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CB$2+INT(-$Q146))))))","v":490130.45187810354},{"$f":"IF(CC$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CC$2-$Q128)/$Q148=INT((CC$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&CC$2,$Z$2:$CJ$2,\"<\"&CC$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CC$2+1-$Q128)/$Q148=INT((CC$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&CC$2-$Q148,$Z$2:$CJ$2,\"<=\"&CC$2),0),$Q141*(IF(CC$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CC$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CC$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CC$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CC$2+INT(-$Q146))))))","v":505447.02849929431},{"$f":"IF(CD$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CD$2-$Q128)/$Q148=INT((CD$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&CD$2,$Z$2:$CJ$2,\"<\"&CD$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CD$2+1-$Q128)/$Q148=INT((CD$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&CD$2-$Q148,$Z$2:$CJ$2,\"<=\"&CD$2),0),$Q141*(IF(CD$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CD$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CD$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CD$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CD$2+INT(-$Q146))))))","v":505447.02849929431},{"$f":"IF(CE$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CE$2-$Q128)/$Q148=INT((CE$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&CE$2,$Z$2:$CJ$2,\"<\"&CE$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CE$2+1-$Q128)/$Q148=INT((CE$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&CE$2-$Q148,$Z$2:$CJ$2,\"<=\"&CE$2),0),$Q141*(IF(CE$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CE$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CE$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CE$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CE$2+INT(-$Q146))))))","v":539143.49706591398},{"$f":"IF(CF$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CF$2-$Q128)/$Q148=INT((CF$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&CF$2,$Z$2:$CJ$2,\"<\"&CF$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CF$2+1-$Q128)/$Q148=INT((CF$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&CF$2-$Q148,$Z$2:$CJ$2,\"<=\"&CF$2),0),$Q141*(IF(CF$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CF$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CF$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CF$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CF$2+INT(-$Q146))))))","v":555991.73134922376},{"$f":"IF(CG$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CG$2-$Q128)/$Q148=INT((CG$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&CG$2,$Z$2:$CJ$2,\"<\"&CG$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CG$2+1-$Q128)/$Q148=INT((CG$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&CG$2-$Q148,$Z$2:$CJ$2,\"<=\"&CG$2),0),$Q141*(IF(CG$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CG$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CG$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CG$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CG$2+INT(-$Q146))))))","v":555991.73134922376},{"$f":"IF(CH$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CH$2-$Q128)/$Q148=INT((CH$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&CH$2,$Z$2:$CJ$2,\"<\"&CH$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CH$2+1-$Q128)/$Q148=INT((CH$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&CH$2-$Q148,$Z$2:$CJ$2,\"<=\"&CH$2),0),$Q141*(IF(CH$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CH$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CH$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CH$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CH$2+INT(-$Q146))))))","v":593057.84677250544},{"$f":"IF(CI$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CI$2-$Q128)/$Q148=INT((CI$2-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&CI$2,$Z$2:$CJ$2,\"<\"&CI$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CI$2+1-$Q128)/$Q148=INT((CI$2+1-$Q128)/$Q148),SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">\"&CI$2-$Q148,$Z$2:$CJ$2,\"<=\"&CI$2),0),$Q141*(IF(CI$2=1,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CI$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CI$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CI$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,CI$2+INT(-$Q146))))))","v":0}]
[{"$f":"ROW()","v":139},null,null,null,null,null,{"$f":"IF($R139=\"^\",IF(COUNTIF(Lists!$13:$13,H139)=1,0,1),0)","v":0},{"$f":"Lists!$CE$13","v":"Типы оплаты"},{"$f":"Exp!$I$31","v":"Выбираем способ оплаты"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G139<>0,1,IF(OR($Q139=\"\",$Q139=0),0,IF($R139=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H139))),$Q139)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":140},null,null,null,null,null,{"$f":"IF($R140=\"^\",IF(COUNTIF(Lists!$13:$13,H140)=1,0,1),0)","v":0},{"$f":"H138","v":"Расходы на уборку-охрану"},"Если аванс-доплата, то указываем % предоплаты и сроки:"]
[{"$f":"ROW()","v":141},null,null,null,null,null,{"$f":"IF($R141=\"^\",IF(COUNTIF(Lists!$13:$13,H141)=1,0,1),0)","v":0},{"$f":"H139","v":"Типы оплаты"},{"$f":"I140","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$154","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,{"$f":"IF(OR($Q139=Lists!$CE$17,$Q139=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G141<>0,1,IF(OR($Q141=\"\",$Q141=0),0,IF($R141=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H141))),$Q141)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":142},null,null,null,null,null,{"$f":"IF($R142=\"^\",IF(COUNTIF(Lists!$13:$13,H142)=1,0,1),0)","v":0},{"$f":"H139","v":"Типы оплаты"},{"$f":"I140","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$155","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,{"$f":"IF(OR($Q139=Lists!$CE$17,$Q139=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G142<>0,1,IF(OR($Q142=\"\",$Q142=0),0,IF($R142=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H142))),$Q142)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":143},null,null,null,null,null,{"$f":"IF($R143=\"^\",IF(COUNTIF(Lists!$13:$13,H143)=1,0,1),0)","v":0},{"$f":"H139","v":"Типы оплаты"},{"$f":"I140","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$156","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q142/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G143<>0,1,IF(OR($Q143=\"\",$Q143=0),0,IF($R143=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H143))),$Q143)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q143-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q142/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":144},null,null,null,null,null,{"$f":"IF($R144=\"^\",IF(COUNTIF(Lists!$13:$13,H144)=1,0,1),0)","v":0},{"$f":"H139","v":"Типы оплаты"},{"$f":"I140","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$157","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,{"$f":"100%-Q141","v":1},null,{"$f":"IF(G144<>0,1,IF(OR($Q144=\"\",$Q144=0),0,IF($R144=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H144))),$Q144)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q144-(100%-Q141))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":145},null,null,null,null,null,{"$f":"IF($R145=\"^\",IF(COUNTIF(Lists!$13:$13,H145)=1,0,1),0)","v":0},{"$f":"H139","v":"Типы оплаты"},{"$f":"I140","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$158","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,{"$f":"IF(OR($Q139=Lists!$CE$17,$Q139=Lists!$CE$18),\"\",\"*\")","v":"*"},30,null,{"$f":"IF(G145<>0,1,IF(OR($Q145=\"\",$Q145=0),0,IF($R145=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H145))),$Q145)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":146},null,null,null,null,null,{"$f":"IF($R146=\"^\",IF(COUNTIF(Lists!$13:$13,H146)=1,0,1),0)","v":0},{"$f":"H139","v":"Типы оплаты"},{"$f":"I140","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$159","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q145/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.33333333333333331},null,{"$f":"IF(G146<>0,1,IF(OR($Q146=\"\",$Q146=0),0,IF($R146=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H146))),$Q146)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q146-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q145/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":147},null,null,null,null,null,{"$f":"IF($R147=\"^\",IF(COUNTIF(Lists!$13:$13,H147)=1,0,1),0)","v":0},{"$f":"H138","v":"Расходы на уборку-охрану"},"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[{"$f":"ROW()","v":148},null,null,null,null,null,{"$f":"IF($R148=\"^\",IF(COUNTIF(Lists!$13:$13,H148)=1,0,1),0)","v":0},{"$f":"H138","v":"Расходы на уборку-охрану"},{"$f":"I147","v":"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"},{"$f":"\"Количество периодов\"&IF($Q139=Lists!$CE$17,\" авансирования\",IF($Q139=Lists!$CE$18,\" ретро-оплаты\",\"\"))","v":"Количество периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,{"$f":"IF(OR($Q139=Lists!$CE$17,$Q139=Lists!$CE$18),\"*\",\"\")","v":""},12,null,{"$f":"IF(G148<>0,1,IF(OR($Q148=\"\",$Q148=0),0,IF($R148=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H148))),$Q148)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":149}]
[{"$f":"ROW()","v":150},null,null,null,null,null,{"$f":"IF($R150=\"^\",IF(COUNTIF(Lists!$13:$13,H150)=1,0,1),0)","v":0},{"$f":"H126","v":"Расходы на уборку-охрану"},null,null,null,{"$f":"K126","v":5},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z150:$CJ150)","v":15959318.039008517},null,null,{"$f":"IF(AA$11=\"\",0,AA126)","v":0},0,100000,100000,100000,110000.00000000001,110000.00000000001,110000.00000000001,121000.00000000001,121000.00000000001,121000.00000000001,133100.00000000003,133100.00000000003,133100.00000000003,146410.00000000003,146410.00000000003,146410.00000000003,161051.00000000006,161051.00000000006,161051.00000000006,177156.10000000009,177156.10000000009,177156.10000000009,194871.71000000011,194871.71000000011,194871.71000000011,214358.88100000011,214358.88100000011,214358.88100000011,235794.76910000015,235794.76910000015,235794.76910000015,259374.24601000018,259374.24601000018,259374.24601000018,285311.67061100027,285311.67061100027,285311.67061100027,313842.83767210029,313842.83767210029,313842.83767210029,345227.12143931031,345227.12143931031,345227.12143931031,379749.83358324139,379749.83358324139,379749.83358324139,417724.81694156554,417724.81694156554,417724.81694156554,459497.29863572208,459497.29863572208,459497.29863572208,505447.02849929431,505447.02849929431,505447.02849929431,555991.73134922376,555991.73134922376,555991.73134922376,611590.90448414627,0]
[{"$f":"ROW()","v":151},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":152},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":153},null,null,null,null,null,{"$f":"IF($R153=\"^\",IF(COUNTIF(Lists!$13:$13,H153)=1,0,1),0)","v":0},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$K153)=0,$K153=0,$K153=\"\"),\"\",INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$K153)))","v":"Эксплуатация объектов недвижимости"},null,null,{"$f":"MAX(K$15:K152)+1","v":6},{"$f":"K153","v":6},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z153:$CJ153)","v":1657090.8943492665},null,null,{"$f":"IF(OR(AA$11=\"\",AA$2<$Q155,AA$2>$Q157),0,IF($X158>0,AA158,IF($Q159>0,$Q159*AA$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AA$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AA$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":0},{"$f":"IF(OR(AB$11=\"\",AB$2<$Q155,AB$2>$Q157),0,IF($X158>0,AB158,IF($Q159>0,$Q159*AB$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AB$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AB$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":10000},{"$f":"IF(OR(AC$11=\"\",AC$2<$Q155,AC$2>$Q157),0,IF($X158>0,AC158,IF($Q159>0,$Q159*AC$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AC$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AC$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":10000},{"$f":"IF(OR(AD$11=\"\",AD$2<$Q155,AD$2>$Q157),0,IF($X158>0,AD158,IF($Q159>0,$Q159*AD$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AD$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AD$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":10000},{"$f":"IF(OR(AE$11=\"\",AE$2<$Q155,AE$2>$Q157),0,IF($X158>0,AE158,IF($Q159>0,$Q159*AE$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AE$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AE$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":11000},{"$f":"IF(OR(AF$11=\"\",AF$2<$Q155,AF$2>$Q157),0,IF($X158>0,AF158,IF($Q159>0,$Q159*AF$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AF$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AF$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":11000},{"$f":"IF(OR(AG$11=\"\",AG$2<$Q155,AG$2>$Q157),0,IF($X158>0,AG158,IF($Q159>0,$Q159*AG$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AG$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AG$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":11000},{"$f":"IF(OR(AH$11=\"\",AH$2<$Q155,AH$2>$Q157),0,IF($X158>0,AH158,IF($Q159>0,$Q159*AH$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AH$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AH$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":12100.000000000002},{"$f":"IF(OR(AI$11=\"\",AI$2<$Q155,AI$2>$Q157),0,IF($X158>0,AI158,IF($Q159>0,$Q159*AI$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AI$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AI$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":12100.000000000002},{"$f":"IF(OR(AJ$11=\"\",AJ$2<$Q155,AJ$2>$Q157),0,IF($X158>0,AJ158,IF($Q159>0,$Q159*AJ$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AJ$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AJ$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":12100.000000000002},{"$f":"IF(OR(AK$11=\"\",AK$2<$Q155,AK$2>$Q157),0,IF($X158>0,AK158,IF($Q159>0,$Q159*AK$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AK$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AK$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":13310.000000000004},{"$f":"IF(OR(AL$11=\"\",AL$2<$Q155,AL$2>$Q157),0,IF($X158>0,AL158,IF($Q159>0,$Q159*AL$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AL$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AL$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":13310.000000000004},{"$f":"IF(OR(AM$11=\"\",AM$2<$Q155,AM$2>$Q157),0,IF($X158>0,AM158,IF($Q159>0,$Q159*AM$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AM$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AM$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":13310.000000000004},{"$f":"IF(OR(AN$11=\"\",AN$2<$Q155,AN$2>$Q157),0,IF($X158>0,AN158,IF($Q159>0,$Q159*AN$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AN$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AN$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":14641.000000000004},{"$f":"IF(OR(AO$11=\"\",AO$2<$Q155,AO$2>$Q157),0,IF($X158>0,AO158,IF($Q159>0,$Q159*AO$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AO$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AO$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":14641.000000000004},{"$f":"IF(OR(AP$11=\"\",AP$2<$Q155,AP$2>$Q157),0,IF($X158>0,AP158,IF($Q159>0,$Q159*AP$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AP$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AP$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":14641.000000000004},{"$f":"IF(OR(AQ$11=\"\",AQ$2<$Q155,AQ$2>$Q157),0,IF($X158>0,AQ158,IF($Q159>0,$Q159*AQ$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AQ$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AQ$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":16105.100000000006},{"$f":"IF(OR(AR$11=\"\",AR$2<$Q155,AR$2>$Q157),0,IF($X158>0,AR158,IF($Q159>0,$Q159*AR$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AR$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AR$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":16105.100000000006},{"$f":"IF(OR(AS$11=\"\",AS$2<$Q155,AS$2>$Q157),0,IF($X158>0,AS158,IF($Q159>0,$Q159*AS$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AS$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AS$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":16105.100000000006},{"$f":"IF(OR(AT$11=\"\",AT$2<$Q155,AT$2>$Q157),0,IF($X158>0,AT158,IF($Q159>0,$Q159*AT$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AT$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AT$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":17715.610000000008},{"$f":"IF(OR(AU$11=\"\",AU$2<$Q155,AU$2>$Q157),0,IF($X158>0,AU158,IF($Q159>0,$Q159*AU$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AU$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AU$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":17715.610000000008},{"$f":"IF(OR(AV$11=\"\",AV$2<$Q155,AV$2>$Q157),0,IF($X158>0,AV158,IF($Q159>0,$Q159*AV$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AV$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AV$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":17715.610000000008},{"$f":"IF(OR(AW$11=\"\",AW$2<$Q155,AW$2>$Q157),0,IF($X158>0,AW158,IF($Q159>0,$Q159*AW$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AW$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AW$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":19487.171000000013},{"$f":"IF(OR(AX$11=\"\",AX$2<$Q155,AX$2>$Q157),0,IF($X158>0,AX158,IF($Q159>0,$Q159*AX$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AX$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AX$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":19487.171000000013},{"$f":"IF(OR(AY$11=\"\",AY$2<$Q155,AY$2>$Q157),0,IF($X158>0,AY158,IF($Q159>0,$Q159*AY$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AY$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AY$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":19487.171000000013},{"$f":"IF(OR(AZ$11=\"\",AZ$2<$Q155,AZ$2>$Q157),0,IF($X158>0,AZ158,IF($Q159>0,$Q159*AZ$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AZ$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AZ$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":21435.888100000011},{"$f":"IF(OR(BA$11=\"\",BA$2<$Q155,BA$2>$Q157),0,IF($X158>0,BA158,IF($Q159>0,$Q159*BA$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BA$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BA$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":21435.888100000011},{"$f":"IF(OR(BB$11=\"\",BB$2<$Q155,BB$2>$Q157),0,IF($X158>0,BB158,IF($Q159>0,$Q159*BB$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BB$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BB$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":21435.888100000011},{"$f":"IF(OR(BC$11=\"\",BC$2<$Q155,BC$2>$Q157),0,IF($X158>0,BC158,IF($Q159>0,$Q159*BC$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BC$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BC$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":23579.476910000016},{"$f":"IF(OR(BD$11=\"\",BD$2<$Q155,BD$2>$Q157),0,IF($X158>0,BD158,IF($Q159>0,$Q159*BD$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BD$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BD$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":23579.476910000016},{"$f":"IF(OR(BE$11=\"\",BE$2<$Q155,BE$2>$Q157),0,IF($X158>0,BE158,IF($Q159>0,$Q159*BE$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BE$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BE$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":23579.476910000016},{"$f":"IF(OR(BF$11=\"\",BF$2<$Q155,BF$2>$Q157),0,IF($X158>0,BF158,IF($Q159>0,$Q159*BF$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BF$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BF$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":25937.424601000017},{"$f":"IF(OR(BG$11=\"\",BG$2<$Q155,BG$2>$Q157),0,IF($X158>0,BG158,IF($Q159>0,$Q159*BG$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BG$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BG$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":25937.424601000017},{"$f":"IF(OR(BH$11=\"\",BH$2<$Q155,BH$2>$Q157),0,IF($X158>0,BH158,IF($Q159>0,$Q159*BH$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BH$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BH$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":25937.424601000017},{"$f":"IF(OR(BI$11=\"\",BI$2<$Q155,BI$2>$Q157),0,IF($X158>0,BI158,IF($Q159>0,$Q159*BI$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BI$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BI$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":28531.167061100026},{"$f":"IF(OR(BJ$11=\"\",BJ$2<$Q155,BJ$2>$Q157),0,IF($X158>0,BJ158,IF($Q159>0,$Q159*BJ$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BJ$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BJ$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":28531.167061100026},{"$f":"IF(OR(BK$11=\"\",BK$2<$Q155,BK$2>$Q157),0,IF($X158>0,BK158,IF($Q159>0,$Q159*BK$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BK$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BK$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":28531.167061100026},{"$f":"IF(OR(BL$11=\"\",BL$2<$Q155,BL$2>$Q157),0,IF($X158>0,BL158,IF($Q159>0,$Q159*BL$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BL$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BL$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":31384.283767210025},{"$f":"IF(OR(BM$11=\"\",BM$2<$Q155,BM$2>$Q157),0,IF($X158>0,BM158,IF($Q159>0,$Q159*BM$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BM$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BM$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":31384.283767210025},{"$f":"IF(OR(BN$11=\"\",BN$2<$Q155,BN$2>$Q157),0,IF($X158>0,BN158,IF($Q159>0,$Q159*BN$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BN$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BN$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":31384.283767210025},{"$f":"IF(OR(BO$11=\"\",BO$2<$Q155,BO$2>$Q157),0,IF($X158>0,BO158,IF($Q159>0,$Q159*BO$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BO$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BO$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":34522.712143931029},{"$f":"IF(OR(BP$11=\"\",BP$2<$Q155,BP$2>$Q157),0,IF($X158>0,BP158,IF($Q159>0,$Q159*BP$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BP$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BP$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":34522.712143931029},{"$f":"IF(OR(BQ$11=\"\",BQ$2<$Q155,BQ$2>$Q157),0,IF($X158>0,BQ158,IF($Q159>0,$Q159*BQ$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BQ$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BQ$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":34522.712143931029},{"$f":"IF(OR(BR$11=\"\",BR$2<$Q155,BR$2>$Q157),0,IF($X158>0,BR158,IF($Q159>0,$Q159*BR$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BR$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BR$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":37974.983358324142},{"$f":"IF(OR(BS$11=\"\",BS$2<$Q155,BS$2>$Q157),0,IF($X158>0,BS158,IF($Q159>0,$Q159*BS$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BS$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BS$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":37974.983358324142},{"$f":"IF(OR(BT$11=\"\",BT$2<$Q155,BT$2>$Q157),0,IF($X158>0,BT158,IF($Q159>0,$Q159*BT$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BT$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BT$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":37974.983358324142},{"$f":"IF(OR(BU$11=\"\",BU$2<$Q155,BU$2>$Q157),0,IF($X158>0,BU158,IF($Q159>0,$Q159*BU$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BU$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BU$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":41772.481694156551},{"$f":"IF(OR(BV$11=\"\",BV$2<$Q155,BV$2>$Q157),0,IF($X158>0,BV158,IF($Q159>0,$Q159*BV$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BV$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BV$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":41772.481694156551},{"$f":"IF(OR(BW$11=\"\",BW$2<$Q155,BW$2>$Q157),0,IF($X158>0,BW158,IF($Q159>0,$Q159*BW$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BW$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BW$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":41772.481694156551},{"$f":"IF(OR(BX$11=\"\",BX$2<$Q155,BX$2>$Q157),0,IF($X158>0,BX158,IF($Q159>0,$Q159*BX$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BX$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BX$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":45949.729863572211},{"$f":"IF(OR(BY$11=\"\",BY$2<$Q155,BY$2>$Q157),0,IF($X158>0,BY158,IF($Q159>0,$Q159*BY$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BY$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BY$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":45949.729863572211},{"$f":"IF(OR(BZ$11=\"\",BZ$2<$Q155,BZ$2>$Q157),0,IF($X158>0,BZ158,IF($Q159>0,$Q159*BZ$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BZ$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BZ$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":45949.729863572211},{"$f":"IF(OR(CA$11=\"\",CA$2<$Q155,CA$2>$Q157),0,IF($X158>0,CA158,IF($Q159>0,$Q159*CA$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((CA$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((CA$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":50544.702849929432},{"$f":"IF(OR(CB$11=\"\",CB$2<$Q155,CB$2>$Q157),0,IF($X158>0,CB158,IF($Q159>0,$Q159*CB$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((CB$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((CB$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":50544.702849929432},{"$f":"IF(OR(CC$11=\"\",CC$2<$Q155,CC$2>$Q157),0,IF($X158>0,CC158,IF($Q159>0,$Q159*CC$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((CC$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((CC$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":50544.702849929432},{"$f":"IF(OR(CD$11=\"\",CD$2<$Q155,CD$2>$Q157),0,IF($X158>0,CD158,IF($Q159>0,$Q159*CD$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((CD$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((CD$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":55599.173134922377},{"$f":"IF(OR(CE$11=\"\",CE$2<$Q155,CE$2>$Q157),0,IF($X158>0,CE158,IF($Q159>0,$Q159*CE$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((CE$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((CE$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":55599.173134922377},{"$f":"IF(OR(CF$11=\"\",CF$2<$Q155,CF$2>$Q157),0,IF($X158>0,CF158,IF($Q159>0,$Q159*CF$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((CF$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((CF$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":55599.173134922377},{"$f":"IF(OR(CG$11=\"\",CG$2<$Q155,CG$2>$Q157),0,IF($X158>0,CG158,IF($Q159>0,$Q159*CG$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((CG$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((CG$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":61159.09044841463},{"$f":"IF(OR(CH$11=\"\",CH$2<$Q155,CH$2>$Q157),0,IF($X158>0,CH158,IF($Q159>0,$Q159*CH$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((CH$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((CH$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":61159.09044841463},{"$f":"IF(OR(CI$11=\"\",CI$2<$Q155,CI$2>$Q157),0,IF($X158>0,CI158,IF($Q159>0,$Q159*CI$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((CI$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((CI$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":0}]
[{"$f":"ROW()","v":154},null,null,null,null,null,{"$f":"IF($R154=\"^\",IF(COUNTIF(Lists!$13:$13,H154)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$288","v":"Начальная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","2021-10-01","^",{"$f":"IF(G154<>0,1,IF(OR($Q154=\"\",$Q154=0),0,IF($R154=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H154))),$Q154)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":155},null,null,null,null,null,{"$f":"IF($R155=\"^\",IF(COUNTIF(Lists!$13:$13,H155)=1,0,1),0)","v":0},{"$f":"H153","v":"Эксплуатация объектов недвижимости"},{"$f":"I154","v":"Начальная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q154)=0,Q154=0,Q154=\"\"),1,SUMIFS($2:$2,$11:$11,Q154))","v":2},null,{"$f":"IF(G155<>0,1,IF(OR($Q155=\"\",$Q155=0),0,IF($R155=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H155))),$Q155)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q155-IF(OR(SUMIFS($2:$2,$11:$11,Q154)=0,Q154=0,Q154=\"\"),1,SUMIFS($2:$2,$11:$11,Q154)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":156},null,null,null,null,null,{"$f":"IF($R156=\"^\",IF(COUNTIF(Lists!$13:$13,H156)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$290","v":"Конечная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G156<>0,1,IF(OR($Q156=\"\",$Q156=0),0,IF($R156=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H156))),$Q156)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":157},null,null,null,null,null,{"$f":"IF($R157=\"^\",IF(COUNTIF(Lists!$13:$13,H157)=1,0,1),0)","v":0},{"$f":"H153","v":"Эксплуатация объектов недвижимости"},{"$f":"I156","v":"Конечная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q156)=0,Q156=0,Q156=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q156))","v":60},null,{"$f":"IF(G157<>0,1,IF(OR($Q157=\"\",$Q157=0),0,IF($R157=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H157))),$Q157)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q157-IF(OR(SUMIFS($2:$2,$11:$11,Q156)=0,Q156=0,Q156=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q156)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":158},null,null,null,null,null,{"$f":"IF($R158=\"^\",IF(COUNTIF(Lists!$13:$13,H158)=1,0,1),0)","v":0},{"$f":"H153","v":"Эксплуатация объектов недвижимости"},{"$f":"Mrkting!$I$52","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z158:$CJ158,$Z158:$CJ158,\">\"&0)=0,0,AVERAGEIFS($Z158:$CJ158,$Z158:$CJ158,\">\"&0))","v":0},"*"]
[{"$f":"ROW()","v":159},null,null,null,null,null,{"$f":"IF($R159=\"^\",IF(COUNTIF(Lists!$13:$13,H159)=1,0,1),0)","v":0},{"$f":"H153","v":"Эксплуатация объектов недвижимости"},{"$f":"Exp!$I$24","v":"Через %-нт от продаж"},null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",null,null,{"$f":"IF(G159<>0,1,IF(OR($Q159=\"\",$Q159=0),0,IF($R159=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H159))),$Q159)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":160},null,null,null,null,null,{"$f":"IF($R160=\"^\",IF(COUNTIF(Lists!$13:$13,H160)=1,0,1),0)","v":0},{"$f":"Lists!$AB$13","v":"тип прогрессии"},{"$f":"Mrkting!$I$53","v":"Через прогрессию"},null,null,null,null,null,null,"*","геометрическая","^",{"$f":"IF(G160<>0,1,IF(OR($Q160=\"\",$Q160=0),0,IF($R160=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H160))),$Q160)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":161},null,null,null,null,null,{"$f":"IF($R161=\"^\",IF(COUNTIF(Lists!$13:$13,H161)=1,0,1),0)","v":0},{"$f":"H153","v":"Эксплуатация объектов недвижимости"},{"$f":"I160","v":"Через прогрессию"},{"$f":"Mrkting!$I$54","v":"Значение в стартовый период"},null,null,{"$f":"Exp!$M$26","v":"руб./период"},null,null,"*",10000,null,{"$f":"IF(G161<>0,1,IF(OR($Q161=\"\",$Q161=0),0,IF($R161=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H161))),$Q161)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":162},null,null,null,null,null,{"$f":"IF($R162=\"^\",IF(COUNTIF(Lists!$13:$13,H162)=1,0,1),0)","v":0},{"$f":"H153","v":"Эксплуатация объектов недвижимости"},{"$f":"I160","v":"Через прогрессию"},{"$f":"Mrkting!$I$55","v":"Коэффициент прироста"},null,null,{"$f":"IF(Q160=Lists!$AB$16,M161,IF(Q160=Lists!$AB$17,\"мультипликатор\",\"\"))","v":"мультипликатор"},null,null,"*",1.1000000000000001,null,{"$f":"IF(G162<>0,1,IF(OR($Q162=\"\",$Q162=0),0,IF($R162=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H162))),$Q162)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":163},null,null,null,null,null,{"$f":"IF($R163=\"^\",IF(COUNTIF(Lists!$13:$13,H163)=1,0,1),0)","v":0},{"$f":"H153","v":"Эксплуатация объектов недвижимости"},{"$f":"I160","v":"Через прогрессию"},{"$f":"Mrkting!$I$56","v":"Частота приростов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",3,null,{"$f":"IF(G163<>0,1,IF(OR($Q163=\"\",$Q163=0),0,IF($R163=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H163))),$Q163)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":164}]
[{"$f":"ROW()","v":165},null,null,null,null,null,{"$f":"IF($R165=\"^\",IF(COUNTIF(Lists!$13:$13,H165)=1,0,1),0)","v":0},{"$f":"H153","v":"Эксплуатация объектов недвижимости"},null,null,null,{"$f":"K153","v":6},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z165:$CJ165)","v":1657090.8943492665},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AA$2-$Q155)/$Q175=INT((AA$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&AA$2,$Z$2:$CJ$2,\"<\"&AA$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AA$2+1-$Q155)/$Q175=INT((AA$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&AA$2-$Q175,$Z$2:$CJ$2,\"<=\"&AA$2),0),$Q168*(IF(AA$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AA$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AA$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AA$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AA$2+INT(-$Q173))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AB$2-$Q155)/$Q175=INT((AB$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&AB$2,$Z$2:$CJ$2,\"<\"&AB$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AB$2+1-$Q155)/$Q175=INT((AB$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&AB$2-$Q175,$Z$2:$CJ$2,\"<=\"&AB$2),0),$Q168*(IF(AB$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AB$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AB$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AB$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AB$2+INT(-$Q173))))))","v":10000},{"$f":"IF(AC$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AC$2-$Q155)/$Q175=INT((AC$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&AC$2,$Z$2:$CJ$2,\"<\"&AC$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AC$2+1-$Q155)/$Q175=INT((AC$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&AC$2-$Q175,$Z$2:$CJ$2,\"<=\"&AC$2),0),$Q168*(IF(AC$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AC$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AC$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AC$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AC$2+INT(-$Q173))))))","v":10000},{"$f":"IF(AD$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AD$2-$Q155)/$Q175=INT((AD$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&AD$2,$Z$2:$CJ$2,\"<\"&AD$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AD$2+1-$Q155)/$Q175=INT((AD$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&AD$2-$Q175,$Z$2:$CJ$2,\"<=\"&AD$2),0),$Q168*(IF(AD$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AD$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AD$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AD$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AD$2+INT(-$Q173))))))","v":10000},{"$f":"IF(AE$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AE$2-$Q155)/$Q175=INT((AE$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&AE$2,$Z$2:$CJ$2,\"<\"&AE$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AE$2+1-$Q155)/$Q175=INT((AE$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&AE$2-$Q175,$Z$2:$CJ$2,\"<=\"&AE$2),0),$Q168*(IF(AE$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AE$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AE$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AE$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AE$2+INT(-$Q173))))))","v":11000},{"$f":"IF(AF$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AF$2-$Q155)/$Q175=INT((AF$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&AF$2,$Z$2:$CJ$2,\"<\"&AF$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AF$2+1-$Q155)/$Q175=INT((AF$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&AF$2-$Q175,$Z$2:$CJ$2,\"<=\"&AF$2),0),$Q168*(IF(AF$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AF$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AF$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AF$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AF$2+INT(-$Q173))))))","v":11000},{"$f":"IF(AG$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AG$2-$Q155)/$Q175=INT((AG$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&AG$2,$Z$2:$CJ$2,\"<\"&AG$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AG$2+1-$Q155)/$Q175=INT((AG$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&AG$2-$Q175,$Z$2:$CJ$2,\"<=\"&AG$2),0),$Q168*(IF(AG$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AG$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AG$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AG$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AG$2+INT(-$Q173))))))","v":11000},{"$f":"IF(AH$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AH$2-$Q155)/$Q175=INT((AH$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&AH$2,$Z$2:$CJ$2,\"<\"&AH$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AH$2+1-$Q155)/$Q175=INT((AH$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&AH$2-$Q175,$Z$2:$CJ$2,\"<=\"&AH$2),0),$Q168*(IF(AH$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AH$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AH$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AH$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AH$2+INT(-$Q173))))))","v":12100.000000000002},{"$f":"IF(AI$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AI$2-$Q155)/$Q175=INT((AI$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&AI$2,$Z$2:$CJ$2,\"<\"&AI$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AI$2+1-$Q155)/$Q175=INT((AI$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&AI$2-$Q175,$Z$2:$CJ$2,\"<=\"&AI$2),0),$Q168*(IF(AI$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AI$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AI$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AI$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AI$2+INT(-$Q173))))))","v":12100.000000000002},{"$f":"IF(AJ$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AJ$2-$Q155)/$Q175=INT((AJ$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&AJ$2,$Z$2:$CJ$2,\"<\"&AJ$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AJ$2+1-$Q155)/$Q175=INT((AJ$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&AJ$2-$Q175,$Z$2:$CJ$2,\"<=\"&AJ$2),0),$Q168*(IF(AJ$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AJ$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AJ$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AJ$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AJ$2+INT(-$Q173))))))","v":12100.000000000002},{"$f":"IF(AK$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AK$2-$Q155)/$Q175=INT((AK$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&AK$2,$Z$2:$CJ$2,\"<\"&AK$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AK$2+1-$Q155)/$Q175=INT((AK$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&AK$2-$Q175,$Z$2:$CJ$2,\"<=\"&AK$2),0),$Q168*(IF(AK$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AK$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AK$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AK$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AK$2+INT(-$Q173))))))","v":13310.000000000004},{"$f":"IF(AL$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AL$2-$Q155)/$Q175=INT((AL$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&AL$2,$Z$2:$CJ$2,\"<\"&AL$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AL$2+1-$Q155)/$Q175=INT((AL$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&AL$2-$Q175,$Z$2:$CJ$2,\"<=\"&AL$2),0),$Q168*(IF(AL$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AL$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AL$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AL$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AL$2+INT(-$Q173))))))","v":13310.000000000004},{"$f":"IF(AM$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AM$2-$Q155)/$Q175=INT((AM$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&AM$2,$Z$2:$CJ$2,\"<\"&AM$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AM$2+1-$Q155)/$Q175=INT((AM$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&AM$2-$Q175,$Z$2:$CJ$2,\"<=\"&AM$2),0),$Q168*(IF(AM$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AM$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AM$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AM$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AM$2+INT(-$Q173))))))","v":13310.000000000004},{"$f":"IF(AN$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AN$2-$Q155)/$Q175=INT((AN$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&AN$2,$Z$2:$CJ$2,\"<\"&AN$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AN$2+1-$Q155)/$Q175=INT((AN$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&AN$2-$Q175,$Z$2:$CJ$2,\"<=\"&AN$2),0),$Q168*(IF(AN$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AN$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AN$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AN$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AN$2+INT(-$Q173))))))","v":14641.000000000004},{"$f":"IF(AO$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AO$2-$Q155)/$Q175=INT((AO$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&AO$2,$Z$2:$CJ$2,\"<\"&AO$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AO$2+1-$Q155)/$Q175=INT((AO$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&AO$2-$Q175,$Z$2:$CJ$2,\"<=\"&AO$2),0),$Q168*(IF(AO$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AO$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AO$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AO$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AO$2+INT(-$Q173))))))","v":14641.000000000004},{"$f":"IF(AP$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AP$2-$Q155)/$Q175=INT((AP$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&AP$2,$Z$2:$CJ$2,\"<\"&AP$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AP$2+1-$Q155)/$Q175=INT((AP$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&AP$2-$Q175,$Z$2:$CJ$2,\"<=\"&AP$2),0),$Q168*(IF(AP$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AP$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AP$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AP$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AP$2+INT(-$Q173))))))","v":14641.000000000004},{"$f":"IF(AQ$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AQ$2-$Q155)/$Q175=INT((AQ$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&AQ$2,$Z$2:$CJ$2,\"<\"&AQ$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AQ$2+1-$Q155)/$Q175=INT((AQ$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&AQ$2-$Q175,$Z$2:$CJ$2,\"<=\"&AQ$2),0),$Q168*(IF(AQ$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AQ$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AQ$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AQ$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AQ$2+INT(-$Q173))))))","v":16105.100000000006},{"$f":"IF(AR$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AR$2-$Q155)/$Q175=INT((AR$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&AR$2,$Z$2:$CJ$2,\"<\"&AR$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AR$2+1-$Q155)/$Q175=INT((AR$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&AR$2-$Q175,$Z$2:$CJ$2,\"<=\"&AR$2),0),$Q168*(IF(AR$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AR$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AR$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AR$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AR$2+INT(-$Q173))))))","v":16105.100000000006},{"$f":"IF(AS$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AS$2-$Q155)/$Q175=INT((AS$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&AS$2,$Z$2:$CJ$2,\"<\"&AS$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AS$2+1-$Q155)/$Q175=INT((AS$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&AS$2-$Q175,$Z$2:$CJ$2,\"<=\"&AS$2),0),$Q168*(IF(AS$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AS$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AS$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AS$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AS$2+INT(-$Q173))))))","v":16105.100000000006},{"$f":"IF(AT$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AT$2-$Q155)/$Q175=INT((AT$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&AT$2,$Z$2:$CJ$2,\"<\"&AT$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AT$2+1-$Q155)/$Q175=INT((AT$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&AT$2-$Q175,$Z$2:$CJ$2,\"<=\"&AT$2),0),$Q168*(IF(AT$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AT$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AT$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AT$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AT$2+INT(-$Q173))))))","v":17715.610000000008},{"$f":"IF(AU$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AU$2-$Q155)/$Q175=INT((AU$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&AU$2,$Z$2:$CJ$2,\"<\"&AU$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AU$2+1-$Q155)/$Q175=INT((AU$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&AU$2-$Q175,$Z$2:$CJ$2,\"<=\"&AU$2),0),$Q168*(IF(AU$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AU$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AU$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AU$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AU$2+INT(-$Q173))))))","v":17715.610000000008},{"$f":"IF(AV$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AV$2-$Q155)/$Q175=INT((AV$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&AV$2,$Z$2:$CJ$2,\"<\"&AV$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AV$2+1-$Q155)/$Q175=INT((AV$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&AV$2-$Q175,$Z$2:$CJ$2,\"<=\"&AV$2),0),$Q168*(IF(AV$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AV$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AV$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AV$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AV$2+INT(-$Q173))))))","v":17715.610000000008},{"$f":"IF(AW$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AW$2-$Q155)/$Q175=INT((AW$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&AW$2,$Z$2:$CJ$2,\"<\"&AW$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AW$2+1-$Q155)/$Q175=INT((AW$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&AW$2-$Q175,$Z$2:$CJ$2,\"<=\"&AW$2),0),$Q168*(IF(AW$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AW$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AW$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AW$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AW$2+INT(-$Q173))))))","v":19487.171000000013},{"$f":"IF(AX$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AX$2-$Q155)/$Q175=INT((AX$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&AX$2,$Z$2:$CJ$2,\"<\"&AX$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AX$2+1-$Q155)/$Q175=INT((AX$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&AX$2-$Q175,$Z$2:$CJ$2,\"<=\"&AX$2),0),$Q168*(IF(AX$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AX$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AX$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AX$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AX$2+INT(-$Q173))))))","v":19487.171000000013},{"$f":"IF(AY$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AY$2-$Q155)/$Q175=INT((AY$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&AY$2,$Z$2:$CJ$2,\"<\"&AY$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AY$2+1-$Q155)/$Q175=INT((AY$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&AY$2-$Q175,$Z$2:$CJ$2,\"<=\"&AY$2),0),$Q168*(IF(AY$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AY$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AY$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AY$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AY$2+INT(-$Q173))))))","v":19487.171000000013},{"$f":"IF(AZ$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AZ$2-$Q155)/$Q175=INT((AZ$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&AZ$2,$Z$2:$CJ$2,\"<\"&AZ$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AZ$2+1-$Q155)/$Q175=INT((AZ$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&AZ$2-$Q175,$Z$2:$CJ$2,\"<=\"&AZ$2),0),$Q168*(IF(AZ$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AZ$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AZ$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AZ$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,AZ$2+INT(-$Q173))))))","v":21435.888100000011},{"$f":"IF(BA$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BA$2-$Q155)/$Q175=INT((BA$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&BA$2,$Z$2:$CJ$2,\"<\"&BA$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BA$2+1-$Q155)/$Q175=INT((BA$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&BA$2-$Q175,$Z$2:$CJ$2,\"<=\"&BA$2),0),$Q168*(IF(BA$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BA$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BA$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BA$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BA$2+INT(-$Q173))))))","v":21435.888100000011},{"$f":"IF(BB$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BB$2-$Q155)/$Q175=INT((BB$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&BB$2,$Z$2:$CJ$2,\"<\"&BB$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BB$2+1-$Q155)/$Q175=INT((BB$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&BB$2-$Q175,$Z$2:$CJ$2,\"<=\"&BB$2),0),$Q168*(IF(BB$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BB$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BB$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BB$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BB$2+INT(-$Q173))))))","v":21435.888100000011},{"$f":"IF(BC$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BC$2-$Q155)/$Q175=INT((BC$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&BC$2,$Z$2:$CJ$2,\"<\"&BC$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BC$2+1-$Q155)/$Q175=INT((BC$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&BC$2-$Q175,$Z$2:$CJ$2,\"<=\"&BC$2),0),$Q168*(IF(BC$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BC$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BC$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BC$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BC$2+INT(-$Q173))))))","v":23579.476910000016},{"$f":"IF(BD$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BD$2-$Q155)/$Q175=INT((BD$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&BD$2,$Z$2:$CJ$2,\"<\"&BD$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BD$2+1-$Q155)/$Q175=INT((BD$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&BD$2-$Q175,$Z$2:$CJ$2,\"<=\"&BD$2),0),$Q168*(IF(BD$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BD$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BD$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BD$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BD$2+INT(-$Q173))))))","v":23579.476910000016},{"$f":"IF(BE$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BE$2-$Q155)/$Q175=INT((BE$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&BE$2,$Z$2:$CJ$2,\"<\"&BE$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BE$2+1-$Q155)/$Q175=INT((BE$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&BE$2-$Q175,$Z$2:$CJ$2,\"<=\"&BE$2),0),$Q168*(IF(BE$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BE$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BE$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BE$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BE$2+INT(-$Q173))))))","v":23579.476910000016},{"$f":"IF(BF$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BF$2-$Q155)/$Q175=INT((BF$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&BF$2,$Z$2:$CJ$2,\"<\"&BF$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BF$2+1-$Q155)/$Q175=INT((BF$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&BF$2-$Q175,$Z$2:$CJ$2,\"<=\"&BF$2),0),$Q168*(IF(BF$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BF$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BF$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BF$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BF$2+INT(-$Q173))))))","v":25937.424601000017},{"$f":"IF(BG$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BG$2-$Q155)/$Q175=INT((BG$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&BG$2,$Z$2:$CJ$2,\"<\"&BG$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BG$2+1-$Q155)/$Q175=INT((BG$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&BG$2-$Q175,$Z$2:$CJ$2,\"<=\"&BG$2),0),$Q168*(IF(BG$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BG$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BG$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BG$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BG$2+INT(-$Q173))))))","v":25937.424601000017},{"$f":"IF(BH$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BH$2-$Q155)/$Q175=INT((BH$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&BH$2,$Z$2:$CJ$2,\"<\"&BH$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BH$2+1-$Q155)/$Q175=INT((BH$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&BH$2-$Q175,$Z$2:$CJ$2,\"<=\"&BH$2),0),$Q168*(IF(BH$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BH$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BH$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BH$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BH$2+INT(-$Q173))))))","v":25937.424601000017},{"$f":"IF(BI$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BI$2-$Q155)/$Q175=INT((BI$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&BI$2,$Z$2:$CJ$2,\"<\"&BI$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BI$2+1-$Q155)/$Q175=INT((BI$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&BI$2-$Q175,$Z$2:$CJ$2,\"<=\"&BI$2),0),$Q168*(IF(BI$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BI$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BI$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BI$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BI$2+INT(-$Q173))))))","v":28531.167061100026},{"$f":"IF(BJ$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BJ$2-$Q155)/$Q175=INT((BJ$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&BJ$2,$Z$2:$CJ$2,\"<\"&BJ$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BJ$2+1-$Q155)/$Q175=INT((BJ$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&BJ$2-$Q175,$Z$2:$CJ$2,\"<=\"&BJ$2),0),$Q168*(IF(BJ$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BJ$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BJ$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BJ$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BJ$2+INT(-$Q173))))))","v":28531.167061100026},{"$f":"IF(BK$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BK$2-$Q155)/$Q175=INT((BK$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&BK$2,$Z$2:$CJ$2,\"<\"&BK$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BK$2+1-$Q155)/$Q175=INT((BK$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&BK$2-$Q175,$Z$2:$CJ$2,\"<=\"&BK$2),0),$Q168*(IF(BK$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BK$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BK$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BK$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BK$2+INT(-$Q173))))))","v":28531.167061100026},{"$f":"IF(BL$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BL$2-$Q155)/$Q175=INT((BL$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&BL$2,$Z$2:$CJ$2,\"<\"&BL$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BL$2+1-$Q155)/$Q175=INT((BL$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&BL$2-$Q175,$Z$2:$CJ$2,\"<=\"&BL$2),0),$Q168*(IF(BL$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BL$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BL$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BL$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BL$2+INT(-$Q173))))))","v":31384.283767210025},{"$f":"IF(BM$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BM$2-$Q155)/$Q175=INT((BM$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&BM$2,$Z$2:$CJ$2,\"<\"&BM$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BM$2+1-$Q155)/$Q175=INT((BM$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&BM$2-$Q175,$Z$2:$CJ$2,\"<=\"&BM$2),0),$Q168*(IF(BM$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BM$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BM$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BM$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BM$2+INT(-$Q173))))))","v":31384.283767210025},{"$f":"IF(BN$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BN$2-$Q155)/$Q175=INT((BN$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&BN$2,$Z$2:$CJ$2,\"<\"&BN$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BN$2+1-$Q155)/$Q175=INT((BN$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&BN$2-$Q175,$Z$2:$CJ$2,\"<=\"&BN$2),0),$Q168*(IF(BN$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BN$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BN$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BN$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BN$2+INT(-$Q173))))))","v":31384.283767210025},{"$f":"IF(BO$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BO$2-$Q155)/$Q175=INT((BO$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&BO$2,$Z$2:$CJ$2,\"<\"&BO$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BO$2+1-$Q155)/$Q175=INT((BO$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&BO$2-$Q175,$Z$2:$CJ$2,\"<=\"&BO$2),0),$Q168*(IF(BO$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BO$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BO$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BO$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BO$2+INT(-$Q173))))))","v":34522.712143931029},{"$f":"IF(BP$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BP$2-$Q155)/$Q175=INT((BP$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&BP$2,$Z$2:$CJ$2,\"<\"&BP$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BP$2+1-$Q155)/$Q175=INT((BP$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&BP$2-$Q175,$Z$2:$CJ$2,\"<=\"&BP$2),0),$Q168*(IF(BP$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BP$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BP$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BP$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BP$2+INT(-$Q173))))))","v":34522.712143931029},{"$f":"IF(BQ$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BQ$2-$Q155)/$Q175=INT((BQ$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&BQ$2,$Z$2:$CJ$2,\"<\"&BQ$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BQ$2+1-$Q155)/$Q175=INT((BQ$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&BQ$2-$Q175,$Z$2:$CJ$2,\"<=\"&BQ$2),0),$Q168*(IF(BQ$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BQ$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BQ$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BQ$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BQ$2+INT(-$Q173))))))","v":34522.712143931029},{"$f":"IF(BR$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BR$2-$Q155)/$Q175=INT((BR$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&BR$2,$Z$2:$CJ$2,\"<\"&BR$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BR$2+1-$Q155)/$Q175=INT((BR$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&BR$2-$Q175,$Z$2:$CJ$2,\"<=\"&BR$2),0),$Q168*(IF(BR$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BR$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BR$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BR$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BR$2+INT(-$Q173))))))","v":37974.983358324142},{"$f":"IF(BS$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BS$2-$Q155)/$Q175=INT((BS$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&BS$2,$Z$2:$CJ$2,\"<\"&BS$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BS$2+1-$Q155)/$Q175=INT((BS$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&BS$2-$Q175,$Z$2:$CJ$2,\"<=\"&BS$2),0),$Q168*(IF(BS$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BS$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BS$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BS$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BS$2+INT(-$Q173))))))","v":37974.983358324142},{"$f":"IF(BT$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BT$2-$Q155)/$Q175=INT((BT$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&BT$2,$Z$2:$CJ$2,\"<\"&BT$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BT$2+1-$Q155)/$Q175=INT((BT$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&BT$2-$Q175,$Z$2:$CJ$2,\"<=\"&BT$2),0),$Q168*(IF(BT$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BT$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BT$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BT$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BT$2+INT(-$Q173))))))","v":37974.983358324142},{"$f":"IF(BU$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BU$2-$Q155)/$Q175=INT((BU$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&BU$2,$Z$2:$CJ$2,\"<\"&BU$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BU$2+1-$Q155)/$Q175=INT((BU$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&BU$2-$Q175,$Z$2:$CJ$2,\"<=\"&BU$2),0),$Q168*(IF(BU$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BU$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BU$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BU$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BU$2+INT(-$Q173))))))","v":41772.481694156551},{"$f":"IF(BV$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BV$2-$Q155)/$Q175=INT((BV$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&BV$2,$Z$2:$CJ$2,\"<\"&BV$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BV$2+1-$Q155)/$Q175=INT((BV$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&BV$2-$Q175,$Z$2:$CJ$2,\"<=\"&BV$2),0),$Q168*(IF(BV$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BV$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BV$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BV$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BV$2+INT(-$Q173))))))","v":41772.481694156551},{"$f":"IF(BW$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BW$2-$Q155)/$Q175=INT((BW$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&BW$2,$Z$2:$CJ$2,\"<\"&BW$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BW$2+1-$Q155)/$Q175=INT((BW$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&BW$2-$Q175,$Z$2:$CJ$2,\"<=\"&BW$2),0),$Q168*(IF(BW$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BW$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BW$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BW$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BW$2+INT(-$Q173))))))","v":41772.481694156551},{"$f":"IF(BX$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BX$2-$Q155)/$Q175=INT((BX$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&BX$2,$Z$2:$CJ$2,\"<\"&BX$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BX$2+1-$Q155)/$Q175=INT((BX$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&BX$2-$Q175,$Z$2:$CJ$2,\"<=\"&BX$2),0),$Q168*(IF(BX$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BX$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BX$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BX$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BX$2+INT(-$Q173))))))","v":45949.729863572211},{"$f":"IF(BY$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BY$2-$Q155)/$Q175=INT((BY$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&BY$2,$Z$2:$CJ$2,\"<\"&BY$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BY$2+1-$Q155)/$Q175=INT((BY$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&BY$2-$Q175,$Z$2:$CJ$2,\"<=\"&BY$2),0),$Q168*(IF(BY$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BY$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BY$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BY$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BY$2+INT(-$Q173))))))","v":45949.729863572211},{"$f":"IF(BZ$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BZ$2-$Q155)/$Q175=INT((BZ$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&BZ$2,$Z$2:$CJ$2,\"<\"&BZ$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BZ$2+1-$Q155)/$Q175=INT((BZ$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&BZ$2-$Q175,$Z$2:$CJ$2,\"<=\"&BZ$2),0),$Q168*(IF(BZ$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BZ$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BZ$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BZ$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,BZ$2+INT(-$Q173))))))","v":45949.729863572211},{"$f":"IF(CA$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CA$2-$Q155)/$Q175=INT((CA$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&CA$2,$Z$2:$CJ$2,\"<\"&CA$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CA$2+1-$Q155)/$Q175=INT((CA$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&CA$2-$Q175,$Z$2:$CJ$2,\"<=\"&CA$2),0),$Q168*(IF(CA$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,CA$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,CA$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,CA$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,CA$2+INT(-$Q173))))))","v":50544.702849929432},{"$f":"IF(CB$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CB$2-$Q155)/$Q175=INT((CB$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&CB$2,$Z$2:$CJ$2,\"<\"&CB$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CB$2+1-$Q155)/$Q175=INT((CB$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&CB$2-$Q175,$Z$2:$CJ$2,\"<=\"&CB$2),0),$Q168*(IF(CB$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,CB$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,CB$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,CB$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,CB$2+INT(-$Q173))))))","v":50544.702849929432},{"$f":"IF(CC$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CC$2-$Q155)/$Q175=INT((CC$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&CC$2,$Z$2:$CJ$2,\"<\"&CC$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CC$2+1-$Q155)/$Q175=INT((CC$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&CC$2-$Q175,$Z$2:$CJ$2,\"<=\"&CC$2),0),$Q168*(IF(CC$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,CC$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,CC$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,CC$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,CC$2+INT(-$Q173))))))","v":50544.702849929432},{"$f":"IF(CD$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CD$2-$Q155)/$Q175=INT((CD$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&CD$2,$Z$2:$CJ$2,\"<\"&CD$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CD$2+1-$Q155)/$Q175=INT((CD$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&CD$2-$Q175,$Z$2:$CJ$2,\"<=\"&CD$2),0),$Q168*(IF(CD$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,CD$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,CD$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,CD$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,CD$2+INT(-$Q173))))))","v":55599.173134922377},{"$f":"IF(CE$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CE$2-$Q155)/$Q175=INT((CE$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&CE$2,$Z$2:$CJ$2,\"<\"&CE$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CE$2+1-$Q155)/$Q175=INT((CE$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&CE$2-$Q175,$Z$2:$CJ$2,\"<=\"&CE$2),0),$Q168*(IF(CE$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,CE$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,CE$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,CE$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,CE$2+INT(-$Q173))))))","v":55599.173134922377},{"$f":"IF(CF$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CF$2-$Q155)/$Q175=INT((CF$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&CF$2,$Z$2:$CJ$2,\"<\"&CF$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CF$2+1-$Q155)/$Q175=INT((CF$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&CF$2-$Q175,$Z$2:$CJ$2,\"<=\"&CF$2),0),$Q168*(IF(CF$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,CF$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,CF$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,CF$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,CF$2+INT(-$Q173))))))","v":55599.173134922377},{"$f":"IF(CG$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CG$2-$Q155)/$Q175=INT((CG$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&CG$2,$Z$2:$CJ$2,\"<\"&CG$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CG$2+1-$Q155)/$Q175=INT((CG$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&CG$2-$Q175,$Z$2:$CJ$2,\"<=\"&CG$2),0),$Q168*(IF(CG$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,CG$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,CG$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,CG$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,CG$2+INT(-$Q173))))))","v":61159.09044841463},{"$f":"IF(CH$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CH$2-$Q155)/$Q175=INT((CH$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&CH$2,$Z$2:$CJ$2,\"<\"&CH$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CH$2+1-$Q155)/$Q175=INT((CH$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&CH$2-$Q175,$Z$2:$CJ$2,\"<=\"&CH$2),0),$Q168*(IF(CH$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,CH$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,CH$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,CH$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,CH$2+INT(-$Q173))))))","v":61159.09044841463},{"$f":"IF(CI$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CI$2-$Q155)/$Q175=INT((CI$2-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&CI$2,$Z$2:$CJ$2,\"<\"&CI$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CI$2+1-$Q155)/$Q175=INT((CI$2+1-$Q155)/$Q175),SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">\"&CI$2-$Q175,$Z$2:$CJ$2,\"<=\"&CI$2),0),$Q168*(IF(CI$2=1,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,CI$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,CI$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,CI$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,CI$2+INT(-$Q173))))))","v":0}]
[{"$f":"ROW()","v":166},null,null,null,null,null,{"$f":"IF($R166=\"^\",IF(COUNTIF(Lists!$13:$13,H166)=1,0,1),0)","v":0},{"$f":"Lists!$CE$13","v":"Типы оплаты"},{"$f":"Exp!$I$31","v":"Выбираем способ оплаты"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G166<>0,1,IF(OR($Q166=\"\",$Q166=0),0,IF($R166=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H166))),$Q166)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":167},null,null,null,null,null,{"$f":"IF($R167=\"^\",IF(COUNTIF(Lists!$13:$13,H167)=1,0,1),0)","v":0},{"$f":"H165","v":"Эксплуатация объектов недвижимости"},"Если аванс-доплата, то указываем % предоплаты и сроки:"]
[{"$f":"ROW()","v":168},null,null,null,null,null,{"$f":"IF($R168=\"^\",IF(COUNTIF(Lists!$13:$13,H168)=1,0,1),0)","v":0},{"$f":"H166","v":"Типы оплаты"},{"$f":"I167","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$154","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,{"$f":"IF(OR($Q166=Lists!$CE$17,$Q166=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G168<>0,1,IF(OR($Q168=\"\",$Q168=0),0,IF($R168=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H168))),$Q168)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":169},null,null,null,null,null,{"$f":"IF($R169=\"^\",IF(COUNTIF(Lists!$13:$13,H169)=1,0,1),0)","v":0},{"$f":"H166","v":"Типы оплаты"},{"$f":"I167","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$155","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,{"$f":"IF(OR($Q166=Lists!$CE$17,$Q166=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G169<>0,1,IF(OR($Q169=\"\",$Q169=0),0,IF($R169=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H169))),$Q169)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":170},null,null,null,null,null,{"$f":"IF($R170=\"^\",IF(COUNTIF(Lists!$13:$13,H170)=1,0,1),0)","v":0},{"$f":"H166","v":"Типы оплаты"},{"$f":"I167","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$156","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q169/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G170<>0,1,IF(OR($Q170=\"\",$Q170=0),0,IF($R170=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H170))),$Q170)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q170-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q169/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":171},null,null,null,null,null,{"$f":"IF($R171=\"^\",IF(COUNTIF(Lists!$13:$13,H171)=1,0,1),0)","v":0},{"$f":"H166","v":"Типы оплаты"},{"$f":"I167","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$157","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,{"$f":"100%-Q168","v":1},null,{"$f":"IF(G171<>0,1,IF(OR($Q171=\"\",$Q171=0),0,IF($R171=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H171))),$Q171)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q171-(100%-Q168))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":172},null,null,null,null,null,{"$f":"IF($R172=\"^\",IF(COUNTIF(Lists!$13:$13,H172)=1,0,1),0)","v":0},{"$f":"H166","v":"Типы оплаты"},{"$f":"I167","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$158","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,{"$f":"IF(OR($Q166=Lists!$CE$17,$Q166=Lists!$CE$18),\"\",\"*\")","v":"*"},null,null,{"$f":"IF(G172<>0,1,IF(OR($Q172=\"\",$Q172=0),0,IF($R172=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H172))),$Q172)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":173},null,null,null,null,null,{"$f":"IF($R173=\"^\",IF(COUNTIF(Lists!$13:$13,H173)=1,0,1),0)","v":0},{"$f":"H166","v":"Типы оплаты"},{"$f":"I167","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$159","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q172/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G173<>0,1,IF(OR($Q173=\"\",$Q173=0),0,IF($R173=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H173))),$Q173)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q173-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q172/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":174},null,null,null,null,null,{"$f":"IF($R174=\"^\",IF(COUNTIF(Lists!$13:$13,H174)=1,0,1),0)","v":0},{"$f":"H165","v":"Эксплуатация объектов недвижимости"},"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[{"$f":"ROW()","v":175},null,null,null,null,null,{"$f":"IF($R175=\"^\",IF(COUNTIF(Lists!$13:$13,H175)=1,0,1),0)","v":0},{"$f":"H165","v":"Эксплуатация объектов недвижимости"},{"$f":"I174","v":"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"},{"$f":"\"Количество периодов\"&IF($Q166=Lists!$CE$17,\" авансирования\",IF($Q166=Lists!$CE$18,\" ретро-оплаты\",\"\"))","v":"Количество периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,{"$f":"IF(OR($Q166=Lists!$CE$17,$Q166=Lists!$CE$18),\"*\",\"\")","v":""},null,null,{"$f":"IF(G175<>0,1,IF(OR($Q175=\"\",$Q175=0),0,IF($R175=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H175))),$Q175)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":176}]
[{"$f":"ROW()","v":177},null,null,null,null,null,{"$f":"IF($R177=\"^\",IF(COUNTIF(Lists!$13:$13,H177)=1,0,1),0)","v":0},{"$f":"H153","v":"Эксплуатация объектов недвижимости"},null,null,null,{"$f":"K153","v":6},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z177:$CJ177)","v":1657090.8943492665},null,null,{"$f":"IF(AA$11=\"\",0,AA153)","v":0},10000,10000,10000,11000,11000,11000,12100.000000000002,12100.000000000002,12100.000000000002,13310.000000000004,13310.000000000004,13310.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,16105.100000000006,16105.100000000006,16105.100000000006,17715.610000000008,17715.610000000008,17715.610000000008,19487.171000000013,19487.171000000013,19487.171000000013,21435.888100000011,21435.888100000011,21435.888100000011,23579.476910000016,23579.476910000016,23579.476910000016,25937.424601000017,25937.424601000017,25937.424601000017,28531.167061100026,28531.167061100026,28531.167061100026,31384.283767210025,31384.283767210025,31384.283767210025,34522.712143931029,34522.712143931029,34522.712143931029,37974.983358324142,37974.983358324142,37974.983358324142,41772.481694156551,41772.481694156551,41772.481694156551,45949.729863572211,45949.729863572211,45949.729863572211,50544.702849929432,50544.702849929432,50544.702849929432,55599.173134922377,55599.173134922377,55599.173134922377,61159.09044841463,61159.09044841463,0]
[{"$f":"ROW()","v":178},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":179},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":180},null,null,null,null,null,{"$f":"IF($R180=\"^\",IF(COUNTIF(Lists!$13:$13,H180)=1,0,1),0)","v":0},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$K180)=0,$K180=0,$K180=\"\"),\"\",INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$K180)))","v":"Постоянный расход - 7"},null,null,{"$f":"MAX(K$15:K179)+1","v":7},{"$f":"K180","v":7},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z180:$CJ180)","v":0},null,null,{"$f":"IF(OR(AA$11=\"\",AA$2<$Q182,AA$2>$Q184),0,IF($X185>0,AA185,IF($Q186>0,$Q186*AA$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AA$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AA$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AB$11=\"\",AB$2<$Q182,AB$2>$Q184),0,IF($X185>0,AB185,IF($Q186>0,$Q186*AB$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AB$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AB$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AC$11=\"\",AC$2<$Q182,AC$2>$Q184),0,IF($X185>0,AC185,IF($Q186>0,$Q186*AC$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AC$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AC$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AD$11=\"\",AD$2<$Q182,AD$2>$Q184),0,IF($X185>0,AD185,IF($Q186>0,$Q186*AD$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AD$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AD$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AE$11=\"\",AE$2<$Q182,AE$2>$Q184),0,IF($X185>0,AE185,IF($Q186>0,$Q186*AE$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AE$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AE$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AF$11=\"\",AF$2<$Q182,AF$2>$Q184),0,IF($X185>0,AF185,IF($Q186>0,$Q186*AF$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AF$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AF$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AG$11=\"\",AG$2<$Q182,AG$2>$Q184),0,IF($X185>0,AG185,IF($Q186>0,$Q186*AG$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AG$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AG$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AH$11=\"\",AH$2<$Q182,AH$2>$Q184),0,IF($X185>0,AH185,IF($Q186>0,$Q186*AH$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AH$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AH$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AI$11=\"\",AI$2<$Q182,AI$2>$Q184),0,IF($X185>0,AI185,IF($Q186>0,$Q186*AI$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AI$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AI$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AJ$11=\"\",AJ$2<$Q182,AJ$2>$Q184),0,IF($X185>0,AJ185,IF($Q186>0,$Q186*AJ$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AJ$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AJ$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AK$11=\"\",AK$2<$Q182,AK$2>$Q184),0,IF($X185>0,AK185,IF($Q186>0,$Q186*AK$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AK$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AK$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AL$11=\"\",AL$2<$Q182,AL$2>$Q184),0,IF($X185>0,AL185,IF($Q186>0,$Q186*AL$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AL$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AL$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AM$11=\"\",AM$2<$Q182,AM$2>$Q184),0,IF($X185>0,AM185,IF($Q186>0,$Q186*AM$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AM$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AM$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AN$11=\"\",AN$2<$Q182,AN$2>$Q184),0,IF($X185>0,AN185,IF($Q186>0,$Q186*AN$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AN$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AN$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AO$11=\"\",AO$2<$Q182,AO$2>$Q184),0,IF($X185>0,AO185,IF($Q186>0,$Q186*AO$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AO$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AO$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AP$11=\"\",AP$2<$Q182,AP$2>$Q184),0,IF($X185>0,AP185,IF($Q186>0,$Q186*AP$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AP$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AP$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AQ$11=\"\",AQ$2<$Q182,AQ$2>$Q184),0,IF($X185>0,AQ185,IF($Q186>0,$Q186*AQ$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AQ$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AQ$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AR$11=\"\",AR$2<$Q182,AR$2>$Q184),0,IF($X185>0,AR185,IF($Q186>0,$Q186*AR$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AR$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AR$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AS$11=\"\",AS$2<$Q182,AS$2>$Q184),0,IF($X185>0,AS185,IF($Q186>0,$Q186*AS$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AS$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AS$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AT$11=\"\",AT$2<$Q182,AT$2>$Q184),0,IF($X185>0,AT185,IF($Q186>0,$Q186*AT$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AT$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AT$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AU$11=\"\",AU$2<$Q182,AU$2>$Q184),0,IF($X185>0,AU185,IF($Q186>0,$Q186*AU$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AU$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AU$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AV$11=\"\",AV$2<$Q182,AV$2>$Q184),0,IF($X185>0,AV185,IF($Q186>0,$Q186*AV$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AV$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AV$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AW$11=\"\",AW$2<$Q182,AW$2>$Q184),0,IF($X185>0,AW185,IF($Q186>0,$Q186*AW$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AW$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AW$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AX$11=\"\",AX$2<$Q182,AX$2>$Q184),0,IF($X185>0,AX185,IF($Q186>0,$Q186*AX$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AX$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AX$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AY$11=\"\",AY$2<$Q182,AY$2>$Q184),0,IF($X185>0,AY185,IF($Q186>0,$Q186*AY$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AY$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AY$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AZ$11=\"\",AZ$2<$Q182,AZ$2>$Q184),0,IF($X185>0,AZ185,IF($Q186>0,$Q186*AZ$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AZ$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AZ$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BA$11=\"\",BA$2<$Q182,BA$2>$Q184),0,IF($X185>0,BA185,IF($Q186>0,$Q186*BA$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BA$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BA$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BB$11=\"\",BB$2<$Q182,BB$2>$Q184),0,IF($X185>0,BB185,IF($Q186>0,$Q186*BB$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BB$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BB$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BC$11=\"\",BC$2<$Q182,BC$2>$Q184),0,IF($X185>0,BC185,IF($Q186>0,$Q186*BC$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BC$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BC$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BD$11=\"\",BD$2<$Q182,BD$2>$Q184),0,IF($X185>0,BD185,IF($Q186>0,$Q186*BD$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BD$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BD$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BE$11=\"\",BE$2<$Q182,BE$2>$Q184),0,IF($X185>0,BE185,IF($Q186>0,$Q186*BE$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BE$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BE$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BF$11=\"\",BF$2<$Q182,BF$2>$Q184),0,IF($X185>0,BF185,IF($Q186>0,$Q186*BF$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BF$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BF$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BG$11=\"\",BG$2<$Q182,BG$2>$Q184),0,IF($X185>0,BG185,IF($Q186>0,$Q186*BG$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BG$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BG$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BH$11=\"\",BH$2<$Q182,BH$2>$Q184),0,IF($X185>0,BH185,IF($Q186>0,$Q186*BH$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BH$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BH$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BI$11=\"\",BI$2<$Q182,BI$2>$Q184),0,IF($X185>0,BI185,IF($Q186>0,$Q186*BI$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BI$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BI$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BJ$11=\"\",BJ$2<$Q182,BJ$2>$Q184),0,IF($X185>0,BJ185,IF($Q186>0,$Q186*BJ$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BJ$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BJ$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BK$11=\"\",BK$2<$Q182,BK$2>$Q184),0,IF($X185>0,BK185,IF($Q186>0,$Q186*BK$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BK$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BK$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BL$11=\"\",BL$2<$Q182,BL$2>$Q184),0,IF($X185>0,BL185,IF($Q186>0,$Q186*BL$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BL$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BL$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BM$11=\"\",BM$2<$Q182,BM$2>$Q184),0,IF($X185>0,BM185,IF($Q186>0,$Q186*BM$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BM$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BM$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BN$11=\"\",BN$2<$Q182,BN$2>$Q184),0,IF($X185>0,BN185,IF($Q186>0,$Q186*BN$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BN$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BN$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BO$11=\"\",BO$2<$Q182,BO$2>$Q184),0,IF($X185>0,BO185,IF($Q186>0,$Q186*BO$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BO$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BO$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BP$11=\"\",BP$2<$Q182,BP$2>$Q184),0,IF($X185>0,BP185,IF($Q186>0,$Q186*BP$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BP$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BP$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BQ$11=\"\",BQ$2<$Q182,BQ$2>$Q184),0,IF($X185>0,BQ185,IF($Q186>0,$Q186*BQ$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BQ$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BQ$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BR$11=\"\",BR$2<$Q182,BR$2>$Q184),0,IF($X185>0,BR185,IF($Q186>0,$Q186*BR$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BR$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BR$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BS$11=\"\",BS$2<$Q182,BS$2>$Q184),0,IF($X185>0,BS185,IF($Q186>0,$Q186*BS$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BS$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BS$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BT$11=\"\",BT$2<$Q182,BT$2>$Q184),0,IF($X185>0,BT185,IF($Q186>0,$Q186*BT$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BT$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BT$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BU$11=\"\",BU$2<$Q182,BU$2>$Q184),0,IF($X185>0,BU185,IF($Q186>0,$Q186*BU$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BU$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BU$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BV$11=\"\",BV$2<$Q182,BV$2>$Q184),0,IF($X185>0,BV185,IF($Q186>0,$Q186*BV$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BV$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BV$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BW$11=\"\",BW$2<$Q182,BW$2>$Q184),0,IF($X185>0,BW185,IF($Q186>0,$Q186*BW$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BW$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BW$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BX$11=\"\",BX$2<$Q182,BX$2>$Q184),0,IF($X185>0,BX185,IF($Q186>0,$Q186*BX$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BX$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BX$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BY$11=\"\",BY$2<$Q182,BY$2>$Q184),0,IF($X185>0,BY185,IF($Q186>0,$Q186*BY$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BY$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BY$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BZ$11=\"\",BZ$2<$Q182,BZ$2>$Q184),0,IF($X185>0,BZ185,IF($Q186>0,$Q186*BZ$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BZ$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BZ$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CA$11=\"\",CA$2<$Q182,CA$2>$Q184),0,IF($X185>0,CA185,IF($Q186>0,$Q186*CA$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CA$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CA$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CB$11=\"\",CB$2<$Q182,CB$2>$Q184),0,IF($X185>0,CB185,IF($Q186>0,$Q186*CB$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CB$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CB$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CC$11=\"\",CC$2<$Q182,CC$2>$Q184),0,IF($X185>0,CC185,IF($Q186>0,$Q186*CC$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CC$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CC$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CD$11=\"\",CD$2<$Q182,CD$2>$Q184),0,IF($X185>0,CD185,IF($Q186>0,$Q186*CD$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CD$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CD$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CE$11=\"\",CE$2<$Q182,CE$2>$Q184),0,IF($X185>0,CE185,IF($Q186>0,$Q186*CE$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CE$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CE$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CF$11=\"\",CF$2<$Q182,CF$2>$Q184),0,IF($X185>0,CF185,IF($Q186>0,$Q186*CF$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CF$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CF$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CG$11=\"\",CG$2<$Q182,CG$2>$Q184),0,IF($X185>0,CG185,IF($Q186>0,$Q186*CG$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CG$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CG$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CH$11=\"\",CH$2<$Q182,CH$2>$Q184),0,IF($X185>0,CH185,IF($Q186>0,$Q186*CH$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CH$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CH$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CI$11=\"\",CI$2<$Q182,CI$2>$Q184),0,IF($X185>0,CI185,IF($Q186>0,$Q186*CI$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CI$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CI$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0}]
[{"$f":"ROW()","v":181},null,null,null,null,null,{"$f":"IF($R181=\"^\",IF(COUNTIF(Lists!$13:$13,H181)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$288","v":"Начальная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G181<>0,1,IF(OR($Q181=\"\",$Q181=0),0,IF($R181=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H181))),$Q181)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":182},null,null,null,null,null,{"$f":"IF($R182=\"^\",IF(COUNTIF(Lists!$13:$13,H182)=1,0,1),0)","v":0},{"$f":"H180","v":"Постоянный расход - 7"},{"$f":"I181","v":"Начальная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q181)=0,Q181=0,Q181=\"\"),1,SUMIFS($2:$2,$11:$11,Q181))","v":1},null,{"$f":"IF(G182<>0,1,IF(OR($Q182=\"\",$Q182=0),0,IF($R182=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H182))),$Q182)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q182-IF(OR(SUMIFS($2:$2,$11:$11,Q181)=0,Q181=0,Q181=\"\"),1,SUMIFS($2:$2,$11:$11,Q181)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":183},null,null,null,null,null,{"$f":"IF($R183=\"^\",IF(COUNTIF(Lists!$13:$13,H183)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$290","v":"Конечная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G183<>0,1,IF(OR($Q183=\"\",$Q183=0),0,IF($R183=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H183))),$Q183)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":184},null,null,null,null,null,{"$f":"IF($R184=\"^\",IF(COUNTIF(Lists!$13:$13,H184)=1,0,1),0)","v":0},{"$f":"H180","v":"Постоянный расход - 7"},{"$f":"I183","v":"Конечная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q183)=0,Q183=0,Q183=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q183))","v":60},null,{"$f":"IF(G184<>0,1,IF(OR($Q184=\"\",$Q184=0),0,IF($R184=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H184))),$Q184)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q184-IF(OR(SUMIFS($2:$2,$11:$11,Q183)=0,Q183=0,Q183=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q183)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":185},null,null,null,null,null,{"$f":"IF($R185=\"^\",IF(COUNTIF(Lists!$13:$13,H185)=1,0,1),0)","v":0},{"$f":"H180","v":"Постоянный расход - 7"},{"$f":"Mrkting!$I$52","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z185:$CJ185,$Z185:$CJ185,\">\"&0)=0,0,AVERAGEIFS($Z185:$CJ185,$Z185:$CJ185,\">\"&0))","v":0},"*"]
[{"$f":"ROW()","v":186},null,null,null,null,null,{"$f":"IF($R186=\"^\",IF(COUNTIF(Lists!$13:$13,H186)=1,0,1),0)","v":0},{"$f":"H180","v":"Постоянный расход - 7"},{"$f":"Exp!$I$24","v":"Через %-нт от продаж"},null,null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",null,null,{"$f":"IF(G186<>0,1,IF(OR($Q186=\"\",$Q186=0),0,IF($R186=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H186))),$Q186)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":187},null,null,null,null,null,{"$f":"IF($R187=\"^\",IF(COUNTIF(Lists!$13:$13,H187)=1,0,1),0)","v":0},{"$f":"Lists!$AB$13","v":"тип прогрессии"},{"$f":"Mrkting!$I$53","v":"Через прогрессию"},null,null,null,null,null,null,"*",null,"^",{"$f":"IF(G187<>0,1,IF(OR($Q187=\"\",$Q187=0),0,IF($R187=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H187))),$Q187)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":188},null,null,null,null,null,{"$f":"IF($R188=\"^\",IF(COUNTIF(Lists!$13:$13,H188)=1,0,1),0)","v":0},{"$f":"H180","v":"Постоянный расход - 7"},{"$f":"I187","v":"Через прогрессию"},{"$f":"Mrkting!$I$54","v":"Значение в стартовый период"},null,null,{"$f":"Exp!$M$26","v":"руб./период"},null,null,"*",null,null,{"$f":"IF(G188<>0,1,IF(OR($Q188=\"\",$Q188=0),0,IF($R188=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H188))),$Q188)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":189},null,null,null,null,null,{"$f":"IF($R189=\"^\",IF(COUNTIF(Lists!$13:$13,H189)=1,0,1),0)","v":0},{"$f":"H180","v":"Постоянный расход - 7"},{"$f":"I187","v":"Через прогрессию"},{"$f":"Mrkting!$I$55","v":"Коэффициент прироста"},null,null,{"$f":"IF(Q187=Lists!$AB$16,M188,IF(Q187=Lists!$AB$17,\"мультипликатор\",\"\"))","v":""},null,null,"*",null,null,{"$f":"IF(G189<>0,1,IF(OR($Q189=\"\",$Q189=0),0,IF($R189=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H189))),$Q189)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":190},null,null,null,null,null,{"$f":"IF($R190=\"^\",IF(COUNTIF(Lists!$13:$13,H190)=1,0,1),0)","v":0},{"$f":"H180","v":"Постоянный расход - 7"},{"$f":"I187","v":"Через прогрессию"},{"$f":"Mrkting!$I$56","v":"Частота приростов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",null,null,{"$f":"IF(G190<>0,1,IF(OR($Q190=\"\",$Q190=0),0,IF($R190=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H190))),$Q190)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":191}]
[{"$f":"ROW()","v":192},null,null,null,null,null,{"$f":"IF($R192=\"^\",IF(COUNTIF(Lists!$13:$13,H192)=1,0,1),0)","v":0},{"$f":"H180","v":"Постоянный расход - 7"},null,null,null,{"$f":"K180","v":7},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z192:$CJ192)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AA$2-$Q182)/$Q202=INT((AA$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&AA$2,$Z$2:$CJ$2,\"<\"&AA$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AA$2+1-$Q182)/$Q202=INT((AA$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&AA$2-$Q202,$Z$2:$CJ$2,\"<=\"&AA$2),0),$Q195*(IF(AA$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AA$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AA$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AA$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AA$2+INT(-$Q200))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AB$2-$Q182)/$Q202=INT((AB$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&AB$2,$Z$2:$CJ$2,\"<\"&AB$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AB$2+1-$Q182)/$Q202=INT((AB$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&AB$2-$Q202,$Z$2:$CJ$2,\"<=\"&AB$2),0),$Q195*(IF(AB$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AB$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AB$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AB$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AB$2+INT(-$Q200))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AC$2-$Q182)/$Q202=INT((AC$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&AC$2,$Z$2:$CJ$2,\"<\"&AC$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AC$2+1-$Q182)/$Q202=INT((AC$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&AC$2-$Q202,$Z$2:$CJ$2,\"<=\"&AC$2),0),$Q195*(IF(AC$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AC$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AC$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AC$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AC$2+INT(-$Q200))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AD$2-$Q182)/$Q202=INT((AD$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&AD$2,$Z$2:$CJ$2,\"<\"&AD$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AD$2+1-$Q182)/$Q202=INT((AD$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&AD$2-$Q202,$Z$2:$CJ$2,\"<=\"&AD$2),0),$Q195*(IF(AD$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AD$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AD$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AD$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AD$2+INT(-$Q200))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AE$2-$Q182)/$Q202=INT((AE$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&AE$2,$Z$2:$CJ$2,\"<\"&AE$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AE$2+1-$Q182)/$Q202=INT((AE$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&AE$2-$Q202,$Z$2:$CJ$2,\"<=\"&AE$2),0),$Q195*(IF(AE$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AE$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AE$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AE$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AE$2+INT(-$Q200))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AF$2-$Q182)/$Q202=INT((AF$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&AF$2,$Z$2:$CJ$2,\"<\"&AF$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AF$2+1-$Q182)/$Q202=INT((AF$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&AF$2-$Q202,$Z$2:$CJ$2,\"<=\"&AF$2),0),$Q195*(IF(AF$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AF$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AF$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AF$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AF$2+INT(-$Q200))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AG$2-$Q182)/$Q202=INT((AG$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&AG$2,$Z$2:$CJ$2,\"<\"&AG$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AG$2+1-$Q182)/$Q202=INT((AG$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&AG$2-$Q202,$Z$2:$CJ$2,\"<=\"&AG$2),0),$Q195*(IF(AG$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AG$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AG$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AG$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AG$2+INT(-$Q200))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AH$2-$Q182)/$Q202=INT((AH$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&AH$2,$Z$2:$CJ$2,\"<\"&AH$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AH$2+1-$Q182)/$Q202=INT((AH$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&AH$2-$Q202,$Z$2:$CJ$2,\"<=\"&AH$2),0),$Q195*(IF(AH$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AH$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AH$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AH$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AH$2+INT(-$Q200))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AI$2-$Q182)/$Q202=INT((AI$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&AI$2,$Z$2:$CJ$2,\"<\"&AI$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AI$2+1-$Q182)/$Q202=INT((AI$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&AI$2-$Q202,$Z$2:$CJ$2,\"<=\"&AI$2),0),$Q195*(IF(AI$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AI$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AI$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AI$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AI$2+INT(-$Q200))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AJ$2-$Q182)/$Q202=INT((AJ$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&AJ$2,$Z$2:$CJ$2,\"<\"&AJ$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AJ$2+1-$Q182)/$Q202=INT((AJ$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&AJ$2-$Q202,$Z$2:$CJ$2,\"<=\"&AJ$2),0),$Q195*(IF(AJ$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AJ$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AJ$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AJ$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AJ$2+INT(-$Q200))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AK$2-$Q182)/$Q202=INT((AK$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&AK$2,$Z$2:$CJ$2,\"<\"&AK$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AK$2+1-$Q182)/$Q202=INT((AK$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&AK$2-$Q202,$Z$2:$CJ$2,\"<=\"&AK$2),0),$Q195*(IF(AK$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AK$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AK$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AK$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AK$2+INT(-$Q200))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AL$2-$Q182)/$Q202=INT((AL$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&AL$2,$Z$2:$CJ$2,\"<\"&AL$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AL$2+1-$Q182)/$Q202=INT((AL$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&AL$2-$Q202,$Z$2:$CJ$2,\"<=\"&AL$2),0),$Q195*(IF(AL$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AL$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AL$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AL$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AL$2+INT(-$Q200))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AM$2-$Q182)/$Q202=INT((AM$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&AM$2,$Z$2:$CJ$2,\"<\"&AM$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AM$2+1-$Q182)/$Q202=INT((AM$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&AM$2-$Q202,$Z$2:$CJ$2,\"<=\"&AM$2),0),$Q195*(IF(AM$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AM$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AM$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AM$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AM$2+INT(-$Q200))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AN$2-$Q182)/$Q202=INT((AN$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&AN$2,$Z$2:$CJ$2,\"<\"&AN$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AN$2+1-$Q182)/$Q202=INT((AN$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&AN$2-$Q202,$Z$2:$CJ$2,\"<=\"&AN$2),0),$Q195*(IF(AN$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AN$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AN$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AN$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AN$2+INT(-$Q200))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AO$2-$Q182)/$Q202=INT((AO$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&AO$2,$Z$2:$CJ$2,\"<\"&AO$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AO$2+1-$Q182)/$Q202=INT((AO$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&AO$2-$Q202,$Z$2:$CJ$2,\"<=\"&AO$2),0),$Q195*(IF(AO$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AO$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AO$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AO$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AO$2+INT(-$Q200))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AP$2-$Q182)/$Q202=INT((AP$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&AP$2,$Z$2:$CJ$2,\"<\"&AP$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AP$2+1-$Q182)/$Q202=INT((AP$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&AP$2-$Q202,$Z$2:$CJ$2,\"<=\"&AP$2),0),$Q195*(IF(AP$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AP$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AP$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AP$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AP$2+INT(-$Q200))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AQ$2-$Q182)/$Q202=INT((AQ$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&AQ$2,$Z$2:$CJ$2,\"<\"&AQ$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AQ$2+1-$Q182)/$Q202=INT((AQ$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&AQ$2-$Q202,$Z$2:$CJ$2,\"<=\"&AQ$2),0),$Q195*(IF(AQ$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AQ$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AQ$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AQ$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AQ$2+INT(-$Q200))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AR$2-$Q182)/$Q202=INT((AR$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&AR$2,$Z$2:$CJ$2,\"<\"&AR$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AR$2+1-$Q182)/$Q202=INT((AR$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&AR$2-$Q202,$Z$2:$CJ$2,\"<=\"&AR$2),0),$Q195*(IF(AR$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AR$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AR$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AR$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AR$2+INT(-$Q200))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AS$2-$Q182)/$Q202=INT((AS$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&AS$2,$Z$2:$CJ$2,\"<\"&AS$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AS$2+1-$Q182)/$Q202=INT((AS$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&AS$2-$Q202,$Z$2:$CJ$2,\"<=\"&AS$2),0),$Q195*(IF(AS$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AS$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AS$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AS$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AS$2+INT(-$Q200))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AT$2-$Q182)/$Q202=INT((AT$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&AT$2,$Z$2:$CJ$2,\"<\"&AT$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AT$2+1-$Q182)/$Q202=INT((AT$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&AT$2-$Q202,$Z$2:$CJ$2,\"<=\"&AT$2),0),$Q195*(IF(AT$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AT$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AT$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AT$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AT$2+INT(-$Q200))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AU$2-$Q182)/$Q202=INT((AU$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&AU$2,$Z$2:$CJ$2,\"<\"&AU$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AU$2+1-$Q182)/$Q202=INT((AU$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&AU$2-$Q202,$Z$2:$CJ$2,\"<=\"&AU$2),0),$Q195*(IF(AU$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AU$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AU$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AU$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AU$2+INT(-$Q200))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AV$2-$Q182)/$Q202=INT((AV$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&AV$2,$Z$2:$CJ$2,\"<\"&AV$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AV$2+1-$Q182)/$Q202=INT((AV$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&AV$2-$Q202,$Z$2:$CJ$2,\"<=\"&AV$2),0),$Q195*(IF(AV$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AV$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AV$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AV$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AV$2+INT(-$Q200))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AW$2-$Q182)/$Q202=INT((AW$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&AW$2,$Z$2:$CJ$2,\"<\"&AW$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AW$2+1-$Q182)/$Q202=INT((AW$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&AW$2-$Q202,$Z$2:$CJ$2,\"<=\"&AW$2),0),$Q195*(IF(AW$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AW$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AW$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AW$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AW$2+INT(-$Q200))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AX$2-$Q182)/$Q202=INT((AX$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&AX$2,$Z$2:$CJ$2,\"<\"&AX$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AX$2+1-$Q182)/$Q202=INT((AX$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&AX$2-$Q202,$Z$2:$CJ$2,\"<=\"&AX$2),0),$Q195*(IF(AX$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AX$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AX$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AX$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AX$2+INT(-$Q200))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AY$2-$Q182)/$Q202=INT((AY$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&AY$2,$Z$2:$CJ$2,\"<\"&AY$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AY$2+1-$Q182)/$Q202=INT((AY$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&AY$2-$Q202,$Z$2:$CJ$2,\"<=\"&AY$2),0),$Q195*(IF(AY$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AY$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AY$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AY$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AY$2+INT(-$Q200))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AZ$2-$Q182)/$Q202=INT((AZ$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&AZ$2,$Z$2:$CJ$2,\"<\"&AZ$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AZ$2+1-$Q182)/$Q202=INT((AZ$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&AZ$2-$Q202,$Z$2:$CJ$2,\"<=\"&AZ$2),0),$Q195*(IF(AZ$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AZ$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AZ$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AZ$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,AZ$2+INT(-$Q200))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BA$2-$Q182)/$Q202=INT((BA$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&BA$2,$Z$2:$CJ$2,\"<\"&BA$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BA$2+1-$Q182)/$Q202=INT((BA$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&BA$2-$Q202,$Z$2:$CJ$2,\"<=\"&BA$2),0),$Q195*(IF(BA$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BA$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BA$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BA$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BA$2+INT(-$Q200))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BB$2-$Q182)/$Q202=INT((BB$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&BB$2,$Z$2:$CJ$2,\"<\"&BB$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BB$2+1-$Q182)/$Q202=INT((BB$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&BB$2-$Q202,$Z$2:$CJ$2,\"<=\"&BB$2),0),$Q195*(IF(BB$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BB$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BB$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BB$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BB$2+INT(-$Q200))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BC$2-$Q182)/$Q202=INT((BC$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&BC$2,$Z$2:$CJ$2,\"<\"&BC$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BC$2+1-$Q182)/$Q202=INT((BC$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&BC$2-$Q202,$Z$2:$CJ$2,\"<=\"&BC$2),0),$Q195*(IF(BC$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BC$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BC$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BC$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BC$2+INT(-$Q200))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BD$2-$Q182)/$Q202=INT((BD$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&BD$2,$Z$2:$CJ$2,\"<\"&BD$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BD$2+1-$Q182)/$Q202=INT((BD$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&BD$2-$Q202,$Z$2:$CJ$2,\"<=\"&BD$2),0),$Q195*(IF(BD$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BD$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BD$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BD$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BD$2+INT(-$Q200))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BE$2-$Q182)/$Q202=INT((BE$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&BE$2,$Z$2:$CJ$2,\"<\"&BE$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BE$2+1-$Q182)/$Q202=INT((BE$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&BE$2-$Q202,$Z$2:$CJ$2,\"<=\"&BE$2),0),$Q195*(IF(BE$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BE$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BE$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BE$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BE$2+INT(-$Q200))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BF$2-$Q182)/$Q202=INT((BF$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&BF$2,$Z$2:$CJ$2,\"<\"&BF$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BF$2+1-$Q182)/$Q202=INT((BF$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&BF$2-$Q202,$Z$2:$CJ$2,\"<=\"&BF$2),0),$Q195*(IF(BF$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BF$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BF$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BF$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BF$2+INT(-$Q200))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BG$2-$Q182)/$Q202=INT((BG$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&BG$2,$Z$2:$CJ$2,\"<\"&BG$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BG$2+1-$Q182)/$Q202=INT((BG$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&BG$2-$Q202,$Z$2:$CJ$2,\"<=\"&BG$2),0),$Q195*(IF(BG$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BG$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BG$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BG$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BG$2+INT(-$Q200))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BH$2-$Q182)/$Q202=INT((BH$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&BH$2,$Z$2:$CJ$2,\"<\"&BH$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BH$2+1-$Q182)/$Q202=INT((BH$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&BH$2-$Q202,$Z$2:$CJ$2,\"<=\"&BH$2),0),$Q195*(IF(BH$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BH$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BH$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BH$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BH$2+INT(-$Q200))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BI$2-$Q182)/$Q202=INT((BI$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&BI$2,$Z$2:$CJ$2,\"<\"&BI$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BI$2+1-$Q182)/$Q202=INT((BI$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&BI$2-$Q202,$Z$2:$CJ$2,\"<=\"&BI$2),0),$Q195*(IF(BI$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BI$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BI$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BI$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BI$2+INT(-$Q200))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BJ$2-$Q182)/$Q202=INT((BJ$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&BJ$2,$Z$2:$CJ$2,\"<\"&BJ$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BJ$2+1-$Q182)/$Q202=INT((BJ$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&BJ$2-$Q202,$Z$2:$CJ$2,\"<=\"&BJ$2),0),$Q195*(IF(BJ$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BJ$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BJ$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BJ$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BJ$2+INT(-$Q200))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BK$2-$Q182)/$Q202=INT((BK$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&BK$2,$Z$2:$CJ$2,\"<\"&BK$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BK$2+1-$Q182)/$Q202=INT((BK$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&BK$2-$Q202,$Z$2:$CJ$2,\"<=\"&BK$2),0),$Q195*(IF(BK$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BK$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BK$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BK$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BK$2+INT(-$Q200))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BL$2-$Q182)/$Q202=INT((BL$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&BL$2,$Z$2:$CJ$2,\"<\"&BL$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BL$2+1-$Q182)/$Q202=INT((BL$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&BL$2-$Q202,$Z$2:$CJ$2,\"<=\"&BL$2),0),$Q195*(IF(BL$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BL$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BL$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BL$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BL$2+INT(-$Q200))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BM$2-$Q182)/$Q202=INT((BM$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&BM$2,$Z$2:$CJ$2,\"<\"&BM$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BM$2+1-$Q182)/$Q202=INT((BM$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&BM$2-$Q202,$Z$2:$CJ$2,\"<=\"&BM$2),0),$Q195*(IF(BM$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BM$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BM$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BM$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BM$2+INT(-$Q200))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BN$2-$Q182)/$Q202=INT((BN$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&BN$2,$Z$2:$CJ$2,\"<\"&BN$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BN$2+1-$Q182)/$Q202=INT((BN$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&BN$2-$Q202,$Z$2:$CJ$2,\"<=\"&BN$2),0),$Q195*(IF(BN$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BN$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BN$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BN$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BN$2+INT(-$Q200))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BO$2-$Q182)/$Q202=INT((BO$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&BO$2,$Z$2:$CJ$2,\"<\"&BO$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BO$2+1-$Q182)/$Q202=INT((BO$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&BO$2-$Q202,$Z$2:$CJ$2,\"<=\"&BO$2),0),$Q195*(IF(BO$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BO$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BO$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BO$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BO$2+INT(-$Q200))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BP$2-$Q182)/$Q202=INT((BP$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&BP$2,$Z$2:$CJ$2,\"<\"&BP$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BP$2+1-$Q182)/$Q202=INT((BP$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&BP$2-$Q202,$Z$2:$CJ$2,\"<=\"&BP$2),0),$Q195*(IF(BP$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BP$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BP$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BP$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BP$2+INT(-$Q200))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BQ$2-$Q182)/$Q202=INT((BQ$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&BQ$2,$Z$2:$CJ$2,\"<\"&BQ$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BQ$2+1-$Q182)/$Q202=INT((BQ$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&BQ$2-$Q202,$Z$2:$CJ$2,\"<=\"&BQ$2),0),$Q195*(IF(BQ$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BQ$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BQ$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BQ$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BQ$2+INT(-$Q200))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BR$2-$Q182)/$Q202=INT((BR$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&BR$2,$Z$2:$CJ$2,\"<\"&BR$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BR$2+1-$Q182)/$Q202=INT((BR$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&BR$2-$Q202,$Z$2:$CJ$2,\"<=\"&BR$2),0),$Q195*(IF(BR$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BR$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BR$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BR$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BR$2+INT(-$Q200))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BS$2-$Q182)/$Q202=INT((BS$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&BS$2,$Z$2:$CJ$2,\"<\"&BS$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BS$2+1-$Q182)/$Q202=INT((BS$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&BS$2-$Q202,$Z$2:$CJ$2,\"<=\"&BS$2),0),$Q195*(IF(BS$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BS$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BS$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BS$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BS$2+INT(-$Q200))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BT$2-$Q182)/$Q202=INT((BT$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&BT$2,$Z$2:$CJ$2,\"<\"&BT$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BT$2+1-$Q182)/$Q202=INT((BT$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&BT$2-$Q202,$Z$2:$CJ$2,\"<=\"&BT$2),0),$Q195*(IF(BT$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BT$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BT$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BT$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BT$2+INT(-$Q200))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BU$2-$Q182)/$Q202=INT((BU$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&BU$2,$Z$2:$CJ$2,\"<\"&BU$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BU$2+1-$Q182)/$Q202=INT((BU$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&BU$2-$Q202,$Z$2:$CJ$2,\"<=\"&BU$2),0),$Q195*(IF(BU$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BU$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BU$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BU$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BU$2+INT(-$Q200))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BV$2-$Q182)/$Q202=INT((BV$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&BV$2,$Z$2:$CJ$2,\"<\"&BV$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BV$2+1-$Q182)/$Q202=INT((BV$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&BV$2-$Q202,$Z$2:$CJ$2,\"<=\"&BV$2),0),$Q195*(IF(BV$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BV$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BV$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BV$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BV$2+INT(-$Q200))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BW$2-$Q182)/$Q202=INT((BW$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&BW$2,$Z$2:$CJ$2,\"<\"&BW$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BW$2+1-$Q182)/$Q202=INT((BW$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&BW$2-$Q202,$Z$2:$CJ$2,\"<=\"&BW$2),0),$Q195*(IF(BW$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BW$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BW$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BW$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BW$2+INT(-$Q200))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BX$2-$Q182)/$Q202=INT((BX$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&BX$2,$Z$2:$CJ$2,\"<\"&BX$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BX$2+1-$Q182)/$Q202=INT((BX$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&BX$2-$Q202,$Z$2:$CJ$2,\"<=\"&BX$2),0),$Q195*(IF(BX$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BX$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BX$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BX$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BX$2+INT(-$Q200))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BY$2-$Q182)/$Q202=INT((BY$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&BY$2,$Z$2:$CJ$2,\"<\"&BY$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BY$2+1-$Q182)/$Q202=INT((BY$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&BY$2-$Q202,$Z$2:$CJ$2,\"<=\"&BY$2),0),$Q195*(IF(BY$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BY$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BY$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BY$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BY$2+INT(-$Q200))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BZ$2-$Q182)/$Q202=INT((BZ$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&BZ$2,$Z$2:$CJ$2,\"<\"&BZ$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BZ$2+1-$Q182)/$Q202=INT((BZ$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&BZ$2-$Q202,$Z$2:$CJ$2,\"<=\"&BZ$2),0),$Q195*(IF(BZ$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BZ$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BZ$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BZ$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,BZ$2+INT(-$Q200))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CA$2-$Q182)/$Q202=INT((CA$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&CA$2,$Z$2:$CJ$2,\"<\"&CA$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CA$2+1-$Q182)/$Q202=INT((CA$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&CA$2-$Q202,$Z$2:$CJ$2,\"<=\"&CA$2),0),$Q195*(IF(CA$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,CA$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,CA$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,CA$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,CA$2+INT(-$Q200))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CB$2-$Q182)/$Q202=INT((CB$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&CB$2,$Z$2:$CJ$2,\"<\"&CB$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CB$2+1-$Q182)/$Q202=INT((CB$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&CB$2-$Q202,$Z$2:$CJ$2,\"<=\"&CB$2),0),$Q195*(IF(CB$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,CB$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,CB$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,CB$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,CB$2+INT(-$Q200))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CC$2-$Q182)/$Q202=INT((CC$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&CC$2,$Z$2:$CJ$2,\"<\"&CC$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CC$2+1-$Q182)/$Q202=INT((CC$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&CC$2-$Q202,$Z$2:$CJ$2,\"<=\"&CC$2),0),$Q195*(IF(CC$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,CC$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,CC$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,CC$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,CC$2+INT(-$Q200))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CD$2-$Q182)/$Q202=INT((CD$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&CD$2,$Z$2:$CJ$2,\"<\"&CD$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CD$2+1-$Q182)/$Q202=INT((CD$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&CD$2-$Q202,$Z$2:$CJ$2,\"<=\"&CD$2),0),$Q195*(IF(CD$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,CD$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,CD$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,CD$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,CD$2+INT(-$Q200))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CE$2-$Q182)/$Q202=INT((CE$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&CE$2,$Z$2:$CJ$2,\"<\"&CE$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CE$2+1-$Q182)/$Q202=INT((CE$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&CE$2-$Q202,$Z$2:$CJ$2,\"<=\"&CE$2),0),$Q195*(IF(CE$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,CE$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,CE$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,CE$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,CE$2+INT(-$Q200))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CF$2-$Q182)/$Q202=INT((CF$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&CF$2,$Z$2:$CJ$2,\"<\"&CF$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CF$2+1-$Q182)/$Q202=INT((CF$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&CF$2-$Q202,$Z$2:$CJ$2,\"<=\"&CF$2),0),$Q195*(IF(CF$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,CF$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,CF$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,CF$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,CF$2+INT(-$Q200))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CG$2-$Q182)/$Q202=INT((CG$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&CG$2,$Z$2:$CJ$2,\"<\"&CG$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CG$2+1-$Q182)/$Q202=INT((CG$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&CG$2-$Q202,$Z$2:$CJ$2,\"<=\"&CG$2),0),$Q195*(IF(CG$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,CG$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,CG$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,CG$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,CG$2+INT(-$Q200))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CH$2-$Q182)/$Q202=INT((CH$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&CH$2,$Z$2:$CJ$2,\"<\"&CH$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CH$2+1-$Q182)/$Q202=INT((CH$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&CH$2-$Q202,$Z$2:$CJ$2,\"<=\"&CH$2),0),$Q195*(IF(CH$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,CH$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,CH$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,CH$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,CH$2+INT(-$Q200))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CI$2-$Q182)/$Q202=INT((CI$2-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&CI$2,$Z$2:$CJ$2,\"<\"&CI$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CI$2+1-$Q182)/$Q202=INT((CI$2+1-$Q182)/$Q202),SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">\"&CI$2-$Q202,$Z$2:$CJ$2,\"<=\"&CI$2),0),$Q195*(IF(CI$2=1,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,\">=\"&1,$Z$2:$CJ$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,CI$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,CI$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,CI$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,CI$2+INT(-$Q200))))))","v":0}]
[{"$f":"ROW()","v":193},null,null,null,null,null,{"$f":"IF($R193=\"^\",IF(COUNTIF(Lists!$13:$13,H193)=1,0,1),0)","v":0},{"$f":"Lists!$CE$13","v":"Типы оплаты"},{"$f":"Exp!$I$31","v":"Выбираем способ оплаты"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G193<>0,1,IF(OR($Q193=\"\",$Q193=0),0,IF($R193=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H193))),$Q193)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":194},null,null,null,null,null,{"$f":"IF($R194=\"^\",IF(COUNTIF(Lists!$13:$13,H194)=1,0,1),0)","v":0},{"$f":"H192","v":"Постоянный расход - 7"},"Если аванс-доплата, то указываем % предоплаты и сроки:"]
[{"$f":"ROW()","v":195},null,null,null,null,null,{"$f":"IF($R195=\"^\",IF(COUNTIF(Lists!$13:$13,H195)=1,0,1),0)","v":0},{"$f":"H193","v":"Типы оплаты"},{"$f":"I194","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$154","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,{"$f":"IF(OR($Q193=Lists!$CE$17,$Q193=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G195<>0,1,IF(OR($Q195=\"\",$Q195=0),0,IF($R195=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H195))),$Q195)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":196},null,null,null,null,null,{"$f":"IF($R196=\"^\",IF(COUNTIF(Lists!$13:$13,H196)=1,0,1),0)","v":0},{"$f":"H193","v":"Типы оплаты"},{"$f":"I194","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$155","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,{"$f":"IF(OR($Q193=Lists!$CE$17,$Q193=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G196<>0,1,IF(OR($Q196=\"\",$Q196=0),0,IF($R196=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H196))),$Q196)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":197},null,null,null,null,null,{"$f":"IF($R197=\"^\",IF(COUNTIF(Lists!$13:$13,H197)=1,0,1),0)","v":0},{"$f":"H193","v":"Типы оплаты"},{"$f":"I194","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$156","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q196/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G197<>0,1,IF(OR($Q197=\"\",$Q197=0),0,IF($R197=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H197))),$Q197)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q197-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q196/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":198},null,null,null,null,null,{"$f":"IF($R198=\"^\",IF(COUNTIF(Lists!$13:$13,H198)=1,0,1),0)","v":0},{"$f":"H193","v":"Типы оплаты"},{"$f":"I194","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$157","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,null,{"$f":"100%-Q195","v":1},null,{"$f":"IF(G198<>0,1,IF(OR($Q198=\"\",$Q198=0),0,IF($R198=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H198))),$Q198)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q198-(100%-Q195))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":199},null,null,null,null,null,{"$f":"IF($R199=\"^\",IF(COUNTIF(Lists!$13:$13,H199)=1,0,1),0)","v":0},{"$f":"H193","v":"Типы оплаты"},{"$f":"I194","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$158","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$155","v":"кол-во дней"},null,null,{"$f":"IF(OR($Q193=Lists!$CE$17,$Q193=Lists!$CE$18),\"\",\"*\")","v":"*"},null,null,{"$f":"IF(G199<>0,1,IF(OR($Q199=\"\",$Q199=0),0,IF($R199=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H199))),$Q199)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":200},null,null,null,null,null,{"$f":"IF($R200=\"^\",IF(COUNTIF(Lists!$13:$13,H200)=1,0,1),0)","v":0},{"$f":"H193","v":"Типы оплаты"},{"$f":"I194","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$159","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q199/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G200<>0,1,IF(OR($Q200=\"\",$Q200=0),0,IF($R200=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H200))),$Q200)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q200-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q199/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":201},null,null,null,null,null,{"$f":"IF($R201=\"^\",IF(COUNTIF(Lists!$13:$13,H201)=1,0,1),0)","v":0},{"$f":"H192","v":"Постоянный расход - 7"},"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[{"$f":"ROW()","v":202},null,null,null,null,null,{"$f":"IF($R202=\"^\",IF(COUNTIF(Lists!$13:$13,H202)=1,0,1),0)","v":0},{"$f":"H192","v":"Постоянный расход - 7"},{"$f":"I201","v":"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"},{"$f":"\"Количество периодов\"&IF($Q193=Lists!$CE$17,\" авансирования\",IF($Q193=Lists!$CE$18,\" ретро-оплаты\",\"\"))","v":"Количество периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,{"$f":"IF(OR($Q193=Lists!$CE$17,$Q193=Lists!$CE$18),\"*\",\"\")","v":""},null,null,{"$f":"IF(G202<>0,1,IF(OR($Q202=\"\",$Q202=0),0,IF($R202=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H202))),$Q202)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":203}]
[{"$f":"ROW()","v":204},null,null,null,null,null,{"$f":"IF($R204=\"^\",IF(COUNTIF(Lists!$13:$13,H204)=1,0,1),0)","v":0},{"$f":"H180","v":"Постоянный расход - 7"},null,null,null,{"$f":"K180","v":7},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z204:$CJ204)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,AA180)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":205},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":206},null,null,null,null,null,null,null,null,null,null,"пустая строка"]

{"sheet":"Credits","index":13,"n_rows":79,"n_cols":87,"rows_kept":79,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":7},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":10},1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":31},31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":9},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":12},3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,""]
[null,null,"+7(985)201-6607",null,null,{"$f":"INDIRECT(\"START!I38\")","v":"Credits"},null,null,{"$f":"INDIRECT(\"START!K38\")","v":"Источники финансирования и их условия"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-07-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2032-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2032-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2033-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2033-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2033-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2033-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2034-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2034-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2034-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2034-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2035-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2035-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2035-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2035-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2036-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2036-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2036-06-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2027-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2028-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2028-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2029-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2029-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2030-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2030-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2031-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2031-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2032-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2032-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2032-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2032-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2033-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2033-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2033-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2033-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2034-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2034-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2034-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2034-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2035-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2035-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2035-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2035-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2036-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2036-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"3кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"4кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"1кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"3кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"4кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"1кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"3кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"4кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"1кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"3кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"4кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"1кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"3кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"4кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"1кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"3кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"4кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"1кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"3кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"4кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"1кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"3кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"4кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"1кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"3кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"4кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"1кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"3кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"4кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"1кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"3кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"4кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"1кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"3кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"4кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"1кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"3кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"4кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"1кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"3кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"4кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"1кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"3кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"4кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"1кв36г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2кв36г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CK14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99359)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99359)","v":0},{"$f":"SUM(T$15:T$99359)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,{"$f":"IF($R16=\"^\",IF(COUNTIF(Lists!$13:$13,H16)=1,0,1),0)","v":0},"Параметры финансирования и инвестирования"]
[{"$f":"ROW()","v":17},null,null,null,null,null,{"$f":"IF($R17=\"^\",IF(COUNTIF(Lists!$13:$13,H17)=1,0,1),0)","v":0},{"$f":"H16","v":"Параметры финансирования и инвестирования"},"Ставка дисконтирования Учредителя",null,null,null,"%г",null,null,"*",0.1,null,{"$f":"IF(G17<>0,1,IF(OR($Q17=\"\",$Q17=0),0,IF($R17=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H17))),$Q17)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,{"$f":"IF($R18=\"^\",IF(COUNTIF(Lists!$13:$13,H18)=1,0,1),0)","v":0},{"$f":"H16","v":"Параметры финансирования и инвестирования"},"Средняя банковская ставка по депозиту",null,null,null,"%г",null,null,"*",0.04,null,{"$f":"IF(G18<>0,1,IF(OR($Q18=\"\",$Q18=0),0,IF($R18=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H18))),$Q18)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":19}]
[{"$f":"ROW()","v":20},null,null,null,null,null,{"$f":"IF($R20=\"^\",IF(COUNTIF(Lists!$13:$13,H20)=1,0,1),0)","v":0},"Инвестирование в капитал от Учредителей",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z20:$CJ20)","v":800000000},null,null,{"$f":"IF(AA$11=\"\",0,AA23)","v":800000000},{"$f":"IF(AB$11=\"\",0,AB23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":21},null,null,null,null,null,{"$f":"IF($R21=\"^\",IF(COUNTIF(Lists!$13:$13,H21)=1,0,1),0)","v":0},{"$f":"Items!$BS$19","v":"Свободный отрицательный финпоток проекта"},{"$f":"Items!$BS$21","v":"Кассовый разрыв"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Calc!X:X,SUMIFS(Calc!$A:$A,Calc!$H:$H,$I21,Calc!$I:$I,\"\"))","v":1268128017.4867475},null,null,{"$f":"IF(OR(AA$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AA:AA,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":42811944.159999996},{"$f":"IF(OR(AB$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AB:AB,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":159923732.4764013},{"$f":"IF(OR(AC$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AC:AC,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":69792765.018616557},{"$f":"IF(OR(AD$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AD:AD,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":56211683.969421148},{"$f":"IF(OR(AE$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AE:AE,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":53265537.177856147},{"$f":"IF(OR(AF$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AF:AF,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":42327494.221464694},{"$f":"IF(OR(AG$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AG:AG,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":41787687.147862196},{"$f":"IF(OR(AH$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AH:AH,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":122622841.29069602},{"$f":"IF(OR(AI$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AI:AI,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":74540931.337947488},{"$f":"IF(OR(AJ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AJ:AJ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":65429530.089052558},{"$f":"IF(OR(AK$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AK:AK,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":27336204.108683228},{"$f":"IF(OR(AL$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AL:AL,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":4191055.8438876867},{"$f":"IF(OR(AM$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AM:AM,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":21058103.713682771},{"$f":"IF(OR(AN$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AN:AN,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":151407854.82147717},{"$f":"IF(OR(AO$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AO:AO,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":80045665.369577408},{"$f":"IF(OR(AP$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AP:AP,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":36127145.543664813},{"$f":"IF(OR(AQ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AQ:AQ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":4498978.280282855},{"$f":"IF(OR(AR$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AR:AR,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":5118732.6498754025},{"$f":"IF(OR(AS$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AS:AS,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":36169609.633926868},{"$f":"IF(OR(AT$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AT:AT,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":76325839.872404814},{"$f":"IF(OR(AU$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AU:AU,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":23865749.496073961},{"$f":"IF(OR(AV$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AV:AV,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":13144713.403053284},{"$f":"IF(OR(AW$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AW:AW,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":26323795.058831692},{"$f":"IF(OR(AX$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AX:AX,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AY$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AY:AY,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AZ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AZ:AZ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BA$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BA:BA,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":33800422.802007437},{"$f":"IF(OR(BB$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BB:BB,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BC$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BC:BC,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BD$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BD:BD,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BE$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BE:BE,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BF$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BF:BF,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BG$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BG:BG,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BH$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BH:BH,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BI$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BI:BI,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BJ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BJ:BJ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BK$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BK:BK,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BL$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BL:BL,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BM$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BM:BM,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BN$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BN:BN,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BO$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BO:BO,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BP$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BP:BP,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BQ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BQ:BQ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BR$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BR:BR,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BS$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BS:BS,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BT$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BT:BT,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BU$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BU:BU,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BV$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BV:BV,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BW$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BW:BW,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BX$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BX:BX,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BY$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BY:BY,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BZ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BZ:BZ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CA$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CA:CA,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CB$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CB:CB,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CC$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CC:CC,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CD$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CD:CD,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CE$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CE:CE,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CF$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CF:CF,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CG$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CG:CG,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CH$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CH:CH,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CI$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CI:CI,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,{"$f":"IF($R22=\"^\",IF(COUNTIF(Lists!$13:$13,H22)=1,0,1),0)","v":0},{"$f":"H20","v":"Инвестирование в капитал от Учредителей"},{"$f":"KPI!$I$21","v":"NPV(Учредителя)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Calc!X:X,SUMIFS(Calc!$A:$A,Calc!$H:$H,$I22,Calc!$I:$I,\"\"))","v":177392772.70038038}]
[{"$f":"ROW()","v":23},null,null,null,null,null,{"$f":"IF($R23=\"^\",IF(COUNTIF(Lists!$13:$13,H23)=1,0,1),0)","v":0},{"$f":"H20","v":"Инвестирование в капитал от Учредителей"},"Вносим вручную размеры финансирования",null,null,null,"вып.список",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z23:$CJ23)","v":800000000},"*",null,800000000]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":25}]
[{"$f":"ROW()","v":26},null,null,null,null,null,{"$f":"IF($R26=\"^\",IF(COUNTIF(Lists!$13:$13,H26)=1,0,1),0)","v":0},"Финансирование лимитированным кредитом",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z26:$CJ26)","v":1150000000},null,null,{"$f":"IF(AA$11=\"\",0,AA29)","v":700000000},{"$f":"IF(AB$11=\"\",0,AB29)","v":0},0,0,50000000,20000000,50000000,20000000,50000000,30000000,70000000,20000000,50000000,0,0,50000000,0,40000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":27},null,null,null,null,null,{"$f":"IF($R27=\"^\",IF(COUNTIF(Lists!$13:$13,H27)=1,0,1),0)","v":0},{"$f":"Items!$BS$26","v":"Свободный отриц. финпоток для кредиторов"},{"$f":"Items!$BS$28","v":"Кассовый разрыв проекта для кредиторов"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Calc!X:X,SUMIFS(Calc!$A:$A,Calc!$H:$H,$I27,Calc!$I:$I,\"\"))","v":468128017.48674786},null,null,{"$f":"IF(OR(AA$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AA:AA,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AB$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AB:AB,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AC$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AC:AC,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AD$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AD:AD,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AE$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AE:AE,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AF$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AF:AF,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AG$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AG:AG,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AH$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AH:AH,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AI$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AI:AI,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AJ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AJ:AJ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AK$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AK:AK,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AL$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AL:AL,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AM$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AM:AM,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AN$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AN:AN,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":132707365.37704909},{"$f":"IF(OR(AO$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AO:AO,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":80045665.369577467},{"$f":"IF(OR(AP$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AP:AP,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":36127145.543664873},{"$f":"IF(OR(AQ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AQ:AQ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":4498978.280282855},{"$f":"IF(OR(AR$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AR:AR,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":5118732.6498753726},{"$f":"IF(OR(AS$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AS:AS,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":36169609.633926779},{"$f":"IF(OR(AT$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AT:AT,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":76325839.872404873},{"$f":"IF(OR(AU$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AU:AU,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":23865749.496074021},{"$f":"IF(OR(AV$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AV:AV,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":13144713.403053343},{"$f":"IF(OR(AW$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AW:AW,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":26323795.058831632},{"$f":"IF(OR(AX$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AX:AX,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AY$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AY:AY,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AZ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AZ:AZ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BA$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BA:BA,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":33800422.802007556},{"$f":"IF(OR(BB$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BB:BB,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BC$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BC:BC,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BD$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BD:BD,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BE$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BE:BE,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BF$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BF:BF,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BG$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BG:BG,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BH$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BH:BH,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BI$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BI:BI,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BJ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BJ:BJ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BK$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BK:BK,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BL$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BL:BL,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BM$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BM:BM,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BN$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BN:BN,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BO$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BO:BO,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BP$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BP:BP,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BQ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BQ:BQ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BR$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BR:BR,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BS$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BS:BS,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BT$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BT:BT,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BU$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BU:BU,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BV$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BV:BV,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BW$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BW:BW,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BX$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BX:BX,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BY$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BY:BY,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BZ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BZ:BZ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CA$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CA:CA,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CB$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CB:CB,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CC$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CC:CC,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CD$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CD:CD,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CE$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CE:CE,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CF$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CF:CF,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CG$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CG:CG,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CH$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CH:CH,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CI$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CI:CI,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0}]
[{"$f":"ROW()","v":28},null,null,null,null,null,{"$f":"IF($R28=\"^\",IF(COUNTIF(Lists!$13:$13,H28)=1,0,1),0)","v":0},{"$f":"H26","v":"Финансирование лимитированным кредитом"},{"$f":"KPI!$I$23","v":"NPV(Кредиторов)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Calc!X:X,SUMIFS(Calc!$A:$A,Calc!$H:$H,$I28,Calc!$I:$I,\"\"))","v":1470485272.5190139}]
[{"$f":"ROW()","v":29},null,null,null,null,null,{"$f":"IF($R29=\"^\",IF(COUNTIF(Lists!$13:$13,H29)=1,0,1),0)","v":0},{"$f":"H26","v":"Финансирование лимитированным кредитом"},"Вносим вручную размеры кредитования",null,null,null,"вып.список",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z29:$CJ29)","v":1150000000},"*",null,700000000,null,null,null,50000000,20000000,50000000,20000000,50000000,30000000,70000000,20000000,50000000,null,null,50000000,null,40000000]
[{"$f":"ROW()","v":30},null,null,null,null,null,{"$f":"IF($R30=\"^\",IF(COUNTIF(Lists!$13:$13,H30)=1,0,1),0)","v":0},{"$f":"H29","v":"Финансирование лимитированным кредитом"},"Ставка по кредиту",null,null,null,"%г",null,null,"*",0.06,null,{"$f":"IF(G30<>0,1,IF(OR($Q30=\"\",$Q30=0),0,IF($R30=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H30))),$Q30)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,{"$f":"IF($R31=\"^\",IF(COUNTIF(Lists!$13:$13,H31)=1,0,1),0)","v":0},{"$f":"H30","v":"Финансирование лимитированным кредитом"},"Кол-во лет кредитования",null,null,null,"кол-во лет",null,null,"*",12,null,{"$f":"IF(G31<>0,1,IF(OR($Q31=\"\",$Q31=0),0,IF($R31=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H31))),$Q31)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,{"$f":"IF($R32=\"^\",IF(COUNTIF(Lists!$13:$13,H32)=1,0,1),0)","v":0},{"$f":"H31","v":"Финансирование лимитированным кредитом"},"Каникулы на возврат тела кредита",null,null,null,"кол-во мес.",null,null,"*",24,null,{"$f":"IF(G32<>0,1,IF(OR($Q32=\"\",$Q32=0),0,IF($R32=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H32))),$Q32)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":34}]
[{"$f":"ROW()","v":35},null,null,null,null,null,{"$f":"IF($R35=\"^\",IF(COUNTIF(Lists!$13:$13,H35)=1,0,1),0)","v":0},{"$f":"Items!$BS$30","v":"Возврат кредита"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z35:$CJ35)","v":1150000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!AA:AA,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!AB:AB,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!AC:AC,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!AD:AD,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!AE:AE,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!AF:AF,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!AG:AG,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!AH:AH,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!AI:AI,Calc!$H:$H,$H35))","v":21000000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!AJ:AJ,Calc!$H:$H,$H35))","v":22282051.282051284},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!AK:AK,Calc!$H:$H,$H35))","v":23071524.966261808},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!AL:AL,Calc!$H:$H,$H35))","v":24963416.858153701},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!AM:AM,Calc!$H:$H,$H35))","v":25518972.413709257},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!AN:AN,Calc!$H:$H,$H35))","v":26947543.842280686},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!AO:AO,Calc!$H:$H,$H35))","v":26947543.842280682},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!AP:AP,Calc!$H:$H,$H35))","v":26947543.842280686},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!AQ:AQ,Calc!$H:$H,$H35))","v":28510043.842280686},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!AR:AR,Calc!$H:$H,$H35))","v":28510043.842280682},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!AS:AS,Calc!$H:$H,$H35))","v":29843377.175614014},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!AT:AT,Calc!$H:$H,$H35))","v":29843377.175614022},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!AU:AU,Calc!$H:$H,$H35))","v":29843377.175614018},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!AV:AV,Calc!$H:$H,$H35))","v":29843377.175614022},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!AW:AW,Calc!$H:$H,$H35))","v":29843377.175614018},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!AX:AX,Calc!$H:$H,$H35))","v":29843377.175614022},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!AY:AY,Calc!$H:$H,$H35))","v":29843377.175614018},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!AZ:AZ,Calc!$H:$H,$H35))","v":29843377.175614025},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!BA:BA,Calc!$H:$H,$H35))","v":29843377.175614022},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!BB:BB,Calc!$H:$H,$H35))","v":29843377.175614029},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!BC:BC,Calc!$H:$H,$H35))","v":29843377.175614022},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!BD:BD,Calc!$H:$H,$H35))","v":29843377.175614025},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!BE:BE,Calc!$H:$H,$H35))","v":29843377.175614025},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!BF:BF,Calc!$H:$H,$H35))","v":29843377.175614029},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!BG:BG,Calc!$H:$H,$H35))","v":29843377.175614029},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!BH:BH,Calc!$H:$H,$H35))","v":29843377.175614033},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!BI:BI,Calc!$H:$H,$H35))","v":29843377.175614033},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!BJ:BJ,Calc!$H:$H,$H35))","v":29843377.175614037},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!BK:BK,Calc!$H:$H,$H35))","v":29843377.17561404},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!BL:BL,Calc!$H:$H,$H35))","v":29843377.175614044},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!BM:BM,Calc!$H:$H,$H35))","v":29843377.175614048},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!BN:BN,Calc!$H:$H,$H35))","v":29843377.175614052},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!BO:BO,Calc!$H:$H,$H35))","v":29843377.175614059},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!BP:BP,Calc!$H:$H,$H35))","v":29843377.175614052},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!BQ:BQ,Calc!$H:$H,$H35))","v":29843377.175614059},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!BR:BR,Calc!$H:$H,$H35))","v":29843377.17561407},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!BS:BS,Calc!$H:$H,$H35))","v":29843377.175614059},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!BT:BT,Calc!$H:$H,$H35))","v":29843377.17561404},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!BU:BU,Calc!$H:$H,$H35))","v":29843377.175613999},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!BV:BV,Calc!$H:$H,$H35))","v":29843377.17561388},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!BW:BW,Calc!$H:$H,$H35))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!BX:BX,Calc!$H:$H,$H35))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!BY:BY,Calc!$H:$H,$H35))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!BZ:BZ,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!CA:CA,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!CB:CB,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!CC:CC,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!CD:CD,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!CE:CE,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!CF:CF,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!CG:CG,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!CH:CH,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!CI:CI,Calc!$H:$H,$H35))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,{"$f":"IF($R36=\"^\",IF(COUNTIF(Lists!$13:$13,H36)=1,0,1),0)","v":0},{"$f":"Items!$BS$31","v":"Оплата процентов по кредиту"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z36:$CJ36)","v":419850000.00000018},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!AA:AA,Calc!$H:$H,$H36))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!AB:AB,Calc!$H:$H,$H36))","v":10500000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!AC:AC,Calc!$H:$H,$H36))","v":10500000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!AD:AD,Calc!$H:$H,$H36))","v":10500000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!AE:AE,Calc!$H:$H,$H36))","v":10500000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!AF:AF,Calc!$H:$H,$H36))","v":11250000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!AG:AG,Calc!$H:$H,$H36))","v":11550000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!AH:AH,Calc!$H:$H,$H36))","v":12300000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!AI:AI,Calc!$H:$H,$H36))","v":12600000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!AJ:AJ,Calc!$H:$H,$H36))","v":13035000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!AK:AK,Calc!$H:$H,$H36))","v":13150769.230769232},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!AL:AL,Calc!$H:$H,$H36))","v":13854696.356275301},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!AM:AM,Calc!$H:$H,$H36))","v":13780245.103402998},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!AN:AN,Calc!$H:$H,$H36))","v":14147460.517197359},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!AO:AO,Calc!$H:$H,$H36))","v":13743247.359563148},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!AP:AP,Calc!$H:$H,$H36))","v":13339034.201928936},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!AQ:AQ,Calc!$H:$H,$H36))","v":13684821.04429473},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!AR:AR,Calc!$H:$H,$H36))","v":13257170.386660518},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!AS:AS,Calc!$H:$H,$H36))","v":13429519.729026308},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!AT:AT,Calc!$H:$H,$H36))","v":12981869.071392097},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!AU:AU,Calc!$H:$H,$H36))","v":12534218.413757887},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!AV:AV,Calc!$H:$H,$H36))","v":12086567.756123681},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!AW:AW,Calc!$H:$H,$H36))","v":11638917.098489467},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!AX:AX,Calc!$H:$H,$H36))","v":11191266.440855259},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!AY:AY,Calc!$H:$H,$H36))","v":10743615.783221047},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!AZ:AZ,Calc!$H:$H,$H36))","v":10295965.125586838},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!BA:BA,Calc!$H:$H,$H36))","v":9848314.4679526258},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!BB:BB,Calc!$H:$H,$H36))","v":9400663.8103184178},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!BC:BC,Calc!$H:$H,$H36))","v":8953013.1526842061},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!BD:BD,Calc!$H:$H,$H36))","v":8505362.4950499963},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!BE:BE,Calc!$H:$H,$H36))","v":8057711.8374157865},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!BF:BF,Calc!$H:$H,$H36))","v":7610061.1797815766},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!BG:BG,Calc!$H:$H,$H36))","v":7162410.5221473668},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!BH:BH,Calc!$H:$H,$H36))","v":6714759.864513156},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!BI:BI,Calc!$H:$H,$H36))","v":6267109.206878948},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!BJ:BJ,Calc!$H:$H,$H36))","v":5819458.5492447373},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!BK:BK,Calc!$H:$H,$H36))","v":5371807.8916105265},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!BL:BL,Calc!$H:$H,$H36))","v":4924157.2339763166},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!BM:BM,Calc!$H:$H,$H36))","v":4476506.5763421068},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!BN:BN,Calc!$H:$H,$H36))","v":4028855.9187078974},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!BO:BO,Calc!$H:$H,$H36))","v":3581205.2610736871},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!BP:BP,Calc!$H:$H,$H36))","v":3133554.6034394749},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!BQ:BQ,Calc!$H:$H,$H36))","v":2685903.9458052651},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!BR:BR,Calc!$H:$H,$H36))","v":2238253.2881710553},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!BS:BS,Calc!$H:$H,$H36))","v":1790602.6305368436},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!BT:BT,Calc!$H:$H,$H36))","v":1342951.9729026316},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!BU:BU,Calc!$H:$H,$H36))","v":895301.31526842003},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!BV:BV,Calc!$H:$H,$H36))","v":447650.65763420821},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!BW:BW,Calc!$H:$H,$H36))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!BX:BX,Calc!$H:$H,$H36))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!BY:BY,Calc!$H:$H,$H36))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!BZ:BZ,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!CA:CA,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!CB:CB,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!CC:CC,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!CD:CD,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!CE:CE,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!CF:CF,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!CG:CG,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!CH:CH,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!CI:CI,Calc!$H:$H,$H36))","v":0}]
[{"$f":"ROW()","v":37}]
[{"$f":"ROW()","v":38},null,null,null,null,null,{"$f":"IF($R38=\"^\",IF(COUNTIF(Lists!$13:$13,H38)=1,0,1),0)","v":0},"Финансирование остаточного кассового разрыва",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z38:$CJ38)","v":324818737.54702097},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA867)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB867)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC867)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD867)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE867)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF867)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG867)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH867)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI867)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ867)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK867)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL867)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM867)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN867)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO867)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP867)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ867)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR867)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS867)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT867)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU867)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV867)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW867)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX867)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY867)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ867)","v":38553396.926200539},{"$f":"IF(BA$11=\"\",0,Calc!BA867)","v":119306397.95915064},{"$f":"IF(BB$11=\"\",0,Calc!BB867)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC867)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD867)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE867)","v":71781011.412030041},{"$f":"IF(BF$11=\"\",0,Calc!BF867)","v":321093.74553644657},{"$f":"IF(BG$11=\"\",0,Calc!BG867)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH867)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI867)","v":93765056.18468821},{"$f":"IF(BJ$11=\"\",0,Calc!BJ867)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK867)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL867)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM867)","v":1091781.3194150925},{"$f":"IF(BN$11=\"\",0,Calc!BN867)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO867)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP867)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ867)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR867)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS867)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT867)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU867)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV867)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW867)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX867)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY867)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ867)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA867)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB867)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC867)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD867)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE867)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF867)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG867)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH867)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI867)","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,{"$f":"IF($R39=\"^\",IF(COUNTIF(Lists!$13:$13,H39)=1,0,1),0)","v":0},{"$f":"H38","v":"Финансирование остаточного кассового разрыва"},{"$f":"Items!$BS$34","v":"Осаточный кассовый разрыв"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Calc!X:X,SUMIFS(Calc!$A:$A,Calc!$H:$H,$I39,Calc!$I:$I,\"\"))","v":157859794.88535118}]
[{"$f":"ROW()","v":40},null,null,null,null,null,{"$f":"IF($R40=\"^\",IF(COUNTIF(Lists!$13:$13,H40)=1,0,1),0)","v":0},{"$f":"H38","v":"Финансирование остаточного кассового разрыва"},"Ставка по овердрафту",null,null,null,"%г",null,null,"*",0.08,null,{"$f":"IF(G40<>0,1,IF(OR($Q40=\"\",$Q40=0),0,IF($R40=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H40))),$Q40)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":42}]
[{"$f":"ROW()","v":43},null,null,null,null,null,{"$f":"IF($R43=\"^\",IF(COUNTIF(Lists!$13:$13,H43)=1,0,1),0)","v":0},{"$f":"Calc!$H$869","v":"Возвраты овердрафта"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z43:$CJ43)","v":324818737.54702103},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!AA:AA,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!AB:AB,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!AC:AC,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!AD:AD,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!AE:AE,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!AF:AF,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!AG:AG,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!AH:AH,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!AI:AI,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!AJ:AJ,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!AK:AK,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!AL:AL,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!AM:AM,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!AN:AN,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!AO:AO,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!AP:AP,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!AQ:AQ,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!AR:AR,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!AS:AS,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!AT:AT,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!AU:AU,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!AV:AV,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!AW:AW,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!AX:AX,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!AY:AY,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!AZ:AZ,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!BA:BA,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!BB:BB,Calc!$H:$H,$H43))","v":10241512.689130824},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!BC:BC,Calc!$H:$H,$H43))","v":38625203.031541355},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!BD:BD,Calc!$H:$H,$H43))","v":62298820.294288613},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!BE:BE,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!BF:BF,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!BG:BG,Calc!$H:$H,$H43))","v":30748360.795614094},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!BH:BH,Calc!$H:$H,$H43))","v":57802156.003904387},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!BI:BI,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!BJ:BJ,Calc!$H:$H,$H43))","v":124010903.41312663},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!BK:BK,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!BL:BL,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!BM:BM,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!BN:BN,Calc!$H:$H,$H43))","v":1091781.3194150925},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!BO:BO,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!BP:BP,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!BQ:BQ,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!BR:BR,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!BS:BS,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!BT:BT,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!BU:BU,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!BV:BV,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!BW:BW,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!BX:BX,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!BY:BY,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!BZ:BZ,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!CA:CA,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!CB:CB,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!CC:CC,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!CD:CD,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!CE:CE,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!CF:CF,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!CG:CG,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!CH:CH,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!CI:CI,Calc!$H:$H,$H43))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,{"$f":"IF($R44=\"^\",IF(COUNTIF(Lists!$13:$13,H44)=1,0,1),0)","v":0},{"$f":"Calc!$H$877","v":"Оплата %% по овердрафту"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z44:$CJ44)","v":26104114.38187125},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!AA:AA,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!AB:AB,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!AC:AC,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!AD:AD,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!AE:AE,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!AF:AF,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!AG:AG,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!AH:AH,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!AI:AI,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!AJ:AJ,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!AK:AK,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!AL:AL,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!AM:AM,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!AN:AN,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!AO:AO,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!AP:AP,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!AQ:AQ,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!AR:AR,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!AS:AS,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!AT:AT,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!AU:AU,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!AV:AV,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!AW:AW,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!AX:AX,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!AY:AY,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!AZ:AZ,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!BA:BA,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!BB:BB,Calc!$H:$H,$H44))","v":7085459.7339380579},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!BC:BC,Calc!$H:$H,$H44))","v":2952365.6439244067},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!BD:BD,Calc!$H:$H,$H44))","v":2179861.5832935795},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!BE:BE,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!BF:BF,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!BG:BG,Calc!$H:$H,$H44))","v":7121359.9667666852},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!BH:BH,Calc!$H:$H,$H44))","v":1760960.064646855},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!BI:BI,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!BJ:BJ,Calc!$H:$H,$H44))","v":4960436.1365250647},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!BK:BK,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!BL:BL,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!BM:BM,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!BN:BN,Calc!$H:$H,$H44))","v":43671.25277660042},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!BO:BO,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!BP:BP,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!BQ:BQ,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!BR:BR,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!BS:BS,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!BT:BT,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!BU:BU,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!BV:BV,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!BW:BW,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!BX:BX,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!BY:BY,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!BZ:BZ,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!CA:CA,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!CB:CB,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!CC:CC,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!CD:CD,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!CE:CE,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!CF:CF,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!CG:CG,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!CH:CH,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!CI:CI,Calc!$H:$H,$H44))","v":0}]
[{"$f":"ROW()","v":45}]
[{"$f":"ROW()","v":46}]
[{"$f":"ROW()","v":47}]
[{"$f":"ROW()","v":48}]
[{"$f":"ROW()","v":49}]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51}]
[{"$f":"ROW()","v":52}]
[{"$f":"ROW()","v":53}]
[{"$f":"ROW()","v":54}]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56}]
[{"$f":"ROW()","v":57}]
[{"$f":"ROW()","v":58}]
[{"$f":"ROW()","v":59}]
[{"$f":"ROW()","v":60}]
[{"$f":"ROW()","v":61}]
[{"$f":"ROW()","v":62}]
[{"$f":"ROW()","v":63}]
[{"$f":"ROW()","v":64}]
[{"$f":"ROW()","v":65}]
[{"$f":"ROW()","v":66}]
[{"$f":"ROW()","v":67}]
[{"$f":"ROW()","v":68}]
[{"$f":"ROW()","v":69}]
[{"$f":"ROW()","v":70}]
[{"$f":"ROW()","v":71}]
[{"$f":"ROW()","v":72}]
[{"$f":"ROW()","v":73}]
[{"$f":"ROW()","v":74}]
[{"$f":"ROW()","v":75}]
[{"$f":"ROW()","v":76}]
[{"$f":"ROW()","v":77}]
[{"$f":"ROW()","v":78}]
[{"$f":"ROW()","v":79}]

{"sheet":"PL","index":14,"n_rows":165,"n_cols":42,"rows_kept":165,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":7},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},23,24,25,26,27,28,29,30,31,32,33,34,35,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":6},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":22},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":23},24,25,26,27,28,29,30,31,32,33,34,35,36,""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I39\")","v":"PL"},null,null,{"$f":"INDIRECT(\"START!K39\")","v":"Итоговый отчет о прибылях и убытках"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-07-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2032-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2033-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2034-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2035-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2036-06-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2032-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2033-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2034-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2035-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2036-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"6 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"7 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"8 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"9 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"10 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"11 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"12 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"13 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"14 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"15 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$AR14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99215)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99215)","v":0},{"$f":"SUM(T$15:T$99215)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,{"$f":"Items!$BO$16","v":"Выручка"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,null,{"$f":"X16-Rep!X16","v":0},null,null,null,{"$f":"IF($B16=Lists!$CU$24,SUMIFS($Z16:$AQ16,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z16:$AQ16))","v":20132257517.939495},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z16:$AQ16,Rep!$Z$12:$AQ$12,AA$12))","v":315223.61366571428},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z16:$AQ16,Rep!$Z$12:$AQ$12,AB$12))","v":15600254.385446619},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z16:$AQ16,Rep!$Z$12:$AQ$12,AC$12))","v":53220510.986534975},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z16:$AQ16,Rep!$Z$12:$AQ$12,AD$12))","v":130741113.25204204},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z16:$AQ16,Rep!$Z$12:$AQ$12,AE$12))","v":261006362.26354831},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z16:$AQ16,Rep!$Z$12:$AQ$12,AF$12))","v":453653471.10166121},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z16:$AQ16,Rep!$Z$12:$AQ$12,AG$12))","v":713696587.34158444},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z16:$AQ16,Rep!$Z$12:$AQ$12,AH$12))","v":1029935417.4664056},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z16:$AQ16,Rep!$Z$12:$AQ$12,AI$12))","v":1410907671.2504463},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z16:$AQ16,Rep!$Z$12:$AQ$12,AJ$12))","v":1861327126.7079806},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z16:$AQ16,Rep!$Z$12:$AQ$12,AK$12))","v":2205233216.3419294},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z16:$AQ16,Rep!$Z$12:$AQ$12,AL$12))","v":2515926068.8128185},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z16:$AQ16,Rep!$Z$12:$AQ$12,AM$12))","v":2869262780.4910002},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z16:$AQ16,Rep!$Z$12:$AQ$12,AN$12))","v":3134264070.662941},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z16:$AQ16,Rep!$Z$12:$AQ$12,AO$12))","v":3477167643.2614884},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z16:$AQ16,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$16","v":"Номерной фонд"},null,null,1,{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B17=Lists!$CU$24,SUMIFS($Z17:$AQ17,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z17:$AQ17))","v":8989146754.2782803},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z17:$AQ17,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z17:$AQ17,Rep!$Z$12:$AQ$12,AB$12))","v":6471419.3867154261},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z17:$AQ17,Rep!$Z$12:$AQ$12,AC$12))","v":22862658.220611703},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z17:$AQ17,Rep!$Z$12:$AQ$12,AD$12))","v":59501218.187048942},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z17:$AQ17,Rep!$Z$12:$AQ$12,AE$12))","v":120928792.37857996},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z17:$AQ17,Rep!$Z$12:$AQ$12,AF$12))","v":212553942.00049663},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z17:$AQ17,Rep!$Z$12:$AQ$12,AG$12))","v":341729841.31961584},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z17:$AQ17,Rep!$Z$12:$AQ$12,AH$12))","v":492980769.22759569},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z17:$AQ17,Rep!$Z$12:$AQ$12,AI$12))","v":669309553.68341005},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z17:$AQ17,Rep!$Z$12:$AQ$12,AJ$12))","v":878708990.63469577},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z17:$AQ17,Rep!$Z$12:$AQ$12,AK$12))","v":1000609920.0682849},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z17:$AQ17,Rep!$Z$12:$AQ$12,AL$12))","v":1114323687.300456},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z17:$AQ17,Rep!$Z$12:$AQ$12,AM$12))","v":1260269535.2689085},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z17:$AQ17,Rep!$Z$12:$AQ$12,AN$12))","v":1342041802.7084134},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z17:$AQ17,Rep!$Z$12:$AQ$12,AO$12))","v":1466854623.8934474},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z17:$AQ17,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$17","v":"Food&Beverage"},null,null,{"$f":"L17+1","v":2},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B18=Lists!$CU$24,SUMIFS($Z18:$AQ18,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z18:$AQ18))","v":6541041760.3888874},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z18:$AQ18,Rep!$Z$12:$AQ$12,AA$12))","v":265597.45938000001},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z18:$AQ18,Rep!$Z$12:$AQ$12,AB$12))","v":5202745.544937118},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z18:$AQ18,Rep!$Z$12:$AQ$12,AC$12))","v":17111183.095163547},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z18:$AQ18,Rep!$Z$12:$AQ$12,AD$12))","v":41497240.010700636},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z18:$AQ18,Rep!$Z$12:$AQ$12,AE$12))","v":81805725.841691911},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z18:$AQ18,Rep!$Z$12:$AQ$12,AF$12))","v":141202994.28358462},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z18:$AQ18,Rep!$Z$12:$AQ$12,AG$12))","v":222191055.9675546},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z18:$AQ18,Rep!$Z$12:$AQ$12,AH$12))","v":321011319.86530995},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z18:$AQ18,Rep!$Z$12:$AQ$12,AI$12))","v":441226626.3874436},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z18:$AQ18,Rep!$Z$12:$AQ$12,AJ$12))","v":586974577.60594976},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z18:$AQ18,Rep!$Z$12:$AQ$12,AK$12))","v":708438872.63044107},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z18:$AQ18,Rep!$Z$12:$AQ$12,AL$12))","v":818424702.23663104},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z18:$AQ18,Rep!$Z$12:$AQ$12,AM$12))","v":943215567.73216689},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z18:$AQ18,Rep!$Z$12:$AQ$12,AN$12))","v":1044491026.1947442},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z18:$AQ18,Rep!$Z$12:$AQ$12,AO$12))","v":1167982525.5331893},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z18:$AQ18,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$18","v":"Развлекат. услуги"},null,null,{"$f":"L18+1","v":3},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B19=Lists!$CU$24,SUMIFS($Z19:$AQ19,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z19:$AQ19))","v":4602069003.2723236},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z19:$AQ19,Rep!$Z$12:$AQ$12,AA$12))","v":49626.154285714292},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z19:$AQ19,Rep!$Z$12:$AQ$12,AB$12))","v":3926089.4537940742},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z19:$AQ19,Rep!$Z$12:$AQ$12,AC$12))","v":13246669.67075973},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z19:$AQ19,Rep!$Z$12:$AQ$12,AD$12))","v":29742655.054292481},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z19:$AQ19,Rep!$Z$12:$AQ$12,AE$12))","v":58271844.043276437},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z19:$AQ19,Rep!$Z$12:$AQ$12,AF$12))","v":99896534.81757991},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z19:$AQ19,Rep!$Z$12:$AQ$12,AG$12))","v":149775690.05441397},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z19:$AQ19,Rep!$Z$12:$AQ$12,AH$12))","v":215943328.37349981},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z19:$AQ19,Rep!$Z$12:$AQ$12,AI$12))","v":300371491.17959273},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z19:$AQ19,Rep!$Z$12:$AQ$12,AJ$12))","v":395643558.46733516},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z19:$AQ19,Rep!$Z$12:$AQ$12,AK$12))","v":496184423.64320332},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z19:$AQ19,Rep!$Z$12:$AQ$12,AL$12))","v":583177679.27573156},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z19:$AQ19,Rep!$Z$12:$AQ$12,AM$12))","v":665777677.48992491},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z19:$AQ19,Rep!$Z$12:$AQ$12,AN$12))","v":747731241.75978279},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z19:$AQ19,Rep!$Z$12:$AQ$12,AO$12))","v":842330493.83485126},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z19:$AQ19,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":21}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"Items!$BO$17","v":"Себестоимость"},null,null,null,null,{"$f":"Prdction!$M$100","v":"руб."},null,null,null,null,null,null,{"$f":"X22-Rep!X22","v":0},null,null,null,{"$f":"IF($B22=Lists!$CU$24,SUMIFS($Z22:$AQ22,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z22:$AQ22))","v":9477159567.6216965},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z22:$AQ22,Rep!$Z$12:$AQ$12,AA$12))","v":370213.04058749997},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z22:$AQ22,Rep!$Z$12:$AQ$12,AB$12))","v":5314440.9223687509},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z22:$AQ22,Rep!$Z$12:$AQ$12,AC$12))","v":19432425.242006253},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z22:$AQ22,Rep!$Z$12:$AQ$12,AD$12))","v":47810645.376711376},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z22:$AQ22,Rep!$Z$12:$AQ$12,AE$12))","v":93763695.008577317},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z22:$AQ22,Rep!$Z$12:$AQ$12,AF$12))","v":162766959.58169547},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z22:$AQ22,Rep!$Z$12:$AQ$12,AG$12))","v":260919248.79793414},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z22:$AQ22,Rep!$Z$12:$AQ$12,AH$12))","v":388451858.00957036},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z22:$AQ22,Rep!$Z$12:$AQ$12,AI$12))","v":554541506.63145804},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z22:$AQ22,Rep!$Z$12:$AQ$12,AJ$12))","v":770686686.74768722},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z22:$AQ22,Rep!$Z$12:$AQ$12,AK$12))","v":1012981873.3022307},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z22:$AQ22,Rep!$Z$12:$AQ$12,AL$12))","v":1219128910.2116549},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z22:$AQ22,Rep!$Z$12:$AQ$12,AM$12))","v":1435588076.0926418},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z22:$AQ22,Rep!$Z$12:$AQ$12,AN$12))","v":1644043849.0880375},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z22:$AQ22,Rep!$Z$12:$AQ$12,AO$12))","v":1861359179.5685356},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z22:$AQ22,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$16","v":"Номерной фонд"},null,null,1,{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B23=Lists!$CU$24,SUMIFS($Z23:$AQ23,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z23:$AQ23))","v":4199482522.9659152},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z23:$AQ23,Rep!$Z$12:$AQ$12,AA$12))","v":162584.55303750001},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z23:$AQ23,Rep!$Z$12:$AQ$12,AB$12))","v":2341367.0468437504},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z23:$AQ23,Rep!$Z$12:$AQ$12,AC$12))","v":8624539.442456251},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z23:$AQ23,Rep!$Z$12:$AQ$12,AD$12))","v":21229381.589463376},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z23:$AQ23,Rep!$Z$12:$AQ$12,AE$12))","v":41597559.889379263},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z23:$AQ23,Rep!$Z$12:$AQ$12,AF$12))","v":72222731.778529376},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z23:$AQ23,Rep!$Z$12:$AQ$12,AG$12))","v":115768704.54230618},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z23:$AQ23,Rep!$Z$12:$AQ$12,AH$12))","v":172217065.31178537},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z23:$AQ23,Rep!$Z$12:$AQ$12,AI$12))","v":245849340.99625248},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z23:$AQ23,Rep!$Z$12:$AQ$12,AJ$12))","v":341628383.09051931},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z23:$AQ23,Rep!$Z$12:$AQ$12,AK$12))","v":448926395.10064173},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z23:$AQ23,Rep!$Z$12:$AQ$12,AL$12))","v":540416504.83042943},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z23:$AQ23,Rep!$Z$12:$AQ$12,AM$12))","v":636199634.99189985},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z23:$AQ23,Rep!$Z$12:$AQ$12,AN$12))","v":728117579.72142816},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z23:$AQ23,Rep!$Z$12:$AQ$12,AO$12))","v":824180750.08094251},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z23:$AQ23,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Номерной фонд"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B24=Lists!$CU$24,SUMIFS($Z24:$AQ24,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z24:$AQ24))","v":1739577673.5933418},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z24:$AQ24,Rep!$Z$12:$AQ$12,AA$12))","v":71357.517000000007},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z24:$AQ24,Rep!$Z$12:$AQ$12,AB$12))","v":1007568.5944500002},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z24:$AQ24,Rep!$Z$12:$AQ$12,AC$12))","v":3527595.8115750002},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z24:$AQ24,Rep!$Z$12:$AQ$12,AD$12))","v":8608814.6140754987},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z24:$AQ24,Rep!$Z$12:$AQ$12,AE$12))","v":16944503.076379891},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z24:$AQ24,Rep!$Z$12:$AQ$12,AF$12))","v":29636531.858543195},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z24:$AQ24,Rep!$Z$12:$AQ$12,AG$12))","v":47265001.753592342},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z24:$AQ24,Rep!$Z$12:$AQ$12,AH$12))","v":70650281.87693581},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z24:$AQ24,Rep!$Z$12:$AQ$12,AI$12))","v":101790009.5191309},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z24:$AQ24,Rep!$Z$12:$AQ$12,AJ$12))","v":140762029.31194502},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z24:$AQ24,Rep!$Z$12:$AQ$12,AK$12))","v":184909490.17913333},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z24:$AQ24,Rep!$Z$12:$AQ$12,AL$12))","v":224105978.50197256},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z24:$AQ24,Rep!$Z$12:$AQ$12,AM$12))","v":262715005.5073823},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z24:$AQ24,Rep!$Z$12:$AQ$12,AN$12))","v":301923337.81850332},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z24:$AQ24,Rep!$Z$12:$AQ$12,AO$12))","v":345660167.65272272},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z24:$AQ24,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Номерной фонд"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B25=Lists!$CU$24,SUMIFS($Z25:$AQ25,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z25:$AQ25))","v":380533213.42595941},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z25:$AQ25,Rep!$Z$12:$AQ$12,AA$12))","v":15857.226000000002},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z25:$AQ25,Rep!$Z$12:$AQ$12,AB$12))","v":222097.09500000003},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z25:$AQ25,Rep!$Z$12:$AQ$12,AC$12))","v":770990.7150000002},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z25:$AQ25,Rep!$Z$12:$AQ$12,AD$12))","v":1874532.5247000002},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z25:$AQ25,Rep!$Z$12:$AQ$12,AE$12))","v":3732593.0518305004},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z25:$AQ25,Rep!$Z$12:$AQ$12,AF$12))","v":6464374.1279863361},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z25:$AQ25,Rep!$Z$12:$AQ$12,AG$12))","v":10303565.558543976},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z25:$AQ25,Rep!$Z$12:$AQ$12,AH$12))","v":15564860.011692593},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z25:$AQ25,Rep!$Z$12:$AQ$12,AI$12))","v":22189279.388961673},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z25:$AQ25,Rep!$Z$12:$AQ$12,AJ$12))","v":30698875.900510877},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z25:$AQ25,Rep!$Z$12:$AQ$12,AK$12))","v":40741769.808303364},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z25:$AQ25,Rep!$Z$12:$AQ$12,AL$12))","v":48820946.349406183},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z25:$AQ25,Rep!$Z$12:$AQ$12,AM$12))","v":57326089.557239115},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z25:$AQ25,Rep!$Z$12:$AQ$12,AN$12))","v":66518154.7040352},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z25:$AQ25,Rep!$Z$12:$AQ$12,AO$12))","v":75289227.406749621},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z25:$AQ25,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Номерной фонд"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B26=Lists!$CU$24,SUMIFS($Z26:$AQ26,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z26:$AQ26))","v":188334449.55764225},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z26:$AQ26,Rep!$Z$12:$AQ$12,AA$12))","v":7928.6130000000012},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z26:$AQ26,Rep!$Z$12:$AQ$12,AB$12))","v":111048.54750000002},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z26:$AQ26,Rep!$Z$12:$AQ$12,AC$12))","v":380538.9225000001},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z26:$AQ26,Rep!$Z$12:$AQ$12,AD$12))","v":934729.13985000004},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z26:$AQ26,Rep!$Z$12:$AQ$12,AE$12))","v":1838340.6626970002},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z26:$AQ26,Rep!$Z$12:$AQ$12,AF$12))","v":3197036.8779442501},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z26:$AQ26,Rep!$Z$12:$AQ$12,AG$12))","v":5134440.2246135203},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z26:$AQ26,Rep!$Z$12:$AQ$12,AH$12))","v":7662315.6019979417},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z26:$AQ26,Rep!$Z$12:$AQ$12,AI$12))","v":10980583.551146807},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z26:$AQ26,Rep!$Z$12:$AQ$12,AJ$12))","v":15293897.217187619},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z26:$AQ26,Rep!$Z$12:$AQ$12,AK$12))","v":20048472.574298639},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z26:$AQ26,Rep!$Z$12:$AQ$12,AL$12))","v":24175402.211647525},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z26:$AQ26,Rep!$Z$12:$AQ$12,AM$12))","v":28549690.412397292},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z26:$AQ26,Rep!$Z$12:$AQ$12,AN$12))","v":32731981.025379136},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z26:$AQ26,Rep!$Z$12:$AQ$12,AO$12))","v":37288043.975482494},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z26:$AQ26,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Номерной фонд"},{"$f":"Items!$AQ$16","v":"ФОТ обслуживающего персонала"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B28=Lists!$CU$24,SUMIFS($Z28:$AQ28,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z28:$AQ28))","v":1454643989.5299776},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z28:$AQ28,Rep!$Z$12:$AQ$12,AA$12))","v":51877.843875000006},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z28:$AQ28,Rep!$Z$12:$AQ$12,AB$12))","v":769732.93068750005},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z28:$AQ28,Rep!$Z$12:$AQ$12,AC$12))","v":3034933.8410625011},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z28:$AQ28,Rep!$Z$12:$AQ$12,AD$12))","v":7547157.9314137492},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z28:$AQ28,Rep!$Z$12:$AQ$12,AE$12))","v":14678556.22959375},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z28:$AQ28,Rep!$Z$12:$AQ$12,AF$12))","v":25326760.703119691},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z28:$AQ28,Rep!$Z$12:$AQ$12,AG$12))","v":40819766.927351028},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z28:$AQ28,Rep!$Z$12:$AQ$12,AH$12))","v":60261236.785506949},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z28:$AQ28,Rep!$Z$12:$AQ$12,AI$12))","v":85299591.182317749},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z28:$AQ28,Rep!$Z$12:$AQ$12,AJ$12))","v":119133523.58528906},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z28:$AQ28,Rep!$Z$12:$AQ$12,AK$12))","v":156328201.95300487},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z28:$AQ28,Rep!$Z$12:$AQ$12,AL$12))","v":187164752.12877166},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z28:$AQ28,Rep!$Z$12:$AQ$12,AM$12))","v":221237576.54990855},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z28:$AQ28,Rep!$Z$12:$AQ$12,AN$12))","v":251495466.28731579},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z28:$AQ28,Rep!$Z$12:$AQ$12,AO$12))","v":281494854.65075964},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z28:$AQ28,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Номерной фонд"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B29=Lists!$CU$24,SUMIFS($Z29:$AQ29,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z29:$AQ29))","v":436393196.85899329},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z29:$AQ29,Rep!$Z$12:$AQ$12,AA$12))","v":15563.3531625},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z29:$AQ29,Rep!$Z$12:$AQ$12,AB$12))","v":230919.87920625001},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z29:$AQ29,Rep!$Z$12:$AQ$12,AC$12))","v":910480.15231875028},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z29:$AQ29,Rep!$Z$12:$AQ$12,AD$12))","v":2264147.3794241245},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z29:$AQ29,Rep!$Z$12:$AQ$12,AE$12))","v":4403566.8688781252},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z29:$AQ29,Rep!$Z$12:$AQ$12,AF$12))","v":7598028.2109359074},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z29:$AQ29,Rep!$Z$12:$AQ$12,AG$12))","v":12245930.078205308},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z29:$AQ29,Rep!$Z$12:$AQ$12,AH$12))","v":18078371.035652086},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z29:$AQ29,Rep!$Z$12:$AQ$12,AI$12))","v":25589877.35469532},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z29:$AQ29,Rep!$Z$12:$AQ$12,AJ$12))","v":35740057.075586714},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z29:$AQ29,Rep!$Z$12:$AQ$12,AK$12))","v":46898460.585901462},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z29:$AQ29,Rep!$Z$12:$AQ$12,AL$12))","v":56149425.638631493},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z29:$AQ29,Rep!$Z$12:$AQ$12,AM$12))","v":66371272.964972563},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z29:$AQ29,Rep!$Z$12:$AQ$12,AN$12))","v":75448639.886194736},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z29:$AQ29,Rep!$Z$12:$AQ$12,AO$12))","v":84448456.395227879},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z29:$AQ29,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$17","v":"Food&Beverage"},null,null,{"$f":"L23+1","v":2},{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B30=Lists!$CU$24,SUMIFS($Z30:$AQ30,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z30:$AQ30))","v":3980674273.2231207},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z30:$AQ30,Rep!$Z$12:$AQ$12,AA$12))","v":155669.50575000001},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z30:$AQ30,Rep!$Z$12:$AQ$12,AB$12))","v":2233156.1186250006},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z30:$AQ30,Rep!$Z$12:$AQ$12,AC$12))","v":8160191.9032500014},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z30:$AQ30,Rep!$Z$12:$AQ$12,AD$12))","v":20051576.183790002},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z30:$AQ30,Rep!$Z$12:$AQ$12,AE$12))","v":39370586.712268054},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z30:$AQ30,Rep!$Z$12:$AQ$12,AF$12))","v":68348263.002547562},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z30:$AQ30,Rep!$Z$12:$AQ$12,AG$12))","v":109462891.36031225},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z30:$AQ30,Rep!$Z$12:$AQ$12,AH$12))","v":163161899.47835749},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z30:$AQ30,Rep!$Z$12:$AQ$12,AI$12))","v":232934240.82538971},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z30:$AQ30,Rep!$Z$12:$AQ$12,AJ$12))","v":323449321.85808587},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z30:$AQ30,Rep!$Z$12:$AQ$12,AK$12))","v":425569997.30051166},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z30:$AQ30,Rep!$Z$12:$AQ$12,AL$12))","v":512099288.49005455},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z30:$AQ30,Rep!$Z$12:$AQ$12,AM$12))","v":602569876.36948657},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z30:$AQ30,Rep!$Z$12:$AQ$12,AN$12))","v":690882932.88370073},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z30:$AQ30,Rep!$Z$12:$AQ$12,AO$12))","v":782224381.23099065},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z30:$AQ30,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Food&Beverage"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B31=Lists!$CU$24,SUMIFS($Z31:$AQ31,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z31:$AQ31))","v":1534921476.7000077},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z31:$AQ31,Rep!$Z$12:$AQ$12,AA$12))","v":62962.514999999999},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z31:$AQ31,Rep!$Z$12:$AQ$12,AB$12))","v":889031.11275000009},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z31:$AQ31,Rep!$Z$12:$AQ$12,AC$12))","v":3112584.5396250007},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z31:$AQ31,Rep!$Z$12:$AQ$12,AD$12))","v":7596012.8947725007},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z31:$AQ31,Rep!$Z$12:$AQ$12,AE$12))","v":14951032.12621755},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z31:$AQ31,Rep!$Z$12:$AQ$12,AF$12))","v":26149881.051655769},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z31:$AQ31,Rep!$Z$12:$AQ$12,AG$12))","v":41704413.311993241},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z31:$AQ31,Rep!$Z$12:$AQ$12,AH$12))","v":62338484.009061009},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z31:$AQ31,Rep!$Z$12:$AQ$12,AI$12))","v":89814714.281586096},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z31:$AQ31,Rep!$Z$12:$AQ$12,AJ$12))","v":124201790.5693633},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z31:$AQ31,Rep!$Z$12:$AQ$12,AK$12))","v":163155432.51100004},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z31:$AQ31,Rep!$Z$12:$AQ$12,AL$12))","v":197740569.26644638},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z31:$AQ31,Rep!$Z$12:$AQ$12,AM$12))","v":231807357.80063143},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z31:$AQ31,Rep!$Z$12:$AQ$12,AN$12))","v":266402945.13397357},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z31:$AQ31,Rep!$Z$12:$AQ$12,AO$12))","v":304994265.57593179},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z31:$AQ31,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Food&Beverage"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B32=Lists!$CU$24,SUMIFS($Z32:$AQ32,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z32:$AQ32))","v":805835040.19614935},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z32:$AQ32,Rep!$Z$12:$AQ$12,AA$12))","v":33580.008000000002},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z32:$AQ32,Rep!$Z$12:$AQ$12,AB$12))","v":470323.26000000013},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z32:$AQ32,Rep!$Z$12:$AQ$12,AC$12))","v":1632686.2200000002},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z32:$AQ32,Rep!$Z$12:$AQ$12,AD$12))","v":3969598.2876000004},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z32:$AQ32,Rep!$Z$12:$AQ$12,AE$12))","v":7904314.6979940003},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z32:$AQ32,Rep!$Z$12:$AQ$12,AF$12))","v":13689262.85926518},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z32:$AQ32,Rep!$Z$12:$AQ$12,AG$12))","v":21819315.300446071},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z32:$AQ32,Rep!$Z$12:$AQ$12,AH$12))","v":32960880.02476079},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z32:$AQ32,Rep!$Z$12:$AQ$12,AI$12))","v":46989062.235448256},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z32:$AQ32,Rep!$Z$12:$AQ$12,AJ$12))","v":65009384.25990539},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z32:$AQ32,Rep!$Z$12:$AQ$12,AK$12))","v":86276689.005818889},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z32:$AQ32,Rep!$Z$12:$AQ$12,AL$12))","v":103385533.44580132},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z32:$AQ32,Rep!$Z$12:$AQ$12,AM$12))","v":121396424.94474167},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z32:$AQ32,Rep!$Z$12:$AQ$12,AN$12))","v":140861974.66736865},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z32:$AQ32,Rep!$Z$12:$AQ$12,AO$12))","v":159436010.97899917},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z32:$AQ32,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Food&Beverage"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B33=Lists!$CU$24,SUMIFS($Z33:$AQ33,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z33:$AQ33))","v":99706473.295222357},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z33:$AQ33,Rep!$Z$12:$AQ$12,AA$12))","v":4197.5010000000002},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z33:$AQ33,Rep!$Z$12:$AQ$12,AB$12))","v":58790.407500000016},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z33:$AQ33,Rep!$Z$12:$AQ$12,AC$12))","v":201461.78250000003},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z33:$AQ33,Rep!$Z$12:$AQ$12,AD$12))","v":494856.60345000005},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z33:$AQ33,Rep!$Z$12:$AQ$12,AE$12))","v":973239.17436900013},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z33:$AQ33,Rep!$Z$12:$AQ$12,AF$12))","v":1692548.9353822498},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z33:$AQ33,Rep!$Z$12:$AQ$12,AG$12))","v":2718233.0600895113},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z33:$AQ33,Rep!$Z$12:$AQ$12,AH$12))","v":4056520.024587146},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z33:$AQ33,Rep!$Z$12:$AQ$12,AI$12))","v":5813250.1153130168},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z33:$AQ33,Rep!$Z$12:$AQ$12,AJ$12))","v":8096769.1149816811},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z33:$AQ33,Rep!$Z$12:$AQ$12,AK$12))","v":10613897.245216927},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z33:$AQ33,Rep!$Z$12:$AQ$12,AL$12))","v":12798742.347342808},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z33:$AQ33,Rep!$Z$12:$AQ$12,AM$12))","v":15114541.983033864},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z33:$AQ33,Rep!$Z$12:$AQ$12,AN$12))","v":17328695.836965427},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z33:$AQ33,Rep!$Z$12:$AQ$12,AO$12))","v":19740729.163490731},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z33:$AQ33,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Food&Beverage"},{"$f":"Items!$AQ$16","v":"ФОТ обслуживающего персонала"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B35=Lists!$CU$24,SUMIFS($Z35:$AQ35,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z35:$AQ35))","v":1184777910.024416},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z35:$AQ35,Rep!$Z$12:$AQ$12,AA$12))","v":42253.447500000002},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z35:$AQ35,Rep!$Z$12:$AQ$12,AB$12))","v":626931.79875000007},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z35:$AQ35,Rep!$Z$12:$AQ$12,AC$12))","v":2471891.8162500001},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z35:$AQ35,Rep!$Z$12:$AQ$12,AD$12))","v":6147006.4599750005},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z35:$AQ35,Rep!$Z$12:$AQ$12,AE$12))","v":11955385.164375},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z35:$AQ35,Rep!$Z$12:$AQ$12,AF$12))","v":20628130.889418751},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z35:$AQ35,Rep!$Z$12:$AQ$12,AG$12))","v":33246868.990602646},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z35:$AQ35,Rep!$Z$12:$AQ$12,AH$12))","v":49081550.323037341},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z35:$AQ35,Rep!$Z$12:$AQ$12,AI$12))","v":69474780.148494095},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z35:$AQ35,Rep!$Z$12:$AQ$12,AJ$12))","v":97031829.164488852},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z35:$AQ35,Rep!$Z$12:$AQ$12,AK$12))","v":127326137.33728907},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z35:$AQ35,Rep!$Z$12:$AQ$12,AL$12))","v":152441879.56189546},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z35:$AQ35,Rep!$Z$12:$AQ$12,AM$12))","v":180193501.26236892},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z35:$AQ35,Rep!$Z$12:$AQ$12,AN$12))","v":204837936.34261009},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z35:$AQ35,Rep!$Z$12:$AQ$12,AO$12))","v":229271827.31736076},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z35:$AQ35,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Food&Beverage"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B36=Lists!$CU$24,SUMIFS($Z36:$AQ36,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z36:$AQ36))","v":355433373.00732481},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z36:$AQ36,Rep!$Z$12:$AQ$12,AA$12))","v":12676.034250000001},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z36:$AQ36,Rep!$Z$12:$AQ$12,AB$12))","v":188079.53962500003},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z36:$AQ36,Rep!$Z$12:$AQ$12,AC$12))","v":741567.54487500014},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z36:$AQ36,Rep!$Z$12:$AQ$12,AD$12))","v":1844101.9379925001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z36:$AQ36,Rep!$Z$12:$AQ$12,AE$12))","v":3586615.5493125003},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z36:$AQ36,Rep!$Z$12:$AQ$12,AF$12))","v":6188439.2668256257},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z36:$AQ36,Rep!$Z$12:$AQ$12,AG$12))","v":9974060.6971807927},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z36:$AQ36,Rep!$Z$12:$AQ$12,AH$12))","v":14724465.096911199},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z36:$AQ36,Rep!$Z$12:$AQ$12,AI$12))","v":20842434.044548232},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z36:$AQ36,Rep!$Z$12:$AQ$12,AJ$12))","v":29109548.749346651},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z36:$AQ36,Rep!$Z$12:$AQ$12,AK$12))","v":38197841.201186717},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z36:$AQ36,Rep!$Z$12:$AQ$12,AL$12))","v":45732563.868568629},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z36:$AQ36,Rep!$Z$12:$AQ$12,AM$12))","v":54058050.378710672},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z36:$AQ36,Rep!$Z$12:$AQ$12,AN$12))","v":61451380.902783021},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z36:$AQ36,Rep!$Z$12:$AQ$12,AO$12))","v":68781548.195208222},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z36:$AQ36,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$18","v":"Развлекат. услуги"},null,null,{"$f":"L30+1","v":3},{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B37=Lists!$CU$24,SUMIFS($Z37:$AQ37,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z37:$AQ37))","v":1297002771.4326632},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z37:$AQ37,Rep!$Z$12:$AQ$12,AA$12))","v":51958.981800000009},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z37:$AQ37,Rep!$Z$12:$AQ$12,AB$12))","v":739917.75690000015},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z37:$AQ37,Rep!$Z$12:$AQ$12,AC$12))","v":2647693.8963000006},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z37:$AQ37,Rep!$Z$12:$AQ$12,AD$12))","v":6529687.6034580003},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z37:$AQ37,Rep!$Z$12:$AQ$12,AE$12))","v":12795548.406930003},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z37:$AQ37,Rep!$Z$12:$AQ$12,AF$12))","v":22195964.800618503},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z37:$AQ37,Rep!$Z$12:$AQ$12,AG$12))","v":35687652.895315677},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z37:$AQ37,Rep!$Z$12:$AQ$12,AH$12))","v":53072893.219427578},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z37:$AQ37,Rep!$Z$12:$AQ$12,AI$12))","v":75757924.809815884},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z37:$AQ37,Rep!$Z$12:$AQ$12,AJ$12))","v":105608981.79908219},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z37:$AQ37,Rep!$Z$12:$AQ$12,AK$12))","v":138485480.90107733},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z37:$AQ37,Rep!$Z$12:$AQ$12,AL$12))","v":166613116.89117095},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z37:$AQ37,Rep!$Z$12:$AQ$12,AM$12))","v":196818564.73125559},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z37:$AQ37,Rep!$Z$12:$AQ$12,AN$12))","v":225043336.48290867},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z37:$AQ37,Rep!$Z$12:$AQ$12,AO$12))","v":254954048.2566027},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z37:$AQ37,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Развлекат. услуги"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B38=Lists!$CU$24,SUMIFS($Z38:$AQ38,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z38:$AQ38))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z38:$AQ38,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z38:$AQ38,Rep!$Z$12:$AQ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z38:$AQ38,Rep!$Z$12:$AQ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z38:$AQ38,Rep!$Z$12:$AQ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z38:$AQ38,Rep!$Z$12:$AQ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z38:$AQ38,Rep!$Z$12:$AQ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z38:$AQ38,Rep!$Z$12:$AQ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z38:$AQ38,Rep!$Z$12:$AQ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z38:$AQ38,Rep!$Z$12:$AQ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z38:$AQ38,Rep!$Z$12:$AQ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z38:$AQ38,Rep!$Z$12:$AQ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z38:$AQ38,Rep!$Z$12:$AQ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z38:$AQ38,Rep!$Z$12:$AQ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z38:$AQ38,Rep!$Z$12:$AQ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z38:$AQ38,Rep!$Z$12:$AQ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z38:$AQ38,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Развлекат. услуги"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B39=Lists!$CU$24,SUMIFS($Z39:$AQ39,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z39:$AQ39))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z39:$AQ39,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z39:$AQ39,Rep!$Z$12:$AQ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z39:$AQ39,Rep!$Z$12:$AQ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z39:$AQ39,Rep!$Z$12:$AQ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z39:$AQ39,Rep!$Z$12:$AQ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z39:$AQ39,Rep!$Z$12:$AQ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z39:$AQ39,Rep!$Z$12:$AQ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z39:$AQ39,Rep!$Z$12:$AQ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z39:$AQ39,Rep!$Z$12:$AQ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z39:$AQ39,Rep!$Z$12:$AQ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z39:$AQ39,Rep!$Z$12:$AQ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z39:$AQ39,Rep!$Z$12:$AQ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z39:$AQ39,Rep!$Z$12:$AQ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z39:$AQ39,Rep!$Z$12:$AQ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z39:$AQ39,Rep!$Z$12:$AQ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z39:$AQ39,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Развлекат. услуги"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B40=Lists!$CU$24,SUMIFS($Z40:$AQ40,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z40:$AQ40))","v":886279762.62419879},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z40:$AQ40,Rep!$Z$12:$AQ$12,AA$12))","v":37311.120000000003},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z40:$AQ40,Rep!$Z$12:$AQ$12,AB$12))","v":522581.40000000014},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z40:$AQ40,Rep!$Z$12:$AQ$12,AC$12))","v":1790771.4000000001},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z40:$AQ40,Rep!$Z$12:$AQ$12,AD$12))","v":4398725.3640000001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z40:$AQ40,Rep!$Z$12:$AQ$12,AE$12))","v":8651014.8832800016},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z40:$AQ40,Rep!$Z$12:$AQ$12,AF$12))","v":15044879.425620001},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z40:$AQ40,Rep!$Z$12:$AQ$12,AG$12))","v":24162071.645240098},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z40:$AQ40,Rep!$Z$12:$AQ$12,AH$12))","v":36057955.774107963},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z40:$AQ40,Rep!$Z$12:$AQ$12,AI$12))","v":51673334.358337924},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z40:$AQ40,Rep!$Z$12:$AQ$12,AJ$12))","v":71971281.022059396},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z40:$AQ40,Rep!$Z$12:$AQ$12,AK$12))","v":94345753.290817127},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z40:$AQ40,Rep!$Z$12:$AQ$12,AL$12))","v":113766598.64304718},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z40:$AQ40,Rep!$Z$12:$AQ$12,AM$12))","v":134351484.29363433},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z40:$AQ40,Rep!$Z$12:$AQ$12,AN$12))","v":154032851.88413712},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z40:$AQ40,Rep!$Z$12:$AQ$12,AO$12))","v":175473148.11991763},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z40:$AQ40,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Развлекат. услуги"},{"$f":"Items!$AQ$16","v":"ФОТ обслуживающего персонала"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B42=Lists!$CU$24,SUMIFS($Z42:$AQ42,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z42:$AQ42))","v":315940776.00651097},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z42:$AQ42,Rep!$Z$12:$AQ$12,AA$12))","v":11267.586000000003},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z42:$AQ42,Rep!$Z$12:$AQ$12,AB$12))","v":167181.81300000002},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z42:$AQ42,Rep!$Z$12:$AQ$12,AC$12))","v":659171.15100000019},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z42:$AQ42,Rep!$Z$12:$AQ$12,AD$12))","v":1639201.7226600004},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z42:$AQ42,Rep!$Z$12:$AQ$12,AE$12))","v":3188102.710500001},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z42:$AQ42,Rep!$Z$12:$AQ$12,AF$12))","v":5500834.9038450019},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z42:$AQ42,Rep!$Z$12:$AQ$12,AG$12))","v":8865831.7308273744},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z42:$AQ42,Rep!$Z$12:$AQ$12,AH$12))","v":13088413.419476625},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z42:$AQ42,Rep!$Z$12:$AQ$12,AI$12))","v":18526608.039598428},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z42:$AQ42,Rep!$Z$12:$AQ$12,AJ$12))","v":25875154.443863694},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z42:$AQ42,Rep!$Z$12:$AQ$12,AK$12))","v":33953636.623277083},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z42:$AQ42,Rep!$Z$12:$AQ$12,AL$12))","v":40651167.883172132},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z42:$AQ42,Rep!$Z$12:$AQ$12,AM$12))","v":48051600.33663173},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z42:$AQ42,Rep!$Z$12:$AQ$12,AN$12))","v":54623449.691362716},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z42:$AQ42,Rep!$Z$12:$AQ$12,AO$12))","v":61139153.95129621},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z42:$AQ42,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Развлекат. услуги"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B43=Lists!$CU$24,SUMIFS($Z43:$AQ43,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z43:$AQ43))","v":94782232.801953301},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z43:$AQ43,Rep!$Z$12:$AQ$12,AA$12))","v":3380.2758000000013},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z43:$AQ43,Rep!$Z$12:$AQ$12,AB$12))","v":50154.543900000004},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z43:$AQ43,Rep!$Z$12:$AQ$12,AC$12))","v":197751.34530000004},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z43:$AQ43,Rep!$Z$12:$AQ$12,AD$12))","v":491760.51679800008},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z43:$AQ43,Rep!$Z$12:$AQ$12,AE$12))","v":956430.81315000006},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z43:$AQ43,Rep!$Z$12:$AQ$12,AF$12))","v":1650250.4711535005},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z43:$AQ43,Rep!$Z$12:$AQ$12,AG$12))","v":2659749.5192482122},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z43:$AQ43,Rep!$Z$12:$AQ$12,AH$12))","v":3926524.0258429879},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z43:$AQ43,Rep!$Z$12:$AQ$12,AI$12))","v":5557982.4118795283},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z43:$AQ43,Rep!$Z$12:$AQ$12,AJ$12))","v":7762546.3331591077},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z43:$AQ43,Rep!$Z$12:$AQ$12,AK$12))","v":10186090.986983126},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z43:$AQ43,Rep!$Z$12:$AQ$12,AL$12))","v":12195350.364951637},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z43:$AQ43,Rep!$Z$12:$AQ$12,AM$12))","v":14415480.100989519},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z43:$AQ43,Rep!$Z$12:$AQ$12,AN$12))","v":16387034.907408813},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z43:$AQ43,Rep!$Z$12:$AQ$12,AO$12))","v":18341746.185388863},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z43:$AQ43,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":45}]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,{"$f":"Items!$BO$18","v":"Валовая прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X46-(X16-X22))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B46=Lists!$CU$24,SUMIFS($Z46:$AQ46,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z46:$AQ46))","v":10655097950.317795},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z46:$AQ46,Rep!$Z$12:$AQ$12,AA$12))","v":-54989.426921785685},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z46:$AQ46,Rep!$Z$12:$AQ$12,AB$12))","v":10285813.463077867},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z46:$AQ46,Rep!$Z$12:$AQ$12,AC$12))","v":33788085.744528726},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z46:$AQ46,Rep!$Z$12:$AQ$12,AD$12))","v":82930467.875330672},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z46:$AQ46,Rep!$Z$12:$AQ$12,AE$12))","v":167242667.25497097},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z46:$AQ46,Rep!$Z$12:$AQ$12,AF$12))","v":290886511.51996577},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z46:$AQ46,Rep!$Z$12:$AQ$12,AG$12))","v":452777338.54365027},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z46:$AQ46,Rep!$Z$12:$AQ$12,AH$12))","v":641483559.45683515},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z46:$AQ46,Rep!$Z$12:$AQ$12,AI$12))","v":856366164.61898828},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z46:$AQ46,Rep!$Z$12:$AQ$12,AJ$12))","v":1090640439.9602933},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z46:$AQ46,Rep!$Z$12:$AQ$12,AK$12))","v":1192251343.0396986},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z46:$AQ46,Rep!$Z$12:$AQ$12,AL$12))","v":1296797158.6011634},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z46:$AQ46,Rep!$Z$12:$AQ$12,AM$12))","v":1433674704.3983583},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z46:$AQ46,Rep!$Z$12:$AQ$12,AN$12))","v":1490220221.574903},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z46:$AQ46,Rep!$Z$12:$AQ$12,AO$12))","v":1615808463.6929526},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z46:$AQ46,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,{"$f":"H46","v":"Валовая прибыль"},{"$f":"Lists!$AM$16","v":"Номерной фонд"},null,null,1,{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B47=Lists!$CU$24,SUMIFS($Z47:$AQ47,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z47:$AQ47))","v":4789664231.3123665},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z47:$AQ47,Rep!$Z$12:$AQ$12,AA$12))","v":-162584.55303750001},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z47:$AQ47,Rep!$Z$12:$AQ$12,AB$12))","v":4130052.3398716752},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z47:$AQ47,Rep!$Z$12:$AQ$12,AC$12))","v":14238118.778155452},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z47:$AQ47,Rep!$Z$12:$AQ$12,AD$12))","v":38271836.597585566},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z47:$AQ47,Rep!$Z$12:$AQ$12,AE$12))","v":79331232.489200681},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z47:$AQ47,Rep!$Z$12:$AQ$12,AF$12))","v":140331210.22196728},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z47:$AQ47,Rep!$Z$12:$AQ$12,AG$12))","v":225961136.77730966},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z47:$AQ47,Rep!$Z$12:$AQ$12,AH$12))","v":320763703.91581035},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z47:$AQ47,Rep!$Z$12:$AQ$12,AI$12))","v":423460212.68715763},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z47:$AQ47,Rep!$Z$12:$AQ$12,AJ$12))","v":537080607.54417634},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z47:$AQ47,Rep!$Z$12:$AQ$12,AK$12))","v":551683524.96764326},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z47:$AQ47,Rep!$Z$12:$AQ$12,AL$12))","v":573907182.47002637},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z47:$AQ47,Rep!$Z$12:$AQ$12,AM$12))","v":624069900.27700865},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z47:$AQ47,Rep!$Z$12:$AQ$12,AN$12))","v":613924222.98698521},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z47:$AQ47,Rep!$Z$12:$AQ$12,AO$12))","v":642673873.81250525},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z47:$AQ47,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,{"$f":"H46","v":"Валовая прибыль"},{"$f":"Lists!$AM$17","v":"Food&Beverage"},null,null,{"$f":"L47+1","v":2},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B48=Lists!$CU$24,SUMIFS($Z48:$AQ48,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z48:$AQ48))","v":2560367487.1657686},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z48:$AQ48,Rep!$Z$12:$AQ$12,AA$12))","v":109927.95362999999},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z48:$AQ48,Rep!$Z$12:$AQ$12,AB$12))","v":2969589.4263121178},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z48:$AQ48,Rep!$Z$12:$AQ$12,AC$12))","v":8950991.1919135433},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z48:$AQ48,Rep!$Z$12:$AQ$12,AD$12))","v":21445663.82691063},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z48:$AQ48,Rep!$Z$12:$AQ$12,AE$12))","v":42435139.129423864},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z48:$AQ48,Rep!$Z$12:$AQ$12,AF$12))","v":72854731.281037062},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z48:$AQ48,Rep!$Z$12:$AQ$12,AG$12))","v":112728164.60724233},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z48:$AQ48,Rep!$Z$12:$AQ$12,AH$12))","v":157849420.38695252},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z48:$AQ48,Rep!$Z$12:$AQ$12,AI$12))","v":208292385.56205386},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z48:$AQ48,Rep!$Z$12:$AQ$12,AJ$12))","v":263525255.74786389},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z48:$AQ48,Rep!$Z$12:$AQ$12,AK$12))","v":282868875.32992947},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z48:$AQ48,Rep!$Z$12:$AQ$12,AL$12))","v":306325413.74657649},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z48:$AQ48,Rep!$Z$12:$AQ$12,AM$12))","v":340645691.36268038},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z48:$AQ48,Rep!$Z$12:$AQ$12,AN$12))","v":353608093.31104362},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z48:$AQ48,Rep!$Z$12:$AQ$12,AO$12))","v":385758144.30219871},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z48:$AQ48,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,{"$f":"H46","v":"Валовая прибыль"},{"$f":"Lists!$AM$18","v":"Развлекат. услуги"},null,null,{"$f":"L48+1","v":3},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B49=Lists!$CU$24,SUMIFS($Z49:$AQ49,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z49:$AQ49))","v":3305066231.8396606},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z49:$AQ49,Rep!$Z$12:$AQ$12,AA$12))","v":-2332.8275142857165},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z49:$AQ49,Rep!$Z$12:$AQ$12,AB$12))","v":3186171.6968940739},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z49:$AQ49,Rep!$Z$12:$AQ$12,AC$12))","v":10598975.774459731},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z49:$AQ49,Rep!$Z$12:$AQ$12,AD$12))","v":23212967.450834483},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z49:$AQ49,Rep!$Z$12:$AQ$12,AE$12))","v":45476295.63634643},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z49:$AQ49,Rep!$Z$12:$AQ$12,AF$12))","v":77700570.016961426},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z49:$AQ49,Rep!$Z$12:$AQ$12,AG$12))","v":114088037.1590983},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z49:$AQ49,Rep!$Z$12:$AQ$12,AH$12))","v":162870435.15407225},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z49:$AQ49,Rep!$Z$12:$AQ$12,AI$12))","v":224613566.36977684},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z49:$AQ49,Rep!$Z$12:$AQ$12,AJ$12))","v":290034576.66825294},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z49:$AQ49,Rep!$Z$12:$AQ$12,AK$12))","v":357698942.74212599},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z49:$AQ49,Rep!$Z$12:$AQ$12,AL$12))","v":416564562.38456059},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z49:$AQ49,Rep!$Z$12:$AQ$12,AM$12))","v":468959112.75866926},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z49:$AQ49,Rep!$Z$12:$AQ$12,AN$12))","v":522687905.27687407},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z49:$AQ49,Rep!$Z$12:$AQ$12,AO$12))","v":587376445.57824862},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z49:$AQ49,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":51}]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,{"$f":"Calc!H373","v":"Прямые расходы"},null,null,null,null,{"$f":"Calc!M373","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X52-SUMIFS($X53:$X78,$J53:$J78,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B52=Lists!$CU$24,SUMIFS($Z52:$AQ52,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z52:$AQ52))","v":3631341638.1037455},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z52:$AQ52,Rep!$Z$12:$AQ$12,AA$12))","v":15647402.762499999},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z52:$AQ52,Rep!$Z$12:$AQ$12,AB$12))","v":21902848.537500001},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z52:$AQ52,Rep!$Z$12:$AQ$12,AC$12))","v":31359159.145833336},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z52:$AQ52,Rep!$Z$12:$AQ$12,AD$12))","v":47138132.718750007},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z52:$AQ52,Rep!$Z$12:$AQ$12,AE$12))","v":68592828.388125002},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z52:$AQ52,Rep!$Z$12:$AQ$12,AF$12))","v":96988790.77562499},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z52:$AQ52,Rep!$Z$12:$AQ$12,AG$12))","v":134567875.03108436},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z52:$AQ52,Rep!$Z$12:$AQ$12,AH$12))","v":178909880.3202875},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z52:$AQ52,Rep!$Z$12:$AQ$12,AI$12))","v":232853402.83210105},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z52:$AQ52,Rep!$Z$12:$AQ$12,AJ$12))","v":301833583.33344907},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z52:$AQ52,Rep!$Z$12:$AQ$12,AK$12))","v":373558270.18409824},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z52:$AQ52,Rep!$Z$12:$AQ$12,AL$12))","v":434879196.66167998},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z52:$AQ52,Rep!$Z$12:$AQ$12,AM$12))","v":503180346.41253364},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z52:$AQ52,Rep!$Z$12:$AQ$12,AN$12))","v":564183775.62410867},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z52:$AQ52,Rep!$Z$12:$AQ$12,AO$12))","v":625746145.37606955},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z52:$AQ52,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,{"$f":"Calc!H374","v":"Прямые расходы"},{"$f":"Calc!I374","v":"Прочие производственные расходы"},null,null,null,{"$f":"Calc!M374","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X53-SUM($X54:$X57))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B53=Lists!$CU$24,SUMIFS($Z53:$AQ53,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z53:$AQ53))","v":14075320},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z53:$AQ53,Rep!$Z$12:$AQ$12,AA$12))","v":90000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z53:$AQ53,Rep!$Z$12:$AQ$12,AB$12))","v":590000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z53:$AQ53,Rep!$Z$12:$AQ$12,AC$12))","v":700000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z53:$AQ53,Rep!$Z$12:$AQ$12,AD$12))","v":715000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z53:$AQ53,Rep!$Z$12:$AQ$12,AE$12))","v":810000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z53:$AQ53,Rep!$Z$12:$AQ$12,AF$12))","v":840000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z53:$AQ53,Rep!$Z$12:$AQ$12,AG$12))","v":858000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z53:$AQ53,Rep!$Z$12:$AQ$12,AH$12))","v":972000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z53:$AQ53,Rep!$Z$12:$AQ$12,AI$12))","v":1008000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z53:$AQ53,Rep!$Z$12:$AQ$12,AJ$12))","v":1029600},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z53:$AQ53,Rep!$Z$12:$AQ$12,AK$12))","v":1166400},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z53:$AQ53,Rep!$Z$12:$AQ$12,AL$12))","v":1209600},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z53:$AQ53,Rep!$Z$12:$AQ$12,AM$12))","v":1235520},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z53:$AQ53,Rep!$Z$12:$AQ$12,AN$12))","v":1399680},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z53:$AQ53,Rep!$Z$12:$AQ$12,AO$12))","v":1451520},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z53:$AQ53,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,{"$f":"Calc!H375","v":"Прямые расходы"},{"$f":"Calc!I375","v":"Прочие производственные расходы"},{"$f":"Calc!J375","v":"Номерной фонд"},null,{"$f":"Calc!L375","v":1},{"$f":"Calc!M375","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B54=Lists!$CU$24,SUMIFS($Z54:$AQ54,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z54:$AQ54))","v":9891400},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z54:$AQ54,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z54:$AQ54,Rep!$Z$12:$AQ$12,AB$12))","v":400000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z54:$AQ54,Rep!$Z$12:$AQ$12,AC$12))","v":500000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z54:$AQ54,Rep!$Z$12:$AQ$12,AD$12))","v":500000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z54:$AQ54,Rep!$Z$12:$AQ$12,AE$12))","v":575000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z54:$AQ54,Rep!$Z$12:$AQ$12,AF$12))","v":600000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z54:$AQ54,Rep!$Z$12:$AQ$12,AG$12))","v":600000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z54:$AQ54,Rep!$Z$12:$AQ$12,AH$12))","v":690000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z54:$AQ54,Rep!$Z$12:$AQ$12,AI$12))","v":720000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z54:$AQ54,Rep!$Z$12:$AQ$12,AJ$12))","v":720000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z54:$AQ54,Rep!$Z$12:$AQ$12,AK$12))","v":828000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z54:$AQ54,Rep!$Z$12:$AQ$12,AL$12))","v":864000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z54:$AQ54,Rep!$Z$12:$AQ$12,AM$12))","v":864000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z54:$AQ54,Rep!$Z$12:$AQ$12,AN$12))","v":993600},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z54:$AQ54,Rep!$Z$12:$AQ$12,AO$12))","v":1036800},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z54:$AQ54,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,{"$f":"Calc!H376","v":"Прямые расходы"},{"$f":"Calc!I376","v":"Прочие производственные расходы"},{"$f":"Calc!J376","v":"Food&Beverage"},null,{"$f":"Calc!L376","v":2},{"$f":"Calc!M376","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B55=Lists!$CU$24,SUMIFS($Z55:$AQ55,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z55:$AQ55))","v":2205640},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z55:$AQ55,Rep!$Z$12:$AQ$12,AA$12))","v":90000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z55:$AQ55,Rep!$Z$12:$AQ$12,AB$12))","v":110000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z55:$AQ55,Rep!$Z$12:$AQ$12,AC$12))","v":100000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z55:$AQ55,Rep!$Z$12:$AQ$12,AD$12))","v":115000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z55:$AQ55,Rep!$Z$12:$AQ$12,AE$12))","v":120000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z55:$AQ55,Rep!$Z$12:$AQ$12,AF$12))","v":120000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z55:$AQ55,Rep!$Z$12:$AQ$12,AG$12))","v":138000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z55:$AQ55,Rep!$Z$12:$AQ$12,AH$12))","v":144000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z55:$AQ55,Rep!$Z$12:$AQ$12,AI$12))","v":144000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z55:$AQ55,Rep!$Z$12:$AQ$12,AJ$12))","v":165600},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z55:$AQ55,Rep!$Z$12:$AQ$12,AK$12))","v":172800},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z55:$AQ55,Rep!$Z$12:$AQ$12,AL$12))","v":172800},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z55:$AQ55,Rep!$Z$12:$AQ$12,AM$12))","v":198720},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z55:$AQ55,Rep!$Z$12:$AQ$12,AN$12))","v":207360},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z55:$AQ55,Rep!$Z$12:$AQ$12,AO$12))","v":207360},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z55:$AQ55,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,{"$f":"Calc!H377","v":"Прямые расходы"},{"$f":"Calc!I377","v":"Прочие производственные расходы"},{"$f":"Calc!J377","v":"Развлекат. услуги"},null,{"$f":"Calc!L377","v":3},{"$f":"Calc!M377","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B56=Lists!$CU$24,SUMIFS($Z56:$AQ56,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z56:$AQ56))","v":1978280},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z56:$AQ56,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z56:$AQ56,Rep!$Z$12:$AQ$12,AB$12))","v":80000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z56:$AQ56,Rep!$Z$12:$AQ$12,AC$12))","v":100000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z56:$AQ56,Rep!$Z$12:$AQ$12,AD$12))","v":100000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z56:$AQ56,Rep!$Z$12:$AQ$12,AE$12))","v":115000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z56:$AQ56,Rep!$Z$12:$AQ$12,AF$12))","v":120000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z56:$AQ56,Rep!$Z$12:$AQ$12,AG$12))","v":120000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z56:$AQ56,Rep!$Z$12:$AQ$12,AH$12))","v":138000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z56:$AQ56,Rep!$Z$12:$AQ$12,AI$12))","v":144000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z56:$AQ56,Rep!$Z$12:$AQ$12,AJ$12))","v":144000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z56:$AQ56,Rep!$Z$12:$AQ$12,AK$12))","v":165600},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z56:$AQ56,Rep!$Z$12:$AQ$12,AL$12))","v":172800},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z56:$AQ56,Rep!$Z$12:$AQ$12,AM$12))","v":172800},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z56:$AQ56,Rep!$Z$12:$AQ$12,AN$12))","v":198720},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z56:$AQ56,Rep!$Z$12:$AQ$12,AO$12))","v":207360},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z56:$AQ56,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,{"$f":"Calc!H379","v":"Прямые расходы"},{"$f":"Calc!I379","v":"Прямые переменные расходы маркетинга"},null,null,null,{"$f":"Calc!M379","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X58-SUM($X59:$X62))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B58=Lists!$CU$24,SUMIFS($Z58:$AQ58,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z58:$AQ58))","v":1167229900},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z58:$AQ58,Rep!$Z$12:$AQ$12,AA$12))","v":2850100},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z58:$AQ58,Rep!$Z$12:$AQ$12,AB$12))","v":6667550},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z58:$AQ58,Rep!$Z$12:$AQ$12,AC$12))","v":12205541.666666668},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z58:$AQ58,Rep!$Z$12:$AQ$12,AD$12))","v":20109458.333333336},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z58:$AQ58,Rep!$Z$12:$AQ$12,AE$12))","v":29982166.666666668},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z58:$AQ58,Rep!$Z$12:$AQ$12,AF$12))","v":41474458.333333336},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z58:$AQ58,Rep!$Z$12:$AQ$12,AG$12))","v":54159041.666666664},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z58:$AQ58,Rep!$Z$12:$AQ$12,AH$12))","v":68149333.333333343},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z58:$AQ58,Rep!$Z$12:$AQ$12,AI$12))","v":83220291.666666672},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z58:$AQ58,Rep!$Z$12:$AQ$12,AJ$12))","v":99368541.666666687},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z58:$AQ58,Rep!$Z$12:$AQ$12,AK$12))","v":116335833.33333334},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z58:$AQ58,Rep!$Z$12:$AQ$12,AL$12))","v":132974416.66666666},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z58:$AQ58,Rep!$Z$12:$AQ$12,AM$12))","v":149635916.66666666},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z58:$AQ58,Rep!$Z$12:$AQ$12,AN$12))","v":166560833.33333331},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z58:$AQ58,Rep!$Z$12:$AQ$12,AO$12))","v":183536416.66666666},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z58:$AQ58,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,{"$f":"Calc!H380","v":"Прямые расходы"},{"$f":"Calc!I380","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J380","v":"Расходы на привлечение туристов"},null,{"$f":"Calc!L380","v":1},{"$f":"Calc!M380","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B59=Lists!$CU$24,SUMIFS($Z59:$AQ59,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z59:$AQ59))","v":725625233.33333337},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z59:$AQ59,Rep!$Z$12:$AQ$12,AA$12))","v":127400},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z59:$AQ59,Rep!$Z$12:$AQ$12,AB$12))","v":2366833.3333333335},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z59:$AQ59,Rep!$Z$12:$AQ$12,AC$12))","v":5980250},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z59:$AQ59,Rep!$Z$12:$AQ$12,AD$12))","v":10972583.333333334},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z59:$AQ59,Rep!$Z$12:$AQ$12,AE$12))","v":17288166.666666668},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z59:$AQ59,Rep!$Z$12:$AQ$12,AF$12))","v":24632000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z59:$AQ59,Rep!$Z$12:$AQ$12,AG$12))","v":32807833.333333336},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z59:$AQ59,Rep!$Z$12:$AQ$12,AH$12))","v":41876500},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z59:$AQ59,Rep!$Z$12:$AQ$12,AI$12))","v":51586333.333333336},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z59:$AQ59,Rep!$Z$12:$AQ$12,AJ$12))","v":62014833.333333336},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z59:$AQ59,Rep!$Z$12:$AQ$12,AK$12))","v":73044500},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z59:$AQ59,Rep!$Z$12:$AQ$12,AL$12))","v":84042000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z59:$AQ59,Rep!$Z$12:$AQ$12,AM$12))","v":95081500},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z59:$AQ59,Rep!$Z$12:$AQ$12,AN$12))","v":106310500},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z59:$AQ59,Rep!$Z$12:$AQ$12,AO$12))","v":117494000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z59:$AQ59,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,{"$f":"Calc!H381","v":"Прямые расходы"},{"$f":"Calc!I381","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J381","v":"Рекламные расходы"},null,{"$f":"Calc!L381","v":2},{"$f":"Calc!M381","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B60=Lists!$CU$24,SUMIFS($Z60:$AQ60,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z60:$AQ60))","v":343174666.66666669},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z60:$AQ60,Rep!$Z$12:$AQ$12,AA$12))","v":46700},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z60:$AQ60,Rep!$Z$12:$AQ$12,AB$12))","v":820050},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z60:$AQ60,Rep!$Z$12:$AQ$12,AC$12))","v":2351958.3333333335},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z60:$AQ60,Rep!$Z$12:$AQ$12,AD$12))","v":4570208.333333334},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z60:$AQ60,Rep!$Z$12:$AQ$12,AE$12))","v":7434000.0000000009},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z60:$AQ60,Rep!$Z$12:$AQ$12,AF$12))","v":10914125},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z60:$AQ60,Rep!$Z$12:$AQ$12,AG$12))","v":14854541.666666668},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z60:$AQ60,Rep!$Z$12:$AQ$12,AH$12))","v":19216166.666666668},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z60:$AQ60,Rep!$Z$12:$AQ$12,AI$12))","v":24017291.666666668},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z60:$AQ60,Rep!$Z$12:$AQ$12,AJ$12))","v":29177041.666666668},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z60:$AQ60,Rep!$Z$12:$AQ$12,AK$12))","v":34659666.666666672},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z60:$AQ60,Rep!$Z$12:$AQ$12,AL$12))","v":40265750},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z60:$AQ60,Rep!$Z$12:$AQ$12,AM$12))","v":45887750},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z60:$AQ60,Rep!$Z$12:$AQ$12,AN$12))","v":51583666.666666672},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z60:$AQ60,Rep!$Z$12:$AQ$12,AO$12))","v":57375750},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z60:$AQ60,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,{"$f":"Calc!H382","v":"Прямые расходы"},{"$f":"Calc!I382","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J382","v":"Расходы на поддержание конверсии"},null,{"$f":"Calc!L382","v":3},{"$f":"Calc!M382","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B61=Lists!$CU$24,SUMIFS($Z61:$AQ61,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z61:$AQ61))","v":98430000.000000015},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z61:$AQ61,Rep!$Z$12:$AQ$12,AA$12))","v":2676000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z61:$AQ61,Rep!$Z$12:$AQ$12,AB$12))","v":3480666.666666667},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z61:$AQ61,Rep!$Z$12:$AQ$12,AC$12))","v":3873333.3333333335},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z61:$AQ61,Rep!$Z$12:$AQ$12,AD$12))","v":4566666.666666667},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z61:$AQ61,Rep!$Z$12:$AQ$12,AE$12))","v":5260000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z61:$AQ61,Rep!$Z$12:$AQ$12,AF$12))","v":5928333.333333334},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z61:$AQ61,Rep!$Z$12:$AQ$12,AG$12))","v":6496666.666666667},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z61:$AQ61,Rep!$Z$12:$AQ$12,AH$12))","v":7056666.666666667},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z61:$AQ61,Rep!$Z$12:$AQ$12,AI$12))","v":7616666.666666667},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z61:$AQ61,Rep!$Z$12:$AQ$12,AJ$12))","v":8176666.666666667},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z61:$AQ61,Rep!$Z$12:$AQ$12,AK$12))","v":8631666.6666666679},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z61:$AQ61,Rep!$Z$12:$AQ$12,AL$12))","v":8666666.6666666679},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z61:$AQ61,Rep!$Z$12:$AQ$12,AM$12))","v":8666666.6666666679},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z61:$AQ61,Rep!$Z$12:$AQ$12,AN$12))","v":8666666.6666666679},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z61:$AQ61,Rep!$Z$12:$AQ$12,AO$12))","v":8666666.6666666679},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z61:$AQ61,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,{"$f":"Calc!H384","v":"Прямые расходы"},{"$f":"Calc!I384","v":"Прямые постоянные расходы маркетинга"},null,null,null,{"$f":"Calc!M384","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X63-SUM($X64:$X67))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B63=Lists!$CU$24,SUMIFS($Z63:$AQ63,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z63:$AQ63))","v":205670533.60824004},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z63:$AQ63,Rep!$Z$12:$AQ$12,AA$12))","v":12294000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z63:$AQ63,Rep!$Z$12:$AQ$12,AB$12))","v":12812000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z63:$AQ63,Rep!$Z$12:$AQ$12,AC$12))","v":12868000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z63:$AQ63,Rep!$Z$12:$AQ$12,AD$12))","v":13243540},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z63:$AQ63,Rep!$Z$12:$AQ$12,AE$12))","v":13292540},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z63:$AQ63,Rep!$Z$12:$AQ$12,AF$12))","v":13303040},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z63:$AQ63,Rep!$Z$12:$AQ$12,AG$12))","v":13690581.199999999},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z63:$AQ63,Rep!$Z$12:$AQ$12,AH$12))","v":13744481.199999999},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z63:$AQ63,Rep!$Z$12:$AQ$12,AI$12))","v":13756031.199999999},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z63:$AQ63,Rep!$Z$12:$AQ$12,AJ$12))","v":14156007.136000004},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z63:$AQ63,Rep!$Z$12:$AQ$12,AK$12))","v":14215297.136000004},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z63:$AQ63,Rep!$Z$12:$AQ$12,AL$12))","v":14228002.136000004},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z63:$AQ63,Rep!$Z$12:$AQ$12,AM$12))","v":14640866.70008},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z63:$AQ63,Rep!$Z$12:$AQ$12,AN$12))","v":14706085.70008},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z63:$AQ63,Rep!$Z$12:$AQ$12,AO$12))","v":14720061.20008},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z63:$AQ63,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,{"$f":"Calc!H385","v":"Прямые расходы"},{"$f":"Calc!I385","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J385","v":"ФОТ сотрудников маркетинга"},null,{"$f":"Calc!L385","v":1},{"$f":"Calc!M385","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B64=Lists!$CU$24,SUMIFS($Z64:$AQ64,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z64:$AQ64))","v":149080533.54480001},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z64:$AQ64,Rep!$Z$12:$AQ$12,AA$12))","v":9360000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z64:$AQ64,Rep!$Z$12:$AQ$12,AB$12))","v":9360000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z64:$AQ64,Rep!$Z$12:$AQ$12,AC$12))","v":9360000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z64:$AQ64,Rep!$Z$12:$AQ$12,AD$12))","v":9640800},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z64:$AQ64,Rep!$Z$12:$AQ$12,AE$12))","v":9640800},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z64:$AQ64,Rep!$Z$12:$AQ$12,AF$12))","v":9640800},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z64:$AQ64,Rep!$Z$12:$AQ$12,AG$12))","v":9930024},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z64:$AQ64,Rep!$Z$12:$AQ$12,AH$12))","v":9930024},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z64:$AQ64,Rep!$Z$12:$AQ$12,AI$12))","v":9930024},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z64:$AQ64,Rep!$Z$12:$AQ$12,AJ$12))","v":10227924.720000003},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z64:$AQ64,Rep!$Z$12:$AQ$12,AK$12))","v":10227924.720000003},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z64:$AQ64,Rep!$Z$12:$AQ$12,AL$12))","v":10227924.720000003},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z64:$AQ64,Rep!$Z$12:$AQ$12,AM$12))","v":10534762.4616},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z64:$AQ64,Rep!$Z$12:$AQ$12,AN$12))","v":10534762.4616},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z64:$AQ64,Rep!$Z$12:$AQ$12,AO$12))","v":10534762.4616},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z64:$AQ64,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,{"$f":"Calc!H386","v":"Прямые расходы"},{"$f":"Calc!I386","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J386","v":"Соцсборы"},null,{"$f":"Calc!L386","v":0},{"$f":"Calc!M386","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B65=Lists!$CU$24,SUMIFS($Z65:$AQ65,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z65:$AQ65))","v":44724160.063440003},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z65:$AQ65,Rep!$Z$12:$AQ$12,AA$12))","v":2808000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z65:$AQ65,Rep!$Z$12:$AQ$12,AB$12))","v":2808000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z65:$AQ65,Rep!$Z$12:$AQ$12,AC$12))","v":2808000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z65:$AQ65,Rep!$Z$12:$AQ$12,AD$12))","v":2892240},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z65:$AQ65,Rep!$Z$12:$AQ$12,AE$12))","v":2892240},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z65:$AQ65,Rep!$Z$12:$AQ$12,AF$12))","v":2892240},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z65:$AQ65,Rep!$Z$12:$AQ$12,AG$12))","v":2979007.1999999997},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z65:$AQ65,Rep!$Z$12:$AQ$12,AH$12))","v":2979007.1999999997},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z65:$AQ65,Rep!$Z$12:$AQ$12,AI$12))","v":2979007.1999999997},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z65:$AQ65,Rep!$Z$12:$AQ$12,AJ$12))","v":3068377.4160000007},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z65:$AQ65,Rep!$Z$12:$AQ$12,AK$12))","v":3068377.4160000007},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z65:$AQ65,Rep!$Z$12:$AQ$12,AL$12))","v":3068377.4160000007},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z65:$AQ65,Rep!$Z$12:$AQ$12,AM$12))","v":3160428.7384799998},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z65:$AQ65,Rep!$Z$12:$AQ$12,AN$12))","v":3160428.7384799998},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z65:$AQ65,Rep!$Z$12:$AQ$12,AO$12))","v":3160428.7384799998},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z65:$AQ65,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":66},null,null,null,null,null,null,{"$f":"Calc!H387","v":"Прямые расходы"},{"$f":"Calc!I387","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J387","v":"Прочие расходы маркетинга"},null,{"$f":"Calc!L387","v":2},{"$f":"Calc!M387","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B66=Lists!$CU$24,SUMIFS($Z66:$AQ66,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z66:$AQ66))","v":11865840},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z66:$AQ66,Rep!$Z$12:$AQ$12,AA$12))","v":126000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z66:$AQ66,Rep!$Z$12:$AQ$12,AB$12))","v":644000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z66:$AQ66,Rep!$Z$12:$AQ$12,AC$12))","v":700000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z66:$AQ66,Rep!$Z$12:$AQ$12,AD$12))","v":710500},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z66:$AQ66,Rep!$Z$12:$AQ$12,AE$12))","v":759500},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z66:$AQ66,Rep!$Z$12:$AQ$12,AF$12))","v":770000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z66:$AQ66,Rep!$Z$12:$AQ$12,AG$12))","v":781550},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z66:$AQ66,Rep!$Z$12:$AQ$12,AH$12))","v":835450},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z66:$AQ66,Rep!$Z$12:$AQ$12,AI$12))","v":847000.00000000012},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z66:$AQ66,Rep!$Z$12:$AQ$12,AJ$12))","v":859705.00000000023},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z66:$AQ66,Rep!$Z$12:$AQ$12,AK$12))","v":918995.00000000023},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z66:$AQ66,Rep!$Z$12:$AQ$12,AL$12))","v":931700.00000000023},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z66:$AQ66,Rep!$Z$12:$AQ$12,AM$12))","v":945675.50000000035},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z66:$AQ66,Rep!$Z$12:$AQ$12,AN$12))","v":1010894.5000000006},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z66:$AQ66,Rep!$Z$12:$AQ$12,AO$12))","v":1024870.0000000005},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z66:$AQ66,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":67},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":68},null,null,null,null,null,null,{"$f":"Calc!H389","v":"Прямые расходы"},{"$f":"Calc!I389","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"Calc!M389","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X68-SUM($X69:$X72))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B68=Lists!$CU$24,SUMIFS($Z68:$AQ68,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z68:$AQ68))","v":346127971.80000001},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z68:$AQ68,Rep!$Z$12:$AQ$12,AA$12))","v":30049.200000000004},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z68:$AQ68,Rep!$Z$12:$AQ$12,AB$12))","v":294393.60000000009},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z68:$AQ68,Rep!$Z$12:$AQ$12,AC$12))","v":930465},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z68:$AQ68,Rep!$Z$12:$AQ$12,AD$12))","v":2162670},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z68:$AQ68,Rep!$Z$12:$AQ$12,AE$12))","v":4095783},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z68:$AQ68,Rep!$Z$12:$AQ$12,AF$12))","v":6893166},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z68:$AQ68,Rep!$Z$12:$AQ$12,AG$12))","v":10698264},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z68:$AQ68,Rep!$Z$12:$AQ$12,AH$12))","v":15618564},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z68:$AQ68,Rep!$Z$12:$AQ$12,AI$12))","v":21831915},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z68:$AQ68,Rep!$Z$12:$AQ$12,AJ$12))","v":29523459},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z68:$AQ68,Rep!$Z$12:$AQ$12,AK$12))","v":37754553},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z68:$AQ68,Rep!$Z$12:$AQ$12,AL$12))","v":44232474.000000007},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z68:$AQ68,Rep!$Z$12:$AQ$12,AM$12))","v":50823327},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z68:$AQ68,Rep!$Z$12:$AQ$12,AN$12))","v":57338634},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z68:$AQ68,Rep!$Z$12:$AQ$12,AO$12))","v":63900255},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z68:$AQ68,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":69},null,null,null,null,null,null,{"$f":"Calc!H390","v":"Прямые расходы"},{"$f":"Calc!I390","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J390","v":"Номерной фонд"},null,{"$f":"Calc!L390","v":1},{"$f":"Calc!M390","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B69=Lists!$CU$24,SUMIFS($Z69:$AQ69,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z69:$AQ69))","v":230751981.20000002},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z69:$AQ69,Rep!$Z$12:$AQ$12,AA$12))","v":20032.800000000003},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z69:$AQ69,Rep!$Z$12:$AQ$12,AB$12))","v":196262.40000000002},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z69:$AQ69,Rep!$Z$12:$AQ$12,AC$12))","v":620310},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z69:$AQ69,Rep!$Z$12:$AQ$12,AD$12))","v":1441780},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z69:$AQ69,Rep!$Z$12:$AQ$12,AE$12))","v":2730522},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z69:$AQ69,Rep!$Z$12:$AQ$12,AF$12))","v":4595444},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z69:$AQ69,Rep!$Z$12:$AQ$12,AG$12))","v":7132176},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z69:$AQ69,Rep!$Z$12:$AQ$12,AH$12))","v":10412376},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z69:$AQ69,Rep!$Z$12:$AQ$12,AI$12))","v":14554610.000000004},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z69:$AQ69,Rep!$Z$12:$AQ$12,AJ$12))","v":19682306},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z69:$AQ69,Rep!$Z$12:$AQ$12,AK$12))","v":25169702},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z69:$AQ69,Rep!$Z$12:$AQ$12,AL$12))","v":29488316.000000007},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z69:$AQ69,Rep!$Z$12:$AQ$12,AM$12))","v":33882218},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z69:$AQ69,Rep!$Z$12:$AQ$12,AN$12))","v":38225756},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z69:$AQ69,Rep!$Z$12:$AQ$12,AO$12))","v":42600170},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z69:$AQ69,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":70},null,null,null,null,null,null,{"$f":"Calc!H391","v":"Прямые расходы"},{"$f":"Calc!I391","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J391","v":"Food&Beverage"},null,{"$f":"Calc!L391","v":2},{"$f":"Calc!M391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B70=Lists!$CU$24,SUMIFS($Z70:$AQ70,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z70:$AQ70))","v":57687995.300000004},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z70:$AQ70,Rep!$Z$12:$AQ$12,AA$12))","v":5008.2000000000007},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z70:$AQ70,Rep!$Z$12:$AQ$12,AB$12))","v":49065.600000000006},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z70:$AQ70,Rep!$Z$12:$AQ$12,AC$12))","v":155077.5},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z70:$AQ70,Rep!$Z$12:$AQ$12,AD$12))","v":360445},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z70:$AQ70,Rep!$Z$12:$AQ$12,AE$12))","v":682630.5},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z70:$AQ70,Rep!$Z$12:$AQ$12,AF$12))","v":1148861},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z70:$AQ70,Rep!$Z$12:$AQ$12,AG$12))","v":1783044},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z70:$AQ70,Rep!$Z$12:$AQ$12,AH$12))","v":2603094},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z70:$AQ70,Rep!$Z$12:$AQ$12,AI$12))","v":3638652.5000000009},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z70:$AQ70,Rep!$Z$12:$AQ$12,AJ$12))","v":4920576.5},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z70:$AQ70,Rep!$Z$12:$AQ$12,AK$12))","v":6292425.5},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z70:$AQ70,Rep!$Z$12:$AQ$12,AL$12))","v":7372079.0000000019},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z70:$AQ70,Rep!$Z$12:$AQ$12,AM$12))","v":8470554.5},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z70:$AQ70,Rep!$Z$12:$AQ$12,AN$12))","v":9556439},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z70:$AQ70,Rep!$Z$12:$AQ$12,AO$12))","v":10650042.5},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z70:$AQ70,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":71},null,null,null,null,null,null,{"$f":"Calc!H392","v":"Прямые расходы"},{"$f":"Calc!I392","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J392","v":"Развлекат. услуги"},null,{"$f":"Calc!L392","v":3},{"$f":"Calc!M392","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B71=Lists!$CU$24,SUMIFS($Z71:$AQ71,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z71:$AQ71))","v":57687995.300000004},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z71:$AQ71,Rep!$Z$12:$AQ$12,AA$12))","v":5008.2000000000007},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z71:$AQ71,Rep!$Z$12:$AQ$12,AB$12))","v":49065.600000000006},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z71:$AQ71,Rep!$Z$12:$AQ$12,AC$12))","v":155077.5},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z71:$AQ71,Rep!$Z$12:$AQ$12,AD$12))","v":360445},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z71:$AQ71,Rep!$Z$12:$AQ$12,AE$12))","v":682630.5},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z71:$AQ71,Rep!$Z$12:$AQ$12,AF$12))","v":1148861},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z71:$AQ71,Rep!$Z$12:$AQ$12,AG$12))","v":1783044},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z71:$AQ71,Rep!$Z$12:$AQ$12,AH$12))","v":2603094},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z71:$AQ71,Rep!$Z$12:$AQ$12,AI$12))","v":3638652.5000000009},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z71:$AQ71,Rep!$Z$12:$AQ$12,AJ$12))","v":4920576.5},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z71:$AQ71,Rep!$Z$12:$AQ$12,AK$12))","v":6292425.5},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z71:$AQ71,Rep!$Z$12:$AQ$12,AL$12))","v":7372079.0000000019},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z71:$AQ71,Rep!$Z$12:$AQ$12,AM$12))","v":8470554.5},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z71:$AQ71,Rep!$Z$12:$AQ$12,AN$12))","v":9556439},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z71:$AQ71,Rep!$Z$12:$AQ$12,AO$12))","v":10650042.5},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z71:$AQ71,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":72},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":73},null,null,null,null,null,null,{"$f":"Calc!H394","v":"Прямые расходы"},{"$f":"Calc!I394","v":"Прямые постоянные расходы отдела продаж"},null,null,null,{"$f":"Calc!M394","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X73-SUM($X74:$X77))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B73=Lists!$CU$24,SUMIFS($Z73:$AQ73,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z73:$AQ73))","v":1898237912.6955054},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z73:$AQ73,Rep!$Z$12:$AQ$12,AA$12))","v":383253.5625},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z73:$AQ73,Rep!$Z$12:$AQ$12,AB$12))","v":1538904.9375},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z73:$AQ73,Rep!$Z$12:$AQ$12,AC$12))","v":4655152.479166667},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z73:$AQ73,Rep!$Z$12:$AQ$12,AD$12))","v":10907464.385416666},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z73:$AQ73,Rep!$Z$12:$AQ$12,AE$12))","v":20412338.721458334},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z73:$AQ73,Rep!$Z$12:$AQ$12,AF$12))","v":34478126.442291662},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z73:$AQ73,Rep!$Z$12:$AQ$12,AG$12))","v":55161988.164417706},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z73:$AQ73,Rep!$Z$12:$AQ$12,AH$12))","v":80425501.78695415},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z73:$AQ73,Rep!$Z$12:$AQ$12,AI$12))","v":113037164.96543437},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z73:$AQ73,Rep!$Z$12:$AQ$12,AJ$12))","v":157755975.5307824},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z73:$AQ73,Rep!$Z$12:$AQ$12,AK$12))","v":204086186.71476486},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z73:$AQ73,Rep!$Z$12:$AQ$12,AL$12))","v":242234703.85901332},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z73:$AQ73,Rep!$Z$12:$AQ$12,AM$12))","v":286844716.04578698},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z73:$AQ73,Rep!$Z$12:$AQ$12,AN$12))","v":324178542.59069538},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z73:$AQ73,Rep!$Z$12:$AQ$12,AO$12))","v":362137892.50932288},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z73:$AQ73,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":74},null,null,null,null,null,null,{"$f":"Calc!H395","v":"Прямые расходы"},{"$f":"Calc!I395","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J395","v":"ФОТ менеджеров-консультантов"},null,{"$f":"Calc!L395","v":1},{"$f":"Calc!M395","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B74=Lists!$CU$24,SUMIFS($Z74:$AQ74,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z74:$AQ74))","v":1455093071.304235},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z74:$AQ74,Rep!$Z$12:$AQ$12,AA$12))","v":87118.125},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z74:$AQ74,Rep!$Z$12:$AQ$12,AB$12))","v":929926.87500000012},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z74:$AQ74,Rep!$Z$12:$AQ$12,AC$12))","v":3350117.291666667},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z74:$AQ74,Rep!$Z$12:$AQ$12,AD$12))","v":8124972.604166666},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z74:$AQ74,Rep!$Z$12:$AQ$12,AE$12))","v":15424875.939583335},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z74:$AQ74,Rep!$Z$12:$AQ$12,AF$12))","v":26244712.647916667},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z74:$AQ74,Rep!$Z$12:$AQ$12,AG$12))","v":42113837.049552076},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z74:$AQ74,Rep!$Z$12:$AQ$12,AH$12))","v":61533462.913041659},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z74:$AQ74,Rep!$Z$12:$AQ$12,AI$12))","v":86619357.665718734},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z74:$AQ74,Rep!$Z$12:$AQ$12,AJ$12))","v":120968596.5621403},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z74:$AQ74,Rep!$Z$12:$AQ$12,AK$12))","v":156590605.16520372},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z74:$AQ74,Rep!$Z$12:$AQ$12,AL$12))","v":185935618.35308716},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z74:$AQ74,Rep!$Z$12:$AQ$12,AM$12))","v":220191196.95829773},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z74:$AQ74,Rep!$Z$12:$AQ$12,AN$12))","v":248889586.60822716},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z74:$AQ74,Rep!$Z$12:$AQ$12,AO$12))","v":278089086.54563296},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z74:$AQ74,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":75},null,null,null,null,null,null,{"$f":"Calc!H396","v":"Прямые расходы"},{"$f":"Calc!I396","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J396","v":"Соцсборы"},null,{"$f":"Calc!L396","v":0},{"$f":"Calc!M396","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B75=Lists!$CU$24,SUMIFS($Z75:$AQ75,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z75:$AQ75))","v":436527921.39127052},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z75:$AQ75,Rep!$Z$12:$AQ$12,AA$12))","v":26135.4375},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z75:$AQ75,Rep!$Z$12:$AQ$12,AB$12))","v":278978.0625},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z75:$AQ75,Rep!$Z$12:$AQ$12,AC$12))","v":1005035.1875},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z75:$AQ75,Rep!$Z$12:$AQ$12,AD$12))","v":2437491.78125},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z75:$AQ75,Rep!$Z$12:$AQ$12,AE$12))","v":4627462.7818750003},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z75:$AQ75,Rep!$Z$12:$AQ$12,AF$12))","v":7873413.7943749987},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z75:$AQ75,Rep!$Z$12:$AQ$12,AG$12))","v":12634151.114865623},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z75:$AQ75,Rep!$Z$12:$AQ$12,AH$12))","v":18460038.873912495},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z75:$AQ75,Rep!$Z$12:$AQ$12,AI$12))","v":25985807.29971562},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z75:$AQ75,Rep!$Z$12:$AQ$12,AJ$12))","v":36290578.968642093},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z75:$AQ75,Rep!$Z$12:$AQ$12,AK$12))","v":46977181.549561121},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z75:$AQ75,Rep!$Z$12:$AQ$12,AL$12))","v":55780685.505926147},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z75:$AQ75,Rep!$Z$12:$AQ$12,AM$12))","v":66057359.087489307},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z75:$AQ75,Rep!$Z$12:$AQ$12,AN$12))","v":74666875.982468158},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z75:$AQ75,Rep!$Z$12:$AQ$12,AO$12))","v":83426725.963689893},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z75:$AQ75,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":76},null,null,null,null,null,null,{"$f":"Calc!H397","v":"Прямые расходы"},{"$f":"Calc!I397","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J397","v":"Прочие расходы отдела продаж"},null,{"$f":"Calc!L397","v":2},{"$f":"Calc!M397","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B76=Lists!$CU$24,SUMIFS($Z76:$AQ76,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z76:$AQ76))","v":6616920},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z76:$AQ76,Rep!$Z$12:$AQ$12,AA$12))","v":270000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z76:$AQ76,Rep!$Z$12:$AQ$12,AB$12))","v":330000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z76:$AQ76,Rep!$Z$12:$AQ$12,AC$12))","v":300000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z76:$AQ76,Rep!$Z$12:$AQ$12,AD$12))","v":345000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z76:$AQ76,Rep!$Z$12:$AQ$12,AE$12))","v":360000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z76:$AQ76,Rep!$Z$12:$AQ$12,AF$12))","v":360000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z76:$AQ76,Rep!$Z$12:$AQ$12,AG$12))","v":414000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z76:$AQ76,Rep!$Z$12:$AQ$12,AH$12))","v":432000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z76:$AQ76,Rep!$Z$12:$AQ$12,AI$12))","v":432000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z76:$AQ76,Rep!$Z$12:$AQ$12,AJ$12))","v":496800},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z76:$AQ76,Rep!$Z$12:$AQ$12,AK$12))","v":518400},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z76:$AQ76,Rep!$Z$12:$AQ$12,AL$12))","v":518400},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z76:$AQ76,Rep!$Z$12:$AQ$12,AM$12))","v":596160},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z76:$AQ76,Rep!$Z$12:$AQ$12,AN$12))","v":622080},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z76:$AQ76,Rep!$Z$12:$AQ$12,AO$12))","v":622080},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z76:$AQ76,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":77},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":78},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":79}]
[{"$f":"ROW()","v":80},null,null,null,null,null,null,{"$f":"Items!$BO$22","v":"Маржинальная прибыль"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X80-($X46-$X52))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B80=Lists!$CU$24,SUMIFS($Z80:$AQ80,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z80:$AQ80))","v":7023756312.2140503},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z80:$AQ80,Rep!$Z$12:$AQ$12,AA$12))","v":-15702392.189421786},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z80:$AQ80,Rep!$Z$12:$AQ$12,AB$12))","v":-11617035.074422132},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z80:$AQ80,Rep!$Z$12:$AQ$12,AC$12))","v":2428926.5986953918},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z80:$AQ80,Rep!$Z$12:$AQ$12,AD$12))","v":35792335.156580672},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z80:$AQ80,Rep!$Z$12:$AQ$12,AE$12))","v":98649838.866845965},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z80:$AQ80,Rep!$Z$12:$AQ$12,AF$12))","v":193897720.74434075},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z80:$AQ80,Rep!$Z$12:$AQ$12,AG$12))","v":318209463.51256591},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z80:$AQ80,Rep!$Z$12:$AQ$12,AH$12))","v":462573679.13654763},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z80:$AQ80,Rep!$Z$12:$AQ$12,AI$12))","v":623512761.78688729},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z80:$AQ80,Rep!$Z$12:$AQ$12,AJ$12))","v":788806856.62684429},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z80:$AQ80,Rep!$Z$12:$AQ$12,AK$12))","v":818693072.85560048},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z80:$AQ80,Rep!$Z$12:$AQ$12,AL$12))","v":861917961.93948352},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z80:$AQ80,Rep!$Z$12:$AQ$12,AM$12))","v":930494357.9858247},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z80:$AQ80,Rep!$Z$12:$AQ$12,AN$12))","v":926036445.95079446},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z80:$AQ80,Rep!$Z$12:$AQ$12,AO$12))","v":990062318.31688309},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z80:$AQ80,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":81}]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,{"$f":"Items!$BO$23","v":"Управленческие расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X82-SUMIFS($X83:$X109,$J83:$J109,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B82=Lists!$CU$24,SUMIFS($Z82:$AQ82,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z82:$AQ82))","v":681913278.47072947},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z82:$AQ82,Rep!$Z$12:$AQ$12,AA$12))","v":17407474.370263889},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z82:$AQ82,Rep!$Z$12:$AQ$12,AB$12))","v":17141281.20696456},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z82:$AQ82,Rep!$Z$12:$AQ$12,AC$12))","v":18429561.212023731},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z82:$AQ82,Rep!$Z$12:$AQ$12,AD$12))","v":20647583.324882846},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z82:$AQ82,Rep!$Z$12:$AQ$12,AE$12))","v":23665046.782049146},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z82:$AQ82,Rep!$Z$12:$AQ$12,AF$12))","v":27758054.317487203},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z82:$AQ82,Rep!$Z$12:$AQ$12,AG$12))","v":33172033.854674369},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z82:$AQ82,Rep!$Z$12:$AQ$12,AH$12))","v":39589510.498144895},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z82:$AQ82,Rep!$Z$12:$AQ$12,AI$12))","v":47422466.523153886},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z82:$AQ82,Rep!$Z$12:$AQ$12,AJ$12))","v":57019483.824606851},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z82:$AQ82,Rep!$Z$12:$AQ$12,AK$12))","v":63486390.262747332},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z82:$AQ82,Rep!$Z$12:$AQ$12,AL$12))","v":68307895.971538246},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z82:$AQ82,Rep!$Z$12:$AQ$12,AM$12))","v":75887255.721400321},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z82:$AQ82,Rep!$Z$12:$AQ$12,AN$12))","v":82250782.265321672},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z82:$AQ82,Rep!$Z$12:$AQ$12,AO$12))","v":89728458.335470602},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z82:$AQ82,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":83},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"Items!$BO$24","v":"ФОТ управленческого персонала"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X83-SUM($X84:$X91))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B83=Lists!$CU$24,SUMIFS($Z83:$AQ83,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z83:$AQ83))","v":208679813.80868596},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z83:$AQ83,Rep!$Z$12:$AQ$12,AA$12))","v":11220000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z83:$AQ83,Rep!$Z$12:$AQ$12,AB$12))","v":11556600},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z83:$AQ83,Rep!$Z$12:$AQ$12,AC$12))","v":11903298},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z83:$AQ83,Rep!$Z$12:$AQ$12,AD$12))","v":12260396.939999999},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z83:$AQ83,Rep!$Z$12:$AQ$12,AE$12))","v":12628208.848199999},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z83:$AQ83,Rep!$Z$12:$AQ$12,AF$12))","v":13007055.113645997},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z83:$AQ83,Rep!$Z$12:$AQ$12,AG$12))","v":13397266.767055377},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z83:$AQ83,Rep!$Z$12:$AQ$12,AH$12))","v":13799184.77006704},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z83:$AQ83,Rep!$Z$12:$AQ$12,AI$12))","v":14213160.313169049},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z83:$AQ83,Rep!$Z$12:$AQ$12,AJ$12))","v":14639555.122564122},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z83:$AQ83,Rep!$Z$12:$AQ$12,AK$12))","v":15078741.776241047},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z83:$AQ83,Rep!$Z$12:$AQ$12,AL$12))","v":15531104.029528279},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z83:$AQ83,Rep!$Z$12:$AQ$12,AM$12))","v":15997037.150414124},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z83:$AQ83,Rep!$Z$12:$AQ$12,AN$12))","v":16476948.264926543},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z83:$AQ83,Rep!$Z$12:$AQ$12,AO$12))","v":16971256.712874345},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z83:$AQ83,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":84},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L84)=0,$L84=0,$L84=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L84)))","v":"Генеральный директор"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B84=Lists!$CU$24,SUMIFS($Z84:$AQ84,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z84:$AQ84))","v":44637393.328061163},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z84:$AQ84,Rep!$Z$12:$AQ$12,AA$12))","v":2400000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z84:$AQ84,Rep!$Z$12:$AQ$12,AB$12))","v":2472000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z84:$AQ84,Rep!$Z$12:$AQ$12,AC$12))","v":2546160},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z84:$AQ84,Rep!$Z$12:$AQ$12,AD$12))","v":2622544.7999999998},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z84:$AQ84,Rep!$Z$12:$AQ$12,AE$12))","v":2701221.1439999999},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z84:$AQ84,Rep!$Z$12:$AQ$12,AF$12))","v":2782257.7783199996},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z84:$AQ84,Rep!$Z$12:$AQ$12,AG$12))","v":2865725.5116695999},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z84:$AQ84,Rep!$Z$12:$AQ$12,AH$12))","v":2951697.2770196879},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z84:$AQ84,Rep!$Z$12:$AQ$12,AI$12))","v":3040248.195330278},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z84:$AQ84,Rep!$Z$12:$AQ$12,AJ$12))","v":3131455.6411901866},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z84:$AQ84,Rep!$Z$12:$AQ$12,AK$12))","v":3225399.3104258925},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z84:$AQ84,Rep!$Z$12:$AQ$12,AL$12))","v":3322161.2897386691},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z84:$AQ84,Rep!$Z$12:$AQ$12,AM$12))","v":3421826.1284308289},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z84:$AQ84,Rep!$Z$12:$AQ$12,AN$12))","v":3524480.9122837535},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z84:$AQ84,Rep!$Z$12:$AQ$12,AO$12))","v":3630215.3396522664},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z84:$AQ84,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":85},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L85)=0,$L85=0,$L85=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L85)))","v":"Операционный директор"},null,{"$f":"L84+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B85=Lists!$CU$24,SUMIFS($Z85:$AQ85,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z85:$AQ85))","v":40173653.995255038},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z85:$AQ85,Rep!$Z$12:$AQ$12,AA$12))","v":2160000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z85:$AQ85,Rep!$Z$12:$AQ$12,AB$12))","v":2224800},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z85:$AQ85,Rep!$Z$12:$AQ$12,AC$12))","v":2291544},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z85:$AQ85,Rep!$Z$12:$AQ$12,AD$12))","v":2360290.3199999998},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z85:$AQ85,Rep!$Z$12:$AQ$12,AE$12))","v":2431099.0296},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z85:$AQ85,Rep!$Z$12:$AQ$12,AF$12))","v":2504032.0004879995},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z85:$AQ85,Rep!$Z$12:$AQ$12,AG$12))","v":2579152.9605026399},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z85:$AQ85,Rep!$Z$12:$AQ$12,AH$12))","v":2656527.5493177189},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z85:$AQ85,Rep!$Z$12:$AQ$12,AI$12))","v":2736223.3757972503},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z85:$AQ85,Rep!$Z$12:$AQ$12,AJ$12))","v":2818310.077071168},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z85:$AQ85,Rep!$Z$12:$AQ$12,AK$12))","v":2902859.3793833032},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z85:$AQ85,Rep!$Z$12:$AQ$12,AL$12))","v":2989945.1607648022},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z85:$AQ85,Rep!$Z$12:$AQ$12,AM$12))","v":3079643.5155877457},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z85:$AQ85,Rep!$Z$12:$AQ$12,AN$12))","v":3172032.8210553778},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z85:$AQ85,Rep!$Z$12:$AQ$12,AO$12))","v":3267193.8056870396},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z85:$AQ85,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":86},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L86)=0,$L86=0,$L86=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L86)))","v":"Главный бухгалтер"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B86=Lists!$CU$24,SUMIFS($Z86:$AQ86,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z86:$AQ86))","v":26782435.996836696},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z86:$AQ86,Rep!$Z$12:$AQ$12,AA$12))","v":1440000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z86:$AQ86,Rep!$Z$12:$AQ$12,AB$12))","v":1483200},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z86:$AQ86,Rep!$Z$12:$AQ$12,AC$12))","v":1527696},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z86:$AQ86,Rep!$Z$12:$AQ$12,AD$12))","v":1573526.8800000001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z86:$AQ86,Rep!$Z$12:$AQ$12,AE$12))","v":1620732.6863999998},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z86:$AQ86,Rep!$Z$12:$AQ$12,AF$12))","v":1669354.6669919998},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z86:$AQ86,Rep!$Z$12:$AQ$12,AG$12))","v":1719435.3070017598},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z86:$AQ86,Rep!$Z$12:$AQ$12,AH$12))","v":1771018.3662118127},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z86:$AQ86,Rep!$Z$12:$AQ$12,AI$12))","v":1824148.9171981669},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z86:$AQ86,Rep!$Z$12:$AQ$12,AJ$12))","v":1878873.3847141119},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z86:$AQ86,Rep!$Z$12:$AQ$12,AK$12))","v":1935239.5862555353},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z86:$AQ86,Rep!$Z$12:$AQ$12,AL$12))","v":1993296.7738432016},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z86:$AQ86,Rep!$Z$12:$AQ$12,AM$12))","v":2053095.6770584972},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z86:$AQ86,Rep!$Z$12:$AQ$12,AN$12))","v":2114688.5473702522},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z86:$AQ86,Rep!$Z$12:$AQ$12,AO$12))","v":2178129.2037913599},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z86:$AQ86,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":87},null,null,null,null,null,null,{"$f":"H83","v":"Управленческие расходы"},{"$f":"I84","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L87)=0,$L87=0,$L87=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L87)))","v":"ИТ-специалисты"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B87=Lists!$CU$24,SUMIFS($Z87:$AQ87,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z87:$AQ87))","v":29014305.663239755},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z87:$AQ87,Rep!$Z$12:$AQ$12,AA$12))","v":1560000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z87:$AQ87,Rep!$Z$12:$AQ$12,AB$12))","v":1606800},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z87:$AQ87,Rep!$Z$12:$AQ$12,AC$12))","v":1655004},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z87:$AQ87,Rep!$Z$12:$AQ$12,AD$12))","v":1704654.12},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z87:$AQ87,Rep!$Z$12:$AQ$12,AE$12))","v":1755793.7435999999},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z87:$AQ87,Rep!$Z$12:$AQ$12,AF$12))","v":1808467.5559079999},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z87:$AQ87,Rep!$Z$12:$AQ$12,AG$12))","v":1862721.5825852398},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z87:$AQ87,Rep!$Z$12:$AQ$12,AH$12))","v":1918603.2300627972},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z87:$AQ87,Rep!$Z$12:$AQ$12,AI$12))","v":1976161.3269646808},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z87:$AQ87,Rep!$Z$12:$AQ$12,AJ$12))","v":2035446.1667736215},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z87:$AQ87,Rep!$Z$12:$AQ$12,AK$12))","v":2096509.5517768299},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z87:$AQ87,Rep!$Z$12:$AQ$12,AL$12))","v":2159404.8383301347},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z87:$AQ87,Rep!$Z$12:$AQ$12,AM$12))","v":2224186.9834800386},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z87:$AQ87,Rep!$Z$12:$AQ$12,AN$12))","v":2290912.5929844398},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z87:$AQ87,Rep!$Z$12:$AQ$12,AO$12))","v":2359639.970773973},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z87:$AQ87,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":88},null,null,null,null,null,null,{"$f":"H84","v":"Управленческие расходы"},{"$f":"I85","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L88)=0,$L88=0,$L88=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L88)))","v":"Финансовые менеджеры"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B88=Lists!$CU$24,SUMIFS($Z88:$AQ88,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z88:$AQ88))","v":31246175.329642814},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z88:$AQ88,Rep!$Z$12:$AQ$12,AA$12))","v":1680000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z88:$AQ88,Rep!$Z$12:$AQ$12,AB$12))","v":1730400},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z88:$AQ88,Rep!$Z$12:$AQ$12,AC$12))","v":1782312},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z88:$AQ88,Rep!$Z$12:$AQ$12,AD$12))","v":1835781.36},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z88:$AQ88,Rep!$Z$12:$AQ$12,AE$12))","v":1890854.8007999999},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z88:$AQ88,Rep!$Z$12:$AQ$12,AF$12))","v":1947580.4448239997},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z88:$AQ88,Rep!$Z$12:$AQ$12,AG$12))","v":2006007.8581687198},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z88:$AQ88,Rep!$Z$12:$AQ$12,AH$12))","v":2066188.0939137815},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z88:$AQ88,Rep!$Z$12:$AQ$12,AI$12))","v":2128173.7367311949},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z88:$AQ88,Rep!$Z$12:$AQ$12,AJ$12))","v":2192018.9488331308},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z88:$AQ88,Rep!$Z$12:$AQ$12,AK$12))","v":2257779.5172981247},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z88:$AQ88,Rep!$Z$12:$AQ$12,AL$12))","v":2325512.9028170686},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z88:$AQ88,Rep!$Z$12:$AQ$12,AM$12))","v":2395278.2899015802},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z88:$AQ88,Rep!$Z$12:$AQ$12,AN$12))","v":2467136.6385986274},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z88:$AQ88,Rep!$Z$12:$AQ$12,AO$12))","v":2541150.7377565866},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z88:$AQ88,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":89},null,null,null,null,null,null,{"$f":"H85","v":"Управленческие расходы"},{"$f":"I86","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L89)=0,$L89=0,$L89=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L89)))","v":"Бухгалтера"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B89=Lists!$CU$24,SUMIFS($Z89:$AQ89,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z89:$AQ89))","v":14507152.831619877},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z89:$AQ89,Rep!$Z$12:$AQ$12,AA$12))","v":780000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z89:$AQ89,Rep!$Z$12:$AQ$12,AB$12))","v":803400},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z89:$AQ89,Rep!$Z$12:$AQ$12,AC$12))","v":827502},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z89:$AQ89,Rep!$Z$12:$AQ$12,AD$12))","v":852327.06},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z89:$AQ89,Rep!$Z$12:$AQ$12,AE$12))","v":877896.87179999996},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z89:$AQ89,Rep!$Z$12:$AQ$12,AF$12))","v":904233.77795399993},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z89:$AQ89,Rep!$Z$12:$AQ$12,AG$12))","v":931360.79129261989},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z89:$AQ89,Rep!$Z$12:$AQ$12,AH$12))","v":959301.6150313986},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z89:$AQ89,Rep!$Z$12:$AQ$12,AI$12))","v":988080.6634823404},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z89:$AQ89,Rep!$Z$12:$AQ$12,AJ$12))","v":1017723.0833868107},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z89:$AQ89,Rep!$Z$12:$AQ$12,AK$12))","v":1048254.7758884149},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z89:$AQ89,Rep!$Z$12:$AQ$12,AL$12))","v":1079702.4191650674},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z89:$AQ89,Rep!$Z$12:$AQ$12,AM$12))","v":1112093.4917400193},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z89:$AQ89,Rep!$Z$12:$AQ$12,AN$12))","v":1145456.2964922199},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z89:$AQ89,Rep!$Z$12:$AQ$12,AO$12))","v":1179819.9853869865},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z89:$AQ89,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,{"$f":"H86","v":"Управленческие расходы"},{"$f":"I87","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L90)=0,$L90=0,$L90=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L90)))","v":"Прочие сотрудники"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B90=Lists!$CU$24,SUMIFS($Z90:$AQ90,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z90:$AQ90))","v":22318696.664030582},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z90:$AQ90,Rep!$Z$12:$AQ$12,AA$12))","v":1200000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z90:$AQ90,Rep!$Z$12:$AQ$12,AB$12))","v":1236000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z90:$AQ90,Rep!$Z$12:$AQ$12,AC$12))","v":1273080},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z90:$AQ90,Rep!$Z$12:$AQ$12,AD$12))","v":1311272.3999999999},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z90:$AQ90,Rep!$Z$12:$AQ$12,AE$12))","v":1350610.5719999999},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z90:$AQ90,Rep!$Z$12:$AQ$12,AF$12))","v":1391128.8891599998},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z90:$AQ90,Rep!$Z$12:$AQ$12,AG$12))","v":1432862.7558348},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z90:$AQ90,Rep!$Z$12:$AQ$12,AH$12))","v":1475848.638509844},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z90:$AQ90,Rep!$Z$12:$AQ$12,AI$12))","v":1520124.097665139},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z90:$AQ90,Rep!$Z$12:$AQ$12,AJ$12))","v":1565727.8205950933},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z90:$AQ90,Rep!$Z$12:$AQ$12,AK$12))","v":1612699.6552129462},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z90:$AQ90,Rep!$Z$12:$AQ$12,AL$12))","v":1661080.6448693345},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z90:$AQ90,Rep!$Z$12:$AQ$12,AM$12))","v":1710913.0642154145},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z90:$AQ90,Rep!$Z$12:$AQ$12,AN$12))","v":1762240.4561418768},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z90:$AQ90,Rep!$Z$12:$AQ$12,AO$12))","v":1815107.6698261332},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z90:$AQ90,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":91},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":92},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B92=Lists!$CU$24,SUMIFS($Z92:$AQ92,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z92:$AQ92))","v":62603944.142605767},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z92:$AQ92,Rep!$Z$12:$AQ$12,AA$12))","v":3366000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z92:$AQ92,Rep!$Z$12:$AQ$12,AB$12))","v":3466980},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z92:$AQ92,Rep!$Z$12:$AQ$12,AC$12))","v":3570989.4},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z92:$AQ92,Rep!$Z$12:$AQ$12,AD$12))","v":3678119.0819999999},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z92:$AQ92,Rep!$Z$12:$AQ$12,AE$12))","v":3788462.6544599994},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z92:$AQ92,Rep!$Z$12:$AQ$12,AF$12))","v":3902116.5340937991},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z92:$AQ92,Rep!$Z$12:$AQ$12,AG$12))","v":4019180.030116613},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z92:$AQ92,Rep!$Z$12:$AQ$12,AH$12))","v":4139755.4310201118},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z92:$AQ92,Rep!$Z$12:$AQ$12,AI$12))","v":4263948.0939507149},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z92:$AQ92,Rep!$Z$12:$AQ$12,AJ$12))","v":4391866.5367692364},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z92:$AQ92,Rep!$Z$12:$AQ$12,AK$12))","v":4523622.5328723136},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z92:$AQ92,Rep!$Z$12:$AQ$12,AL$12))","v":4659331.2088584835},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z92:$AQ92,Rep!$Z$12:$AQ$12,AM$12))","v":4799111.1451242371},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z92:$AQ92,Rep!$Z$12:$AQ$12,AN$12))","v":4943084.4794779625},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z92:$AQ92,Rep!$Z$12:$AQ$12,AO$12))","v":5091377.0138623035},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z92:$AQ92,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":93},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"Items!$BG$13","v":"Расходы на персонал"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X93-SUM($X94:$X99))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B93=Lists!$CU$24,SUMIFS($Z93:$AQ93,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z93:$AQ93))","v":193137602.63708687},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z93:$AQ93,Rep!$Z$12:$AQ$12,AA$12))","v":2531474.370263889},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z93:$AQ93,Rep!$Z$12:$AQ$12,AB$12))","v":1464643.1997321877},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z93:$AQ93,Rep!$Z$12:$AQ$12,AC$12))","v":1883968.7021583803},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z93:$AQ93,Rep!$Z$12:$AQ$12,AD$12))","v":2799778.6703624269},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z93:$AQ93,Rep!$Z$12:$AQ$12,AE$12))","v":3969066.731753665},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z93:$AQ93,Rep!$Z$12:$AQ$12,AF$12))","v":5555059.9820641261},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z93:$AQ93,Rep!$Z$12:$AQ$12,AG$12))","v":7771241.1696698647},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z93:$AQ93,Rep!$Z$12:$AQ$12,AH$12))","v":10405721.086034525},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z93:$AQ93,Rep!$Z$12:$AQ$12,AI$12))","v":13762055.076891992},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z93:$AQ93,Rep!$Z$12:$AQ$12,AJ$12))","v":18170663.369086243},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z93:$AQ93,Rep!$Z$12:$AQ$12,AK$12))","v":20484459.563731216},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z93:$AQ93,Rep!$Z$12:$AQ$12,AL$12))","v":21422671.505193096},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z93:$AQ93,Rep!$Z$12:$AQ$12,AM$12))","v":24674965.53558575},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z93:$AQ93,Rep!$Z$12:$AQ$12,AN$12))","v":27555642.894855827},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z93:$AQ93,Rep!$Z$12:$AQ$12,AO$12))","v":30686190.779703673},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z93:$AQ93,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":94},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L94)=0,$L94=0,$L94=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L94)))","v":"Аренда офиса"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B94=Lists!$CU$24,SUMIFS($Z94:$AQ94,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z94:$AQ94))","v":16281371.309641149},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z94:$AQ94,Rep!$Z$12:$AQ$12,AA$12))","v":892800},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z94:$AQ94,Rep!$Z$12:$AQ$12,AB$12))","v":859320},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z94:$AQ94,Rep!$Z$12:$AQ$12,AC$12))","v":820260},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z94:$AQ94,Rep!$Z$12:$AQ$12,AD$12))","v":861273.00000000023},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z94:$AQ94,Rep!$Z$12:$AQ$12,AE$12))","v":904336.65},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z94:$AQ94,Rep!$Z$12:$AQ$12,AF$12))","v":949553.48250000027},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z94:$AQ94,Rep!$Z$12:$AQ$12,AG$12))","v":997031.15662500018},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z94:$AQ94,Rep!$Z$12:$AQ$12,AH$12))","v":1046882.7144562502},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z94:$AQ94,Rep!$Z$12:$AQ$12,AI$12))","v":1099226.8501790627},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z94:$AQ94,Rep!$Z$12:$AQ$12,AJ$12))","v":1154188.1926880158},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z94:$AQ94,Rep!$Z$12:$AQ$12,AK$12))","v":1211897.6023224166},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z94:$AQ94,Rep!$Z$12:$AQ$12,AL$12))","v":1272492.4824385375},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z94:$AQ94,Rep!$Z$12:$AQ$12,AM$12))","v":1336117.1065604642},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z94:$AQ94,Rep!$Z$12:$AQ$12,AN$12))","v":1402922.9618884877},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z94:$AQ94,Rep!$Z$12:$AQ$12,AO$12))","v":1473069.109982912},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z94:$AQ94,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":95},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L95)=0,$L95=0,$L95=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L95)))","v":"Расходы на организацию рабочего места"},null,{"$f":"L94+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B95=Lists!$CU$24,SUMIFS($Z95:$AQ95,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z95:$AQ95))","v":430000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z95:$AQ95,Rep!$Z$12:$AQ$12,AA$12))","v":430000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z95:$AQ95,Rep!$Z$12:$AQ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z95:$AQ95,Rep!$Z$12:$AQ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z95:$AQ95,Rep!$Z$12:$AQ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z95:$AQ95,Rep!$Z$12:$AQ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z95:$AQ95,Rep!$Z$12:$AQ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z95:$AQ95,Rep!$Z$12:$AQ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z95:$AQ95,Rep!$Z$12:$AQ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z95:$AQ95,Rep!$Z$12:$AQ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z95:$AQ95,Rep!$Z$12:$AQ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z95:$AQ95,Rep!$Z$12:$AQ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z95:$AQ95,Rep!$Z$12:$AQ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z95:$AQ95,Rep!$Z$12:$AQ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z95:$AQ95,Rep!$Z$12:$AQ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z95:$AQ95,Rep!$Z$12:$AQ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z95:$AQ95,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":96},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L96)=0,$L96=0,$L96=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L96)))","v":"Расходы на оргтехнику"},null,{"$f":"L95+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B96=Lists!$CU$24,SUMIFS($Z96:$AQ96,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z96:$AQ96))","v":82987172.519285962},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z96:$AQ96,Rep!$Z$12:$AQ$12,AA$12))","v":947745.6013888889},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z96:$AQ96,Rep!$Z$12:$AQ$12,AB$12))","v":317784.84882812505},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z96:$AQ96,Rep!$Z$12:$AQ$12,AC$12))","v":681986.08716145833},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z96:$AQ96,Rep!$Z$12:$AQ$12,AD$12))","v":1327419.561125},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z96:$AQ96,Rep!$Z$12:$AQ$12,AE$12))","v":2078322.8208442398},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z96:$AQ96,Rep!$Z$12:$AQ$12,AF$12))","v":3035603.7203091248},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z96:$AQ96,Rep!$Z$12:$AQ$12,AG$12))","v":4369236.1466124775},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z96:$AQ96,Rep!$Z$12:$AQ$12,AH$12))","v":5814585.436154196},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z96:$AQ96,Rep!$Z$12:$AQ$12,AI$12))","v":7573900.1582182478},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z96:$AQ96,Rep!$Z$12:$AQ$12,AJ$12))","v":9911717.9949174561},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z96:$AQ96,Rep!$Z$12:$AQ$12,AK$12))","v":9761903.5338247512},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z96:$AQ96,Rep!$Z$12:$AQ$12,AL$12))","v":8424085.9263166003},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z96:$AQ96,Rep!$Z$12:$AQ$12,AM$12))","v":9284565.6197668612},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z96:$AQ96,Rep!$Z$12:$AQ$12,AN$12))","v":9578228.9425566383},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z96:$AQ96,Rep!$Z$12:$AQ$12,AO$12))","v":9880086.1212619059},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z96:$AQ96,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":97},null,null,null,null,null,null,{"$f":"H93","v":"Управленческие расходы"},{"$f":"I94","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L97)=0,$L97=0,$L97=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L97)))","v":"Канцелярские расходы"},null,{"$f":"L96+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B97=Lists!$CU$24,SUMIFS($Z97:$AQ97,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z97:$AQ97))","v":81179216.87255618},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z97:$AQ97,Rep!$Z$12:$AQ$12,AA$12))","v":190640.64072916668},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z97:$AQ97,Rep!$Z$12:$AQ$12,AB$12))","v":215583.88233593749},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z97:$AQ97,Rep!$Z$12:$AQ$12,AC$12))","v":297660.94724023447},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z97:$AQ97,Rep!$Z$12:$AQ$12,AD$12))","v":492372.95718515629},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z97:$AQ97,Rep!$Z$12:$AQ$12,AE$12))","v":812660.12279002438},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z97:$AQ97,Rep!$Z$12:$AQ$12,AF$12))","v":1313123.104810325},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z97:$AQ97,Rep!$Z$12:$AQ$12,AG$12))","v":2033087.7041769377},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z97:$AQ97,Rep!$Z$12:$AQ$12,AH$12))","v":3020337.9153791559},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z97:$AQ97,Rep!$Z$12:$AQ$12,AI$12))","v":4365186.9558600737},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z97:$AQ97,Rep!$Z$12:$AQ$12,AJ$12))","v":6128490.8756678784},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z97:$AQ97,Rep!$Z$12:$AQ$12,AK$12))","v":8244085.7941869628},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z97:$AQ97,Rep!$Z$12:$AQ$12,AL$12))","v":10208504.70182978},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z97:$AQ97,Rep!$Z$12:$AQ$12,AM$12))","v":12285131.002851093},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z97:$AQ97,Rep!$Z$12:$AQ$12,AN$12))","v":14544269.404590877},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z97:$AQ97,Rep!$Z$12:$AQ$12,AO$12))","v":17028080.862922579},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z97:$AQ97,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":98},null,null,null,null,null,null,{"$f":"H94","v":"Управленческие расходы"},{"$f":"I95","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L98)=0,$L98=0,$L98=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L98)))","v":"Прочие расходы на персонал"},null,{"$f":"L97+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B98=Lists!$CU$24,SUMIFS($Z98:$AQ98,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z98:$AQ98))","v":12259841.935603548},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z98:$AQ98,Rep!$Z$12:$AQ$12,AA$12))","v":70288.12814583334},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z98:$AQ98,Rep!$Z$12:$AQ$12,AB$12))","v":71954.468568125012},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z98:$AQ98,Rep!$Z$12:$AQ$12,AC$12))","v":84061.66775668753},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z98:$AQ98,Rep!$Z$12:$AQ$12,AD$12))","v":118713.15205226999},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z98:$AQ98,Rep!$Z$12:$AQ$12,AE$12))","v":173747.13811940094},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z98:$AQ98,Rep!$Z$12:$AQ$12,AF$12))","v":256779.67444467644},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z98:$AQ98,Rep!$Z$12:$AQ$12,AG$12))","v":371886.16225544829},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z98:$AQ98,Rep!$Z$12:$AQ$12,AH$12))","v":523915.02004492166},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z98:$AQ98,Rep!$Z$12:$AQ$12,AI$12))","v":723741.11263460747},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z98:$AQ98,Rep!$Z$12:$AQ$12,AJ$12))","v":976266.3058128939},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z98:$AQ98,Rep!$Z$12:$AQ$12,AK$12))","v":1266572.6333970823},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z98:$AQ98,Rep!$Z$12:$AQ$12,AL$12))","v":1517588.3946081758},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z98:$AQ98,Rep!$Z$12:$AQ$12,AM$12))","v":1769151.8064073296},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z98:$AQ98,Rep!$Z$12:$AQ$12,AN$12))","v":2030221.5858198246},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z98:$AQ98,Rep!$Z$12:$AQ$12,AO$12))","v":2304954.685536271},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z98:$AQ98,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":99},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":100},null,null,null,null,null,null,{"$f":"H89","v":"Управленческие расходы"},{"$f":"Items!$BC$13","v":"Постоянные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X100-SUM($X101:$X108))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B100=Lists!$CU$24,SUMIFS($Z100:$AQ100,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z100:$AQ100))","v":217491917.88235098},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z100:$AQ100,Rep!$Z$12:$AQ$12,AA$12))","v":290000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z100:$AQ100,Rep!$Z$12:$AQ$12,AB$12))","v":653058.00723237509},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z100:$AQ100,Rep!$Z$12:$AQ$12,AC$12))","v":1071305.1098653497},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z100:$AQ100,Rep!$Z$12:$AQ$12,AD$12))","v":1909288.6325204205},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z100:$AQ100,Rep!$Z$12:$AQ$12,AE$12))","v":3279308.5476354836},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z100:$AQ100,Rep!$Z$12:$AQ$12,AF$12))","v":5293822.6876832796},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z100:$AQ100,Rep!$Z$12:$AQ$12,AG$12))","v":7984345.8878325112},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z100:$AQ100,Rep!$Z$12:$AQ$12,AH$12))","v":11244849.211023223},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z100:$AQ100,Rep!$Z$12:$AQ$12,AI$12))","v":15183303.039142132},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z100:$AQ100,Rep!$Z$12:$AQ$12,AJ$12))","v":19817398.796187252},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z100:$AQ100,Rep!$Z$12:$AQ$12,AK$12))","v":23399566.389902748},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z100:$AQ100,Rep!$Z$12:$AQ$12,AL$12))","v":26694789.227958392},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z100:$AQ100,Rep!$Z$12:$AQ$12,AM$12))","v":30416141.890276209},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z100:$AQ100,Rep!$Z$12:$AQ$12,AN$12))","v":33275106.626061335},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z100:$AQ100,Rep!$Z$12:$AQ$12,AO$12))","v":36979633.82903029},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z100:$AQ100,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":101},null,null,null,null,null,null,{"$f":"H89","v":"Управленческие расходы"},{"$f":"I90","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L101)=0,$L101=0,$L101=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L101)))","v":"Аутсорсинг бухгалтерии"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B101=Lists!$CU$24,SUMIFS($Z101:$AQ101,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z101:$AQ101))","v":930765},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z101:$AQ101,Rep!$Z$12:$AQ$12,AA$12))","v":60000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z101:$AQ101,Rep!$Z$12:$AQ$12,AB$12))","v":55000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z101:$AQ101,Rep!$Z$12:$AQ$12,AC$12))","v":50000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z101:$AQ101,Rep!$Z$12:$AQ$12,AD$12))","v":55000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z101:$AQ101,Rep!$Z$12:$AQ$12,AE$12))","v":55000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z101:$AQ101,Rep!$Z$12:$AQ$12,AF$12))","v":55000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z101:$AQ101,Rep!$Z$12:$AQ$12,AG$12))","v":60500.000000000015},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z101:$AQ101,Rep!$Z$12:$AQ$12,AH$12))","v":60500.000000000015},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z101:$AQ101,Rep!$Z$12:$AQ$12,AI$12))","v":60500.000000000015},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z101:$AQ101,Rep!$Z$12:$AQ$12,AJ$12))","v":66550.000000000029},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z101:$AQ101,Rep!$Z$12:$AQ$12,AK$12))","v":66550.000000000029},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z101:$AQ101,Rep!$Z$12:$AQ$12,AL$12))","v":66550.000000000029},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z101:$AQ101,Rep!$Z$12:$AQ$12,AM$12))","v":73205.000000000029},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z101:$AQ101,Rep!$Z$12:$AQ$12,AN$12))","v":73205.000000000029},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z101:$AQ101,Rep!$Z$12:$AQ$12,AO$12))","v":73205.000000000029},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z101:$AQ101,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":102},null,null,null,null,null,null,{"$f":"H89","v":"Управленческие расходы"},{"$f":"I90","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L102)=0,$L102=0,$L102=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L102)))","v":"Юридические расходы"},null,{"$f":"L101+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B102=Lists!$CU$24,SUMIFS($Z102:$AQ102,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z102:$AQ102))","v":100650114.20331809},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z102:$AQ102,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z102:$AQ102,Rep!$Z$12:$AQ$12,AB$12))","v":68404.003616187503},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z102:$AQ102,Rep!$Z$12:$AQ$12,AC$12))","v":266102.55493267486},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z102:$AQ102,Rep!$Z$12:$AQ$12,AD$12))","v":653705.56626021024},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z102:$AQ102,Rep!$Z$12:$AQ$12,AE$12))","v":1305031.8113177414},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z102:$AQ102,Rep!$Z$12:$AQ$12,AF$12))","v":2268267.3555083061},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z102:$AQ102,Rep!$Z$12:$AQ$12,AG$12))","v":3568482.9367079218},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z102:$AQ102,Rep!$Z$12:$AQ$12,AH$12))","v":5149677.087332028},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z102:$AQ102,Rep!$Z$12:$AQ$12,AI$12))","v":7054538.3562522326},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z102:$AQ102,Rep!$Z$12:$AQ$12,AJ$12))","v":9306635.6335399039},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z102:$AQ102,Rep!$Z$12:$AQ$12,AK$12))","v":11026166.081709646},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z102:$AQ102,Rep!$Z$12:$AQ$12,AL$12))","v":12579630.344064092},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z102:$AQ102,Rep!$Z$12:$AQ$12,AM$12))","v":14346313.902455},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z102:$AQ102,Rep!$Z$12:$AQ$12,AN$12))","v":15671320.353314701},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z102:$AQ102,Rep!$Z$12:$AQ$12,AO$12))","v":17385838.216307439},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z102:$AQ102,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":103},null,null,null,null,null,null,{"$f":"H89","v":"Управленческие расходы"},{"$f":"I90","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L103)=0,$L103=0,$L103=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L103)))","v":"Расходы на ПО и т.п."},null,3,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B103=Lists!$CU$24,SUMIFS($Z103:$AQ103,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z103:$AQ103))","v":503583.69791666669},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z103:$AQ103,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z103:$AQ103,Rep!$Z$12:$AQ$12,AB$12))","v":26666.666666666672},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z103:$AQ103,Rep!$Z$12:$AQ$12,AC$12))","v":33333.333333333336},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z103:$AQ103,Rep!$Z$12:$AQ$12,AD$12))","v":33333.333333333336},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z103:$AQ103,Rep!$Z$12:$AQ$12,AE$12))","v":34583.333333333336},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z103:$AQ103,Rep!$Z$12:$AQ$12,AF$12))","v":35000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z103:$AQ103,Rep!$Z$12:$AQ$12,AG$12))","v":35000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z103:$AQ103,Rep!$Z$12:$AQ$12,AH$12))","v":36312.5},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z103:$AQ103,Rep!$Z$12:$AQ$12,AI$12))","v":36750},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z103:$AQ103,Rep!$Z$12:$AQ$12,AJ$12))","v":36750},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z103:$AQ103,Rep!$Z$12:$AQ$12,AK$12))","v":38128.125},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z103:$AQ103,Rep!$Z$12:$AQ$12,AL$12))","v":38587.500000000007},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z103:$AQ103,Rep!$Z$12:$AQ$12,AM$12))","v":38587.500000000007},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z103:$AQ103,Rep!$Z$12:$AQ$12,AN$12))","v":40034.53125},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z103:$AQ103,Rep!$Z$12:$AQ$12,AO$12))","v":40516.875},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z103:$AQ103,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":104},null,null,null,null,null,null,{"$f":"H100","v":"Управленческие расходы"},{"$f":"I101","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L104)=0,$L104=0,$L104=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L104)))","v":"Банковские расходы"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B104=Lists!$CU$24,SUMIFS($Z104:$AQ104,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z104:$AQ104))","v":100650114.20331809},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z104:$AQ104,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z104:$AQ104,Rep!$Z$12:$AQ$12,AB$12))","v":68404.003616187503},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z104:$AQ104,Rep!$Z$12:$AQ$12,AC$12))","v":266102.55493267486},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z104:$AQ104,Rep!$Z$12:$AQ$12,AD$12))","v":653705.56626021024},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z104:$AQ104,Rep!$Z$12:$AQ$12,AE$12))","v":1305031.8113177414},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z104:$AQ104,Rep!$Z$12:$AQ$12,AF$12))","v":2268267.3555083061},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z104:$AQ104,Rep!$Z$12:$AQ$12,AG$12))","v":3568482.9367079218},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z104:$AQ104,Rep!$Z$12:$AQ$12,AH$12))","v":5149677.087332028},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z104:$AQ104,Rep!$Z$12:$AQ$12,AI$12))","v":7054538.3562522326},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z104:$AQ104,Rep!$Z$12:$AQ$12,AJ$12))","v":9306635.6335399039},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z104:$AQ104,Rep!$Z$12:$AQ$12,AK$12))","v":11026166.081709646},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z104:$AQ104,Rep!$Z$12:$AQ$12,AL$12))","v":12579630.344064092},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z104:$AQ104,Rep!$Z$12:$AQ$12,AM$12))","v":14346313.902455},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z104:$AQ104,Rep!$Z$12:$AQ$12,AN$12))","v":15671320.353314701},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z104:$AQ104,Rep!$Z$12:$AQ$12,AO$12))","v":17385838.216307439},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z104:$AQ104,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":105},null,null,null,null,null,null,{"$f":"H101","v":"Управленческие расходы"},{"$f":"I102","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L105)=0,$L105=0,$L105=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L105)))","v":"Расходы на уборку-охрану"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B105=Lists!$CU$24,SUMIFS($Z105:$AQ105,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z105:$AQ105))","v":13367765.032507103},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z105:$AQ105,Rep!$Z$12:$AQ$12,AA$12))","v":200000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z105:$AQ105,Rep!$Z$12:$AQ$12,AB$12))","v":393333.33333333337},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z105:$AQ105,Rep!$Z$12:$AQ$12,AC$12))","v":413416.66666666669},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z105:$AQ105,Rep!$Z$12:$AQ$12,AD$12))","v":465850.00000000012},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z105:$AQ105,Rep!$Z$12:$AQ$12,AE$12))","v":524635.83333333349},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z105:$AQ105,Rep!$Z$12:$AQ$12,AF$12))","v":605283.34166666702},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z105:$AQ105,Rep!$Z$12:$AQ$12,AG$12))","v":682050.98500000034},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z105:$AQ105,Rep!$Z$12:$AQ$12,AH$12))","v":768119.32358333387},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z105:$AQ105,Rep!$Z$12:$AQ$12,AI$12))","v":886195.34053416736},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z105:$AQ105,Rep!$Z$12:$AQ$12,AJ$12))","v":998590.84713850089},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z105:$AQ105,Rep!$Z$12:$AQ$12,AK$12))","v":1124603.5016583593},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z105:$AQ105,Rep!$Z$12:$AQ$12,AL$12))","v":1297478.5980760748},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z105:$AQ105,Rep!$Z$12:$AQ$12,AM$12))","v":1462036.8592954795},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z105:$AQ105,Rep!$Z$12:$AQ$12,AN$12))","v":1646531.9867780043},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z105:$AQ105,Rep!$Z$12:$AQ$12,AO$12))","v":1899638.4154431813},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z105:$AQ105,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":106},null,null,null,null,null,null,{"$f":"H102","v":"Управленческие расходы"},{"$f":"I103","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L106)=0,$L106=0,$L106=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L106)))","v":"Эксплуатация объектов недвижимости"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B106=Lists!$CU$24,SUMIFS($Z106:$AQ106,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z106:$AQ106))","v":1389575.7452910556},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z106:$AQ106,Rep!$Z$12:$AQ$12,AA$12))","v":30000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z106:$AQ106,Rep!$Z$12:$AQ$12,AB$12))","v":41250},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z106:$AQ106,Rep!$Z$12:$AQ$12,AC$12))","v":42350.000000000015},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z106:$AQ106,Rep!$Z$12:$AQ$12,AD$12))","v":47694.166666666679},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z106:$AQ106,Rep!$Z$12:$AQ$12,AE$12))","v":55025.758333333353},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z106:$AQ106,Rep!$Z$12:$AQ$12,AF$12))","v":62004.635000000038},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z106:$AQ106,Rep!$Z$12:$AQ$12,AG$12))","v":69829.029416666715},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z106:$AQ106,Rep!$Z$12:$AQ$12,AH$12))","v":80563.212775833395},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z106:$AQ106,Rep!$Z$12:$AQ$12,AI$12))","v":90780.986103500065},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z106:$AQ106,Rep!$Z$12:$AQ$12,AJ$12))","v":102236.68196894175},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z106:$AQ106,Rep!$Z$12:$AQ$12,AK$12))","v":117952.59982509768},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z106:$AQ106,Rep!$Z$12:$AQ$12,AL$12))","v":132912.44175413449},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z106:$AQ106,Rep!$Z$12:$AQ$12,AM$12))","v":149684.72607072766},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z106:$AQ106,Rep!$Z$12:$AQ$12,AN$12))","v":172694.40140392556},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z106:$AQ106,Rep!$Z$12:$AQ$12,AO$12))","v":194597.10597222834},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z106:$AQ106,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":107},null,null,null,null,null,null,{"$f":"H103","v":"Управленческие расходы"},{"$f":"I104","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L107)=0,$L107=0,$L107=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L107)))","v":"Постоянный расход - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B107=Lists!$CU$24,SUMIFS($Z107:$AQ107,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z107:$AQ107))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z107:$AQ107,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z107:$AQ107,Rep!$Z$12:$AQ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z107:$AQ107,Rep!$Z$12:$AQ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z107:$AQ107,Rep!$Z$12:$AQ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z107:$AQ107,Rep!$Z$12:$AQ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z107:$AQ107,Rep!$Z$12:$AQ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z107:$AQ107,Rep!$Z$12:$AQ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z107:$AQ107,Rep!$Z$12:$AQ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z107:$AQ107,Rep!$Z$12:$AQ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z107:$AQ107,Rep!$Z$12:$AQ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z107:$AQ107,Rep!$Z$12:$AQ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z107:$AQ107,Rep!$Z$12:$AQ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z107:$AQ107,Rep!$Z$12:$AQ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z107:$AQ107,Rep!$Z$12:$AQ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z107:$AQ107,Rep!$Z$12:$AQ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z107:$AQ107,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":108},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":109},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":110}]
[{"$f":"ROW()","v":111},null,null,null,null,null,null,{"$f":"Items!$BO$25","v":"EBITDA"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X111-(X80-X82))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B111=Lists!$CU$24,SUMIFS($Z111:$AQ111,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z111:$AQ111))","v":6341843033.7433205},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z111:$AQ111,Rep!$Z$12:$AQ$12,AA$12))","v":-33109866.559685677},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z111:$AQ111,Rep!$Z$12:$AQ$12,AB$12))","v":-28758316.281386696},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z111:$AQ111,Rep!$Z$12:$AQ$12,AC$12))","v":-16000634.613328338},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z111:$AQ111,Rep!$Z$12:$AQ$12,AD$12))","v":15144751.831697822},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z111:$AQ111,Rep!$Z$12:$AQ$12,AE$12))","v":74984792.084796816},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z111:$AQ111,Rep!$Z$12:$AQ$12,AF$12))","v":166139666.42685354},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z111:$AQ111,Rep!$Z$12:$AQ$12,AG$12))","v":285037429.65789151},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z111:$AQ111,Rep!$Z$12:$AQ$12,AH$12))","v":422984168.6384027},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z111:$AQ111,Rep!$Z$12:$AQ$12,AI$12))","v":576090295.26373339},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z111:$AQ111,Rep!$Z$12:$AQ$12,AJ$12))","v":731787372.80223739},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z111:$AQ111,Rep!$Z$12:$AQ$12,AK$12))","v":755206682.59285307},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z111:$AQ111,Rep!$Z$12:$AQ$12,AL$12))","v":793610065.96794522},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z111:$AQ111,Rep!$Z$12:$AQ$12,AM$12))","v":854607102.26442432},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z111:$AQ111,Rep!$Z$12:$AQ$12,AN$12))","v":843785663.68547285},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z111:$AQ111,Rep!$Z$12:$AQ$12,AO$12))","v":900333859.98141253},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z111:$AQ111,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":112}]
[{"$f":"ROW()","v":113},null,null,null,null,null,null,{"$f":"Items!$BO$28","v":"Амортизация"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X113-SUMIFS($X114:$X143,$J114:$J143,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B113=Lists!$CU$24,SUMIFS($Z113:$AQ113,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z113:$AQ113))","v":1538962047.0800202},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z113:$AQ113,Rep!$Z$12:$AQ$12,AA$12))","v":2107871.5504534133},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z113:$AQ113,Rep!$Z$12:$AQ$12,AB$12))","v":10577532.792677991},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z113:$AQ113,Rep!$Z$12:$AQ$12,AC$12))","v":20336453.651358716},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z113:$AQ113,Rep!$Z$12:$AQ$12,AD$12))","v":31550988.500321753},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z113:$AQ113,Rep!$Z$12:$AQ$12,AE$12))","v":46131266.888902113},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z113:$AQ113,Rep!$Z$12:$AQ$12,AF$12))","v":61642479.819665499},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z113:$AQ113,Rep!$Z$12:$AQ$12,AG$12))","v":76754018.054086149},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z113:$AQ113,Rep!$Z$12:$AQ$12,AH$12))","v":94626587.300108194},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z113:$AQ113,Rep!$Z$12:$AQ$12,AI$12))","v":112868751.88705075},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z113:$AQ113,Rep!$Z$12:$AQ$12,AJ$12))","v":130564222.2641515},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z113:$AQ113,Rep!$Z$12:$AQ$12,AK$12))","v":150747182.53879526},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z113:$AQ113,Rep!$Z$12:$AQ$12,AL$12))","v":170661475.55489007},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z113:$AQ113,Rep!$Z$12:$AQ$12,AM$12))","v":189390811.76167357},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z113:$AQ113,Rep!$Z$12:$AQ$12,AN$12))","v":210224680.30631837},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z113:$AQ113,Rep!$Z$12:$AQ$12,AO$12))","v":230777724.20956713},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z113:$AQ113,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":114},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"Items!$AU$13","v":"Капзатраты разовые амортизируемые"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X114-SUM($X115:$X125))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B114=Lists!$CU$24,SUMIFS($Z114:$AQ114,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z114:$AQ114))","v":6874999.9999999991},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z114:$AQ114,Rep!$Z$12:$AQ$12,AA$12))","v":412500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z114:$AQ114,Rep!$Z$12:$AQ$12,AB$12))","v":504166.66666666674},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z114:$AQ114,Rep!$Z$12:$AQ$12,AC$12))","v":458333.33333333337},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z114:$AQ114,Rep!$Z$12:$AQ$12,AD$12))","v":458333.33333333337},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z114:$AQ114,Rep!$Z$12:$AQ$12,AE$12))","v":458333.33333333337},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z114:$AQ114,Rep!$Z$12:$AQ$12,AF$12))","v":458333.33333333337},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z114:$AQ114,Rep!$Z$12:$AQ$12,AG$12))","v":458333.33333333337},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z114:$AQ114,Rep!$Z$12:$AQ$12,AH$12))","v":458333.33333333337},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z114:$AQ114,Rep!$Z$12:$AQ$12,AI$12))","v":458333.33333333337},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z114:$AQ114,Rep!$Z$12:$AQ$12,AJ$12))","v":458333.33333333337},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z114:$AQ114,Rep!$Z$12:$AQ$12,AK$12))","v":458333.33333333337},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z114:$AQ114,Rep!$Z$12:$AQ$12,AL$12))","v":458333.33333333337},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z114:$AQ114,Rep!$Z$12:$AQ$12,AM$12))","v":458333.33333333337},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z114:$AQ114,Rep!$Z$12:$AQ$12,AN$12))","v":458333.33333333337},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z114:$AQ114,Rep!$Z$12:$AQ$12,AO$12))","v":458333.33333333337},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z114:$AQ114,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":115},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I114","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L115)=0,$L115=0,$L115=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L115)))","v":"Юридические расходы"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B115=Lists!$CU$24,SUMIFS($Z115:$AQ115,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z115:$AQ115))","v":625000.00000000012},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z115:$AQ115,Rep!$Z$12:$AQ$12,AA$12))","v":37500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z115:$AQ115,Rep!$Z$12:$AQ$12,AB$12))","v":45833.333333333343},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z115:$AQ115,Rep!$Z$12:$AQ$12,AC$12))","v":41666.666666666672},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z115:$AQ115,Rep!$Z$12:$AQ$12,AD$12))","v":41666.666666666672},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z115:$AQ115,Rep!$Z$12:$AQ$12,AE$12))","v":41666.666666666672},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z115:$AQ115,Rep!$Z$12:$AQ$12,AF$12))","v":41666.666666666672},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z115:$AQ115,Rep!$Z$12:$AQ$12,AG$12))","v":41666.666666666672},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z115:$AQ115,Rep!$Z$12:$AQ$12,AH$12))","v":41666.666666666672},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z115:$AQ115,Rep!$Z$12:$AQ$12,AI$12))","v":41666.666666666672},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z115:$AQ115,Rep!$Z$12:$AQ$12,AJ$12))","v":41666.666666666672},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z115:$AQ115,Rep!$Z$12:$AQ$12,AK$12))","v":41666.666666666672},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z115:$AQ115,Rep!$Z$12:$AQ$12,AL$12))","v":41666.666666666672},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z115:$AQ115,Rep!$Z$12:$AQ$12,AM$12))","v":41666.666666666672},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z115:$AQ115,Rep!$Z$12:$AQ$12,AN$12))","v":41666.666666666672},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z115:$AQ115,Rep!$Z$12:$AQ$12,AO$12))","v":41666.666666666672},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z115:$AQ115,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":116},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I114","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L116)=0,$L116=0,$L116=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L116)))","v":"Градостроительное планирование"},null,{"$f":"L115+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B116=Lists!$CU$24,SUMIFS($Z116:$AQ116,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z116:$AQ116))","v":6250000.0000000009},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z116:$AQ116,Rep!$Z$12:$AQ$12,AA$12))","v":375000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z116:$AQ116,Rep!$Z$12:$AQ$12,AB$12))","v":458333.33333333337},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z116:$AQ116,Rep!$Z$12:$AQ$12,AC$12))","v":416666.66666666669},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z116:$AQ116,Rep!$Z$12:$AQ$12,AD$12))","v":416666.66666666669},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z116:$AQ116,Rep!$Z$12:$AQ$12,AE$12))","v":416666.66666666669},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z116:$AQ116,Rep!$Z$12:$AQ$12,AF$12))","v":416666.66666666669},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z116:$AQ116,Rep!$Z$12:$AQ$12,AG$12))","v":416666.66666666669},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z116:$AQ116,Rep!$Z$12:$AQ$12,AH$12))","v":416666.66666666669},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z116:$AQ116,Rep!$Z$12:$AQ$12,AI$12))","v":416666.66666666669},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z116:$AQ116,Rep!$Z$12:$AQ$12,AJ$12))","v":416666.66666666669},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z116:$AQ116,Rep!$Z$12:$AQ$12,AK$12))","v":416666.66666666669},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z116:$AQ116,Rep!$Z$12:$AQ$12,AL$12))","v":416666.66666666669},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z116:$AQ116,Rep!$Z$12:$AQ$12,AM$12))","v":416666.66666666669},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z116:$AQ116,Rep!$Z$12:$AQ$12,AN$12))","v":416666.66666666669},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z116:$AQ116,Rep!$Z$12:$AQ$12,AO$12))","v":416666.66666666669},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z116:$AQ116,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":117},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I114","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L117)=0,$L117=0,$L117=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L117)))","v":"Разовые капзатраты - 3"},null,{"$f":"L116+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B117=Lists!$CU$24,SUMIFS($Z117:$AQ117,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z117:$AQ117))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z117:$AQ117,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z117:$AQ117,Rep!$Z$12:$AQ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z117:$AQ117,Rep!$Z$12:$AQ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z117:$AQ117,Rep!$Z$12:$AQ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z117:$AQ117,Rep!$Z$12:$AQ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z117:$AQ117,Rep!$Z$12:$AQ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z117:$AQ117,Rep!$Z$12:$AQ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z117:$AQ117,Rep!$Z$12:$AQ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z117:$AQ117,Rep!$Z$12:$AQ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z117:$AQ117,Rep!$Z$12:$AQ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z117:$AQ117,Rep!$Z$12:$AQ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z117:$AQ117,Rep!$Z$12:$AQ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z117:$AQ117,Rep!$Z$12:$AQ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z117:$AQ117,Rep!$Z$12:$AQ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z117:$AQ117,Rep!$Z$12:$AQ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z117:$AQ117,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":118},null,null,null,null,null,null,{"$f":"H114","v":"Амортизация"},{"$f":"I115","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L118)=0,$L118=0,$L118=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L118)))","v":"Разовые капзатраты - 4"},null,{"$f":"L117+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B118=Lists!$CU$24,SUMIFS($Z118:$AQ118,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z118:$AQ118))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z118:$AQ118,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z118:$AQ118,Rep!$Z$12:$AQ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z118:$AQ118,Rep!$Z$12:$AQ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z118:$AQ118,Rep!$Z$12:$AQ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z118:$AQ118,Rep!$Z$12:$AQ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z118:$AQ118,Rep!$Z$12:$AQ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z118:$AQ118,Rep!$Z$12:$AQ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z118:$AQ118,Rep!$Z$12:$AQ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z118:$AQ118,Rep!$Z$12:$AQ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z118:$AQ118,Rep!$Z$12:$AQ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z118:$AQ118,Rep!$Z$12:$AQ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z118:$AQ118,Rep!$Z$12:$AQ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z118:$AQ118,Rep!$Z$12:$AQ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z118:$AQ118,Rep!$Z$12:$AQ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z118:$AQ118,Rep!$Z$12:$AQ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z118:$AQ118,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":119},null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L119)=0,$L119=0,$L119=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L119)))","v":"Разовые капзатраты - 5"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B119=Lists!$CU$24,SUMIFS($Z119:$AQ119,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z119:$AQ119))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z119:$AQ119,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z119:$AQ119,Rep!$Z$12:$AQ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z119:$AQ119,Rep!$Z$12:$AQ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z119:$AQ119,Rep!$Z$12:$AQ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z119:$AQ119,Rep!$Z$12:$AQ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z119:$AQ119,Rep!$Z$12:$AQ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z119:$AQ119,Rep!$Z$12:$AQ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z119:$AQ119,Rep!$Z$12:$AQ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z119:$AQ119,Rep!$Z$12:$AQ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z119:$AQ119,Rep!$Z$12:$AQ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z119:$AQ119,Rep!$Z$12:$AQ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z119:$AQ119,Rep!$Z$12:$AQ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z119:$AQ119,Rep!$Z$12:$AQ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z119:$AQ119,Rep!$Z$12:$AQ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z119:$AQ119,Rep!$Z$12:$AQ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z119:$AQ119,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":120},null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L120)=0,$L120=0,$L120=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L120)))","v":"Разовые капзатраты - 6"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B120=Lists!$CU$24,SUMIFS($Z120:$AQ120,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z120:$AQ120))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z120:$AQ120,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z120:$AQ120,Rep!$Z$12:$AQ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z120:$AQ120,Rep!$Z$12:$AQ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z120:$AQ120,Rep!$Z$12:$AQ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z120:$AQ120,Rep!$Z$12:$AQ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z120:$AQ120,Rep!$Z$12:$AQ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z120:$AQ120,Rep!$Z$12:$AQ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z120:$AQ120,Rep!$Z$12:$AQ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z120:$AQ120,Rep!$Z$12:$AQ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z120:$AQ120,Rep!$Z$12:$AQ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z120:$AQ120,Rep!$Z$12:$AQ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z120:$AQ120,Rep!$Z$12:$AQ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z120:$AQ120,Rep!$Z$12:$AQ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z120:$AQ120,Rep!$Z$12:$AQ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z120:$AQ120,Rep!$Z$12:$AQ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z120:$AQ120,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":121},null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L121)=0,$L121=0,$L121=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L121)))","v":"Разовые капзатраты - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B121=Lists!$CU$24,SUMIFS($Z121:$AQ121,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z121:$AQ121))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z121:$AQ121,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z121:$AQ121,Rep!$Z$12:$AQ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z121:$AQ121,Rep!$Z$12:$AQ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z121:$AQ121,Rep!$Z$12:$AQ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z121:$AQ121,Rep!$Z$12:$AQ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z121:$AQ121,Rep!$Z$12:$AQ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z121:$AQ121,Rep!$Z$12:$AQ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z121:$AQ121,Rep!$Z$12:$AQ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z121:$AQ121,Rep!$Z$12:$AQ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z121:$AQ121,Rep!$Z$12:$AQ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z121:$AQ121,Rep!$Z$12:$AQ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z121:$AQ121,Rep!$Z$12:$AQ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z121:$AQ121,Rep!$Z$12:$AQ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z121:$AQ121,Rep!$Z$12:$AQ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z121:$AQ121,Rep!$Z$12:$AQ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z121:$AQ121,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":122},null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L122)=0,$L122=0,$L122=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L122)))","v":"Разовые капзатраты - 8"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B122=Lists!$CU$24,SUMIFS($Z122:$AQ122,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z122:$AQ122))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z122:$AQ122,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z122:$AQ122,Rep!$Z$12:$AQ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z122:$AQ122,Rep!$Z$12:$AQ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z122:$AQ122,Rep!$Z$12:$AQ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z122:$AQ122,Rep!$Z$12:$AQ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z122:$AQ122,Rep!$Z$12:$AQ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z122:$AQ122,Rep!$Z$12:$AQ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z122:$AQ122,Rep!$Z$12:$AQ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z122:$AQ122,Rep!$Z$12:$AQ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z122:$AQ122,Rep!$Z$12:$AQ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z122:$AQ122,Rep!$Z$12:$AQ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z122:$AQ122,Rep!$Z$12:$AQ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z122:$AQ122,Rep!$Z$12:$AQ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z122:$AQ122,Rep!$Z$12:$AQ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z122:$AQ122,Rep!$Z$12:$AQ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z122:$AQ122,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":123},null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L123)=0,$L123=0,$L123=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L123)))","v":"Разовые капзатраты - 9"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B123=Lists!$CU$24,SUMIFS($Z123:$AQ123,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z123:$AQ123))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z123:$AQ123,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z123:$AQ123,Rep!$Z$12:$AQ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z123:$AQ123,Rep!$Z$12:$AQ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z123:$AQ123,Rep!$Z$12:$AQ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z123:$AQ123,Rep!$Z$12:$AQ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z123:$AQ123,Rep!$Z$12:$AQ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z123:$AQ123,Rep!$Z$12:$AQ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z123:$AQ123,Rep!$Z$12:$AQ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z123:$AQ123,Rep!$Z$12:$AQ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z123:$AQ123,Rep!$Z$12:$AQ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z123:$AQ123,Rep!$Z$12:$AQ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z123:$AQ123,Rep!$Z$12:$AQ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z123:$AQ123,Rep!$Z$12:$AQ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z123:$AQ123,Rep!$Z$12:$AQ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z123:$AQ123,Rep!$Z$12:$AQ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z123:$AQ123,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":124},null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L124)=0,$L124=0,$L124=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L124)))","v":"Разовые капзатраты - 10"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B124=Lists!$CU$24,SUMIFS($Z124:$AQ124,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z124:$AQ124))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z124:$AQ124,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z124:$AQ124,Rep!$Z$12:$AQ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z124:$AQ124,Rep!$Z$12:$AQ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z124:$AQ124,Rep!$Z$12:$AQ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z124:$AQ124,Rep!$Z$12:$AQ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z124:$AQ124,Rep!$Z$12:$AQ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z124:$AQ124,Rep!$Z$12:$AQ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z124:$AQ124,Rep!$Z$12:$AQ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z124:$AQ124,Rep!$Z$12:$AQ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z124:$AQ124,Rep!$Z$12:$AQ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z124:$AQ124,Rep!$Z$12:$AQ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z124:$AQ124,Rep!$Z$12:$AQ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z124:$AQ124,Rep!$Z$12:$AQ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z124:$AQ124,Rep!$Z$12:$AQ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z124:$AQ124,Rep!$Z$12:$AQ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z124:$AQ124,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":125},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":126},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"Items!$AY$13","v":"Капзатраты переменные амортизируемые"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X126-SUM($X127:$X137))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B126=Lists!$CU$24,SUMIFS($Z126:$AQ126,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z126:$AQ126))","v":355583333.33333337},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z126:$AQ126,Rep!$Z$12:$AQ$12,AA$12))","v":1499999.9999999998},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z126:$AQ126,Rep!$Z$12:$AQ$12,AB$12))","v":5333333.3333333321},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z126:$AQ126,Rep!$Z$12:$AQ$12,AC$12))","v":8194444.4444444459},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z126:$AQ126,Rep!$Z$12:$AQ$12,AD$12))","v":10694444.444444446},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z126:$AQ126,Rep!$Z$12:$AQ$12,AE$12))","v":14305555.555555558},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z126:$AQ126,Rep!$Z$12:$AQ$12,AF$12))","v":17638888.888888892},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z126:$AQ126,Rep!$Z$12:$AQ$12,AG$12))","v":20138888.888888888},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z126:$AQ126,Rep!$Z$12:$AQ$12,AH$12))","v":23750000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z126:$AQ126,Rep!$Z$12:$AQ$12,AI$12))","v":27083333.33333334},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z126:$AQ126,Rep!$Z$12:$AQ$12,AJ$12))","v":29583333.333333336},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z126:$AQ126,Rep!$Z$12:$AQ$12,AK$12))","v":33194444.44444444},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z126:$AQ126,Rep!$Z$12:$AQ$12,AL$12))","v":36527777.777777784},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z126:$AQ126,Rep!$Z$12:$AQ$12,AM$12))","v":39027777.777777776},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z126:$AQ126,Rep!$Z$12:$AQ$12,AN$12))","v":42638888.888888888},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z126:$AQ126,Rep!$Z$12:$AQ$12,AO$12))","v":45972222.222222216},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z126:$AQ126,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":127},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I126","v":"Капзатраты переменные амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L127)=0,$L127=0,$L127=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L127)))","v":"Приобретение зданий/сооружений"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B127=Lists!$CU$24,SUMIFS($Z127:$AQ127,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z127:$AQ127))","v":20874999.999999996},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z127:$AQ127,Rep!$Z$12:$AQ$12,AA$12))","v":83333.333333333328},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z127:$AQ127,Rep!$Z$12:$AQ$12,AB$12))","v":305555.5555555555},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z127:$AQ127,Rep!$Z$12:$AQ$12,AC$12))","v":486111.11111111107},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z127:$AQ127,Rep!$Z$12:$AQ$12,AD$12))","v":625000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z127:$AQ127,Rep!$Z$12:$AQ$12,AE$12))","v":833333.33333333337},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z127:$AQ127,Rep!$Z$12:$AQ$12,AF$12))","v":1041666.6666666666},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z127:$AQ127,Rep!$Z$12:$AQ$12,AG$12))","v":1180555.5555555555},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z127:$AQ127,Rep!$Z$12:$AQ$12,AH$12))","v":1388888.8888888888},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z127:$AQ127,Rep!$Z$12:$AQ$12,AI$12))","v":1597222.222222222},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z127:$AQ127,Rep!$Z$12:$AQ$12,AJ$12))","v":1736111.111111111},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z127:$AQ127,Rep!$Z$12:$AQ$12,AK$12))","v":1944444.4444444443},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z127:$AQ127,Rep!$Z$12:$AQ$12,AL$12))","v":2152777.7777777775},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z127:$AQ127,Rep!$Z$12:$AQ$12,AM$12))","v":2291666.6666666665},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z127:$AQ127,Rep!$Z$12:$AQ$12,AN$12))","v":2500000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z127:$AQ127,Rep!$Z$12:$AQ$12,AO$12))","v":2708333.3333333335},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z127:$AQ127,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":128},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I126","v":"Капзатраты переменные амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L128)=0,$L128=0,$L128=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L128)))","v":"Строительство зданий/сооружений"},null,{"$f":"L127+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B128=Lists!$CU$24,SUMIFS($Z128:$AQ128,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z128:$AQ128))","v":104375000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z128:$AQ128,Rep!$Z$12:$AQ$12,AA$12))","v":416666.66666666669},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z128:$AQ128,Rep!$Z$12:$AQ$12,AB$12))","v":1527777.7777777778},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z128:$AQ128,Rep!$Z$12:$AQ$12,AC$12))","v":2430555.555555556},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z128:$AQ128,Rep!$Z$12:$AQ$12,AD$12))","v":3125000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z128:$AQ128,Rep!$Z$12:$AQ$12,AE$12))","v":4166666.666666667},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z128:$AQ128,Rep!$Z$12:$AQ$12,AF$12))","v":5208333.333333334},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z128:$AQ128,Rep!$Z$12:$AQ$12,AG$12))","v":5902777.777777778},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z128:$AQ128,Rep!$Z$12:$AQ$12,AH$12))","v":6944444.444444445},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z128:$AQ128,Rep!$Z$12:$AQ$12,AI$12))","v":7986111.1111111119},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z128:$AQ128,Rep!$Z$12:$AQ$12,AJ$12))","v":8680555.555555556},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z128:$AQ128,Rep!$Z$12:$AQ$12,AK$12))","v":9722222.222222222},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z128:$AQ128,Rep!$Z$12:$AQ$12,AL$12))","v":10763888.888888888},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z128:$AQ128,Rep!$Z$12:$AQ$12,AM$12))","v":11458333.333333332},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z128:$AQ128,Rep!$Z$12:$AQ$12,AN$12))","v":12499999.999999998},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z128:$AQ128,Rep!$Z$12:$AQ$12,AO$12))","v":13541666.666666666},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z128:$AQ128,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":129},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I126","v":"Капзатраты переменные амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L129)=0,$L129=0,$L129=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L129)))","v":"Ремонтные работы"},null,{"$f":"L128+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B129=Lists!$CU$24,SUMIFS($Z129:$AQ129,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z129:$AQ129))","v":62625000.000000007},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z129:$AQ129,Rep!$Z$12:$AQ$12,AA$12))","v":250000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z129:$AQ129,Rep!$Z$12:$AQ$12,AB$12))","v":916666.66666666674},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z129:$AQ129,Rep!$Z$12:$AQ$12,AC$12))","v":1458333.3333333335},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z129:$AQ129,Rep!$Z$12:$AQ$12,AD$12))","v":1875000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z129:$AQ129,Rep!$Z$12:$AQ$12,AE$12))","v":2500000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z129:$AQ129,Rep!$Z$12:$AQ$12,AF$12))","v":3125000.0000000005},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z129:$AQ129,Rep!$Z$12:$AQ$12,AG$12))","v":3541666.666666667},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z129:$AQ129,Rep!$Z$12:$AQ$12,AH$12))","v":4166666.666666667},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z129:$AQ129,Rep!$Z$12:$AQ$12,AI$12))","v":4791666.666666667},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z129:$AQ129,Rep!$Z$12:$AQ$12,AJ$12))","v":5208333.333333334},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z129:$AQ129,Rep!$Z$12:$AQ$12,AK$12))","v":5833333.333333334},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z129:$AQ129,Rep!$Z$12:$AQ$12,AL$12))","v":6458333.333333334},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z129:$AQ129,Rep!$Z$12:$AQ$12,AM$12))","v":6875000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z129:$AQ129,Rep!$Z$12:$AQ$12,AN$12))","v":7500000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z129:$AQ129,Rep!$Z$12:$AQ$12,AO$12))","v":8125000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z129:$AQ129,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":130},null,null,null,null,null,null,{"$f":"H126","v":"Амортизация"},{"$f":"I127","v":"Капзатраты переменные амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L130)=0,$L130=0,$L130=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L130)))","v":"Оборудование"},null,{"$f":"L129+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B130=Lists!$CU$24,SUMIFS($Z130:$AQ130,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z130:$AQ130))","v":41749999.999999993},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z130:$AQ130,Rep!$Z$12:$AQ$12,AA$12))","v":166666.66666666666},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z130:$AQ130,Rep!$Z$12:$AQ$12,AB$12))","v":611111.11111111101},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z130:$AQ130,Rep!$Z$12:$AQ$12,AC$12))","v":972222.22222222213},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z130:$AQ130,Rep!$Z$12:$AQ$12,AD$12))","v":1250000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z130:$AQ130,Rep!$Z$12:$AQ$12,AE$12))","v":1666666.6666666667},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z130:$AQ130,Rep!$Z$12:$AQ$12,AF$12))","v":2083333.3333333333},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z130:$AQ130,Rep!$Z$12:$AQ$12,AG$12))","v":2361111.111111111},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z130:$AQ130,Rep!$Z$12:$AQ$12,AH$12))","v":2777777.7777777775},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z130:$AQ130,Rep!$Z$12:$AQ$12,AI$12))","v":3194444.444444444},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z130:$AQ130,Rep!$Z$12:$AQ$12,AJ$12))","v":3472222.222222222},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z130:$AQ130,Rep!$Z$12:$AQ$12,AK$12))","v":3888888.8888888885},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z130:$AQ130,Rep!$Z$12:$AQ$12,AL$12))","v":4305555.555555555},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z130:$AQ130,Rep!$Z$12:$AQ$12,AM$12))","v":4583333.333333333},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z130:$AQ130,Rep!$Z$12:$AQ$12,AN$12))","v":5000000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z130:$AQ130,Rep!$Z$12:$AQ$12,AO$12))","v":5416666.666666667},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z130:$AQ130,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":131},null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L131)=0,$L131=0,$L131=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L131)))","v":"инфраструктурные объеты типа - 1"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B131=Lists!$CU$24,SUMIFS($Z131:$AQ131,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z131:$AQ131))","v":20874999.999999996},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z131:$AQ131,Rep!$Z$12:$AQ$12,AA$12))","v":83333.333333333328},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z131:$AQ131,Rep!$Z$12:$AQ$12,AB$12))","v":305555.5555555555},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z131:$AQ131,Rep!$Z$12:$AQ$12,AC$12))","v":486111.11111111107},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z131:$AQ131,Rep!$Z$12:$AQ$12,AD$12))","v":625000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z131:$AQ131,Rep!$Z$12:$AQ$12,AE$12))","v":833333.33333333337},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z131:$AQ131,Rep!$Z$12:$AQ$12,AF$12))","v":1041666.6666666666},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z131:$AQ131,Rep!$Z$12:$AQ$12,AG$12))","v":1180555.5555555555},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z131:$AQ131,Rep!$Z$12:$AQ$12,AH$12))","v":1388888.8888888888},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z131:$AQ131,Rep!$Z$12:$AQ$12,AI$12))","v":1597222.222222222},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z131:$AQ131,Rep!$Z$12:$AQ$12,AJ$12))","v":1736111.111111111},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z131:$AQ131,Rep!$Z$12:$AQ$12,AK$12))","v":1944444.4444444443},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z131:$AQ131,Rep!$Z$12:$AQ$12,AL$12))","v":2152777.7777777775},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z131:$AQ131,Rep!$Z$12:$AQ$12,AM$12))","v":2291666.6666666665},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z131:$AQ131,Rep!$Z$12:$AQ$12,AN$12))","v":2500000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z131:$AQ131,Rep!$Z$12:$AQ$12,AO$12))","v":2708333.3333333335},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z131:$AQ131,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":132},null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L132)=0,$L132=0,$L132=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L132)))","v":"инфраструктурные объеты типа - 2"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B132=Lists!$CU$24,SUMIFS($Z132:$AQ132,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z132:$AQ132))","v":20166666.666666664},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z132:$AQ132,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z132:$AQ132,Rep!$Z$12:$AQ$12,AB$12))","v":305555.5555555555},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z132:$AQ132,Rep!$Z$12:$AQ$12,AC$12))","v":416666.66666666663},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z132:$AQ132,Rep!$Z$12:$AQ$12,AD$12))","v":555555.5555555555},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z132:$AQ132,Rep!$Z$12:$AQ$12,AE$12))","v":833333.33333333337},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z132:$AQ132,Rep!$Z$12:$AQ$12,AF$12))","v":972222.22222222225},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z132:$AQ132,Rep!$Z$12:$AQ$12,AG$12))","v":1111111.111111111},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z132:$AQ132,Rep!$Z$12:$AQ$12,AH$12))","v":1388888.8888888888},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z132:$AQ132,Rep!$Z$12:$AQ$12,AI$12))","v":1527777.7777777775},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z132:$AQ132,Rep!$Z$12:$AQ$12,AJ$12))","v":1666666.6666666665},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z132:$AQ132,Rep!$Z$12:$AQ$12,AK$12))","v":1944444.4444444443},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z132:$AQ132,Rep!$Z$12:$AQ$12,AL$12))","v":2083333.333333333},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z132:$AQ132,Rep!$Z$12:$AQ$12,AM$12))","v":2222222.222222222},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z132:$AQ132,Rep!$Z$12:$AQ$12,AN$12))","v":2500000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z132:$AQ132,Rep!$Z$12:$AQ$12,AO$12))","v":2638888.888888889},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z132:$AQ132,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":133},null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L133)=0,$L133=0,$L133=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L133)))","v":"инфраструктурные объеты типа - 3"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B133=Lists!$CU$24,SUMIFS($Z133:$AQ133,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z133:$AQ133))","v":20166666.666666664},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z133:$AQ133,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z133:$AQ133,Rep!$Z$12:$AQ$12,AB$12))","v":305555.5555555555},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z133:$AQ133,Rep!$Z$12:$AQ$12,AC$12))","v":416666.66666666663},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z133:$AQ133,Rep!$Z$12:$AQ$12,AD$12))","v":555555.5555555555},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z133:$AQ133,Rep!$Z$12:$AQ$12,AE$12))","v":833333.33333333337},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z133:$AQ133,Rep!$Z$12:$AQ$12,AF$12))","v":972222.22222222225},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z133:$AQ133,Rep!$Z$12:$AQ$12,AG$12))","v":1111111.111111111},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z133:$AQ133,Rep!$Z$12:$AQ$12,AH$12))","v":1388888.8888888888},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z133:$AQ133,Rep!$Z$12:$AQ$12,AI$12))","v":1527777.7777777775},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z133:$AQ133,Rep!$Z$12:$AQ$12,AJ$12))","v":1666666.6666666665},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z133:$AQ133,Rep!$Z$12:$AQ$12,AK$12))","v":1944444.4444444443},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z133:$AQ133,Rep!$Z$12:$AQ$12,AL$12))","v":2083333.333333333},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z133:$AQ133,Rep!$Z$12:$AQ$12,AM$12))","v":2222222.222222222},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z133:$AQ133,Rep!$Z$12:$AQ$12,AN$12))","v":2500000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z133:$AQ133,Rep!$Z$12:$AQ$12,AO$12))","v":2638888.888888889},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z133:$AQ133,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":134},null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L134)=0,$L134=0,$L134=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L134)))","v":"инфраструктурные объеты типа - 4"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B134=Lists!$CU$24,SUMIFS($Z134:$AQ134,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z134:$AQ134))","v":20166666.666666664},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z134:$AQ134,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z134:$AQ134,Rep!$Z$12:$AQ$12,AB$12))","v":305555.5555555555},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z134:$AQ134,Rep!$Z$12:$AQ$12,AC$12))","v":416666.66666666663},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z134:$AQ134,Rep!$Z$12:$AQ$12,AD$12))","v":555555.5555555555},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z134:$AQ134,Rep!$Z$12:$AQ$12,AE$12))","v":833333.33333333337},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z134:$AQ134,Rep!$Z$12:$AQ$12,AF$12))","v":972222.22222222225},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z134:$AQ134,Rep!$Z$12:$AQ$12,AG$12))","v":1111111.111111111},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z134:$AQ134,Rep!$Z$12:$AQ$12,AH$12))","v":1388888.8888888888},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z134:$AQ134,Rep!$Z$12:$AQ$12,AI$12))","v":1527777.7777777775},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z134:$AQ134,Rep!$Z$12:$AQ$12,AJ$12))","v":1666666.6666666665},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z134:$AQ134,Rep!$Z$12:$AQ$12,AK$12))","v":1944444.4444444443},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z134:$AQ134,Rep!$Z$12:$AQ$12,AL$12))","v":2083333.333333333},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z134:$AQ134,Rep!$Z$12:$AQ$12,AM$12))","v":2222222.222222222},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z134:$AQ134,Rep!$Z$12:$AQ$12,AN$12))","v":2500000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z134:$AQ134,Rep!$Z$12:$AQ$12,AO$12))","v":2638888.888888889},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z134:$AQ134,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":135},null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L135)=0,$L135=0,$L135=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L135)))","v":"инфраструктурные объеты типа - 5"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B135=Lists!$CU$24,SUMIFS($Z135:$AQ135,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z135:$AQ135))","v":22291666.666666664},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z135:$AQ135,Rep!$Z$12:$AQ$12,AA$12))","v":250000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z135:$AQ135,Rep!$Z$12:$AQ$12,AB$12))","v":375000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z135:$AQ135,Rep!$Z$12:$AQ$12,AC$12))","v":555555.5555555555},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z135:$AQ135,Rep!$Z$12:$AQ$12,AD$12))","v":763888.88888888899},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z135:$AQ135,Rep!$Z$12:$AQ$12,AE$12))","v":902777.77777777775},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z135:$AQ135,Rep!$Z$12:$AQ$12,AF$12))","v":1111111.111111111},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z135:$AQ135,Rep!$Z$12:$AQ$12,AG$12))","v":1319444.4444444445},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z135:$AQ135,Rep!$Z$12:$AQ$12,AH$12))","v":1458333.333333333},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z135:$AQ135,Rep!$Z$12:$AQ$12,AI$12))","v":1666666.6666666665},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z135:$AQ135,Rep!$Z$12:$AQ$12,AJ$12))","v":1874999.9999999998},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z135:$AQ135,Rep!$Z$12:$AQ$12,AK$12))","v":2013888.8888888888},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z135:$AQ135,Rep!$Z$12:$AQ$12,AL$12))","v":2222222.222222222},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z135:$AQ135,Rep!$Z$12:$AQ$12,AM$12))","v":2430555.5555555555},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z135:$AQ135,Rep!$Z$12:$AQ$12,AN$12))","v":2569444.4444444445},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z135:$AQ135,Rep!$Z$12:$AQ$12,AO$12))","v":2777777.777777778},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z135:$AQ135,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":136},null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L136)=0,$L136=0,$L136=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L136)))","v":"инфраструктурные объеты типа - 6"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B136=Lists!$CU$24,SUMIFS($Z136:$AQ136,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z136:$AQ136))","v":22291666.666666664},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z136:$AQ136,Rep!$Z$12:$AQ$12,AA$12))","v":250000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z136:$AQ136,Rep!$Z$12:$AQ$12,AB$12))","v":375000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z136:$AQ136,Rep!$Z$12:$AQ$12,AC$12))","v":555555.5555555555},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z136:$AQ136,Rep!$Z$12:$AQ$12,AD$12))","v":763888.88888888899},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z136:$AQ136,Rep!$Z$12:$AQ$12,AE$12))","v":902777.77777777775},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z136:$AQ136,Rep!$Z$12:$AQ$12,AF$12))","v":1111111.111111111},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z136:$AQ136,Rep!$Z$12:$AQ$12,AG$12))","v":1319444.4444444445},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z136:$AQ136,Rep!$Z$12:$AQ$12,AH$12))","v":1458333.333333333},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z136:$AQ136,Rep!$Z$12:$AQ$12,AI$12))","v":1666666.6666666665},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z136:$AQ136,Rep!$Z$12:$AQ$12,AJ$12))","v":1874999.9999999998},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z136:$AQ136,Rep!$Z$12:$AQ$12,AK$12))","v":2013888.8888888888},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z136:$AQ136,Rep!$Z$12:$AQ$12,AL$12))","v":2222222.222222222},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z136:$AQ136,Rep!$Z$12:$AQ$12,AM$12))","v":2430555.5555555555},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z136:$AQ136,Rep!$Z$12:$AQ$12,AN$12))","v":2569444.4444444445},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z136:$AQ136,Rep!$Z$12:$AQ$12,AO$12))","v":2777777.777777778},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z136:$AQ136,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":137},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":138},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"Items!$I$13","v":"Капзатраты на ЗУ и открытие"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X138-SUM($X139:$X142))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B138=Lists!$CU$24,SUMIFS($Z138:$AQ138,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z138:$AQ138))","v":1176503713.7466874},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z138:$AQ138,Rep!$Z$12:$AQ$12,AA$12))","v":195371.55045341334},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z138:$AQ138,Rep!$Z$12:$AQ$12,AB$12))","v":4740032.792677993},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z138:$AQ138,Rep!$Z$12:$AQ$12,AC$12))","v":11683675.873580938},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z138:$AQ138,Rep!$Z$12:$AQ$12,AD$12))","v":20398210.72254397},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z138:$AQ138,Rep!$Z$12:$AQ$12,AE$12))","v":31367378.000013221},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z138:$AQ138,Rep!$Z$12:$AQ$12,AF$12))","v":43545257.597443283},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z138:$AQ138,Rep!$Z$12:$AQ$12,AG$12))","v":56156795.831863932},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z138:$AQ138,Rep!$Z$12:$AQ$12,AH$12))","v":70418253.966774851},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z138:$AQ138,Rep!$Z$12:$AQ$12,AI$12))","v":85327085.220384076},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z138:$AQ138,Rep!$Z$12:$AQ$12,AJ$12))","v":100522555.59748483},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z138:$AQ138,Rep!$Z$12:$AQ$12,AK$12))","v":117094404.76101747},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z138:$AQ138,Rep!$Z$12:$AQ$12,AL$12))","v":133675364.44377893},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z138:$AQ138,Rep!$Z$12:$AQ$12,AM$12))","v":149904700.65056247},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z138:$AQ138,Rep!$Z$12:$AQ$12,AN$12))","v":167127458.08409613},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z138:$AQ138,Rep!$Z$12:$AQ$12,AO$12))","v":184347168.65401161},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z138:$AQ138,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":139},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I138","v":"Капзатраты на ЗУ и открытие"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L139)=0,$L139=0,$L139=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L139)))","v":"Расходы на маркетинг открытия"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B139=Lists!$CU$24,SUMIFS($Z139:$AQ139,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z139:$AQ139))","v":156579023.41771299},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z139:$AQ139,Rep!$Z$12:$AQ$12,AA$12))","v":47440.384191809761},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z139:$AQ139,Rep!$Z$12:$AQ$12,AB$12))","v":653197.61688311026},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z139:$AQ139,Rep!$Z$12:$AQ$12,AC$12))","v":1514869.1932288646},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z139:$AQ139,Rep!$Z$12:$AQ$12,AD$12))","v":2604358.6969388383},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z139:$AQ139,Rep!$Z$12:$AQ$12,AE$12))","v":4051046.5486668725},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z139:$AQ139,Rep!$Z$12:$AQ$12,AF$12))","v":5655136.1068435712},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z139:$AQ139,Rep!$Z$12:$AQ$12,AG$12))","v":7294721.9958609222},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z139:$AQ139,Rep!$Z$12:$AQ$12,AH$12))","v":9199655.1813983768},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z139:$AQ139,Rep!$Z$12:$AQ$12,AI$12))","v":11206861.771871123},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z139:$AQ139,Rep!$Z$12:$AQ$12,AJ$12))","v":13236199.282866426},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z139:$AQ139,Rep!$Z$12:$AQ$12,AK$12))","v":15506016.716376526},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z139:$AQ139,Rep!$Z$12:$AQ$12,AL$12))","v":17820083.682142876},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z139:$AQ139,Rep!$Z$12:$AQ$12,AM$12))","v":20098257.695752732},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z139:$AQ139,Rep!$Z$12:$AQ$12,AN$12))","v":22582097.308269955},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z139:$AQ139,Rep!$Z$12:$AQ$12,AO$12))","v":25109081.236420978},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z139:$AQ139,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":140},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I138","v":"Капзатраты на ЗУ и открытие"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L140)=0,$L140=0,$L140=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L140)))","v":"Приобретение ЗУ"},null,{"$f":"L139+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B140=Lists!$CU$24,SUMIFS($Z140:$AQ140,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z140:$AQ140))","v":416893758.31753719},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z140:$AQ140,Rep!$Z$12:$AQ$12,AA$12))","v":67334.283396053797},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z140:$AQ140,Rep!$Z$12:$AQ$12,AB$12))","v":1666198.4658703543},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z140:$AQ140,Rep!$Z$12:$AQ$12,AC$12))","v":4133467.7868794138},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z140:$AQ140,Rep!$Z$12:$AQ$12,AD$12))","v":7234349.4215503102},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z140:$AQ140,Rep!$Z$12:$AQ$12,AE$12))","v":11108399.152575444},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z140:$AQ140,Rep!$Z$12:$AQ$12,AF$12))","v":15417167.593164416},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z140:$AQ140,Rep!$Z$12:$AQ$12,AG$12))","v":19899395.420372341},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z140:$AQ140,Rep!$Z$12:$AQ$12,AH$12))","v":24949646.753327314},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z140:$AQ140,Rep!$Z$12:$AQ$12,AI$12))","v":30232132.435946461},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z140:$AQ140,Rep!$Z$12:$AQ$12,AJ$12))","v":35634615.86391218},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z140:$AQ140,Rep!$Z$12:$AQ$12,AK$12))","v":41505653.30160372},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z140:$AQ140,Rep!$Z$12:$AQ$12,AL$12))","v":47376829.598243259},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z140:$AQ140,Rep!$Z$12:$AQ$12,AM$12))","v":53135908.1495132},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z140:$AQ140,Rep!$Z$12:$AQ$12,AN$12))","v":59224283.416079223},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z140:$AQ140,Rep!$Z$12:$AQ$12,AO$12))","v":65308376.675103456},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z140:$AQ140,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":141},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I138","v":"Капзатраты на ЗУ и открытие"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L141)=0,$L141=0,$L141=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L141)))","v":"Расходы на аренду ЗУ"},null,{"$f":"L140+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B141=Lists!$CU$24,SUMIFS($Z141:$AQ141,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z141:$AQ141))","v":603030932.01143706},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z141:$AQ141,Rep!$Z$12:$AQ$12,AA$12))","v":80596.882865549807},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z141:$AQ141,Rep!$Z$12:$AQ$12,AB$12))","v":2420636.7099245284},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z141:$AQ141,Rep!$Z$12:$AQ$12,AC$12))","v":6035338.8934726585},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z141:$AQ141,Rep!$Z$12:$AQ$12,AD$12))","v":10559502.604054825},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z141:$AQ141,Rep!$Z$12:$AQ$12,AE$12))","v":16207932.298770905},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z141:$AQ141,Rep!$Z$12:$AQ$12,AF$12))","v":22472953.897435289},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z141:$AQ141,Rep!$Z$12:$AQ$12,AG$12))","v":28962678.415630668},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z141:$AQ141,Rep!$Z$12:$AQ$12,AH$12))","v":36268952.032049172},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z141:$AQ141,Rep!$Z$12:$AQ$12,AI$12))","v":43888091.012566485},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z141:$AQ141,Rep!$Z$12:$AQ$12,AJ$12))","v":51651740.450706214},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z141:$AQ141,Rep!$Z$12:$AQ$12,AK$12))","v":60082734.743037231},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z141:$AQ141,Rep!$Z$12:$AQ$12,AL$12))","v":68478451.163392797},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z141:$AQ141,Rep!$Z$12:$AQ$12,AM$12))","v":76670534.805296525},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z141:$AQ141,Rep!$Z$12:$AQ$12,AN$12))","v":85321077.359746963},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z141:$AQ141,Rep!$Z$12:$AQ$12,AO$12))","v":93929710.742487177},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z141:$AQ141,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":142},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":143},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":144}]
[{"$f":"ROW()","v":145},null,null,null,null,null,null,{"$f":"Lists!$BW$13","v":"Налоги на внеоборотные активы"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B145=Lists!$CU$24,SUMIFS($Z145:$AQ145,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z145:$AQ145))","v":145802812.5},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z145:$AQ145,Rep!$Z$12:$AQ$12,AA$12))","v":1544999.9999999998},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z145:$AQ145,Rep!$Z$12:$AQ$12,AB$12))","v":2801510.4166666665},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z145:$AQ145,Rep!$Z$12:$AQ$12,AC$12))","v":4408177.083333333},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z145:$AQ145,Rep!$Z$12:$AQ$12,AD$12))","v":5648541.666666666},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z145:$AQ145,Rep!$Z$12:$AQ$12,AE$12))","v":6605833.3333333321},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z145:$AQ145,Rep!$Z$12:$AQ$12,AF$12))","v":8071718.75},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z145:$AQ145,Rep!$Z$12:$AQ$12,AG$12))","v":9170416.6666666679},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z145:$AQ145,Rep!$Z$12:$AQ$12,AH$12))","v":9986041.6666666679},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z145:$AQ145,Rep!$Z$12:$AQ$12,AI$12))","v":11310260.41666667},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z145:$AQ145,Rep!$Z$12:$AQ$12,AJ$12))","v":12267291.66666667},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z145:$AQ145,Rep!$Z$12:$AQ$12,AK$12))","v":12941250},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z145:$AQ145,Rep!$Z$12:$AQ$12,AL$12))","v":14123802.083333332},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z145:$AQ145,Rep!$Z$12:$AQ$12,AM$12))","v":14939166.666666668},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z145:$AQ145,Rep!$Z$12:$AQ$12,AN$12))","v":15471458.333333332},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z145:$AQ145,Rep!$Z$12:$AQ$12,AO$12))","v":16512343.75},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z145:$AQ145,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":146},null,null,null,null,null,null,{"$f":"H145","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L146)=0,$L146=0,$L146=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L146)))","v":"земельный налог"},null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B146=Lists!$CU$24,SUMIFS($Z146:$AQ146,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z146:$AQ146))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z146:$AQ146,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z146:$AQ146,Rep!$Z$12:$AQ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z146:$AQ146,Rep!$Z$12:$AQ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z146:$AQ146,Rep!$Z$12:$AQ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z146:$AQ146,Rep!$Z$12:$AQ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z146:$AQ146,Rep!$Z$12:$AQ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z146:$AQ146,Rep!$Z$12:$AQ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z146:$AQ146,Rep!$Z$12:$AQ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z146:$AQ146,Rep!$Z$12:$AQ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z146:$AQ146,Rep!$Z$12:$AQ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z146:$AQ146,Rep!$Z$12:$AQ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z146:$AQ146,Rep!$Z$12:$AQ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z146:$AQ146,Rep!$Z$12:$AQ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z146:$AQ146,Rep!$Z$12:$AQ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z146:$AQ146,Rep!$Z$12:$AQ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z146:$AQ146,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":147},null,null,null,null,null,null,{"$f":"H145","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L147)=0,$L147=0,$L147=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L147)))","v":"транспортный налог"},null,null,{"$f":"L146+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B147=Lists!$CU$24,SUMIFS($Z147:$AQ147,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z147:$AQ147))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z147:$AQ147,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z147:$AQ147,Rep!$Z$12:$AQ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z147:$AQ147,Rep!$Z$12:$AQ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z147:$AQ147,Rep!$Z$12:$AQ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z147:$AQ147,Rep!$Z$12:$AQ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z147:$AQ147,Rep!$Z$12:$AQ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z147:$AQ147,Rep!$Z$12:$AQ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z147:$AQ147,Rep!$Z$12:$AQ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z147:$AQ147,Rep!$Z$12:$AQ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z147:$AQ147,Rep!$Z$12:$AQ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z147:$AQ147,Rep!$Z$12:$AQ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z147:$AQ147,Rep!$Z$12:$AQ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z147:$AQ147,Rep!$Z$12:$AQ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z147:$AQ147,Rep!$Z$12:$AQ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z147:$AQ147,Rep!$Z$12:$AQ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z147:$AQ147,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":148},null,null,null,null,null,null,{"$f":"H145","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L148)=0,$L148=0,$L148=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L148)))","v":"налог на имущество организаций"},null,null,{"$f":"L147+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B148=Lists!$CU$24,SUMIFS($Z148:$AQ148,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z148:$AQ148))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z148:$AQ148,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z148:$AQ148,Rep!$Z$12:$AQ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z148:$AQ148,Rep!$Z$12:$AQ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z148:$AQ148,Rep!$Z$12:$AQ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z148:$AQ148,Rep!$Z$12:$AQ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z148:$AQ148,Rep!$Z$12:$AQ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z148:$AQ148,Rep!$Z$12:$AQ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z148:$AQ148,Rep!$Z$12:$AQ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z148:$AQ148,Rep!$Z$12:$AQ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z148:$AQ148,Rep!$Z$12:$AQ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z148:$AQ148,Rep!$Z$12:$AQ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z148:$AQ148,Rep!$Z$12:$AQ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z148:$AQ148,Rep!$Z$12:$AQ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z148:$AQ148,Rep!$Z$12:$AQ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z148:$AQ148,Rep!$Z$12:$AQ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z148:$AQ148,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":149},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":150}]
[{"$f":"ROW()","v":151},null,null,null,null,null,null,{"$f":"Items!$BO$29","v":"EBIT"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X151-(X111-X113-X145))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B151=Lists!$CU$24,SUMIFS($Z151:$AQ151,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z151:$AQ151))","v":4657078174.1633005},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z151:$AQ151,Rep!$Z$12:$AQ$12,AA$12))","v":-36762738.110139087},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z151:$AQ151,Rep!$Z$12:$AQ$12,AB$12))","v":-42137359.490731351},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z151:$AQ151,Rep!$Z$12:$AQ$12,AC$12))","v":-40745265.348020382},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z151:$AQ151,Rep!$Z$12:$AQ$12,AD$12))","v":-22054778.335290596},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z151:$AQ151,Rep!$Z$12:$AQ$12,AE$12))","v":22247691.862561397},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z151:$AQ151,Rep!$Z$12:$AQ$12,AF$12))","v":96425467.857188046},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z151:$AQ151,Rep!$Z$12:$AQ$12,AG$12))","v":199112994.93713871},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z151:$AQ151,Rep!$Z$12:$AQ$12,AH$12))","v":318371539.67162788},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z151:$AQ151,Rep!$Z$12:$AQ$12,AI$12))","v":451911282.96001601},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z151:$AQ151,Rep!$Z$12:$AQ$12,AJ$12))","v":588955858.87141931},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z151:$AQ151,Rep!$Z$12:$AQ$12,AK$12))","v":591518250.05405784},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z151:$AQ151,Rep!$Z$12:$AQ$12,AL$12))","v":608824788.32972193},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z151:$AQ151,Rep!$Z$12:$AQ$12,AM$12))","v":650277123.83608437},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z151:$AQ151,Rep!$Z$12:$AQ$12,AN$12))","v":618089525.04582119},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z151:$AQ151,Rep!$Z$12:$AQ$12,AO$12))","v":653043792.02184522},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z151:$AQ151,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":152}]
[{"$f":"ROW()","v":153},null,null,null,null,null,null,{"$f":"Items!$BO$30","v":"Прочие доходы"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B153=Lists!$CU$24,SUMIFS($Z153:$AQ153,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z153:$AQ153))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z153:$AQ153,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z153:$AQ153,Rep!$Z$12:$AQ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z153:$AQ153,Rep!$Z$12:$AQ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z153:$AQ153,Rep!$Z$12:$AQ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z153:$AQ153,Rep!$Z$12:$AQ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z153:$AQ153,Rep!$Z$12:$AQ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z153:$AQ153,Rep!$Z$12:$AQ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z153:$AQ153,Rep!$Z$12:$AQ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z153:$AQ153,Rep!$Z$12:$AQ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z153:$AQ153,Rep!$Z$12:$AQ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z153:$AQ153,Rep!$Z$12:$AQ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z153:$AQ153,Rep!$Z$12:$AQ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z153:$AQ153,Rep!$Z$12:$AQ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z153:$AQ153,Rep!$Z$12:$AQ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z153:$AQ153,Rep!$Z$12:$AQ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z153:$AQ153,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":154}]
[{"$f":"ROW()","v":155},null,null,null,null,null,null,{"$f":"Items!$BO$31","v":"Проценты начисленные"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B155=Lists!$CU$24,SUMIFS($Z155:$AQ155,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z155:$AQ155))","v":445954114.38187128},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z155:$AQ155,Rep!$Z$12:$AQ$12,AA$12))","v":42000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z155:$AQ155,Rep!$Z$12:$AQ$12,AB$12))","v":47700000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z155:$AQ155,Rep!$Z$12:$AQ$12,AC$12))","v":53820710.690447539},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z155:$AQ155,Rep!$Z$12:$AQ$12,AD$12))","v":54914563.122984171},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z155:$AQ155,Rep!$Z$12:$AQ$12,AE$12))","v":52202777.600836813},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z155:$AQ155,Rep!$Z$12:$AQ$12,AF$12))","v":45660367.078689456},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z155:$AQ155,Rep!$Z$12:$AQ$12,AG$12))","v":45583416.290480152},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z155:$AQ155,Rep!$Z$12:$AQ$12,AH$12))","v":41213205.947820261},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z155:$AQ155,Rep!$Z$12:$AQ$12,AI$12))","v":33270458.993978426},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z155:$AQ155,Rep!$Z$12:$AQ$12,AJ$12))","v":17054396.242876612},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z155:$AQ155,Rep!$Z$12:$AQ$12,AK$12))","v":9848314.4679526389},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z155:$AQ155,Rep!$Z$12:$AQ$12,AL$12))","v":2685903.94580526},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z155:$AQ155,Rep!$Z$12:$AQ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z155:$AQ155,Rep!$Z$12:$AQ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z155:$AQ155,Rep!$Z$12:$AQ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z155:$AQ155,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":156}]
[{"$f":"ROW()","v":157},null,null,null,null,null,null,{"$f":"Items!$BO$32","v":"Прибыль до налога на прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X157-($X151+$X153-$X155))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B157=Lists!$CU$24,SUMIFS($Z157:$AQ157,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z157:$AQ157))","v":4211124059.7814293},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z157:$AQ157,Rep!$Z$12:$AQ$12,AA$12))","v":-78762738.110139087},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z157:$AQ157,Rep!$Z$12:$AQ$12,AB$12))","v":-89837359.490731344},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z157:$AQ157,Rep!$Z$12:$AQ$12,AC$12))","v":-94565976.038467914},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z157:$AQ157,Rep!$Z$12:$AQ$12,AD$12))","v":-76969341.458274782},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z157:$AQ157,Rep!$Z$12:$AQ$12,AE$12))","v":-29955085.738275416},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z157:$AQ157,Rep!$Z$12:$AQ$12,AF$12))","v":50765100.77849859},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z157:$AQ157,Rep!$Z$12:$AQ$12,AG$12))","v":153529578.64665854},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z157:$AQ157,Rep!$Z$12:$AQ$12,AH$12))","v":277158333.72380757},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z157:$AQ157,Rep!$Z$12:$AQ$12,AI$12))","v":418640823.96603757},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z157:$AQ157,Rep!$Z$12:$AQ$12,AJ$12))","v":571901462.62854266},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z157:$AQ157,Rep!$Z$12:$AQ$12,AK$12))","v":581669935.58610535},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z157:$AQ157,Rep!$Z$12:$AQ$12,AL$12))","v":606138884.38391662},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z157:$AQ157,Rep!$Z$12:$AQ$12,AM$12))","v":650277123.83608437},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z157:$AQ157,Rep!$Z$12:$AQ$12,AN$12))","v":618089525.04582119},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z157:$AQ157,Rep!$Z$12:$AQ$12,AO$12))","v":653043792.02184522},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z157:$AQ157,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":158}]
[{"$f":"ROW()","v":159},null,null,null,null,null,null,{"$f":"Items!$BO$33","v":"Налог на прибыль"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,{"$f":"X159-Rep!X159","v":0},null,null,null,{"$f":"IF($B159=Lists!$CU$24,SUMIFS($Z159:$AQ159,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z159:$AQ159))","v":842224811.95628607},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z159:$AQ159,Rep!$Z$12:$AQ$12,AA$12))","v":3859.7696902285716},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z159:$AQ159,Rep!$Z$12:$AQ$12,AB$12))","v":57171.518240320678},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z159:$AQ159,Rep!$Z$12:$AQ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z159:$AQ159,Rep!$Z$12:$AQ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z159:$AQ159,Rep!$Z$12:$AQ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z159:$AQ159,Rep!$Z$12:$AQ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z159:$AQ159,Rep!$Z$12:$AQ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z159:$AQ159,Rep!$Z$12:$AQ$12,AH$12))","v":22211471.174684688},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z159:$AQ159,Rep!$Z$12:$AQ$12,AI$12))","v":83728164.793207511},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z159:$AQ159,Rep!$Z$12:$AQ$12,AJ$12))","v":114380292.5257085},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z159:$AQ159,Rep!$Z$12:$AQ$12,AK$12))","v":116333987.11722109},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z159:$AQ159,Rep!$Z$12:$AQ$12,AL$12))","v":121227776.87678325},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z159:$AQ159,Rep!$Z$12:$AQ$12,AM$12))","v":130055424.76721704},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z159:$AQ159,Rep!$Z$12:$AQ$12,AN$12))","v":123617905.00916433},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z159:$AQ159,Rep!$Z$12:$AQ$12,AO$12))","v":130608758.40436912},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z159:$AQ159,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":160}]
[{"$f":"ROW()","v":161},null,null,null,null,null,null,{"$f":"Items!$BO$34","v":"Чистая прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X161-($X157-$X159))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"X161-Calc!X781","v":0},null,null,null,{"$f":"IF($B161=Lists!$CU$24,SUMIFS($Z161:$AQ161,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z161:$AQ161))","v":3368899247.8251429},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z161:$AQ161,Rep!$Z$12:$AQ$12,AA$12))","v":-78766597.879829317},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z161:$AQ161,Rep!$Z$12:$AQ$12,AB$12))","v":-89894531.008971676},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z161:$AQ161,Rep!$Z$12:$AQ$12,AC$12))","v":-94565976.038467914},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z161:$AQ161,Rep!$Z$12:$AQ$12,AD$12))","v":-76969341.458274782},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z161:$AQ161,Rep!$Z$12:$AQ$12,AE$12))","v":-29955085.738275416},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z161:$AQ161,Rep!$Z$12:$AQ$12,AF$12))","v":50765100.77849859},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z161:$AQ161,Rep!$Z$12:$AQ$12,AG$12))","v":153529578.64665854},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z161:$AQ161,Rep!$Z$12:$AQ$12,AH$12))","v":254946862.54912293},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z161:$AQ161,Rep!$Z$12:$AQ$12,AI$12))","v":334912659.1728301},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z161:$AQ161,Rep!$Z$12:$AQ$12,AJ$12))","v":457521170.10283417},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z161:$AQ161,Rep!$Z$12:$AQ$12,AK$12))","v":465335948.46888417},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z161:$AQ161,Rep!$Z$12:$AQ$12,AL$12))","v":484911107.50713336},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z161:$AQ161,Rep!$Z$12:$AQ$12,AM$12))","v":520221699.06886733},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z161:$AQ161,Rep!$Z$12:$AQ$12,AN$12))","v":494471620.03665686},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z161:$AQ161,Rep!$Z$12:$AQ$12,AO$12))","v":522435033.61747611},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z161:$AQ161,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":162}]
[{"$f":"ROW()","v":163},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":164}]
[{"$f":"ROW()","v":165}]

{"sheet":"CF","index":15,"n_rows":132,"n_cols":42,"rows_kept":132,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":7},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},23,24,25,26,27,28,29,30,31,32,33,34,35,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":6},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":22},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":23},24,25,26,27,28,29,30,31,32,33,34,35,36,""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I40\")","v":"CF"},null,null,{"$f":"INDIRECT(\"START!K40\")","v":"Итоговый отчет о движении денежных средств"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-07-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2032-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2033-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2034-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2035-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2036-06-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2032-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2033-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2034-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2035-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2036-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"6 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"7 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"8 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"9 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"10 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"11 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"12 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"13 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"14 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"15 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$AR14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99182)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99182)","v":0},{"$f":"SUM(T$15:T$99182)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Sales!$H$95","v":"Поступление ДС"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X16-SUM(X17:X20))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B16=Lists!$CU$24,SUMIFS($Z16:$AQ16,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z16:$AQ16))","v":24777742058.36541},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z166:$AQ166,Rep!$Z$12:$AQ$12,AA$12))","v":518584.31059371436},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z166:$AQ166,Rep!$Z$12:$AQ$12,AB$12))","v":22164117.704191677},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z166:$AQ166,Rep!$Z$12:$AQ$12,AC$12))","v":73094961.350130156},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z166:$AQ166,Rep!$Z$12:$AQ$12,AD$12))","v":173115450.86658755},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z166:$AQ166,Rep!$Z$12:$AQ$12,AE$12))","v":341983181.79028505},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z166:$AQ166,Rep!$Z$12:$AQ$12,AF$12))","v":582288480.74052334},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z166:$AQ166,Rep!$Z$12:$AQ$12,AG$12))","v":904875565.03699243},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z166:$AQ166,Rep!$Z$12:$AQ$12,AH$12))","v":1300711758.645484},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z166:$AQ166,Rep!$Z$12:$AQ$12,AI$12))","v":1760865013.4707956},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z166:$AQ166,Rep!$Z$12:$AQ$12,AJ$12))","v":2313065170.8567476},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z166:$AQ166,Rep!$Z$12:$AQ$12,AK$12))","v":2717086300.9095926},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z166:$AQ166,Rep!$Z$12:$AQ$12,AL$12))","v":3041800843.1416602},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z166:$AQ166,Rep!$Z$12:$AQ$12,AM$12))","v":3513221777.826025},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z166:$AQ166,Rep!$Z$12:$AQ$12,AN$12))","v":3835194570.5906653},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z166:$AQ166,Rep!$Z$12:$AQ$12,AO$12))","v":4197756281.1251369},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z166:$AQ166,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":17},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H16","v":"Поступление ДС"},{"$f":"Lists!$AM$16","v":"Номерной фонд"},null,null,1,{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B17=Lists!$CU$24,SUMIFS($Z17:$AQ17,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z17:$AQ17))","v":11043371403.55164},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z167:$AQ167,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z167:$AQ167,Rep!$Z$12:$AQ$12,AB$12))","v":9267379.6962063834},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z167:$AQ167,Rep!$Z$12:$AQ$12,AC$12))","v":31634630.21162872},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z167:$AQ167,Rep!$Z$12:$AQ$12,AD$12))","v":78906860.056374893},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z167:$AQ167,Rep!$Z$12:$AQ$12,AE$12))","v":158643739.43463594},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z167:$AQ167,Rep!$Z$12:$AQ$12,AF$12))","v":273600607.94433427},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z167:$AQ167,Rep!$Z$12:$AQ$12,AG$12))","v":433473029.15119731},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z167:$AQ167,Rep!$Z$12:$AQ$12,AH$12))","v":622324067.78727603},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z167:$AQ167,Rep!$Z$12:$AQ$12,AI$12))","v":834577666.12991452},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z167:$AQ167,Rep!$Z$12:$AQ$12,AJ$12))","v":1089536206.683393},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z167:$AQ167,Rep!$Z$12:$AQ$12,AK$12))","v":1228896584.4720311},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z167:$AQ167,Rep!$Z$12:$AQ$12,AL$12))","v":1337782735.1559796},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z167:$AQ167,Rep!$Z$12:$AQ$12,AM$12))","v":1542469341.8723512},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z167:$AQ167,Rep!$Z$12:$AQ$12,AN$12))","v":1641260105.6149204},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z167:$AQ167,Rep!$Z$12:$AQ$12,AO$12))","v":1760998449.3413973},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z167:$AQ167,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":18},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H16","v":"Поступление ДС"},{"$f":"Lists!$AM$17","v":"Food&Beverage"},null,null,{"$f":"L17+1","v":2},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B18=Lists!$CU$24,SUMIFS($Z18:$AQ18,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z18:$AQ18))","v":8059457434.4798145},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z168:$AQ168,Rep!$Z$12:$AQ$12,AA$12))","v":419131.49230799999},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z168:$AQ168,Rep!$Z$12:$AQ$12,AB$12))","v":7301825.5753529537},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z168:$AQ168,Rep!$Z$12:$AQ$12,AC$12))","v":23462996.912302949},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z168:$AQ168,Rep!$Z$12:$AQ$12,AD$12))","v":55014958.605583385},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z168:$AQ168,Rep!$Z$12:$AQ$12,AE$12))","v":107019718.60537434},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z168:$AQ168,Rep!$Z$12:$AQ$12,AF$12))","v":181180398.0571579},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z168:$AQ168,Rep!$Z$12:$AQ$12,AG$12))","v":282005296.15431398},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z168:$AQ168,Rep!$Z$12:$AQ$12,AH$12))","v":405356762.60528523},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z168:$AQ168,Rep!$Z$12:$AQ$12,AI$12))","v":551144058.41134703},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z168:$AQ168,Rep!$Z$12:$AQ$12,AJ$12))","v":730781868.71754813},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z168:$AQ168,Rep!$Z$12:$AQ$12,AK$12))","v":874099414.16153789},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z168:$AQ168,Rep!$Z$12:$AQ$12,AL$12))","v":992952179.0049715},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z168:$AQ168,Rep!$Z$12:$AQ$12,AM$12))","v":1156267293.4527044},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z168:$AQ168,Rep!$Z$12:$AQ$12,AN$12))","v":1278645329.6498201},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z168:$AQ168,Rep!$Z$12:$AQ$12,AO$12))","v":1413806203.0742066},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z168:$AQ168,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":19},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H16","v":"Поступление ДС"},{"$f":"Lists!$AM$18","v":"Развлекат. услуги"},null,null,{"$f":"L18+1","v":3},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B19=Lists!$CU$24,SUMIFS($Z19:$AQ19,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z19:$AQ19))","v":5674913220.3339548},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z169:$AQ169,Rep!$Z$12:$AQ$12,AA$12))","v":99452.818285714297},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z169:$AQ169,Rep!$Z$12:$AQ$12,AB$12))","v":5594912.432632342},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z169:$AQ169,Rep!$Z$12:$AQ$12,AC$12))","v":17997334.226198483},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z169:$AQ169,Rep!$Z$12:$AQ$12,AD$12))","v":39193632.20462928},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z169:$AQ169,Rep!$Z$12:$AQ$12,AE$12))","v":76319723.750274777},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z169:$AQ169,Rep!$Z$12:$AQ$12,AF$12))","v":127507474.73903109},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z169:$AQ169,Rep!$Z$12:$AQ$12,AG$12))","v":189397239.73148122},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z169:$AQ169,Rep!$Z$12:$AQ$12,AH$12))","v":273030928.25292259},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z169:$AQ169,Rep!$Z$12:$AQ$12,AI$12))","v":375143288.92953396},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z169:$AQ169,Rep!$Z$12:$AQ$12,AJ$12))","v":492747095.45580637},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z169:$AQ169,Rep!$Z$12:$AQ$12,AK$12))","v":614090302.27602363},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z169:$AQ169,Rep!$Z$12:$AQ$12,AL$12))","v":711065928.9807086},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z169:$AQ169,Rep!$Z$12:$AQ$12,AM$12))","v":814485142.50096929},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z169:$AQ169,Rep!$Z$12:$AQ$12,AN$12))","v":915289135.32592511},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z169:$AQ169,Rep!$Z$12:$AQ$12,AO$12))","v":1022951628.7095331},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z169:$AQ169,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":21}]
[{"$f":"ROW()","v":22},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Prdction!$H$391","v":"Прямые производственные расходы"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B22=Lists!$CU$24,SUMIFS($Z22:$AQ22,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z22:$AQ22))","v":7038350952.1246328},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z172:$AQ172,Rep!$Z$12:$AQ$12,AA$12))","v":3790199.9000000004},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z172:$AQ172,Rep!$Z$12:$AQ$12,AB$12))","v":12103988.441466667},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z172:$AQ172,Rep!$Z$12:$AQ$12,AC$12))","v":29851922.49774133},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z172:$AQ172,Rep!$Z$12:$AQ$12,AD$12))","v":60423329.270417333},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z172:$AQ172,Rep!$Z$12:$AQ$12,AE$12))","v":106108406.9728062},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z172:$AQ172,Rep!$Z$12:$AQ$12,AF$12))","v":170291426.01174051},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z172:$AQ172,Rep!$Z$12:$AQ$12,AG$12))","v":259725668.2172401},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z172:$AQ172,Rep!$Z$12:$AQ$12,AH$12))","v":373597012.25031066},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z172:$AQ172,Rep!$Z$12:$AQ$12,AI$12))","v":516892493.41127557},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z172:$AQ172,Rep!$Z$12:$AQ$12,AJ$12))","v":687622258.88536775},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z172:$AQ172,Rep!$Z$12:$AQ$12,AK$12))","v":845581175.90537095},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z172:$AQ172,Rep!$Z$12:$AQ$12,AL$12))","v":992404760.55130529},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z172:$AQ172,Rep!$Z$12:$AQ$12,AM$12))","v":1158272903.3594625},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z172:$AQ172,Rep!$Z$12:$AQ$12,AN$12))","v":1160379567.9800498},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z172:$AQ172,Rep!$Z$12:$AQ$12,AO$12))","v":661305838.47007847},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z172:$AQ172,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":23}]
[{"$f":"ROW()","v":24},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Prdction!$H$80","v":"ФОТ обслуживающего персонала"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B24=Lists!$CU$24,SUMIFS($Z24:$AQ24,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z24:$AQ24))","v":2920736317.801239},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z174:$AQ174,Rep!$Z$12:$AQ$12,AA$12))","v":141063.17187500003},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z174:$AQ174,Rep!$Z$12:$AQ$12,AB$12))","v":1742926.7968750002},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z174:$AQ174,Rep!$Z$12:$AQ$12,AC$12))","v":6456786.9718750017},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z174:$AQ174,Rep!$Z$12:$AQ$12,AD$12))","v":15885182.463531254},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z174:$AQ174,Rep!$Z$12:$AQ$12,AE$12))","v":30519906.998812504},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z174:$AQ174,Rep!$Z$12:$AQ$12,AF$12))","v":52239957.23851563},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z174:$AQ174,Rep!$Z$12:$AQ$12,AG$12))","v":84090999.970014215},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z174:$AQ174,Rep!$Z$12:$AQ$12,AH$12))","v":123460482.66365235},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z174:$AQ174,Rep!$Z$12:$AQ$12,AI$12))","v":173705157.85281876},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z174:$AQ174,Rep!$Z$12:$AQ$12,AJ$12))","v":242599876.18484205},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z174:$AQ174,Rep!$Z$12:$AQ$12,AK$12))","v":314608916.93266833},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z174:$AQ174,Rep!$Z$12:$AQ$12,AL$12))","v":373193561.01534784},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z174:$AQ174,Rep!$Z$12:$AQ$12,AM$12))","v":441897740.46589935},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z174:$AQ174,Rep!$Z$12:$AQ$12,AN$12))","v":500536323.90044218},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z174:$AQ174,Rep!$Z$12:$AQ$12,AO$12))","v":559657435.1740694},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z174:$AQ174,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":25}]
[{"$f":"ROW()","v":26},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B26=Lists!$CU$24,SUMIFS($Z26:$AQ26,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z26:$AQ26))","v":839943134.19363999},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z176:$AQ176,Rep!$Z$12:$AQ$12,AA$12))","v":7671.5859375},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z176:$AQ176,Rep!$Z$12:$AQ$12,AB$12))","v":344356.34062500001},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z176:$AQ176,Rep!$Z$12:$AQ$12,AC$12))","v":1548843.3196875001},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z176:$AQ176,Rep!$Z$12:$AQ$12,AD$12))","v":4007191.9079812509},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z176:$AQ176,Rep!$Z$12:$AQ$12,AE$12))","v":8048851.4370656256},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z176:$AQ176,Rep!$Z$12:$AQ$12,AF$12))","v":14132513.783812501},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z176:$AQ176,Rep!$Z$12:$AQ$12,AG$12))","v":22935264.907081213},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z176:$AQ176,Rep!$Z$12:$AQ$12,AH$12))","v":34281217.727265231},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z176:$AQ176,Rep!$Z$12:$AQ$12,AI$12))","v":48692511.660754688},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z176:$AQ176,Rep!$Z$12:$AQ$12,AJ$12))","v":68019261.529936597},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z176:$AQ176,Rep!$Z$12:$AQ$12,AK$12))","v":90260751.415670753},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z176:$AQ176,Rep!$Z$12:$AQ$12,AL$12))","v":108571195.88414678},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z176:$AQ176,Rep!$Z$12:$AQ$12,AM$12))","v":128169360.47882822},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z176:$AQ176,Rep!$Z$12:$AQ$12,AN$12))","v":146561227.39335838},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z176:$AQ176,Rep!$Z$12:$AQ$12,AO$12))","v":164362914.82148889},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z176:$AQ176,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":27}]
[{"$f":"ROW()","v":28},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$21","v":"Прямые расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X28-SUMIFS($X29:$X54,$J29:$J54,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B28=Lists!$CU$24,SUMIFS($Z28:$AQ28,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z28:$AQ28))","v":3914588410.482707},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z178:$AQ178,Rep!$Z$12:$AQ$12,AA$12))","v":15468153.422499999},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z178:$AQ178,Rep!$Z$12:$AQ$12,AB$12))","v":23152666.847499996},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z178:$AQ178,Rep!$Z$12:$AQ$12,AC$12))","v":34444721.329166666},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z178:$AQ178,Rep!$Z$12:$AQ$12,AD$12))","v":51824007.780416667},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z178:$AQ178,Rep!$Z$12:$AQ$12,AE$12))","v":75476891.526458338},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z178:$AQ178,Rep!$Z$12:$AQ$12,AF$12))","v":106347995.04104167},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z178:$AQ178,Rep!$Z$12:$AQ$12,AG$12))","v":146548106.72857395},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z178:$AQ178,Rep!$Z$12:$AQ$12,AH$12))","v":194343059.5710479},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z178:$AQ178,Rep!$Z$12:$AQ$12,AI$12))","v":251871428.37692809},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z178:$AQ178,Rep!$Z$12:$AQ$12,AJ$12))","v":324367812.06078911},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z178:$AQ178,Rep!$Z$12:$AQ$12,AK$12))","v":401852646.45457095},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z178:$AQ178,Rep!$Z$12:$AQ$12,AL$12))","v":468515632.02878368},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z178:$AQ178,Rep!$Z$12:$AQ$12,AM$12))","v":540546120.18803799},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z178:$AQ178,Rep!$Z$12:$AQ$12,AN$12))","v":607117336.26361811},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z178:$AQ178,Rep!$Z$12:$AQ$12,AO$12))","v":672711832.86327434},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z178:$AQ178,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":29},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"Items!$AQ$17","v":"Прочие производственные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X29-SUM($X30:$X33))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B29=Lists!$CU$24,SUMIFS($Z29:$AQ29,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z29:$AQ29))","v":16824384},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z179:$AQ179,Rep!$Z$12:$AQ$12,AA$12))","v":90000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z179:$AQ179,Rep!$Z$12:$AQ$12,AB$12))","v":660000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z179:$AQ179,Rep!$Z$12:$AQ$12,AC$12))","v":840000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z179:$AQ179,Rep!$Z$12:$AQ$12,AD$12))","v":858000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z179:$AQ179,Rep!$Z$12:$AQ$12,AE$12))","v":972000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z179:$AQ179,Rep!$Z$12:$AQ$12,AF$12))","v":1008000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z179:$AQ179,Rep!$Z$12:$AQ$12,AG$12))","v":1029600},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z179:$AQ179,Rep!$Z$12:$AQ$12,AH$12))","v":1166400},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z179:$AQ179,Rep!$Z$12:$AQ$12,AI$12))","v":1209600},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z179:$AQ179,Rep!$Z$12:$AQ$12,AJ$12))","v":1235520},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z179:$AQ179,Rep!$Z$12:$AQ$12,AK$12))","v":1399680},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z179:$AQ179,Rep!$Z$12:$AQ$12,AL$12))","v":1451520},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z179:$AQ179,Rep!$Z$12:$AQ$12,AM$12))","v":1482624},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z179:$AQ179,Rep!$Z$12:$AQ$12,AN$12))","v":1679616},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z179:$AQ179,Rep!$Z$12:$AQ$12,AO$12))","v":1741824},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z179:$AQ179,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":30},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I29","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L30)=0,$L30=0,$L30=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L30)))","v":"Номерной фонд"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B30=Lists!$CU$24,SUMIFS($Z30:$AQ30,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z30:$AQ30))","v":11839680},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z180:$AQ180,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z180:$AQ180,Rep!$Z$12:$AQ$12,AB$12))","v":450000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z180:$AQ180,Rep!$Z$12:$AQ$12,AC$12))","v":600000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z180:$AQ180,Rep!$Z$12:$AQ$12,AD$12))","v":600000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z180:$AQ180,Rep!$Z$12:$AQ$12,AE$12))","v":690000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z180:$AQ180,Rep!$Z$12:$AQ$12,AF$12))","v":720000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z180:$AQ180,Rep!$Z$12:$AQ$12,AG$12))","v":720000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z180:$AQ180,Rep!$Z$12:$AQ$12,AH$12))","v":828000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z180:$AQ180,Rep!$Z$12:$AQ$12,AI$12))","v":864000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z180:$AQ180,Rep!$Z$12:$AQ$12,AJ$12))","v":864000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z180:$AQ180,Rep!$Z$12:$AQ$12,AK$12))","v":993600},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z180:$AQ180,Rep!$Z$12:$AQ$12,AL$12))","v":1036800},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z180:$AQ180,Rep!$Z$12:$AQ$12,AM$12))","v":1036800},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z180:$AQ180,Rep!$Z$12:$AQ$12,AN$12))","v":1192320},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z180:$AQ180,Rep!$Z$12:$AQ$12,AO$12))","v":1244160},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z180:$AQ180,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":31},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I29","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L31)=0,$L31=0,$L31=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L31)))","v":"Food&Beverage"},null,{"$f":"L30+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B31=Lists!$CU$24,SUMIFS($Z31:$AQ31,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z31:$AQ31))","v":2616768},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z181:$AQ181,Rep!$Z$12:$AQ$12,AA$12))","v":90000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z181:$AQ181,Rep!$Z$12:$AQ$12,AB$12))","v":120000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z181:$AQ181,Rep!$Z$12:$AQ$12,AC$12))","v":120000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z181:$AQ181,Rep!$Z$12:$AQ$12,AD$12))","v":138000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z181:$AQ181,Rep!$Z$12:$AQ$12,AE$12))","v":144000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z181:$AQ181,Rep!$Z$12:$AQ$12,AF$12))","v":144000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z181:$AQ181,Rep!$Z$12:$AQ$12,AG$12))","v":165600},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z181:$AQ181,Rep!$Z$12:$AQ$12,AH$12))","v":172800},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z181:$AQ181,Rep!$Z$12:$AQ$12,AI$12))","v":172800},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z181:$AQ181,Rep!$Z$12:$AQ$12,AJ$12))","v":198720},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z181:$AQ181,Rep!$Z$12:$AQ$12,AK$12))","v":207360},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z181:$AQ181,Rep!$Z$12:$AQ$12,AL$12))","v":207360},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z181:$AQ181,Rep!$Z$12:$AQ$12,AM$12))","v":238464},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z181:$AQ181,Rep!$Z$12:$AQ$12,AN$12))","v":248832},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z181:$AQ181,Rep!$Z$12:$AQ$12,AO$12))","v":248832},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z181:$AQ181,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":32},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I29","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L32)=0,$L32=0,$L32=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L32)))","v":"Развлекат. услуги"},null,{"$f":"L31+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B32=Lists!$CU$24,SUMIFS($Z32:$AQ32,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z32:$AQ32))","v":2367936},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z182:$AQ182,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z182:$AQ182,Rep!$Z$12:$AQ$12,AB$12))","v":90000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z182:$AQ182,Rep!$Z$12:$AQ$12,AC$12))","v":120000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z182:$AQ182,Rep!$Z$12:$AQ$12,AD$12))","v":120000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z182:$AQ182,Rep!$Z$12:$AQ$12,AE$12))","v":138000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z182:$AQ182,Rep!$Z$12:$AQ$12,AF$12))","v":144000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z182:$AQ182,Rep!$Z$12:$AQ$12,AG$12))","v":144000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z182:$AQ182,Rep!$Z$12:$AQ$12,AH$12))","v":165600},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z182:$AQ182,Rep!$Z$12:$AQ$12,AI$12))","v":172800},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z182:$AQ182,Rep!$Z$12:$AQ$12,AJ$12))","v":172800},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z182:$AQ182,Rep!$Z$12:$AQ$12,AK$12))","v":198720},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z182:$AQ182,Rep!$Z$12:$AQ$12,AL$12))","v":207360},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z182:$AQ182,Rep!$Z$12:$AQ$12,AM$12))","v":207360},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z182:$AQ182,Rep!$Z$12:$AQ$12,AN$12))","v":238464},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z182:$AQ182,Rep!$Z$12:$AQ$12,AO$12))","v":248832},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z182:$AQ182,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":34},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"Items!$M$13","v":"Прямые переменные расходы маркетинга"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X34-SUM($X35:$X38))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B34=Lists!$CU$24,SUMIFS($Z34:$AQ34,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z34:$AQ34))","v":1414777100},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z184:$AQ184,Rep!$Z$12:$AQ$12,AA$12))","v":3297800},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z184:$AQ184,Rep!$Z$12:$AQ$12,AB$12))","v":7777700},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z184:$AQ184,Rep!$Z$12:$AQ$12,AC$12))","v":15185500},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z184:$AQ184,Rep!$Z$12:$AQ$12,AD$12))","v":24812100},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z184:$AQ184,Rep!$Z$12:$AQ$12,AE$12))","v":36843400},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z184:$AQ184,Rep!$Z$12:$AQ$12,AF$12))","v":50723000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z184:$AQ184,Rep!$Z$12:$AQ$12,AG$12))","v":66023600},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z184:$AQ184,Rep!$Z$12:$AQ$12,AH$12))","v":82961200},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z184:$AQ184,Rep!$Z$12:$AQ$12,AI$12))","v":101091200},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z184:$AQ184,Rep!$Z$12:$AQ$12,AJ$12))","v":120558200},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z184:$AQ184,Rep!$Z$12:$AQ$12,AK$12))","v":140969200},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z184:$AQ184,Rep!$Z$12:$AQ$12,AL$12))","v":160856600},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z184:$AQ184,Rep!$Z$12:$AQ$12,AM$12))","v":180863000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z184:$AQ184,Rep!$Z$12:$AQ$12,AN$12))","v":201240400},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z184:$AQ184,Rep!$Z$12:$AQ$12,AO$12))","v":221574200},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z184:$AQ184,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":35},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I34","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L35=0,$L35=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L35)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L35)))","v":"Расходы на привлечение туристов"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B35=Lists!$CU$24,SUMIFS($Z35:$AQ35,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z35:$AQ35))","v":870524500},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z185:$AQ185,Rep!$Z$12:$AQ$12,AA$12))","v":127400},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z185:$AQ185,Rep!$Z$12:$AQ$12,AB$12))","v":2639900},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z185:$AQ185,Rep!$Z$12:$AQ$12,AC$12))","v":7176300},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z185:$AQ185,Rep!$Z$12:$AQ$12,AD$12))","v":13167100},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z185:$AQ185,Rep!$Z$12:$AQ$12,AE$12))","v":20745800},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z185:$AQ185,Rep!$Z$12:$AQ$12,AF$12))","v":29558400},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z185:$AQ185,Rep!$Z$12:$AQ$12,AG$12))","v":39369400},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z185:$AQ185,Rep!$Z$12:$AQ$12,AH$12))","v":50251800},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z185:$AQ185,Rep!$Z$12:$AQ$12,AI$12))","v":61903600},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z185:$AQ185,Rep!$Z$12:$AQ$12,AJ$12))","v":74417800},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z185:$AQ185,Rep!$Z$12:$AQ$12,AK$12))","v":87653400},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z185:$AQ185,Rep!$Z$12:$AQ$12,AL$12))","v":100850400},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z185:$AQ185,Rep!$Z$12:$AQ$12,AM$12))","v":114097800},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z185:$AQ185,Rep!$Z$12:$AQ$12,AN$12))","v":127572600},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z185:$AQ185,Rep!$Z$12:$AQ$12,AO$12))","v":140992800},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z185:$AQ185,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":36},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I34","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L36=0,$L36=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L36)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L36)))","v":"Рекламные расходы"},null,{"$f":"L35+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B36=Lists!$CU$24,SUMIFS($Z36:$AQ36,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z36:$AQ36))","v":425732600},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z186:$AQ186,Rep!$Z$12:$AQ$12,AA$12))","v":82400},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z186:$AQ186,Rep!$Z$12:$AQ$12,AB$12))","v":1217800},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z186:$AQ186,Rep!$Z$12:$AQ$12,AC$12))","v":3257200},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z186:$AQ186,Rep!$Z$12:$AQ$12,AD$12))","v":6061000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z186:$AQ186,Rep!$Z$12:$AQ$12,AE$12))","v":9681600},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z186:$AQ186,Rep!$Z$12:$AQ$12,AF$12))","v":13956600},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z186:$AQ186,Rep!$Z$12:$AQ$12,AG$12))","v":18774200},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z186:$AQ186,Rep!$Z$12:$AQ$12,AH$12))","v":24157400},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z186:$AQ186,Rep!$Z$12:$AQ$12,AI$12))","v":29963600},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z186:$AQ186,Rep!$Z$12:$AQ$12,AJ$12))","v":36244400},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z186:$AQ186,Rep!$Z$12:$AQ$12,AK$12))","v":42915800},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z186:$AQ186,Rep!$Z$12:$AQ$12,AL$12))","v":49606200},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z186:$AQ186,Rep!$Z$12:$AQ$12,AM$12))","v":56365200},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z186:$AQ186,Rep!$Z$12:$AQ$12,AN$12))","v":63267800},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z186:$AQ186,Rep!$Z$12:$AQ$12,AO$12))","v":70181400},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z186:$AQ186,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":37},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I34","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L37=0,$L37=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L37)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L37)))","v":"Расходы на поддержание конверсии"},null,{"$f":"L36+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B37=Lists!$CU$24,SUMIFS($Z37:$AQ37,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z37:$AQ37))","v":118520000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z187:$AQ187,Rep!$Z$12:$AQ$12,AA$12))","v":3088000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z187:$AQ187,Rep!$Z$12:$AQ$12,AB$12))","v":3920000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z187:$AQ187,Rep!$Z$12:$AQ$12,AC$12))","v":4752000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z187:$AQ187,Rep!$Z$12:$AQ$12,AD$12))","v":5584000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z187:$AQ187,Rep!$Z$12:$AQ$12,AE$12))","v":6416000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z187:$AQ187,Rep!$Z$12:$AQ$12,AF$12))","v":7208000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z187:$AQ187,Rep!$Z$12:$AQ$12,AG$12))","v":7880000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z187:$AQ187,Rep!$Z$12:$AQ$12,AH$12))","v":8552000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z187:$AQ187,Rep!$Z$12:$AQ$12,AI$12))","v":9224000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z187:$AQ187,Rep!$Z$12:$AQ$12,AJ$12))","v":9896000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z187:$AQ187,Rep!$Z$12:$AQ$12,AK$12))","v":10400000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z187:$AQ187,Rep!$Z$12:$AQ$12,AL$12))","v":10400000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z187:$AQ187,Rep!$Z$12:$AQ$12,AM$12))","v":10400000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z187:$AQ187,Rep!$Z$12:$AQ$12,AN$12))","v":10400000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z187:$AQ187,Rep!$Z$12:$AQ$12,AO$12))","v":10400000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z187:$AQ187,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":39},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"Items!$Q$13","v":"Прямые постоянные расходы маркетинга"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X39-SUM($X40:$X43))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B39=Lists!$CU$24,SUMIFS($Z39:$AQ39,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z39:$AQ39))","v":207653028.98772001},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z189:$AQ189,Rep!$Z$12:$AQ$12,AA$12))","v":11706000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z189:$AQ189,Rep!$Z$12:$AQ$12,AB$12))","v":13008000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z189:$AQ189,Rep!$Z$12:$AQ$12,AC$12))","v":13008000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z189:$AQ189,Rep!$Z$12:$AQ$12,AD$12))","v":13403280},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z189:$AQ189,Rep!$Z$12:$AQ$12,AE$12))","v":13457040},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z189:$AQ189,Rep!$Z$12:$AQ$12,AF$12))","v":13457040},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z189:$AQ189,Rep!$Z$12:$AQ$12,AG$12))","v":13868588.399999999},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z189:$AQ189,Rep!$Z$12:$AQ$12,AH$12))","v":13925431.199999999},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z189:$AQ189,Rep!$Z$12:$AQ$12,AI$12))","v":13925431.199999999},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z189:$AQ189,Rep!$Z$12:$AQ$12,AJ$12))","v":14354177.052000005},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z189:$AQ189,Rep!$Z$12:$AQ$12,AK$12))","v":14414342.136000004},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z189:$AQ189,Rep!$Z$12:$AQ$12,AL$12))","v":14414342.136000004},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z189:$AQ189,Rep!$Z$12:$AQ$12,AM$12))","v":14861286.46356},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z189:$AQ189,Rep!$Z$12:$AQ$12,AN$12))","v":14925035.20008},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z189:$AQ189,Rep!$Z$12:$AQ$12,AO$12))","v":14925035.20008},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z189:$AQ189,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":40},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I39","v":"Прямые постоянные расходы маркетинга"},{"$f":"IF(OR($L40=0,$L40=\"\",SUMIFS(Items!$A:$A,Items!$R:$R,$L40)=0),0,INDEX(Items!$Q:$Q,SUMIFS(Items!$A:$A,Items!$R:$R,$L40)))","v":"ФОТ сотрудников маркетинга"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B40=Lists!$CU$24,SUMIFS($Z40:$AQ40,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z40:$AQ40))","v":148641585.10890001},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z190:$AQ190,Rep!$Z$12:$AQ$12,AA$12))","v":8970000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z190:$AQ190,Rep!$Z$12:$AQ$12,AB$12))","v":9360000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z190:$AQ190,Rep!$Z$12:$AQ$12,AC$12))","v":9360000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z190:$AQ190,Rep!$Z$12:$AQ$12,AD$12))","v":9629100},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z190:$AQ190,Rep!$Z$12:$AQ$12,AE$12))","v":9640800},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z190:$AQ190,Rep!$Z$12:$AQ$12,AF$12))","v":9640800},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z190:$AQ190,Rep!$Z$12:$AQ$12,AG$12))","v":9917973},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z190:$AQ190,Rep!$Z$12:$AQ$12,AH$12))","v":9930024},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z190:$AQ190,Rep!$Z$12:$AQ$12,AI$12))","v":9930024},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z190:$AQ190,Rep!$Z$12:$AQ$12,AJ$12))","v":10215512.190000001},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z190:$AQ190,Rep!$Z$12:$AQ$12,AK$12))","v":10227924.720000003},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z190:$AQ190,Rep!$Z$12:$AQ$12,AL$12))","v":10227924.720000003},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z190:$AQ190,Rep!$Z$12:$AQ$12,AM$12))","v":10521977.5557},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z190:$AQ190,Rep!$Z$12:$AQ$12,AN$12))","v":10534762.4616},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z190:$AQ190,Rep!$Z$12:$AQ$12,AO$12))","v":10534762.4616},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z190:$AQ190,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":41},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I39","v":"Прямые постоянные расходы маркетинга"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B41=Lists!$CU$24,SUMIFS($Z41:$AQ41,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z41:$AQ41))","v":43934052.878820002},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z191:$AQ191,Rep!$Z$12:$AQ$12,AA$12))","v":2106000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z191:$AQ191,Rep!$Z$12:$AQ$12,AB$12))","v":2808000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z191:$AQ191,Rep!$Z$12:$AQ$12,AC$12))","v":2808000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z191:$AQ191,Rep!$Z$12:$AQ$12,AD$12))","v":2871180},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z191:$AQ191,Rep!$Z$12:$AQ$12,AE$12))","v":2892240},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z191:$AQ191,Rep!$Z$12:$AQ$12,AF$12))","v":2892240},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z191:$AQ191,Rep!$Z$12:$AQ$12,AG$12))","v":2957315.3999999994},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z191:$AQ191,Rep!$Z$12:$AQ$12,AH$12))","v":2979007.1999999997},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z191:$AQ191,Rep!$Z$12:$AQ$12,AI$12))","v":2979007.1999999997},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z191:$AQ191,Rep!$Z$12:$AQ$12,AJ$12))","v":3046034.8620000007},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z191:$AQ191,Rep!$Z$12:$AQ$12,AK$12))","v":3068377.4160000007},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z191:$AQ191,Rep!$Z$12:$AQ$12,AL$12))","v":3068377.4160000007},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z191:$AQ191,Rep!$Z$12:$AQ$12,AM$12))","v":3137415.9078600002},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z191:$AQ191,Rep!$Z$12:$AQ$12,AN$12))","v":3160428.7384799998},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z191:$AQ191,Rep!$Z$12:$AQ$12,AO$12))","v":3160428.7384799998},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z191:$AQ191,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":42},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I39","v":"Прямые постоянные расходы маркетинга"},{"$f":"IF(OR($L42=0,$L42=\"\",SUMIFS(Items!$A:$A,Items!$R:$R,$L42)=0),0,INDEX(Items!$Q:$Q,SUMIFS(Items!$A:$A,Items!$R:$R,$L42)))","v":"Прочие расходы маркетинга"},null,{"$f":"MAX(L$40:L41)+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B42=Lists!$CU$24,SUMIFS($Z42:$AQ42,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z42:$AQ42))","v":15077391},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z192:$AQ192,Rep!$Z$12:$AQ$12,AA$12))","v":630000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z192:$AQ192,Rep!$Z$12:$AQ$12,AB$12))","v":840000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z192:$AQ192,Rep!$Z$12:$AQ$12,AC$12))","v":840000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z192:$AQ192,Rep!$Z$12:$AQ$12,AD$12))","v":903000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z192:$AQ192,Rep!$Z$12:$AQ$12,AE$12))","v":924000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z192:$AQ192,Rep!$Z$12:$AQ$12,AF$12))","v":924000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z192:$AQ192,Rep!$Z$12:$AQ$12,AG$12))","v":993300},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z192:$AQ192,Rep!$Z$12:$AQ$12,AH$12))","v":1016400.0000000001},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z192:$AQ192,Rep!$Z$12:$AQ$12,AI$12))","v":1016400.0000000001},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z192:$AQ192,Rep!$Z$12:$AQ$12,AJ$12))","v":1092630.0000000002},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z192:$AQ192,Rep!$Z$12:$AQ$12,AK$12))","v":1118040.0000000002},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z192:$AQ192,Rep!$Z$12:$AQ$12,AL$12))","v":1118040.0000000002},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z192:$AQ192,Rep!$Z$12:$AQ$12,AM$12))","v":1201893.0000000002},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z192:$AQ192,Rep!$Z$12:$AQ$12,AN$12))","v":1229844.0000000002},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z192:$AQ192,Rep!$Z$12:$AQ$12,AO$12))","v":1229844.0000000002},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z192:$AQ192,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":44},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"Items!$AD$13","v":"Прямые переменные коммерческие расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X44-SUM($X45:$X48))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B44=Lists!$CU$24,SUMIFS($Z44:$AQ44,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z44:$AQ44))","v":409932982.79999995},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z194:$AQ194,Rep!$Z$12:$AQ$12,AA$12))","v":25389.360000000008},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z194:$AQ194,Rep!$Z$12:$AQ$12,AB$12))","v":306284.16000000003},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z194:$AQ194,Rep!$Z$12:$AQ$12,AC$12))","v":1062219.6000000001},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z194:$AQ194,Rep!$Z$12:$AQ$12,AD$12))","v":2491292.6399999997},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z194:$AQ194,Rep!$Z$12:$AQ$12,AE$12))","v":4760425.68},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z194:$AQ194,Rep!$Z$12:$AQ$12,AF$12))","v":8057611.9200000009},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z194:$AQ194,Rep!$Z$12:$AQ$12,AG$12))","v":12540859.079999998},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z194:$AQ194,Rep!$Z$12:$AQ$12,AH$12))","v":18366663.240000002},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z194:$AQ194,Rep!$Z$12:$AQ$12,AI$12))","v":25733992.920000002},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z194:$AQ194,Rep!$Z$12:$AQ$12,AJ$12))","v":34843439.879999995},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z194:$AQ194,Rep!$Z$12:$AQ$12,AK$12))","v":44742117.119999997},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z194:$AQ194,Rep!$Z$12:$AQ$12,AL$12))","v":52630149.960000008},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z194:$AQ194,Rep!$Z$12:$AQ$12,AM$12))","v":60510395.640000001},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z194:$AQ194,Rep!$Z$12:$AQ$12,AN$12))","v":68340064.200000003},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z194:$AQ194,Rep!$Z$12:$AQ$12,AO$12))","v":75522077.400000006},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z194:$AQ194,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":45},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I44","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L45)=0,$L45=0,$L45=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L45)))","v":"Номерной фонд"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B45=Lists!$CU$24,SUMIFS($Z45:$AQ45,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z45:$AQ45))","v":273288655.20000005},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z195:$AQ195,Rep!$Z$12:$AQ$12,AA$12))","v":16926.240000000005},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z195:$AQ195,Rep!$Z$12:$AQ$12,AB$12))","v":204189.44000000003},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z195:$AQ195,Rep!$Z$12:$AQ$12,AC$12))","v":708146.4},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z195:$AQ195,Rep!$Z$12:$AQ$12,AD$12))","v":1660861.76},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z195:$AQ195,Rep!$Z$12:$AQ$12,AE$12))","v":3173617.12},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z195:$AQ195,Rep!$Z$12:$AQ$12,AF$12))","v":5371741.2800000003},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z195:$AQ195,Rep!$Z$12:$AQ$12,AG$12))","v":8360572.7199999988},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z195:$AQ195,Rep!$Z$12:$AQ$12,AH$12))","v":12244442.16},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z195:$AQ195,Rep!$Z$12:$AQ$12,AI$12))","v":17155995.280000001},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z195:$AQ195,Rep!$Z$12:$AQ$12,AJ$12))","v":23228959.919999998},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z195:$AQ195,Rep!$Z$12:$AQ$12,AK$12))","v":29828078.079999998},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z195:$AQ195,Rep!$Z$12:$AQ$12,AL$12))","v":35086766.640000001},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z195:$AQ195,Rep!$Z$12:$AQ$12,AM$12))","v":40340263.759999998},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z195:$AQ195,Rep!$Z$12:$AQ$12,AN$12))","v":45560042.799999997},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z195:$AQ195,Rep!$Z$12:$AQ$12,AO$12))","v":50348051.600000001},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z195:$AQ195,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":46},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I44","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L46)=0,$L46=0,$L46=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L46)))","v":"Food&Beverage"},null,{"$f":"L45+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B46=Lists!$CU$24,SUMIFS($Z46:$AQ46,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z46:$AQ46))","v":68322163.800000012},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z196:$AQ196,Rep!$Z$12:$AQ$12,AA$12))","v":4231.5600000000013},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z196:$AQ196,Rep!$Z$12:$AQ$12,AB$12))","v":51047.360000000008},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z196:$AQ196,Rep!$Z$12:$AQ$12,AC$12))","v":177036.6},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z196:$AQ196,Rep!$Z$12:$AQ$12,AD$12))","v":415215.44},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z196:$AQ196,Rep!$Z$12:$AQ$12,AE$12))","v":793404.28},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z196:$AQ196,Rep!$Z$12:$AQ$12,AF$12))","v":1342935.32},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z196:$AQ196,Rep!$Z$12:$AQ$12,AG$12))","v":2090143.1799999997},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z196:$AQ196,Rep!$Z$12:$AQ$12,AH$12))","v":3061110.54},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z196:$AQ196,Rep!$Z$12:$AQ$12,AI$12))","v":4288998.82},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z196:$AQ196,Rep!$Z$12:$AQ$12,AJ$12))","v":5807239.9799999995},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z196:$AQ196,Rep!$Z$12:$AQ$12,AK$12))","v":7457019.5199999996},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z196:$AQ196,Rep!$Z$12:$AQ$12,AL$12))","v":8771691.6600000001},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z196:$AQ196,Rep!$Z$12:$AQ$12,AM$12))","v":10085065.939999999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z196:$AQ196,Rep!$Z$12:$AQ$12,AN$12))","v":11390010.699999999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z196:$AQ196,Rep!$Z$12:$AQ$12,AO$12))","v":12587012.9},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z196:$AQ196,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":47},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I44","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L47)=0,$L47=0,$L47=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L47)))","v":"Развлекат. услуги"},null,{"$f":"L46+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B47=Lists!$CU$24,SUMIFS($Z47:$AQ47,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z47:$AQ47))","v":68322163.800000012},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z197:$AQ197,Rep!$Z$12:$AQ$12,AA$12))","v":4231.5600000000013},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z197:$AQ197,Rep!$Z$12:$AQ$12,AB$12))","v":51047.360000000008},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z197:$AQ197,Rep!$Z$12:$AQ$12,AC$12))","v":177036.6},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z197:$AQ197,Rep!$Z$12:$AQ$12,AD$12))","v":415215.44},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z197:$AQ197,Rep!$Z$12:$AQ$12,AE$12))","v":793404.28},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z197:$AQ197,Rep!$Z$12:$AQ$12,AF$12))","v":1342935.32},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z197:$AQ197,Rep!$Z$12:$AQ$12,AG$12))","v":2090143.1799999997},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z197:$AQ197,Rep!$Z$12:$AQ$12,AH$12))","v":3061110.54},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z197:$AQ197,Rep!$Z$12:$AQ$12,AI$12))","v":4288998.82},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z197:$AQ197,Rep!$Z$12:$AQ$12,AJ$12))","v":5807239.9799999995},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z197:$AQ197,Rep!$Z$12:$AQ$12,AK$12))","v":7457019.5199999996},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z197:$AQ197,Rep!$Z$12:$AQ$12,AL$12))","v":8771691.6600000001},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z197:$AQ197,Rep!$Z$12:$AQ$12,AM$12))","v":10085065.939999999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z197:$AQ197,Rep!$Z$12:$AQ$12,AN$12))","v":11390010.699999999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z197:$AQ197,Rep!$Z$12:$AQ$12,AO$12))","v":12587012.9},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z197:$AQ197,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":49},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"Items!$AH$13","v":"Прямые постоянные расходы отдела продаж"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X49-SUM($X50:$X53))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B49=Lists!$CU$24,SUMIFS($Z49:$AQ49,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z49:$AQ49))","v":1865400914.6949875},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z199:$AQ199,Rep!$Z$12:$AQ$12,AA$12))","v":348964.0625},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z199:$AQ199,Rep!$Z$12:$AQ$12,AB$12))","v":1400682.6875},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z199:$AQ199,Rep!$Z$12:$AQ$12,AC$12))","v":4349001.729166667},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z199:$AQ199,Rep!$Z$12:$AQ$12,AD$12))","v":10259335.140416667},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z199:$AQ199,Rep!$Z$12:$AQ$12,AE$12))","v":19444025.846458334},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z199:$AQ199,Rep!$Z$12:$AQ$12,AF$12))","v":33102343.121041663},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z199:$AQ199,Rep!$Z$12:$AQ$12,AG$12))","v":53085459.248573944},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z199:$AQ199,Rep!$Z$12:$AQ$12,AH$12))","v":77923365.131047904},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z199:$AQ199,Rep!$Z$12:$AQ$12,AI$12))","v":109911204.25692812},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z199:$AQ199,Rep!$Z$12:$AQ$12,AJ$12))","v":153376475.12878913},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z199:$AQ199,Rep!$Z$12:$AQ$12,AK$12))","v":200327307.198571},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z199:$AQ199,Rep!$Z$12:$AQ$12,AL$12))","v":239163019.9327836},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z199:$AQ199,Rep!$Z$12:$AQ$12,AM$12))","v":282828814.08447796},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z199:$AQ199,Rep!$Z$12:$AQ$12,AN$12))","v":320932220.86353815},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z199:$AQ199,Rep!$Z$12:$AQ$12,AO$12))","v":358948696.26319438},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z199:$AQ199,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":50},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I49","v":"Прямые постоянные расходы отдела продаж"},{"$f":"IF(OR($L50=0,$L50=\"\",SUMIFS(Items!$A:$A,Items!$AI:$AI,$L50)=0),0,INDEX(Items!$AH:$AH,SUMIFS(Items!$A:$A,Items!$AI:$AI,$L50)))","v":"ФОТ менеджеров-консультантов"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B50=Lists!$CU$24,SUMIFS($Z50:$AQ50,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z50:$AQ50))","v":1442925077.7326214},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z200:$AQ200,Rep!$Z$12:$AQ$12,AA$12))","v":74871.875},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z200:$AQ200,Rep!$Z$12:$AQ$12,AB$12))","v":869847.50000000023},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z200:$AQ200,Rep!$Z$12:$AQ$12,AC$12))","v":3219349.166666667},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z200:$AQ200,Rep!$Z$12:$AQ$12,AD$12))","v":7868855.0166666657},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z200:$AQ200,Rep!$Z$12:$AQ$12,AE$12))","v":15053335.627083335},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z200:$AQ200,Rep!$Z$12:$AQ$12,AF$12))","v":25727647.176041663},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z200:$AQ200,Rep!$Z$12:$AQ$12,AG$12))","v":41342648.151036449},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z200:$AQ200,Rep!$Z$12:$AQ$12,AH$12))","v":60608985.535932273},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z200:$AQ200,Rep!$Z$12:$AQ$12,AI$12))","v":85472085.984109372},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z200:$AQ200,Rep!$Z$12:$AQ$12,AJ$12))","v":119369003.56142844},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z200:$AQ200,Rep!$Z$12:$AQ$12,AK$12))","v":155211119.62370592},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z200:$AQ200,Rep!$Z$12:$AQ$12,AL$12))","v":184801559.80800515},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z200:$AQ200,Rep!$Z$12:$AQ$12,AM$12))","v":218714363.40068734},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z200:$AQ200,Rep!$Z$12:$AQ$12,AN$12))","v":247685751.70567104},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z200:$AQ200,Rep!$Z$12:$AQ$12,AO$12))","v":276905653.60058713},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z200:$AQ200,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":51},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I49","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B51=Lists!$CU$24,SUMIFS($Z51:$AQ51,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z51:$AQ51))","v":414625532.9623661},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z201:$AQ201,Rep!$Z$12:$AQ$12,AA$12))","v":4092.1875},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z201:$AQ201,Rep!$Z$12:$AQ$12,AB$12))","v":170835.1875},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z201:$AQ201,Rep!$Z$12:$AQ$12,AC$12))","v":769652.5625},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z201:$AQ201,Rep!$Z$12:$AQ$12,AD$12))","v":1976480.1237499998},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z201:$AQ201,Rep!$Z$12:$AQ$12,AE$12))","v":3958690.2193749994},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z201:$AQ201,Rep!$Z$12:$AQ$12,AF$12))","v":6942695.9450000003},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z201:$AQ201,Rep!$Z$12:$AQ$12,AG$12))","v":11246011.097537497},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z201:$AQ201,Rep!$Z$12:$AQ$12,AH$12))","v":16795979.595115621},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z201:$AQ201,Rep!$Z$12:$AQ$12,AI$12))","v":23920718.272818744},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z201:$AQ201,Rep!$Z$12:$AQ$12,AJ$12))","v":33411311.567360718},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z201:$AQ201,Rep!$Z$12:$AQ$12,AK$12))","v":44494107.574865058},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z201:$AQ201,Rep!$Z$12:$AQ$12,AL$12))","v":53739380.124778494},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z201:$AQ201,Rep!$Z$12:$AQ$12,AM$12))","v":63399058.683790609},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z201:$AQ201,Rep!$Z$12:$AQ$12,AN$12))","v":72499973.157867044},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z201:$AQ201,Rep!$Z$12:$AQ$12,AO$12))","v":81296546.662607282},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z201:$AQ201,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":52},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I49","v":"Прямые постоянные расходы отдела продаж"},{"$f":"IF(OR($L52=0,$L52=\"\",SUMIFS(Items!$A:$A,Items!$AI:$AI,$L52)=0),0,INDEX(Items!$AH:$AH,SUMIFS(Items!$A:$A,Items!$AI:$AI,$L52)))","v":"Прочие расходы отдела продаж"},null,{"$f":"MAX(L$50:L51)+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B52=Lists!$CU$24,SUMIFS($Z52:$AQ52,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z52:$AQ52))","v":7850304},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z202:$AQ202,Rep!$Z$12:$AQ$12,AA$12))","v":270000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z202:$AQ202,Rep!$Z$12:$AQ$12,AB$12))","v":360000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z202:$AQ202,Rep!$Z$12:$AQ$12,AC$12))","v":360000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z202:$AQ202,Rep!$Z$12:$AQ$12,AD$12))","v":414000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z202:$AQ202,Rep!$Z$12:$AQ$12,AE$12))","v":432000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z202:$AQ202,Rep!$Z$12:$AQ$12,AF$12))","v":432000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z202:$AQ202,Rep!$Z$12:$AQ$12,AG$12))","v":496800},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z202:$AQ202,Rep!$Z$12:$AQ$12,AH$12))","v":518400},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z202:$AQ202,Rep!$Z$12:$AQ$12,AI$12))","v":518400},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z202:$AQ202,Rep!$Z$12:$AQ$12,AJ$12))","v":596160},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z202:$AQ202,Rep!$Z$12:$AQ$12,AK$12))","v":622080},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z202:$AQ202,Rep!$Z$12:$AQ$12,AL$12))","v":622080},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z202:$AQ202,Rep!$Z$12:$AQ$12,AM$12))","v":715392},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z202:$AQ202,Rep!$Z$12:$AQ$12,AN$12))","v":746496},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z202:$AQ202,Rep!$Z$12:$AQ$12,AO$12))","v":746496},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z202:$AQ202,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$23","v":"Управленческие расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X56-SUMIFS($X57:$X83,$J57:$J83,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B56=Lists!$CU$24,SUMIFS($Z56:$AQ56,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z56:$AQ56))","v":727406930.5122025},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z206:$AQ206,Rep!$Z$12:$AQ$12,AA$12))","v":16844511.036930557},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z206:$AQ206,Rep!$Z$12:$AQ$12,AB$12))","v":17260158.734205935},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z206:$AQ206,Rep!$Z$12:$AQ$12,AC$12))","v":18678914.733509269},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z206:$AQ206,Rep!$Z$12:$AQ$12,AD$12))","v":20785476.945030503},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z206:$AQ206,Rep!$Z$12:$AQ$12,AE$12))","v":25047478.345371932},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z206:$AQ206,Rep!$Z$12:$AQ$12,AF$12))","v":27178863.382860892},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z206:$AQ206,Rep!$Z$12:$AQ$12,AG$12))","v":32018324.709682122},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z206:$AQ206,Rep!$Z$12:$AQ$12,AH$12))","v":47435306.170012861},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z206:$AQ206,Rep!$Z$12:$AQ$12,AI$12))","v":44712658.944020569},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z206:$AQ206,Rep!$Z$12:$AQ$12,AJ$12))","v":53422297.663847834},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z206:$AQ206,Rep!$Z$12:$AQ$12,AK$12))","v":86741957.610578597},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z206:$AQ206,Rep!$Z$12:$AQ$12,AL$12))","v":62793525.313816682},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z206:$AQ206,Rep!$Z$12:$AQ$12,AM$12))","v":69657418.904546812},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z206:$AQ206,Rep!$Z$12:$AQ$12,AN$12))","v":122640883.8640632},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z206:$AQ206,Rep!$Z$12:$AQ$12,AO$12))","v":82189154.15372473},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z206:$AQ206,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":57},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"Items!$BO$24","v":"ФОТ управленческого персонала"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X57-SUM($X58:$X65))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B57=Lists!$CU$24,SUMIFS($Z57:$AQ57,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z57:$AQ57))","v":207972678.11231619},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z207:$AQ207,Rep!$Z$12:$AQ$12,AA$12))","v":10752500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z207:$AQ207,Rep!$Z$12:$AQ$12,AB$12))","v":11542575},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z207:$AQ207,Rep!$Z$12:$AQ$12,AC$12))","v":11888852.25},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z207:$AQ207,Rep!$Z$12:$AQ$12,AD$12))","v":12245517.817499999},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z207:$AQ207,Rep!$Z$12:$AQ$12,AE$12))","v":12612883.352025},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z207:$AQ207,Rep!$Z$12:$AQ$12,AF$12))","v":12991269.85258575},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z207:$AQ207,Rep!$Z$12:$AQ$12,AG$12))","v":13381007.948163319},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z207:$AQ207,Rep!$Z$12:$AQ$12,AH$12))","v":13782438.186608221},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z207:$AQ207,Rep!$Z$12:$AQ$12,AI$12))","v":14195911.332206465},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z207:$AQ207,Rep!$Z$12:$AQ$12,AJ$12))","v":14621788.67217266},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z207:$AQ207,Rep!$Z$12:$AQ$12,AK$12))","v":15060442.332337843},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z207:$AQ207,Rep!$Z$12:$AQ$12,AL$12))","v":15512255.602307979},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z207:$AQ207,Rep!$Z$12:$AQ$12,AM$12))","v":15977623.270377215},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z207:$AQ207,Rep!$Z$12:$AQ$12,AN$12))","v":16456951.968488533},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z207:$AQ207,Rep!$Z$12:$AQ$12,AO$12))","v":16950660.527543187},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z207:$AQ207,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":58},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L58)=0,$L58=0,$L58=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L58)))","v":"Генеральный директор"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B58=Lists!$CU$24,SUMIFS($Z58:$AQ58,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z58:$AQ58))","v":44486134.355575651},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z208:$AQ208,Rep!$Z$12:$AQ$12,AA$12))","v":2300000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z208:$AQ208,Rep!$Z$12:$AQ$12,AB$12))","v":2469000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z208:$AQ208,Rep!$Z$12:$AQ$12,AC$12))","v":2543070},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z208:$AQ208,Rep!$Z$12:$AQ$12,AD$12))","v":2619362.0999999996},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z208:$AQ208,Rep!$Z$12:$AQ$12,AE$12))","v":2697942.9630000005},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z208:$AQ208,Rep!$Z$12:$AQ$12,AF$12))","v":2778881.2518899995},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z208:$AQ208,Rep!$Z$12:$AQ$12,AG$12))","v":2862247.6894467003},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z208:$AQ208,Rep!$Z$12:$AQ$12,AH$12))","v":2948115.1201301012},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z208:$AQ208,Rep!$Z$12:$AQ$12,AI$12))","v":3036558.5737340031},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z208:$AQ208,Rep!$Z$12:$AQ$12,AJ$12))","v":3127655.3309460236},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z208:$AQ208,Rep!$Z$12:$AQ$12,AK$12))","v":3221484.990874405},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z208:$AQ208,Rep!$Z$12:$AQ$12,AL$12))","v":3318129.540600637},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z208:$AQ208,Rep!$Z$12:$AQ$12,AM$12))","v":3417673.4268186558},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z208:$AQ208,Rep!$Z$12:$AQ$12,AN$12))","v":3520203.6296232152},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z208:$AQ208,Rep!$Z$12:$AQ$12,AO$12))","v":3625809.7385119116},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z208:$AQ208,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":59},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L59)=0,$L59=0,$L59=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L59)))","v":"Операционный директор"},null,{"$f":"L58+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B59=Lists!$CU$24,SUMIFS($Z59:$AQ59,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z59:$AQ59))","v":40037520.920018084},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z209:$AQ209,Rep!$Z$12:$AQ$12,AA$12))","v":2070000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z209:$AQ209,Rep!$Z$12:$AQ$12,AB$12))","v":2222100},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z209:$AQ209,Rep!$Z$12:$AQ$12,AC$12))","v":2288763},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z209:$AQ209,Rep!$Z$12:$AQ$12,AD$12))","v":2357425.89},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z209:$AQ209,Rep!$Z$12:$AQ$12,AE$12))","v":2428148.6666999999},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z209:$AQ209,Rep!$Z$12:$AQ$12,AF$12))","v":2500993.1267009997},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z209:$AQ209,Rep!$Z$12:$AQ$12,AG$12))","v":2576022.9205020298},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z209:$AQ209,Rep!$Z$12:$AQ$12,AH$12))","v":2653303.608117091},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z209:$AQ209,Rep!$Z$12:$AQ$12,AI$12))","v":2732902.7163606035},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z209:$AQ209,Rep!$Z$12:$AQ$12,AJ$12))","v":2814889.7978514214},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z209:$AQ209,Rep!$Z$12:$AQ$12,AK$12))","v":2899336.4917869642},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z209:$AQ209,Rep!$Z$12:$AQ$12,AL$12))","v":2986316.5865405733},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z209:$AQ209,Rep!$Z$12:$AQ$12,AM$12))","v":3075906.0841367906},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z209:$AQ209,Rep!$Z$12:$AQ$12,AN$12))","v":3168183.2666608933},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z209:$AQ209,Rep!$Z$12:$AQ$12,AO$12))","v":3263228.7646607207},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z209:$AQ209,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":60},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L60)=0,$L60=0,$L60=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L60)))","v":"Главный бухгалтер"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B60=Lists!$CU$24,SUMIFS($Z60:$AQ60,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z60:$AQ60))","v":26691680.613345392},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z210:$AQ210,Rep!$Z$12:$AQ$12,AA$12))","v":1380000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z210:$AQ210,Rep!$Z$12:$AQ$12,AB$12))","v":1481400},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z210:$AQ210,Rep!$Z$12:$AQ$12,AC$12))","v":1525842},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z210:$AQ210,Rep!$Z$12:$AQ$12,AD$12))","v":1571617.26},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z210:$AQ210,Rep!$Z$12:$AQ$12,AE$12))","v":1618765.7778},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z210:$AQ210,Rep!$Z$12:$AQ$12,AF$12))","v":1667328.7511339998},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z210:$AQ210,Rep!$Z$12:$AQ$12,AG$12))","v":1717348.6136680199},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z210:$AQ210,Rep!$Z$12:$AQ$12,AH$12))","v":1768869.0720780606},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z210:$AQ210,Rep!$Z$12:$AQ$12,AI$12))","v":1821935.1442404024},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z210:$AQ210,Rep!$Z$12:$AQ$12,AJ$12))","v":1876593.1985676142},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z210:$AQ210,Rep!$Z$12:$AQ$12,AK$12))","v":1932890.9945246428},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z210:$AQ210,Rep!$Z$12:$AQ$12,AL$12))","v":1990877.7243603824},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z210:$AQ210,Rep!$Z$12:$AQ$12,AM$12))","v":2050604.0560911936},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z210:$AQ210,Rep!$Z$12:$AQ$12,AN$12))","v":2112122.1777739292},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z210:$AQ210,Rep!$Z$12:$AQ$12,AO$12))","v":2175485.8431071467},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z210:$AQ210,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":61},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H57","v":"Управленческие расходы"},{"$f":"I58","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L61)=0,$L61=0,$L61=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L61)))","v":"ИТ-специалисты"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B61=Lists!$CU$24,SUMIFS($Z61:$AQ61,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z61:$AQ61))","v":28915987.331124172},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z211:$AQ211,Rep!$Z$12:$AQ$12,AA$12))","v":1495000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z211:$AQ211,Rep!$Z$12:$AQ$12,AB$12))","v":1604850},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z211:$AQ211,Rep!$Z$12:$AQ$12,AC$12))","v":1652995.5},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z211:$AQ211,Rep!$Z$12:$AQ$12,AD$12))","v":1702585.365},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z211:$AQ211,Rep!$Z$12:$AQ$12,AE$12))","v":1753662.9259499998},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z211:$AQ211,Rep!$Z$12:$AQ$12,AF$12))","v":1806272.8137284999},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z211:$AQ211,Rep!$Z$12:$AQ$12,AG$12))","v":1860460.9981403546},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z211:$AQ211,Rep!$Z$12:$AQ$12,AH$12))","v":1916274.8280845657},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z211:$AQ211,Rep!$Z$12:$AQ$12,AI$12))","v":1973763.0729271024},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z211:$AQ211,Rep!$Z$12:$AQ$12,AJ$12))","v":2032975.9651149157},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z211:$AQ211,Rep!$Z$12:$AQ$12,AK$12))","v":2093965.2440683632},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z211:$AQ211,Rep!$Z$12:$AQ$12,AL$12))","v":2156784.2013904136},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z211:$AQ211,Rep!$Z$12:$AQ$12,AM$12))","v":2221487.7274321257},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z211:$AQ211,Rep!$Z$12:$AQ$12,AN$12))","v":2288132.3592550899},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z211:$AQ211,Rep!$Z$12:$AQ$12,AO$12))","v":2356776.3300327421},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z211:$AQ211,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":62},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H58","v":"Управленческие расходы"},{"$f":"I59","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L62)=0,$L62=0,$L62=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L62)))","v":"Финансовые менеджеры"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B62=Lists!$CU$24,SUMIFS($Z62:$AQ62,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z62:$AQ62))","v":31140294.048902962},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z212:$AQ212,Rep!$Z$12:$AQ$12,AA$12))","v":1610000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z212:$AQ212,Rep!$Z$12:$AQ$12,AB$12))","v":1728300},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z212:$AQ212,Rep!$Z$12:$AQ$12,AC$12))","v":1780149},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z212:$AQ212,Rep!$Z$12:$AQ$12,AD$12))","v":1833553.4700000004},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z212:$AQ212,Rep!$Z$12:$AQ$12,AE$12))","v":1888560.0740999999},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z212:$AQ212,Rep!$Z$12:$AQ$12,AF$12))","v":1945216.8763229998},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z212:$AQ212,Rep!$Z$12:$AQ$12,AG$12))","v":2003573.3826126899},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z212:$AQ212,Rep!$Z$12:$AQ$12,AH$12))","v":2063680.5840910706},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z212:$AQ212,Rep!$Z$12:$AQ$12,AI$12))","v":2125591.0016138027},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z212:$AQ212,Rep!$Z$12:$AQ$12,AJ$12))","v":2189358.7316622166},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z212:$AQ212,Rep!$Z$12:$AQ$12,AK$12))","v":2255039.4936120836},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z212:$AQ212,Rep!$Z$12:$AQ$12,AL$12))","v":2322690.6784204459},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z212:$AQ212,Rep!$Z$12:$AQ$12,AM$12))","v":2392371.3987730592},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z212:$AQ212,Rep!$Z$12:$AQ$12,AN$12))","v":2464142.5407362506},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z212:$AQ212,Rep!$Z$12:$AQ$12,AO$12))","v":2538066.8169583385},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z212:$AQ212,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":63},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H59","v":"Управленческие расходы"},{"$f":"I60","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L63)=0,$L63=0,$L63=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L63)))","v":"Бухгалтера"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B63=Lists!$CU$24,SUMIFS($Z63:$AQ63,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z63:$AQ63))","v":14457993.665562086},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z213:$AQ213,Rep!$Z$12:$AQ$12,AA$12))","v":747500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z213:$AQ213,Rep!$Z$12:$AQ$12,AB$12))","v":802425},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z213:$AQ213,Rep!$Z$12:$AQ$12,AC$12))","v":826497.75},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z213:$AQ213,Rep!$Z$12:$AQ$12,AD$12))","v":851292.6825},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z213:$AQ213,Rep!$Z$12:$AQ$12,AE$12))","v":876831.46297499991},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z213:$AQ213,Rep!$Z$12:$AQ$12,AF$12))","v":903136.40686424996},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z213:$AQ213,Rep!$Z$12:$AQ$12,AG$12))","v":930230.49907017732},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z213:$AQ213,Rep!$Z$12:$AQ$12,AH$12))","v":958137.41404228285},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z213:$AQ213,Rep!$Z$12:$AQ$12,AI$12))","v":986881.53646355122},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z213:$AQ213,Rep!$Z$12:$AQ$12,AJ$12))","v":1016487.9825574579},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z213:$AQ213,Rep!$Z$12:$AQ$12,AK$12))","v":1046982.6220341816},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z213:$AQ213,Rep!$Z$12:$AQ$12,AL$12))","v":1078392.1006952068},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z213:$AQ213,Rep!$Z$12:$AQ$12,AM$12))","v":1110743.8637160629},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z213:$AQ213,Rep!$Z$12:$AQ$12,AN$12))","v":1144066.1796275449},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z213:$AQ213,Rep!$Z$12:$AQ$12,AO$12))","v":1178388.1650163711},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z213:$AQ213,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":64},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H60","v":"Управленческие расходы"},{"$f":"I61","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L64)=0,$L64=0,$L64=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L64)))","v":"Прочие сотрудники"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B64=Lists!$CU$24,SUMIFS($Z64:$AQ64,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z64:$AQ64))","v":22243067.177787825},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z214:$AQ214,Rep!$Z$12:$AQ$12,AA$12))","v":1150000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z214:$AQ214,Rep!$Z$12:$AQ$12,AB$12))","v":1234500},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z214:$AQ214,Rep!$Z$12:$AQ$12,AC$12))","v":1271535},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z214:$AQ214,Rep!$Z$12:$AQ$12,AD$12))","v":1309681.0499999998},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z214:$AQ214,Rep!$Z$12:$AQ$12,AE$12))","v":1348971.4815000002},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z214:$AQ214,Rep!$Z$12:$AQ$12,AF$12))","v":1389440.6259449997},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z214:$AQ214,Rep!$Z$12:$AQ$12,AG$12))","v":1431123.8447233501},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z214:$AQ214,Rep!$Z$12:$AQ$12,AH$12))","v":1474057.5600650506},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z214:$AQ214,Rep!$Z$12:$AQ$12,AI$12))","v":1518279.2868670016},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z214:$AQ214,Rep!$Z$12:$AQ$12,AJ$12))","v":1563827.6654730118},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z214:$AQ214,Rep!$Z$12:$AQ$12,AK$12))","v":1610742.4954372025},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z214:$AQ214,Rep!$Z$12:$AQ$12,AL$12))","v":1659064.7703003185},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z214:$AQ214,Rep!$Z$12:$AQ$12,AM$12))","v":1708836.7134093279},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z214:$AQ214,Rep!$Z$12:$AQ$12,AN$12))","v":1760101.8148116076},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z214:$AQ214,Rep!$Z$12:$AQ$12,AO$12))","v":1812904.8692559558},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z214:$AQ214,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":66},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B66=Lists!$CU$24,SUMIFS($Z66:$AQ66,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z66:$AQ66))","v":62391803.433694854},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z216:$AQ216,Rep!$Z$12:$AQ$12,AA$12))","v":3225750},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z216:$AQ216,Rep!$Z$12:$AQ$12,AB$12))","v":3462772.5},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z216:$AQ216,Rep!$Z$12:$AQ$12,AC$12))","v":3566655.6750000003},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z216:$AQ216,Rep!$Z$12:$AQ$12,AD$12))","v":3673655.3452500002},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z216:$AQ216,Rep!$Z$12:$AQ$12,AE$12))","v":3783865.0056074997},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z216:$AQ216,Rep!$Z$12:$AQ$12,AF$12))","v":3897380.9557757243},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z216:$AQ216,Rep!$Z$12:$AQ$12,AG$12))","v":4014302.3844489958},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z216:$AQ216,Rep!$Z$12:$AQ$12,AH$12))","v":4134731.4559824662},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z216:$AQ216,Rep!$Z$12:$AQ$12,AI$12))","v":4258773.3996619396},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z216:$AQ216,Rep!$Z$12:$AQ$12,AJ$12))","v":4386536.601651798},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z216:$AQ216,Rep!$Z$12:$AQ$12,AK$12))","v":4518132.699701352},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z216:$AQ216,Rep!$Z$12:$AQ$12,AL$12))","v":4653676.6806923933},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z216:$AQ216,Rep!$Z$12:$AQ$12,AM$12))","v":4793286.9811131647},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z216:$AQ216,Rep!$Z$12:$AQ$12,AN$12))","v":4937085.5905465595},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z216:$AQ216,Rep!$Z$12:$AQ$12,AO$12))","v":5085198.158262956},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z216:$AQ216,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":67},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"Items!$BG$13","v":"Расходы на персонал"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X67-SUM($X68:$X73))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B67=Lists!$CU$24,SUMIFS($Z67:$AQ67,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z67:$AQ67))","v":231112107.91213447},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z217:$AQ217,Rep!$Z$12:$AQ$12,AA$12))","v":2609594.370263889},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z217:$AQ217,Rep!$Z$12:$AQ$12,AB$12))","v":1614757.4613616667},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z217:$AQ217,Rep!$Z$12:$AQ$12,AC$12))","v":2264863.7425900563},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z217:$AQ217,Rep!$Z$12:$AQ$12,AD$12))","v":3364040.7694349121},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z217:$AQ217,Rep!$Z$12:$AQ$12,AE$12))","v":4767401.761354398},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z217:$AQ217,Rep!$Z$12:$AQ$12,AF$12))","v":6670819.7458894514},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z217:$AQ217,Rep!$Z$12:$AQ$12,AG$12))","v":9330474.5593869612},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z217:$AQ217,Rep!$Z$12:$AQ$12,AH$12))","v":12492099.71681371},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z217:$AQ217,Rep!$Z$12:$AQ$12,AI$12))","v":16519962.226521283},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z217:$AQ217,Rep!$Z$12:$AQ$12,AJ$12))","v":21810566.98386693},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z217:$AQ217,Rep!$Z$12:$AQ$12,AK$12))","v":24587410.964489069},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z217:$AQ217,Rep!$Z$12:$AQ$12,AL$12))","v":25713568.268643908},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z217:$AQ217,Rep!$Z$12:$AQ$12,AM$12))","v":29616639.228235699},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z217:$AQ217,Rep!$Z$12:$AQ$12,AN$12))","v":33073786.088636432},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z217:$AQ217,Rep!$Z$12:$AQ$12,AO$12))","v":36676122.024646111},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z217:$AQ217,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":68},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L68)=0,$L68=0,$L68=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L68)))","v":"Аренда офиса"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B68=Lists!$CU$24,SUMIFS($Z68:$AQ68,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z68:$AQ68))","v":19265341.571569379},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z218:$AQ218,Rep!$Z$12:$AQ$12,AA$12))","v":970920},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z218:$AQ218,Rep!$Z$12:$AQ$12,AB$12))","v":941346.00000000012},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z218:$AQ218,Rep!$Z$12:$AQ$12,AC$12))","v":988413.30000000016},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z218:$AQ218,Rep!$Z$12:$AQ$12,AD$12))","v":1037833.9650000003},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z218:$AQ218,Rep!$Z$12:$AQ$12,AE$12))","v":1089725.66325},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z218:$AQ218,Rep!$Z$12:$AQ$12,AF$12))","v":1144211.9464125002},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z218:$AQ218,Rep!$Z$12:$AQ$12,AG$12))","v":1201422.5437331251},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z218:$AQ218,Rep!$Z$12:$AQ$12,AH$12))","v":1261493.6709197816},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z218:$AQ218,Rep!$Z$12:$AQ$12,AI$12))","v":1324568.3544657705},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z218:$AQ218,Rep!$Z$12:$AQ$12,AJ$12))","v":1390796.7721890593},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z218:$AQ218,Rep!$Z$12:$AQ$12,AK$12))","v":1460336.6107985121},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z218:$AQ218,Rep!$Z$12:$AQ$12,AL$12))","v":1533353.4413384376},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z218:$AQ218,Rep!$Z$12:$AQ$12,AM$12))","v":1610021.1134053594},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z218:$AQ218,Rep!$Z$12:$AQ$12,AN$12))","v":1690522.1690756276},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z218:$AQ218,Rep!$Z$12:$AQ$12,AO$12))","v":1620376.0209812031},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z218:$AQ218,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":69},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L69)=0,$L69=0,$L69=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L69)))","v":"Расходы на организацию рабочего места"},null,{"$f":"L68+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B69=Lists!$CU$24,SUMIFS($Z69:$AQ69,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z69:$AQ69))","v":430000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z219:$AQ219,Rep!$Z$12:$AQ$12,AA$12))","v":430000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z219:$AQ219,Rep!$Z$12:$AQ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z219:$AQ219,Rep!$Z$12:$AQ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z219:$AQ219,Rep!$Z$12:$AQ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z219:$AQ219,Rep!$Z$12:$AQ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z219:$AQ219,Rep!$Z$12:$AQ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z219:$AQ219,Rep!$Z$12:$AQ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z219:$AQ219,Rep!$Z$12:$AQ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z219:$AQ219,Rep!$Z$12:$AQ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z219:$AQ219,Rep!$Z$12:$AQ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z219:$AQ219,Rep!$Z$12:$AQ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z219:$AQ219,Rep!$Z$12:$AQ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z219:$AQ219,Rep!$Z$12:$AQ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z219:$AQ219,Rep!$Z$12:$AQ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z219:$AQ219,Rep!$Z$12:$AQ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z219:$AQ219,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":70},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L70)=0,$L70=0,$L70=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L70)))","v":"Расходы на оргтехнику"},null,{"$f":"L69+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B70=Lists!$CU$24,SUMIFS($Z70:$AQ70,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z70:$AQ70))","v":99371993.003125802},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z220:$AQ220,Rep!$Z$12:$AQ$12,AA$12))","v":947745.6013888889},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z220:$AQ220,Rep!$Z$12:$AQ$12,AB$12))","v":358276.91885416675},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z220:$AQ220,Rep!$Z$12:$AQ$12,AC$12))","v":818383.30459375004},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z220:$AQ220,Rep!$Z$12:$AQ$12,AD$12))","v":1592903.4733500001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z220:$AQ220,Rep!$Z$12:$AQ$12,AE$12))","v":2493987.3850130877},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z220:$AQ220,Rep!$Z$12:$AQ$12,AF$12))","v":3642724.4643709497},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z220:$AQ220,Rep!$Z$12:$AQ$12,AG$12))","v":5243083.3759349734},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z220:$AQ220,Rep!$Z$12:$AQ$12,AH$12))","v":6977502.5233850358},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z220:$AQ220,Rep!$Z$12:$AQ$12,AI$12))","v":9088680.1898618974},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z220:$AQ220,Rep!$Z$12:$AQ$12,AJ$12))","v":11894061.593900945},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z220:$AQ220,Rep!$Z$12:$AQ$12,AK$12))","v":11714284.240589701},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z220:$AQ220,Rep!$Z$12:$AQ$12,AL$12))","v":10108903.111579921},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z220:$AQ220,Rep!$Z$12:$AQ$12,AM$12))","v":11141478.743720233},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z220:$AQ220,Rep!$Z$12:$AQ$12,AN$12))","v":11493874.731067965},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z220:$AQ220,Rep!$Z$12:$AQ$12,AO$12))","v":11856103.345514286},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z220:$AQ220,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":71},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H67","v":"Управленческие расходы"},{"$f":"I68","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L71)=0,$L71=0,$L71=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L71)))","v":"Канцелярские расходы"},null,{"$f":"L70+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B71=Lists!$CU$24,SUMIFS($Z71:$AQ71,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z71:$AQ71))","v":97354633.301930964},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z221:$AQ221,Rep!$Z$12:$AQ$12,AA$12))","v":190640.64072916668},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z221:$AQ221,Rep!$Z$12:$AQ$12,AB$12))","v":236401.8418125},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z221:$AQ221,Rep!$Z$12:$AQ$12,AC$12))","v":357193.13668828132},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z221:$AQ221,Rep!$Z$12:$AQ$12,AD$12))","v":590847.54862218758},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z221:$AQ221,Rep!$Z$12:$AQ$12,AE$12))","v":975192.14734802931},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z221:$AQ221,Rep!$Z$12:$AQ$12,AF$12))","v":1575747.7257723897},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z221:$AQ221,Rep!$Z$12:$AQ$12,AG$12))","v":2439705.2450123252},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z221:$AQ221,Rep!$Z$12:$AQ$12,AH$12))","v":3624405.4984549871},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z221:$AQ221,Rep!$Z$12:$AQ$12,AI$12))","v":5238224.3470320879},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z221:$AQ221,Rep!$Z$12:$AQ$12,AJ$12))","v":7354189.0508014522},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z221:$AQ221,Rep!$Z$12:$AQ$12,AK$12))","v":9892902.9530243576},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z221:$AQ221,Rep!$Z$12:$AQ$12,AL$12))","v":12250205.642195735},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z221:$AQ221,Rep!$Z$12:$AQ$12,AM$12))","v":14742157.203421311},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z221:$AQ221,Rep!$Z$12:$AQ$12,AN$12))","v":17453123.285509054},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z221:$AQ221,Rep!$Z$12:$AQ$12,AO$12))","v":20433697.035507094},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z221:$AQ221,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":72},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H68","v":"Управленческие расходы"},{"$f":"I69","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L72)=0,$L72=0,$L72=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L72)))","v":"Прочие расходы на персонал"},null,{"$f":"L71+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B72=Lists!$CU$24,SUMIFS($Z72:$AQ72,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z72:$AQ72))","v":14690140.03550834},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z222:$AQ222,Rep!$Z$12:$AQ$12,AA$12))","v":70288.12814583334},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z222:$AQ222,Rep!$Z$12:$AQ$12,AB$12))","v":78732.700695000007},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z222:$AQ222,Rep!$Z$12:$AQ$12,AC$12))","v":100874.00130802504},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z222:$AQ222,Rep!$Z$12:$AQ$12,AD$12))","v":142455.78246272396},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z222:$AQ222,Rep!$Z$12:$AQ$12,AE$12))","v":208496.56574328116},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z222:$AQ222,Rep!$Z$12:$AQ$12,AF$12))","v":308135.60933361168},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z222:$AQ222,Rep!$Z$12:$AQ$12,AG$12))","v":446263.39470653801},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z222:$AQ222,Rep!$Z$12:$AQ$12,AH$12))","v":628698.02405390597},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z222:$AQ222,Rep!$Z$12:$AQ$12,AI$12))","v":868489.3351615289},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z222:$AQ222,Rep!$Z$12:$AQ$12,AJ$12))","v":1171519.5669754725},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z222:$AQ222,Rep!$Z$12:$AQ$12,AK$12))","v":1519887.1600764988},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z222:$AQ222,Rep!$Z$12:$AQ$12,AL$12))","v":1821106.0735298106},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z222:$AQ222,Rep!$Z$12:$AQ$12,AM$12))","v":2122982.1676887954},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z222:$AQ222,Rep!$Z$12:$AQ$12,AN$12))","v":2436265.9029837893},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z222:$AQ222,Rep!$Z$12:$AQ$12,AO$12))","v":2765945.6226435252},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z222:$AQ222,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":73},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":74},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H63","v":"Управленческие расходы"},{"$f":"Items!$BC$13","v":"Постоянные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X74-SUM($X75:$X82))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B74=Lists!$CU$24,SUMIFS($Z74:$AQ74,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z74:$AQ74))","v":225930341.054057},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z224:$AQ224,Rep!$Z$12:$AQ$12,AA$12))","v":256666.66666666669},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z224:$AQ224,Rep!$Z$12:$AQ$12,AB$12))","v":640053.77284426871},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z224:$AQ224,Rep!$Z$12:$AQ$12,AC$12))","v":958543.06591920997},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z224:$AQ224,Rep!$Z$12:$AQ$12,AD$12))","v":1502263.0128455856},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z224:$AQ224,Rep!$Z$12:$AQ$12,AE$12))","v":3883328.2263850323},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z224:$AQ224,Rep!$Z$12:$AQ$12,AF$12))","v":3619392.8286099671},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z224:$AQ224,Rep!$Z$12:$AQ$12,AG$12))","v":5292539.8176828399},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z224:$AQ224,Rep!$Z$12:$AQ$12,AH$12))","v":17026036.810608465},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z224:$AQ224,Rep!$Z$12:$AQ$12,AI$12))","v":9738011.985630881},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z224:$AQ224,Rep!$Z$12:$AQ$12,AJ$12))","v":12603405.406156447},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z224:$AQ224,Rep!$Z$12:$AQ$12,AK$12))","v":42575971.614050321},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z224:$AQ224,Rep!$Z$12:$AQ$12,AL$12))","v":16914024.762172412},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z224:$AQ224,Rep!$Z$12:$AQ$12,AM$12))","v":19269869.424820729},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z224:$AQ224,Rep!$Z$12:$AQ$12,AN$12))","v":68173060.216391683},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z224:$AQ224,Rep!$Z$12:$AQ$12,AO$12))","v":23477173.443272471},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z224:$AQ224,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":75},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H63","v":"Управленческие расходы"},{"$f":"I64","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L75)=0,$L75=0,$L75=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L75)))","v":"Аутсорсинг бухгалтерии"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B75=Lists!$CU$24,SUMIFS($Z75:$AQ75,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z75:$AQ75))","v":1098918},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z225:$AQ225,Rep!$Z$12:$AQ$12,AA$12))","v":60000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z225:$AQ225,Rep!$Z$12:$AQ$12,AB$12))","v":60000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z225:$AQ225,Rep!$Z$12:$AQ$12,AC$12))","v":60000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z225:$AQ225,Rep!$Z$12:$AQ$12,AD$12))","v":66000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z225:$AQ225,Rep!$Z$12:$AQ$12,AE$12))","v":66000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z225:$AQ225,Rep!$Z$12:$AQ$12,AF$12))","v":66000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z225:$AQ225,Rep!$Z$12:$AQ$12,AG$12))","v":72600.000000000015},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z225:$AQ225,Rep!$Z$12:$AQ$12,AH$12))","v":72600.000000000015},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z225:$AQ225,Rep!$Z$12:$AQ$12,AI$12))","v":72600.000000000015},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z225:$AQ225,Rep!$Z$12:$AQ$12,AJ$12))","v":79860.000000000029},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z225:$AQ225,Rep!$Z$12:$AQ$12,AK$12))","v":79860.000000000029},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z225:$AQ225,Rep!$Z$12:$AQ$12,AL$12))","v":79860.000000000029},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z225:$AQ225,Rep!$Z$12:$AQ$12,AM$12))","v":87846.000000000029},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z225:$AQ225,Rep!$Z$12:$AQ$12,AN$12))","v":87846.000000000029},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z225:$AQ225,Rep!$Z$12:$AQ$12,AO$12))","v":87846.000000000029},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z225:$AQ225,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":76},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H63","v":"Управленческие расходы"},{"$f":"I64","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L76)=0,$L76=0,$L76=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L76)))","v":"Юридические расходы"},null,{"$f":"L75+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B76=Lists!$CU$24,SUMIFS($Z76:$AQ76,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z76:$AQ76))","v":86040237.972207353},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z226:$AQ226,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z226:$AQ226,Rep!$Z$12:$AQ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z226:$AQ226,Rep!$Z$12:$AQ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z226:$AQ226,Rep!$Z$12:$AQ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z226:$AQ226,Rep!$Z$12:$AQ$12,AE$12))","v":1519076.4761370756},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z226:$AQ226,Rep!$Z$12:$AQ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z226:$AQ226,Rep!$Z$12:$AQ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z226:$AQ226,Rep!$Z$12:$AQ$12,AH$12))","v":9718975.5582123622},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z226:$AQ226,Rep!$Z$12:$AQ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z226:$AQ226,Rep!$Z$12:$AQ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z226:$AQ226,Rep!$Z$12:$AQ$12,AK$12))","v":27738352.672141001},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z226:$AQ226,Rep!$Z$12:$AQ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z226:$AQ226,Rep!$Z$12:$AQ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z226:$AQ226,Rep!$Z$12:$AQ$12,AN$12))","v":47063833.26571691},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z226:$AQ226,Rep!$Z$12:$AQ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z226:$AQ226,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":77},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H63","v":"Управленческие расходы"},{"$f":"I64","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L77)=0,$L77=0,$L77=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L77)))","v":"Расходы на ПО и т.п."},null,3,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B77=Lists!$CU$24,SUMIFS($Z77:$AQ77,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z77:$AQ77))","v":602300.4375},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z227:$AQ227,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z227:$AQ227,Rep!$Z$12:$AQ$12,AB$12))","v":30000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z227:$AQ227,Rep!$Z$12:$AQ$12,AC$12))","v":40000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z227:$AQ227,Rep!$Z$12:$AQ$12,AD$12))","v":40000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z227:$AQ227,Rep!$Z$12:$AQ$12,AE$12))","v":41500},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z227:$AQ227,Rep!$Z$12:$AQ$12,AF$12))","v":42000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z227:$AQ227,Rep!$Z$12:$AQ$12,AG$12))","v":42000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z227:$AQ227,Rep!$Z$12:$AQ$12,AH$12))","v":43575},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z227:$AQ227,Rep!$Z$12:$AQ$12,AI$12))","v":44100},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z227:$AQ227,Rep!$Z$12:$AQ$12,AJ$12))","v":44100},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z227:$AQ227,Rep!$Z$12:$AQ$12,AK$12))","v":45753.75},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z227:$AQ227,Rep!$Z$12:$AQ$12,AL$12))","v":46305.000000000007},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z227:$AQ227,Rep!$Z$12:$AQ$12,AM$12))","v":46305.000000000007},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z227:$AQ227,Rep!$Z$12:$AQ$12,AN$12))","v":48041.4375},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z227:$AQ227,Rep!$Z$12:$AQ$12,AO$12))","v":48620.25},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z227:$AQ227,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":78},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H74","v":"Управленческие расходы"},{"$f":"I75","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L78)=0,$L78=0,$L78=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L78)))","v":"Банковские расходы"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B78=Lists!$CU$24,SUMIFS($Z78:$AQ78,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z78:$AQ78))","v":120776339.34581989},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z228:$AQ228,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z228:$AQ228,Rep!$Z$12:$AQ$12,AB$12))","v":78287.106177602051},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z228:$AQ228,Rep!$Z$12:$AQ$12,AC$12))","v":319323.06591920985},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z228:$AQ228,Rep!$Z$12:$AQ$12,AD$12))","v":784446.67951225233},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z228:$AQ228,Rep!$Z$12:$AQ$12,AE$12))","v":1566038.1735812898},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z228:$AQ228,Rep!$Z$12:$AQ$12,AF$12))","v":2721920.8266099673},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z228:$AQ228,Rep!$Z$12:$AQ$12,AG$12))","v":4282179.5240495056},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z228:$AQ228,Rep!$Z$12:$AQ$12,AH$12))","v":6179612.5047984328},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z228:$AQ228,Rep!$Z$12:$AQ$12,AI$12))","v":8465446.0275026783},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z228:$AQ228,Rep!$Z$12:$AQ$12,AJ$12))","v":11167962.760247882},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z228:$AQ228,Rep!$Z$12:$AQ$12,AK$12))","v":13231399.298051575},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z228:$AQ228,Rep!$Z$12:$AQ$12,AL$12))","v":15095556.412876911},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z228:$AQ228,Rep!$Z$12:$AQ$12,AM$12))","v":17215576.682946},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z228:$AQ228,Rep!$Z$12:$AQ$12,AN$12))","v":18805584.423977643},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z228:$AQ228,Rep!$Z$12:$AQ$12,AO$12))","v":20863005.859568931},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z228:$AQ228,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":79},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H75","v":"Управленческие расходы"},{"$f":"I76","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L79)=0,$L79=0,$L79=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L79)))","v":"Расходы на уборку-охрану"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B79=Lists!$CU$24,SUMIFS($Z79:$AQ79,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z79:$AQ79))","v":15755454.404180475},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z229:$AQ229,Rep!$Z$12:$AQ$12,AA$12))","v":166666.66666666669},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z229:$AQ229,Rep!$Z$12:$AQ$12,AB$12))","v":426666.66666666674},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z229:$AQ229,Rep!$Z$12:$AQ$12,AC$12))","v":488400.00000000006},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z229:$AQ229,Rep!$Z$12:$AQ$12,AD$12))","v":554583.33333333349},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z229:$AQ229,Rep!$Z$12:$AQ$12,AE$12))","v":624682.66666666698},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z229:$AQ229,Rep!$Z$12:$AQ$12,AF$12))","v":715066.44000000041},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z229:$AQ229,Rep!$Z$12:$AQ$12,AG$12))","v":811965.45833333372},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z229:$AQ229,Rep!$Z$12:$AQ$12,AH$12))","v":914597.89226666722},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z229:$AQ229,Rep!$Z$12:$AQ$12,AI$12))","v":1046928.7748040007},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z229:$AQ229,Rep!$Z$12:$AQ$12,AJ$12))","v":1188798.6275458345},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z229:$AQ229,Rep!$Z$12:$AQ$12,AK$12))","v":1339062.774067628},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z229:$AQ229,Rep!$Z$12:$AQ$12,AL$12))","v":1532808.4191905381},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z229:$AQ229,Rep!$Z$12:$AQ$12,AM$12))","v":1740520.0705898565},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z229:$AQ229,Rep!$Z$12:$AQ$12,AN$12))","v":1960521.8075124144},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z229:$AQ229,Rep!$Z$12:$AQ$12,AO$12))","v":2244184.8065368668},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z229:$AQ229,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":80},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H76","v":"Управленческие расходы"},{"$f":"I77","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L80)=0,$L80=0,$L80=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L80)))","v":"Эксплуатация объектов недвижимости"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B80=Lists!$CU$24,SUMIFS($Z80:$AQ80,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z80:$AQ80))","v":1657090.8943492668},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z230:$AQ230,Rep!$Z$12:$AQ$12,AA$12))","v":30000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z230:$AQ230,Rep!$Z$12:$AQ$12,AB$12))","v":45100},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z230:$AQ230,Rep!$Z$12:$AQ$12,AC$12))","v":50820.000000000015},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z230:$AQ230,Rep!$Z$12:$AQ$12,AD$12))","v":57233.000000000015},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z230:$AQ230,Rep!$Z$12:$AQ$12,AE$12))","v":66030.910000000033},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z230:$AQ230,Rep!$Z$12:$AQ$12,AF$12))","v":74405.562000000049},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z230:$AQ230,Rep!$Z$12:$AQ$12,AG$12))","v":83794.83530000005},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z230:$AQ230,Rep!$Z$12:$AQ$12,AH$12))","v":96675.855331000072},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z230:$AQ230,Rep!$Z$12:$AQ$12,AI$12))","v":108937.18332420009},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z230:$AQ230,Rep!$Z$12:$AQ$12,AJ$12))","v":122684.0183627301},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z230:$AQ230,Rep!$Z$12:$AQ$12,AK$12))","v":141543.11979011723},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z230:$AQ230,Rep!$Z$12:$AQ$12,AL$12))","v":159494.93010496139},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z230:$AQ230,Rep!$Z$12:$AQ$12,AM$12))","v":179621.67128487321},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z230:$AQ230,Rep!$Z$12:$AQ$12,AN$12))","v":207233.28168471067},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z230:$AQ230,Rep!$Z$12:$AQ$12,AO$12))","v":233516.52716667403},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z230:$AQ230,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":81},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H77","v":"Управленческие расходы"},{"$f":"I78","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L81)=0,$L81=0,$L81=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L81)))","v":"Постоянный расход - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B81=Lists!$CU$24,SUMIFS($Z81:$AQ81,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z81:$AQ81))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z231:$AQ231,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z231:$AQ231,Rep!$Z$12:$AQ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z231:$AQ231,Rep!$Z$12:$AQ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z231:$AQ231,Rep!$Z$12:$AQ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z231:$AQ231,Rep!$Z$12:$AQ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z231:$AQ231,Rep!$Z$12:$AQ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z231:$AQ231,Rep!$Z$12:$AQ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z231:$AQ231,Rep!$Z$12:$AQ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z231:$AQ231,Rep!$Z$12:$AQ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z231:$AQ231,Rep!$Z$12:$AQ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z231:$AQ231,Rep!$Z$12:$AQ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z231:$AQ231,Rep!$Z$12:$AQ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z231:$AQ231,Rep!$Z$12:$AQ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z231:$AQ231,Rep!$Z$12:$AQ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z231:$AQ231,Rep!$Z$12:$AQ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z231:$AQ231,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":83},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":84}]
[{"$f":"ROW()","v":85},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$38","v":"Финпоток по операционной деятельности"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X85-(X16-X22-X24-X26-X28-X56))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B85=Lists!$CU$24,SUMIFS($Z85:$AQ85,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z85:$AQ85))","v":9336716313.250988},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z235:$AQ235,Rep!$Z$12:$AQ$12,AA$12))","v":-35733014.806649342},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z235:$AQ235,Rep!$Z$12:$AQ$12,AB$12))","v":-32439979.456480924},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z235:$AQ235,Rep!$Z$12:$AQ$12,AC$12))","v":-17886227.501849603},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z235:$AQ235,Rep!$Z$12:$AQ$12,AD$12))","v":20190262.499210533},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z235:$AQ235,Rep!$Z$12:$AQ$12,AE$12))","v":96781646.509770438},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z235:$AQ235,Rep!$Z$12:$AQ$12,AF$12))","v":212097725.28255209},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z235:$AQ235,Rep!$Z$12:$AQ$12,AG$12))","v":359557200.50440085},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z235:$AQ235,Rep!$Z$12:$AQ$12,AH$12))","v":527594680.26319492},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z235:$AQ235,Rep!$Z$12:$AQ$12,AI$12))","v":724990763.22499776},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z235:$AQ235,Rep!$Z$12:$AQ$12,AJ$12))","v":937033664.53196418},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z235:$AQ235,Rep!$Z$12:$AQ$12,AK$12))","v":978040852.59073317},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z235:$AQ235,Rep!$Z$12:$AQ$12,AL$12))","v":1036322168.3482597},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z235:$AQ235,Rep!$Z$12:$AQ$12,AM$12))","v":1174678234.42925},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z235:$AQ235,Rep!$Z$12:$AQ$12,AN$12))","v":1297959231.1891336},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z235:$AQ235,Rep!$Z$12:$AQ$12,AO$12))","v":2057529105.6425011},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z235:$AQ235,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":86}]
[{"$f":"ROW()","v":87},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$26","v":"Капзатраты"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X87-SUMIFS($X88:$X95,$J88:$J95,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B87=Lists!$CU$24,SUMIFS($Z87:$AQ87,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z87:$AQ87))","v":4212466666.666667},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z237:$AQ237,Rep!$Z$12:$AQ$12,AA$12))","v":292616111.1111111},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z237:$AQ237,Rep!$Z$12:$AQ$12,AB$12))","v":225400000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z237:$AQ237,Rep!$Z$12:$AQ$12,AC$12))","v":185136666.66666669},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z237:$AQ237,Rep!$Z$12:$AQ$12,AD$12))","v":321443333.33333331},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z237:$AQ237,Rep!$Z$12:$AQ$12,AE$12))","v":247800000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z237:$AQ237,Rep!$Z$12:$AQ$12,AF$12))","v":207536666.66666669},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z237:$AQ237,Rep!$Z$12:$AQ$12,AG$12))","v":343843333.33333337},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z237:$AQ237,Rep!$Z$12:$AQ$12,AH$12))","v":270200000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z237:$AQ237,Rep!$Z$12:$AQ$12,AI$12))","v":229936666.66666669},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z237:$AQ237,Rep!$Z$12:$AQ$12,AJ$12))","v":366243333.33333337},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z237:$AQ237,Rep!$Z$12:$AQ$12,AK$12))","v":292600000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z237:$AQ237,Rep!$Z$12:$AQ$12,AL$12))","v":252336666.66666669},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z237:$AQ237,Rep!$Z$12:$AQ$12,AM$12))","v":388643333.33333331},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z237:$AQ237,Rep!$Z$12:$AQ$12,AN$12))","v":315000000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z237:$AQ237,Rep!$Z$12:$AQ$12,AO$12))","v":273730555.55555558},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z237:$AQ237,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":88},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H87","v":"Капзатраты"},{"$f":"Items!$AU$13","v":"Капзатраты разовые амортизируемые"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B88=Lists!$CU$24,SUMIFS($Z88:$AQ88,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z88:$AQ88))","v":11000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z238:$AQ238,Rep!$Z$12:$AQ$12,AA$12))","v":11000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z238:$AQ238,Rep!$Z$12:$AQ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z238:$AQ238,Rep!$Z$12:$AQ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z238:$AQ238,Rep!$Z$12:$AQ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z238:$AQ238,Rep!$Z$12:$AQ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z238:$AQ238,Rep!$Z$12:$AQ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z238:$AQ238,Rep!$Z$12:$AQ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z238:$AQ238,Rep!$Z$12:$AQ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z238:$AQ238,Rep!$Z$12:$AQ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z238:$AQ238,Rep!$Z$12:$AQ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z238:$AQ238,Rep!$Z$12:$AQ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z238:$AQ238,Rep!$Z$12:$AQ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z238:$AQ238,Rep!$Z$12:$AQ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z238:$AQ238,Rep!$Z$12:$AQ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z238:$AQ238,Rep!$Z$12:$AQ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z238:$AQ238,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":89},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H87","v":"Капзатраты"},{"$f":"Items!$AY$13","v":"Капзатраты переменные амортизируемые"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B89=Lists!$CU$24,SUMIFS($Z89:$AQ89,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z89:$AQ89))","v":1700000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z239:$AQ239,Rep!$Z$12:$AQ$12,AA$12))","v":170000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z239:$AQ239,Rep!$Z$12:$AQ$12,AB$12))","v":82000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z239:$AQ239,Rep!$Z$12:$AQ$12,AC$12))","v":88000000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z239:$AQ239,Rep!$Z$12:$AQ$12,AD$12))","v":170000000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z239:$AQ239,Rep!$Z$12:$AQ$12,AE$12))","v":82000000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z239:$AQ239,Rep!$Z$12:$AQ$12,AF$12))","v":88000000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z239:$AQ239,Rep!$Z$12:$AQ$12,AG$12))","v":170000000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z239:$AQ239,Rep!$Z$12:$AQ$12,AH$12))","v":82000000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z239:$AQ239,Rep!$Z$12:$AQ$12,AI$12))","v":88000000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z239:$AQ239,Rep!$Z$12:$AQ$12,AJ$12))","v":170000000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z239:$AQ239,Rep!$Z$12:$AQ$12,AK$12))","v":82000000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z239:$AQ239,Rep!$Z$12:$AQ$12,AL$12))","v":88000000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z239:$AQ239,Rep!$Z$12:$AQ$12,AM$12))","v":170000000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z239:$AQ239,Rep!$Z$12:$AQ$12,AN$12))","v":82000000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z239:$AQ239,Rep!$Z$12:$AQ$12,AO$12))","v":88000000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z239:$AQ239,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":90},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H87","v":"Капзатраты"},{"$f":"Items!$I$13","v":"Капзатраты на ЗУ и открытие"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X90-SUM($X91:$X94))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B90=Lists!$CU$24,SUMIFS($Z90:$AQ90,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z90:$AQ90))","v":2501466666.666667},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z240:$AQ240,Rep!$Z$12:$AQ$12,AA$12))","v":111616111.11111112},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z240:$AQ240,Rep!$Z$12:$AQ$12,AB$12))","v":143400000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z240:$AQ240,Rep!$Z$12:$AQ$12,AC$12))","v":97136666.666666657},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z240:$AQ240,Rep!$Z$12:$AQ$12,AD$12))","v":151443333.33333331},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z240:$AQ240,Rep!$Z$12:$AQ$12,AE$12))","v":165800000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z240:$AQ240,Rep!$Z$12:$AQ$12,AF$12))","v":119536666.66666666},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z240:$AQ240,Rep!$Z$12:$AQ$12,AG$12))","v":173843333.33333331},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z240:$AQ240,Rep!$Z$12:$AQ$12,AH$12))","v":188200000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z240:$AQ240,Rep!$Z$12:$AQ$12,AI$12))","v":141936666.66666666},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z240:$AQ240,Rep!$Z$12:$AQ$12,AJ$12))","v":196243333.33333337},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z240:$AQ240,Rep!$Z$12:$AQ$12,AK$12))","v":210600000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z240:$AQ240,Rep!$Z$12:$AQ$12,AL$12))","v":164336666.66666666},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z240:$AQ240,Rep!$Z$12:$AQ$12,AM$12))","v":218643333.33333331},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z240:$AQ240,Rep!$Z$12:$AQ$12,AN$12))","v":233000000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z240:$AQ240,Rep!$Z$12:$AQ$12,AO$12))","v":185730555.55555558},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z240:$AQ240,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":91},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H87","v":"Капзатраты"},{"$f":"I90","v":"Капзатраты на ЗУ и открытие"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L91)=0,$L91=0,$L91=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L91)))","v":"Расходы на маркетинг открытия"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B91=Lists!$CU$24,SUMIFS($Z91:$AQ91,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z91:$AQ91))","v":432500000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z241:$AQ241,Rep!$Z$12:$AQ$12,AA$12))","v":8750000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z241:$AQ241,Rep!$Z$12:$AQ$12,AB$12))","v":38166666.666666672},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z241:$AQ241,Rep!$Z$12:$AQ$12,AC$12))","v":25583333.333333332},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z241:$AQ241,Rep!$Z$12:$AQ$12,AD$12))","v":26250000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z241:$AQ241,Rep!$Z$12:$AQ$12,AE$12))","v":38166666.666666672},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z241:$AQ241,Rep!$Z$12:$AQ$12,AF$12))","v":25583333.333333332},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z241:$AQ241,Rep!$Z$12:$AQ$12,AG$12))","v":26250000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z241:$AQ241,Rep!$Z$12:$AQ$12,AH$12))","v":38166666.666666672},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z241:$AQ241,Rep!$Z$12:$AQ$12,AI$12))","v":25583333.333333332},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z241:$AQ241,Rep!$Z$12:$AQ$12,AJ$12))","v":26250000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z241:$AQ241,Rep!$Z$12:$AQ$12,AK$12))","v":38166666.666666672},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z241:$AQ241,Rep!$Z$12:$AQ$12,AL$12))","v":25583333.333333332},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z241:$AQ241,Rep!$Z$12:$AQ$12,AM$12))","v":26250000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z241:$AQ241,Rep!$Z$12:$AQ$12,AN$12))","v":38166666.666666672},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z241:$AQ241,Rep!$Z$12:$AQ$12,AO$12))","v":25583333.333333332},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z241:$AQ241,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":92},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H88","v":"Капзатраты"},{"$f":"I90","v":"Капзатраты на ЗУ и открытие"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L92)=0,$L92=0,$L92=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L92)))","v":"Приобретение ЗУ"},null,{"$f":"L91+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B92=Lists!$CU$24,SUMIFS($Z92:$AQ92,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z92:$AQ92))","v":1170000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z242:$AQ242,Rep!$Z$12:$AQ$12,AA$12))","v":94000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z242:$AQ242,Rep!$Z$12:$AQ$12,AB$12))","v":90000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z242:$AQ242,Rep!$Z$12:$AQ$12,AC$12))","v":50000000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z242:$AQ242,Rep!$Z$12:$AQ$12,AD$12))","v":94000000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z242:$AQ242,Rep!$Z$12:$AQ$12,AE$12))","v":90000000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z242:$AQ242,Rep!$Z$12:$AQ$12,AF$12))","v":50000000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z242:$AQ242,Rep!$Z$12:$AQ$12,AG$12))","v":94000000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z242:$AQ242,Rep!$Z$12:$AQ$12,AH$12))","v":90000000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z242:$AQ242,Rep!$Z$12:$AQ$12,AI$12))","v":50000000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z242:$AQ242,Rep!$Z$12:$AQ$12,AJ$12))","v":94000000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z242:$AQ242,Rep!$Z$12:$AQ$12,AK$12))","v":90000000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z242:$AQ242,Rep!$Z$12:$AQ$12,AL$12))","v":50000000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z242:$AQ242,Rep!$Z$12:$AQ$12,AM$12))","v":94000000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z242:$AQ242,Rep!$Z$12:$AQ$12,AN$12))","v":90000000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z242:$AQ242,Rep!$Z$12:$AQ$12,AO$12))","v":50000000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z242:$AQ242,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":93},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H89","v":"Капзатраты"},{"$f":"I90","v":"Капзатраты на ЗУ и открытие"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L93)=0,$L93=0,$L93=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L93)))","v":"Расходы на аренду ЗУ"},null,{"$f":"L92+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B93=Lists!$CU$24,SUMIFS($Z93:$AQ93,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z93:$AQ93))","v":898966666.66666675},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z243:$AQ243,Rep!$Z$12:$AQ$12,AA$12))","v":8866111.1111111101},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z243:$AQ243,Rep!$Z$12:$AQ$12,AB$12))","v":15233333.333333334},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z243:$AQ243,Rep!$Z$12:$AQ$12,AC$12))","v":21553333.333333336},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z243:$AQ243,Rep!$Z$12:$AQ$12,AD$12))","v":31193333.333333332},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z243:$AQ243,Rep!$Z$12:$AQ$12,AE$12))","v":37633333.333333336},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z243:$AQ243,Rep!$Z$12:$AQ$12,AF$12))","v":43953333.333333328},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z243:$AQ243,Rep!$Z$12:$AQ$12,AG$12))","v":53593333.333333343},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z243:$AQ243,Rep!$Z$12:$AQ$12,AH$12))","v":60033333.333333328},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z243:$AQ243,Rep!$Z$12:$AQ$12,AI$12))","v":66353333.333333328},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z243:$AQ243,Rep!$Z$12:$AQ$12,AJ$12))","v":75993333.333333328},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z243:$AQ243,Rep!$Z$12:$AQ$12,AK$12))","v":82433333.333333328},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z243:$AQ243,Rep!$Z$12:$AQ$12,AL$12))","v":88753333.333333328},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z243:$AQ243,Rep!$Z$12:$AQ$12,AM$12))","v":98393333.333333328},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z243:$AQ243,Rep!$Z$12:$AQ$12,AN$12))","v":104833333.33333333},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z243:$AQ243,Rep!$Z$12:$AQ$12,AO$12))","v":110147222.22222222},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z243:$AQ243,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":94},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":95},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":96}]
[{"$f":"ROW()","v":97},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Lists!$BW$13","v":"Налоги на внеоборотные активы"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B97=Lists!$CU$24,SUMIFS($Z97:$AQ97,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z97:$AQ97))","v":137587916.66666666},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z247:$AQ247,Rep!$Z$12:$AQ$12,AA$12))","v":389374.99999999994},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z247:$AQ247,Rep!$Z$12:$AQ$12,AB$12))","v":2403437.4999999995},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z247:$AQ247,Rep!$Z$12:$AQ$12,AC$12))","v":3728229.1666666665},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z247:$AQ247,Rep!$Z$12:$AQ$12,AD$12))","v":4756354.166666666},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z247:$AQ247,Rep!$Z$12:$AQ$12,AE$12))","v":6293072.9166666651},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z247:$AQ247,Rep!$Z$12:$AQ$12,AF$12))","v":7462604.166666666},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z247:$AQ247,Rep!$Z$12:$AQ$12,AG$12))","v":8349062.5},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z247:$AQ247,Rep!$Z$12:$AQ$12,AH$12))","v":9744114.583333334},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z247:$AQ247,Rep!$Z$12:$AQ$12,AI$12))","v":10771979.166666668},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z247:$AQ247,Rep!$Z$12:$AQ$12,AJ$12))","v":11516770.833333336},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z247:$AQ247,Rep!$Z$12:$AQ$12,AK$12))","v":12770156.25},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z247:$AQ247,Rep!$Z$12:$AQ$12,AL$12))","v":13656354.166666664},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z247:$AQ247,Rep!$Z$12:$AQ$12,AM$12))","v":14259479.166666666},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z247:$AQ247,Rep!$Z$12:$AQ$12,AN$12))","v":15371197.916666668},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z247:$AQ247,Rep!$Z$12:$AQ$12,AO$12))","v":16115729.166666668},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z247:$AQ247,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":98},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H97","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L98)=0,$L98=0,$L98=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L98)))","v":"земельный налог"},null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B98=Lists!$CU$24,SUMIFS($Z98:$AQ98,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z98:$AQ98))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z248:$AQ248,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z248:$AQ248,Rep!$Z$12:$AQ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z248:$AQ248,Rep!$Z$12:$AQ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z248:$AQ248,Rep!$Z$12:$AQ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z248:$AQ248,Rep!$Z$12:$AQ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z248:$AQ248,Rep!$Z$12:$AQ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z248:$AQ248,Rep!$Z$12:$AQ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z248:$AQ248,Rep!$Z$12:$AQ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z248:$AQ248,Rep!$Z$12:$AQ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z248:$AQ248,Rep!$Z$12:$AQ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z248:$AQ248,Rep!$Z$12:$AQ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z248:$AQ248,Rep!$Z$12:$AQ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z248:$AQ248,Rep!$Z$12:$AQ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z248:$AQ248,Rep!$Z$12:$AQ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z248:$AQ248,Rep!$Z$12:$AQ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z248:$AQ248,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":99},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H97","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L99)=0,$L99=0,$L99=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L99)))","v":"транспортный налог"},null,null,{"$f":"L98+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B99=Lists!$CU$24,SUMIFS($Z99:$AQ99,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z99:$AQ99))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z249:$AQ249,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z249:$AQ249,Rep!$Z$12:$AQ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z249:$AQ249,Rep!$Z$12:$AQ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z249:$AQ249,Rep!$Z$12:$AQ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z249:$AQ249,Rep!$Z$12:$AQ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z249:$AQ249,Rep!$Z$12:$AQ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z249:$AQ249,Rep!$Z$12:$AQ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z249:$AQ249,Rep!$Z$12:$AQ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z249:$AQ249,Rep!$Z$12:$AQ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z249:$AQ249,Rep!$Z$12:$AQ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z249:$AQ249,Rep!$Z$12:$AQ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z249:$AQ249,Rep!$Z$12:$AQ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z249:$AQ249,Rep!$Z$12:$AQ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z249:$AQ249,Rep!$Z$12:$AQ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z249:$AQ249,Rep!$Z$12:$AQ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z249:$AQ249,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":100},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H97","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L100)=0,$L100=0,$L100=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L100)))","v":"налог на имущество организаций"},null,null,{"$f":"L99+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B100=Lists!$CU$24,SUMIFS($Z100:$AQ100,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z100:$AQ100))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z250:$AQ250,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z250:$AQ250,Rep!$Z$12:$AQ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z250:$AQ250,Rep!$Z$12:$AQ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z250:$AQ250,Rep!$Z$12:$AQ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z250:$AQ250,Rep!$Z$12:$AQ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z250:$AQ250,Rep!$Z$12:$AQ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z250:$AQ250,Rep!$Z$12:$AQ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z250:$AQ250,Rep!$Z$12:$AQ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z250:$AQ250,Rep!$Z$12:$AQ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z250:$AQ250,Rep!$Z$12:$AQ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z250:$AQ250,Rep!$Z$12:$AQ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z250:$AQ250,Rep!$Z$12:$AQ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z250:$AQ250,Rep!$Z$12:$AQ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z250:$AQ250,Rep!$Z$12:$AQ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z250:$AQ250,Rep!$Z$12:$AQ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z250:$AQ250,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":101},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":102},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BO$27","v":"НДС к возмещению по капзатратам"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B102=Lists!$CU$24,SUMIFS($Z102:$AQ102,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z102:$AQ102))","v":610830555.55555534},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z252:$AQ252,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z252:$AQ252,Rep!$Z$12:$AQ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z252:$AQ252,Rep!$Z$12:$AQ$12,AC$12))","v":36230555.555555567},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z252:$AQ252,Rep!$Z$12:$AQ$12,AD$12))","v":25499999.999999985},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z252:$AQ252,Rep!$Z$12:$AQ$12,AE$12))","v":56411111.111111075},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z252:$AQ252,Rep!$Z$12:$AQ$12,AF$12))","v":44938888.888888866},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z252:$AQ252,Rep!$Z$12:$AQ$12,AG$12))","v":29233333.333333343},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z252:$AQ252,Rep!$Z$12:$AQ$12,AH$12))","v":60144444.444444388},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z252:$AQ252,Rep!$Z$12:$AQ$12,AI$12))","v":48672222.222222179},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z252:$AQ252,Rep!$Z$12:$AQ$12,AJ$12))","v":32966666.666666567},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z252:$AQ252,Rep!$Z$12:$AQ$12,AK$12))","v":63877777.777777791},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z252:$AQ252,Rep!$Z$12:$AQ$12,AL$12))","v":52405555.555555522},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z252:$AQ252,Rep!$Z$12:$AQ$12,AM$12))","v":36700000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z252:$AQ252,Rep!$Z$12:$AQ$12,AN$12))","v":67611111.111111104},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z252:$AQ252,Rep!$Z$12:$AQ$12,AO$12))","v":56138888.888888955},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z252:$AQ252,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":103}]
[{"$f":"ROW()","v":104},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$19","v":"НДС начисленный"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B104=Lists!$CU$24,SUMIFS($Z104:$AQ104,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z104:$AQ104))","v":2320712279.3844724},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z254:$AQ254,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z254:$AQ254,Rep!$Z$12:$AQ$12,AB$12))","v":-299263.69985380524},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z254:$AQ254,Rep!$Z$12:$AQ$12,AC$12))","v":977153.59994369908},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z254:$AQ254,Rep!$Z$12:$AQ$12,AD$12))","v":8129344.4476128034},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z254:$AQ254,Rep!$Z$12:$AQ$12,AE$12))","v":21212845.140704703},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z254:$AQ254,Rep!$Z$12:$AQ$12,AF$12))","v":43880898.037413672},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z254:$AQ254,Rep!$Z$12:$AQ$12,AG$12))","v":75318250.656059891},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z254:$AQ254,Rep!$Z$12:$AQ$12,AH$12))","v":111544902.32324687},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z254:$AQ254,Rep!$Z$12:$AQ$12,AI$12))","v":158269233.17438817},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z254:$AQ254,Rep!$Z$12:$AQ$12,AJ$12))","v":211589177.36142087},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z254:$AQ254,Rep!$Z$12:$AQ$12,AK$12))","v":248490108.74825433},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z254:$AQ254,Rep!$Z$12:$AQ$12,AL$12))","v":292487619.49815667},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z254:$AQ254,Rep!$Z$12:$AQ$12,AM$12))","v":318876591.23346943},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z254:$AQ254,Rep!$Z$12:$AQ$12,AN$12))","v":351878006.80866408},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z254:$AQ254,Rep!$Z$12:$AQ$12,AO$12))","v":478357412.05499095},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z254:$AQ254,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":105}]
[{"$f":"ROW()","v":106},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$33","v":"Налог на прибыль"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B106=Lists!$CU$24,SUMIFS($Z106:$AQ106,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z106:$AQ106))","v":825567783.5105958},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z256:$AQ256,Rep!$Z$12:$AQ$12,AA$12))","v":1624.7066785714283},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z256:$AQ256,Rep!$Z$12:$AQ$12,AB$12))","v":59406.581251977826},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z256:$AQ256,Rep!$Z$12:$AQ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z256:$AQ256,Rep!$Z$12:$AQ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z256:$AQ256,Rep!$Z$12:$AQ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z256:$AQ256,Rep!$Z$12:$AQ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z256:$AQ256,Rep!$Z$12:$AQ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z256:$AQ256,Rep!$Z$12:$AQ$12,AH$12))","v":9796305.0381899215},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z256:$AQ256,Rep!$Z$12:$AQ$12,AI$12))","v":78812914.9170008},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z256:$AQ256,Rep!$Z$12:$AQ$12,AJ$12))","v":110044391.93934816},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z256:$AQ256,Rep!$Z$12:$AQ$12,AK$12))","v":113333049.83834392},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z256:$AQ256,Rep!$Z$12:$AQ$12,AL$12))","v":128247028.14815819},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z256:$AQ256,Rep!$Z$12:$AQ$12,AM$12))","v":128008876.66867149},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z256:$AQ256,Rep!$Z$12:$AQ$12,AN$12))","v":119018687.36407387},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z256:$AQ256,Rep!$Z$12:$AQ$12,AO$12))","v":138245498.3088789},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z256:$AQ256,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":107}]
[{"$f":"ROW()","v":108},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$39","v":"Финпоток по основной деятельности"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X108-(X85-X87-X97+X102-X104-X106))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B108=Lists!$CU$24,SUMIFS($Z108:$AQ108,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z108:$AQ108))","v":2451212222.5781412},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z258:$AQ258,Rep!$Z$12:$AQ$12,AA$12))","v":-328740125.624439},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z258:$AQ258,Rep!$Z$12:$AQ$12,AB$12))","v":-260003559.83787909},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z258:$AQ258,Rep!$Z$12:$AQ$12,AC$12))","v":-171497721.37957108},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z258:$AQ258,Rep!$Z$12:$AQ$12,AD$12))","v":-288638769.44840229},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z258:$AQ258,Rep!$Z$12:$AQ$12,AE$12))","v":-122113160.43648987},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z258:$AQ258,Rep!$Z$12:$AQ$12,AF$12))","v":-1843554.6993061006},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z258:$AQ258,Rep!$Z$12:$AQ$12,AG$12))","v":-38720112.651659101},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z258:$AQ258,Rep!$Z$12:$AQ$12,AH$12))","v":186453802.76286912},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z258:$AQ258,Rep!$Z$12:$AQ$12,AI$12))","v":295872191.52249753},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z258:$AQ258,Rep!$Z$12:$AQ$12,AJ$12))","v":270606657.73119485},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z258:$AQ258,Rep!$Z$12:$AQ$12,AK$12))","v":374725315.53191251},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z258:$AQ258,Rep!$Z$12:$AQ$12,AL$12))","v":402000055.4241668},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z258:$AQ258,Rep!$Z$12:$AQ$12,AM$12))","v":361589954.02710891},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z258:$AQ258,Rep!$Z$12:$AQ$12,AN$12))","v":564302450.21084023},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z258:$AQ258,Rep!$Z$12:$AQ$12,AO$12))","v":1207218799.4452977},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z258:$AQ258,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":109}]
[{"$f":"ROW()","v":110},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BS$22","v":"Поступление финансирования от Учредителей"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B110=Lists!$CU$24,SUMIFS($Z110:$AQ110,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z110:$AQ110))","v":800000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z260:$AQ260,Rep!$Z$12:$AQ$12,AA$12))","v":800000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z260:$AQ260,Rep!$Z$12:$AQ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z260:$AQ260,Rep!$Z$12:$AQ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z260:$AQ260,Rep!$Z$12:$AQ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z260:$AQ260,Rep!$Z$12:$AQ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z260:$AQ260,Rep!$Z$12:$AQ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z260:$AQ260,Rep!$Z$12:$AQ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z260:$AQ260,Rep!$Z$12:$AQ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z260:$AQ260,Rep!$Z$12:$AQ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z260:$AQ260,Rep!$Z$12:$AQ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z260:$AQ260,Rep!$Z$12:$AQ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z260:$AQ260,Rep!$Z$12:$AQ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z260:$AQ260,Rep!$Z$12:$AQ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z260:$AQ260,Rep!$Z$12:$AQ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z260:$AQ260,Rep!$Z$12:$AQ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z260:$AQ260,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":111}]
[{"$f":"ROW()","v":112},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BS$29","v":"Поступление кредита"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B112=Lists!$CU$24,SUMIFS($Z112:$AQ112,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z112:$AQ112))","v":1150000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z262:$AQ262,Rep!$Z$12:$AQ$12,AA$12))","v":700000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z262:$AQ262,Rep!$Z$12:$AQ$12,AB$12))","v":140000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z262:$AQ262,Rep!$Z$12:$AQ$12,AC$12))","v":170000000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z262:$AQ262,Rep!$Z$12:$AQ$12,AD$12))","v":100000000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z262:$AQ262,Rep!$Z$12:$AQ$12,AE$12))","v":40000000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z262:$AQ262,Rep!$Z$12:$AQ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z262:$AQ262,Rep!$Z$12:$AQ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z262:$AQ262,Rep!$Z$12:$AQ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z262:$AQ262,Rep!$Z$12:$AQ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z262:$AQ262,Rep!$Z$12:$AQ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z262:$AQ262,Rep!$Z$12:$AQ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z262:$AQ262,Rep!$Z$12:$AQ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z262:$AQ262,Rep!$Z$12:$AQ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z262:$AQ262,Rep!$Z$12:$AQ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z262:$AQ262,Rep!$Z$12:$AQ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z262:$AQ262,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":113}]
[{"$f":"ROW()","v":114},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BS$30","v":"Возврат кредита"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B114=Lists!$CU$24,SUMIFS($Z114:$AQ114,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z114:$AQ114))","v":1150000000.0000005},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z264:$AQ264,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z264:$AQ264,Rep!$Z$12:$AQ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z264:$AQ264,Rep!$Z$12:$AQ$12,AC$12))","v":91316993.106466785},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z264:$AQ264,Rep!$Z$12:$AQ$12,AD$12))","v":106361603.94055131},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z264:$AQ264,Rep!$Z$12:$AQ$12,AE$12))","v":116706842.0357894},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z264:$AQ264,Rep!$Z$12:$AQ$12,AF$12))","v":119373508.70245609},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z264:$AQ264,Rep!$Z$12:$AQ$12,AG$12))","v":119373508.70245609},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z264:$AQ264,Rep!$Z$12:$AQ$12,AH$12))","v":119373508.7024561},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z264:$AQ264,Rep!$Z$12:$AQ$12,AI$12))","v":119373508.70245612},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z264:$AQ264,Rep!$Z$12:$AQ$12,AJ$12))","v":119373508.70245618},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z264:$AQ264,Rep!$Z$12:$AQ$12,AK$12))","v":119373508.70245625},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z264:$AQ264,Rep!$Z$12:$AQ$12,AL$12))","v":119373508.70245598},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z264:$AQ264,Rep!$Z$12:$AQ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z264:$AQ264,Rep!$Z$12:$AQ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z264:$AQ264,Rep!$Z$12:$AQ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z264:$AQ264,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":115}]
[{"$f":"ROW()","v":116},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BS$31","v":"Оплата процентов по кредиту"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B116=Lists!$CU$24,SUMIFS($Z116:$AQ116,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z116:$AQ116))","v":419850000.00000006},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z266:$AQ266,Rep!$Z$12:$AQ$12,AA$12))","v":31500000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z266:$AQ266,Rep!$Z$12:$AQ$12,AB$12))","v":45600000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z266:$AQ266,Rep!$Z$12:$AQ$12,AC$12))","v":52640465.587044537},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z266:$AQ266,Rep!$Z$12:$AQ$12,AD$12))","v":55009987.182092443},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z266:$AQ266,Rep!$Z$12:$AQ$12,AE$12))","v":53353380.231373653},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z266:$AQ266,Rep!$Z$12:$AQ$12,AF$12))","v":47450969.709226288},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z266:$AQ266,Rep!$Z$12:$AQ$12,AG$12))","v":40288559.18707893},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z266:$AQ266,Rep!$Z$12:$AQ$12,AH$12))","v":33126148.664931566},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z266:$AQ266,Rep!$Z$12:$AQ$12,AI$12))","v":25963738.142784208},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z266:$AQ266,Rep!$Z$12:$AQ$12,AJ$12))","v":18801327.620636847},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z266:$AQ266,Rep!$Z$12:$AQ$12,AK$12))","v":11638917.098489482},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z266:$AQ266,Rep!$Z$12:$AQ$12,AL$12))","v":4476506.576342104},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z266:$AQ266,Rep!$Z$12:$AQ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z266:$AQ266,Rep!$Z$12:$AQ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z266:$AQ266,Rep!$Z$12:$AQ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z266:$AQ266,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":117}]
[{"$f":"ROW()","v":118},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,"Поступления овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B118=Lists!$CU$24,SUMIFS($Z118:$AQ118,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z118:$AQ118))","v":324818737.54702097},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z268:$AQ268,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z268:$AQ268,Rep!$Z$12:$AQ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z268:$AQ268,Rep!$Z$12:$AQ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z268:$AQ268,Rep!$Z$12:$AQ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z268:$AQ268,Rep!$Z$12:$AQ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z268:$AQ268,Rep!$Z$12:$AQ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z268:$AQ268,Rep!$Z$12:$AQ$12,AG$12))","v":157859794.88535118},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z268:$AQ268,Rep!$Z$12:$AQ$12,AH$12))","v":72102105.157566488},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z268:$AQ268,Rep!$Z$12:$AQ$12,AI$12))","v":93765056.18468821},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z268:$AQ268,Rep!$Z$12:$AQ$12,AJ$12))","v":1091781.3194150925},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z268:$AQ268,Rep!$Z$12:$AQ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z268:$AQ268,Rep!$Z$12:$AQ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z268:$AQ268,Rep!$Z$12:$AQ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z268:$AQ268,Rep!$Z$12:$AQ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z268:$AQ268,Rep!$Z$12:$AQ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z268:$AQ268,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":119}]
[{"$f":"ROW()","v":120},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,"Возвраты овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B120=Lists!$CU$24,SUMIFS($Z120:$AQ120,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z120:$AQ120))","v":324818737.54702103},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z270:$AQ270,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z270:$AQ270,Rep!$Z$12:$AQ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z270:$AQ270,Rep!$Z$12:$AQ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z270:$AQ270,Rep!$Z$12:$AQ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z270:$AQ270,Rep!$Z$12:$AQ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z270:$AQ270,Rep!$Z$12:$AQ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z270:$AQ270,Rep!$Z$12:$AQ$12,AG$12))","v":10241512.689130824},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z270:$AQ270,Rep!$Z$12:$AQ$12,AH$12))","v":100924023.32582997},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z270:$AQ270,Rep!$Z$12:$AQ$12,AI$12))","v":212561420.21264511},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z270:$AQ270,Rep!$Z$12:$AQ$12,AJ$12))","v":1091781.3194150925},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z270:$AQ270,Rep!$Z$12:$AQ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z270:$AQ270,Rep!$Z$12:$AQ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z270:$AQ270,Rep!$Z$12:$AQ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z270:$AQ270,Rep!$Z$12:$AQ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z270:$AQ270,Rep!$Z$12:$AQ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z270:$AQ270,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":121}]
[{"$f":"ROW()","v":122},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,"Оплата %% по овердрафту",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B122=Lists!$CU$24,SUMIFS($Z122:$AQ122,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z122:$AQ122))","v":26104114.38187125},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z272:$AQ272,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z272:$AQ272,Rep!$Z$12:$AQ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z272:$AQ272,Rep!$Z$12:$AQ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z272:$AQ272,Rep!$Z$12:$AQ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z272:$AQ272,Rep!$Z$12:$AQ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z272:$AQ272,Rep!$Z$12:$AQ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z272:$AQ272,Rep!$Z$12:$AQ$12,AG$12))","v":7085459.7339380579},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z272:$AQ272,Rep!$Z$12:$AQ$12,AH$12))","v":5132227.2272179862},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z272:$AQ272,Rep!$Z$12:$AQ$12,AI$12))","v":13842756.167938605},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z272:$AQ272,Rep!$Z$12:$AQ$12,AJ$12))","v":43671.25277660042},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z272:$AQ272,Rep!$Z$12:$AQ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z272:$AQ272,Rep!$Z$12:$AQ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z272:$AQ272,Rep!$Z$12:$AQ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z272:$AQ272,Rep!$Z$12:$AQ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z272:$AQ272,Rep!$Z$12:$AQ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z272:$AQ272,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":123}]
[{"$f":"ROW()","v":124},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$40","v":"Финпоток по финансовой деятельности"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X124-(X110+X112+X118-X114-X116-X120-X122))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B124=Lists!$CU$24,SUMIFS($Z124:$AQ124,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z124:$AQ124))","v":354045885.61812842},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z274:$AQ274,Rep!$Z$12:$AQ$12,AA$12))","v":1468500000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z274:$AQ274,Rep!$Z$12:$AQ$12,AB$12))","v":94400000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z274:$AQ274,Rep!$Z$12:$AQ$12,AC$12))","v":26042541.306488678},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z274:$AQ274,Rep!$Z$12:$AQ$12,AD$12))","v":-61371591.122643746},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z274:$AQ274,Rep!$Z$12:$AQ$12,AE$12))","v":-130060222.26716307},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z274:$AQ274,Rep!$Z$12:$AQ$12,AF$12))","v":-166824478.41168237},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z274:$AQ274,Rep!$Z$12:$AQ$12,AG$12))","v":-19129245.427252717},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z274:$AQ274,Rep!$Z$12:$AQ$12,AH$12))","v":-186453802.76286912},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z274:$AQ274,Rep!$Z$12:$AQ$12,AI$12))","v":-277976367.04113585},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z274:$AQ274,Rep!$Z$12:$AQ$12,AJ$12))","v":-138218507.57586965},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z274:$AQ274,Rep!$Z$12:$AQ$12,AK$12))","v":-131012425.80094573},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z274:$AQ274,Rep!$Z$12:$AQ$12,AL$12))","v":-123850015.27879809},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z274:$AQ274,Rep!$Z$12:$AQ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z274:$AQ274,Rep!$Z$12:$AQ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z274:$AQ274,Rep!$Z$12:$AQ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z274:$AQ274,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":125}]
[{"$f":"ROW()","v":126}]
[{"$f":"ROW()","v":127},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$35","v":"Итоговый финпоток"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X127-(X108+X124))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B127=Lists!$CU$24,SUMIFS($Z127:$AQ127,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z127:$AQ127))","v":2805258108.196269},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z277:$AQ277,Rep!$Z$12:$AQ$12,AA$12))","v":1139759874.3755608},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z277:$AQ277,Rep!$Z$12:$AQ$12,AB$12))","v":-165603559.83787909},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z277:$AQ277,Rep!$Z$12:$AQ$12,AC$12))","v":-145455180.07308239},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z277:$AQ277,Rep!$Z$12:$AQ$12,AD$12))","v":-350010360.57104599},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z277:$AQ277,Rep!$Z$12:$AQ$12,AE$12))","v":-252173382.70365292},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z277:$AQ277,Rep!$Z$12:$AQ$12,AF$12))","v":-168668033.11098853},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z277:$AQ277,Rep!$Z$12:$AQ$12,AG$12))","v":-57849358.078911811},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z277:$AQ277,Rep!$Z$12:$AQ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z277:$AQ277,Rep!$Z$12:$AQ$12,AI$12))","v":17895824.481361628},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z277:$AQ277,Rep!$Z$12:$AQ$12,AJ$12))","v":132388150.15532529},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z277:$AQ277,Rep!$Z$12:$AQ$12,AK$12))","v":243712889.73096663},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z277:$AQ277,Rep!$Z$12:$AQ$12,AL$12))","v":278150040.14536881},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z277:$AQ277,Rep!$Z$12:$AQ$12,AM$12))","v":361589954.02710891},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z277:$AQ277,Rep!$Z$12:$AQ$12,AN$12))","v":564302450.21084023},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z277:$AQ277,Rep!$Z$12:$AQ$12,AO$12))","v":1207218799.4452977},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z277:$AQ277,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":128}]
[{"$f":"ROW()","v":129},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BS$36","v":"Итоговый финпоток нараст. итогом"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X129-$X127)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z129:$AQ129,$Z$11:$AQ$11,MAX($Z$11:$AQ$11))","v":2805258108.196269},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z279:$AQ279,Rep!$Z$12:$AQ$12,AA$12))","v":1139759874.3755608},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z279:$AQ279,Rep!$Z$12:$AQ$12,AB$12))","v":974156314.5376817},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z279:$AQ279,Rep!$Z$12:$AQ$12,AC$12))","v":828701134.46459937},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z279:$AQ279,Rep!$Z$12:$AQ$12,AD$12))","v":478690773.89355338},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z279:$AQ279,Rep!$Z$12:$AQ$12,AE$12))","v":226517391.18990046},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z279:$AQ279,Rep!$Z$12:$AQ$12,AF$12))","v":57849358.07891193},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z279:$AQ279,Rep!$Z$12:$AQ$12,AG$12))","v":1.1920928955078125E-7},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z279:$AQ279,Rep!$Z$12:$AQ$12,AH$12))","v":1.1920928955078125E-7},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z279:$AQ279,Rep!$Z$12:$AQ$12,AI$12))","v":17895824.481361747},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z279:$AQ279,Rep!$Z$12:$AQ$12,AJ$12))","v":150283974.63668704},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z279:$AQ279,Rep!$Z$12:$AQ$12,AK$12))","v":393996864.36765367},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z279:$AQ279,Rep!$Z$12:$AQ$12,AL$12))","v":672146904.51302242},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z279:$AQ279,Rep!$Z$12:$AQ$12,AM$12))","v":1033736858.5401313},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z279:$AQ279,Rep!$Z$12:$AQ$12,AN$12))","v":1598039308.7509716},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z279:$AQ279,Rep!$Z$12:$AQ$12,AO$12))","v":2805258108.196269},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z279:$AQ279,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":130}]
[{"$f":"ROW()","v":131},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":132}]

{"sheet":"BS","index":16,"n_rows":56,"n_cols":42,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":7},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},23,24,25,26,27,28,29,30,31,32,33,34,35,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":6},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":22},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":23},24,25,26,27,28,29,30,31,32,33,34,35,36,""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I41\")","v":"BS"},null,null,{"$f":"INDIRECT(\"START!K41\")","v":"Итоговый баланс"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-07-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2032-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2033-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2034-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2035-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2036-06-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2032-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2033-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2034-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2035-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2036-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"6 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"7 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"8 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"9 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"10 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"11 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"12 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"13 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"14 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"15 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$AR14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99101)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99101)","v":0},{"$f":"SUM(T$15:T$99101)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,{"$f":"Items!$BK$26","v":"АКТИВЫ"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS(X16-SUM(X17:X27))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z16:$AQ16,$Z$11:$AQ$11,MAX($Z$11:$AQ$11))","v":5106634952.2783041},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z283:$AQ283,Rep!$Z$12:$AQ$12,AA$12))","v":1437462827.0248322},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z283:$AQ283,Rep!$Z$12:$AQ$12,AB$12))","v":1495298495.2031565},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z283:$AQ283,Rep!$Z$12:$AQ$12,AC$12))","v":1493651879.6418827},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z283:$AQ283,Rep!$Z$12:$AQ$12,AD$12))","v":1436050659.7394121},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z283:$AQ283,Rep!$Z$12:$AQ$12,AE$12))","v":1367289216.6809149},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z283:$AQ283,Rep!$Z$12:$AQ$12,AF$12))","v":1351580156.7677245},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z283:$AQ283,Rep!$Z$12:$AQ$12,AG$12))","v":1605827239.6280723},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z283:$AQ283,Rep!$Z$12:$AQ$12,AH$12))","v":1813637080.4170871},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z283:$AQ283,Rep!$Z$12:$AQ$12,AI$12))","v":2012321427.6439643},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z283:$AQ283,Rep!$Z$12:$AQ$12,AJ$12))","v":2480421067.8691945},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z283:$AQ283,Rep!$Z$12:$AQ$12,AK$12))","v":2914198806.3632336},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z283:$AQ283,Rep!$Z$12:$AQ$12,AL$12))","v":3324237164.7751851},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z283:$AQ283,Rep!$Z$12:$AQ$12,AM$12))","v":3967293953.8647585},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z283:$AQ283,Rep!$Z$12:$AQ$12,AN$12))","v":4540010349.9833164},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z283:$AQ283,Rep!$Z$12:$AQ$12,AO$12))","v":5106634952.2783041},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z283:$AQ283,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"АКТИВЫ"},{"$f":"Calc!I746","v":"Внеоборотные активы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2039387952.9199796,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z284:$AQ284,Rep!$Z$12:$AQ$12,AA$12))","v":292792128.44954658},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z284:$AQ284,Rep!$Z$12:$AQ$12,AB$12))","v":482720151.21242416},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z284:$AQ284,Rep!$Z$12:$AQ$12,AC$12))","v":616328142.00550985},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z284:$AQ284,Rep!$Z$12:$AQ$12,AD$12))","v":854193820.17185485},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z284:$AQ284,Rep!$Z$12:$AQ$12,AE$12))","v":1014284775.5051751},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z284:$AQ284,Rep!$Z$12:$AQ$12,AF$12))","v":1125253406.7966208},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z284:$AQ284,Rep!$Z$12:$AQ$12,AG$12))","v":1336582722.0758677},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z284:$AQ284,Rep!$Z$12:$AQ$12,AH$12))","v":1466845023.6646485},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z284:$AQ284,Rep!$Z$12:$AQ$12,AI$12))","v":1545254049.5553756},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z284:$AQ284,Rep!$Z$12:$AQ$12,AJ$12))","v":1721439827.2912235},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z284:$AQ284,Rep!$Z$12:$AQ$12,AK$12))","v":1814248200.3079841},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z284:$AQ284,Rep!$Z$12:$AQ$12,AL$12))","v":1853531169.1975384},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z284:$AQ284,Rep!$Z$12:$AQ$12,AM$12))","v":1989557024.1025314},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z284:$AQ284,Rep!$Z$12:$AQ$12,AN$12))","v":2041554566.0184355},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z284:$AQ284,Rep!$Z$12:$AQ$12,AO$12))","v":2039387952.9199796},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z284:$AQ284,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"АКТИВЫ"},{"$f":"Calc!I747","v":"Дебиторская задолженность"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z285:$AQ285,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z285:$AQ285,Rep!$Z$12:$AQ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z285:$AQ285,Rep!$Z$12:$AQ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z285:$AQ285,Rep!$Z$12:$AQ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z285:$AQ285,Rep!$Z$12:$AQ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z285:$AQ285,Rep!$Z$12:$AQ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z285:$AQ285,Rep!$Z$12:$AQ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z285:$AQ285,Rep!$Z$12:$AQ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z285:$AQ285,Rep!$Z$12:$AQ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z285:$AQ285,Rep!$Z$12:$AQ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z285:$AQ285,Rep!$Z$12:$AQ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z285:$AQ285,Rep!$Z$12:$AQ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z285:$AQ285,Rep!$Z$12:$AQ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z285:$AQ285,Rep!$Z$12:$AQ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z285:$AQ285,Rep!$Z$12:$AQ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z285:$AQ285,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"АКТИВЫ"},{"$f":"Calc!I748","v":"Запасы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,59744147.951038599,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z286:$AQ286,Rep!$Z$12:$AQ$12,AA$12))","v":3702750.9000000008},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z286:$AQ286,Rep!$Z$12:$AQ$12,AB$12))","v":10975653.655600002},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z286:$AQ286,Rep!$Z$12:$AQ$12,AC$12))","v":23809324.048266664},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z286:$AQ286,Rep!$Z$12:$AQ$12,AD$12))","v":44810388.299787343},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z286:$AQ286,Rep!$Z$12:$AQ$12,AE$12))","v":75760592.425015956},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z286:$AQ286,Rep!$Z$12:$AQ$12,AF$12))","v":118275633.25963524},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z286:$AQ286,Rep!$Z$12:$AQ$12,AG$12))","v":176471678.14501786},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z286:$AQ286,Rep!$Z$12:$AQ$12,AH$12))","v":251426574.38237977},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z286:$AQ286,Rep!$Z$12:$AQ$12,AI$12))","v":344201029.20548308},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z286:$AQ286,Rep!$Z$12:$AQ$12,AJ$12))","v":448546031.15974993},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z286:$AQ286,Rep!$Z$12:$AQ$12,AK$12))","v":539067541.03366685},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z286:$AQ286,Rep!$Z$12:$AQ$12,AL$12))","v":631118760.88068104},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z286:$AQ286,Rep!$Z$12:$AQ$12,AM$12))","v":733685044.59326208},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z286:$AQ286,Rep!$Z$12:$AQ$12,AN$12))","v":693665754.7801137},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z286:$AQ286,Rep!$Z$12:$AQ$12,AO$12))","v":59744147.951038599},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z286:$AQ286,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,{"$f":"H16","v":"АКТИВЫ"},{"$f":"Calc!I749","v":"Незавершенное производство"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,171925298.76657104,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z287:$AQ287,Rep!$Z$12:$AQ$12,AA$12))","v":1208073.299725},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z287:$AQ287,Rep!$Z$12:$AQ$12,AB$12))","v":2885264.6863395842},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z287:$AQ287,Rep!$Z$12:$AQ$12,AC$12))","v":5693834.6790625006},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z287:$AQ287,Rep!$Z$12:$AQ$12,AD$12))","v":10852899.59643881},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z287:$AQ287,Rep!$Z$12:$AQ$12,AE$12))","v":18390346.449712187},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z287:$AQ287,Rep!$Z$12:$AQ$12,AF$12))","v":28282314.188112319},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z287:$AQ287,Rep!$Z$12:$AQ$12,AG$12))","v":42470061.629409015},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z287:$AQ287,Rep!$Z$12:$AQ$12,AH$12))","v":60229371.25894773},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z287:$AQ287,Rep!$Z$12:$AQ$12,AI$12))","v":80251079.957299709},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z287:$AQ287,Rep!$Z$12:$AQ$12,AJ$12))","v":107048457.00375652},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z287:$AQ287,Rep!$Z$12:$AQ$12,AK$12))","v":128950089.54281807},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z287:$AQ287,Rep!$Z$12:$AQ$12,AL$12))","v":139920885.73949862},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z287:$AQ287,Rep!$Z$12:$AQ$12,AM$12))","v":154412248.8510561},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z287:$AQ287,Rep!$Z$12:$AQ$12,AN$12))","v":166014609.32268524},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z287:$AQ287,Rep!$Z$12:$AQ$12,AO$12))","v":171925298.76657104},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z287:$AQ287,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,{"$f":"H19","v":"АКТИВЫ"},{"$f":"Calc!I750","v":"Авансы выданные"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z288:$AQ288,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z288:$AQ288,Rep!$Z$12:$AQ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z288:$AQ288,Rep!$Z$12:$AQ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z288:$AQ288,Rep!$Z$12:$AQ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z288:$AQ288,Rep!$Z$12:$AQ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z288:$AQ288,Rep!$Z$12:$AQ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z288:$AQ288,Rep!$Z$12:$AQ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z288:$AQ288,Rep!$Z$12:$AQ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z288:$AQ288,Rep!$Z$12:$AQ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z288:$AQ288,Rep!$Z$12:$AQ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z288:$AQ288,Rep!$Z$12:$AQ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z288:$AQ288,Rep!$Z$12:$AQ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z288:$AQ288,Rep!$Z$12:$AQ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z288:$AQ288,Rep!$Z$12:$AQ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z288:$AQ288,Rep!$Z$12:$AQ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z288:$AQ288,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"H19","v":"АКТИВЫ"},{"$f":"Calc!I751","v":"Денежные средства"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2805258108.19627,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z289:$AQ289,Rep!$Z$12:$AQ$12,AA$12))","v":1139759874.3755608},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z289:$AQ289,Rep!$Z$12:$AQ$12,AB$12))","v":974156314.5376817},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z289:$AQ289,Rep!$Z$12:$AQ$12,AC$12))","v":828701134.46459937},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z289:$AQ289,Rep!$Z$12:$AQ$12,AD$12))","v":478690773.89355332},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z289:$AQ289,Rep!$Z$12:$AQ$12,AE$12))","v":226517391.18990034},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z289:$AQ289,Rep!$Z$12:$AQ$12,AF$12))","v":57849358.078911811},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z289:$AQ289,Rep!$Z$12:$AQ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z289:$AQ289,Rep!$Z$12:$AQ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z289:$AQ289,Rep!$Z$12:$AQ$12,AI$12))","v":17895824.481361628},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z289:$AQ289,Rep!$Z$12:$AQ$12,AJ$12))","v":150283974.63668692},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z289:$AQ289,Rep!$Z$12:$AQ$12,AK$12))","v":393996864.36765355},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z289:$AQ289,Rep!$Z$12:$AQ$12,AL$12))","v":672146904.5130223},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z289:$AQ289,Rep!$Z$12:$AQ$12,AM$12))","v":1033736858.5401312},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z289:$AQ289,Rep!$Z$12:$AQ$12,AN$12))","v":1598039308.7509718},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z289:$AQ289,Rep!$Z$12:$AQ$12,AO$12))","v":2805258108.19627},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z289:$AQ289,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H20","v":"АКТИВЫ"},{"$f":"Calc!I752","v":"ДЗ по возмещению НДС с капзатрат"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,30319444.444444418,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z290:$AQ290,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z290:$AQ290,Rep!$Z$12:$AQ$12,AB$12))","v":24561111.111111123},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z290:$AQ290,Rep!$Z$12:$AQ$12,AC$12))","v":19119444.444444433},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z290:$AQ290,Rep!$Z$12:$AQ$12,AD$12))","v":47502777.777777746},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z290:$AQ290,Rep!$Z$12:$AQ$12,AE$12))","v":32336111.111111104},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z290:$AQ290,Rep!$Z$12:$AQ$12,AF$12))","v":21919444.444444448},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z290:$AQ290,Rep!$Z$12:$AQ$12,AG$12))","v":50302777.777777731},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z290:$AQ290,Rep!$Z$12:$AQ$12,AH$12))","v":35136111.111111075},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z290:$AQ290,Rep!$Z$12:$AQ$12,AI$12))","v":24719444.444444358},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z290:$AQ290,Rep!$Z$12:$AQ$12,AJ$12))","v":53102777.777777791},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z290:$AQ290,Rep!$Z$12:$AQ$12,AK$12))","v":37936111.111111104},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z290:$AQ290,Rep!$Z$12:$AQ$12,AL$12))","v":27519444.444444478},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z290:$AQ290,Rep!$Z$12:$AQ$12,AM$12))","v":55902777.777777731},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z290:$AQ290,Rep!$Z$12:$AQ$12,AN$12))","v":40736111.111111164},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z290:$AQ290,Rep!$Z$12:$AQ$12,AO$12))","v":30319444.444444418},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z290:$AQ290,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":24}]
[{"$f":"ROW()","v":25}]
[{"$f":"ROW()","v":26}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":28}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,{"$f":"Items!$BK$27","v":"ПАССИВЫ"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS(X29-SUM(X30:X49))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z29:$AQ29,$Z$11:$AQ$11,MAX($Z$11:$AQ$11))","v":5106634952.278306},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z296:$AQ296,Rep!$Z$12:$AQ$12,AA$12))","v":1437462827.0248327},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z296:$AQ296,Rep!$Z$12:$AQ$12,AB$12))","v":1495298495.2031567},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z296:$AQ296,Rep!$Z$12:$AQ$12,AC$12))","v":1493651879.6418829},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z296:$AQ296,Rep!$Z$12:$AQ$12,AD$12))","v":1436050659.7394118},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z296:$AQ296,Rep!$Z$12:$AQ$12,AE$12))","v":1367289216.6809144},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z296:$AQ296,Rep!$Z$12:$AQ$12,AF$12))","v":1351580156.7677248},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z296:$AQ296,Rep!$Z$12:$AQ$12,AG$12))","v":1605827239.6280732},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z296:$AQ296,Rep!$Z$12:$AQ$12,AH$12))","v":1813637080.417088},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z296:$AQ296,Rep!$Z$12:$AQ$12,AI$12))","v":2012321427.6439657},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z296:$AQ296,Rep!$Z$12:$AQ$12,AJ$12))","v":2480421067.8691969},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z296:$AQ296,Rep!$Z$12:$AQ$12,AK$12))","v":2914198806.3632383},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z296:$AQ296,Rep!$Z$12:$AQ$12,AL$12))","v":3324237164.7751865},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z296:$AQ296,Rep!$Z$12:$AQ$12,AM$12))","v":3967293953.8647585},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z296:$AQ296,Rep!$Z$12:$AQ$12,AN$12))","v":4540010349.9833164},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z296:$AQ296,Rep!$Z$12:$AQ$12,AO$12))","v":5106634952.278306},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z296:$AQ296,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,{"$f":"H29","v":"ПАССИВЫ"},{"$f":"Items!$BK$29","v":"Собственный капитал"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,3368899247.8251429,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z297:$AQ297,Rep!$Z$12:$AQ$12,AA$12))","v":-78766597.879829317},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z297:$AQ297,Rep!$Z$12:$AQ$12,AB$12))","v":-168661128.88880098},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z297:$AQ297,Rep!$Z$12:$AQ$12,AC$12))","v":-263227104.92726889},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z297:$AQ297,Rep!$Z$12:$AQ$12,AD$12))","v":-340196446.3855437},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z297:$AQ297,Rep!$Z$12:$AQ$12,AE$12))","v":-370151532.12381905},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z297:$AQ297,Rep!$Z$12:$AQ$12,AF$12))","v":-319386431.34532046},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z297:$AQ297,Rep!$Z$12:$AQ$12,AG$12))","v":-165856852.69866189},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z297:$AQ297,Rep!$Z$12:$AQ$12,AH$12))","v":89090009.850461036},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z297:$AQ297,Rep!$Z$12:$AQ$12,AI$12))","v":424002669.02329117},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z297:$AQ297,Rep!$Z$12:$AQ$12,AJ$12))","v":881523839.12612522},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z297:$AQ297,Rep!$Z$12:$AQ$12,AK$12))","v":1346859787.5950096},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z297:$AQ297,Rep!$Z$12:$AQ$12,AL$12))","v":1831770895.1021428},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z297:$AQ297,Rep!$Z$12:$AQ$12,AM$12))","v":2351992594.17101},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z297:$AQ297,Rep!$Z$12:$AQ$12,AN$12))","v":2846464214.2076669},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z297:$AQ297,Rep!$Z$12:$AQ$12,AO$12))","v":3368899247.8251429},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z297:$AQ297,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H29","v":"ПАССИВЫ"},{"$f":"Items!$BK$17","v":"Авансы полученные"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,620239511.92556095,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z298:$AQ298,Rep!$Z$12:$AQ$12,AA$12))","v":203360.69692799996},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z298:$AQ298,Rep!$Z$12:$AQ$12,AB$12))","v":4790603.5033901501},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z298:$AQ298,Rep!$Z$12:$AQ$12,AC$12))","v":14020951.669678334},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z298:$AQ298,Rep!$Z$12:$AQ$12,AD$12))","v":30247066.633815423},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z298:$AQ298,Rep!$Z$12:$AQ$12,AE$12))","v":59022613.707842484},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z298:$AQ298,Rep!$Z$12:$AQ$12,AF$12))","v":96926929.126372397},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z298:$AQ298,Rep!$Z$12:$AQ$12,AG$12))","v":145366589.35346341},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z298:$AQ298,Rep!$Z$12:$AQ$12,AH$12))","v":210155847.03926098},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z298:$AQ298,Rep!$Z$12:$AQ$12,AI$12))","v":277931655.00952041},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z298:$AQ298,Rep!$Z$12:$AQ$12,AJ$12))","v":357404273.8166914},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z298:$AQ298,Rep!$Z$12:$AQ$12,AK$12))","v":428210715.11596966},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z298:$AQ298,Rep!$Z$12:$AQ$12,AL$12))","v":450900275.68224525},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z298:$AQ298,Rep!$Z$12:$AQ$12,AM$12))","v":521006716.91906786},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z298:$AQ298,Rep!$Z$12:$AQ$12,AN$12))","v":595084402.71420479},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z298:$AQ298,Rep!$Z$12:$AQ$12,AO$12))","v":620239511.92556095},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z298:$AQ298,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H29","v":"ПАССИВЫ"},{"$f":"Items!$BK$23","v":"Кредиторская задолженность"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z299:$AQ299,Rep!$Z$12:$AQ$12,AA$12))","v":325727.5},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z299:$AQ299,Rep!$Z$12:$AQ$12,AB$12))","v":972723.52653333172},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z299:$AQ299,Rep!$Z$12:$AQ$12,AC$12))","v":2195241.6227919981},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z299:$AQ299,Rep!$Z$12:$AQ$12,AD$12))","v":4236109.8196746409},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z299:$AQ299,Rep!$Z$12:$AQ$12,AE$12))","v":7189457.6241348386},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z299:$AQ299,Rep!$Z$12:$AQ$12,AF$12))","v":11057757.782715976},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z299:$AQ299,Rep!$Z$12:$AQ$12,AG$12))","v":16641872.474509954},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z299:$AQ299,Rep!$Z$12:$AQ$12,AH$12))","v":23782719.765963078},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z299:$AQ299,Rep!$Z$12:$AQ$12,AI$12))","v":31932737.164892197},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z299:$AQ299,Rep!$Z$12:$AQ$12,AJ$12))","v":41721486.950727463},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z299:$AQ299,Rep!$Z$12:$AQ$12,AK$12))","v":50168172.877950191},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z299:$AQ299,Rep!$Z$12:$AQ$12,AL$12))","v":57352921.331846714},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z299:$AQ299,Rep!$Z$12:$AQ$12,AM$12))","v":66951467.81833744},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z299:$AQ299,Rep!$Z$12:$AQ$12,AN$12))","v":59359711.081572533},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z299:$AQ299,Rep!$Z$12:$AQ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z299:$AQ299,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H30","v":"ПАССИВЫ"},{"$f":"Items!$BK$31","v":"Задолженность по прямым расходам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,5392623.5999999642,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z300:$AQ300,Rep!$Z$12:$AQ$12,AA$12))","v":4659.839999999851},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z300:$AQ300,Rep!$Z$12:$AQ$12,AB$12))","v":29698.079999998445},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z300:$AQ300,Rep!$Z$12:$AQ$12,AC$12))","v":84036.480000003241},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z300:$AQ300,Rep!$Z$12:$AQ$12,AD$12))","v":187947.83999999845},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z300:$AQ300,Rep!$Z$12:$AQ$12,AE$12))","v":342461.7599999886},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z300:$AQ300,Rep!$Z$12:$AQ$12,AF$12))","v":556649.0399999842},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z300:$AQ300,Rep!$Z$12:$AQ$12,AG$12))","v":853706.75999994203},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z300:$AQ300,Rep!$Z$12:$AQ$12,AH$12))","v":1229320.3199998885},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z300:$AQ300,Rep!$Z$12:$AQ$12,AI$12))","v":1693625.3999997675},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z300:$AQ300,Rep!$Z$12:$AQ$12,AJ$12))","v":2278336.3199998736},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z300:$AQ300,Rep!$Z$12:$AQ$12,AK$12))","v":2841682.7999999225},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z300:$AQ300,Rep!$Z$12:$AQ$12,AL$12))","v":3290501.6399995685},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z300:$AQ300,Rep!$Z$12:$AQ$12,AM$12))","v":3768098.3999996781},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z300:$AQ300,Rep!$Z$12:$AQ$12,AN$12))","v":4234395.000000596},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z300:$AQ300,Rep!$Z$12:$AQ$12,AO$12))","v":5392623.5999999642},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z300:$AQ300,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,{"$f":"H31","v":"ПАССИВЫ"},{"$f":"Items!$BK$32","v":"Задолженность по управленческим расходам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,34939965.008440286,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z301:$AQ301,Rep!$Z$12:$AQ$12,AA$12))","v":-44786.666666667908},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z301:$AQ301,Rep!$Z$12:$AQ$12,AB$12))","v":32927.772844269872},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z301:$AQ301,Rep!$Z$12:$AQ$12,AC$12))","v":355849.53876348026},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z301:$AQ301,Rep!$Z$12:$AQ$12,AD$12))","v":1140426.5199424028},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z301:$AQ301,Rep!$Z$12:$AQ$12,AE$12))","v":1187746.8674699441},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z301:$AQ301,Rep!$Z$12:$AQ$12,AF$12))","v":3916193.4966674149},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z301:$AQ301,Rep!$Z$12:$AQ$12,AG$12))","v":8199883.5886004195},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z301:$AQ301,Rep!$Z$12:$AQ$12,AH$12))","v":4662431.4176475517},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z301:$AQ301,Rep!$Z$12:$AQ$12,AI$12))","v":13138886.94473628},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z301:$AQ301,Rep!$Z$12:$AQ$12,AJ$12))","v":24310589.153041027},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z301:$AQ301,Rep!$Z$12:$AQ$12,AK$12))","v":9808037.7188623026},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z301:$AQ301,Rep!$Z$12:$AQ$12,AL$12))","v":24921397.567827851},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z301:$AQ301,Rep!$Z$12:$AQ$12,AM$12))","v":42144217.825805716},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z301:$AQ301,Rep!$Z$12:$AQ$12,AN$12))","v":13894270.945878156},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z301:$AQ301,Rep!$Z$12:$AQ$12,AO$12))","v":34939965.008440286},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z301:$AQ301,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H31","v":"ПАССИВЫ"},{"$f":"Items!$BK$24","v":"Задолженность перед персоналом"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,37499251.801704496,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z302:$AQ302,Rep!$Z$12:$AQ$12,AA$12))","v":892844.49375000002},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z302:$AQ302,Rep!$Z$12:$AQ$12,AB$12))","v":1085963.3343749996},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z302:$AQ302,Rep!$Z$12:$AQ$12,AC$12))","v":1489972.390625},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z302:$AQ302,Rep!$Z$12:$AQ$12,AD$12))","v":2278244.321343746},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z302:$AQ302,Rep!$Z$12:$AQ$12,AE$12))","v":3403190.5717375055},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z302:$AQ302,Rep!$Z$12:$AQ$12,AF$12))","v":4962356.8965008557},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z302:$AQ302,Rep!$Z$12:$AQ$12,AG$12))","v":7289879.0031905621},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z302:$AQ302,Rep!$Z$12:$AQ$12,AH$12))","v":10069054.344979122},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z302:$AQ302,Rep!$Z$12:$AQ$12,AI$12))","v":13512932.137611717},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z302:$AQ302,Rep!$Z$12:$AQ$12,AJ$12))","v":18316505.002392471},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z302:$AQ302,Rep!$Z$12:$AQ$12,AK$12))","v":22462239.097213387},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z302:$AQ302,Rep!$Z$12:$AQ$12,AL$12))","v":25873061.0164873},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z302:$AQ302,Rep!$Z$12:$AQ$12,AM$12))","v":30315401.13399592},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z302:$AQ302,Rep!$Z$12:$AQ$12,AN$12))","v":33939012.184172928},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z302:$AQ302,Rep!$Z$12:$AQ$12,AO$12))","v":37499251.801704496},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z302:$AQ302,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"H31","v":"ПАССИВЫ"},{"$f":"Items!$BK$25","v":"Задолженность по соцсборам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,66437949.69851321,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z303:$AQ303,Rep!$Z$12:$AQ$12,AA$12))","v":905870.08875},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z303:$AQ303,Rep!$Z$12:$AQ$12,AB$12))","v":1232446.5018750001},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z303:$AQ303,Rep!$Z$12:$AQ$12,AC$12))","v":1937994.1781249994},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z303:$AQ303,Rep!$Z$12:$AQ$12,AD$12))","v":3334564.9696687511},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z303:$AQ303,Rep!$Z$12:$AQ$12,AE$12))","v":5336479.9761149995},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z303:$AQ303,Rep!$Z$12:$AQ$12,AF$12))","v":8119301.4690986983},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z303:$AQ303,Rep!$Z$12:$AQ$12,AG$12))","v":12284453.032802094},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z303:$AQ303,Rep!$Z$12:$AQ$12,AH$12))","v":17261848.772833187},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z303:$AQ303,Rep!$Z$12:$AQ$12,AI$12))","v":23434955.328127958},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z303:$AQ303,Rep!$Z$12:$AQ$12,AJ$12))","v":32054736.809146024},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z303:$AQ303,Rep!$Z$12:$AQ$12,AK$12))","v":39489609.013968788},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z303:$AQ303,Rep!$Z$12:$AQ$12,AL$12))","v":45600815.827831596},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z303:$AQ303,Rep!$Z$12:$AQ$12,AM$12))","v":53567907.219291367},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z303:$AQ303,Rep!$Z$12:$AQ$12,AN$12))","v":60060412.664952807},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z303:$AQ303,Rep!$Z$12:$AQ$12,AO$12))","v":66437949.69851321},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z303:$AQ303,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,{"$f":"H34","v":"ПАССИВЫ"},{"$f":"Items!$BK$33","v":"Задолженность по капзатратам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,7033333.3333334923,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z304:$AQ304,Rep!$Z$12:$AQ$12,AA$12))","v":2283888.8888888955},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z304:$AQ304,Rep!$Z$12:$AQ$12,AB$12))","v":1950555.5555555224},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z304:$AQ304,Rep!$Z$12:$AQ$12,AC$12))","v":1547222.2222220898},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z304:$AQ304,Rep!$Z$12:$AQ$12,AD$12))","v":3403888.8888887167},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z304:$AQ304,Rep!$Z$12:$AQ$12,AE$12))","v":3070555.5555553436},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z304:$AQ304,Rep!$Z$12:$AQ$12,AF$12))","v":2667222.2222223282},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z304:$AQ304,Rep!$Z$12:$AQ$12,AG$12))","v":4523888.8888890743},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z304:$AQ304,Rep!$Z$12:$AQ$12,AH$12))","v":4190555.555555582},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z304:$AQ304,Rep!$Z$12:$AQ$12,AI$12))","v":3787222.2222223282},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z304:$AQ304,Rep!$Z$12:$AQ$12,AJ$12))","v":5643888.8888888359},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z304:$AQ304,Rep!$Z$12:$AQ$12,AK$12))","v":5310555.5555558205},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z304:$AQ304,Rep!$Z$12:$AQ$12,AL$12))","v":4907222.2222223282},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z304:$AQ304,Rep!$Z$12:$AQ$12,AM$12))","v":6763888.8888888359},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z304:$AQ304,Rep!$Z$12:$AQ$12,AN$12))","v":6430555.5555558205},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z304:$AQ304,Rep!$Z$12:$AQ$12,AO$12))","v":7033333.3333334923},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z304:$AQ304,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H34","v":"ПАССИВЫ"},{"$f":"Items!$BK$36","v":"Задолженность по налогам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,8214895.8333333731,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z305:$AQ305,Rep!$Z$12:$AQ$12,AA$12))","v":1155624.9999999998},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z305:$AQ305,Rep!$Z$12:$AQ$12,AB$12))","v":1553697.9166666665},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z305:$AQ305,Rep!$Z$12:$AQ$12,AC$12))","v":2233645.833333334},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z305:$AQ305,Rep!$Z$12:$AQ$12,AD$12))","v":3125833.3333333321},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z305:$AQ305,Rep!$Z$12:$AQ$12,AE$12))","v":3438593.75},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z305:$AQ305,Rep!$Z$12:$AQ$12,AF$12))","v":4047708.3333333321},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z305:$AQ305,Rep!$Z$12:$AQ$12,AG$12))","v":4869062.5},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z305:$AQ305,Rep!$Z$12:$AQ$12,AH$12))","v":5110989.5833333284},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z305:$AQ305,Rep!$Z$12:$AQ$12,AI$12))","v":5649270.8333333135},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z305:$AQ305,Rep!$Z$12:$AQ$12,AJ$12))","v":6399791.6666666493},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z305:$AQ305,Rep!$Z$12:$AQ$12,AK$12))","v":6570885.4166666567},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z305:$AQ305,Rep!$Z$12:$AQ$12,AL$12))","v":7038333.3333333284},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z305:$AQ305,Rep!$Z$12:$AQ$12,AM$12))","v":7718020.8333333433},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z305:$AQ305,Rep!$Z$12:$AQ$12,AN$12))","v":7818281.2500000149},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z305:$AQ305,Rep!$Z$12:$AQ$12,AO$12))","v":8214895.8333333731},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z305:$AQ305,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H34","v":"ПАССИВЫ"},{"$f":"Items!$BK$37","v":"Задолженность по НДС"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,141321144.80658722,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z306:$AQ306,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z306:$AQ306,Rep!$Z$12:$AQ$12,AB$12))","v":-288992.09928225842},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z306:$AQ306,Rep!$Z$12:$AQ$12,AC$12))","v":550818.63667629159},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z306:$AQ306,Rep!$Z$12:$AQ$12,AD$12))","v":2286799.8010119982},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z306:$AQ306,Rep!$Z$12:$AQ$12,AE$12))","v":6300869.6609280705},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z306:$AQ306,Rep!$Z$12:$AQ$12,AF$12))","v":11727801.748176903},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z306:$AQ306,Rep!$Z$12:$AQ$12,AG$12))","v":18215917.864094406},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z306:$AQ306,Rep!$Z$12:$AQ$12,AH$12))","v":27470895.584423155},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z306:$AQ306,Rep!$Z$12:$AQ$12,AI$12))","v":36414723.568549991},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z306:$AQ306,Rep!$Z$12:$AQ$12,AJ$12))","v":46773080.870470166},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z306:$AQ306,Rep!$Z$12:$AQ$12,AK$12))","v":56645755.961109281},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z306:$AQ306,Rep!$Z$12:$AQ$12,AL$12))","v":54933738.444685936},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z306:$AQ306,Rep!$Z$12:$AQ$12,AM$12))","v":63371089.949918509},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z306:$AQ306,Rep!$Z$12:$AQ$12,AN$12))","v":88431326.029111624},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z306:$AQ306,Rep!$Z$12:$AQ$12,AO$12))","v":141321144.80658722},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z306:$AQ306,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$38","v":"Задолженность по НП"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,16657028.445690274,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z307:$AQ307,Rep!$Z$12:$AQ$12,AA$12))","v":2235.0630116571433},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z307:$AQ307,Rep!$Z$12:$AQ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z307:$AQ307,Rep!$Z$12:$AQ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z307:$AQ307,Rep!$Z$12:$AQ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z307:$AQ307,Rep!$Z$12:$AQ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z307:$AQ307,Rep!$Z$12:$AQ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z307:$AQ307,Rep!$Z$12:$AQ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z307:$AQ307,Rep!$Z$12:$AQ$12,AH$12))","v":12415166.136494769},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z307:$AQ307,Rep!$Z$12:$AQ$12,AI$12))","v":17330416.012701482},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z307:$AQ307,Rep!$Z$12:$AQ$12,AJ$12))","v":21666316.599061817},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z307:$AQ307,Rep!$Z$12:$AQ$12,AK$12))","v":24667253.877938986},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z307:$AQ307,Rep!$Z$12:$AQ$12,AL$12))","v":17648002.606564045},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z307:$AQ307,Rep!$Z$12:$AQ$12,AM$12))","v":19694550.705109596},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z307:$AQ307,Rep!$Z$12:$AQ$12,AN$12))","v":24293768.350200057},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z307:$AQ307,Rep!$Z$12:$AQ$12,AO$12))","v":16657028.445690274},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z307:$AQ307,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$41","v":"Вложения Учредителей в капитал"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,800000000,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z308:$AQ308,Rep!$Z$12:$AQ$12,AA$12))","v":800000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z308:$AQ308,Rep!$Z$12:$AQ$12,AB$12))","v":800000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z308:$AQ308,Rep!$Z$12:$AQ$12,AC$12))","v":800000000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z308:$AQ308,Rep!$Z$12:$AQ$12,AD$12))","v":800000000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z308:$AQ308,Rep!$Z$12:$AQ$12,AE$12))","v":800000000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z308:$AQ308,Rep!$Z$12:$AQ$12,AF$12))","v":800000000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z308:$AQ308,Rep!$Z$12:$AQ$12,AG$12))","v":800000000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z308:$AQ308,Rep!$Z$12:$AQ$12,AH$12))","v":800000000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z308:$AQ308,Rep!$Z$12:$AQ$12,AI$12))","v":800000000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z308:$AQ308,Rep!$Z$12:$AQ$12,AJ$12))","v":800000000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z308:$AQ308,Rep!$Z$12:$AQ$12,AK$12))","v":800000000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z308:$AQ308,Rep!$Z$12:$AQ$12,AL$12))","v":800000000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z308:$AQ308,Rep!$Z$12:$AQ$12,AM$12))","v":800000000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z308:$AQ308,Rep!$Z$12:$AQ$12,AN$12))","v":800000000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z308:$AQ308,Rep!$Z$12:$AQ$12,AO$12))","v":800000000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z308:$AQ308,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$39","v":"Остаток долга по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z309:$AQ309,Rep!$Z$12:$AQ$12,AA$12))","v":700000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z309:$AQ309,Rep!$Z$12:$AQ$12,AB$12))","v":840000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z309:$AQ309,Rep!$Z$12:$AQ$12,AC$12))","v":918683006.89353323},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z309:$AQ309,Rep!$Z$12:$AQ$12,AD$12))","v":912321402.95298195},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z309:$AQ309,Rep!$Z$12:$AQ$12,AE$12))","v":835614560.91719246},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z309:$AQ309,Rep!$Z$12:$AQ$12,AF$12))","v":716241052.21473646},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z309:$AQ309,Rep!$Z$12:$AQ$12,AG$12))","v":596867543.51228046},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z309:$AQ309,Rep!$Z$12:$AQ$12,AH$12))","v":477494034.80982447},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z309:$AQ309,Rep!$Z$12:$AQ$12,AI$12))","v":358120526.10736847},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z309:$AQ309,Rep!$Z$12:$AQ$12,AJ$12))","v":238747017.40491247},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z309:$AQ309,Rep!$Z$12:$AQ$12,AK$12))","v":119373508.70245624},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z309:$AQ309,Rep!$Z$12:$AQ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z309:$AQ309,Rep!$Z$12:$AQ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z309:$AQ309,Rep!$Z$12:$AQ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z309:$AQ309,Rep!$Z$12:$AQ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z309:$AQ309,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$40","v":"Задолженность по выплате %% по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z310:$AQ310,Rep!$Z$12:$AQ$12,AA$12))","v":10500000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z310:$AQ310,Rep!$Z$12:$AQ$12,AB$12))","v":12600000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z310:$AQ310,Rep!$Z$12:$AQ$12,AC$12))","v":13780245.103403002},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z310:$AQ310,Rep!$Z$12:$AQ$12,AD$12))","v":13684821.044294745},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z310:$AQ310,Rep!$Z$12:$AQ$12,AE$12))","v":12534218.41375789},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z310:$AQ310,Rep!$Z$12:$AQ$12,AF$12))","v":10743615.783221066},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z310:$AQ310,Rep!$Z$12:$AQ$12,AG$12))","v":8953013.1526842117},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z310:$AQ310,Rep!$Z$12:$AQ$12,AH$12))","v":7162410.5221473575},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z310:$AQ310,Rep!$Z$12:$AQ$12,AI$12))","v":5371807.8916105032},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z310:$AQ310,Rep!$Z$12:$AQ$12,AJ$12))","v":3581205.2610737085},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z310:$AQ310,Rep!$Z$12:$AQ$12,AK$12))","v":1790602.6305368543},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z310:$AQ310,Rep!$Z$12:$AQ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z310:$AQ310,Rep!$Z$12:$AQ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z310:$AQ310,Rep!$Z$12:$AQ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z310:$AQ310,Rep!$Z$12:$AQ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z310:$AQ310,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Calc!$H$873","v":"Остаток долга по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z311:$AQ311,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z311:$AQ311,Rep!$Z$12:$AQ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z311:$AQ311,Rep!$Z$12:$AQ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z311:$AQ311,Rep!$Z$12:$AQ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z311:$AQ311,Rep!$Z$12:$AQ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z311:$AQ311,Rep!$Z$12:$AQ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z311:$AQ311,Rep!$Z$12:$AQ$12,AG$12))","v":147618282.19622037},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z311:$AQ311,Rep!$Z$12:$AQ$12,AH$12))","v":118796364.0279569},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z311:$AQ311,Rep!$Z$12:$AQ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z311:$AQ311,Rep!$Z$12:$AQ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z311:$AQ311,Rep!$Z$12:$AQ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z311:$AQ311,Rep!$Z$12:$AQ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z311:$AQ311,Rep!$Z$12:$AQ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z311:$AQ311,Rep!$Z$12:$AQ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z311:$AQ311,Rep!$Z$12:$AQ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z311:$AQ311,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Calc!$H$881","v":"Задолженность по %% по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z312:$AQ312,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z312:$AQ312,Rep!$Z$12:$AQ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z312:$AQ312,Rep!$Z$12:$AQ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z312:$AQ312,Rep!$Z$12:$AQ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z312:$AQ312,Rep!$Z$12:$AQ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z312:$AQ312,Rep!$Z$12:$AQ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z312:$AQ312,Rep!$Z$12:$AQ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z312:$AQ312,Rep!$Z$12:$AQ$12,AH$12))","v":4745432.6862075478},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z312:$AQ312,Rep!$Z$12:$AQ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z312:$AQ312,Rep!$Z$12:$AQ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z312:$AQ312,Rep!$Z$12:$AQ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z312:$AQ312,Rep!$Z$12:$AQ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z312:$AQ312,Rep!$Z$12:$AQ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z312:$AQ312,Rep!$Z$12:$AQ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z312:$AQ312,Rep!$Z$12:$AQ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z312:$AQ312,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":46}]
[{"$f":"ROW()","v":47}]
[{"$f":"ROW()","v":48}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,{"$f":"Items!$BK$42","v":"БАЛАНС"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X51)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(ABS(SUM($Z51:$AQ51))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"X16-X29","v":0},null,null,{"$f":"IF(AA$11=\"\",0,$AA16-$AA29)","v":-4.76837158203125E-7},{"$f":"IF(AB$11=\"\",0,$AA16-$AA29)","v":-4.76837158203125E-7},-4.76837158203125E-7,-4.76837158203125E-7,-4.76837158203125E-7,-4.76837158203125E-7,-4.76837158203125E-7,-4.76837158203125E-7,-4.76837158203125E-7,-4.76837158203125E-7,-4.76837158203125E-7,-4.76837158203125E-7,-4.76837158203125E-7,-4.76837158203125E-7,-4.76837158203125E-7,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]

{"sheet":"MAIN","index":17,"n_rows":237,"n_cols":42,"rows_kept":237,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":7},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},23,24,25,26,27,28,29,30,31,32,33,34,35,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":6},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":22},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":23},24,25,26,27,28,29,30,31,32,33,34,35,36,""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I42\")","v":"MAIN"},null,null,{"$f":"INDIRECT(\"START!K42\")","v":"Ключевые параметры управления и результаты финансовой модели"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-07-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2032-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2033-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2034-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2035-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2036-06-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2032-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2033-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2034-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2035-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2036-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"ключевые параметры",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,"ключевые результаты",null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"6 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"7 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"8 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"9 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"10 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"11 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"12 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"13 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"14 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"15 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$AR14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99085)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99085)","v":0},{"$f":"SUM(T$15:T$99085)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,{"$f":"Mrkting!$H$75","v":"Трафик"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(X16-X17-X22-X27-X32-X37-X42-X47)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,{"$f":"Mrkting!$H$75","v":"Трафик"},null,{"$f":"SUM($Z16:$AQ16)","v":49578770},null,null,{"$f":"IF(AA$11=\"\",0,AA17+AA22+AA27+AA32+AA37+AA42+AA47)","v":10870},{"$f":"IF(AB$11=\"\",0,AB17+AB22+AB27+AB32+AB37+AB42+AB47)","v":110140},306450,598880,975050,1440500,1998860,2637320,3362610,4180130,5042750,5911400,6791080,7666460,8546270,0]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"Трафик"},{"$f":"IF(SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K17)=0,\"\",INDEX(Lists!$AI:$AI,SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K17)))","v":"Объекты размещения (отели, гостиницы)"},null,{"$f":"MAX(K$15:K16)+1","v":1},null,null,null,null,null,null,null,null,null,null,{"$f":"I17","v":"Объекты размещения (отели, гостиницы)"},null,{"$f":"SUM($Z17:$AQ17)","v":852580},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!$Z$75:$CJ$75,Mrkting!$Z$11:$CJ$11,\">=\"&AA$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!$Z$75:$CJ$75,Mrkting!$Z$11:$CJ$11,\">=\"&AB$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AB$12))","v":2250},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!$Z$75:$CJ$75,Mrkting!$Z$11:$CJ$11,\">=\"&AC$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AC$12))","v":6050},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!$Z$75:$CJ$75,Mrkting!$Z$11:$CJ$11,\">=\"&AD$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AD$12))","v":12250},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!$Z$75:$CJ$75,Mrkting!$Z$11:$CJ$11,\">=\"&AE$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AE$12))","v":20700},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!$Z$75:$CJ$75,Mrkting!$Z$11:$CJ$11,\">=\"&AF$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AF$12))","v":30700},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!$Z$75:$CJ$75,Mrkting!$Z$11:$CJ$11,\">=\"&AG$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AG$12))","v":42090},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!$Z$75:$CJ$75,Mrkting!$Z$11:$CJ$11,\">=\"&AH$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AH$12))","v":53500},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!$Z$75:$CJ$75,Mrkting!$Z$11:$CJ$11,\">=\"&AI$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AI$12))","v":64180},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!$Z$75:$CJ$75,Mrkting!$Z$11:$CJ$11,\">=\"&AJ$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":75569.999999999985},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!$Z$75:$CJ$75,Mrkting!$Z$11:$CJ$11,\">=\"&AK$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AK$12))","v":86980},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!$Z$75:$CJ$75,Mrkting!$Z$11:$CJ$11,\">=\"&AL$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AL$12))","v":97660},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!$Z$75:$CJ$75,Mrkting!$Z$11:$CJ$11,\">=\"&AM$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AM$12))","v":109050},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!$Z$75:$CJ$75,Mrkting!$Z$11:$CJ$11,\">=\"&AN$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AN$12))","v":120460},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!$Z$75:$CJ$75,Mrkting!$Z$11:$CJ$11,\">=\"&AO$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AO$12))","v":131140},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!$Z$75:$CJ$75,Mrkting!$Z$11:$CJ$11,\">=\"&AP$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"Трафик"},{"$f":"I17","v":"Объекты размещения (отели, гостиницы)"},{"$f":"Mrkting!$I$47","v":"Ежедневный трафик"},null,null,{"$f":"Mrkting!$M$47","v":"кол-во чел"},null,null,"*",1000,null,null,null,null,"доля // прирост г/г",null,{"$f":"IF(X$16=0,0,X17/X$16)","v":1.7196473409888949E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(Z17=0,0,(AA17-Z17)/Z17))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AA17=0,0,(AB17-AA17)/AA17))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AB17=0,0,(AC17-AB17)/AB17))","v":1.6888888888888889},1.024793388429752,0.68979591836734699,0.48309178743961351,0.37100977198697066,0.27108576859111427,0.19962616822429907,0.17746961670302253,0.15098584094217304,0.12278684755116119,0.11662912144173664,0.10463090325538743,8.8660136144778356E-2,0]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"Трафик"},{"$f":"I17","v":"Объекты размещения (отели, гостиницы)"},{"$f":"Mrkting!$I$54","v":"Значение в стартовый период"},null,null,{"$f":"Mrkting!$M$49","v":"трафик/объект"},null,null,"*",500,null,null,null,null,{"$f":"Mrkting!$H$77","v":"Конверсия в гостя"},null,{"$f":"IF(X17=0,0,X20/X17)","v":0.40811583663703116},null,null,{"$f":"IF(AA17=0,0,AA20/AA17)","v":0},{"$f":"IF(AB17=0,0,AB20/AB17)","v":0.15244444444444444},{"$f":"IF(AC17=0,0,AC20/AC17)","v":0.1915702479338843},0.23028571428571429,0.27014492753623187,0.3100325732899023,0.34957947255880256,0.38957757009345795,0.42951075101277658,0.46466851925367209,0.44935847321223277,0.42967028466106899,0.43289133425034393,0.41155238253362114,0.39996949824614914,0]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,{"$f":"H16","v":"Трафик"},{"$f":"I17","v":"Объекты размещения (отели, гостиницы)"},{"$f":"Mrkting!$I$55","v":"Коэффициент прироста"},null,null,{"$f":"Mrkting!$M$55","v":"трафик/объект"},null,null,"*",500,null,null,null,null,{"$f":"Mrkting!$H$86","v":"Валовый поток гостей"},null,{"$f":"SUM($Z20:$AQ20)","v":347951.4},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CJ$86,Mrkting!$Z$11:$CJ$11,\">=\"&AA$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CJ$86,Mrkting!$Z$11:$CJ$11,\">=\"&AB$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AB$12))","v":343},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CJ$86,Mrkting!$Z$11:$CJ$11,\">=\"&AC$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AC$12))","v":1159},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CJ$86,Mrkting!$Z$11:$CJ$11,\">=\"&AD$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AD$12))","v":2821},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CJ$86,Mrkting!$Z$11:$CJ$11,\">=\"&AE$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AE$12))","v":5592},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CJ$86,Mrkting!$Z$11:$CJ$11,\">=\"&AF$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AF$12))","v":9518},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CJ$86,Mrkting!$Z$11:$CJ$11,\">=\"&AG$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AG$12))","v":14713.8},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CJ$86,Mrkting!$Z$11:$CJ$11,\">=\"&AH$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AH$12))","v":20842.400000000001},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CJ$86,Mrkting!$Z$11:$CJ$11,\">=\"&AI$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AI$12))","v":27566},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CJ$86,Mrkting!$Z$11:$CJ$11,\">=\"&AJ$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":35114.999999999993},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CJ$86,Mrkting!$Z$11:$CJ$11,\">=\"&AK$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AK$12))","v":39085.200000000004},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CJ$86,Mrkting!$Z$11:$CJ$11,\">=\"&AL$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AL$12))","v":41961.599999999999},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CJ$86,Mrkting!$Z$11:$CJ$11,\">=\"&AM$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AM$12))","v":47206.8},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CJ$86,Mrkting!$Z$11:$CJ$11,\">=\"&AN$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AN$12))","v":49575.600000000006},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CJ$86,Mrkting!$Z$11:$CJ$11,\">=\"&AO$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AO$12))","v":52452},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CJ$86,Mrkting!$Z$11:$CJ$11,\">=\"&AP$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,{"$f":"$H$16","v":"Трафик"},{"$f":"I17","v":"Объекты размещения (отели, гостиницы)"},{"$f":"Mrkting!$I$56","v":"Частота приростов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",2,null,null,null,null,{"$f":"$V$18","v":"доля // прирост г/г"},null,{"$f":"IF((X$20+X$25)=0,0,X20/(X$20+X$25+X$30+X$35+X$40+X$45+X$50))","v":1.5080036249842938E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(Z20=0,0,(AA20-Z20)/Z20))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AA20=0,0,(AB20-AA20)/AA20))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AB20=0,0,(AC20-AB20)/AB20))","v":2.379008746355685},{"$f":"IF(AD$11=\"\",0,IF(AC20=0,0,(AD20-AC20)/AC20))","v":1.4339948231233823},{"$f":"IF(AE$11=\"\",0,IF(AD20=0,0,(AE20-AD20)/AD20))","v":0.98227578872740162},{"$f":"IF(AF$11=\"\",0,IF(AE20=0,0,(AF20-AE20)/AE20))","v":0.70207439198855504},{"$f":"IF(AG$11=\"\",0,IF(AF20=0,0,(AG20-AF20)/AF20))","v":0.54589199411641098},{"$f":"IF(AH$11=\"\",0,IF(AG20=0,0,(AH20-AG20)/AG20))","v":0.41652054533839},{"$f":"IF(AI$11=\"\",0,IF(AH20=0,0,(AI20-AH20)/AH20))","v":0.32259240778413223},{"$f":"IF(AJ$11=\"\",0,IF(AI20=0,0,(AJ20-AI20)/AI20))","v":0.27385184647754451},{"$f":"IF(AK$11=\"\",0,IF(AJ20=0,0,(AK20-AJ20)/AJ20))","v":0.11306279367791577},{"$f":"IF(AL$11=\"\",0,IF(AK20=0,0,(AL20-AK20)/AK20))","v":7.3593073593073433E-2},{"$f":"IF(AM$11=\"\",0,IF(AL20=0,0,(AM20-AL20)/AL20))","v":0.12500000000000011},{"$f":"IF(AN$11=\"\",0,IF(AM20=0,0,(AN20-AM20)/AM20))","v":5.0179211469534107E-2},{"$f":"IF(AO$11=\"\",0,IF(AN20=0,0,(AO20-AN20)/AN20))","v":5.8020477815699537E-2},{"$f":"IF(AP$11=\"\",0,IF(AO20=0,0,(AP20-AO20)/AO20))","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"H16","v":"Трафик"},{"$f":"IF(SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K22)=0,\"\",INDEX(Lists!$AI:$AI,SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K22)))","v":"Объекты активного отдыха"},null,{"$f":"MAX(K$15:K21)+1","v":2},null,null,null,null,null,null,null,null,null,null,{"$f":"I22","v":"Объекты активного отдыха"},null,{"$f":"SUM($Z22:$AQ22)","v":44194200},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!$Z$372:$CJ$372,Mrkting!$Z$11:$CJ$11,\">=\"&AA$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AA$12))","v":9000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!$Z$372:$CJ$372,Mrkting!$Z$11:$CJ$11,\">=\"&AB$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AB$12))","v":88000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!$Z$372:$CJ$372,Mrkting!$Z$11:$CJ$11,\">=\"&AC$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AC$12))","v":251000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!$Z$372:$CJ$372,Mrkting!$Z$11:$CJ$11,\">=\"&AD$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AD$12))","v":504000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!$Z$372:$CJ$372,Mrkting!$Z$11:$CJ$11,\">=\"&AE$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AE$12))","v":831000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!$Z$372:$CJ$372,Mrkting!$Z$11:$CJ$11,\">=\"&AF$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AF$12))","v":1242000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!$Z$372:$CJ$372,Mrkting!$Z$11:$CJ$11,\">=\"&AG$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AG$12))","v":1743000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!$Z$372:$CJ$372,Mrkting!$Z$11:$CJ$11,\">=\"&AH$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AH$12))","v":2318000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!$Z$372:$CJ$372,Mrkting!$Z$11:$CJ$11,\">=\"&AI$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AI$12))","v":2977000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!$Z$372:$CJ$372,Mrkting!$Z$11:$CJ$11,\">=\"&AJ$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":3726000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!$Z$372:$CJ$372,Mrkting!$Z$11:$CJ$11,\">=\"&AK$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AK$12))","v":4514000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!$Z$372:$CJ$372,Mrkting!$Z$11:$CJ$11,\">=\"&AL$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AL$12))","v":5305200},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!$Z$372:$CJ$372,Mrkting!$Z$11:$CJ$11,\">=\"&AM$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AM$12))","v":6105200},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!$Z$372:$CJ$372,Mrkting!$Z$11:$CJ$11,\">=\"&AN$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AN$12))","v":6894800},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!$Z$372:$CJ$372,Mrkting!$Z$11:$CJ$11,\">=\"&AO$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AO$12))","v":7686000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!$Z$372:$CJ$372,Mrkting!$Z$11:$CJ$11,\">=\"&AP$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H16","v":"Трафик"},{"$f":"I22","v":"Объекты активного отдыха"},{"$f":"Mrkting!$I$47","v":"Ежедневный трафик"},null,null,{"$f":"Mrkting!$M$47","v":"кол-во чел"},null,null,"*",30000,null,null,null,null,{"$f":"$V$18","v":"доля // прирост г/г"},null,{"$f":"IF(X$16=0,0,X22/X$16)","v":0.89139363481586975},null,null,{"$f":"IF(AA$11=\"\",0,IF(Z22=0,0,(AA22-Z22)/Z22))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AA22=0,0,(AB22-AA22)/AA22))","v":8.7777777777777786},{"$f":"IF(AC$11=\"\",0,IF(AB22=0,0,(AC22-AB22)/AB22))","v":1.8522727272727273},{"$f":"IF(AD$11=\"\",0,IF(AC22=0,0,(AD22-AC22)/AC22))","v":1.0079681274900398},{"$f":"IF(AE$11=\"\",0,IF(AD22=0,0,(AE22-AD22)/AD22))","v":0.64880952380952384},{"$f":"IF(AF$11=\"\",0,IF(AE22=0,0,(AF22-AE22)/AE22))","v":0.49458483754512633},{"$f":"IF(AG$11=\"\",0,IF(AF22=0,0,(AG22-AF22)/AF22))","v":0.40338164251207731},{"$f":"IF(AH$11=\"\",0,IF(AG22=0,0,(AH22-AG22)/AG22))","v":0.32989099254159493},{"$f":"IF(AI$11=\"\",0,IF(AH22=0,0,(AI22-AH22)/AH22))","v":0.28429680759275239},{"$f":"IF(AJ$11=\"\",0,IF(AI22=0,0,(AJ22-AI22)/AI22))","v":0.25159556600604638},{"$f":"IF(AK$11=\"\",0,IF(AJ22=0,0,(AK22-AJ22)/AJ22))","v":0.21148684916800858},{"$f":"IF(AL$11=\"\",0,IF(AK22=0,0,(AL22-AK22)/AK22))","v":0.17527691626052283},{"$f":"IF(AM$11=\"\",0,IF(AL22=0,0,(AM22-AL22)/AL22))","v":0.15079544597753147},{"$f":"IF(AN$11=\"\",0,IF(AM22=0,0,(AN22-AM22)/AM22))","v":0.12933237240385245},{"$f":"IF(AO$11=\"\",0,IF(AN22=0,0,(AO22-AN22)/AN22))","v":0.11475314729941405},{"$f":"IF(AP$11=\"\",0,IF(AO22=0,0,(AP22-AO22)/AO22))","v":0}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,{"$f":"H16","v":"Трафик"},{"$f":"I22","v":"Объекты активного отдыха"},{"$f":"Mrkting!$I$54","v":"Значение в стартовый период"},null,null,{"$f":"Mrkting!$M$49","v":"трафик/объект"},null,null,"*",10000,null,null,null,null,{"$f":"Mrkting!$H$77","v":"Конверсия в гостя"},null,{"$f":"IF(X22=0,0,X25/X22)","v":0.46573509646062156},null,null,{"$f":"IF(AA22=0,0,AA25/AA22)","v":0.12},{"$f":"IF(AB22=0,0,AB25/AB22)","v":0.15318181818181817},{"$f":"IF(AC22=0,0,AC25/AC22)","v":0.19111553784860558},{"$f":"IF(AD22=0,0,AD25/AD22)","v":0.23051587301587301},{"$f":"IF(AE22=0,0,AE25/AE22)","v":0.27025270758122744},{"$f":"IF(AF22=0,0,AF25/AF22)","v":0.309975845410628},{"$f":"IF(AG22=0,0,AG25/AG22)","v":0.34983362019506598},{"$f":"IF(AH22=0,0,AH25/AH22)","v":0.38974978429680757},{"$f":"IF(AI22=0,0,AI25/AI22)","v":0.42964393684917701},{"$f":"IF(AJ22=0,0,AJ25/AJ22)","v":0.46958132045088569},{"$f":"IF(AK22=0,0,AK25/AK22)","v":0.5},{"$f":"IF(AL22=0,0,AL25/AL22)","v":0.5},{"$f":"IF(AM22=0,0,AM25/AM22)","v":0.5},{"$f":"IF(AN22=0,0,AN25/AN22)","v":0.5},{"$f":"IF(AO22=0,0,AO25/AO22)","v":0.5},{"$f":"IF(AP22=0,0,AP25/AP22)","v":0}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,{"$f":"H16","v":"Трафик"},{"$f":"I22","v":"Объекты активного отдыха"},{"$f":"Mrkting!$I$55","v":"Коэффициент прироста"},null,null,{"$f":"Mrkting!$M$55","v":"трафик/объект"},null,null,"*",5000,null,null,null,null,{"$f":"Mrkting!$H$86","v":"Валовый поток гостей"},null,{"$f":"SUM($Z25:$AQ25)","v":20582790},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!$Z$383:$CJ$383,Mrkting!$Z$11:$CJ$11,\">=\"&AA$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AA$12))","v":1080},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!$Z$383:$CJ$383,Mrkting!$Z$11:$CJ$11,\">=\"&AB$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AB$12))","v":13480},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!$Z$383:$CJ$383,Mrkting!$Z$11:$CJ$11,\">=\"&AC$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AC$12))","v":47970},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!$Z$383:$CJ$383,Mrkting!$Z$11:$CJ$11,\">=\"&AD$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AD$12))","v":116180},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!$Z$383:$CJ$383,Mrkting!$Z$11:$CJ$11,\">=\"&AE$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AE$12))","v":224580},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!$Z$383:$CJ$383,Mrkting!$Z$11:$CJ$11,\">=\"&AF$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AF$12))","v":384990},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!$Z$383:$CJ$383,Mrkting!$Z$11:$CJ$11,\">=\"&AG$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AG$12))","v":609760},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!$Z$383:$CJ$383,Mrkting!$Z$11:$CJ$11,\">=\"&AH$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AH$12))","v":903440},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!$Z$383:$CJ$383,Mrkting!$Z$11:$CJ$11,\">=\"&AI$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AI$12))","v":1279050},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!$Z$383:$CJ$383,Mrkting!$Z$11:$CJ$11,\">=\"&AJ$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":1749660},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!$Z$383:$CJ$383,Mrkting!$Z$11:$CJ$11,\">=\"&AK$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AK$12))","v":2257000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!$Z$383:$CJ$383,Mrkting!$Z$11:$CJ$11,\">=\"&AL$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AL$12))","v":2652600},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!$Z$383:$CJ$383,Mrkting!$Z$11:$CJ$11,\">=\"&AM$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AM$12))","v":3052600},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!$Z$383:$CJ$383,Mrkting!$Z$11:$CJ$11,\">=\"&AN$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AN$12))","v":3447400},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!$Z$383:$CJ$383,Mrkting!$Z$11:$CJ$11,\">=\"&AO$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AO$12))","v":3843000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!$Z$383:$CJ$383,Mrkting!$Z$11:$CJ$11,\">=\"&AP$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,{"$f":"H16","v":"Трафик"},{"$f":"I22","v":"Объекты активного отдыха"},{"$f":"Mrkting!$I$56","v":"Частота приростов"},null,null,{"$f":"Mrkting!$M$348","v":"номер периода"},null,null,"*",1,null,null,null,null,{"$f":"$V$18","v":"доля // прирост г/г"},null,{"$f":"IF((X$20+X$25)=0,0,X25/(X$20+X$25+X$30+X$35+X$40+X$45+X$50))","v":0.8920476230959401},null,null,{"$f":"IF(AA$11=\"\",0,IF(Z25=0,0,(AA25-Z25)/Z25))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AA25=0,0,(AB25-AA25)/AA25))","v":11.481481481481481},{"$f":"IF(AC$11=\"\",0,IF(AB25=0,0,(AC25-AB25)/AB25))","v":2.5586053412462908},{"$f":"IF(AD$11=\"\",0,IF(AC25=0,0,(AD25-AC25)/AC25))","v":1.4219303731498854},{"$f":"IF(AE$11=\"\",0,IF(AD25=0,0,(AE25-AD25)/AD25))","v":0.93303494577379931},{"$f":"IF(AF$11=\"\",0,IF(AE25=0,0,(AF25-AE25)/AE25))","v":0.71426663104461663},{"$f":"IF(AG$11=\"\",0,IF(AF25=0,0,(AG25-AF25)/AF25))","v":0.58383334632068362},{"$f":"IF(AH$11=\"\",0,IF(AG25=0,0,(AH25-AG25)/AG25))","v":0.48163211755444763},{"$f":"IF(AI$11=\"\",0,IF(AH25=0,0,(AI25-AH25)/AH25))","v":0.41575533516337554},{"$f":"IF(AJ$11=\"\",0,IF(AI25=0,0,(AJ25-AI25)/AI25))","v":0.36793714084672219},{"$f":"IF(AK$11=\"\",0,IF(AJ25=0,0,(AK25-AJ25)/AJ25))","v":0.28996490746773657},{"$f":"IF(AL$11=\"\",0,IF(AK25=0,0,(AL25-AK25)/AK25))","v":0.17527691626052283},{"$f":"IF(AM$11=\"\",0,IF(AL25=0,0,(AM25-AL25)/AL25))","v":0.15079544597753147},{"$f":"IF(AN$11=\"\",0,IF(AM25=0,0,(AN25-AM25)/AM25))","v":0.12933237240385245},{"$f":"IF(AO$11=\"\",0,IF(AN25=0,0,(AO25-AN25)/AN25))","v":0.11475314729941405},{"$f":"IF(AP$11=\"\",0,IF(AO25=0,0,(AP25-AO25)/AO25))","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,{"$f":"H21","v":"Трафик"},{"$f":"IF(SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K27)=0,\"\",INDEX(Lists!$AI:$AI,SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K27)))","v":"Концертно-зрелищные объекты"},null,{"$f":"MAX(K$15:K26)+1","v":3},null,null,null,null,null,null,null,null,null,null,{"$f":"I27","v":"Концертно-зрелищные объекты"},null,{"$f":"SUM($Z27:$AQ27)","v":1526700},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!$Z$669:$CJ$669,Mrkting!$Z$11:$CJ$11,\">=\"&AA$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!$Z$669:$CJ$669,Mrkting!$Z$11:$CJ$11,\">=\"&AB$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AB$12))","v":8300},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!$Z$669:$CJ$669,Mrkting!$Z$11:$CJ$11,\">=\"&AC$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AC$12))","v":23800},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!$Z$669:$CJ$669,Mrkting!$Z$11:$CJ$11,\">=\"&AD$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AD$12))","v":39300},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!$Z$669:$CJ$669,Mrkting!$Z$11:$CJ$11,\">=\"&AE$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AE$12))","v":54800},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!$Z$669:$CJ$669,Mrkting!$Z$11:$CJ$11,\">=\"&AF$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AF$12))","v":70300},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!$Z$669:$CJ$669,Mrkting!$Z$11:$CJ$11,\">=\"&AG$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AG$12))","v":85800},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!$Z$669:$CJ$669,Mrkting!$Z$11:$CJ$11,\">=\"&AH$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AH$12))","v":101300},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!$Z$669:$CJ$669,Mrkting!$Z$11:$CJ$11,\">=\"&AI$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AI$12))","v":116800},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!$Z$669:$CJ$669,Mrkting!$Z$11:$CJ$11,\">=\"&AJ$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":132300},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!$Z$669:$CJ$669,Mrkting!$Z$11:$CJ$11,\">=\"&AK$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AK$12))","v":147800},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!$Z$669:$CJ$669,Mrkting!$Z$11:$CJ$11,\">=\"&AL$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AL$12))","v":163300},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!$Z$669:$CJ$669,Mrkting!$Z$11:$CJ$11,\">=\"&AM$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AM$12))","v":178800},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!$Z$669:$CJ$669,Mrkting!$Z$11:$CJ$11,\">=\"&AN$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AN$12))","v":194300},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!$Z$669:$CJ$669,Mrkting!$Z$11:$CJ$11,\">=\"&AO$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AO$12))","v":209800},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!$Z$669:$CJ$669,Mrkting!$Z$11:$CJ$11,\">=\"&AP$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,{"$f":"H21","v":"Трафик"},{"$f":"I27","v":"Концертно-зрелищные объекты"},{"$f":"Mrkting!$I$47","v":"Ежедневный трафик"},null,null,{"$f":"Mrkting!$M$47","v":"кол-во чел"},null,null,"*",5000,null,null,null,null,{"$f":"$V$18","v":"доля // прирост г/г"},null,{"$f":"IF(X$16=0,0,X27/X$16)","v":3.0793422265215534E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(Z27=0,0,(AA27-Z27)/Z27))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AA27=0,0,(AB27-AA27)/AA27))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AB27=0,0,(AC27-AB27)/AB27))","v":1.8674698795180722},{"$f":"IF(AD$11=\"\",0,IF(AC27=0,0,(AD27-AC27)/AC27))","v":0.65126050420168069},{"$f":"IF(AE$11=\"\",0,IF(AD27=0,0,(AE27-AD27)/AD27))","v":0.3944020356234097},{"$f":"IF(AF$11=\"\",0,IF(AE27=0,0,(AF27-AE27)/AE27))","v":0.28284671532846717},{"$f":"IF(AG$11=\"\",0,IF(AF27=0,0,(AG27-AF27)/AF27))","v":0.22048364153627312},{"$f":"IF(AH$11=\"\",0,IF(AG27=0,0,(AH27-AG27)/AG27))","v":0.18065268065268064},{"$f":"IF(AI$11=\"\",0,IF(AH27=0,0,(AI27-AH27)/AH27))","v":0.15301085883514315},{"$f":"IF(AJ$11=\"\",0,IF(AI27=0,0,(AJ27-AI27)/AI27))","v":0.1327054794520548},{"$f":"IF(AK$11=\"\",0,IF(AJ27=0,0,(AK27-AJ27)/AJ27))","v":0.11715797430083144},{"$f":"IF(AL$11=\"\",0,IF(AK27=0,0,(AL27-AK27)/AK27))","v":0.10487144790257104},{"$f":"IF(AM$11=\"\",0,IF(AL27=0,0,(AM27-AL27)/AL27))","v":9.4917330067360681E-2},{"$f":"IF(AN$11=\"\",0,IF(AM27=0,0,(AN27-AM27)/AM27))","v":8.6689038031319915E-2},{"$f":"IF(AO$11=\"\",0,IF(AN27=0,0,(AO27-AN27)/AN27))","v":7.9773546062789497E-2},{"$f":"IF(AP$11=\"\",0,IF(AO27=0,0,(AP27-AO27)/AO27))","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,{"$f":"H21","v":"Трафик"},{"$f":"I27","v":"Концертно-зрелищные объекты"},{"$f":"Mrkting!$I$54","v":"Значение в стартовый период"},null,null,{"$f":"Mrkting!$M$49","v":"трафик/объект"},null,null,"*",2000,null,null,null,null,{"$f":"Mrkting!$H$77","v":"Конверсия в гостя"},null,{"$f":"IF(X27=0,0,X30/X27)","v":0.44536058164668896},null,null,{"$f":"IF(AA27=0,0,AA30/AA27)","v":0},0.15180722891566265,0.19,0.22961832061068702,0.26945255474452556,0.30935988620199145,0.34930069930069929,0.38925962487660415,0.42922945205479457,0.46920634920634918,0.5,0.5,0.5,0.5,0.5,0]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,{"$f":"H21","v":"Трафик"},{"$f":"I27","v":"Концертно-зрелищные объекты"},{"$f":"Mrkting!$I$55","v":"Коэффициент прироста"},null,null,{"$f":"Mrkting!$M$55","v":"трафик/объект"},null,null,"*",1500,null,null,null,null,{"$f":"Mrkting!$H$86","v":"Валовый поток гостей"},null,{"$f":"SUM($Z30:$AQ30)","v":679932},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!$Z$680:$CJ$680,Mrkting!$Z$11:$CJ$11,\">=\"&AA$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!$Z$680:$CJ$680,Mrkting!$Z$11:$CJ$11,\">=\"&AB$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AB$12))","v":1260},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!$Z$680:$CJ$680,Mrkting!$Z$11:$CJ$11,\">=\"&AC$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AC$12))","v":4522},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!$Z$680:$CJ$680,Mrkting!$Z$11:$CJ$11,\">=\"&AD$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AD$12))","v":9024},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!$Z$680:$CJ$680,Mrkting!$Z$11:$CJ$11,\">=\"&AE$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AE$12))","v":14766},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!$Z$680:$CJ$680,Mrkting!$Z$11:$CJ$11,\">=\"&AF$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AF$12))","v":21748},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!$Z$680:$CJ$680,Mrkting!$Z$11:$CJ$11,\">=\"&AG$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AG$12))","v":29970},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!$Z$680:$CJ$680,Mrkting!$Z$11:$CJ$11,\">=\"&AH$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AH$12))","v":39432},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!$Z$680:$CJ$680,Mrkting!$Z$11:$CJ$11,\">=\"&AI$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AI$12))","v":50134.000000000007},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!$Z$680:$CJ$680,Mrkting!$Z$11:$CJ$11,\">=\"&AJ$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":62076},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!$Z$680:$CJ$680,Mrkting!$Z$11:$CJ$11,\">=\"&AK$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AK$12))","v":73900},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!$Z$680:$CJ$680,Mrkting!$Z$11:$CJ$11,\">=\"&AL$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AL$12))","v":81650},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!$Z$680:$CJ$680,Mrkting!$Z$11:$CJ$11,\">=\"&AM$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AM$12))","v":89400},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!$Z$680:$CJ$680,Mrkting!$Z$11:$CJ$11,\">=\"&AN$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AN$12))","v":97150},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!$Z$680:$CJ$680,Mrkting!$Z$11:$CJ$11,\">=\"&AO$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AO$12))","v":104900},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!$Z$680:$CJ$680,Mrkting!$Z$11:$CJ$11,\">=\"&AP$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H21","v":"Трафик"},{"$f":"I27","v":"Концертно-зрелищные объекты"},{"$f":"Mrkting!$I$56","v":"Частота приростов"},null,null,{"$f":"Mrkting!$M$348","v":"номер периода"},null,null,"*",2,null,null,null,null,{"$f":"$V$18","v":"доля // прирост г/г"},null,{"$f":"IF((X$20+X$25)=0,0,X30/(X$20+X$25+X$30+X$35+X$40+X$45+X$50))","v":2.9467906171460174E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(Z30=0,0,(AA30-Z30)/Z30))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AA30=0,0,(AB30-AA30)/AA30))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AB30=0,0,(AC30-AB30)/AB30))","v":2.588888888888889},{"$f":"IF(AD$11=\"\",0,IF(AC30=0,0,(AD30-AC30)/AC30))","v":0.99557717823971692},{"$f":"IF(AE$11=\"\",0,IF(AD30=0,0,(AE30-AD30)/AD30))","v":0.63630319148936165},{"$f":"IF(AF$11=\"\",0,IF(AE30=0,0,(AF30-AE30)/AE30))","v":0.47284301774346471},{"$f":"IF(AG$11=\"\",0,IF(AF30=0,0,(AG30-AF30)/AF30))","v":0.37805775243700568},{"$f":"IF(AH$11=\"\",0,IF(AG30=0,0,(AH30-AG30)/AG30))","v":0.31571571571571572},{"$f":"IF(AI$11=\"\",0,IF(AH30=0,0,(AI30-AH30)/AH30))","v":0.27140393588963296},{"$f":"IF(AJ$11=\"\",0,IF(AI30=0,0,(AJ30-AI30)/AI30))","v":0.23820161965931286},{"$f":"IF(AK$11=\"\",0,IF(AJ30=0,0,(AK30-AJ30)/AJ30))","v":0.19047619047619047},{"$f":"IF(AL$11=\"\",0,IF(AK30=0,0,(AL30-AK30)/AK30))","v":0.10487144790257104},{"$f":"IF(AM$11=\"\",0,IF(AL30=0,0,(AM30-AL30)/AL30))","v":9.4917330067360681E-2},{"$f":"IF(AN$11=\"\",0,IF(AM30=0,0,(AN30-AM30)/AM30))","v":8.6689038031319915E-2},{"$f":"IF(AO$11=\"\",0,IF(AN30=0,0,(AO30-AN30)/AN30))","v":7.9773546062789497E-2},{"$f":"IF(AP$11=\"\",0,IF(AO30=0,0,(AP30-AO30)/AO30))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H26","v":"Трафик"},{"$f":"IF(SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K32)=0,\"\",INDEX(Lists!$AI:$AI,SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K32)))","v":"Развлекательно-игровые объекты"},null,{"$f":"MAX(K$15:K31)+1","v":4},null,null,null,null,null,null,null,null,null,null,{"$f":"I32","v":"Развлекательно-игровые объекты"},null,{"$f":"SUM($Z32:$AQ32)","v":169960},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!$Z$966:$CJ$966,Mrkting!$Z$11:$CJ$11,\">=\"&AA$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!$Z$966:$CJ$966,Mrkting!$Z$11:$CJ$11,\">=\"&AB$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AB$12))","v":900},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!$Z$966:$CJ$966,Mrkting!$Z$11:$CJ$11,\">=\"&AC$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AC$12))","v":2140},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!$Z$966:$CJ$966,Mrkting!$Z$11:$CJ$11,\">=\"&AD$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AD$12))","v":3380},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!$Z$966:$CJ$966,Mrkting!$Z$11:$CJ$11,\">=\"&AE$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AE$12))","v":5520},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!$Z$966:$CJ$966,Mrkting!$Z$11:$CJ$11,\">=\"&AF$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AF$12))","v":7720},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!$Z$966:$CJ$966,Mrkting!$Z$11:$CJ$11,\">=\"&AG$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AG$12))","v":8960},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!$Z$966:$CJ$966,Mrkting!$Z$11:$CJ$11,\">=\"&AH$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AH$12))","v":11100},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!$Z$966:$CJ$966,Mrkting!$Z$11:$CJ$11,\">=\"&AI$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AI$12))","v":13300},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!$Z$966:$CJ$966,Mrkting!$Z$11:$CJ$11,\">=\"&AJ$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":14540},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!$Z$966:$CJ$966,Mrkting!$Z$11:$CJ$11,\">=\"&AK$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AK$12))","v":16680},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!$Z$966:$CJ$966,Mrkting!$Z$11:$CJ$11,\">=\"&AL$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AL$12))","v":18880},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!$Z$966:$CJ$966,Mrkting!$Z$11:$CJ$11,\">=\"&AM$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AM$12))","v":20120},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!$Z$966:$CJ$966,Mrkting!$Z$11:$CJ$11,\">=\"&AN$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AN$12))","v":22260},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!$Z$966:$CJ$966,Mrkting!$Z$11:$CJ$11,\">=\"&AO$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AO$12))","v":24460},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!$Z$966:$CJ$966,Mrkting!$Z$11:$CJ$11,\">=\"&AP$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H26","v":"Трафик"},{"$f":"I32","v":"Развлекательно-игровые объекты"},{"$f":"Mrkting!$I$47","v":"Ежедневный трафик"},null,null,{"$f":"Mrkting!$M$47","v":"кол-во чел"},null,null,"*",1000,null,null,null,null,{"$f":"$V$18","v":"доля // прирост г/г"},null,{"$f":"IF(X$16=0,0,X32/X$16)","v":3.4280802044907529E-3},null,null,{"$f":"IF(AA$11=\"\",0,IF(Z32=0,0,(AA32-Z32)/Z32))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AA32=0,0,(AB32-AA32)/AA32))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AB32=0,0,(AC32-AB32)/AB32))","v":1.3777777777777778},{"$f":"IF(AD$11=\"\",0,IF(AC32=0,0,(AD32-AC32)/AC32))","v":0.57943925233644855},{"$f":"IF(AE$11=\"\",0,IF(AD32=0,0,(AE32-AD32)/AD32))","v":0.63313609467455623},{"$f":"IF(AF$11=\"\",0,IF(AE32=0,0,(AF32-AE32)/AE32))","v":0.39855072463768115},{"$f":"IF(AG$11=\"\",0,IF(AF32=0,0,(AG32-AF32)/AF32))","v":0.16062176165803108},{"$f":"IF(AH$11=\"\",0,IF(AG32=0,0,(AH32-AG32)/AG32))","v":0.23883928571428573},{"$f":"IF(AI$11=\"\",0,IF(AH32=0,0,(AI32-AH32)/AH32))","v":0.1981981981981982},{"$f":"IF(AJ$11=\"\",0,IF(AI32=0,0,(AJ32-AI32)/AI32))","v":9.3233082706766918E-2},{"$f":"IF(AK$11=\"\",0,IF(AJ32=0,0,(AK32-AJ32)/AJ32))","v":0.14718019257221457},{"$f":"IF(AL$11=\"\",0,IF(AK32=0,0,(AL32-AK32)/AK32))","v":0.13189448441247004},{"$f":"IF(AM$11=\"\",0,IF(AL32=0,0,(AM32-AL32)/AL32))","v":6.5677966101694921E-2},{"$f":"IF(AN$11=\"\",0,IF(AM32=0,0,(AN32-AM32)/AM32))","v":0.10636182902584493},{"$f":"IF(AO$11=\"\",0,IF(AN32=0,0,(AO32-AN32)/AN32))","v":9.8831985624438456E-2},{"$f":"IF(AP$11=\"\",0,IF(AO32=0,0,(AP32-AO32)/AO32))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,{"$f":"H26","v":"Трафик"},{"$f":"I32","v":"Развлекательно-игровые объекты"},{"$f":"Mrkting!$I$54","v":"Значение в стартовый период"},null,null,{"$f":"Mrkting!$M$49","v":"трафик/объект"},null,null,"*",200,null,null,null,null,{"$f":"Mrkting!$H$77","v":"Конверсия в гостя"},null,{"$f":"IF(X32=0,0,X35/X32)","v":0.44945163567898333},null,null,{"$f":"IF(AA32=0,0,AA35/AA32)","v":0},0.15244444444444447,0.19046728971962618,0.22994082840236688,0.27014492753623187,0.30943005181347155,0.34937499999999994,0.38958558558558554,0.4292631578947369,0.46924346629986241,0.5,0.5,0.5,0.5,0.5,0]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H26","v":"Трафик"},{"$f":"I32","v":"Развлекательно-игровые объекты"},{"$f":"Mrkting!$I$55","v":"Коэффициент прироста"},null,null,{"$f":"Mrkting!$M$55","v":"трафик/объект"},null,null,"*",200,null,null,null,null,{"$f":"Mrkting!$H$86","v":"Валовый поток гостей"},null,{"$f":"SUM($Z35:$AQ35)","v":76388.800000000003},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!$Z$977:$CJ$977,Mrkting!$Z$11:$CJ$11,\">=\"&AA$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!$Z$977:$CJ$977,Mrkting!$Z$11:$CJ$11,\">=\"&AB$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AB$12))","v":137.20000000000002},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!$Z$977:$CJ$977,Mrkting!$Z$11:$CJ$11,\">=\"&AC$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AC$12))","v":407.6},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!$Z$977:$CJ$977,Mrkting!$Z$11:$CJ$11,\">=\"&AD$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AD$12))","v":777.2},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!$Z$977:$CJ$977,Mrkting!$Z$11:$CJ$11,\">=\"&AE$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AE$12))","v":1491.2},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!$Z$977:$CJ$977,Mrkting!$Z$11:$CJ$11,\">=\"&AF$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AF$12))","v":2388.8000000000002},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!$Z$977:$CJ$977,Mrkting!$Z$11:$CJ$11,\">=\"&AG$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AG$12))","v":3130.3999999999996},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!$Z$977:$CJ$977,Mrkting!$Z$11:$CJ$11,\">=\"&AH$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AH$12))","v":4324.3999999999996},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!$Z$977:$CJ$977,Mrkting!$Z$11:$CJ$11,\">=\"&AI$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AI$12))","v":5709.2000000000007},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!$Z$977:$CJ$977,Mrkting!$Z$11:$CJ$11,\">=\"&AJ$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":6822.7999999999993},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!$Z$977:$CJ$977,Mrkting!$Z$11:$CJ$11,\">=\"&AK$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AK$12))","v":8340},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!$Z$977:$CJ$977,Mrkting!$Z$11:$CJ$11,\">=\"&AL$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AL$12))","v":9440},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!$Z$977:$CJ$977,Mrkting!$Z$11:$CJ$11,\">=\"&AM$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AM$12))","v":10060},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!$Z$977:$CJ$977,Mrkting!$Z$11:$CJ$11,\">=\"&AN$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AN$12))","v":11130},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!$Z$977:$CJ$977,Mrkting!$Z$11:$CJ$11,\">=\"&AO$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AO$12))","v":12230},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!$Z$977:$CJ$977,Mrkting!$Z$11:$CJ$11,\">=\"&AP$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"H26","v":"Трафик"},{"$f":"I32","v":"Развлекательно-игровые объекты"},{"$f":"Mrkting!$I$56","v":"Частота приростов"},null,null,{"$f":"Mrkting!$M$348","v":"номер периода"},null,null,"*",2,null,null,null,null,{"$f":"$V$18","v":"доля // прирост г/г"},null,{"$f":"IF((X$20+X$25)=0,0,X35/(X$20+X$25+X$30+X$35+X$40+X$45+X$50))","v":3.3106516400911224E-3},null,null,{"$f":"IF(AA$11=\"\",0,IF(Z35=0,0,(AA35-Z35)/Z35))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AA35=0,0,(AB35-AA35)/AA35))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AB35=0,0,(AC35-AB35)/AB35))","v":1.9708454810495624},{"$f":"IF(AD$11=\"\",0,IF(AC35=0,0,(AD35-AC35)/AC35))","v":0.90677134445534835},{"$f":"IF(AE$11=\"\",0,IF(AD35=0,0,(AE35-AD35)/AD35))","v":0.91868244981986613},{"$f":"IF(AF$11=\"\",0,IF(AE35=0,0,(AF35-AE35)/AE35))","v":0.60193133047210312},{"$f":"IF(AG$11=\"\",0,IF(AF35=0,0,(AG35-AF35)/AF35))","v":0.31044876088412565},{"$f":"IF(AH$11=\"\",0,IF(AG35=0,0,(AH35-AG35)/AG35))","v":0.38142090467671869},{"$f":"IF(AI$11=\"\",0,IF(AH35=0,0,(AI35-AH35)/AH35))","v":0.32022939598557054},{"$f":"IF(AJ$11=\"\",0,IF(AI35=0,0,(AJ35-AI35)/AI35))","v":0.19505359770195446},{"$f":"IF(AK$11=\"\",0,IF(AJ35=0,0,(AK35-AJ35)/AJ35))","v":0.22237204666705765},{"$f":"IF(AL$11=\"\",0,IF(AK35=0,0,(AL35-AK35)/AK35))","v":0.13189448441247004},{"$f":"IF(AM$11=\"\",0,IF(AL35=0,0,(AM35-AL35)/AL35))","v":6.5677966101694921E-2},{"$f":"IF(AN$11=\"\",0,IF(AM35=0,0,(AN35-AM35)/AM35))","v":0.10636182902584493},{"$f":"IF(AO$11=\"\",0,IF(AN35=0,0,(AO35-AN35)/AN35))","v":9.8831985624438456E-2},{"$f":"IF(AP$11=\"\",0,IF(AO35=0,0,(AP35-AO35)/AO35))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,{"$f":"H31","v":"Трафик"},{"$f":"IF(SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K37)=0,\"\",INDEX(Lists!$AI:$AI,SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K37)))","v":"Рестораны, кафе, бары"},null,{"$f":"MAX(K$15:K36)+1","v":5},null,null,null,null,null,null,null,null,null,null,{"$f":"I37","v":"Рестораны, кафе, бары"},null,{"$f":"SUM($Z37:$AQ37)","v":2345400},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!$Z$1263:$CJ$1263,Mrkting!$Z$11:$CJ$11,\">=\"&AA$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AA$12))","v":1870},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!$Z$1263:$CJ$1263,Mrkting!$Z$11:$CJ$11,\">=\"&AB$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AB$12))","v":7820},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!$Z$1263:$CJ$1263,Mrkting!$Z$11:$CJ$11,\">=\"&AC$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AC$12))","v":17490},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!$Z$1263:$CJ$1263,Mrkting!$Z$11:$CJ$11,\">=\"&AD$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AD$12))","v":30880},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!$Z$1263:$CJ$1263,Mrkting!$Z$11:$CJ$11,\">=\"&AE$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AE$12))","v":47990},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!$Z$1263:$CJ$1263,Mrkting!$Z$11:$CJ$11,\">=\"&AF$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AF$12))","v":68820},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!$Z$1263:$CJ$1263,Mrkting!$Z$11:$CJ$11,\">=\"&AG$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AG$12))","v":93370},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!$Z$1263:$CJ$1263,Mrkting!$Z$11:$CJ$11,\">=\"&AH$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AH$12))","v":121640},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!$Z$1263:$CJ$1263,Mrkting!$Z$11:$CJ$11,\">=\"&AI$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AI$12))","v":153630},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!$Z$1263:$CJ$1263,Mrkting!$Z$11:$CJ$11,\">=\"&AJ$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":189340},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!$Z$1263:$CJ$1263,Mrkting!$Z$11:$CJ$11,\">=\"&AK$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AK$12))","v":228770},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!$Z$1263:$CJ$1263,Mrkting!$Z$11:$CJ$11,\">=\"&AL$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AL$12))","v":271920},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!$Z$1263:$CJ$1263,Mrkting!$Z$11:$CJ$11,\">=\"&AM$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AM$12))","v":318790},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!$Z$1263:$CJ$1263,Mrkting!$Z$11:$CJ$11,\">=\"&AN$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AN$12))","v":369380},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!$Z$1263:$CJ$1263,Mrkting!$Z$11:$CJ$11,\">=\"&AO$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AO$12))","v":423690},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!$Z$1263:$CJ$1263,Mrkting!$Z$11:$CJ$11,\">=\"&AP$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H31","v":"Трафик"},{"$f":"I37","v":"Рестораны, кафе, бары"},{"$f":"Mrkting!$I$47","v":"Ежедневный трафик"},null,null,{"$f":"Mrkting!$M$47","v":"кол-во чел"},null,null,"*",2000,null,null,null,null,{"$f":"$V$18","v":"доля // прирост г/г"},null,{"$f":"IF(X$16=0,0,X37/X$16)","v":4.7306538665642571E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(Z37=0,0,(AA37-Z37)/Z37))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AA37=0,0,(AB37-AA37)/AA37))","v":3.1818181818181817},{"$f":"IF(AC$11=\"\",0,IF(AB37=0,0,(AC37-AB37)/AB37))","v":1.2365728900255755},{"$f":"IF(AD$11=\"\",0,IF(AC37=0,0,(AD37-AC37)/AC37))","v":0.76558033161806749},{"$f":"IF(AE$11=\"\",0,IF(AD37=0,0,(AE37-AD37)/AD37))","v":0.55408031088082899},{"$f":"IF(AF$11=\"\",0,IF(AE37=0,0,(AF37-AE37)/AE37))","v":0.43404876015836635},{"$f":"IF(AG$11=\"\",0,IF(AF37=0,0,(AG37-AF37)/AF37))","v":0.35672769543737287},{"$f":"IF(AH$11=\"\",0,IF(AG37=0,0,(AH37-AG37)/AG37))","v":0.30277391024954481},{"$f":"IF(AI$11=\"\",0,IF(AH37=0,0,(AI37-AH37)/AH37))","v":0.26298914830647813},{"$f":"IF(AJ$11=\"\",0,IF(AI37=0,0,(AJ37-AI37)/AI37))","v":0.23244158042049079},{"$f":"IF(AK$11=\"\",0,IF(AJ37=0,0,(AK37-AJ37)/AJ37))","v":0.20824970951727051},{"$f":"IF(AL$11=\"\",0,IF(AK37=0,0,(AL37-AK37)/AK37))","v":0.18861738864361585},{"$f":"IF(AM$11=\"\",0,IF(AL37=0,0,(AM37-AL37)/AL37))","v":0.17236687260959105},{"$f":"IF(AN$11=\"\",0,IF(AM37=0,0,(AN37-AM37)/AM37))","v":0.15869381097274068},{"$f":"IF(AO$11=\"\",0,IF(AN37=0,0,(AO37-AN37)/AN37))","v":0.14703015864421462},{"$f":"IF(AP$11=\"\",0,IF(AO37=0,0,(AP37-AO37)/AO37))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H31","v":"Трафик"},{"$f":"I37","v":"Рестораны, кафе, бары"},{"$f":"Mrkting!$I$54","v":"Значение в стартовый период"},null,null,{"$f":"Mrkting!$M$49","v":"трафик/объект"},null,null,"*",500,null,null,null,null,{"$f":"Mrkting!$H$77","v":"Конверсия в гостя"},null,{"$f":"IF(X37=0,0,X40/X37)","v":0.49701713993348684},null,null,{"$f":"IF(AA37=0,0,AA40/AA37)","v":0.31518716577540112},0.35181585677749361,0.39086335048599197,0.43040155440414507,0.47012710981454475,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H31","v":"Трафик"},{"$f":"I37","v":"Рестораны, кафе, бары"},{"$f":"Mrkting!$I$55","v":"Коэффициент прироста"},null,null,{"$f":"Mrkting!$M$55","v":"трафик/объект"},null,null,"*",300,null,null,null,null,{"$f":"Mrkting!$H$86","v":"Валовый поток гостей"},null,{"$f":"SUM($Z40:$AQ40)","v":1165704},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!$Z$1274:$CJ$1274,Mrkting!$Z$11:$CJ$11,\">=\"&AA$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AA$12))","v":589.40000000000009},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!$Z$1274:$CJ$1274,Mrkting!$Z$11:$CJ$11,\">=\"&AB$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AB$12))","v":2751.2},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!$Z$1274:$CJ$1274,Mrkting!$Z$11:$CJ$11,\">=\"&AC$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AC$12))","v":6836.2},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!$Z$1274:$CJ$1274,Mrkting!$Z$11:$CJ$11,\">=\"&AD$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AD$12))","v":13290.8},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!$Z$1274:$CJ$1274,Mrkting!$Z$11:$CJ$11,\">=\"&AE$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AE$12))","v":22561.4},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!$Z$1274:$CJ$1274,Mrkting!$Z$11:$CJ$11,\">=\"&AF$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AF$12))","v":34410},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!$Z$1274:$CJ$1274,Mrkting!$Z$11:$CJ$11,\">=\"&AG$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AG$12))","v":46685},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!$Z$1274:$CJ$1274,Mrkting!$Z$11:$CJ$11,\">=\"&AH$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AH$12))","v":60820},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!$Z$1274:$CJ$1274,Mrkting!$Z$11:$CJ$11,\">=\"&AI$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AI$12))","v":76815},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!$Z$1274:$CJ$1274,Mrkting!$Z$11:$CJ$11,\">=\"&AJ$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":94670},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!$Z$1274:$CJ$1274,Mrkting!$Z$11:$CJ$11,\">=\"&AK$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AK$12))","v":114385},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!$Z$1274:$CJ$1274,Mrkting!$Z$11:$CJ$11,\">=\"&AL$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AL$12))","v":135960},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!$Z$1274:$CJ$1274,Mrkting!$Z$11:$CJ$11,\">=\"&AM$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AM$12))","v":159395},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!$Z$1274:$CJ$1274,Mrkting!$Z$11:$CJ$11,\">=\"&AN$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AN$12))","v":184690},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!$Z$1274:$CJ$1274,Mrkting!$Z$11:$CJ$11,\">=\"&AO$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AO$12))","v":211845},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!$Z$1274:$CJ$1274,Mrkting!$Z$11:$CJ$11,\">=\"&AP$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,{"$f":"H31","v":"Трафик"},{"$f":"I37","v":"Рестораны, кафе, бары"},{"$f":"Mrkting!$I$56","v":"Частота приростов"},null,null,{"$f":"Mrkting!$M$348","v":"номер периода"},null,null,"*",2,null,null,null,null,{"$f":"$V$18","v":"доля // прирост г/г"},null,{"$f":"IF((X$20+X$25)=0,0,X40/(X$20+X$25+X$30+X$35+X$40+X$45+X$50))","v":5.0521016948306317E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(Z40=0,0,(AA40-Z40)/Z40))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AA40=0,0,(AB40-AA40)/AA40))","v":3.6677977604343388},{"$f":"IF(AC$11=\"\",0,IF(AB40=0,0,(AC40-AB40)/AB40))","v":1.4848066298342542},{"$f":"IF(AD$11=\"\",0,IF(AC40=0,0,(AD40-AC40)/AC40))","v":0.94417951493519792},{"$f":"IF(AE$11=\"\",0,IF(AD40=0,0,(AE40-AD40)/AD40))","v":0.69752008908417873},{"$f":"IF(AF$11=\"\",0,IF(AE40=0,0,(AF40-AE40)/AE40))","v":0.52517131029102793},{"$f":"IF(AG$11=\"\",0,IF(AF40=0,0,(AG40-AF40)/AF40))","v":0.35672769543737287},{"$f":"IF(AH$11=\"\",0,IF(AG40=0,0,(AH40-AG40)/AG40))","v":0.30277391024954481},{"$f":"IF(AI$11=\"\",0,IF(AH40=0,0,(AI40-AH40)/AH40))","v":0.26298914830647813},{"$f":"IF(AJ$11=\"\",0,IF(AI40=0,0,(AJ40-AI40)/AI40))","v":0.23244158042049079},{"$f":"IF(AK$11=\"\",0,IF(AJ40=0,0,(AK40-AJ40)/AJ40))","v":0.20824970951727051},{"$f":"IF(AL$11=\"\",0,IF(AK40=0,0,(AL40-AK40)/AK40))","v":0.18861738864361585},{"$f":"IF(AM$11=\"\",0,IF(AL40=0,0,(AM40-AL40)/AL40))","v":0.17236687260959105},{"$f":"IF(AN$11=\"\",0,IF(AM40=0,0,(AN40-AM40)/AM40))","v":0.15869381097274068},{"$f":"IF(AO$11=\"\",0,IF(AN40=0,0,(AO40-AN40)/AN40))","v":0.14703015864421462},{"$f":"IF(AP$11=\"\",0,IF(AO40=0,0,(AP40-AO40)/AO40))","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,{"$f":"H16","v":"Трафик"},{"$f":"IF(SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K42)=0,\"\",INDEX(Lists!$AI:$AI,SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K42)))","v":"Дополнительные объекты - 1"},null,{"$f":"MAX(K$15:K41)+1","v":6},null,null,null,null,null,null,null,null,null,null,{"$f":"I42","v":"Дополнительные объекты - 1"},null,{"$f":"SUM($Z42:$AQ42)","v":169960},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!$Z$1560:$CJ$1560,Mrkting!$Z$11:$CJ$11,\">=\"&AA$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!$Z$1560:$CJ$1560,Mrkting!$Z$11:$CJ$11,\">=\"&AB$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AB$12))","v":900},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!$Z$1560:$CJ$1560,Mrkting!$Z$11:$CJ$11,\">=\"&AC$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AC$12))","v":2140},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!$Z$1560:$CJ$1560,Mrkting!$Z$11:$CJ$11,\">=\"&AD$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AD$12))","v":3380},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!$Z$1560:$CJ$1560,Mrkting!$Z$11:$CJ$11,\">=\"&AE$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AE$12))","v":5520},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!$Z$1560:$CJ$1560,Mrkting!$Z$11:$CJ$11,\">=\"&AF$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AF$12))","v":7720},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!$Z$1560:$CJ$1560,Mrkting!$Z$11:$CJ$11,\">=\"&AG$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AG$12))","v":8960},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!$Z$1560:$CJ$1560,Mrkting!$Z$11:$CJ$11,\">=\"&AH$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AH$12))","v":11100},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!$Z$1560:$CJ$1560,Mrkting!$Z$11:$CJ$11,\">=\"&AI$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AI$12))","v":13300},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!$Z$1560:$CJ$1560,Mrkting!$Z$11:$CJ$11,\">=\"&AJ$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":14540},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!$Z$1560:$CJ$1560,Mrkting!$Z$11:$CJ$11,\">=\"&AK$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AK$12))","v":16680},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!$Z$1560:$CJ$1560,Mrkting!$Z$11:$CJ$11,\">=\"&AL$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AL$12))","v":18880},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!$Z$1560:$CJ$1560,Mrkting!$Z$11:$CJ$11,\">=\"&AM$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AM$12))","v":20120},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!$Z$1560:$CJ$1560,Mrkting!$Z$11:$CJ$11,\">=\"&AN$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AN$12))","v":22260},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!$Z$1560:$CJ$1560,Mrkting!$Z$11:$CJ$11,\">=\"&AO$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AO$12))","v":24460},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!$Z$1560:$CJ$1560,Mrkting!$Z$11:$CJ$11,\">=\"&AP$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,{"$f":"H16","v":"Трафик"},{"$f":"I42","v":"Дополнительные объекты - 1"},{"$f":"Mrkting!$I$47","v":"Ежедневный трафик"},null,null,{"$f":"Mrkting!$M$47","v":"кол-во чел"},null,null,"*",1000,null,null,null,null,{"$f":"$V$18","v":"доля // прирост г/г"},null,{"$f":"IF(X$16=0,0,X42/X$16)","v":3.4280802044907529E-3},null,null,{"$f":"IF(AA$11=\"\",0,IF(Z42=0,0,(AA42-Z42)/Z42))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AA42=0,0,(AB42-AA42)/AA42))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AB42=0,0,(AC42-AB42)/AB42))","v":1.3777777777777778},{"$f":"IF(AD$11=\"\",0,IF(AC42=0,0,(AD42-AC42)/AC42))","v":0.57943925233644855},{"$f":"IF(AE$11=\"\",0,IF(AD42=0,0,(AE42-AD42)/AD42))","v":0.63313609467455623},{"$f":"IF(AF$11=\"\",0,IF(AE42=0,0,(AF42-AE42)/AE42))","v":0.39855072463768115},{"$f":"IF(AG$11=\"\",0,IF(AF42=0,0,(AG42-AF42)/AF42))","v":0.16062176165803108},{"$f":"IF(AH$11=\"\",0,IF(AG42=0,0,(AH42-AG42)/AG42))","v":0.23883928571428573},{"$f":"IF(AI$11=\"\",0,IF(AH42=0,0,(AI42-AH42)/AH42))","v":0.1981981981981982},{"$f":"IF(AJ$11=\"\",0,IF(AI42=0,0,(AJ42-AI42)/AI42))","v":9.3233082706766918E-2},{"$f":"IF(AK$11=\"\",0,IF(AJ42=0,0,(AK42-AJ42)/AJ42))","v":0.14718019257221457},{"$f":"IF(AL$11=\"\",0,IF(AK42=0,0,(AL42-AK42)/AK42))","v":0.13189448441247004},{"$f":"IF(AM$11=\"\",0,IF(AL42=0,0,(AM42-AL42)/AL42))","v":6.5677966101694921E-2},{"$f":"IF(AN$11=\"\",0,IF(AM42=0,0,(AN42-AM42)/AM42))","v":0.10636182902584493},{"$f":"IF(AO$11=\"\",0,IF(AN42=0,0,(AO42-AN42)/AN42))","v":9.8831985624438456E-2},{"$f":"IF(AP$11=\"\",0,IF(AO42=0,0,(AP42-AO42)/AO42))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,{"$f":"H16","v":"Трафик"},{"$f":"I42","v":"Дополнительные объекты - 1"},{"$f":"Mrkting!$I$54","v":"Значение в стартовый период"},null,null,{"$f":"Mrkting!$M$49","v":"трафик/объект"},null,null,"*",200,null,null,null,null,{"$f":"Mrkting!$H$77","v":"Конверсия в гостя"},null,{"$f":"IF(X42=0,0,X45/X42)","v":0.44945163567898333},null,null,{"$f":"IF(AA42=0,0,AA45/AA42)","v":0},0.15244444444444447,0.19046728971962618,0.22994082840236688,0.27014492753623187,0.30943005181347155,0.34937499999999994,0.38958558558558554,0.4292631578947369,0.46924346629986241,0.5,0.5,0.5,0.5,0.5,0]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,{"$f":"H16","v":"Трафик"},{"$f":"I42","v":"Дополнительные объекты - 1"},{"$f":"Mrkting!$I$55","v":"Коэффициент прироста"},null,null,{"$f":"Mrkting!$M$55","v":"трафик/объект"},null,null,"*",200,null,null,null,null,{"$f":"Mrkting!$H$86","v":"Валовый поток гостей"},null,{"$f":"SUM($Z45:$AQ45)","v":76388.800000000003},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!$Z$1571:$CJ$1571,Mrkting!$Z$11:$CJ$11,\">=\"&AA$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!$Z$1571:$CJ$1571,Mrkting!$Z$11:$CJ$11,\">=\"&AB$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AB$12))","v":137.20000000000002},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!$Z$1571:$CJ$1571,Mrkting!$Z$11:$CJ$11,\">=\"&AC$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AC$12))","v":407.6},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!$Z$1571:$CJ$1571,Mrkting!$Z$11:$CJ$11,\">=\"&AD$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AD$12))","v":777.2},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!$Z$1571:$CJ$1571,Mrkting!$Z$11:$CJ$11,\">=\"&AE$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AE$12))","v":1491.2},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!$Z$1571:$CJ$1571,Mrkting!$Z$11:$CJ$11,\">=\"&AF$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AF$12))","v":2388.8000000000002},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!$Z$1571:$CJ$1571,Mrkting!$Z$11:$CJ$11,\">=\"&AG$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AG$12))","v":3130.3999999999996},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!$Z$1571:$CJ$1571,Mrkting!$Z$11:$CJ$11,\">=\"&AH$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AH$12))","v":4324.3999999999996},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!$Z$1571:$CJ$1571,Mrkting!$Z$11:$CJ$11,\">=\"&AI$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AI$12))","v":5709.2000000000007},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!$Z$1571:$CJ$1571,Mrkting!$Z$11:$CJ$11,\">=\"&AJ$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":6822.7999999999993},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!$Z$1571:$CJ$1571,Mrkting!$Z$11:$CJ$11,\">=\"&AK$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AK$12))","v":8340},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!$Z$1571:$CJ$1571,Mrkting!$Z$11:$CJ$11,\">=\"&AL$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AL$12))","v":9440},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!$Z$1571:$CJ$1571,Mrkting!$Z$11:$CJ$11,\">=\"&AM$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AM$12))","v":10060},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!$Z$1571:$CJ$1571,Mrkting!$Z$11:$CJ$11,\">=\"&AN$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AN$12))","v":11130},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!$Z$1571:$CJ$1571,Mrkting!$Z$11:$CJ$11,\">=\"&AO$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AO$12))","v":12230},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!$Z$1571:$CJ$1571,Mrkting!$Z$11:$CJ$11,\">=\"&AP$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,{"$f":"H16","v":"Трафик"},{"$f":"I42","v":"Дополнительные объекты - 1"},{"$f":"Mrkting!$I$56","v":"Частота приростов"},null,null,{"$f":"Mrkting!$M$348","v":"номер периода"},null,null,"*",2,null,null,null,null,{"$f":"$V$18","v":"доля // прирост г/г"},null,{"$f":"IF((X$20+X$25)=0,0,X45/(X$20+X$25+X$30+X$35+X$40+X$45+X$50))","v":3.3106516400911224E-3},null,null,{"$f":"IF(AA$11=\"\",0,IF(Z45=0,0,(AA45-Z45)/Z45))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AA45=0,0,(AB45-AA45)/AA45))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AB45=0,0,(AC45-AB45)/AB45))","v":1.9708454810495624},{"$f":"IF(AD$11=\"\",0,IF(AC45=0,0,(AD45-AC45)/AC45))","v":0.90677134445534835},{"$f":"IF(AE$11=\"\",0,IF(AD45=0,0,(AE45-AD45)/AD45))","v":0.91868244981986613},{"$f":"IF(AF$11=\"\",0,IF(AE45=0,0,(AF45-AE45)/AE45))","v":0.60193133047210312},{"$f":"IF(AG$11=\"\",0,IF(AF45=0,0,(AG45-AF45)/AF45))","v":0.31044876088412565},{"$f":"IF(AH$11=\"\",0,IF(AG45=0,0,(AH45-AG45)/AG45))","v":0.38142090467671869},{"$f":"IF(AI$11=\"\",0,IF(AH45=0,0,(AI45-AH45)/AH45))","v":0.32022939598557054},{"$f":"IF(AJ$11=\"\",0,IF(AI45=0,0,(AJ45-AI45)/AI45))","v":0.19505359770195446},{"$f":"IF(AK$11=\"\",0,IF(AJ45=0,0,(AK45-AJ45)/AJ45))","v":0.22237204666705765},{"$f":"IF(AL$11=\"\",0,IF(AK45=0,0,(AL45-AK45)/AK45))","v":0.13189448441247004},{"$f":"IF(AM$11=\"\",0,IF(AL45=0,0,(AM45-AL45)/AL45))","v":6.5677966101694921E-2},{"$f":"IF(AN$11=\"\",0,IF(AM45=0,0,(AN45-AM45)/AM45))","v":0.10636182902584493},{"$f":"IF(AO$11=\"\",0,IF(AN45=0,0,(AO45-AN45)/AN45))","v":9.8831985624438456E-2},{"$f":"IF(AP$11=\"\",0,IF(AO45=0,0,(AP45-AO45)/AO45))","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,{"$f":"H41","v":"Трафик"},{"$f":"IF(SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K47)=0,\"\",INDEX(Lists!$AI:$AI,SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K47)))","v":"Дополнительные объекты - 2"},null,{"$f":"MAX(K$15:K46)+1","v":7},null,null,null,null,null,null,null,null,null,null,{"$f":"I47","v":"Дополнительные объекты - 2"},null,{"$f":"SUM($Z47:$AQ47)","v":319970},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!$Z$1857:$CJ$1857,Mrkting!$Z$11:$CJ$11,\">=\"&AA$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!$Z$1857:$CJ$1857,Mrkting!$Z$11:$CJ$11,\">=\"&AB$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AB$12))","v":1970},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!$Z$1857:$CJ$1857,Mrkting!$Z$11:$CJ$11,\">=\"&AC$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AC$12))","v":3830},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!$Z$1857:$CJ$1857,Mrkting!$Z$11:$CJ$11,\">=\"&AD$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AD$12))","v":5690},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!$Z$1857:$CJ$1857,Mrkting!$Z$11:$CJ$11,\">=\"&AE$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AE$12))","v":9520},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!$Z$1857:$CJ$1857,Mrkting!$Z$11:$CJ$11,\">=\"&AF$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AF$12))","v":13240},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!$Z$1857:$CJ$1857,Mrkting!$Z$11:$CJ$11,\">=\"&AG$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AG$12))","v":16680},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!$Z$1857:$CJ$1857,Mrkting!$Z$11:$CJ$11,\">=\"&AH$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AH$12))","v":20680},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!$Z$1857:$CJ$1857,Mrkting!$Z$11:$CJ$11,\">=\"&AI$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AI$12))","v":24400},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!$Z$1857:$CJ$1857,Mrkting!$Z$11:$CJ$11,\">=\"&AJ$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":27840},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!$Z$1857:$CJ$1857,Mrkting!$Z$11:$CJ$11,\">=\"&AK$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AK$12))","v":31840},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!$Z$1857:$CJ$1857,Mrkting!$Z$11:$CJ$11,\">=\"&AL$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AL$12))","v":35560},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!$Z$1857:$CJ$1857,Mrkting!$Z$11:$CJ$11,\">=\"&AM$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AM$12))","v":39000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!$Z$1857:$CJ$1857,Mrkting!$Z$11:$CJ$11,\">=\"&AN$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AN$12))","v":43000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!$Z$1857:$CJ$1857,Mrkting!$Z$11:$CJ$11,\">=\"&AO$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AO$12))","v":46720},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!$Z$1857:$CJ$1857,Mrkting!$Z$11:$CJ$11,\">=\"&AP$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,{"$f":"H41","v":"Трафик"},{"$f":"I47","v":"Дополнительные объекты - 2"},{"$f":"Mrkting!$I$47","v":"Ежедневный трафик"},null,null,{"$f":"Mrkting!$M$47","v":"кол-во чел"},null,null,"*",2000,null,null,null,null,{"$f":"$V$18","v":"доля // прирост г/г"},null,{"$f":"IF(X$16=0,0,X47/X$16)","v":6.4537704344016606E-3},null,null,{"$f":"IF(AA$11=\"\",0,IF(Z47=0,0,(AA47-Z47)/Z47))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AA47=0,0,(AB47-AA47)/AA47))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AB47=0,0,(AC47-AB47)/AB47))","v":0.9441624365482234},{"$f":"IF(AD$11=\"\",0,IF(AC47=0,0,(AD47-AC47)/AC47))","v":0.48563968668407309},{"$f":"IF(AE$11=\"\",0,IF(AD47=0,0,(AE47-AD47)/AD47))","v":0.67311072056239019},{"$f":"IF(AF$11=\"\",0,IF(AE47=0,0,(AF47-AE47)/AE47))","v":0.3907563025210084},{"$f":"IF(AG$11=\"\",0,IF(AF47=0,0,(AG47-AF47)/AF47))","v":0.25981873111782477},{"$f":"IF(AH$11=\"\",0,IF(AG47=0,0,(AH47-AG47)/AG47))","v":0.23980815347721823},{"$f":"IF(AI$11=\"\",0,IF(AH47=0,0,(AI47-AH47)/AH47))","v":0.17988394584139264},{"$f":"IF(AJ$11=\"\",0,IF(AI47=0,0,(AJ47-AI47)/AI47))","v":0.14098360655737704},{"$f":"IF(AK$11=\"\",0,IF(AJ47=0,0,(AK47-AJ47)/AJ47))","v":0.14367816091954022},{"$f":"IF(AL$11=\"\",0,IF(AK47=0,0,(AL47-AK47)/AK47))","v":0.11683417085427136},{"$f":"IF(AM$11=\"\",0,IF(AL47=0,0,(AM47-AL47)/AL47))","v":9.6737907761529809E-2},{"$f":"IF(AN$11=\"\",0,IF(AM47=0,0,(AN47-AM47)/AM47))","v":0.10256410256410256},{"$f":"IF(AO$11=\"\",0,IF(AN47=0,0,(AO47-AN47)/AN47))","v":8.6511627906976737E-2},{"$f":"IF(AP$11=\"\",0,IF(AO47=0,0,(AP47-AO47)/AO47))","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,{"$f":"H41","v":"Трафик"},{"$f":"I47","v":"Дополнительные объекты - 2"},{"$f":"Mrkting!$I$54","v":"Значение в стартовый период"},null,null,{"$f":"Mrkting!$M$49","v":"трафик/объект"},null,null,"*",500,null,null,null,null,{"$f":"Mrkting!$H$77","v":"Конверсия в гостя"},null,{"$f":"IF(X47=0,0,X50/X47)","v":0.45157295996499669},null,null,{"$f":"IF(AA47=0,0,AA50/AA47)","v":0},0.15137055837563451,0.19023498694516972,0.22984182776801404,0.27,0.30972809667673717,0.34940047961630688,0.38947775628626691,0.42940983606557376,0.46925287356321832,0.5,0.5,0.5,0.5,0.5,0]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,{"$f":"H41","v":"Трафик"},{"$f":"I47","v":"Дополнительные объекты - 2"},{"$f":"Mrkting!$I$55","v":"Коэффициент прироста"},null,null,{"$f":"Mrkting!$M$55","v":"трафик/объект"},null,null,"*",300,null,null,null,null,{"$f":"Mrkting!$H$86","v":"Валовый поток гостей"},null,{"$f":"SUM($Z50:$AQ50)","v":144489.79999999999},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!$Z$1868:$CJ$1868,Mrkting!$Z$11:$CJ$11,\">=\"&AA$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!$Z$1868:$CJ$1868,Mrkting!$Z$11:$CJ$11,\">=\"&AB$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AB$12))","v":298.2},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!$Z$1868:$CJ$1868,Mrkting!$Z$11:$CJ$11,\">=\"&AC$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AC$12))","v":728.6},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!$Z$1868:$CJ$1868,Mrkting!$Z$11:$CJ$11,\">=\"&AD$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AD$12))","v":1307.8},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!$Z$1868:$CJ$1868,Mrkting!$Z$11:$CJ$11,\">=\"&AE$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AE$12))","v":2570.4},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!$Z$1868:$CJ$1868,Mrkting!$Z$11:$CJ$11,\">=\"&AF$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AF$12))","v":4100.8},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!$Z$1868:$CJ$1868,Mrkting!$Z$11:$CJ$11,\">=\"&AG$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AG$12))","v":5827.9999999999991},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!$Z$1868:$CJ$1868,Mrkting!$Z$11:$CJ$11,\">=\"&AH$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AH$12))","v":8054.4},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!$Z$1868:$CJ$1868,Mrkting!$Z$11:$CJ$11,\">=\"&AI$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AI$12))","v":10477.6},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!$Z$1868:$CJ$1868,Mrkting!$Z$11:$CJ$11,\">=\"&AJ$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":13063.999999999998},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!$Z$1868:$CJ$1868,Mrkting!$Z$11:$CJ$11,\">=\"&AK$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AK$12))","v":15920},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!$Z$1868:$CJ$1868,Mrkting!$Z$11:$CJ$11,\">=\"&AL$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AL$12))","v":17780},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!$Z$1868:$CJ$1868,Mrkting!$Z$11:$CJ$11,\">=\"&AM$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AM$12))","v":19500},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!$Z$1868:$CJ$1868,Mrkting!$Z$11:$CJ$11,\">=\"&AN$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AN$12))","v":21500},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!$Z$1868:$CJ$1868,Mrkting!$Z$11:$CJ$11,\">=\"&AO$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AO$12))","v":23360},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!$Z$1868:$CJ$1868,Mrkting!$Z$11:$CJ$11,\">=\"&AP$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,{"$f":"H41","v":"Трафик"},{"$f":"I47","v":"Дополнительные объекты - 2"},{"$f":"Mrkting!$I$56","v":"Частота приростов"},null,null,{"$f":"Mrkting!$M$348","v":"номер периода"},null,null,"*",2,null,null,null,null,{"$f":"$V$18","v":"доля // прирост г/г"},null,{"$f":"IF((X$20+X$25)=0,0,X50/(X$20+X$25+X$30+X$35+X$40+X$45+X$50))","v":6.2621142542681413E-3},null,null,{"$f":"IF(AA$11=\"\",0,IF(Z50=0,0,(AA50-Z50)/Z50))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AA50=0,0,(AB50-AA50)/AA50))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AB50=0,0,(AC50-AB50)/AB50))","v":1.4433266264252183},{"$f":"IF(AD$11=\"\",0,IF(AC50=0,0,(AD50-AC50)/AC50))","v":0.79494921767773796},{"$f":"IF(AE$11=\"\",0,IF(AD50=0,0,(AE50-AD50)/AD50))","v":0.96543814038843878},{"$f":"IF(AF$11=\"\",0,IF(AE50=0,0,(AF50-AE50)/AE50))","v":0.59539371304077193},{"$f":"IF(AG$11=\"\",0,IF(AF50=0,0,(AG50-AF50)/AF50))","v":0.42118611002731143},{"$f":"IF(AH$11=\"\",0,IF(AG50=0,0,(AH50-AG50)/AG50))","v":0.38201784488675378},{"$f":"IF(AI$11=\"\",0,IF(AH50=0,0,(AI50-AH50)/AH50))","v":0.30085419149781495},{"$f":"IF(AJ$11=\"\",0,IF(AI50=0,0,(AJ50-AI50)/AI50))","v":0.24685042376116645},{"$f":"IF(AK$11=\"\",0,IF(AJ50=0,0,(AK50-AJ50)/AJ50))","v":0.2186160440906309},{"$f":"IF(AL$11=\"\",0,IF(AK50=0,0,(AL50-AK50)/AK50))","v":0.11683417085427136},{"$f":"IF(AM$11=\"\",0,IF(AL50=0,0,(AM50-AL50)/AL50))","v":9.6737907761529809E-2},{"$f":"IF(AN$11=\"\",0,IF(AM50=0,0,(AN50-AM50)/AM50))","v":0.10256410256410256},{"$f":"IF(AO$11=\"\",0,IF(AN50=0,0,(AO50-AN50)/AN50))","v":8.6511627906976737E-2},{"$f":"IF(AP$11=\"\",0,IF(AO50=0,0,(AP50-AO50)/AO50))","v":0}]
[]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,{"$f":"Mrkting!$H$98","v":"Базовый прайс-лист продукции"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Mrkting!$H$107","v":"Общий оборот (GMV)"},null,{"$f":"SUM($Z53:$AQ53)","v":19475638497.029514},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!$Z$107:$CJ$107,Mrkting!$Z$11:$CJ$11,\">=\"&AA$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AA$12)+SUMIFS(Mrkting!$Z$400:$CJ$400,Mrkting!$Z$11:$CJ$11,\">=\"&AA$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!$Z$107:$CJ$107,Mrkting!$Z$11:$CJ$11,\">=\"&AB$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AB$12)+SUMIFS(Mrkting!$Z$400:$CJ$400,Mrkting!$Z$11:$CJ$11,\">=\"&AB$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AB$12))","v":16985857.44680851},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!$Z$107:$CJ$107,Mrkting!$Z$11:$CJ$11,\">=\"&AC$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AC$12)+SUMIFS(Mrkting!$Z$400:$CJ$400,Mrkting!$Z$11:$CJ$11,\">=\"&AC$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AC$12))","v":57788479.787234046},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!$Z$107:$CJ$107,Mrkting!$Z$11:$CJ$11,\">=\"&AD$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AD$12)+SUMIFS(Mrkting!$Z$400:$CJ$400,Mrkting!$Z$11:$CJ$11,\">=\"&AD$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AD$12))","v":143469997.85106385},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!$Z$107:$CJ$107,Mrkting!$Z$11:$CJ$11,\">=\"&AE$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AE$12)+SUMIFS(Mrkting!$Z$400:$CJ$400,Mrkting!$Z$11:$CJ$11,\">=\"&AE$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AE$12))","v":287387544.79148936},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!$Z$107:$CJ$107,Mrkting!$Z$11:$CJ$11,\">=\"&AF$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AF$12)+SUMIFS(Mrkting!$Z$400:$CJ$400,Mrkting!$Z$11:$CJ$11,\">=\"&AF$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AF$12))","v":493746326.95404255},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!$Z$107:$CJ$107,Mrkting!$Z$11:$CJ$11,\">=\"&AG$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AG$12)+SUMIFS(Mrkting!$Z$400:$CJ$400,Mrkting!$Z$11:$CJ$11,\">=\"&AG$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AG$12))","v":778544063.84189105},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!$Z$107:$CJ$107,Mrkting!$Z$11:$CJ$11,\">=\"&AH$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AH$12)+SUMIFS(Mrkting!$Z$400:$CJ$400,Mrkting!$Z$11:$CJ$11,\">=\"&AH$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AH$12))","v":1113668609.5735476},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!$Z$107:$CJ$107,Mrkting!$Z$11:$CJ$11,\">=\"&AI$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AI$12)+SUMIFS(Mrkting!$Z$400:$CJ$400,Mrkting!$Z$11:$CJ$11,\">=\"&AI$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AI$12))","v":1487757926.378154},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!$Z$107:$CJ$107,Mrkting!$Z$11:$CJ$11,\">=\"&AJ$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AJ$12)+SUMIFS(Mrkting!$Z$400:$CJ$400,Mrkting!$Z$11:$CJ$11,\">=\"&AJ$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":1933086845.2609825},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!$Z$107:$CJ$107,Mrkting!$Z$11:$CJ$11,\">=\"&AK$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AK$12)+SUMIFS(Mrkting!$Z$400:$CJ$400,Mrkting!$Z$11:$CJ$11,\">=\"&AK$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AK$12))","v":2172511500.5964184},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!$Z$107:$CJ$107,Mrkting!$Z$11:$CJ$11,\">=\"&AL$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AL$12)+SUMIFS(Mrkting!$Z$400:$CJ$400,Mrkting!$Z$11:$CJ$11,\">=\"&AL$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AL$12))","v":2356193230.9675446},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!$Z$107:$CJ$107,Mrkting!$Z$11:$CJ$11,\">=\"&AM$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AM$12)+SUMIFS(Mrkting!$Z$400:$CJ$400,Mrkting!$Z$11:$CJ$11,\">=\"&AM$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AM$12))","v":2703731732.5352569},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!$Z$107:$CJ$107,Mrkting!$Z$11:$CJ$11,\">=\"&AN$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AN$12)+SUMIFS(Mrkting!$Z$400:$CJ$400,Mrkting!$Z$11:$CJ$11,\">=\"&AN$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AN$12))","v":2866537084.1717892},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!$Z$107:$CJ$107,Mrkting!$Z$11:$CJ$11,\">=\"&AO$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AO$12)+SUMIFS(Mrkting!$Z$400:$CJ$400,Mrkting!$Z$11:$CJ$11,\">=\"&AO$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AO$12))","v":3064229296.873292},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!$Z$107:$CJ$107,Mrkting!$Z$11:$CJ$11,\">=\"&AP$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AP$12)+SUMIFS(Mrkting!$Z$400:$CJ$400,Mrkting!$Z$11:$CJ$11,\">=\"&AP$11,Mrkting!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,{"$f":"H53","v":"Базовый прайс-лист продукции"},{"$f":"IF(SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K54)=0,\"\",INDEX(Lists!$AI:$AI,SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K54)))","v":"Объекты размещения (отели, гостиницы)"},null,{"$f":"MAX(K$52:K53)+1","v":1},null,null,null,null,null,null,null,null,null,null,{"$f":"Items!$BO$16","v":"Выручка"},null,{"$f":"SUM($Z54:$AQ54)","v":20132257517.939495},null,null,{"$f":"IF(AA$11=\"\",0,PL!AA$16)","v":315223.61366571428},{"$f":"IF(AB$11=\"\",0,PL!AB$16)","v":15600254.385446619},{"$f":"IF(AC$11=\"\",0,PL!AC$16)","v":53220510.986534975},{"$f":"IF(AD$11=\"\",0,PL!AD$16)","v":130741113.25204204},{"$f":"IF(AE$11=\"\",0,PL!AE$16)","v":261006362.26354831},{"$f":"IF(AF$11=\"\",0,PL!AF$16)","v":453653471.10166121},{"$f":"IF(AG$11=\"\",0,PL!AG$16)","v":713696587.34158444},{"$f":"IF(AH$11=\"\",0,PL!AH$16)","v":1029935417.4664056},{"$f":"IF(AI$11=\"\",0,PL!AI$16)","v":1410907671.2504463},{"$f":"IF(AJ$11=\"\",0,PL!AJ$16)","v":1861327126.7079806},{"$f":"IF(AK$11=\"\",0,PL!AK$16)","v":2205233216.3419294},{"$f":"IF(AL$11=\"\",0,PL!AL$16)","v":2515926068.8128185},{"$f":"IF(AM$11=\"\",0,PL!AM$16)","v":2869262780.4910002},{"$f":"IF(AN$11=\"\",0,PL!AN$16)","v":3134264070.662941},{"$f":"IF(AO$11=\"\",0,PL!AO$16)","v":3477167643.2614884},{"$f":"IF(AP$11=\"\",0,PL!AP$16)","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,{"$f":"H53","v":"Базовый прайс-лист продукции"},{"$f":"I54","v":"Объекты размещения (отели, гостиницы)"},{"$f":"Lists!$AM$16","v":"Номерной фонд"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,null,{"$f":"Q93","v":6702.1276595744685},null,null,null,null,"прирост г/г",null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF(Z54=0,0,(AA54-Z54)/Z54))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AA54=0,0,(AB54-AA54)/AA54))","v":48.489485270574455},{"$f":"IF(AC$11=\"\",0,IF(AB54=0,0,(AC54-AB54)/AB54))","v":2.4115155863217246},{"$f":"IF(AD$11=\"\",0,IF(AC54=0,0,(AD54-AC54)/AC54))","v":1.4565925961349775},{"$f":"IF(AE$11=\"\",0,IF(AD54=0,0,(AE54-AD54)/AD54))","v":0.99636025555619678},{"$f":"IF(AF$11=\"\",0,IF(AE54=0,0,(AF54-AE54)/AE54))","v":0.73809353598664229},{"$f":"IF(AG$11=\"\",0,IF(AF54=0,0,(AG54-AF54)/AF54))","v":0.57321972123001574},{"$f":"IF(AH$11=\"\",0,IF(AG54=0,0,(AH54-AG54)/AG54))","v":0.44309982103566536},{"$f":"IF(AI$11=\"\",0,IF(AH54=0,0,(AI54-AH54)/AH54))","v":0.36989916777618459},{"$f":"IF(AJ$11=\"\",0,IF(AI54=0,0,(AJ54-AI54)/AI54))","v":0.31924091465059556},{"$f":"IF(AK$11=\"\",0,IF(AJ54=0,0,(AK54-AJ54)/AJ54))","v":0.18476391640097956},{"$f":"IF(AL$11=\"\",0,IF(AK54=0,0,(AL54-AK54)/AK54))","v":0.14088888656695939},{"$f":"IF(AM$11=\"\",0,IF(AL54=0,0,(AM54-AL54)/AL54))","v":0.14044002169145989},{"$f":"IF(AN$11=\"\",0,IF(AM54=0,0,(AN54-AM54)/AM54))","v":9.235866856593479E-2},{"$f":"IF(AO$11=\"\",0,IF(AN54=0,0,(AO54-AN54)/AN54))","v":0.10940481237945548},{"$f":"IF(AP$11=\"\",0,IF(AO54=0,0,(AP54-AO54)/AO54))","v":0}]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,{"$f":"H53","v":"Базовый прайс-лист продукции"},{"$f":"I54","v":"Объекты размещения (отели, гостиницы)"},{"$f":"Lists!$AM$17","v":"Food&Beverage"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,null,{"$f":"Q100","v":2425.5319148936169},null,null,null,null,"Фулфилмент",null,{"$f":"IF(X53=0,0,X54/X53)","v":1.0337148905803593},null,null,{"$f":"IF(AA53=0,0,AA54/AA53)","v":0},0.91842607500381246,0.92095364305277727,0.91127842204168941,0.90820345903618893,0.91879867522313097,0.9167067356723485,0.92481318824348868,0.94834491971768919,0.9628781713925979,1.0150616996671953,1.06779275814305,1.0612231775674457,1.0933973566815043,1.1347609158392795,0]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,{"$f":"H53","v":"Базовый прайс-лист продукции"},{"$f":"I54","v":"Объекты размещения (отели, гостиницы)"},{"$f":"Lists!$AM$18","v":"Развлекат. услуги"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,null,{"$f":"Q107","v":648.936170212766},null,null,null,null,{"$f":"Items!$BO$25","v":"EBITDA"},null,{"$f":"SUM($Z57:$AQ57)","v":6341843033.7433205},null,null,{"$f":"IF(AA$11=\"\",0,PL!AA$111)","v":-33109866.559685677},{"$f":"IF(AB$11=\"\",0,PL!AB$111)","v":-28758316.281386696},{"$f":"IF(AC$11=\"\",0,PL!AC$111)","v":-16000634.613328338},{"$f":"IF(AD$11=\"\",0,PL!AD$111)","v":15144751.831697822},{"$f":"IF(AE$11=\"\",0,PL!AE$111)","v":74984792.084796816},{"$f":"IF(AF$11=\"\",0,PL!AF$111)","v":166139666.42685354},{"$f":"IF(AG$11=\"\",0,PL!AG$111)","v":285037429.65789151},{"$f":"IF(AH$11=\"\",0,PL!AH$111)","v":422984168.6384027},{"$f":"IF(AI$11=\"\",0,PL!AI$111)","v":576090295.26373339},{"$f":"IF(AJ$11=\"\",0,PL!AJ$111)","v":731787372.80223739},{"$f":"IF(AK$11=\"\",0,PL!AK$111)","v":755206682.59285307},{"$f":"IF(AL$11=\"\",0,PL!AL$111)","v":793610065.96794522},{"$f":"IF(AM$11=\"\",0,PL!AM$111)","v":854607102.26442432},{"$f":"IF(AN$11=\"\",0,PL!AN$111)","v":843785663.68547285},{"$f":"IF(AO$11=\"\",0,PL!AO$111)","v":900333859.98141253},{"$f":"IF(AP$11=\"\",0,PL!AP$111)","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,{"$f":"$H$16","v":"Трафик"},{"$f":"I54","v":"Объекты размещения (отели, гостиницы)"},{"$f":"Mrkting!$I$104","v":"Процент индексации/прироста"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",0.02,null,null,null,null,"прирост г/г",null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF(Z57=0,0,(AA57-Z57)/Z57))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AA57=0,0,(AB57-AA57)/AA57))","v":-0.13142759939713547},{"$f":"IF(AC$11=\"\",0,IF(AB57=0,0,(AC57-AB57)/AB57))","v":-0.44361712776333634},{"$f":"IF(AD$11=\"\",0,IF(AC57=0,0,(AD57-AC57)/AC57))","v":-1.9465094477616796},{"$f":"IF(AE$11=\"\",0,IF(AD57=0,0,(AE57-AD57)/AD57))","v":3.9512063926894041},{"$f":"IF(AF$11=\"\",0,IF(AE57=0,0,(AF57-AE57)/AE57))","v":1.2156448235393373},{"$f":"IF(AG$11=\"\",0,IF(AF57=0,0,(AG57-AF57)/AF57))","v":0.71564946402119567},{"$f":"IF(AH$11=\"\",0,IF(AG57=0,0,(AH57-AG57)/AG57))","v":0.48396008603529034},{"$f":"IF(AI$11=\"\",0,IF(AH57=0,0,(AI57-AH57)/AH57))","v":0.36196656512744529},{"$f":"IF(AJ$11=\"\",0,IF(AI57=0,0,(AJ57-AI57)/AI57))","v":0.27026505882593643},{"$f":"IF(AK$11=\"\",0,IF(AJ57=0,0,(AK57-AJ57)/AJ57))","v":3.2002888627246991E-2},{"$f":"IF(AL$11=\"\",0,IF(AK57=0,0,(AL57-AK57)/AK57))","v":5.0851487758611605E-2},{"$f":"IF(AM$11=\"\",0,IF(AL57=0,0,(AM57-AL57)/AL57))","v":7.686020995976485E-2},{"$f":"IF(AN$11=\"\",0,IF(AM57=0,0,(AN57-AM57)/AM57))","v":-1.2662472088376365E-2},{"$f":"IF(AO$11=\"\",0,IF(AN57=0,0,(AO57-AN57)/AN57))","v":6.7017251808888789E-2},{"$f":"IF(AP$11=\"\",0,IF(AO57=0,0,(AP57-AO57)/AO57))","v":0}]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,{"$f":"H53","v":"Базовый прайс-лист продукции"},{"$f":"IF(SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K59)=0,\"\",INDEX(Lists!$AI:$AI,SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K59)))","v":"Объекты активного отдыха"},null,{"$f":"MAX(K$52:K58)+1","v":2},null,null,null,null,null,null,null,null,null,null,{"$f":"KPI!$I$24","v":"Рентабельность"},null,{"$f":"IF(X54=0,0,X57/X54)","v":0.31500903602550373},null,null,{"$f":"IF(AA54=0,0,AA57/AA54)","v":-105.03612395865036},{"$f":"IF(AB54=0,0,AB57/AB54)","v":-1.8434517521852176},{"$f":"IF(AC54=0,0,AC57/AC54)","v":-0.30064789527061414},0.11583771512257088,0.28729105081768752,0.36622593457379843,0.39938180273442853,0.41068999227051006,0.40831183145610184,0.39315355280751024,0.34246114061604788,0.31543457329905694,0.29784901824787913,0.26921332876301018,0.25892736627933299,0]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,{"$f":"H53","v":"Базовый прайс-лист продукции"},{"$f":"I59","v":"Объекты активного отдыха"},{"$f":"Lists!$AM$16","v":"Номерной фонд"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,null,{"$f":"Q114","v":0},null,null,null,null,{"$f":"Items!$BO$34","v":"Чистая прибыль"},null,{"$f":"SUM($Z60:$AQ60)","v":3368899247.8251429},null,null,{"$f":"IF(AA$11=\"\",0,PL!AA$161)","v":-78766597.879829317},{"$f":"IF(AB$11=\"\",0,PL!AB$161)","v":-89894531.008971676},{"$f":"IF(AC$11=\"\",0,PL!AC$161)","v":-94565976.038467914},{"$f":"IF(AD$11=\"\",0,PL!AD$161)","v":-76969341.458274782},{"$f":"IF(AE$11=\"\",0,PL!AE$161)","v":-29955085.738275416},{"$f":"IF(AF$11=\"\",0,PL!AF$161)","v":50765100.77849859},{"$f":"IF(AG$11=\"\",0,PL!AG$161)","v":153529578.64665854},{"$f":"IF(AH$11=\"\",0,PL!AH$161)","v":254946862.54912293},{"$f":"IF(AI$11=\"\",0,PL!AI$161)","v":334912659.1728301},{"$f":"IF(AJ$11=\"\",0,PL!AJ$161)","v":457521170.10283417},{"$f":"IF(AK$11=\"\",0,PL!AK$161)","v":465335948.46888417},{"$f":"IF(AL$11=\"\",0,PL!AL$161)","v":484911107.50713336},{"$f":"IF(AM$11=\"\",0,PL!AM$161)","v":520221699.06886733},{"$f":"IF(AN$11=\"\",0,PL!AN$161)","v":494471620.03665686},{"$f":"IF(AO$11=\"\",0,PL!AO$161)","v":522435033.61747611},{"$f":"IF(AP$11=\"\",0,PL!AP$161)","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,{"$f":"H53","v":"Базовый прайс-лист продукции"},{"$f":"I59","v":"Объекты активного отдыха"},{"$f":"Lists!$AM$17","v":"Food&Beverage"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,null,{"$f":"Q121","v":500},null,null,null,null,"прирост г/г",null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF(Z60=0,0,(AA60-Z60)/Z60))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AA60=0,0,(AB60-AA60)/AA60))","v":0.14127731079765246},{"$f":"IF(AC$11=\"\",0,IF(AB60=0,0,(AC60-AB60)/AB60))","v":5.1965842382892202E-2},{"$f":"IF(AD$11=\"\",0,IF(AC60=0,0,(AD60-AC60)/AC60))","v":-0.18607786137622168},{"$f":"IF(AE$11=\"\",0,IF(AD60=0,0,(AE60-AD60)/AD60))","v":-0.61081795464608302},{"$f":"IF(AF$11=\"\",0,IF(AE60=0,0,(AF60-AE60)/AE60))","v":-2.6947072434392321},{"$f":"IF(AG$11=\"\",0,IF(AF60=0,0,(AG60-AF60)/AF60))","v":2.0243134809590595},{"$f":"IF(AH$11=\"\",0,IF(AG60=0,0,(AH60-AG60)/AG60))","v":0.66057162923550861},{"$f":"IF(AI$11=\"\",0,IF(AH60=0,0,(AI60-AH60)/AH60))","v":0.31365671977351528},{"$f":"IF(AJ$11=\"\",0,IF(AI60=0,0,(AJ60-AI60)/AI60))","v":0.36609100185350868},{"$f":"IF(AK$11=\"\",0,IF(AJ60=0,0,(AK60-AJ60)/AJ60))","v":1.7080692384777576E-2},{"$f":"IF(AL$11=\"\",0,IF(AK60=0,0,(AL60-AK60)/AK60))","v":4.2066724272341781E-2},{"$f":"IF(AM$11=\"\",0,IF(AL60=0,0,(AM60-AL60)/AL60))","v":7.2818689889908361E-2},{"$f":"IF(AN$11=\"\",0,IF(AM60=0,0,(AN60-AM60)/AM60))","v":-4.9498279441822467E-2},{"$f":"IF(AO$11=\"\",0,IF(AN60=0,0,(AO60-AN60)/AN60))","v":5.6552110268221718E-2},{"$f":"IF(AP$11=\"\",0,IF(AO60=0,0,(AP60-AO60)/AO60))","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,{"$f":"H53","v":"Базовый прайс-лист продукции"},{"$f":"I59","v":"Объекты активного отдыха"},{"$f":"Lists!$AM$18","v":"Развлекат. услуги"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,null,{"$f":"Q128","v":542.85714285714289},null,null,null,null,{"$f":"KPI!$I$24","v":"Рентабельность"},null,{"$f":"IF(X54=0,0,X60/X54)","v":0.16733837448796673},null,null,{"$f":"IF(AA54=0,0,AA60/AA54)","v":-249.87530903493501},-5.7623759707940225,-1.7768708771397088,-0.5887156652084925,-0.11476764580944811,0.11190281572236095,0.21511883532823634,0.24753674669842954,0.23737390191946917,0.24580374053432769,0.21101439295422444,0.19273662828095212,0.18130848892824128,0.157763228907534,0.15024729527491124,0]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,{"$f":"H53","v":"Базовый прайс-лист продукции"},{"$f":"I59","v":"Объекты активного отдыха"},{"$f":"Mrkting!$I$104","v":"Процент индексации/прироста"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",0.02,null,null,null,null,{"$f":"Items!$BS$20","v":"Свободный финпоток (FCF)"},null,{"$f":"SUM($Z63:$AQ63)","v":2451212222.5781412},null,null,{"$f":"IF(AA$11=\"\",0,InvAn!AA$21)","v":-328740125.624439},{"$f":"IF(AB$11=\"\",0,InvAn!AB$21)","v":-260003559.83787906},{"$f":"IF(AC$11=\"\",0,InvAn!AC$21)","v":-171497721.37957096},{"$f":"IF(AD$11=\"\",0,InvAn!AD$21)","v":-288638769.44840217},{"$f":"IF(AE$11=\"\",0,InvAn!AE$21)","v":-122113160.43648994},{"$f":"IF(AF$11=\"\",0,InvAn!AF$21)","v":-63334257.957958937},{"$f":"IF(AG$11=\"\",0,InvAn!AG$21)","v":22770590.606993914},{"$f":"IF(AH$11=\"\",0,InvAn!AH$21)","v":186453802.76286906},{"$f":"IF(AI$11=\"\",0,InvAn!AI$21)","v":295872191.52249753},{"$f":"IF(AJ$11=\"\",0,InvAn!AJ$21)","v":270606657.73119479},{"$f":"IF(AK$11=\"\",0,InvAn!AK$21)","v":374725315.53191251},{"$f":"IF(AL$11=\"\",0,InvAn!AL$21)","v":402000055.4241668},{"$f":"IF(AM$11=\"\",0,InvAn!AM$21)","v":361589954.02710891},{"$f":"IF(AN$11=\"\",0,InvAn!AN$21)","v":564302450.21084023},{"$f":"IF(AO$11=\"\",0,InvAn!AO$21)","v":1207218799.4452977},{"$f":"IF(AP$11=\"\",0,InvAn!AP$21)","v":0}]
[null,null,null,null,null,null,null,{"$f":"H58","v":"Трафик"},{"$f":"IF(SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K64)=0,\"\",INDEX(Lists!$AI:$AI,SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K64)))","v":"Концертно-зрелищные объекты"},null,{"$f":"MAX(K$52:K63)+1","v":3}]
[null,null,null,null,null,null,null,{"$f":"H58","v":"Трафик"},{"$f":"I64","v":"Концертно-зрелищные объекты"},{"$f":"Lists!$AM$16","v":"Номерной фонд"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,null,{"$f":"Q135","v":0}]
[null,null,null,null,null,null,null,{"$f":"H58","v":"Трафик"},{"$f":"I64","v":"Концертно-зрелищные объекты"},{"$f":"Lists!$AM$17","v":"Food&Beverage"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,null,{"$f":"Q142","v":300}]
[null,null,null,null,null,null,null,{"$f":"H58","v":"Трафик"},{"$f":"I64","v":"Концертно-зрелищные объекты"},{"$f":"Lists!$AM$18","v":"Развлекат. услуги"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,null,{"$f":"Q149","v":450}]
[null,null,null,null,null,null,null,{"$f":"H58","v":"Трафик"},{"$f":"I64","v":"Концертно-зрелищные объекты"},{"$f":"Mrkting!$I$104","v":"Процент индексации/прироста"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",0.02]
[null,null,null,null,null,null,null,{"$f":"H63","v":"Базовый прайс-лист продукции"},{"$f":"IF(SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K69)=0,\"\",INDEX(Lists!$AI:$AI,SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K69)))","v":"Развлекательно-игровые объекты"},null,{"$f":"MAX(K$52:K68)+1","v":4}]
[null,null,null,null,null,null,null,{"$f":"H63","v":"Базовый прайс-лист продукции"},{"$f":"I69","v":"Развлекательно-игровые объекты"},{"$f":"Lists!$AM$16","v":"Номерной фонд"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,null,{"$f":"Q156","v":0}]
[null,null,null,null,null,null,null,{"$f":"H63","v":"Базовый прайс-лист продукции"},{"$f":"I69","v":"Развлекательно-игровые объекты"},{"$f":"Lists!$AM$17","v":"Food&Beverage"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,null,{"$f":"Q163","v":2053.5714285714284}]
[null,null,null,null,null,null,null,{"$f":"H63","v":"Базовый прайс-лист продукции"},{"$f":"I69","v":"Развлекательно-игровые объекты"},{"$f":"Lists!$AM$18","v":"Развлекат. услуги"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,null,{"$f":"Q170","v":29107.142857142859}]
[null,null,null,null,null,null,null,{"$f":"H63","v":"Базовый прайс-лист продукции"},{"$f":"I69","v":"Развлекательно-игровые объекты"},{"$f":"Mrkting!$I$104","v":"Процент индексации/прироста"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",0.02]
[null,null,null,null,null,null,null,{"$f":"H68","v":"Трафик"},{"$f":"IF(SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K74)=0,\"\",INDEX(Lists!$AI:$AI,SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K74)))","v":"Рестораны, кафе, бары"},null,{"$f":"MAX(K$52:K73)+1","v":5}]
[null,null,null,null,null,null,null,{"$f":"H68","v":"Трафик"},{"$f":"I74","v":"Рестораны, кафе, бары"},{"$f":"Lists!$AM$16","v":"Номерной фонд"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,null,{"$f":"Q177","v":0}]
[null,null,null,null,null,null,null,{"$f":"H68","v":"Трафик"},{"$f":"I74","v":"Рестораны, кафе, бары"},{"$f":"Lists!$AM$17","v":"Food&Beverage"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,null,{"$f":"Q184","v":653.57142857142856}]
[null,null,null,null,null,null,null,{"$f":"H68","v":"Трафик"},{"$f":"I74","v":"Рестораны, кафе, бары"},{"$f":"Lists!$AM$18","v":"Развлекат. услуги"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,null,{"$f":"Q191","v":0}]
[null,null,null,null,null,null,null,{"$f":"H68","v":"Трафик"},{"$f":"I74","v":"Рестораны, кафе, бары"},{"$f":"Mrkting!$I$104","v":"Процент индексации/прироста"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",0.02]
[null,null,null,null,null,null,null,{"$f":"H73","v":"Базовый прайс-лист продукции"},{"$f":"IF(SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K79)=0,\"\",INDEX(Lists!$AI:$AI,SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K79)))","v":"Дополнительные объекты - 1"},null,{"$f":"MAX(K$52:K78)+1","v":6}]
[null,null,null,null,null,null,null,{"$f":"H73","v":"Базовый прайс-лист продукции"},{"$f":"I79","v":"Дополнительные объекты - 1"},{"$f":"Lists!$AM$16","v":"Номерной фонд"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,null,{"$f":"Q198","v":0}]
[null,null,null,null,null,null,null,{"$f":"H73","v":"Базовый прайс-лист продукции"},{"$f":"I79","v":"Дополнительные объекты - 1"},{"$f":"Lists!$AM$17","v":"Food&Beverage"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,null,{"$f":"Q205","v":1410.7142857142858}]
[null,null,null,null,null,null,null,{"$f":"H73","v":"Базовый прайс-лист продукции"},{"$f":"I79","v":"Дополнительные объекты - 1"},{"$f":"Lists!$AM$18","v":"Развлекат. услуги"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,null,{"$f":"Q212","v":1410.7142857142858}]
[null,null,null,null,null,null,null,{"$f":"H73","v":"Базовый прайс-лист продукции"},{"$f":"I79","v":"Дополнительные объекты - 1"},{"$f":"Mrkting!$I$104","v":"Процент индексации/прироста"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",0.02]
[null,null,null,null,null,null,null,{"$f":"H78","v":"Трафик"},{"$f":"IF(SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K84)=0,\"\",INDEX(Lists!$AI:$AI,SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K84)))","v":"Дополнительные объекты - 2"},null,{"$f":"MAX(K$52:K83)+1","v":7}]
[null,null,null,null,null,null,null,{"$f":"H78","v":"Трафик"},{"$f":"I84","v":"Дополнительные объекты - 2"},{"$f":"Lists!$AM$16","v":"Номерной фонд"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,null,{"$f":"Q219","v":0}]
[null,null,null,null,null,null,null,{"$f":"H78","v":"Трафик"},{"$f":"I84","v":"Дополнительные объекты - 2"},{"$f":"Lists!$AM$17","v":"Food&Beverage"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,null,{"$f":"Q226","v":1410.7142857142858}]
[null,null,null,null,null,null,null,{"$f":"H78","v":"Трафик"},{"$f":"I84","v":"Дополнительные объекты - 2"},{"$f":"Lists!$AM$18","v":"Развлекат. услуги"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,null,{"$f":"Q233","v":1410.7142857142858}]
[null,null,null,null,null,null,null,{"$f":"H78","v":"Трафик"},{"$f":"I84","v":"Дополнительные объекты - 2"},{"$f":"Mrkting!$I$104","v":"Процент индексации/прироста"},null,null,{"$f":"Mrkting!$M$44","v":"%"},null,null,"*",0.02]
[]
[]
[]
[null,null,null,null,null,null,null,"Расчет ср. стоимости проживания гостя",null,null,null,null,"шт = 1 гость в номере в сутки"]
[null,null,null,null,null,null,null,{"$f":"H92","v":"Расчет ср. стоимости проживания гостя"},{"$f":"IF(SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K93)=0,\"\",INDEX(Lists!$AI:$AI,SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K93)))","v":"Объекты размещения (отели, гостиницы)"},null,1,null,null,null,null,null,{"$f":"IF(Mrkting!$Q$36=0,0,SUMPRODUCT(Q94:Q98,Mrkting!$Q$37:$Q$41)/Mrkting!$Q$36)","v":6702.1276595744685}]
[null,null,null,null,null,null,null,{"$f":"H92","v":"Расчет ср. стоимости проживания гостя"},{"$f":"I93","v":"Объекты размещения (отели, гостиницы)"},{"$f":"Mrkting!J37","v":"эконом/стандарт"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",4000]
[null,null,null,null,null,null,null,{"$f":"H92","v":"Расчет ср. стоимости проживания гостя"},{"$f":"I93","v":"Объекты размещения (отели, гостиницы)"},{"$f":"Mrkting!J38","v":"бизнес"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",8000]
[null,null,null,null,null,null,null,{"$f":"H92","v":"Расчет ср. стоимости проживания гостя"},{"$f":"I93","v":"Объекты размещения (отели, гостиницы)"},{"$f":"Mrkting!J39","v":"люкс"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",15000]
[null,null,null,null,null,null,null,{"$f":"$H$16","v":"Трафик"},{"$f":"I93","v":"Объекты размещения (отели, гостиницы)"},{"$f":"Mrkting!J40","v":"супер-люкс"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",20000]
[]
[null,null,null,null,null,null,null,"Расчет ср. стоимости Food&Beverage",null,null,null,null,"шт = питание 1 гостя в сутки (вкл. завтрак, обед и ужин)"]
[null,null,null,null,null,null,null,{"$f":"H99","v":"Расчет ср. стоимости Food&Beverage"},{"$f":"IF(SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K100)=0,\"\",INDEX(Lists!$AI:$AI,SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K100)))","v":"Объекты размещения (отели, гостиницы)"},null,1,null,null,null,null,null,{"$f":"IF(Mrkting!$Q$36=0,0,SUMPRODUCT(Q101:Q105,Mrkting!$Q$37:$Q$41)/Mrkting!$Q$36)","v":2425.5319148936169}]
[null,null,null,null,null,null,null,{"$f":"H99","v":"Расчет ср. стоимости Food&Beverage"},{"$f":"I100","v":"Объекты размещения (отели, гостиницы)"},{"$f":"Mrkting!J37","v":"эконом/стандарт"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",1500]
[null,null,null,null,null,null,null,{"$f":"H99","v":"Расчет ср. стоимости Food&Beverage"},{"$f":"I100","v":"Объекты размещения (отели, гостиницы)"},{"$f":"Mrkting!J38","v":"бизнес"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",3000]
[null,null,null,null,null,null,null,{"$f":"H99","v":"Расчет ср. стоимости Food&Beverage"},{"$f":"I100","v":"Объекты размещения (отели, гостиницы)"},{"$f":"Mrkting!J39","v":"люкс"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",5000]
[null,null,null,null,null,null,null,{"$f":"$H$16","v":"Трафик"},{"$f":"I100","v":"Объекты размещения (отели, гостиницы)"},{"$f":"Mrkting!J40","v":"супер-люкс"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",7000]
[]
[null,null,null,null,null,null,null,"Расчет ср. стоимости услуг",null,null,null,null,"шт = пользование услугами 1 гостя в сутки (вкл. бильярд, SPA и т.д.)"]
[null,null,null,null,null,null,null,{"$f":"H106","v":"Расчет ср. стоимости услуг"},{"$f":"IF(SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K107)=0,\"\",INDEX(Lists!$AI:$AI,SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K107)))","v":"Объекты размещения (отели, гостиницы)"},null,1,null,null,null,null,null,{"$f":"IF(Mrkting!$Q$36=0,0,SUMPRODUCT(Q108:Q112,Mrkting!$Q$37:$Q$41)/Mrkting!$Q$36)","v":648.936170212766}]
[null,null,null,null,null,null,null,{"$f":"H106","v":"Расчет ср. стоимости услуг"},{"$f":"I107","v":"Объекты размещения (отели, гостиницы)"},{"$f":"Mrkting!J37","v":"эконом/стандарт"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",300]
[null,null,null,null,null,null,null,{"$f":"H106","v":"Расчет ср. стоимости услуг"},{"$f":"I107","v":"Объекты размещения (отели, гостиницы)"},{"$f":"Mrkting!J38","v":"бизнес"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",1000]
[null,null,null,null,null,null,null,{"$f":"H106","v":"Расчет ср. стоимости услуг"},{"$f":"I107","v":"Объекты размещения (отели, гостиницы)"},{"$f":"Mrkting!J39","v":"люкс"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",1500]
[null,null,null,null,null,null,null,{"$f":"$H$16","v":"Трафик"},{"$f":"I107","v":"Объекты размещения (отели, гостиницы)"},{"$f":"Mrkting!J40","v":"супер-люкс"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",2000]
[]
[null,null,null,null,null,null,null,"Расчет ср. стоимости проживания гостя",null,null,null,null,"шт = 1 гость в номере в сутки"]
[null,null,null,null,null,null,null,{"$f":"H113","v":"Расчет ср. стоимости проживания гостя"},{"$f":"IF(SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K114)=0,\"\",INDEX(Lists!$AI:$AI,SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K114)))","v":"Объекты активного отдыха"},null,2,null,null,null,null,null,{"$f":"IF(Mrkting!$Q$333=0,0,SUMPRODUCT(Q115:Q119,Mrkting!$Q$334:$Q$338)/Mrkting!$Q$333)","v":0}]
[null,null,null,null,null,null,null,{"$f":"H113","v":"Расчет ср. стоимости проживания гостя"},{"$f":"I114","v":"Объекты активного отдыха"},{"$f":"Mrkting!J334","v":"развлечение типа - 1"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",0]
[null,null,null,null,null,null,null,{"$f":"H113","v":"Расчет ср. стоимости проживания гостя"},{"$f":"I114","v":"Объекты активного отдыха"},{"$f":"Mrkting!J335","v":"развлечение типа - 2"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",0]
[null,null,null,null,null,null,null,{"$f":"H113","v":"Расчет ср. стоимости проживания гостя"},{"$f":"I114","v":"Объекты активного отдыха"},{"$f":"Mrkting!J336","v":"развлечение типа - 3"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",0]
[null,null,null,null,null,null,null,{"$f":"$H$16","v":"Трафик"},{"$f":"I114","v":"Объекты активного отдыха"},{"$f":"Mrkting!J337","v":"развлечение типа - 4"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",0]
[]
[null,null,null,null,null,null,null,"Расчет ср. стоимости Food&Beverage",null,null,null,null,"шт = питание 1 гостя на территории объекта в период разового пребывания"]
[null,null,null,null,null,null,null,{"$f":"H120","v":"Расчет ср. стоимости Food&Beverage"},{"$f":"IF(SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K121)=0,\"\",INDEX(Lists!$AI:$AI,SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K121)))","v":"Объекты активного отдыха"},null,2,null,null,null,null,null,{"$f":"IF(Mrkting!$Q$333=0,0,SUMPRODUCT(Q122:Q126,Mrkting!$Q$334:$Q$338)/Mrkting!$Q$333)","v":500}]
[null,null,null,null,null,null,null,{"$f":"H120","v":"Расчет ср. стоимости Food&Beverage"},{"$f":"I121","v":"Объекты активного отдыха"},{"$f":"Mrkting!J334","v":"развлечение типа - 1"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",500]
[null,null,null,null,null,null,null,{"$f":"H120","v":"Расчет ср. стоимости Food&Beverage"},{"$f":"I121","v":"Объекты активного отдыха"},{"$f":"Mrkting!J335","v":"развлечение типа - 2"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",500]
[null,null,null,null,null,null,null,{"$f":"H120","v":"Расчет ср. стоимости Food&Beverage"},{"$f":"I121","v":"Объекты активного отдыха"},{"$f":"Mrkting!J336","v":"развлечение типа - 3"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",500]
[null,null,null,null,null,null,null,{"$f":"$H$16","v":"Трафик"},{"$f":"I121","v":"Объекты активного отдыха"},{"$f":"Mrkting!J337","v":"развлечение типа - 4"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",500]
[]
[null,null,null,null,null,null,null,"Расчет ср. стоимости услуг",null,null,null,null,"шт = пользование услугами объекта 1 гостя в период разового пребывания"]
[null,null,null,null,null,null,null,{"$f":"H127","v":"Расчет ср. стоимости услуг"},{"$f":"IF(SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K128)=0,\"\",INDEX(Lists!$AI:$AI,SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K128)))","v":"Объекты активного отдыха"},null,2,null,null,null,null,null,{"$f":"IF(Mrkting!$Q$333=0,0,SUMPRODUCT(Q129:Q133,Mrkting!$Q$334:$Q$338)/Mrkting!$Q$333)","v":542.85714285714289}]
[null,null,null,null,null,null,null,{"$f":"H127","v":"Расчет ср. стоимости услуг"},{"$f":"I128","v":"Объекты активного отдыха"},{"$f":"Mrkting!J334","v":"развлечение типа - 1"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",300]
[null,null,null,null,null,null,null,{"$f":"H127","v":"Расчет ср. стоимости услуг"},{"$f":"I128","v":"Объекты активного отдыха"},{"$f":"Mrkting!J335","v":"развлечение типа - 2"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",500]
[null,null,null,null,null,null,null,{"$f":"H127","v":"Расчет ср. стоимости услуг"},{"$f":"I128","v":"Объекты активного отдыха"},{"$f":"Mrkting!J336","v":"развлечение типа - 3"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",700]
[null,null,null,null,null,null,null,{"$f":"$H$16","v":"Трафик"},{"$f":"I128","v":"Объекты активного отдыха"},{"$f":"Mrkting!J337","v":"развлечение типа - 4"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",1000]
[]
[null,null,null,null,null,null,null,"Расчет ср. стоимости проживания гостя",null,null,null,null,"шт = 1 гость в номере в сутки"]
[null,null,null,null,null,null,null,{"$f":"H134","v":"Расчет ср. стоимости проживания гостя"},{"$f":"IF(SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K135)=0,\"\",INDEX(Lists!$AI:$AI,SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K135)))","v":"Концертно-зрелищные объекты"},null,3,null,null,null,null,null,{"$f":"IF(Mrkting!$Q$630=0,0,SUMPRODUCT(Q136:Q140,Mrkting!$Q$631:$Q$635)/Mrkting!$Q$630)","v":0}]
[null,null,null,null,null,null,null,{"$f":"H134","v":"Расчет ср. стоимости проживания гостя"},{"$f":"I135","v":"Концертно-зрелищные объекты"},{"$f":"Mrkting!J631","v":"низкий ценовой сегмент"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",0]
[null,null,null,null,null,null,null,{"$f":"H134","v":"Расчет ср. стоимости проживания гостя"},{"$f":"I135","v":"Концертно-зрелищные объекты"},{"$f":"Mrkting!J632","v":"средний ценовой сегмент"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",0]
[null,null,null,null,null,null,null,{"$f":"H134","v":"Расчет ср. стоимости проживания гостя"},{"$f":"I135","v":"Концертно-зрелищные объекты"},{"$f":"Mrkting!J633","v":"высокий ценовой сегмент"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",0]
[null,null,null,null,null,null,null,{"$f":"$H$16","v":"Трафик"},{"$f":"I135","v":"Концертно-зрелищные объекты"},{"$f":"Mrkting!J634","v":"абонемент"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",0]
[]
[null,null,null,null,null,null,null,"Расчет ср. стоимости Food&Beverage",null,null,null,null,"шт = питание 1 гостя на территории объекта в период разового пребывания"]
[null,null,null,null,null,null,null,{"$f":"H141","v":"Расчет ср. стоимости Food&Beverage"},{"$f":"IF(SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K142)=0,\"\",INDEX(Lists!$AI:$AI,SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K142)))","v":"Концертно-зрелищные объекты"},null,3,null,null,null,null,null,{"$f":"IF(Mrkting!$Q$630=0,0,SUMPRODUCT(Q143:Q147,Mrkting!$Q$631:$Q$635)/Mrkting!$Q$630)","v":300}]
[null,null,null,null,null,null,null,{"$f":"H141","v":"Расчет ср. стоимости Food&Beverage"},{"$f":"I142","v":"Концертно-зрелищные объекты"},{"$f":"Mrkting!J631","v":"низкий ценовой сегмент"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",300]
[null,null,null,null,null,null,null,{"$f":"H141","v":"Расчет ср. стоимости Food&Beverage"},{"$f":"I142","v":"Концертно-зрелищные объекты"},{"$f":"Mrkting!J632","v":"средний ценовой сегмент"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",300]
[null,null,null,null,null,null,null,{"$f":"H141","v":"Расчет ср. стоимости Food&Beverage"},{"$f":"I142","v":"Концертно-зрелищные объекты"},{"$f":"Mrkting!J633","v":"высокий ценовой сегмент"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",300]
[null,null,null,null,null,null,null,{"$f":"$H$16","v":"Трафик"},{"$f":"I142","v":"Концертно-зрелищные объекты"},{"$f":"Mrkting!J634","v":"абонемент"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",300]
[]
[null,null,null,null,null,null,null,"Расчет ср. стоимости услуг",null,null,null,null,"шт = посещение 1 гостем концерта"]
[null,null,null,null,null,null,null,{"$f":"H148","v":"Расчет ср. стоимости услуг"},{"$f":"IF(SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K149)=0,\"\",INDEX(Lists!$AI:$AI,SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K149)))","v":"Концертно-зрелищные объекты"},null,3,null,null,null,null,null,{"$f":"IF(Mrkting!$Q$630=0,0,SUMPRODUCT(Q150:Q154,Mrkting!$Q$631:$Q$635)/Mrkting!$Q$630)","v":450}]
[null,null,null,null,null,null,null,{"$f":"H148","v":"Расчет ср. стоимости услуг"},{"$f":"I149","v":"Концертно-зрелищные объекты"},{"$f":"Mrkting!J631","v":"низкий ценовой сегмент"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",300]
[null,null,null,null,null,null,null,{"$f":"H148","v":"Расчет ср. стоимости услуг"},{"$f":"I149","v":"Концертно-зрелищные объекты"},{"$f":"Mrkting!J632","v":"средний ценовой сегмент"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",500]
[null,null,null,null,null,null,null,{"$f":"H148","v":"Расчет ср. стоимости услуг"},{"$f":"I149","v":"Концертно-зрелищные объекты"},{"$f":"Mrkting!J633","v":"высокий ценовой сегмент"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",700]
[null,null,null,null,null,null,null,{"$f":"$H$16","v":"Трафик"},{"$f":"I149","v":"Концертно-зрелищные объекты"},{"$f":"Mrkting!J634","v":"абонемент"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",400]
[]
[null,null,null,null,null,null,null,"Расчет ср. стоимости проживания гостя",null,null,null,null,"шт = 1 гость в номере в сутки"]
[null,null,null,null,null,null,null,{"$f":"H155","v":"Расчет ср. стоимости проживания гостя"},{"$f":"IF(SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K156)=0,\"\",INDEX(Lists!$AI:$AI,SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K156)))","v":"Развлекательно-игровые объекты"},null,4,null,null,null,null,null,{"$f":"IF(Mrkting!$Q$927=0,0,SUMPRODUCT(Q157:Q161,Mrkting!$Q$928:$Q$932)/Mrkting!$Q$927)","v":0}]
[null,null,null,null,null,null,null,{"$f":"H155","v":"Расчет ср. стоимости проживания гостя"},{"$f":"I156","v":"Развлекательно-игровые объекты"},{"$f":"Mrkting!J928","v":"низкий ценовой сегмент"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",0]
[null,null,null,null,null,null,null,{"$f":"H155","v":"Расчет ср. стоимости проживания гостя"},{"$f":"I156","v":"Развлекательно-игровые объекты"},{"$f":"Mrkting!J929","v":"средний ценовой сегмент"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",0]
[null,null,null,null,null,null,null,{"$f":"H155","v":"Расчет ср. стоимости проживания гостя"},{"$f":"I156","v":"Развлекательно-игровые объекты"},{"$f":"Mrkting!J930","v":"высокий ценовой сегмент"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",0]
[null,null,null,null,null,null,null,{"$f":"$H$16","v":"Трафик"},{"$f":"I156","v":"Развлекательно-игровые объекты"},{"$f":"Mrkting!J931","v":"VIP"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",0]
[]
[null,null,null,null,null,null,null,"Расчет ср. стоимости Food&Beverage",null,null,null,null,"шт = питание 1 гостя на территории объекта в период разового пребывания"]
[null,null,null,null,null,null,null,{"$f":"H162","v":"Расчет ср. стоимости Food&Beverage"},{"$f":"IF(SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K163)=0,\"\",INDEX(Lists!$AI:$AI,SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K163)))","v":"Развлекательно-игровые объекты"},null,4,null,null,null,null,null,{"$f":"IF(Mrkting!$Q$927=0,0,SUMPRODUCT(Q164:Q168,Mrkting!$Q$928:$Q$932)/Mrkting!$Q$927)","v":2053.5714285714284}]
[null,null,null,null,null,null,null,{"$f":"H162","v":"Расчет ср. стоимости Food&Beverage"},{"$f":"I163","v":"Развлекательно-игровые объекты"},{"$f":"Mrkting!J928","v":"низкий ценовой сегмент"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",1000]
[null,null,null,null,null,null,null,{"$f":"H162","v":"Расчет ср. стоимости Food&Beverage"},{"$f":"I163","v":"Развлекательно-игровые объекты"},{"$f":"Mrkting!J929","v":"средний ценовой сегмент"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",1500]
[null,null,null,null,null,null,null,{"$f":"H162","v":"Расчет ср. стоимости Food&Beverage"},{"$f":"I163","v":"Развлекательно-игровые объекты"},{"$f":"Mrkting!J930","v":"высокий ценовой сегмент"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",3000]
[null,null,null,null,null,null,null,{"$f":"$H$16","v":"Трафик"},{"$f":"I163","v":"Развлекательно-игровые объекты"},{"$f":"Mrkting!J931","v":"VIP"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",10000]
[]
[null,null,null,null,null,null,null,"Расчет ср. стоимости услуг",null,null,null,null,"шт = посещение 1 гостем игрового клуба / казино"]
[null,null,null,null,null,null,null,{"$f":"H169","v":"Расчет ср. стоимости услуг"},{"$f":"IF(SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K170)=0,\"\",INDEX(Lists!$AI:$AI,SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K170)))","v":"Развлекательно-игровые объекты"},null,4,null,null,null,null,null,{"$f":"IF(Mrkting!$Q$927=0,0,SUMPRODUCT(Q171:Q175,Mrkting!$Q$928:$Q$932)/Mrkting!$Q$927)","v":29107.142857142859}]
[null,null,null,null,null,null,null,{"$f":"H169","v":"Расчет ср. стоимости услуг"},{"$f":"I170","v":"Развлекательно-игровые объекты"},{"$f":"Mrkting!J928","v":"низкий ценовой сегмент"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",5000]
[null,null,null,null,null,null,null,{"$f":"H169","v":"Расчет ср. стоимости услуг"},{"$f":"I170","v":"Развлекательно-игровые объекты"},{"$f":"Mrkting!J929","v":"средний ценовой сегмент"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",20000]
[null,null,null,null,null,null,null,{"$f":"H169","v":"Расчет ср. стоимости услуг"},{"$f":"I170","v":"Развлекательно-игровые объекты"},{"$f":"Mrkting!J930","v":"высокий ценовой сегмент"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",50000]
[null,null,null,null,null,null,null,{"$f":"$H$16","v":"Трафик"},{"$f":"I170","v":"Развлекательно-игровые объекты"},{"$f":"Mrkting!J931","v":"VIP"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",200000]
[]
[null,null,null,null,null,null,null,"Расчет ср. стоимости проживания гостя",null,null,null,null,"шт = 1 гость в номере в сутки"]
[null,null,null,null,null,null,null,{"$f":"H176","v":"Расчет ср. стоимости проживания гостя"},{"$f":"IF(SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K177)=0,\"\",INDEX(Lists!$AI:$AI,SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K177)))","v":"Рестораны, кафе, бары"},null,5,null,null,null,null,null,{"$f":"IF(Mrkting!$Q$1224=0,0,SUMPRODUCT(Q178:Q182,Mrkting!$Q$1225:$Q$1229)/Mrkting!$Q$1224)","v":0}]
[null,null,null,null,null,null,null,{"$f":"H176","v":"Расчет ср. стоимости проживания гостя"},{"$f":"I177","v":"Рестораны, кафе, бары"},{"$f":"Mrkting!J1225","v":"столик на 2-их"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",0]
[null,null,null,null,null,null,null,{"$f":"H176","v":"Расчет ср. стоимости проживания гостя"},{"$f":"I177","v":"Рестораны, кафе, бары"},{"$f":"Mrkting!J1226","v":"столик на 4-рых"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",0]
[null,null,null,null,null,null,null,{"$f":"H176","v":"Расчет ср. стоимости проживания гостя"},{"$f":"I177","v":"Рестораны, кафе, бары"},{"$f":"Mrkting!J1227","v":"столик на 6-рых"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",0]
[null,null,null,null,null,null,null,{"$f":"$H$16","v":"Трафик"},{"$f":"I177","v":"Рестораны, кафе, бары"},{"$f":"Mrkting!J1228","v":"закрытый зал"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",0]
[]
[null,null,null,null,null,null,null,"Расчет ср. стоимости Food&Beverage",null,null,null,null,"шт = питание 1 гостя"]
[null,null,null,null,null,null,null,{"$f":"H183","v":"Расчет ср. стоимости Food&Beverage"},{"$f":"IF(SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K184)=0,\"\",INDEX(Lists!$AI:$AI,SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K184)))","v":"Рестораны, кафе, бары"},null,5,null,null,null,null,null,{"$f":"IF(Mrkting!$Q$1224=0,0,SUMPRODUCT(Q185:Q189,Mrkting!$Q$1225:$Q$1229)/Mrkting!$Q$1224)","v":653.57142857142856}]
[null,null,null,null,null,null,null,{"$f":"H183","v":"Расчет ср. стоимости Food&Beverage"},{"$f":"I184","v":"Рестораны, кафе, бары"},{"$f":"Mrkting!J1225","v":"столик на 2-их"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",700]
[null,null,null,null,null,null,null,{"$f":"H183","v":"Расчет ср. стоимости Food&Beverage"},{"$f":"I184","v":"Рестораны, кафе, бары"},{"$f":"Mrkting!J1226","v":"столик на 4-рых"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",600]
[null,null,null,null,null,null,null,{"$f":"H183","v":"Расчет ср. стоимости Food&Beverage"},{"$f":"I184","v":"Рестораны, кафе, бары"},{"$f":"Mrkting!J1227","v":"столик на 6-рых"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",500]
[null,null,null,null,null,null,null,{"$f":"$H$16","v":"Трафик"},{"$f":"I184","v":"Рестораны, кафе, бары"},{"$f":"Mrkting!J1228","v":"закрытый зал"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",800]
[]
[null,null,null,null,null,null,null,"Расчет ср. стоимости услуг",null,null,null,null,"шт = услуги для 1 гостя"]
[null,null,null,null,null,null,null,{"$f":"H190","v":"Расчет ср. стоимости услуг"},{"$f":"IF(SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K191)=0,\"\",INDEX(Lists!$AI:$AI,SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K191)))","v":"Рестораны, кафе, бары"},null,5,null,null,null,null,null,{"$f":"IF(Mrkting!$Q$1224=0,0,SUMPRODUCT(Q192:Q196,Mrkting!$Q$1225:$Q$1229)/Mrkting!$Q$1224)","v":0}]
[null,null,null,null,null,null,null,{"$f":"H190","v":"Расчет ср. стоимости услуг"},{"$f":"I191","v":"Рестораны, кафе, бары"},{"$f":"Mrkting!J1225","v":"столик на 2-их"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",0]
[null,null,null,null,null,null,null,{"$f":"H190","v":"Расчет ср. стоимости услуг"},{"$f":"I191","v":"Рестораны, кафе, бары"},{"$f":"Mrkting!J1226","v":"столик на 4-рых"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",0]
[null,null,null,null,null,null,null,{"$f":"H190","v":"Расчет ср. стоимости услуг"},{"$f":"I191","v":"Рестораны, кафе, бары"},{"$f":"Mrkting!J1227","v":"столик на 6-рых"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",0]
[null,null,null,null,null,null,null,{"$f":"$H$16","v":"Трафик"},{"$f":"I191","v":"Рестораны, кафе, бары"},{"$f":"Mrkting!J1228","v":"закрытый зал"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",0]
[]
[null,null,null,null,null,null,null,"Расчет ср. стоимости проживания гостя",null,null,null,null,"шт = 1 гость в номере в сутки"]
[null,null,null,null,null,null,null,{"$f":"H197","v":"Расчет ср. стоимости проживания гостя"},{"$f":"IF(SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K198)=0,\"\",INDEX(Lists!$AI:$AI,SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K198)))","v":"Дополнительные объекты - 1"},null,6,null,null,null,null,null,{"$f":"IF(Mrkting!$Q$1521=0,0,SUMPRODUCT(Q199:Q203,Mrkting!$Q$1522:$Q$1526)/Mrkting!$Q$1521)","v":0}]
[null,null,null,null,null,null,null,{"$f":"H197","v":"Расчет ср. стоимости проживания гостя"},{"$f":"I198","v":"Дополнительные объекты - 1"},{"$f":"Mrkting!J1522","v":"низкий ценовой сегмент"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",0]
[null,null,null,null,null,null,null,{"$f":"H197","v":"Расчет ср. стоимости проживания гостя"},{"$f":"I198","v":"Дополнительные объекты - 1"},{"$f":"Mrkting!J1523","v":"средний ценовой сегмент"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",0]
[null,null,null,null,null,null,null,{"$f":"H197","v":"Расчет ср. стоимости проживания гостя"},{"$f":"I198","v":"Дополнительные объекты - 1"},{"$f":"Mrkting!J1524","v":"высокий ценовой сегмент"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",0]
[null,null,null,null,null,null,null,{"$f":"$H$16","v":"Трафик"},{"$f":"I198","v":"Дополнительные объекты - 1"},{"$f":"Mrkting!J1525","v":"VIP"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",0]
[]
[null,null,null,null,null,null,null,"Расчет ср. стоимости Food&Beverage",null,null,null,null,"шт = питание 1 гостя на территории объекта в период разового пребывания"]
[null,null,null,null,null,null,null,{"$f":"H204","v":"Расчет ср. стоимости Food&Beverage"},{"$f":"IF(SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K205)=0,\"\",INDEX(Lists!$AI:$AI,SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K205)))","v":"Дополнительные объекты - 1"},null,6,null,null,null,null,null,{"$f":"IF(Mrkting!$Q$1521=0,0,SUMPRODUCT(Q206:Q210,Mrkting!$Q$1522:$Q$1526)/Mrkting!$Q$1521)","v":1410.7142857142858}]
[null,null,null,null,null,null,null,{"$f":"H204","v":"Расчет ср. стоимости Food&Beverage"},{"$f":"I205","v":"Дополнительные объекты - 1"},{"$f":"Mrkting!J1522","v":"низкий ценовой сегмент"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",1000]
[null,null,null,null,null,null,null,{"$f":"H204","v":"Расчет ср. стоимости Food&Beverage"},{"$f":"I205","v":"Дополнительные объекты - 1"},{"$f":"Mrkting!J1523","v":"средний ценовой сегмент"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",1500]
[null,null,null,null,null,null,null,{"$f":"H204","v":"Расчет ср. стоимости Food&Beverage"},{"$f":"I205","v":"Дополнительные объекты - 1"},{"$f":"Mrkting!J1524","v":"высокий ценовой сегмент"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",2000]
[null,null,null,null,null,null,null,{"$f":"$H$16","v":"Трафик"},{"$f":"I205","v":"Дополнительные объекты - 1"},{"$f":"Mrkting!J1525","v":"VIP"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",3000]
[]
[null,null,null,null,null,null,null,"Расчет ср. стоимости услуг",null,null,null,null,"шт = посещение 1 гостем доп. объекта - 1"]
[null,null,null,null,null,null,null,{"$f":"H211","v":"Расчет ср. стоимости услуг"},{"$f":"IF(SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K212)=0,\"\",INDEX(Lists!$AI:$AI,SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K212)))","v":"Дополнительные объекты - 1"},null,6,null,null,null,null,null,{"$f":"IF(Mrkting!$Q$1521=0,0,SUMPRODUCT(Q213:Q217,Mrkting!$Q$1522:$Q$1526)/Mrkting!$Q$1521)","v":1410.7142857142858}]
[null,null,null,null,null,null,null,{"$f":"H211","v":"Расчет ср. стоимости услуг"},{"$f":"I212","v":"Дополнительные объекты - 1"},{"$f":"Mrkting!J1522","v":"низкий ценовой сегмент"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",1000]
[null,null,null,null,null,null,null,{"$f":"H211","v":"Расчет ср. стоимости услуг"},{"$f":"I212","v":"Дополнительные объекты - 1"},{"$f":"Mrkting!J1523","v":"средний ценовой сегмент"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",1500]
[null,null,null,null,null,null,null,{"$f":"H211","v":"Расчет ср. стоимости услуг"},{"$f":"I212","v":"Дополнительные объекты - 1"},{"$f":"Mrkting!J1524","v":"высокий ценовой сегмент"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",2000]
[null,null,null,null,null,null,null,{"$f":"$H$16","v":"Трафик"},{"$f":"I212","v":"Дополнительные объекты - 1"},{"$f":"Mrkting!J1525","v":"VIP"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",3000]
[]
[null,null,null,null,null,null,null,"Расчет ср. стоимости проживания гостя",null,null,null,null,"шт = 1 гость в номере в сутки"]
[null,null,null,null,null,null,null,{"$f":"H218","v":"Расчет ср. стоимости проживания гостя"},{"$f":"IF(SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K219)=0,\"\",INDEX(Lists!$AI:$AI,SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K219)))","v":"Дополнительные объекты - 2"},null,7,null,null,null,null,null,{"$f":"IF(Mrkting!$Q$1818=0,0,SUMPRODUCT(Q220:Q224,Mrkting!$Q$1819:$Q$1823)/Mrkting!$Q$1818)","v":0}]
[null,null,null,null,null,null,null,{"$f":"H218","v":"Расчет ср. стоимости проживания гостя"},{"$f":"I219","v":"Дополнительные объекты - 2"},{"$f":"Mrkting!J1819","v":"низкий ценовой сегмент"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",0]
[null,null,null,null,null,null,null,{"$f":"H218","v":"Расчет ср. стоимости проживания гостя"},{"$f":"I219","v":"Дополнительные объекты - 2"},{"$f":"Mrkting!J1820","v":"средний ценовой сегмент"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",0]
[null,null,null,null,null,null,null,{"$f":"H218","v":"Расчет ср. стоимости проживания гостя"},{"$f":"I219","v":"Дополнительные объекты - 2"},{"$f":"Mrkting!J1821","v":"высокий ценовой сегмент"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",0]
[null,null,null,null,null,null,null,{"$f":"$H$16","v":"Трафик"},{"$f":"I219","v":"Дополнительные объекты - 2"},{"$f":"Mrkting!J1822","v":"VIP"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",0]
[]
[null,null,null,null,null,null,null,"Расчет ср. стоимости Food&Beverage",null,null,null,null,"шт = питание 1 гостя на территории объекта в период разового пребывания"]
[null,null,null,null,null,null,null,{"$f":"H225","v":"Расчет ср. стоимости Food&Beverage"},{"$f":"IF(SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K226)=0,\"\",INDEX(Lists!$AI:$AI,SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K226)))","v":"Дополнительные объекты - 2"},null,7,null,null,null,null,null,{"$f":"IF(Mrkting!$Q$1818=0,0,SUMPRODUCT(Q227:Q231,Mrkting!$Q$1819:$Q$1823)/Mrkting!$Q$1818)","v":1410.7142857142858}]
[null,null,null,null,null,null,null,{"$f":"H225","v":"Расчет ср. стоимости Food&Beverage"},{"$f":"I226","v":"Дополнительные объекты - 2"},{"$f":"Mrkting!J1819","v":"низкий ценовой сегмент"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",1000]
[null,null,null,null,null,null,null,{"$f":"H225","v":"Расчет ср. стоимости Food&Beverage"},{"$f":"I226","v":"Дополнительные объекты - 2"},{"$f":"Mrkting!J1820","v":"средний ценовой сегмент"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",1500]
[null,null,null,null,null,null,null,{"$f":"H225","v":"Расчет ср. стоимости Food&Beverage"},{"$f":"I226","v":"Дополнительные объекты - 2"},{"$f":"Mrkting!J1821","v":"высокий ценовой сегмент"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",2000]
[null,null,null,null,null,null,null,{"$f":"$H$16","v":"Трафик"},{"$f":"I226","v":"Дополнительные объекты - 2"},{"$f":"Mrkting!J1822","v":"VIP"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",3000]
[]
[null,null,null,null,null,null,null,"Расчет ср. стоимости услуг",null,null,null,null,"шт = посещение 1 гостем доп. объекта - 2"]
[null,null,null,null,null,null,null,{"$f":"H232","v":"Расчет ср. стоимости услуг"},{"$f":"IF(SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K233)=0,\"\",INDEX(Lists!$AI:$AI,SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K233)))","v":"Дополнительные объекты - 2"},null,7,null,null,null,null,null,{"$f":"IF(Mrkting!$Q$1818=0,0,SUMPRODUCT(Q234:Q238,Mrkting!$Q$1819:$Q$1823)/Mrkting!$Q$1818)","v":1410.7142857142858}]
[null,null,null,null,null,null,null,{"$f":"H232","v":"Расчет ср. стоимости услуг"},{"$f":"I233","v":"Дополнительные объекты - 2"},{"$f":"Mrkting!J1819","v":"низкий ценовой сегмент"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",1000]
[null,null,null,null,null,null,null,{"$f":"H232","v":"Расчет ср. стоимости услуг"},{"$f":"I233","v":"Дополнительные объекты - 2"},{"$f":"Mrkting!J1820","v":"средний ценовой сегмент"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",1500]
[null,null,null,null,null,null,null,{"$f":"H232","v":"Расчет ср. стоимости услуг"},{"$f":"I233","v":"Дополнительные объекты - 2"},{"$f":"Mrkting!J1821","v":"высокий ценовой сегмент"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",2000]
[null,null,null,null,null,null,null,{"$f":"$H$16","v":"Трафик"},{"$f":"I233","v":"Дополнительные объекты - 2"},{"$f":"Mrkting!J1822","v":"VIP"},null,null,{"$f":"Mrkting!$M$99","v":"руб./шт"},null,null,"*",3000]

{"sheet":"PLd","index":18,"n_rows":165,"n_cols":87,"rows_kept":165,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":7},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":10},1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":31},31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":9},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":12},3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I43\")","v":"PLd"},null,null,{"$f":"INDIRECT(\"START!K43\")","v":"Детализированный отчет о прибылях и убытках"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-07-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2032-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2032-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2033-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2033-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2033-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2033-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2034-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2034-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2034-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2034-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2035-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2035-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2035-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2035-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2036-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2036-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2036-06-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2027-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2028-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2028-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2029-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2029-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2030-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2030-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2031-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2031-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2032-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2032-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2032-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2032-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2033-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2033-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2033-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2033-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2034-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2034-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2034-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2034-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2035-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2035-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2035-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2035-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2036-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2036-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"3кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"4кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"1кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"3кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"4кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"1кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"3кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"4кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"1кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"3кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"4кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"1кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"3кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"4кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"1кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"3кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"4кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"1кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"3кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"4кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"1кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"3кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"4кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"1кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"3кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"4кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"1кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"3кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"4кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"1кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"3кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"4кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"1кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"3кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"4кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"1кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"3кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"4кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"1кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"3кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"4кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"1кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"3кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"4кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"1кв36г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2кв36г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CK14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99215)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99215)","v":0},{"$f":"SUM(T$15:T$99215)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,{"$f":"Items!$BO$16","v":"Выручка"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,null,{"$f":"X16-Repd!X16","v":0},null,null,null,{"$f":"IF($B16=Lists!$CU$24,SUMIFS($Z16:$CJ16,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z16:$CJ16))","v":20132257517.939495},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,AB$12))","v":35376.677678571425},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,AC$12))","v":56340.634821428568},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,AD$12))","v":223506.30116571431},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,AE$12))","v":1919453.6622091189},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,AF$12))","v":3797698.1618229486},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,AG$12))","v":3820493.5401885868},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,AH$12))","v":6062609.0212259637},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,AI$12))","v":9682720.7712484915},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,AJ$12))","v":12552899.326985804},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,AK$12))","v":13097033.093654934},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,AL$12))","v":17887857.794645749},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,AM$12))","v":27171649.593717195},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,AN$12))","v":33547599.979710206},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,AO$12))","v":31465232.562780138},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,AP$12))","v":38556631.115834504},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,AQ$12))","v":56169937.421335265},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,AR$12))","v":66791337.825642034},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,AS$12))","v":62391681.167142928},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,AT$12))","v":75653405.849428073},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,AU$12))","v":103839162.38853008},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,AV$12))","v":118134715.44637887},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,AW$12))","v":107257663.59475167},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,AX$12))","v":124421929.67200059},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,AY$12))","v":169418766.14169115},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,AZ$12))","v":190616891.04543877},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,BA$12))","v":167327555.85538363},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,BB$12))","v":186333374.29907086},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,BC$12))","v":247642776.41660154},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,BD$12))","v":271768045.0745399},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,BE$12))","v":240438042.18039256},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,BF$12))","v":270086553.79487157},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,BG$12))","v":349827068.0656026},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,BH$12))","v":376228922.54455847},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,BI$12))","v":327500489.10113746},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,BJ$12))","v":357351191.53914785},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,BK$12))","v":466820244.70787132},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,BL$12))","v":504861434.74711496},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,BM$12))","v":430862981.36447114},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,BN$12))","v":458782465.88852322},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,BO$12))","v":568531339.68193555},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,BP$12))","v":581122820.05431914},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,BQ$12))","v":504701307.6882726},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,BR$12))","v":550877748.91740203},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,BS$12))","v":676257791.39367914},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,BT$12))","v":687207133.32086909},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,BU$12))","v":572289303.64292169},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,BV$12))","v":580171840.45534849},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,BW$12))","v":746264549.76801085},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,BX$12))","v":794329595.645666},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,BY$12))","v":659273372.66039658},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,BZ$12))","v":669395262.41692686},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,CA$12))","v":822081484.98900712},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,CB$12))","v":831793449.2556994},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,CC$12))","v":714309055.98582935},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,CD$12))","v":766080080.43240476},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,CE$12))","v":938174136.35900235},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,CF$12))","v":950465783.47859943},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,CG$12))","v":789970568.01854026},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,CH$12))","v":798557155.40534627},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$16","v":"Номерной фонд"},null,null,1,{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B17=Lists!$CU$24,SUMIFS($Z17:$CJ17,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z17:$CJ17))","v":8989146754.2782784},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,AE$12))","v":744571.73297872359},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,AF$12))","v":1582214.9325797874},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,AG$12))","v":1605035.1369015959},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,AH$12))","v":2539597.5842553191},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,AI$12))","v":4081496.1175531913},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,AJ$12))","v":5212644.3676795214},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,AK$12))","v":5607107.496682181},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,AL$12))","v":7961410.2386968089},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,AM$12))","v":12286801.875834575},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,AN$12))","v":15233598.927928725},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,AO$12))","v":14349142.458469149},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,AP$12))","v":17631674.924816489},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,AQ$12))","v":25916853.174773939},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,AR$12))","v":30960132.711486705},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,AS$12))","v":28933065.862211972},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,AT$12))","v":35118740.630107343},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,AU$12))","v":48377856.990453988},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,AV$12))","v":54919135.774897419},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,AW$12))","v":50206911.306784227},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,AX$12))","v":59050037.928361014},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,AY$12))","v":80979897.484865859},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,AZ$12))","v":91415712.485346794},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,BA$12))","v":80175412.438866556},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,BB$12))","v":89158818.910536617},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,BC$12))","v":118695445.66762368},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,BD$12))","v":130295406.74538633},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,BE$12))","v":115035183.21720883},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,BF$12))","v":128954733.59737685},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,BG$12))","v":166614347.83529934},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,BH$12))","v":178185387.99050149},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,BI$12))","v":155007171.2545931},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,BJ$12))","v":169502646.60301617},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,BK$12))","v":221600786.96779457},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,BL$12))","v":239348949.71494314},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,BM$12))","v":203193612.88403493},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,BN$12))","v":214565641.06792307},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,BO$12))","v":260829447.39562076},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,BP$12))","v":260829447.39562076},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,BQ$12))","v":227787453.62351984},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,BR$12))","v":251163571.65352356},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,BS$12))","v":304984337.00785005},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,BT$12))","v":305477602.67810351},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,BU$12))","v":251930873.80725116},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,BV$12))","v":251930873.80725116},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,BW$12))","v":327653365.68478906},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,BX$12))","v":352107833.39705688},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,BY$12))","v":289971156.9152233},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,BZ$12))","v":290537179.2718392},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,CA$12))","v":353176986.73733139},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,CB$12))","v":353176986.73733139},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,CC$12))","v":305058098.49465185},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,CD$12))","v":330629730.73909873},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,CE$12))","v":401478958.7546199},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,CF$12))","v":402120450.75878453},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,CG$12))","v":331627607.19002157},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,CH$12))","v":331627607.19002157},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$17","v":"Food&Beverage"},null,null,{"$f":"L17+1","v":2},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B18=Lists!$CU$24,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z18:$CJ18))","v":6541041760.3888884},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,AB$12))","v":35376.677678571425},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,AC$12))","v":56340.634821428568},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,AD$12))","v":173880.14688000001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,AE$12))","v":694208.85656170209},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,AF$12))","v":1270559.9376793313},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,AG$12))","v":1256783.1192938297},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,AH$12))","v":1981193.6314022553},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,AI$12))","v":3116561.343497124},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,AJ$12))","v":4071849.5750084864},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,AK$12))","v":4223285.1394779952},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,AL$12))","v":5699487.0371799394},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,AM$12))","v":8590579.786478145},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,AN$12))","v":10633451.713536307},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,AO$12))","v":9992510.4205760639},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,AP$12))","v":12280698.090110118},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,AQ$12))","v":17690165.508188989},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,AR$12))","v":20929083.279251069},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,AS$12))","v":19538854.72344226},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,AT$12))","v":23647622.330809597},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,AU$12))","v":32302809.720888939},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,AV$12))","v":36780467.529371515},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,AW$12))","v":33428031.456916202},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,AX$12))","v":38691685.576407976},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,AY$12))","v":52574821.60218332},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,AZ$12))","v":59230820.845525093},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,BA$12))","v":52139809.037816323},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,BB$12))","v":58245604.482029855},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,BC$12))","v":77185477.1354018},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,BD$12))","v":84628524.943240941},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,BE$12))","v":74960966.256657898},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,BF$12))","v":84236351.530009359},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,BG$12))","v":109051046.87385537},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,BH$12))","v":117533141.64211079},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,BI$12))","v":102568560.04934721},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,BJ$12))","v":112073877.8221302},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,BK$12))","v":146472825.49537271},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,BL$12))","v":158789110.56075621},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,BM$12))","v":136053593.15564692},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,BN$12))","v":145659048.39417389},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,BO$12))","v":181745831.7780115},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,BP$12))","v":187346346.86275017},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,BQ$12))","v":162525147.40484884},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,BR$12))","v":176821546.58483055},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,BS$12))","v":217979354.67057419},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,BT$12))","v":222911516.53932303},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,BU$12))","v":186733452.95436272},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,BV$12))","v":190800378.07237113},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,BW$12))","v":244666242.35317072},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,BX$12))","v":259955985.09275985},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,BY$12))","v":216812213.02013806},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,BZ$12))","v":221781127.26609826},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,CA$12))","v":273391285.45279765},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,CB$12))","v":277983996.54203415},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,CC$12))","v":238373200.97037703},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,CD$12))","v":254742543.22953549},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,CE$12))","v":312940623.0934661},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,CF$12))","v":318557937.91519099},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,CG$12))","v":265976486.12264422},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,CH$12))","v":270507478.40188813},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$18","v":"Развлекат. услуги"},null,null,{"$f":"L18+1","v":3},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B19=Lists!$CU$24,SUMIFS($Z19:$CJ19,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z19:$CJ19))","v":4602069003.2723246},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,AD$12))","v":49626.154285714292},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,AE$12))","v":480673.07266869326},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,AF$12))","v":944923.29156383011},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,AG$12))","v":958675.28399316128},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,AH$12))","v":1541817.8055683894},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,AI$12))","v":2484663.3101981767},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,AJ$12))","v":3268405.384297797},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,AK$12))","v":3266640.4574947581},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,AL$12))","v":4226960.5187689979},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,AM$12))","v":6294267.9314044751},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,AN$12))","v":7680549.3382451776},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,AO$12))","v":7123579.6837349273},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,AP$12))","v":8644258.1009079032},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,AQ$12))","v":12562918.738372343},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,AR$12))","v":14902121.834904257},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,AS$12))","v":13919760.581488701},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,AT$12))","v":16887042.888511136},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,AU$12))","v":23158495.677187141},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,AV$12))","v":26435112.142109942},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,AW$12))","v":23622720.831051242},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,AX$12))","v":26680206.167231593},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,AY$12))","v":35864047.054641955},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,AZ$12))","v":39970357.714566879},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,BA$12))","v":35012334.378700748},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,BB$12))","v":38928950.906504393},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,BC$12))","v":51761853.613576062},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,BD$12))","v":56844113.385912605},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,BE$12))","v":50441892.706525825},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,BF$12))","v":56895468.667485341},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,BG$12))","v":74161673.356447875},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,BH$12))","v":80510392.911946177},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,BI$12))","v":69924757.797197178},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,BJ$12))","v":75774667.114001483},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,BK$12))","v":98746632.244704023},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,BL$12))","v":106723374.47141556},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,BM$12))","v":91615775.324789286},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,BN$12))","v":98557776.426426277},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,BO$12))","v":125956060.5083033},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,BP$12))","v":132947025.79594821},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,BQ$12))","v":114388706.6599039},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,BR$12))","v":122892630.67904793},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,BS$12))","v":153294099.7152549},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,BT$12))","v":158818014.10344255},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,BU$12))","v":133624976.88130781},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,BV$12))","v":137440588.57572627},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,BW$12))","v":173944941.73005098},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,BX$12))","v":182265777.15584934},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,BY$12))","v":152490002.72503522},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,BZ$12))","v":157076955.87898937},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,CA$12))","v":195513212.79887807},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,CB$12))","v":200632465.9763338},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,CC$12))","v":170877756.52080041},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,CD$12))","v":180707806.46377048},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,CE$12))","v":223754554.51091629},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,CF$12))","v":229787394.80462393},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,CG$12))","v":192366474.70587447},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,CH$12))","v":196422069.81343663},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":21}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"Items!$BO$17","v":"Себестоимость"},null,null,null,null,{"$f":"Prdction!$M$100","v":"руб."},null,null,null,null,null,null,{"$f":"X22-Repd!X22","v":0},null,null,null,{"$f":"IF($B22=Lists!$CU$24,SUMIFS($Z22:$CJ22,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z22:$CJ22))","v":9477159567.6216946},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,AB$12))","v":25995.972304687501},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,AC$12))","v":45074.8828125},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,AD$12))","v":299142.18547031248},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,AE$12))","v":743792.98500000022},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,AF$12))","v":1172111.8395093749},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,AG$12))","v":1269797.8877156251},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,AH$12))","v":2128738.2101437505},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,AI$12))","v":3331843.1598937502},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,AJ$12))","v":4579386.7922859378},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,AK$12))","v":5028328.5182625009},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,AL$12))","v":6492866.7715640636},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,AM$12))","v":9282819.9422891252},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,AN$12))","v":11729666.421595406},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,AO$12))","v":11990639.27371875},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,AP$12))","v":14807519.739108093},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,AQ$12))","v":19738008.623696622},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,AR$12))","v":23123531.335852548},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,AS$12))","v":23157753.216255378},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,AT$12))","v":27744401.832772769},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,AU$12))","v":35541264.70568642},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,AV$12))","v":40785807.385103971},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,AW$12))","v":40359282.465030752},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,AX$12))","v":46080605.025874309},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,AY$12))","v":58019004.831333973},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,AZ$12))","v":66032679.89092949},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,BA$12))","v":64399204.953045592},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,BB$12))","v":72468359.122625083},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,BC$12))","v":89065497.338067204},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,BD$12))","v":98209145.209820732},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,BE$12))","v":94865342.075397044},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,BF$12))","v":106311873.38628545},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,BG$12))","v":129356607.07084635},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,BH$12))","v":141285442.48836923},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,BI$12))","v":135470794.99307808},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,BJ$12))","v":148428662.07916445},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,BK$12))","v":179996427.71293521},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,BL$12))","v":197531810.29247302},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,BM$12))","v":188418379.70347416},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,BN$12))","v":204740069.03880492},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,BO$12))","v":245022484.83519644},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,BP$12))","v":262223573.50289559},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,BQ$12))","v":245293161.60142851},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,BR$12))","v":260442653.36271012},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,BS$12))","v":304121834.33912551},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,BT$12))","v":316931100.71025914},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,BU$12))","v":292735496.30019683},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,BV$12))","v":305340478.86207348},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,BW$12))","v":356409266.3325063},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,BX$12))","v":374817995.12307686},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,BY$12))","v":345662610.57900071},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,BZ$12))","v":358698204.05805802},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,CA$12))","v":414656262.26863116},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,CB$12))","v":428118234.9855656},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,CC$12))","v":392008621.98556072},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,CD$12))","v":409260729.84828007},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,CE$12))","v":472872821.14892536},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,CF$12))","v":486484078.76446247},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,CG$12))","v":444140130.50849879},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,CH$12))","v":457862149.14664912},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$16","v":"Номерной фонд"},null,null,1,{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B23=Lists!$CU$24,SUMIFS($Z23:$CJ23,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z23:$CJ23))","v":4199482522.9659142},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,AB$12))","v":11388.5968359375},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,AC$12))","v":19945.701562500002},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,AD$12))","v":131250.25463906251},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,AE$12))","v":325784.27700000006},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,AF$12))","v":513384.193771875},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,AG$12))","v":560717.56375312502},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,AH$12))","v":941481.01231875026},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,AI$12))","v":1474387.4506687503},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,AJ$12))","v":2026490.8918546878},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,AK$12))","v":2238678.2558250003},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,AL$12))","v":2884982.8441078127},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,AM$12))","v":4101161.0648846249},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,AN$12))","v":5185884.8664055308},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,AO$12))","v":5347765.4332499998},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,AP$12))","v":6594570.2249232177},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,AQ$12))","v":8729472.636547124},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,AR$12))","v":10221886.708449984},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,AS$12))","v":10310133.048948001},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,AT$12))","v":12336067.495434156},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,AU$12))","v":15706606.153583867},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,AV$12))","v":18024736.905952841},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,AW$12))","v":17987724.657003153},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,AX$12))","v":20503664.06198952},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,AY$12))","v":25599214.387118578},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,AZ$12))","v":29154293.316793509},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,BA$12))","v":28724153.046806175},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,BB$12))","v":32291043.791587919},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,BC$12))","v":39339512.9690134},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,BD$12))","v":43356593.182098128},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,BE$12))","v":42236901.272393353},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,BF$12))","v":47284057.888280489},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,BG$12))","v":57108591.59958481},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,BH$12))","v":62374757.8633084},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,BI$12))","v":60343673.57643947},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,BJ$12))","v":66022317.956919782},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,BK$12))","v":79344202.671431363},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,BL$12))","v":87126646.398118526},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,BM$12))","v":83976037.710588604},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,BN$12))","v":91181496.310380816},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,BO$12))","v":108165684.7558769},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,BP$12))","v":115693839.27843051},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,BQ$12))","v":109201280.48662975},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,BR$12))","v":115865590.57970454},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,BS$12))","v":134283607.46267372},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,BT$12))","v":139931139.4733147},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,BU$12))","v":130364603.9042252},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,BV$12))","v":135837153.99021581},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,BW$12))","v":157122018.4725945},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,BX$12))","v":165321989.61310554},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,BY$12))","v":154004154.28646007},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,BZ$12))","v":159751472.61973974},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,CA$12))","v":183028183.94991153},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,CB$12))","v":188857569.48230815},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,CC$12))","v":174328867.53446859},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,CD$12))","v":181902958.75473988},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,CE$12))","v":208576488.85981753},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,CF$12))","v":214569899.52561671},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,CG$12))","v":197559868.10682803},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,CH$12))","v":203474493.58868012},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Номерной фонд"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B24=Lists!$CU$24,SUMIFS($Z24:$CJ24,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z24:$CJ24))","v":1739577673.5933418},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,AB$12))","v":5112.1125000000002},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,AC$12))","v":8141.5125000000007},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,AD$12))","v":58103.892000000007},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,AE$12))","v":146501.78400000001},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,AF$12))","v":230885.72100000002},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,AG$12))","v":233604.60749999998},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,AH$12))","v":396576.4819500001},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,AI$12))","v":624706.45875000011},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,AJ$12))","v":858435.0823125001},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,AK$12))","v":886699.63676250004},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,AL$12))","v":1157754.63375},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,AM$12))","v":1719379.3914000001},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,AN$12))","v":2180991.9603037499},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,AO$12))","v":2090702.7002812496},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,AP$12))","v":2617740.5620904993},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,AQ$12))","v":3694099.2595649995},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,AR$12))","v":4319180.867219625},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,AS$12))","v":4012950.6712226244},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,AT$12))","v":4918272.2783726407},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,AU$12))","v":6742709.5105269914},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,AV$12))","v":7736049.9357050257},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,AW$12))","v":7047643.9730202006},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,AX$12))","v":8110128.4392909799},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,AY$12))","v":10879834.865716325},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,AZ$12))","v":12418682.05143005},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,BA$12))","v":11219562.932442352},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,BB$12))","v":12746921.904003609},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,BC$12))","v":16865504.090805776},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,BD$12))","v":18557675.394570991},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,BE$12))","v":16440289.410258343},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,BF$12))","v":18786812.981300693},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,BG$12))","v":24757641.710368905},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,BH$12))","v":27041455.403683491},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,BI$12))","v":23788195.000992976},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,BJ$12))","v":26202717.404085528},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,BK$12))","v":34035384.707692504},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,BL$12))","v":37461238.919543885},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,BM$12))","v":33070283.029465504},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,BN$12))","v":36195122.655243136},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,BO$12))","v":46623432.856659792},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,BP$12))","v":49812704.962295212},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,BQ$12))","v":42566228.871470757},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,BR$12))","v":45907123.48870758},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,BS$12))","v":58133079.68177741},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,BT$12))","v":60613051.919672891},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,BU$12))","v":51528133.527097695},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,BV$12))","v":53831713.37342456},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,BW$12))","v":67370242.755022675},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,BX$12))","v":71075857.092158645},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,BY$12))","v":60872557.378952481},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,BZ$12))","v":63396348.28124851},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,CA$12))","v":79000735.365351498},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,CB$12))","v":81436382.465642899},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,CC$12))","v":68726989.615089968},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,CD$12))","v":72759230.37241894},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,CE$12))","v":91213811.453435853},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,CF$12))","v":93878164.737132773},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,CG$12))","v":79045486.433336169},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,CH$12))","v":81522705.028817937},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Номерной фонд"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B25=Lists!$CU$24,SUMIFS($Z25:$CJ25,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z25:$CJ25))","v":380533213.42595947},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,AB$12))","v":1136.0250000000003},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,AC$12))","v":1809.2250000000004},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,AD$12))","v":12911.976000000002},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,AE$12))","v":32555.952000000005},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,AF$12))","v":51307.938000000009},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,AG$12))","v":51912.135000000009},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,AH$12))","v":86321.070000000022},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,AI$12))","v":134780.25000000006},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,AJ$12))","v":185207.13750000007},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,AK$12))","v":193724.52000000005},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,AL$12))","v":257278.80750000002},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,AM$12))","v":382084.30920000008},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,AN$12))","v":476602.85145000002},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,AO$12))","v":451068.54374999995},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,AP$12))","v":564776.82030000002},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,AQ$12))","v":809437.6696560001},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,AR$12))","v":959817.97049325006},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,AS$12))","v":891766.81582725013},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,AT$12))","v":1071570.5958540002},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,AU$12))","v":1454737.7584740005},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,AV$12))","v":1669050.6873150005},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,AW$12))","v":1538334.9179104501},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,AX$12))","v":1802250.7642868846},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,AY$12))","v":2417741.0812702947},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,AZ$12))","v":2715061.8372637648},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,BA$12))","v":2420617.6769023421},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,BB$12))","v":2750144.9631075752},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,BC$12))","v":3693358.6940944353},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,BD$12))","v":4123927.8654602203},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,BE$12))","v":3653397.6467240765},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,BF$12))","v":4094175.8054138613},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,BG$12))","v":5341454.5221939394},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,BH$12))","v":5834186.7106113248},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,BI$12))","v":5190812.0663596243},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,BJ$12))","v":5822826.0897967862},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,BK$12))","v":7563418.823931668},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,BL$12))","v":8191464.4800940622},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,BM$12))","v":7134904.6449763784},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,BN$12))","v":7809087.951508767},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,BO$12))","v":10207282.07803496},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,BP$12))","v":11069489.991621161},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,BQ$12))","v":9459161.9714379478},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,BR$12))","v":10005835.767209297},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,BS$12))","v":12542196.263598148},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,BT$12))","v":13077249.605107421},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,BU$12))","v":11238897.508828489},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,BV$12))","v":11962602.971872125},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,BW$12))","v":14971165.056671703},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,BX$12))","v":15543941.618107645},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,BY$12))","v":13133237.837961705},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,BZ$12))","v":13677745.044498065},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,CA$12))","v":17288690.462621078},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,CB$12))","v":18096973.881253984},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,CC$12))","v":15272664.358908886},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,CD$12))","v":15859826.001251251},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,CE$12))","v":19679355.221884757},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,CF$12))","v":20254188.724300489},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,CG$12))","v":17239526.787493721},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,CH$12))","v":18116156.673070654},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Номерной фонд"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B26=Lists!$CU$24,SUMIFS($Z26:$CJ26,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z26:$CJ26))","v":188334449.55764222},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,AB$12))","v":568.01250000000016},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,AC$12))","v":904.61250000000018},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,AD$12))","v":6455.9880000000012},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,AE$12))","v":16277.976000000002},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,AF$12))","v":25653.969000000005},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,AG$12))","v":25956.067500000005},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,AH$12))","v":43160.535000000011},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,AI$12))","v":67390.125000000029},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,AJ$12))","v":92603.568750000035},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,AK$12))","v":95652.603750000024},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,AL$12))","v":124892.62500000003},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,AM$12))","v":188505.03210000001},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,AN$12))","v":238301.42572500001},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,AO$12))","v":225534.27187499998},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,AP$12))","v":282388.41015000001},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,AQ$12))","v":398500.45950000006},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,AR$12))","v":465931.0536375001},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,AS$12))","v":438123.85163250001},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,AT$12))","v":535785.29792700009},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,AU$12))","v":727368.87923700025},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,AV$12))","v":834525.34365750023},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,AW$12))","v":760263.64326000004},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,AX$12))","v":874879.01178974973},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,AY$12))","v":1191527.9859766797},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,AZ$12))","v":1357530.9186318824},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,BA$12))","v":1210308.8384511711},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,BB$12))","v":1375072.4815537876},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,BC$12))","v":1819363.9795906991},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,BD$12))","v":2001906.7308059328},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,BE$12))","v":1793956.9888943792},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,BF$12))","v":2047087.9027069306},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,BG$12))","v":2670727.2610969697},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,BH$12))","v":2917093.3553056624},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,BI$12))","v":2566148.3280467074},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,BJ$12))","v":2826614.6066974686},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,BK$12))","v":3726168.6788980151},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,BL$12))","v":4095732.2400470311},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,BM$12))","v":3567452.3224881892},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,BN$12))","v":3904543.9757543835},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,BO$12))","v":5029496.5325415097},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,BP$12))","v":5373538.830884059},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,BQ$12))","v":4642519.3272684207},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,BR$12))","v":5002917.8836046485},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,BS$12))","v":6271098.1317990739},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,BT$12))","v":6538624.8025537105},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,BU$12))","v":5558590.4559975946},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,BV$12))","v":5807088.8212971473},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,BW$12))","v":7372228.1621135864},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,BX$12))","v":7771970.8090538224},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,BY$12))","v":6566618.9189808527},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,BZ$12))","v":6838872.5222490327},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,CA$12))","v":8522193.6747952029},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,CB$12))","v":8784938.77730776},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,CC$12))","v":7494935.572650549},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,CD$12))","v":7929913.0006256253},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,CE$12))","v":9839677.6109423786},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,CF$12))","v":10127094.362150244},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,CG$12))","v":8527021.1902196519},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,CH$12))","v":8794250.8121702205},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Номерной фонд"},{"$f":"Items!$AQ$16","v":"ФОТ обслуживающего персонала"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B28=Lists!$CU$24,SUMIFS($Z28:$CJ28,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z28:$CJ28))","v":1454643989.5299771},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,AB$12))","v":3517.2667968750002},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,AC$12))","v":6992.578125},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,AD$12))","v":41367.998953125003},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,AE$12))","v":100345.05000000002},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,AF$12))","v":158105.05059375},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,AG$12))","v":191726.73365625},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,AH$12))","v":319556.09643750003},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,AI$12))","v":498085.08993750007},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,AJ$12))","v":684803.92560937523},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,AK$12))","v":817385.76562500023},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,AL$12))","v":1034659.0598906253},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,AM$12))","v":1393224.8709112499},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,AN$12))","v":1761529.7145590622},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,AO$12))","v":1984969.1671875},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,AP$12))","v":2407434.1787559371},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,AQ$12))","v":2944180.9598662499},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,AR$12))","v":3443812.936230469},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,AS$12))","v":3820993.6232812502},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,AT$12))","v":4469568.7102157818},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,AU$12))","v":5216761.542573751},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,AV$12))","v":5988546.8763656262},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,AW$12))","v":6647293.9406249998},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,AX$12))","v":7474158.3435553117},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,AY$12))","v":8546238.8108886741},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,AZ$12))","v":9740783.4688213933},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,BA$12))","v":10672048.92231562},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,BB$12))","v":11860695.72532534},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,BC$12))","v":13047143.234248072},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,BD$12))","v":14363910.14712383},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,BE$12))","v":15653274.78962812},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,BF$12))","v":17196908.614506926},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,BG$12))","v":18722129.312249999},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,BH$12))","v":20447709.533621479},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,BI$12))","v":22152706.293107811},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,BJ$12))","v":23977046.043338459},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,BK$12))","v":26168638.816083983},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,BL$12))","v":28752469.814179651},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,BM$12))","v":30925690.548968099},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,BN$12))","v":33286724.406057328},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,BO$12))","v":35619594.837415874},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,BP$12))","v":38029311.918176979},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,BQ$12))","v":40410284.858809717},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,BR$12))","v":42269010.338602312},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,BS$12))","v":44105564.142691605},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,BT$12))","v":45924779.343062043},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,BU$12))","v":47722294.163308784},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,BV$12))","v":49412114.479709215},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,BW$12))","v":51852601.922143474},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,BX$12))","v":54561707.764450327},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,BY$12))","v":56485953.961973101},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,BZ$12))","v":58337312.901341639},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,CA$12))","v":60166588.036264434},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,CB$12))","v":61953287.967771925},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,CC$12))","v":63718675.375245526},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,CD$12))","v":65656914.908033893},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,CE$12))","v":67572034.287349641},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,CF$12))","v":69469578.232333213},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,CG$12))","v":71344487.458291143},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,CH$12))","v":73108754.672785625},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Номерной фонд"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B29=Lists!$CU$24,SUMIFS($Z29:$CJ29,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z29:$CJ29))","v":436393196.85899311},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,AB$12))","v":1055.1800390625001},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,AC$12))","v":2097.7734375},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,AD$12))","v":12410.3996859375},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,AE$12))","v":30103.515000000003},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,AF$12))","v":47431.515178124995},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,AG$12))","v":57518.020096875},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,AH$12))","v":95866.828931250013},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,AI$12))","v":149425.52698125},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,AJ$12))","v":205441.17768281256},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,AK$12))","v":245215.72968750005},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,AL$12))","v":310397.71796718758},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,AM$12))","v":417967.46127337497},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,AN$12))","v":528458.91436771862},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,AO$12))","v":595490.75015624997},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,AP$12))","v":722230.25362678117},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,AQ$12))","v":883254.28795987496},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,AR$12))","v":1033143.8808691406},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,AS$12))","v":1146298.086984375},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,AT$12))","v":1340870.6130647345},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,AU$12))","v":1565028.4627721251},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,AV$12))","v":1796564.0629096879},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,AW$12))","v":1994188.1821874999},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,AX$12))","v":2242247.5030665933},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,AY$12))","v":2563871.643266602},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,AZ$12))","v":2922235.040646418},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,BA$12))","v":3201614.6766946861},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,BB$12))","v":3558208.7175976019},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,BC$12))","v":3914142.9702744214},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,BD$12))","v":4309173.0441371491},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,BE$12))","v":4695982.4368884359},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,BF$12))","v":5159072.5843520779},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,BG$12))","v":5616638.7936749998},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,BH$12))","v":6134312.8600864438},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,BI$12))","v":6645811.8879323434},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,BJ$12))","v":7193113.8130015377},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,BK$12))","v":7850591.644825194},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,BL$12))","v":8625740.9442538954},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,BM$12))","v":9277707.1646904293},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,BN$12))","v":9986017.3218171988},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,BO$12))","v":10685878.451224761},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,BP$12))","v":11408793.575453093},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,BQ$12))","v":12123085.457642915},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,BR$12))","v":12680703.101580692},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,BS$12))","v":13231669.242807481},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,BT$12))","v":13777433.802918613},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,BU$12))","v":14316688.248992635},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,BV$12))","v":14823634.343912764},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,BW$12))","v":15555780.576643042},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,BX$12))","v":16368512.329335097},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,BY$12))","v":16945786.188591931},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,BZ$12))","v":17501193.870402493},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,CA$12))","v":18049976.410879329},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,CB$12))","v":18585986.390331578},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,CC$12))","v":19115602.612573657},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,CD$12))","v":19697074.472410168},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,CE$12))","v":20271610.286204893},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,CF$12))","v":20840873.469699964},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,CG$12))","v":21403346.237487342},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,CH$12))","v":21932626.401835687},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$17","v":"Food&Beverage"},null,null,{"$f":"L23+1","v":2},{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B30=Lists!$CU$24,SUMIFS($Z30:$CJ30,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z30:$CJ30))","v":3980674273.2231207},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,AB$12))","v":10941.264843750001},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,AC$12))","v":18897.806250000001},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,AD$12))","v":125830.43465625001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,AE$12))","v":313073.74800000008},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,AF$12))","v":493361.65968750004},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,AG$12))","v":532799.51681250008},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,AH$12))","v":893921.19412500027},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,AI$12))","v":1399689.919125},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,AJ$12))","v":1923757.9979062499},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,AK$12))","v":2108729.0874375002},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,AL$12))","v":2728014.8987812507},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,AM$12))","v":3901195.2333825002},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,AN$12))","v":4924989.9853143757},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,AO$12))","v":5021074.20796875},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,AP$12))","v":6204316.7571243756},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,AQ$12))","v":8301941.5537755005},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,AR$12))","v":9736657.1929963119},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,AS$12))","v":9706992.0777573753},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,AT$12))","v":11624995.887738865},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,AU$12))","v":14938778.214260552},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,AV$12))","v":17143008.567436129},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,AW$12))","v":16916963.5506276},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,AX$12))","v":19349512.670223288},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,AY$12))","v":24399544.257721275},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,AZ$12))","v":27739666.918789316},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,BA$12))","v":26966196.500168316},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,BB$12))","v":30357483.683633354},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,BC$12))","v":37480372.25778047},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,BD$12))","v":41376122.194153838},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,BE$12))","v":39766542.091135144},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,BF$12))","v":44538862.935288034},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,BG$12))","v":54393638.907346368},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,BH$12))","v":59409715.555305742},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,BI$12))","v":56796247.507776603},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,BJ$12))","v":62334638.854961},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,BK$12))","v":75728521.47508949},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,BL$12))","v":83012785.405423626},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,BM$12))","v":78922371.379114836},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,BN$12))","v":85785643.598457888},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,BO$12))","v":103131283.73679501},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,BP$12))","v":110504804.59634896},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,BQ$12))","v":102834768.55575404},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,BR$12))","v":109099140.41161363},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,BS$12))","v":127873841.08651969},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,BT$12))","v":133262965.64570944},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,BU$12))","v":122738289.54516633},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,BV$12))","v":128224192.21265911},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,BW$12))","v":149953674.78959563},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,BX$12))","v":157516366.56916735},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,BY$12))","v":144807744.96689716},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,BZ$12))","v":150292090.0438264},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,CA$12))","v":174535424.40356165},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,CB$12))","v":180427084.066203},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,CC$12))","v":164418314.00325549},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,CD$12))","v":171502110.41068059},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,CE$12))","v":198912804.43883321},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,CF$12))","v":204642324.85724464},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,CG$12))","v":186308777.98888433},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,CH$12))","v":192360473.94602853},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Food&Beverage"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B31=Lists!$CU$24,SUMIFS($Z31:$CJ31,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z31:$CJ31))","v":1534921476.7000077},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,AB$12))","v":4510.6875},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,AC$12))","v":7183.6875},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,AD$12))","v":51268.14},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,AE$12))","v":129266.28000000001},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,AF$12))","v":203722.69500000001},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,AG$12))","v":206121.71249999999},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,AH$12))","v":349920.42525000009},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,AI$12))","v":551211.58125000005},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,AJ$12))","v":757442.71968750015},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,AK$12))","v":782382.03243750019},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,AL$12))","v":1021548.2062500002},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,AM$12))","v":1517099.4630000002},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,AN$12))","v":1924404.6708562502},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,AO$12))","v":1844737.67671875},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,AP$12))","v":2309771.0841974998},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,AQ$12))","v":3259499.3466749997},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,AR$12))","v":3811041.9416643749},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,AS$12))","v":3540838.8275493747},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,AT$12))","v":4339652.0103288013},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,AU$12))","v":5949449.568112052},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,AV$12))","v":6825926.4138573771},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,AW$12))","v":6218509.3879590016},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,AX$12))","v":7155995.6817273367},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,AY$12))","v":9599854.2932791114},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,AZ$12))","v":10957660.633614752},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,BA$12))","v":9899614.3521550186},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,BB$12))","v":11247284.032944361},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,BC$12))","v":14881327.138946274},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,BD$12))","v":16374419.465797935},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,BE$12))","v":14506137.714933831},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,BF$12))","v":16576599.689382967},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,BG$12))","v":21844977.979737271},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,BH$12))","v":23860107.709132489},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,BI$12))","v":20989583.824405573},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,BJ$12))","v":23120044.768310767},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,BK$12))","v":30031221.800905149},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,BL$12))","v":33054034.340774026},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,BM$12))","v":29179661.496587224},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,BN$12))","v":31936872.931096889},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,BO$12))","v":41138323.108817466},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,BP$12))","v":43952386.73143696},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,BQ$12))","v":37558437.239533022},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,BR$12))","v":40506285.431212574},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,BS$12))","v":51293893.836862423},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,BT$12))","v":53482104.635005496},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,BU$12))","v":45466000.170968562},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,BV$12))","v":47498570.623609908},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,BW$12))","v":59444331.842667051},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,BX$12))","v":62713991.551904678},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,BY$12))","v":53711080.040252186},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,BZ$12))","v":55937954.365807526},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,CA$12))","v":69706531.204721913},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,CB$12))","v":71855631.587331995},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,CC$12))","v":60641461.425079398},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,CD$12))","v":64199320.916840263},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,CE$12))","v":80482774.811855182},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,CF$12))","v":82833674.76805833},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,CG$12))","v":69746017.441178977},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,CH$12))","v":71931798.554839343},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Food&Beverage"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B32=Lists!$CU$24,SUMIFS($Z32:$CJ32,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z32:$CJ32))","v":805835040.19614935},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,AB$12))","v":2405.6999999999998},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,AC$12))","v":3831.2999999999997},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,AD$12))","v":27343.008000000002},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,AE$12))","v":68942.016000000018},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,AF$12))","v":108652.10400000002},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,AG$12))","v":109931.58000000002},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,AH$12))","v":182797.56000000006},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,AI$12))","v":285417.00000000006},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,AJ$12))","v":392203.35000000003},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,AK$12))","v":410240.16000000003},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,AL$12))","v":544825.71000000008},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,AM$12))","v":809119.71360000013},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,AN$12))","v":1009276.6266000003},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,AO$12))","v":955203.97500000021},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,AP$12))","v":1195997.9724000001},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,AQ$12))","v":1714103.3004480002},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,AR$12))","v":2032555.7022210001},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,AS$12))","v":1888447.3746930002},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,AT$12))","v":2269208.3206320005},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,AU$12))","v":3080621.1355920006},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,AV$12))","v":3534460.2790199998},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,AW$12))","v":3257650.4143985999},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,AX$12))","v":3816531.0302545801},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,AY$12))","v":5119922.2897488596},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,AZ$12))","v":5749542.7142056199},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,BA$12))","v":5126013.9040284902},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,BB$12))","v":5823836.3924631001},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,BC$12))","v":7821230.175729393},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,BD$12))","v":8733023.7150922325},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,BE$12))","v":7736606.7812980451},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,BF$12))","v":8670019.3526411206},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,BG$12))","v":11311315.458763637},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,BH$12))","v":12354748.328353398},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,BI$12))","v":10992307.90523215},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,BJ$12))","v":12330690.543099077},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,BK$12))","v":16016651.627149414},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,BL$12))","v":17346630.663728606},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,BM$12))","v":15109209.836420566},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,BN$12))","v":16536892.132606803},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,BO$12))","v":21615420.871132854},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,BP$12))","v":23441272.923433051},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,BQ$12))","v":20031166.527750947},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,BR$12))","v":21188828.683502037},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,BS$12))","v":26559945.028796073},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,BT$12))","v":27692999.163756888},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,BU$12))","v":23800018.253989737},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,BV$12))","v":25332570.999258619},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,BW$12))","v":31703643.64942243},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,BX$12))","v":32916582.25011031},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,BY$12))","v":27811562.480389491},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,BZ$12))","v":28964636.56481944},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,CA$12))","v":36611344.509079933},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,CB$12))","v":38323003.51324372},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,CC$12))","v":32342112.760042343},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,CD$12))","v":33585513.88500265},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,CE$12))","v":41673928.705167726},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,CF$12))","v":42891223.180871621},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,CG$12))","v":36507233.197045512},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,CH$12))","v":38363625.895914316},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Food&Beverage"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B33=Lists!$CU$24,SUMIFS($Z33:$CJ33,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z33:$CJ33))","v":99706473.295222372},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,AB$12))","v":300.71249999999998},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,AC$12))","v":478.91249999999997},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,AD$12))","v":3417.8760000000002},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,AE$12))","v":8617.7520000000022},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,AF$12))","v":13581.513000000003},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,AG$12))","v":13741.447500000002},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,AH$12))","v":22849.695000000007},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,AI$12))","v":35677.125000000007},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,AJ$12))","v":49025.418750000004},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,AK$12))","v":50639.613750000004},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,AL$12))","v":66119.625000000015},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,AM$12))","v":99796.781700000021},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,AN$12))","v":126159.57832500004},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,AO$12))","v":119400.49687500003},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,AP$12))","v":149499.74655000001},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,AQ$12))","v":210970.83150000003},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,AR$12))","v":246669.38133750006},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,AS$12))","v":231947.92145250001},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,AT$12))","v":283651.04007900006},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,AU$12))","v":385077.64194900007},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,AV$12))","v":441807.53487749997},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,AW$12))","v":402492.51702000003},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,AX$12))","v":463171.24153574987},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,AY$12))","v":630808.93375235994},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,AZ$12))","v":718692.83927570248},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,BA$12))","v":640751.73800356127},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,BB$12))","v":727979.54905788752},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,BC$12))","v":963192.69507742883},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,BD$12))","v":1059832.9751325527},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,BE$12))","v":949741.93529702432},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,BF$12))","v":1083752.4190801401},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,BG$12))","v":1413914.4323454546},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,BH$12))","v":1544343.5410441747},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,BI$12))","v":1358549.114848257},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,BJ$12))","v":1496443.0270751307},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,BK$12))","v":1972677.5358871846},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,BL$12))","v":2168328.8329660757},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,BM$12))","v":1888651.2295525707},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,BN$12))","v":2067111.5165758503},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,BO$12))","v":2662674.6348749171},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,BP$12))","v":2844814.6751739136},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,BQ$12))","v":2457804.3497303408},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,BR$12))","v":2648603.5854377546},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,BS$12))","v":3319993.1285995091},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,BT$12))","v":3461624.895469611},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,BU$12))","v":2942783.1825869614},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,BV$12))","v":3074341.1406867253},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,BW$12))","v":3902944.3211189583},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,BX$12))","v":4114572.7812637887},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,BY$12))","v":3476445.3100486863},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,BZ$12))","v":3620579.57060243},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,CA$12))","v":4511749.5925386362},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,CB$12))","v":4650849.9409276377},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,CC$12))","v":3967907.0678738202},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,CD$12))","v":4198189.2356253313},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,CE$12))","v":5209241.0881459657},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,CF$12))","v":5361402.8976089526},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,CG$12))","v":4514305.3359986385},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,CH$12))","v":4655779.8417371744},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Food&Beverage"},{"$f":"Items!$AQ$16","v":"ФОТ обслуживающего персонала"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B35=Lists!$CU$24,SUMIFS($Z35:$CJ35,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z35:$CJ35))","v":1184777910.0244155},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,AB$12))","v":2864.7421875000005},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,AC$12))","v":5695.3125000000009},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,AD$12))","v":33693.392812500002},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,AE$12))","v":81729.000000000015},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,AF$12))","v":128773.34437500004},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,AG$12))","v":156157.52062500006},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,AH$12))","v":260271.93375000003},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,AI$12))","v":405680.16375000001},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,AJ$12))","v":557758.85343749996},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,AK$12))","v":665744.06250000012},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,AL$12))","v":842708.73656250013},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,AM$12))","v":1134753.288525},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,AN$12))","v":1434730.0842562502},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,AO$12))","v":1616716.96875},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,AP$12))","v":1960806.1184437498},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,AQ$12))","v":2397975.442425},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,AR$12))","v":2804915.5136718755},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,AS$12))","v":3112121.5031249998},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,AT$12))","v":3640372.7051531253},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,AU$12))","v":4248946.0527750012},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,AV$12))","v":4877549.4920625007},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,AW$12))","v":5414085.5625},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,AX$12))","v":6087549.7820812492},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,AY$12))","v":6960737.493031498},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,AZ$12))","v":7933669.7936101845},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,BA$12))","v":8692166.5430624969},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,BB$12))","v":9660295.1608984657},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,BC$12))","v":10626632.498482594},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,BD$12))","v":11699112.337023936},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,BE$12))","v":12749273.584312495},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,BF$12))","v":14006531.90321831},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,BG$12))","v":15248793.105000004},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,BH$12))","v":16654243.059058221},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,BI$12))","v":18042928.202531252},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,BJ$12))","v":19528815.78190463},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,BK$12))","v":21313823.47011365},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,BL$12))","v":23418301.206119176},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,BM$12))","v":25188345.243503433},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,BN$12))","v":27111359.244752578},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,BO$12))","v":29011434.709207505},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,BP$12))","v":30974100.204850037},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,BQ$12))","v":32913354.183645938},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,BR$12))","v":34427248.239585593},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,BS$12))","v":35923083.917124376},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,BT$12))","v":37404797.654982664},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,BU$12))","v":38868836.875093125},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,BV$12))","v":40245161.114695281},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,BW$12))","v":42232888.443374768},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,BX$12))","v":44439399.989145055},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,BY$12))","v":46006659.335543692},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,BZ$12))","v":47514553.494305402},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,CA$12))","v":49004460.844016269},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,CB$12))","v":50459691.557461277},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,CC$12))","v":51897563.654046111},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,CD$12))","v":53476220.28708642},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,CE$12))","v":55036046.025895633},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,CF$12))","v":56581556.931312121},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,CG$12))","v":58108632.318970151},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,CH$12))","v":59545592.041182838},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Food&Beverage"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B36=Lists!$CU$24,SUMIFS($Z36:$CJ36,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z36:$CJ36))","v":355433373.00732481},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,AB$12))","v":859.42265625000016},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,AC$12))","v":1708.5937500000002},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,AD$12))","v":10108.01784375},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,AE$12))","v":24518.700000000004},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,AF$12))","v":38632.003312500012},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,AG$12))","v":46847.256187500017},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,AH$12))","v":78081.580125000008},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,AI$12))","v":121704.04912499999},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,AJ$12))","v":167327.65603124999},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,AK$12))","v":199723.21875000003},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,AL$12))","v":252812.62096875004},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,AM$12))","v":340425.98655749997},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,AN$12))","v":430419.02527687507},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,AO$12))","v":485015.09062499995},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,AP$12))","v":588241.83553312498},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,AQ$12))","v":719392.63272749993},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,AR$12))","v":841474.65410156257},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,AS$12))","v":933636.45093749987},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,AT$12))","v":1092111.8115459376},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,AU$12))","v":1274683.8158325003},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,AV$12))","v":1463264.8476187501},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,AW$12))","v":1624225.66875},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,AX$12))","v":1826264.9346243746},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,AY$12))","v":2088221.2479094493},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,AZ$12))","v":2380100.9380830554},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,BA$12))","v":2607649.9629187491},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,BB$12))","v":2898088.5482695396},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,BC$12))","v":3187989.7495447784},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,BD$12))","v":3509733.7011071807},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,BE$12))","v":3824782.0752937482},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,BF$12))","v":4201959.5709654931},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,BG$12))","v":4574637.9315000009},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,BH$12))","v":4996272.9177174661},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,BI$12))","v":5412878.4607593752},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,BJ$12))","v":5858644.7345713889},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,BK$12))","v":6394147.041034095},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,BL$12))","v":7025490.3618357526},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,BM$12))","v":7556503.5730510298},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,BN$12))","v":8133407.7734257728},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,BO$12))","v":8703430.4127622508},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,BP$12))","v":9292230.0614550114},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,BQ$12))","v":9874006.2550937813},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,BR$12))","v":10328174.471875677},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,BS$12))","v":10776925.175137313},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,BT$12))","v":11221439.296494799},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,BU$12))","v":11660651.062527938},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,BV$12))","v":12073548.334408583},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,BW$12))","v":12669866.533012429},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,BX$12))","v":13331819.996743517},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,BY$12))","v":13801997.800663108},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,BZ$12))","v":14254366.04829162},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,CA$12))","v":14701338.25320488},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,CB$12))","v":15137907.467238382},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,CC$12))","v":15569269.096213832},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,CD$12))","v":16042866.086125925},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,CE$12))","v":16510813.807768689},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,CF$12))","v":16974467.079393636},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,CG$12))","v":17432589.695691045},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,CH$12))","v":17863677.612354852},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$18","v":"Развлекат. услуги"},null,null,{"$f":"L30+1","v":3},{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B37=Lists!$CU$24,SUMIFS($Z37:$CJ37,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z37:$CJ37))","v":1297002771.432663},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,AB$12))","v":3666.1106250000003},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,AC$12))","v":6231.375},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,AD$12))","v":42061.496175000007},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,AE$12))","v":104934.96000000004},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,AF$12))","v":165365.98605000004},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,AG$12))","v":176280.80715000001},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,AH$12))","v":293336.00370000006},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,AI$12))","v":457765.79010000004},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,AJ$12))","v":629137.90252500004},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,AK$12))","v":680921.17500000016},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,AL$12))","v":879869.02867500007},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,AM$12))","v":1280463.644022},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,AN$12))","v":1618791.5698755002},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,AO$12))","v":1621799.6325000003},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,AP$12))","v":2008632.7570605001},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,AQ$12))","v":2706594.4333740002},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,AR$12))","v":3164987.4344062507},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,AS$12))","v":3140628.0895500006},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,AT$12))","v":3783338.4495997508},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,AU$12))","v":4895880.3378420006},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,AV$12))","v":5618061.9117150018},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,AW$12))","v":5454594.2574000005},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,AX$12))","v":6227428.2936614994},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,AY$12))","v":8020246.1864941195},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,AZ$12))","v":9138719.6553466637},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,BA$12))","v":8708855.4060710985},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,BB$12))","v":9819831.6474038027},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,BC$12))","v":12245612.111273335},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,BD$12))","v":13476429.833568767},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,BE$12))","v":12861898.711868551},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,BF$12))","v":14488952.562716926},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,BG$12))","v":17854376.563915156},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,BH$12))","v":19500969.069755066},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,BI$12))","v":18330873.908862006},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,BJ$12))","v":20071705.267283656},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,BK$12))","v":24923703.566414371},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,BL$12))","v":27392378.488930877},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,BM$12))","v":25519970.613770708},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,BN$12))","v":27772929.129966233},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,BO$12))","v":33725516.342524529},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,BP$12))","v":36024929.628116131},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,BQ$12))","v":33257112.559044734},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,BR$12))","v":35477922.371391937},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,BS$12))","v":41964385.789932095},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,BT$12))","v":43736995.591234982},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,BU$12))","v":39632602.850805283},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,BV$12))","v":41279132.65919859},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,BW$12))","v":49333573.070316218},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,BX$12))","v":51979638.940803967},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,BY$12))","v":46850711.325643472},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,BZ$12))","v":48654641.394491926},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,CA$12))","v":57092653.915157974},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,CB$12))","v":58833581.437054478},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,CC$12))","v":53261440.447836623},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,CD$12))","v":55855660.682859585},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,CE$12))","v":65383527.850274637},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,CF$12))","v":67271854.381601125},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,CG$12))","v":60271484.412786454},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,CH$12))","v":62027181.611940503},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Развлекат. услуги"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B38=Lists!$CU$24,SUMIFS($Z38:$CJ38,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z38:$CJ38))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Развлекат. услуги"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B39=Lists!$CU$24,SUMIFS($Z39:$CJ39,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z39:$CJ39))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Развлекат. услуги"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B40=Lists!$CU$24,SUMIFS($Z40:$CJ40,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z40:$CJ40))","v":886279762.62419891},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,AB$12))","v":2673},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,AC$12))","v":4257},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,AD$12))","v":30381.120000000003},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,AE$12))","v":76602.24000000002},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,AF$12))","v":120724.56000000003},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,AG$12))","v":122146.20000000001},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,AH$12))","v":203108.40000000005},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,AI$12))","v":317130},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,AJ$12))","v":435781.50000000006},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,AK$12))","v":450129.90000000014},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,AL$12))","v":587730},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,AM$12))","v":887082.50400000007},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,AN$12))","v":1121418.4740000002},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,AO$12))","v":1061337.75},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,AP$12))","v":1328886.6359999999},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,AQ$12))","v":1875296.2800000003},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,AR$12))","v":2192616.7230000002},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,AS$12))","v":2061759.3018000002},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,AT$12))","v":2521342.5784800006},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,AU$12))","v":3422912.3728800006},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,AV$12))","v":3927178.0878000008},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,AW$12))","v":3577711.2623999999},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,AX$12))","v":4117077.7025399995},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,AY$12))","v":5607190.5222431989},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,AZ$12))","v":6388380.7935617995},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,BA$12))","v":5695571.0044760993},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,BB$12))","v":6470929.3249590006},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,BC$12))","v":8561712.845132703},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,BD$12))","v":9420737.5567338001},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,BE$12))","v":8442150.5359735508},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,BF$12))","v":9633354.8362679109},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,BG$12))","v":12568128.287515154},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,BH$12))","v":13727498.142614884},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,BI$12))","v":12075992.131984506},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,BJ$12))","v":13301715.796223383},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,BK$12))","v":17534911.430108305},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,BL$12))","v":19274034.070809562},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,BM$12))","v":16788010.929356184},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,BN$12))","v":18374324.591785338},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,BO$12))","v":23668218.976665929},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,BP$12))","v":25287241.557101455},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,BQ$12))","v":21847149.775380809},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,BR$12))","v":23543142.981668931},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,BS$12))","v":29511050.031995639},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,BT$12))","v":30769999.070840988},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,BU$12))","v":26158072.734106328},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,BV$12))","v":27327476.80610422},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,BW$12))","v":34692838.409946293},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,BX$12))","v":36573980.277900346},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,BY$12))","v":30901736.089321654},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,BZ$12))","v":32182929.516466044},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,CA$12))","v":40104440.82256566},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,CB$12))","v":41340888.363801226},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,CC$12))","v":35270285.047767296},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,CD$12))","v":37317237.650002949},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,CE$12))","v":46304365.22796414},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,CF$12))","v":47656914.645412914},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,CG$12))","v":40127158.542210124},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,CH$12))","v":41384709.704330444},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Развлекат. услуги"},{"$f":"Items!$AQ$16","v":"ФОТ обслуживающего персонала"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B42=Lists!$CU$24,SUMIFS($Z42:$CJ42,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z42:$CJ42))","v":315940776.00651109},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,AB$12))","v":763.93125000000009},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,AC$12))","v":1518.7500000000002},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,AD$12))","v":8984.9047500000033},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,AE$12))","v":21794.400000000005},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,AF$12))","v":34339.558499999999},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,AG$12))","v":41642.005499999999},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,AH$12))","v":69405.849000000017},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,AI$12))","v":108181.37700000002},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,AJ$12))","v":148735.69425000003},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,AK$12))","v":177531.75000000006},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,AL$12))","v":224722.32975000006},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,AM$12))","v":302600.87694000005},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,AN$12))","v":382594.68913500005},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,AO$12))","v":431124.52500000014},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,AP$12))","v":522881.63158500014},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,AQ$12))","v":639460.11797999998},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,AR$12))","v":747977.47031250014},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,AS$12))","v":829899.06750000024},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,AT$12))","v":970766.05470750039},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,AU$12))","v":1133052.2807400003},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,AV$12))","v":1300679.8645500005},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,AW$12))","v":1443756.1500000006},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,AX$12))","v":1623346.6085550003},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,AY$12))","v":1856196.6648084002},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,AZ$12))","v":2115645.2782960497},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,BA$12))","v":2317911.0781499995},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,BB$12))","v":2576078.7095729248},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,BC$12))","v":2833768.666262025},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,BD$12))","v":3119763.2898730505},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,BE$12))","v":3399806.2891500001},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,BF$12))","v":3735075.1741915499},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,BG$12))","v":4066344.8280000007},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,BH$12))","v":4441131.4824155252},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,BI$12))","v":4811447.5206750017},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,BJ$12))","v":5207684.208507902},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,BK$12))","v":5683686.2586969743},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,BL$12))","v":6244880.3216317808},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,BM$12))","v":6716892.064934249},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,BN$12))","v":7229695.7986006876},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,BO$12))","v":7736382.5891220002},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,BP$12))","v":8259760.0546266763},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,BQ$12))","v":8776894.4489722513},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,BR$12))","v":9180599.5305561591},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,BS$12))","v":9579489.0445665028},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,BT$12))","v":9974612.7079953775},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,BU$12))","v":10365023.166691503},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,BV$12))","v":10732042.963918746},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,BW$12))","v":11262103.584899941},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,BX$12))","v":11850506.663772019},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,BY$12))","v":12268442.489478324},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,BZ$12))","v":12670547.598481447},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,CA$12))","v":13067856.225071011},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,CB$12))","v":13455917.748656347},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,CC$12))","v":13839350.307745636},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,CD$12))","v":14260325.409889719},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,CE$12))","v":14676278.940238841},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,CF$12))","v":15088415.181683235},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,CG$12))","v":15495635.285058711},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,CH$12))","v":15878824.544315431},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Развлекат. услуги"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B43=Lists!$CU$24,SUMIFS($Z43:$CJ43,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z43:$CJ43))","v":94782232.801953301},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,AB$12))","v":229.17937500000002},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,AC$12))","v":455.62500000000006},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,AD$12))","v":2695.4714250000011},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,AE$12))","v":6538.3200000000015},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,AF$12))","v":10301.867549999999},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,AG$12))","v":12492.601649999999},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,AH$12))","v":20821.754700000005},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,AI$12))","v":32454.413100000005},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,AJ$12))","v":44620.708275000005},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,AK$12))","v":53259.525000000016},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,AL$12))","v":67416.698925000019},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,AM$12))","v":90780.263082000005},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,AN$12))","v":114778.40674050001},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,AO$12))","v":129337.35750000004},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,AP$12))","v":156864.48947550004},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,AQ$12))","v":191838.03539399998},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,AR$12))","v":224393.24109375002},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,AS$12))","v":248969.72025000007},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,AT$12))","v":291229.8164122501},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,AU$12))","v":339915.68422200007},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,AV$12))","v":390203.95936500013},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,AW$12))","v":433126.84500000015},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,AX$12))","v":487003.98256650008},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,AY$12))","v":556858.99944252009},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,AZ$12))","v":634693.58348881488},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,BA$12))","v":695373.32344499987},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,BB$12))","v":772823.61287187738},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,BC$12))","v":850130.59987860743},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,BD$12))","v":935928.98696191516},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,BE$12))","v":1019941.886745},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,BF$12))","v":1120522.552257465},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,BG$12))","v":1219903.4484000001},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,BH$12))","v":1332339.4447246576},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,BI$12))","v":1443434.2562025005},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,BJ$12))","v":1562305.2625523706},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,BK$12))","v":1705105.8776090923},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,BL$12))","v":1873464.0964895342},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,BM$12))","v":2015067.6194802746},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,BN$12))","v":2168908.7395802061},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,BO$12))","v":2320914.7767365999},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,BP$12))","v":2477928.0163880028},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,BQ$12))","v":2633068.3346916754},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,BR$12))","v":2754179.8591668475},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,BS$12))","v":2873846.7133699507},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,BT$12))","v":2992383.812398613},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,BU$12))","v":3109506.9500074508},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,BV$12))","v":3219612.8891756237},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,BW$12))","v":3378631.0754699823},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,BX$12))","v":3555151.9991316055},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,BY$12))","v":3680532.7468434968},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,BZ$12))","v":3801164.2795444336},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,CA$12))","v":3920356.8675213032},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,CB$12))","v":4036775.3245969042},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,CC$12))","v":4151805.0923236907},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,CD$12))","v":4278097.6229669154},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,CE$12))","v":4402883.6820716523},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,CF$12))","v":4526524.5545049701},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,CG$12))","v":4648690.5855176132},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,CH$12))","v":4763647.3632946294},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":45}]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,{"$f":"Items!$BO$18","v":"Валовая прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X46-(X16-X22))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B46=Lists!$CU$24,SUMIFS($Z46:$CJ46,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z46:$CJ46))","v":10655097950.317797},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,AB$12))","v":9380.705373883924},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,AC$12))","v":11265.752008928568},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,AD$12))","v":-75635.884304598178},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,AE$12))","v":1175660.6772091188},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,AF$12))","v":2625586.3223135737},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,AG$12))","v":2550695.6524729617},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,AH$12))","v":3933870.8110822132},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,AI$12))","v":6350877.6113547413},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,AJ$12))","v":7973512.5346998665},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,AK$12))","v":8068704.5753924334},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,AL$12))","v":11394991.023081686},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,AM$12))","v":17888829.65142807},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,AN$12))","v":21817933.558114801},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,AO$12))","v":19474593.28906139},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,AP$12))","v":23749111.376726411},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,AQ$12))","v":36431928.79763864},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,AR$12))","v":43667806.489789486},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,AS$12))","v":39233927.950887546},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,AT$12))","v":47909004.016655304},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,AU$12))","v":68297897.682843655},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,AV$12))","v":77348908.061274901},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,AW$12))","v":66898381.129720919},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,AX$12))","v":78341324.64612627},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,AY$12))","v":111399761.31035718},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,AZ$12))","v":124584211.15450928},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,BA$12))","v":102928350.90233804},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,BB$12))","v":113865015.17644578},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,BC$12))","v":158577279.07853433},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,BD$12))","v":173558899.86471915},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,BE$12))","v":145572700.10499552},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,BF$12))","v":163774680.40858611},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,BG$12))","v":220470460.99475625},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,BH$12))","v":234943480.05618924},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,BI$12))","v":192029694.10805938},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,BJ$12))","v":208922529.45998341},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,BK$12))","v":286823816.99493611},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,BL$12))","v":307329624.45464194},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,BM$12))","v":242444601.66099697},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,BN$12))","v":254042396.8497183},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,BO$12))","v":323508854.84673911},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,BP$12))","v":318899246.55142355},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,BQ$12))","v":259408146.08684409},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,BR$12))","v":290435095.55469191},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,BS$12))","v":372135957.05455363},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,BT$12))","v":370276032.61060995},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,BU$12))","v":279553807.34272486},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,BV$12))","v":274831361.59327501},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,BW$12))","v":389855283.43550456},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,BX$12))","v":419511600.52258915},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,BY$12))","v":313610762.08139586},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,BZ$12))","v":310697058.35886884},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,CA$12))","v":407425222.72037596},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,CB$12))","v":403675214.27013379},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,CC$12))","v":322300434.00026864},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,CD$12))","v":356819350.58412468},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,CE$12))","v":465301315.21007699},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,CF$12))","v":463981704.71413696},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,CG$12))","v":345830437.51004148},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,CH$12))","v":340695006.25869715},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,{"$f":"H46","v":"Валовая прибыль"},{"$f":"Lists!$AM$16","v":"Номерной фонд"},null,null,1,{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B47=Lists!$CU$24,SUMIFS($Z47:$CJ47,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z47:$CJ47))","v":4789664231.3123655},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,AB$12))","v":-11388.5968359375},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,AC$12))","v":-19945.701562500002},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,AD$12))","v":-131250.25463906251},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,AE$12))","v":418787.45597872353},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,AF$12))","v":1068830.7388079125},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,AG$12))","v":1044317.5731484708},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,AH$12))","v":1598116.5719365687},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,AI$12))","v":2607108.6668844409},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,AJ$12))","v":3186153.4758248338},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,AK$12))","v":3368429.2408571807},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,AL$12))","v":5076427.3945889957},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,AM$12))","v":8185640.8109499495},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,AN$12))","v":10047714.061523195},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,AO$12))","v":9001377.0252191499},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,AP$12))","v":11037104.699893272},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,AQ$12))","v":17187380.538226813},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,AR$12))","v":20738246.003036723},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,AS$12))","v":18622932.813263971},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,AT$12))","v":22782673.134673186},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,AU$12))","v":32671250.836870119},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,AV$12))","v":36894398.868944578},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,AW$12))","v":32219186.649781074},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,AX$12))","v":38546373.866371498},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,AY$12))","v":55380683.097747281},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,AZ$12))","v":62261419.168553285},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,BA$12))","v":51451259.392060384},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,BB$12))","v":56867775.118948698},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,BC$12))","v":79355932.698610276},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,BD$12))","v":86938813.563288212},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,BE$12))","v":72798281.944815487},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,BF$12))","v":81670675.709096372},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,BG$12))","v":109505756.23571452},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,BH$12))","v":115810630.12719309},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,BI$12))","v":94663497.678153634},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,BJ$12))","v":103480328.64609638},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,BK$12))","v":142256584.2963632},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,BL$12))","v":152222303.31682462},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,BM$12))","v":119217575.17344633},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,BN$12))","v":123384144.75754225},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,BO$12))","v":152663762.63974386},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,BP$12))","v":145135608.11719024},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,BQ$12))","v":118586173.13689008},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,BR$12))","v":135297981.07381904},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,BS$12))","v":170700729.54517633},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,BT$12))","v":165546463.2047888},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,BU$12))","v":121566269.90302595},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,BV$12))","v":116093719.81703535},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,BW$12))","v":170531347.21219456},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,BX$12))","v":186785843.78395134},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,BY$12))","v":135967002.62876323},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,BZ$12))","v":130785706.65209946},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,CA$12))","v":170148802.78741986},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,CB$12))","v":164319417.25502324},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,CC$12))","v":130729230.96018326},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,CD$12))","v":148726771.98435885},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,CE$12))","v":192902469.89480236},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,CF$12))","v":187550551.23316783},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,CG$12))","v":134067739.08319354},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,CH$12))","v":128153113.60134146},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,{"$f":"H46","v":"Валовая прибыль"},{"$f":"Lists!$AM$17","v":"Food&Beverage"},null,null,{"$f":"L47+1","v":2},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B48=Lists!$CU$24,SUMIFS($Z48:$CJ48,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z48:$CJ48))","v":2560367487.1657686},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,AB$12))","v":24435.412834821422},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,AC$12))","v":37442.828571428567},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,AD$12))","v":48049.712223750001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,AE$12))","v":381135.10856170201},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,AF$12))","v":777198.2779918313},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,AG$12))","v":723983.60248132958},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,AH$12))","v":1087272.4372772551},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,AI$12))","v":1716871.424372124},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,AJ$12))","v":2148091.5771022364},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,AK$12))","v":2114556.052040495},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,AL$12))","v":2971472.1383986888},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,AM$12))","v":4689384.5530956443},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,AN$12))","v":5708461.7282219315},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,AO$12))","v":4971436.2126073139},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,AP$12))","v":6076381.332985742},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,AQ$12))","v":9388223.9544134885},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,AR$12))","v":11192426.086254757},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,AS$12))","v":9831862.6456848849},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,AT$12))","v":12022626.443070732},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,AU$12))","v":17364031.506628387},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,AV$12))","v":19637458.961935386},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,AW$12))","v":16511067.906288601},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,AX$12))","v":19342172.906184688},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,AY$12))","v":28175277.344462045},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,AZ$12))","v":31491153.926735777},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,BA$12))","v":25173612.537648007},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,BB$12))","v":27888120.798396502},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,BC$12))","v":39705104.87762133},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,BD$12))","v":43252402.749087103},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,BE$12))","v":35194424.165522754},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,BF$12))","v":39697488.594721325},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,BG$12))","v":54657407.966508999},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,BH$12))","v":58123426.086805053},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,BI$12))","v":45772312.541570604},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,BJ$12))","v":49739238.967169203},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,BK$12))","v":70744304.020283222},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,BL$12))","v":75776325.15533258},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,BM$12))","v":57131221.776532084},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,BN$12))","v":59873404.795716003},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,BO$12))","v":78614548.041216493},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,BP$12))","v":76841542.266401216},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,BQ$12))","v":59690378.849094808},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,BR$12))","v":67722406.173216924},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,BS$12))","v":90105513.5840545},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,BT$12))","v":89648550.893613592},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,BU$12))","v":63995163.409196392},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,BV$12))","v":62576185.85971202},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,BW$12))","v":94712567.563575089},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,BX$12))","v":102439618.5235925},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,BY$12))","v":72004468.053240895},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,BZ$12))","v":71489037.22227186},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,CA$12))","v":98855861.049236},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,CB$12))","v":97556912.475831151},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,CC$12))","v":73954886.967121542},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,CD$12))","v":83240432.818854898},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,CE$12))","v":114027818.6546329},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,CF$12))","v":113915613.05794635},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,CG$12))","v":79667708.133759886},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,CH$12))","v":78147004.455859601},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,{"$f":"H46","v":"Валовая прибыль"},{"$f":"Lists!$AM$18","v":"Развлекат. услуги"},null,null,{"$f":"L48+1","v":3},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B49=Lists!$CU$24,SUMIFS($Z49:$CJ49,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z49:$CJ49))","v":3305066231.8396606},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,AB$12))","v":-3666.1106250000003},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,AC$12))","v":-6231.375},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,AD$12))","v":7564.6581107142847},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,AE$12))","v":375738.11266869324},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,AF$12))","v":779557.30551383004},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,AG$12))","v":782394.47684316128},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,AH$12))","v":1248481.8018683894},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,AI$12))","v":2026897.5200981766},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,AJ$12))","v":2639267.4817727972},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,AK$12))","v":2585719.2824947578},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,AL$12))","v":3347091.4900939977},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,AM$12))","v":5013804.2873824751},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,AN$12))","v":6061757.7683696775},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,AO$12))","v":5501780.051234927},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,AP$12))","v":6635625.3438474033},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,AQ$12))","v":9856324.3049983419},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,AR$12))","v":11737134.400498006},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,AS$12))","v":10779132.491938699},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,AT$12))","v":13103704.438911386},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,AU$12))","v":18262615.339345142},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,AV$12))","v":20817050.230394941},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,AW$12))","v":18168126.573651239},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,AX$12))","v":20452777.873570092},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,AY$12))","v":27843800.868147835},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,AZ$12))","v":30831638.059220217},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,BA$12))","v":26303478.972629651},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,BB$12))","v":29109119.25910059},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,BC$12))","v":39516241.502302729},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,BD$12))","v":43367683.552343838},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,BE$12))","v":37579993.994657278},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,BF$12))","v":42406516.104768418},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,BG$12))","v":56307296.79253272},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,BH$12))","v":61009423.842191115},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,BI$12))","v":51593883.888335168},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,BJ$12))","v":55702961.846717827},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,BK$12))","v":73822928.678289652},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,BL$12))","v":79330995.982484683},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,BM$12))","v":66095804.711018577},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,BN$12))","v":70784847.296460047},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,BO$12))","v":92230544.165778771},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,BP$12))","v":96922096.167832077},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,BQ$12))","v":81131594.100859165},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,BR$12))","v":87414708.30765599},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,BS$12))","v":111329713.9253228},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,BT$12))","v":115081018.51220757},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,BU$12))","v":93992374.030502528},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,BV$12))","v":96161455.916527689},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,BW$12))","v":124611368.65973476},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,BX$12))","v":130286138.21504536},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,BY$12))","v":105639291.39939174},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,BZ$12))","v":108422314.48449744},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,CA$12))","v":138420558.8837201},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,CB$12))","v":141798884.53927931},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,CC$12))","v":117616316.07296379},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,CD$12))","v":124852145.78091089},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,CE$12))","v":158371026.66064167},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,CF$12))","v":162515540.42302281},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,CG$12))","v":132094990.29308802},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,CH$12))","v":134394888.20149612},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":51}]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,{"$f":"Calc!H373","v":"Прямые расходы"},null,null,null,null,{"$f":"Calc!M373","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X52-SUMIFS($X53:$X78,$J53:$J78,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B52=Lists!$CU$24,SUMIFS($Z52:$CJ52,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z52:$CJ52))","v":3631341638.1037455},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,AA$12))","v":3402000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,AB$12))","v":3906796.40625},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,AC$12))","v":3995606.40625},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,AD$12))","v":4342999.95},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,AE$12))","v":4920009.95},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,AF$12))","v":5497985.9625000004},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,AG$12))","v":5232418.75},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,AH$12))","v":6252433.875},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,AI$12))","v":6863963.0000000009},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,AJ$12))","v":7823257.78125},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,AK$12))","v":7311315.447916667},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,AL$12))","v":9360622.9166666679},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,AM$12))","v":10369010.934166668},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,AN$12))","v":11915505.676041668},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,AO$12))","v":10573484.009375},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,AP$12))","v":14280132.099166667},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,AQ$12))","v":15054998.813333333},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,AR$12))","v":17490774.685729168},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,AS$12))","v":15201033.352395834},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,AT$12))","v":20846021.536666669},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,AU$12))","v":21332703.029166669},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,AV$12))","v":25154286.59791667},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,AW$12))","v":21386599.931249999},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,AX$12))","v":29115201.217291661},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,AY$12))","v":29882021.954008333},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,AZ$12))","v":35028991.492347911},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,BA$12))","v":29521036.825681247},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,BB$12))","v":40135824.759046875},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,BC$12))","v":39820023.691841669},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,BD$12))","v":46648900.663972914},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,BE$12))","v":39367117.663972907},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,BF$12))","v":53073838.300500005},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,BG$12))","v":52187240.300500005},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,BH$12))","v":61017086.223940626},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,BI$12))","v":51389400.223940618},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,BJ$12))","v":68259676.08371979},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,BK$12))","v":68093184.172898054},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,BL$12))","v":79024852.968639299},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,BM$12))","v":66813029.301972628},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,BN$12))","v":87902516.88993907},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,BO$12))","v":86013198.556605756},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,BP$12))","v":98440660.923601896},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,BQ$12))","v":83314646.923601896},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,BR$12))","v":105789763.78028868},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,BS$12))","v":102656593.11362201},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,BT$12))","v":114511699.55806471},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,BU$12))","v":96583691.891398057},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,BV$12))","v":121127212.09859519},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,BW$12))","v":119493620.13155302},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,BX$12))","v":132452873.66683555},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,BY$12))","v":111816205.83350222},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,BZ$12))","v":139417646.78064287},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,CA$12))","v":134942579.94730955},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,CB$12))","v":148347090.99477574},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,CC$12))","v":125259696.49477574},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,CD$12))","v":155634408.18724766},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,CE$12))","v":150303786.52058101},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,CF$12))","v":164947546.84844145},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,CG$12))","v":139010335.1817748},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,CH$12))","v":171484476.82527232},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,{"$f":"Calc!H374","v":"Прямые расходы"},{"$f":"Calc!I374","v":"Прочие производственные расходы"},null,null,null,{"$f":"Calc!M374","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X53-SUM($X54:$X57))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B53=Lists!$CU$24,SUMIFS($Z53:$CJ53,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z53:$CJ53))","v":14075320},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,AB$12))","v":30000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,AC$12))","v":30000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,AD$12))","v":30000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,AE$12))","v":30000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,AF$12))","v":210000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,AG$12))","v":175000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,AH$12))","v":175000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,AI$12))","v":175000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,AJ$12))","v":175000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,AK$12))","v":175000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,AL$12))","v":175000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,AM$12))","v":175000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,AN$12))","v":180000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,AO$12))","v":180000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,AP$12))","v":180000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,AQ$12))","v":180000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,AR$12))","v":210000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,AS$12))","v":210000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,AT$12))","v":210000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,AU$12))","v":210000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,AV$12))","v":210000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,AW$12))","v":210000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,AX$12))","v":210000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,AY$12))","v":210000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,AZ$12))","v":216000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,BA$12))","v":216000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,BB$12))","v":216000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,BC$12))","v":216000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,BD$12))","v":252000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,BE$12))","v":252000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,BF$12))","v":252000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,BG$12))","v":252000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,BH$12))","v":252000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,BI$12))","v":252000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,BJ$12))","v":252000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,BK$12))","v":252000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,BL$12))","v":259200},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,BM$12))","v":259200},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,BN$12))","v":259200},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,BO$12))","v":259200},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,BP$12))","v":302400},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,BQ$12))","v":302400},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,BR$12))","v":302400},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,BS$12))","v":302400},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,BT$12))","v":302400},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,BU$12))","v":302400},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,BV$12))","v":302400},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,BW$12))","v":302400},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,BX$12))","v":311040},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,BY$12))","v":311040},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,BZ$12))","v":311040},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,CA$12))","v":311040},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,CB$12))","v":362880},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,CC$12))","v":362880},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,CD$12))","v":362880},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,CE$12))","v":362880},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,CF$12))","v":362880},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,CG$12))","v":362880},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,CH$12))","v":362880},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,{"$f":"Calc!H375","v":"Прямые расходы"},{"$f":"Calc!I375","v":"Прочие производственные расходы"},{"$f":"Calc!J375","v":"Номерной фонд"},null,{"$f":"Calc!L375","v":1},{"$f":"Calc!M375","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B54=Lists!$CU$24,SUMIFS($Z54:$CJ54,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z54:$CJ54))","v":9891400},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,AF$12))","v":150000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,AG$12))","v":125000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,AH$12))","v":125000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,AI$12))","v":125000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,AJ$12))","v":125000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,AK$12))","v":125000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,AL$12))","v":125000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,AM$12))","v":125000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,AN$12))","v":125000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,AO$12))","v":125000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,AP$12))","v":125000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,AQ$12))","v":125000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,AR$12))","v":150000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,AS$12))","v":150000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,AT$12))","v":150000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,AU$12))","v":150000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,AV$12))","v":150000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,AW$12))","v":150000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,AX$12))","v":150000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,AY$12))","v":150000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,AZ$12))","v":150000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,BA$12))","v":150000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,BB$12))","v":150000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,BC$12))","v":150000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,BD$12))","v":180000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,BE$12))","v":180000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,BF$12))","v":180000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,BG$12))","v":180000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,BH$12))","v":180000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,BI$12))","v":180000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,BJ$12))","v":180000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,BK$12))","v":180000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,BL$12))","v":180000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,BM$12))","v":180000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,BN$12))","v":180000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,BO$12))","v":180000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,BP$12))","v":216000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,BQ$12))","v":216000},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,BR$12))","v":216000},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,BS$12))","v":216000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,BT$12))","v":216000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,BU$12))","v":216000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,BV$12))","v":216000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,BW$12))","v":216000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,BX$12))","v":216000},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,BY$12))","v":216000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,BZ$12))","v":216000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,CA$12))","v":216000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,CB$12))","v":259200},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,CC$12))","v":259200},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,CD$12))","v":259200},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,CE$12))","v":259200},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,CF$12))","v":259200},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,CG$12))","v":259200},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,CH$12))","v":259200},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,{"$f":"Calc!H376","v":"Прямые расходы"},{"$f":"Calc!I376","v":"Прочие производственные расходы"},{"$f":"Calc!J376","v":"Food&Beverage"},null,{"$f":"Calc!L376","v":2},{"$f":"Calc!M376","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B55=Lists!$CU$24,SUMIFS($Z55:$CJ55,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z55:$CJ55))","v":2205640},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,AB$12))","v":30000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,AC$12))","v":30000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,AD$12))","v":30000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,AE$12))","v":30000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,AF$12))","v":30000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,AG$12))","v":25000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,AH$12))","v":25000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,AI$12))","v":25000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,AJ$12))","v":25000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,AK$12))","v":25000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,AL$12))","v":25000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,AM$12))","v":25000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,AN$12))","v":30000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,AO$12))","v":30000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,AP$12))","v":30000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,AQ$12))","v":30000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,AR$12))","v":30000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,AS$12))","v":30000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,AT$12))","v":30000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,AU$12))","v":30000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,AV$12))","v":30000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,AW$12))","v":30000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,AX$12))","v":30000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,AY$12))","v":30000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,AZ$12))","v":36000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,BA$12))","v":36000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,BB$12))","v":36000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,BC$12))","v":36000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,BD$12))","v":36000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,BE$12))","v":36000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,BF$12))","v":36000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,BG$12))","v":36000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,BH$12))","v":36000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,BI$12))","v":36000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,BJ$12))","v":36000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,BK$12))","v":36000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,BL$12))","v":43200},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,BM$12))","v":43200},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,BN$12))","v":43200},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,BO$12))","v":43200},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,BP$12))","v":43200},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,BQ$12))","v":43200},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,BR$12))","v":43200},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,BS$12))","v":43200},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,BT$12))","v":43200},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,BU$12))","v":43200},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,BV$12))","v":43200},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,BW$12))","v":43200},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,BX$12))","v":51840},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,BY$12))","v":51840},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,BZ$12))","v":51840},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,CA$12))","v":51840},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,CB$12))","v":51840},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,CC$12))","v":51840},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,CD$12))","v":51840},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,CE$12))","v":51840},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,CF$12))","v":51840},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,CG$12))","v":51840},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,CH$12))","v":51840},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,{"$f":"Calc!H377","v":"Прямые расходы"},{"$f":"Calc!I377","v":"Прочие производственные расходы"},{"$f":"Calc!J377","v":"Развлекат. услуги"},null,{"$f":"Calc!L377","v":3},{"$f":"Calc!M377","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B56=Lists!$CU$24,SUMIFS($Z56:$CJ56,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z56:$CJ56))","v":1978280},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,AF$12))","v":30000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,AG$12))","v":25000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,AH$12))","v":25000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,AI$12))","v":25000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,AJ$12))","v":25000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,AK$12))","v":25000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,AL$12))","v":25000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,AM$12))","v":25000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,AN$12))","v":25000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,AO$12))","v":25000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,AP$12))","v":25000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,AQ$12))","v":25000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,AR$12))","v":30000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,AS$12))","v":30000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,AT$12))","v":30000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,AU$12))","v":30000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,AV$12))","v":30000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,AW$12))","v":30000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,AX$12))","v":30000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,AY$12))","v":30000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,AZ$12))","v":30000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,BA$12))","v":30000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,BB$12))","v":30000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,BC$12))","v":30000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,BD$12))","v":36000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,BE$12))","v":36000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,BF$12))","v":36000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,BG$12))","v":36000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,BH$12))","v":36000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,BI$12))","v":36000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,BJ$12))","v":36000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,BK$12))","v":36000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,BL$12))","v":36000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,BM$12))","v":36000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,BN$12))","v":36000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,BO$12))","v":36000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,BP$12))","v":43200},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,BQ$12))","v":43200},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,BR$12))","v":43200},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,BS$12))","v":43200},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,BT$12))","v":43200},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,BU$12))","v":43200},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,BV$12))","v":43200},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,BW$12))","v":43200},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,BX$12))","v":43200},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,BY$12))","v":43200},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,BZ$12))","v":43200},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,CA$12))","v":43200},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,CB$12))","v":51840},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,CC$12))","v":51840},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,CD$12))","v":51840},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,CE$12))","v":51840},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,CF$12))","v":51840},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,CG$12))","v":51840},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,CH$12))","v":51840},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,{"$f":"Calc!H379","v":"Прямые расходы"},{"$f":"Calc!I379","v":"Прямые переменные расходы маркетинга"},null,null,null,{"$f":"Calc!M379","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X58-SUM($X59:$X62))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B58=Lists!$CU$24,SUMIFS($Z58:$CJ58,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z58:$CJ58))","v":1167229900},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,AA$12))","v":360000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,AB$12))","v":733500},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,AC$12))","v":781300},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,AD$12))","v":975300},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,AE$12))","v":1429980},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,AF$12))","v":1679820},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,AG$12))","v":1465300},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,AH$12))","v":2092450},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,AI$12))","v":2539333.3333333335},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,AJ$12))","v":3083125},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,AK$12))","v":2635391.666666667},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,AL$12))","v":3947691.666666667},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,AM$12))","v":4432225.0000000009},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,AN$12))","v":5262266.666666667},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,AO$12))","v":4096175.0000000005},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,AP$12))","v":6318791.666666667},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,AQ$12))","v":6722675},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,AR$12))","v":7949291.6666666679},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,AS$12))","v":6006633.333333334},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,AT$12))","v":9303566.6666666679},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,AU$12))","v":9462700},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,AV$12))","v":11230991.666666668},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,AW$12))","v":8135425.0000000009},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,AX$12))","v":12645341.666666666},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,AY$12))","v":12604625},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,AZ$12))","v":14840216.666666666},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,BA$12))","v":10416275},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,BB$12))","v":16297925},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,BC$12))","v":15941575},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,BD$12))","v":18732941.666666668},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,BE$12))","v":13049716.666666666},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,BF$12))","v":20425100.000000004},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,BG$12))","v":19608150.000000004},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,BH$12))","v":23082025.000000004},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,BI$12))","v":15794375},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,BJ$12))","v":24735741.666666668},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,BK$12))","v":23610208.333333336},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,BL$12))","v":27691383.333333336},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,BM$12))","v":18702091.666666668},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,BN$12))","v":29364858.333333336},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,BO$12))","v":27790625.000000004},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,BP$12))","v":32507241.666666668},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,BQ$12))","v":21850691.666666668},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,BR$12))","v":34187275},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,BS$12))","v":31963458.333333336},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,BT$12))","v":37364791.666666664},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,BU$12))","v":24815925.000000004},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,BV$12))","v":38830241.666666664},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,BW$12))","v":36190691.666666664},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,BX$12))","v":42173075},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,BY$12))","v":27757591.666666668},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,BZ$12))","v":43514558.333333336},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,CA$12))","v":40352325},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,CB$12))","v":46964941.666666664},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,CC$12))","v":30873391.666666668},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,CD$12))","v":48370175},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,CE$12))","v":44581958.333333336},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,CF$12))","v":51929291.666666664},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,CG$12))","v":33908825},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,CH$12))","v":53116341.666666664},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,{"$f":"Calc!H380","v":"Прямые расходы"},{"$f":"Calc!I380","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J380","v":"Расходы на привлечение туристов"},null,{"$f":"Calc!L380","v":1},{"$f":"Calc!M380","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B59=Lists!$CU$24,SUMIFS($Z59:$CJ59,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z59:$CJ59))","v":725625233.33333337},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,AB$12))","v":9000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,AC$12))","v":5000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,AD$12))","v":113400},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,AE$12))","v":440800},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,AF$12))","v":560700},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,AG$12))","v":453333.33333333337},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,AH$12))","v":912000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,AI$12))","v":1220666.6666666667},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,AJ$12))","v":1548750},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,AK$12))","v":1095833.3333333335},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,AL$12))","v":2115000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,AM$12))","v":2456666.666666667},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,AN$12))","v":2948250},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,AO$12))","v":1894166.6666666667},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,AP$12))","v":3673500},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,AQ$12))","v":3958666.666666667},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,AR$12))","v":4684500},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,AS$12))","v":2990000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,AT$12))","v":5655000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,AU$12))","v":5746666.666666667},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,AV$12))","v":6817500},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,AW$12))","v":4195833.333333334},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,AX$12))","v":7872000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,AY$12))","v":7837333.333333334},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,AZ$12))","v":9178500},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,BA$12))","v":5482500},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,BB$12))","v":10309500},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,BC$12))","v":10057333.333333334},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,BD$12))","v":11722500},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,BE$12))","v":7016666.666666667},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,BF$12))","v":13080000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,BG$12))","v":12480000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,BH$12))","v":14569500},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,BI$12))","v":8585833.333333334},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,BJ$12))","v":15951000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,BK$12))","v":15152000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,BL$12))","v":17584500},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,BM$12))","v":10235833.333333334},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,BN$12))","v":19042500},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,BO$12))","v":17933333.333333336},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,BP$12))","v":20722500},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,BQ$12))","v":12079166.666666668},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,BR$12))","v":22309500},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,BS$12))","v":20750666.666666668},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,BT$12))","v":23976000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,BU$12))","v":13840833.333333334},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,BV$12))","v":25474500},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,BW$12))","v":23650666.666666668},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,BX$12))","v":27187500},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,BY$12))","v":15570833.333333334},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,BZ$12))","v":28672500},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,CA$12))","v":26493333.333333336},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,CB$12))","v":30379500},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,CC$12))","v":17444166.666666668},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,CD$12))","v":31993500},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,CE$12))","v":29358666.666666668},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,CF$12))","v":33687000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,CG$12))","v":19235833.333333336},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,CH$12))","v":35212500},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,{"$f":"Calc!H381","v":"Прямые расходы"},{"$f":"Calc!I381","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J381","v":"Рекламные расходы"},null,{"$f":"Calc!L381","v":2},{"$f":"Calc!M381","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B60=Lists!$CU$24,SUMIFS($Z60:$CJ60,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z60:$CJ60))","v":343174666.66666669},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,AB$12))","v":4500},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,AC$12))","v":4300},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,AD$12))","v":37900},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,AE$12))","v":113180},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,AF$12))","v":191120},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,AG$12))","v":195300},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,AH$12))","v":320450},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,AI$12))","v":415333.33333333337},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,AJ$12))","v":587708.33333333337},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,AK$12))","v":549558.33333333337},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,AL$12))","v":799358.33333333337},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,AM$12))","v":898891.66666666674},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,AN$12))","v":1194016.6666666667},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,AO$12))","v":1038675},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,AP$12))","v":1438625},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,AQ$12))","v":1514008.3333333335},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,AR$12))","v":1971458.3333333335},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,AS$12))","v":1679966.6666666667},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,AT$12))","v":2268566.666666667},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,AU$12))","v":2292700},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,AV$12))","v":2946825},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,AW$12))","v":2437925},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,AX$12))","v":3236675},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,AY$12))","v":3195625},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,AZ$12))","v":4055050},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,BA$12))","v":3292108.3333333335},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,BB$12))","v":4311758.333333334},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,BC$12))","v":4172575},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,BD$12))","v":5263775},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,BE$12))","v":4251383.333333334},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,BF$12))","v":5528433.333333334},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,BG$12))","v":5276483.333333334},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,BH$12))","v":6625858.333333334},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,BI$12))","v":5286875},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,BJ$12))","v":6828075},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,BK$12))","v":6466541.666666667},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,BL$12))","v":8080216.666666667},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,BM$12))","v":6404591.666666667},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,BN$12))","v":8225691.666666667},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,BO$12))","v":7725625},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,BP$12))","v":9618075},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,BQ$12))","v":7604858.333333334},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,BR$12))","v":9711108.333333334},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,BS$12))","v":9046125},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,BT$12))","v":11222125},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,BU$12))","v":8808425},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,BV$12))","v":11189075},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,BW$12))","v":10373358.333333334},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,BX$12))","v":12818908.333333334},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,BY$12))","v":10020091.666666668},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,BZ$12))","v":12675391.666666668},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,CA$12))","v":11692325},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,CB$12))","v":14418775},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,CC$12))","v":11262558.333333334},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,CD$12))","v":14210008.333333334},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,CE$12))","v":13056625},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,CF$12))","v":16075625},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,CG$12))","v":12506325},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,CH$12))","v":15737175},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,{"$f":"Calc!H382","v":"Прямые расходы"},{"$f":"Calc!I382","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J382","v":"Расходы на поддержание конверсии"},null,{"$f":"Calc!L382","v":3},{"$f":"Calc!M382","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B61=Lists!$CU$24,SUMIFS($Z61:$CJ61,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z61:$CJ61))","v":98430000.000000045},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,AA$12))","v":360000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,AB$12))","v":720000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,AC$12))","v":772000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,AD$12))","v":824000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,AE$12))","v":876000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,AF$12))","v":928000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,AG$12))","v":816666.66666666674},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,AH$12))","v":860000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,AI$12))","v":903333.33333333337},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,AJ$12))","v":946666.66666666674},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,AK$12))","v":990000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,AL$12))","v":1033333.3333333334},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,AM$12))","v":1076666.6666666667},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,AN$12))","v":1120000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,AO$12))","v":1163333.3333333335},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,AP$12))","v":1206666.6666666667},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,AQ$12))","v":1250000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,AR$12))","v":1293333.3333333335},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,AS$12))","v":1336666.6666666667},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,AT$12))","v":1380000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,AU$12))","v":1423333.3333333335},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,AV$12))","v":1466666.666666667},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,AW$12))","v":1501666.6666666667},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,AX$12))","v":1536666.6666666667},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,AY$12))","v":1571666.6666666667},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,AZ$12))","v":1606666.6666666665},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,BA$12))","v":1641666.6666666667},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,BB$12))","v":1676666.6666666667},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,BC$12))","v":1711666.6666666667},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,BD$12))","v":1746666.6666666667},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,BE$12))","v":1781666.6666666667},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,BF$12))","v":1816666.6666666667},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,BG$12))","v":1851666.6666666667},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,BH$12))","v":1886666.6666666667},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,BI$12))","v":1921666.6666666667},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,BJ$12))","v":1956666.6666666667},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,BK$12))","v":1991666.6666666667},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,BL$12))","v":2026666.6666666667},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,BM$12))","v":2061666.6666666667},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,BN$12))","v":2096666.6666666667},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,BO$12))","v":2131666.666666667},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,BP$12))","v":2166666.666666667},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,BQ$12))","v":2166666.666666667},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,BR$12))","v":2166666.666666667},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,BS$12))","v":2166666.666666667},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,BT$12))","v":2166666.666666667},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,BU$12))","v":2166666.666666667},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,BV$12))","v":2166666.666666667},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,BW$12))","v":2166666.666666667},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,BX$12))","v":2166666.666666667},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,BY$12))","v":2166666.666666667},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,BZ$12))","v":2166666.666666667},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,CA$12))","v":2166666.666666667},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,CB$12))","v":2166666.666666667},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,CC$12))","v":2166666.666666667},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,CD$12))","v":2166666.666666667},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,CE$12))","v":2166666.666666667},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,CF$12))","v":2166666.666666667},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,CG$12))","v":2166666.666666667},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,CH$12))","v":2166666.666666667},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,{"$f":"Calc!H384","v":"Прямые расходы"},{"$f":"Calc!I384","v":"Прямые постоянные расходы маркетинга"},null,null,null,{"$f":"Calc!M384","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X63-SUM($X64:$X67))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B63=Lists!$CU$24,SUMIFS($Z63:$CJ63,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z63:$CJ63))","v":205670533.60824013},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,AA$12))","v":3042000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,AB$12))","v":3042000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,AC$12))","v":3084000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,AD$12))","v":3126000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,AE$12))","v":3168000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,AF$12))","v":3210000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,AG$12))","v":3217000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,AH$12))","v":3217000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,AI$12))","v":3217000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,AJ$12))","v":3217000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,AK$12))","v":3217000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,AL$12))","v":3217000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,AM$12))","v":3308260},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,AN$12))","v":3308260},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,AO$12))","v":3311760},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,AP$12))","v":3315260},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,AQ$12))","v":3318760},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,AR$12))","v":3322260},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,AS$12))","v":3325760},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,AT$12))","v":3325760},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,AU$12))","v":3325760},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,AV$12))","v":3325760},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,AW$12))","v":3325760},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,AX$12))","v":3325760},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,AY$12))","v":3419757.8},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,AZ$12))","v":3419757.8},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,BA$12))","v":3423607.8},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,BB$12))","v":3427457.8},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,BC$12))","v":3431307.8},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,BD$12))","v":3435157.8},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,BE$12))","v":3439007.8},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,BF$12))","v":3439007.8},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,BG$12))","v":3439007.8},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,BH$12))","v":3439007.8},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,BI$12))","v":3439007.8},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,BJ$12))","v":3439007.8},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,BK$12))","v":3535825.5340000009},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,BL$12))","v":3535825.5340000009},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,BM$12))","v":3540060.5340000009},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,BN$12))","v":3544295.5340000009},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,BO$12))","v":3548530.5340000009},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,BP$12))","v":3552765.5340000009},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,BQ$12))","v":3557000.5340000009},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,BR$12))","v":3557000.5340000009},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,BS$12))","v":3557000.5340000009},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,BT$12))","v":3557000.5340000009},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,BU$12))","v":3557000.5340000009},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,BV$12))","v":3557000.5340000009},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,BW$12))","v":3656722.80002},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,BX$12))","v":3656722.80002},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,BY$12))","v":3661381.30002},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,BZ$12))","v":3666039.80002},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,CA$12))","v":3670698.30002},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,CB$12))","v":3675356.80002},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,CC$12))","v":3680015.30002},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,CD$12))","v":3680015.30002},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,CE$12))","v":3680015.30002},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,CF$12))","v":3680015.30002},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,CG$12))","v":3680015.30002},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,CH$12))","v":3680015.30002},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,{"$f":"Calc!H385","v":"Прямые расходы"},{"$f":"Calc!I385","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J385","v":"ФОТ сотрудников маркетинга"},null,{"$f":"Calc!L385","v":1},{"$f":"Calc!M385","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B64=Lists!$CU$24,SUMIFS($Z64:$CJ64,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z64:$CJ64))","v":149080533.54480001},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,AA$12))","v":2340000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,AB$12))","v":2340000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,AC$12))","v":2340000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,AD$12))","v":2340000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,AE$12))","v":2340000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,AF$12))","v":2340000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,AG$12))","v":2340000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,AH$12))","v":2340000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,AI$12))","v":2340000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,AJ$12))","v":2340000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,AK$12))","v":2340000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,AL$12))","v":2340000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,AM$12))","v":2410200},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,AN$12))","v":2410200},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,AO$12))","v":2410200},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,AP$12))","v":2410200},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,AQ$12))","v":2410200},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,AR$12))","v":2410200},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,AS$12))","v":2410200},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,AT$12))","v":2410200},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,AU$12))","v":2410200},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,AV$12))","v":2410200},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,AW$12))","v":2410200},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,AX$12))","v":2410200},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,AY$12))","v":2482506},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,AZ$12))","v":2482506},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,BA$12))","v":2482506},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,BB$12))","v":2482506},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,BC$12))","v":2482506},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,BD$12))","v":2482506},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,BE$12))","v":2482506},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,BF$12))","v":2482506},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,BG$12))","v":2482506},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,BH$12))","v":2482506},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,BI$12))","v":2482506},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,BJ$12))","v":2482506},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,BK$12))","v":2556981.1800000006},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,BL$12))","v":2556981.1800000006},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,BM$12))","v":2556981.1800000006},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,BN$12))","v":2556981.1800000006},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,BO$12))","v":2556981.1800000006},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,BP$12))","v":2556981.1800000006},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,BQ$12))","v":2556981.1800000006},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,BR$12))","v":2556981.1800000006},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,BS$12))","v":2556981.1800000006},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,BT$12))","v":2556981.1800000006},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,BU$12))","v":2556981.1800000006},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,BV$12))","v":2556981.1800000006},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,BW$12))","v":2633690.6154},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,BX$12))","v":2633690.6154},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,BY$12))","v":2633690.6154},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,BZ$12))","v":2633690.6154},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,CA$12))","v":2633690.6154},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,CB$12))","v":2633690.6154},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,CC$12))","v":2633690.6154},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,CD$12))","v":2633690.6154},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,CE$12))","v":2633690.6154},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,CF$12))","v":2633690.6154},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,CG$12))","v":2633690.6154},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,CH$12))","v":2633690.6154},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,{"$f":"Calc!H386","v":"Прямые расходы"},{"$f":"Calc!I386","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J386","v":"Соцсборы"},null,{"$f":"Calc!L386","v":0},{"$f":"Calc!M386","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B65=Lists!$CU$24,SUMIFS($Z65:$CJ65,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z65:$CJ65))","v":44724160.063440003},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,AA$12))","v":702000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,AB$12))","v":702000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,AC$12))","v":702000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,AD$12))","v":702000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,AE$12))","v":702000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,AF$12))","v":702000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,AG$12))","v":702000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,AH$12))","v":702000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,AI$12))","v":702000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,AJ$12))","v":702000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,AK$12))","v":702000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,AL$12))","v":702000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,AM$12))","v":723060},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,AN$12))","v":723060},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,AO$12))","v":723060},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,AP$12))","v":723060},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,AQ$12))","v":723060},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,AR$12))","v":723060},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,AS$12))","v":723060},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,AT$12))","v":723060},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,AU$12))","v":723060},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,AV$12))","v":723060},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,AW$12))","v":723060},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,AX$12))","v":723060},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,AY$12))","v":744751.79999999993},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,AZ$12))","v":744751.79999999993},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,BA$12))","v":744751.79999999993},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,BB$12))","v":744751.79999999993},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,BC$12))","v":744751.79999999993},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,BD$12))","v":744751.79999999993},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,BE$12))","v":744751.79999999993},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,BF$12))","v":744751.79999999993},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,BG$12))","v":744751.79999999993},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,BH$12))","v":744751.79999999993},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,BI$12))","v":744751.79999999993},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,BJ$12))","v":744751.79999999993},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,BK$12))","v":767094.35400000017},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,BL$12))","v":767094.35400000017},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,BM$12))","v":767094.35400000017},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,BN$12))","v":767094.35400000017},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,BO$12))","v":767094.35400000017},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,BP$12))","v":767094.35400000017},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,BQ$12))","v":767094.35400000017},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,BR$12))","v":767094.35400000017},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,BS$12))","v":767094.35400000017},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,BT$12))","v":767094.35400000017},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,BU$12))","v":767094.35400000017},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,BV$12))","v":767094.35400000017},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,BW$12))","v":790107.18461999996},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,BX$12))","v":790107.18461999996},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,BY$12))","v":790107.18461999996},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,BZ$12))","v":790107.18461999996},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,CA$12))","v":790107.18461999996},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,CB$12))","v":790107.18461999996},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,CC$12))","v":790107.18461999996},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,CD$12))","v":790107.18461999996},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,CE$12))","v":790107.18461999996},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,CF$12))","v":790107.18461999996},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,CG$12))","v":790107.18461999996},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,CH$12))","v":790107.18461999996},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":66},null,null,null,null,null,null,{"$f":"Calc!H387","v":"Прямые расходы"},{"$f":"Calc!I387","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J387","v":"Прочие расходы маркетинга"},null,{"$f":"Calc!L387","v":2},{"$f":"Calc!M387","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B66=Lists!$CU$24,SUMIFS($Z66:$CJ66,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z66:$CJ66))","v":11865840},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,AC$12))","v":42000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,AD$12))","v":84000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,AE$12))","v":126000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,AF$12))","v":168000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,AG$12))","v":175000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,AH$12))","v":175000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,AI$12))","v":175000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,AJ$12))","v":175000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,AK$12))","v":175000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,AL$12))","v":175000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,AM$12))","v":175000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,AN$12))","v":175000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,AO$12))","v":178500},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,AP$12))","v":182000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,AQ$12))","v":185500},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,AR$12))","v":189000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,AS$12))","v":192500},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,AT$12))","v":192500},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,AU$12))","v":192500},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,AV$12))","v":192500},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,AW$12))","v":192500},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,AX$12))","v":192500},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,AY$12))","v":192500},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,AZ$12))","v":192500},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,BA$12))","v":196350},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,BB$12))","v":200200},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,BC$12))","v":204050},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,BD$12))","v":207900.00000000003},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,BE$12))","v":211750.00000000003},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,BF$12))","v":211750.00000000003},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,BG$12))","v":211750.00000000003},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,BH$12))","v":211750.00000000003},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,BI$12))","v":211750.00000000003},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,BJ$12))","v":211750.00000000003},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,BK$12))","v":211750.00000000003},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,BL$12))","v":211750.00000000003},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,BM$12))","v":215985.00000000006},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,BN$12))","v":220220.00000000006},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,BO$12))","v":224455.00000000006},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,BP$12))","v":228690.00000000006},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,BQ$12))","v":232925.00000000006},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,BR$12))","v":232925.00000000006},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,BS$12))","v":232925.00000000006},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,BT$12))","v":232925.00000000006},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,BU$12))","v":232925.00000000006},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,BV$12))","v":232925.00000000006},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,BW$12))","v":232925.00000000006},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,BX$12))","v":232925.00000000006},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,BY$12))","v":237583.50000000017},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,BZ$12))","v":242242.00000000012},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,CA$12))","v":246900.50000000015},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,CB$12))","v":251559.00000000015},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,CC$12))","v":256217.50000000012},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,CD$12))","v":256217.50000000012},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,CE$12))","v":256217.50000000012},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,CF$12))","v":256217.50000000012},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,CG$12))","v":256217.50000000012},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,CH$12))","v":256217.50000000012},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":67},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":68},null,null,null,null,null,null,{"$f":"Calc!H389","v":"Прямые расходы"},{"$f":"Calc!I389","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"Calc!M389","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X68-SUM($X69:$X72))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B68=Lists!$CU$24,SUMIFS($Z68:$CJ68,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z68:$CJ68))","v":346127971.80000001},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,AB$12))","v":2430},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,AC$12))","v":1440},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,AD$12))","v":26179.200000000004},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,AE$12))","v":43459.200000000012},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,AF$12))","v":66290.400000000009},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,AG$12))","v":55800},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,AH$12))","v":128844.00000000003},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,AI$12))","v":159456},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,AJ$12))","v":236709.00000000003},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,AK$12))","v":172500},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,AL$12))","v":361800},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,AM$12))","v":431688.00000000006},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,AN$12))","v":558090},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,AO$12))","v":378660},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,AP$12))","v":794232},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,AQ$12))","v":860928},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,AR$12))","v":1074303},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,AS$12))","v":723720.00000000012},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,AT$12))","v":1436832.0000000002},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,AU$12))","v":1496280.0000000002},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,AV$12))","v":1868940.0000000002},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,AW$12))","v":1196820},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,AX$12))","v":2331125.9999999995},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,AY$12))","v":2401656},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,AZ$12))","v":2913137.9999999995},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,BA$12))","v":1825275},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,BB$12))","v":3558195},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,BC$12))","v":3564696.0000000005},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,BD$12))","v":4272857.9999999991},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,BE$12))","v":2670450},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,BF$12))","v":5110560},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,BG$12))","v":5040912},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,BH$12))","v":6047001.0000000009},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,BI$12))","v":3706965.0000000005},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,BJ$12))","v":7037037.0000000019},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,BK$12))","v":6918624},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,BL$12))","v":8195877},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,BM$12))","v":4969110},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,BN$12))","v":9439848},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,BO$12))","v":9120528},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,BP$12))","v":10709469},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,BQ$12))","v":6235770},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,BR$12))","v":11688786.000000002},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,BS$12))","v":10779432.000000002},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,BT$12))","v":12647286.000000002},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,BU$12))","v":7268145},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,BV$12))","v":13537611.000000002},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,BW$12))","v":12500736.000000002},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,BX$12))","v":14533803},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,BY$12))","v":8307960},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,BZ$12))","v":15480828},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,CA$12))","v":14163336.000000002},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,CB$12))","v":16394778},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,CC$12))","v":9394275},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,CD$12))","v":17386245},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,CE$12))","v":15843840},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,CF$12))","v":18356895},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,CG$12))","v":10440150},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,CH$12))","v":19259370},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":69},null,null,null,null,null,null,{"$f":"Calc!H390","v":"Прямые расходы"},{"$f":"Calc!I390","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J390","v":"Номерной фонд"},null,{"$f":"Calc!L390","v":1},{"$f":"Calc!M390","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B69=Lists!$CU$24,SUMIFS($Z69:$CJ69,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z69:$CJ69))","v":230751981.19999999},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,AB$12))","v":1620},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,AC$12))","v":960},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,AD$12))","v":17452.800000000003},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,AE$12))","v":28972.800000000007},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,AF$12))","v":44193.600000000006},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,AG$12))","v":37200},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,AH$12))","v":85896.000000000029},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,AI$12))","v":106304},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,AJ$12))","v":157806.00000000003},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,AK$12))","v":115000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,AL$12))","v":241200},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,AM$12))","v":287792.00000000006},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,AN$12))","v":372060},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,AO$12))","v":252440},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,AP$12))","v":529488},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,AQ$12))","v":573952},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,AR$12))","v":716202},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,AS$12))","v":482480.00000000012},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,AT$12))","v":957888.00000000012},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,AU$12))","v":997520.00000000023},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,AV$12))","v":1245960.0000000002},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,AW$12))","v":797880},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,AX$12))","v":1554083.9999999998},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,AY$12))","v":1601104},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,AZ$12))","v":1942091.9999999995},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,BA$12))","v":1216850},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,BB$12))","v":2372130},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,BC$12))","v":2376464.0000000005},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,BD$12))","v":2848571.9999999995},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,BE$12))","v":1780300},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,BF$12))","v":3407040},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,BG$12))","v":3360608},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,BH$12))","v":4031334.0000000009},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,BI$12))","v":2471310.0000000005},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,BJ$12))","v":4691358.0000000019},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,BK$12))","v":4612416},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,BL$12))","v":5463918},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,BM$12))","v":3312740},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,BN$12))","v":6293232},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,BO$12))","v":6080352},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,BP$12))","v":7139646},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,BQ$12))","v":4157180},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,BR$12))","v":7792524.0000000009},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,BS$12))","v":7186288.0000000019},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,BT$12))","v":8431524.0000000019},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,BU$12))","v":4845430},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,BV$12))","v":9025074.0000000019},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,BW$12))","v":8333824.0000000009},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,BX$12))","v":9689202},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,BY$12))","v":5538640},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,BZ$12))","v":10320552},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,CA$12))","v":9442224.0000000019},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,CB$12))","v":10929852},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,CC$12))","v":6262850},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,CD$12))","v":11590830},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,CE$12))","v":10562560},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,CF$12))","v":12237930},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,CG$12))","v":6960100},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,CH$12))","v":12839580},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":70},null,null,null,null,null,null,{"$f":"Calc!H391","v":"Прямые расходы"},{"$f":"Calc!I391","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J391","v":"Food&Beverage"},null,{"$f":"Calc!L391","v":2},{"$f":"Calc!M391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B70=Lists!$CU$24,SUMIFS($Z70:$CJ70,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z70:$CJ70))","v":57687995.299999997},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,AB$12))","v":405},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,AC$12))","v":240},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,AD$12))","v":4363.2000000000007},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,AE$12))","v":7243.2000000000016},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,AF$12))","v":11048.400000000001},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,AG$12))","v":9300},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,AH$12))","v":21474.000000000007},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,AI$12))","v":26576},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,AJ$12))","v":39451.500000000007},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,AK$12))","v":28750},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,AL$12))","v":60300},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,AM$12))","v":71948.000000000015},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,AN$12))","v":93015},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,AO$12))","v":63110},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,AP$12))","v":132372},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,AQ$12))","v":143488},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,AR$12))","v":179050.5},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,AS$12))","v":120620.00000000003},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,AT$12))","v":239472.00000000003},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,AU$12))","v":249380.00000000006},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,AV$12))","v":311490.00000000006},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,AW$12))","v":199470},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,AX$12))","v":388520.99999999994},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,AY$12))","v":400276},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,AZ$12))","v":485522.99999999988},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,BA$12))","v":304212.5},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,BB$12))","v":593032.5},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,BC$12))","v":594116.00000000012},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,BD$12))","v":712142.99999999988},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,BE$12))","v":445075},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,BF$12))","v":851760},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,BG$12))","v":840152},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,BH$12))","v":1007833.5000000002},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,BI$12))","v":617827.50000000012},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,BJ$12))","v":1172839.5000000005},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,BK$12))","v":1153104},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,BL$12))","v":1365979.5},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,BM$12))","v":828185},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,BN$12))","v":1573308},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,BO$12))","v":1520088},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,BP$12))","v":1784911.5},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,BQ$12))","v":1039295},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,BR$12))","v":1948131.0000000002},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,BS$12))","v":1796572.0000000005},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,BT$12))","v":2107881.0000000005},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,BU$12))","v":1211357.5},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,BV$12))","v":2256268.5000000005},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,BW$12))","v":2083456.0000000002},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,BX$12))","v":2422300.5},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,BY$12))","v":1384660},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,BZ$12))","v":2580138},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,CA$12))","v":2360556.0000000005},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,CB$12))","v":2732463},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,CC$12))","v":1565712.5},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,CD$12))","v":2897707.5},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,CE$12))","v":2640640},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,CF$12))","v":3059482.5},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,CG$12))","v":1740025},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,CH$12))","v":3209895},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":71},null,null,null,null,null,null,{"$f":"Calc!H392","v":"Прямые расходы"},{"$f":"Calc!I392","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J392","v":"Развлекат. услуги"},null,{"$f":"Calc!L392","v":3},{"$f":"Calc!M392","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B71=Lists!$CU$24,SUMIFS($Z71:$CJ71,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z71:$CJ71))","v":57687995.299999997},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,AB$12))","v":405},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,AC$12))","v":240},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,AD$12))","v":4363.2000000000007},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,AE$12))","v":7243.2000000000016},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,AF$12))","v":11048.400000000001},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,AG$12))","v":9300},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,AH$12))","v":21474.000000000007},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,AI$12))","v":26576},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,AJ$12))","v":39451.500000000007},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,AK$12))","v":28750},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,AL$12))","v":60300},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,AM$12))","v":71948.000000000015},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,AN$12))","v":93015},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,AO$12))","v":63110},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,AP$12))","v":132372},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,AQ$12))","v":143488},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,AR$12))","v":179050.5},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,AS$12))","v":120620.00000000003},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,AT$12))","v":239472.00000000003},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,AU$12))","v":249380.00000000006},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,AV$12))","v":311490.00000000006},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,AW$12))","v":199470},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,AX$12))","v":388520.99999999994},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,AY$12))","v":400276},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,AZ$12))","v":485522.99999999988},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,BA$12))","v":304212.5},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,BB$12))","v":593032.5},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,BC$12))","v":594116.00000000012},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,BD$12))","v":712142.99999999988},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,BE$12))","v":445075},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,BF$12))","v":851760},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,BG$12))","v":840152},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,BH$12))","v":1007833.5000000002},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,BI$12))","v":617827.50000000012},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,BJ$12))","v":1172839.5000000005},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,BK$12))","v":1153104},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,BL$12))","v":1365979.5},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,BM$12))","v":828185},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,BN$12))","v":1573308},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,BO$12))","v":1520088},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,BP$12))","v":1784911.5},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,BQ$12))","v":1039295},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,BR$12))","v":1948131.0000000002},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,BS$12))","v":1796572.0000000005},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,BT$12))","v":2107881.0000000005},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,BU$12))","v":1211357.5},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,BV$12))","v":2256268.5000000005},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,BW$12))","v":2083456.0000000002},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,BX$12))","v":2422300.5},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,BY$12))","v":1384660},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,BZ$12))","v":2580138},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,CA$12))","v":2360556.0000000005},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,CB$12))","v":2732463},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,CC$12))","v":1565712.5},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,CD$12))","v":2897707.5},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,CE$12))","v":2640640},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,CF$12))","v":3059482.5},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,CG$12))","v":1740025},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,CH$12))","v":3209895},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":72},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":73},null,null,null,null,null,null,{"$f":"Calc!H394","v":"Прямые расходы"},{"$f":"Calc!I394","v":"Прямые постоянные расходы отдела продаж"},null,null,null,{"$f":"Calc!M394","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X73-SUM($X74:$X77))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B73=Lists!$CU$24,SUMIFS($Z73:$CJ73,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z73:$CJ73))","v":1898237912.6955049},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,AB$12))","v":98866.40625},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,AC$12))","v":98866.40625},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,AD$12))","v":185520.75},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,AE$12))","v":248570.75},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,AF$12))","v":331875.5625},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,AG$12))","v":319318.75},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,AH$12))","v":639139.87500000012},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,AI$12))","v":773173.66666666663},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,AJ$12))","v":1111423.7812500002},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,AK$12))","v":1111423.7812500002},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,AL$12))","v":1659131.25},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,AM$12))","v":2021837.9341666666},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,AN$12))","v":2606889.0093749999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,AO$12))","v":2606889.0093749999},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,AP$12))","v":3671848.4324999992},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,AQ$12))","v":3972635.813333333},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,AR$12))","v":4934920.0190625004},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,AS$12))","v":4934920.0190625004},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,AT$12))","v":6569862.870000002},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,AU$12))","v":6837963.0291666668},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,AV$12))","v":8518594.9312500004},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,AW$12))","v":8518594.9312500004},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,AX$12))","v":10602973.550624996},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,AY$12))","v":11245983.154008331},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,AZ$12))","v":13639879.025681246},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,BA$12))","v":13639879.025681246},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,BB$12))","v":16636246.959046876},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,BC$12))","v":16666444.891841667},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,BD$12))","v":19955943.197306242},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,BE$12))","v":19955943.197306242},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,BF$12))","v":23847170.500499997},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,BG$12))","v":23847170.500499997},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,BH$12))","v":28197052.423940618},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,BI$12))","v":28197052.423940618},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,BJ$12))","v":32795889.617053129},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,BK$12))","v":33776526.305564724},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,BL$12))","v":39342567.101305962},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,BM$12))","v":39342567.101305962},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,BN$12))","v":45294315.02260574},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,BO$12))","v":45294315.02260574},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,BP$12))","v":51368784.722935222},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,BQ$12))","v":51368784.722935222},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,BR$12))","v":56054302.24628868},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,BS$12))","v":56054302.24628868},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,BT$12))","v":60640221.357398048},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,BU$12))","v":60640221.357398048},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,BV$12))","v":64899958.897928521},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,BW$12))","v":66843069.664866365},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,BX$12))","v":71778232.866815552},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,BY$12))","v":71778232.866815552},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,BZ$12))","v":76445180.647289544},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,CA$12))","v":76445180.647289544},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,CB$12))","v":80949134.528089076},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,CC$12))","v":80949134.528089076},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,CD$12))","v":85835092.887227654},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,CE$12))","v":85835092.887227654},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,CF$12))","v":90618464.881754786},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,CG$12))","v":90618464.881754786},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,CH$12))","v":95065869.858585656},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":74},null,null,null,null,null,null,{"$f":"Calc!H395","v":"Прямые расходы"},{"$f":"Calc!I395","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J395","v":"ФОТ менеджеров-консультантов"},null,{"$f":"Calc!L395","v":1},{"$f":"Calc!M395","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B74=Lists!$CU$24,SUMIFS($Z74:$CJ74,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z74:$CJ74))","v":1455093071.304235},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,AB$12))","v":6820.3125},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,AC$12))","v":6820.3125},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,AD$12))","v":73477.5},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,AE$12))","v":121977.50000000001},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,AF$12))","v":186058.12499999997},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,AG$12))","v":187937.5},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,AH$12))","v":433953.75000000012},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,AI$12))","v":537056.66666666663},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,AJ$12))","v":797249.06250000023},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,AK$12))","v":797249.06250000023},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,AL$12))","v":1218562.5},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,AM$12))","v":1497567.6416666666},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,AN$12))","v":1936068.46875},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,AO$12))","v":1936068.46875},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,AP$12))","v":2755268.0249999994},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,AQ$12))","v":2986642.9333333331},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,AR$12))","v":3726861.5531250001},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,AS$12))","v":3726861.5531250001},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,AT$12))","v":4984509.9000000013},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,AU$12))","v":5190740.791666667},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,AV$12))","v":6483534.5625},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,AW$12))","v":6483534.5625},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,AX$12))","v":8086902.7312499974},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,AY$12))","v":8581525.5030833315},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,AZ$12))","v":10409137.712062497},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,BA$12))","v":10409137.712062497},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,BB$12))","v":12714036.122343751},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,BC$12))","v":12737265.301416667},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,BD$12))","v":15267648.613312494},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,BE$12))","v":15267648.613312494},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,BF$12))","v":18260900.384999998},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,BG$12))","v":18260900.384999998},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,BH$12))","v":21606963.403031245},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,BI$12))","v":21606963.403031245},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,BJ$12))","v":25144530.474656254},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,BK$12))","v":25898866.388895944},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,BL$12))","v":30163820.847158436},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,BM$12))","v":30163820.847158436},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,BN$12))","v":34742088.478927493},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,BO$12))","v":34742088.478927493},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,BP$12))","v":39414757.479180939},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,BQ$12))","v":39414757.479180939},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,BR$12))","v":43019001.727914371},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,BS$12))","v":43019001.727914371},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,BT$12))","v":46546631.813383117},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,BU$12))","v":46546631.813383117},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,BV$12))","v":49823352.998406552},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,BW$12))","v":51318053.588358745},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,BX$12))","v":55094394.512935042},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,BY$12))","v":55094394.512935042},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,BZ$12))","v":58684354.344068877},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,CA$12))","v":58684354.344068877},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,CB$12))","v":62148934.252376214},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,CC$12))","v":62148934.252376214},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,CD$12))","v":65907363.759405889},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,CE$12))","v":65907363.759405889},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,CF$12))","v":69586880.678272918},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,CG$12))","v":69586880.678272918},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,CH$12))","v":73007961.429681271},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":75},null,null,null,null,null,null,{"$f":"Calc!H396","v":"Прямые расходы"},{"$f":"Calc!I396","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J396","v":"Соцсборы"},null,{"$f":"Calc!L396","v":0},{"$f":"Calc!M396","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B75=Lists!$CU$24,SUMIFS($Z75:$CJ75,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z75:$CJ75))","v":436527921.39127046},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,AB$12))","v":2046.09375},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,AC$12))","v":2046.09375},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,AD$12))","v":22043.25},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,AE$12))","v":36593.25},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,AF$12))","v":55817.437499999993},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,AG$12))","v":56381.25},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,AH$12))","v":130186.12500000003},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,AI$12))","v":161116.99999999997},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,AJ$12))","v":239174.71875000006},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,AK$12))","v":239174.71875000006},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,AL$12))","v":365568.75},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,AM$12))","v":449270.29249999998},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,AN$12))","v":580820.54062500002},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,AO$12))","v":580820.54062500002},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,AP$12))","v":826580.40749999986},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,AQ$12))","v":895992.87999999989},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,AR$12))","v":1118058.4659374999},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,AS$12))","v":1118058.4659374999},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,AT$12))","v":1495352.9700000004},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,AU$12))","v":1557222.2375},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,AV$12))","v":1945060.3687499999},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,AW$12))","v":1945060.3687499999},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,AX$12))","v":2426070.819374999},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,AY$12))","v":2574457.6509249993},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,AZ$12))","v":3122741.3136187489},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,BA$12))","v":3122741.3136187489},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,BB$12))","v":3814210.8367031249},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,BC$12))","v":3821179.5904250001},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,BD$12))","v":4580294.5839937478},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,BE$12))","v":4580294.5839937478},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,BF$12))","v":5478270.1154999994},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,BG$12))","v":5478270.1154999994},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,BH$12))","v":6482089.0209093736},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,BI$12))","v":6482089.0209093736},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,BJ$12))","v":7543359.1423968757},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,BK$12))","v":7769659.9166687829},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,BL$12))","v":9049146.2541475296},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,BM$12))","v":9049146.2541475296},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,BN$12))","v":10422626.543678248},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,BO$12))","v":10422626.543678248},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,BP$12))","v":11824427.243754281},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,BQ$12))","v":11824427.243754281},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,BR$12))","v":12905700.518374311},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,BS$12))","v":12905700.518374311},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,BT$12))","v":13963989.544014934},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,BU$12))","v":13963989.544014934},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,BV$12))","v":14947005.899521966},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,BW$12))","v":15395416.076507622},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,BX$12))","v":16528318.353880512},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,BY$12))","v":16528318.353880512},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,BZ$12))","v":17605306.303220663},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,CA$12))","v":17605306.303220663},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,CB$12))","v":18644680.275712863},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,CC$12))","v":18644680.275712863},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,CD$12))","v":19772209.127821766},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,CE$12))","v":19772209.127821766},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,CF$12))","v":20876064.203481875},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,CG$12))","v":20876064.203481875},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,CH$12))","v":21902388.428904381},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":76},null,null,null,null,null,null,{"$f":"Calc!H397","v":"Прямые расходы"},{"$f":"Calc!I397","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J397","v":"Прочие расходы отдела продаж"},null,{"$f":"Calc!L397","v":2},{"$f":"Calc!M397","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B76=Lists!$CU$24,SUMIFS($Z76:$CJ76,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z76:$CJ76))","v":6616920},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,AB$12))","v":90000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,AC$12))","v":90000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,AD$12))","v":90000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,AE$12))","v":90000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,AF$12))","v":90000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,AG$12))","v":75000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,AH$12))","v":75000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,AI$12))","v":75000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,AJ$12))","v":75000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,AK$12))","v":75000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,AL$12))","v":75000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,AM$12))","v":75000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,AN$12))","v":90000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,AO$12))","v":90000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,AP$12))","v":90000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,AQ$12))","v":90000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,AR$12))","v":90000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,AS$12))","v":90000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,AT$12))","v":90000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,AU$12))","v":90000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,AV$12))","v":90000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,AW$12))","v":90000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,AX$12))","v":90000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,AY$12))","v":90000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,AZ$12))","v":108000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,BA$12))","v":108000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,BB$12))","v":108000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,BC$12))","v":108000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,BD$12))","v":108000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,BE$12))","v":108000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,BF$12))","v":108000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,BG$12))","v":108000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,BH$12))","v":108000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,BI$12))","v":108000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,BJ$12))","v":108000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,BK$12))","v":108000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,BL$12))","v":129600},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,BM$12))","v":129600},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,BN$12))","v":129600},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,BO$12))","v":129600},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,BP$12))","v":129600},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,BQ$12))","v":129600},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,BR$12))","v":129600},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,BS$12))","v":129600},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,BT$12))","v":129600},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,BU$12))","v":129600},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,BV$12))","v":129600},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,BW$12))","v":129600},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,BX$12))","v":155520},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,BY$12))","v":155520},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,BZ$12))","v":155520},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,CA$12))","v":155520},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,CB$12))","v":155520},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,CC$12))","v":155520},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,CD$12))","v":155520},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,CE$12))","v":155520},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,CF$12))","v":155520},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,CG$12))","v":155520},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,CH$12))","v":155520},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":77},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":78},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":79}]
[{"$f":"ROW()","v":80},null,null,null,null,null,null,{"$f":"Items!$BO$22","v":"Маржинальная прибыль"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X80-($X46-$X52))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B80=Lists!$CU$24,SUMIFS($Z80:$CJ80,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z80:$CJ80))","v":7023756312.2140522},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,AA$12))","v":-3402000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,AB$12))","v":-3897415.7008761158},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,AC$12))","v":-3984340.6542410715},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,AD$12))","v":-4418635.8343045991},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,AE$12))","v":-3744349.2727908818},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,AF$12))","v":-2872399.6401864272},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,AG$12))","v":-2681723.0975270378},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,AH$12))","v":-2318563.0639177868},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,AI$12))","v":-513085.38864525966},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,AJ$12))","v":150254.75344986655},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,AK$12))","v":757389.12747576647},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,AL$12))","v":2034368.1064150184},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,AM$12))","v":7519818.7172614038},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,AN$12))","v":9902427.8820731342},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,AO$12))","v":8901109.2796863876},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,AP$12))","v":9468979.2775597423},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,AQ$12))","v":21376929.984305307},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,AR$12))","v":26177031.804060318},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,AS$12))","v":24032894.598491713},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,AT$12))","v":27062982.479988635},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,AU$12))","v":46965194.653676987},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,AV$12))","v":52194621.463358231},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,AW$12))","v":45511781.19847092},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,AX$12))","v":49226123.428834617},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,AY$12))","v":81517739.356348842},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,AZ$12))","v":89555219.662161365},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,BA$12))","v":73407314.076656789},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,BB$12))","v":73729190.4173989},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,BC$12))","v":118757255.38669267},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,BD$12))","v":126909999.20074624},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,BE$12))","v":106205582.4410226},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,BF$12))","v":110700842.10808611},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,BG$12))","v":168283220.69425625},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,BH$12))","v":173926393.83224863},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,BI$12))","v":140640293.88411877},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,BJ$12))","v":140662853.37626362},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,BK$12))","v":218730632.82203805},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,BL$12))","v":228304771.48600262},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,BM$12))","v":175631572.35902435},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,BN$12))","v":166139879.95977926},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,BO$12))","v":237495656.29013336},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,BP$12))","v":220458585.62782168},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,BQ$12))","v":176093499.16324222},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,BR$12))","v":184645331.77440321},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,BS$12))","v":269479363.94093162},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,BT$12))","v":255764333.05254525},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,BU$12))","v":182970115.45132679},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,BV$12))","v":153704149.49467981},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,BW$12))","v":270361663.3039515},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,BX$12))","v":287058726.8557536},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,BY$12))","v":201794556.24789363},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,BZ$12))","v":171279411.57822597},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,CA$12))","v":272482642.7730664},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,CB$12))","v":255328123.27535808},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,CC$12))","v":197040737.50549293},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,CD$12))","v":201184942.39687705},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,CE$12))","v":314997528.68949604},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,CF$12))","v":299034157.86569548},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,CG$12))","v":206820102.32826674},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,CH$12))","v":169210529.43342483},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":81}]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,{"$f":"Items!$BO$23","v":"Управленческие расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X82-SUMIFS($X83:$X109,$J83:$J109,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B82=Lists!$CU$24,SUMIFS($Z82:$CJ82,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z82:$CJ82))","v":681913278.47072947},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,AA$12))","v":5258900},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,AB$12))","v":3965490.3624999998},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,AC$12))","v":4059222.3546874998},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,AD$12))","v":4123861.6530763889},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,AE$12))","v":4240119.2065166663},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,AF$12))","v":4315249.6666863542},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,AG$12))","v":4179531.206124282},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,AH$12))","v":4406381.1276372597},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,AI$12))","v":4483757.5603656406},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,AJ$12))","v":4649460.2082076268},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,AK$12))","v":4431100.8605194995},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,AL$12))","v":4865242.5829309626},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,AM$12))","v":4986783.7565604188},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,AN$12))","v":5219214.8078335021},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,AO$12))","v":4819782.4482810637},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,AP$12))","v":5621802.3122078618},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,AQ$12))","v":5541915.2797304997},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,AR$12))","v":6090753.2251708852},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,AS$12))","v":5365472.078963018},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,AT$12))","v":6666906.1981847435},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,AU$12))","v":6349014.8994022273},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,AV$12))","v":7458890.5933286706},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,AW$12))","v":6113271.4807314696},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,AX$12))","v":7836877.3440248361},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,AY$12))","v":7482150.0128563931},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,AZ$12))","v":9093134.3856815137},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,BA$12))","v":7094125.1237663766},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,BB$12))","v":9502624.3323700819},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,BC$12))","v":8592616.8136285525},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,BD$12))","v":11158861.166929863},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,BE$12))","v":8273891.480692178},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,BF$12))","v":11564141.036894303},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,BG$12))","v":10152046.898379656},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,BH$12))","v":13886941.35001724},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,BI$12))","v":9708276.1122878492},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,BJ$12))","v":13675202.162469145},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,BK$12))","v":12074429.858291676},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,BL$12))","v":17025044.296781719},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,BM$12))","v":11448946.116019333},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,BN$12))","v":16471063.553514125},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,BO$12))","v":13714582.890252508},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,BP$12))","v":19731934.545236357},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,BQ$12))","v":13002552.664324071},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,BR$12))","v":17037320.162934393},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,BS$12))","v":15198142.057962647},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,BT$12))","v":20979540.44355185},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,BU$12))","v":14427018.384478331},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,BV$12))","v":17703195.085545421},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,BW$12))","v":16658933.532949368},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,BX$12))","v":23477393.977747969},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,BY$12))","v":16122680.762505263},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,BZ$12))","v":19628247.448197719},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,CA$12))","v":18257345.833375357},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,CB$12))","v":24810350.424239062},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,CC$12))","v":17516614.089175314},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,CD$12))","v":21666471.918531939},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,CE$12))","v":20349660.435652521},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,CF$12))","v":27700078.862206426},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,CG$12))","v":19207033.400182858},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,CH$12))","v":22471685.637428809},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":83},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"Items!$BO$24","v":"ФОТ управленческого персонала"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X83-SUM($X84:$X91))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B83=Lists!$CU$24,SUMIFS($Z83:$CJ83,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z83:$CJ83))","v":208679813.80868587},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,AA$12))","v":2805000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,AB$12))","v":2805000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,AC$12))","v":2805000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,AD$12))","v":2805000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,AE$12))","v":2889150},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,AF$12))","v":2889150},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,AG$12))","v":2889150},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,AH$12))","v":2889150},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,AI$12))","v":2975824.5},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,AJ$12))","v":2975824.5},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,AK$12))","v":2975824.5},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,AL$12))","v":2975824.5},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,AM$12))","v":3065099.2349999999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,AN$12))","v":3065099.2349999999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,AO$12))","v":3065099.2349999999},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,AP$12))","v":3065099.2349999999},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,AQ$12))","v":3157052.2120499997},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,AR$12))","v":3157052.2120499997},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,AS$12))","v":3157052.2120499997},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,AT$12))","v":3157052.2120499997},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,AU$12))","v":3251763.7784114992},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,AV$12))","v":3251763.7784114992},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,AW$12))","v":3251763.7784114992},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,AX$12))","v":3251763.7784114992},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,AY$12))","v":3349316.6917638443},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,AZ$12))","v":3349316.6917638443},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,BA$12))","v":3349316.6917638443},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,BB$12))","v":3349316.6917638443},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,BC$12))","v":3449796.19251676},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,BD$12))","v":3449796.19251676},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,BE$12))","v":3449796.19251676},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,BF$12))","v":3449796.19251676},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,BG$12))","v":3553290.0782922623},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,BH$12))","v":3553290.0782922623},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,BI$12))","v":3553290.0782922623},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,BJ$12))","v":3553290.0782922623},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,BK$12))","v":3659888.7806410305},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,BL$12))","v":3659888.7806410305},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,BM$12))","v":3659888.7806410305},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,BN$12))","v":3659888.7806410305},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,BO$12))","v":3769685.4440602618},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,BP$12))","v":3769685.4440602618},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,BQ$12))","v":3769685.4440602618},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,BR$12))","v":3769685.4440602618},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,BS$12))","v":3882776.0073820697},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,BT$12))","v":3882776.0073820697},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,BU$12))","v":3882776.0073820697},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,BV$12))","v":3882776.0073820697},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,BW$12))","v":3999259.287603531},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,BX$12))","v":3999259.287603531},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,BY$12))","v":3999259.287603531},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,BZ$12))","v":3999259.287603531},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,CA$12))","v":4119237.0662316359},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,CB$12))","v":4119237.0662316359},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,CC$12))","v":4119237.0662316359},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,CD$12))","v":4119237.0662316359},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,CE$12))","v":4242814.1782185864},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,CF$12))","v":4242814.1782185864},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,CG$12))","v":4242814.1782185864},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,CH$12))","v":4242814.1782185864},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":84},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L84)=0,$L84=0,$L84=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L84)))","v":"Генеральный директор"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B84=Lists!$CU$24,SUMIFS($Z84:$CJ84,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z84:$CJ84))","v":44637393.328061186},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,AA$12))","v":600000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,AB$12))","v":600000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,AC$12))","v":600000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,AD$12))","v":600000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,AE$12))","v":618000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,AF$12))","v":618000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,AG$12))","v":618000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,AH$12))","v":618000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,AI$12))","v":636540},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,AJ$12))","v":636540},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,AK$12))","v":636540},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,AL$12))","v":636540},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,AM$12))","v":655636.19999999995},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,AN$12))","v":655636.19999999995},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,AO$12))","v":655636.19999999995},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,AP$12))","v":655636.19999999995},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,AQ$12))","v":675305.28599999996},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,AR$12))","v":675305.28599999996},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,AS$12))","v":675305.28599999996},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,AT$12))","v":675305.28599999996},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,AU$12))","v":695564.44457999989},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,AV$12))","v":695564.44457999989},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,AW$12))","v":695564.44457999989},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,AX$12))","v":695564.44457999989},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,AY$12))","v":716431.37791739998},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,AZ$12))","v":716431.37791739998},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,BA$12))","v":716431.37791739998},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,BB$12))","v":716431.37791739998},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,BC$12))","v":737924.31925492198},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,BD$12))","v":737924.31925492198},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,BE$12))","v":737924.31925492198},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,BF$12))","v":737924.31925492198},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,BG$12))","v":760062.0488325695},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,BH$12))","v":760062.0488325695},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,BI$12))","v":760062.0488325695},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,BJ$12))","v":760062.0488325695},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,BK$12))","v":782863.91029754665},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,BL$12))","v":782863.91029754665},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,BM$12))","v":782863.91029754665},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,BN$12))","v":782863.91029754665},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,BO$12))","v":806349.82760647312},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,BP$12))","v":806349.82760647312},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,BQ$12))","v":806349.82760647312},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,BR$12))","v":806349.82760647312},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,BS$12))","v":830540.32243466727},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,BT$12))","v":830540.32243466727},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,BU$12))","v":830540.32243466727},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,BV$12))","v":830540.32243466727},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,BW$12))","v":855456.53210770723},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,BX$12))","v":855456.53210770723},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,BY$12))","v":855456.53210770723},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,BZ$12))","v":855456.53210770723},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,CA$12))","v":881120.22807093838},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,CB$12))","v":881120.22807093838},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,CC$12))","v":881120.22807093838},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,CD$12))","v":881120.22807093838},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,CE$12))","v":907553.83491306659},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,CF$12))","v":907553.83491306659},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,CG$12))","v":907553.83491306659},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,CH$12))","v":907553.83491306659},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":85},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L85)=0,$L85=0,$L85=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L85)))","v":"Операционный директор"},null,{"$f":"L84+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B85=Lists!$CU$24,SUMIFS($Z85:$CJ85,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z85:$CJ85))","v":40173653.995255053},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,AA$12))","v":540000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,AB$12))","v":540000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,AC$12))","v":540000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,AD$12))","v":540000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,AE$12))","v":556200},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,AF$12))","v":556200},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,AG$12))","v":556200},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,AH$12))","v":556200},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,AI$12))","v":572886},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,AJ$12))","v":572886},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,AK$12))","v":572886},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,AL$12))","v":572886},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,AM$12))","v":590072.57999999996},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,AN$12))","v":590072.57999999996},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,AO$12))","v":590072.57999999996},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,AP$12))","v":590072.57999999996},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,AQ$12))","v":607774.7574},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,AR$12))","v":607774.7574},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,AS$12))","v":607774.7574},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,AT$12))","v":607774.7574},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,AU$12))","v":626008.00012199988},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,AV$12))","v":626008.00012199988},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,AW$12))","v":626008.00012199988},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,AX$12))","v":626008.00012199988},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,AY$12))","v":644788.24012565997},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,AZ$12))","v":644788.24012565997},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,BA$12))","v":644788.24012565997},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,BB$12))","v":644788.24012565997},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,BC$12))","v":664131.88732942974},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,BD$12))","v":664131.88732942974},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,BE$12))","v":664131.88732942974},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,BF$12))","v":664131.88732942974},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,BG$12))","v":684055.84394931258},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,BH$12))","v":684055.84394931258},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,BI$12))","v":684055.84394931258},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,BJ$12))","v":684055.84394931258},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,BK$12))","v":704577.519267792},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,BL$12))","v":704577.519267792},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,BM$12))","v":704577.519267792},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,BN$12))","v":704577.519267792},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,BO$12))","v":725714.84484582581},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,BP$12))","v":725714.84484582581},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,BQ$12))","v":725714.84484582581},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,BR$12))","v":725714.84484582581},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,BS$12))","v":747486.29019120056},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,BT$12))","v":747486.29019120056},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,BU$12))","v":747486.29019120056},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,BV$12))","v":747486.29019120056},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,BW$12))","v":769910.87889693643},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,BX$12))","v":769910.87889693643},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,BY$12))","v":769910.87889693643},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,BZ$12))","v":769910.87889693643},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,CA$12))","v":793008.20526384446},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,CB$12))","v":793008.20526384446},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,CC$12))","v":793008.20526384446},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,CD$12))","v":793008.20526384446},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,CE$12))","v":816798.45142175991},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,CF$12))","v":816798.45142175991},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,CG$12))","v":816798.45142175991},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,CH$12))","v":816798.45142175991},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":86},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L86)=0,$L86=0,$L86=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L86)))","v":"Главный бухгалтер"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B86=Lists!$CU$24,SUMIFS($Z86:$CJ86,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z86:$CJ86))","v":26782435.996836707},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,AA$12))","v":360000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,AB$12))","v":360000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,AC$12))","v":360000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,AD$12))","v":360000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,AE$12))","v":370800},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,AF$12))","v":370800},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,AG$12))","v":370800},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,AH$12))","v":370800},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,AI$12))","v":381924},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,AJ$12))","v":381924},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,AK$12))","v":381924},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,AL$12))","v":381924},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,AM$12))","v":393381.72000000003},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,AN$12))","v":393381.72000000003},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,AO$12))","v":393381.72000000003},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,AP$12))","v":393381.72000000003},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,AQ$12))","v":405183.17159999994},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,AR$12))","v":405183.17159999994},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,AS$12))","v":405183.17159999994},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,AT$12))","v":405183.17159999994},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,AU$12))","v":417338.66674799996},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,AV$12))","v":417338.66674799996},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,AW$12))","v":417338.66674799996},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,AX$12))","v":417338.66674799996},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,AY$12))","v":429858.82675043994},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,AZ$12))","v":429858.82675043994},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,BA$12))","v":429858.82675043994},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,BB$12))","v":429858.82675043994},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,BC$12))","v":442754.59155295318},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,BD$12))","v":442754.59155295318},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,BE$12))","v":442754.59155295318},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,BF$12))","v":442754.59155295318},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,BG$12))","v":456037.22929954174},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,BH$12))","v":456037.22929954174},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,BI$12))","v":456037.22929954174},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,BJ$12))","v":456037.22929954174},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,BK$12))","v":469718.34617852798},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,BL$12))","v":469718.34617852798},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,BM$12))","v":469718.34617852798},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,BN$12))","v":469718.34617852798},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,BO$12))","v":483809.89656388381},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,BP$12))","v":483809.89656388381},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,BQ$12))","v":483809.89656388381},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,BR$12))","v":483809.89656388381},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,BS$12))","v":498324.19346080039},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,BT$12))","v":498324.19346080039},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,BU$12))","v":498324.19346080039},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,BV$12))","v":498324.19346080039},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,BW$12))","v":513273.9192646243},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,BX$12))","v":513273.9192646243},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,BY$12))","v":513273.9192646243},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,BZ$12))","v":513273.9192646243},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,CA$12))","v":528672.13684256305},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,CB$12))","v":528672.13684256305},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,CC$12))","v":528672.13684256305},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,CD$12))","v":528672.13684256305},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,CE$12))","v":544532.30094783998},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,CF$12))","v":544532.30094783998},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,CG$12))","v":544532.30094783998},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,CH$12))","v":544532.30094783998},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":87},null,null,null,null,null,null,{"$f":"H83","v":"Управленческие расходы"},{"$f":"I84","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L87)=0,$L87=0,$L87=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L87)))","v":"ИТ-специалисты"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B87=Lists!$CU$24,SUMIFS($Z87:$CJ87,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z87:$CJ87))","v":29014305.663239758},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,AA$12))","v":390000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,AB$12))","v":390000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,AC$12))","v":390000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,AD$12))","v":390000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,AE$12))","v":401700},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,AF$12))","v":401700},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,AG$12))","v":401700},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,AH$12))","v":401700},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,AI$12))","v":413751},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,AJ$12))","v":413751},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,AK$12))","v":413751},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,AL$12))","v":413751},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,AM$12))","v":426163.53},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,AN$12))","v":426163.53},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,AO$12))","v":426163.53},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,AP$12))","v":426163.53},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,AQ$12))","v":438948.43589999998},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,AR$12))","v":438948.43589999998},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,AS$12))","v":438948.43589999998},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,AT$12))","v":438948.43589999998},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,AU$12))","v":452116.88897699997},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,AV$12))","v":452116.88897699997},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,AW$12))","v":452116.88897699997},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,AX$12))","v":452116.88897699997},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,AY$12))","v":465680.39564630995},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,AZ$12))","v":465680.39564630995},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,BA$12))","v":465680.39564630995},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,BB$12))","v":465680.39564630995},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,BC$12))","v":479650.8075156993},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,BD$12))","v":479650.8075156993},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,BE$12))","v":479650.8075156993},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,BF$12))","v":479650.8075156993},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,BG$12))","v":494040.3317411702},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,BH$12))","v":494040.3317411702},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,BI$12))","v":494040.3317411702},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,BJ$12))","v":494040.3317411702},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,BK$12))","v":508861.54169340536},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,BL$12))","v":508861.54169340536},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,BM$12))","v":508861.54169340536},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,BN$12))","v":508861.54169340536},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,BO$12))","v":524127.38794420747},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,BP$12))","v":524127.38794420747},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,BQ$12))","v":524127.38794420747},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,BR$12))","v":524127.38794420747},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,BS$12))","v":539851.20958253369},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,BT$12))","v":539851.20958253369},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,BU$12))","v":539851.20958253369},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,BV$12))","v":539851.20958253369},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,BW$12))","v":556046.74587000965},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,BX$12))","v":556046.74587000965},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,BY$12))","v":556046.74587000965},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,BZ$12))","v":556046.74587000965},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,CA$12))","v":572728.14824610995},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,CB$12))","v":572728.14824610995},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,CC$12))","v":572728.14824610995},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,CD$12))","v":572728.14824610995},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,CE$12))","v":589909.99269349326},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,CF$12))","v":589909.99269349326},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,CG$12))","v":589909.99269349326},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,CH$12))","v":589909.99269349326},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":88},null,null,null,null,null,null,{"$f":"H84","v":"Управленческие расходы"},{"$f":"I85","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L88)=0,$L88=0,$L88=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L88)))","v":"Финансовые менеджеры"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B88=Lists!$CU$24,SUMIFS($Z88:$CJ88,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z88:$CJ88))","v":31246175.329642825},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,AA$12))","v":420000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,AB$12))","v":420000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,AC$12))","v":420000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,AD$12))","v":420000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,AE$12))","v":432600},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,AF$12))","v":432600},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,AG$12))","v":432600},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,AH$12))","v":432600},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,AI$12))","v":445578},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,AJ$12))","v":445578},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,AK$12))","v":445578},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,AL$12))","v":445578},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,AM$12))","v":458945.34},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,AN$12))","v":458945.34},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,AO$12))","v":458945.34},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,AP$12))","v":458945.34},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,AQ$12))","v":472713.70019999996},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,AR$12))","v":472713.70019999996},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,AS$12))","v":472713.70019999996},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,AT$12))","v":472713.70019999996},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,AU$12))","v":486895.11120599991},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,AV$12))","v":486895.11120599991},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,AW$12))","v":486895.11120599991},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,AX$12))","v":486895.11120599991},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,AY$12))","v":501501.96454217995},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,AZ$12))","v":501501.96454217995},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,BA$12))","v":501501.96454217995},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,BB$12))","v":501501.96454217995},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,BC$12))","v":516547.02347844536},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,BD$12))","v":516547.02347844536},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,BE$12))","v":516547.02347844536},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,BF$12))","v":516547.02347844536},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,BG$12))","v":532043.43418279872},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,BH$12))","v":532043.43418279872},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,BI$12))","v":532043.43418279872},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,BJ$12))","v":532043.43418279872},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,BK$12))","v":548004.73720828269},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,BL$12))","v":548004.73720828269},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,BM$12))","v":548004.73720828269},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,BN$12))","v":548004.73720828269},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,BO$12))","v":564444.87932453118},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,BP$12))","v":564444.87932453118},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,BQ$12))","v":564444.87932453118},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,BR$12))","v":564444.87932453118},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,BS$12))","v":581378.22570426716},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,BT$12))","v":581378.22570426716},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,BU$12))","v":581378.22570426716},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,BV$12))","v":581378.22570426716},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,BW$12))","v":598819.57247539505},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,BX$12))","v":598819.57247539505},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,BY$12))","v":598819.57247539505},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,BZ$12))","v":598819.57247539505},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,CA$12))","v":616784.15964965685},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,CB$12))","v":616784.15964965685},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,CC$12))","v":616784.15964965685},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,CD$12))","v":616784.15964965685},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,CE$12))","v":635287.68443914666},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,CF$12))","v":635287.68443914666},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,CG$12))","v":635287.68443914666},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,CH$12))","v":635287.68443914666},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":89},null,null,null,null,null,null,{"$f":"H85","v":"Управленческие расходы"},{"$f":"I86","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L89)=0,$L89=0,$L89=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L89)))","v":"Бухгалтера"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B89=Lists!$CU$24,SUMIFS($Z89:$CJ89,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z89:$CJ89))","v":14507152.831619879},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,AA$12))","v":195000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,AB$12))","v":195000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,AC$12))","v":195000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,AD$12))","v":195000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,AE$12))","v":200850},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,AF$12))","v":200850},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,AG$12))","v":200850},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,AH$12))","v":200850},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,AI$12))","v":206875.5},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,AJ$12))","v":206875.5},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,AK$12))","v":206875.5},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,AL$12))","v":206875.5},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,AM$12))","v":213081.76500000001},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,AN$12))","v":213081.76500000001},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,AO$12))","v":213081.76500000001},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,AP$12))","v":213081.76500000001},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,AQ$12))","v":219474.21794999999},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,AR$12))","v":219474.21794999999},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,AS$12))","v":219474.21794999999},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,AT$12))","v":219474.21794999999},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,AU$12))","v":226058.44448849998},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,AV$12))","v":226058.44448849998},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,AW$12))","v":226058.44448849998},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,AX$12))","v":226058.44448849998},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,AY$12))","v":232840.19782315497},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,AZ$12))","v":232840.19782315497},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,BA$12))","v":232840.19782315497},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,BB$12))","v":232840.19782315497},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,BC$12))","v":239825.40375784965},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,BD$12))","v":239825.40375784965},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,BE$12))","v":239825.40375784965},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,BF$12))","v":239825.40375784965},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,BG$12))","v":247020.1658705851},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,BH$12))","v":247020.1658705851},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,BI$12))","v":247020.1658705851},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,BJ$12))","v":247020.1658705851},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,BK$12))","v":254430.77084670268},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,BL$12))","v":254430.77084670268},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,BM$12))","v":254430.77084670268},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,BN$12))","v":254430.77084670268},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,BO$12))","v":262063.69397210373},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,BP$12))","v":262063.69397210373},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,BQ$12))","v":262063.69397210373},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,BR$12))","v":262063.69397210373},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,BS$12))","v":269925.60479126684},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,BT$12))","v":269925.60479126684},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,BU$12))","v":269925.60479126684},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,BV$12))","v":269925.60479126684},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,BW$12))","v":278023.37293500482},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,BX$12))","v":278023.37293500482},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,BY$12))","v":278023.37293500482},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,BZ$12))","v":278023.37293500482},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,CA$12))","v":286364.07412305498},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,CB$12))","v":286364.07412305498},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,CC$12))","v":286364.07412305498},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,CD$12))","v":286364.07412305498},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,CE$12))","v":294954.99634674663},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,CF$12))","v":294954.99634674663},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,CG$12))","v":294954.99634674663},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,CH$12))","v":294954.99634674663},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,{"$f":"H86","v":"Управленческие расходы"},{"$f":"I87","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L90)=0,$L90=0,$L90=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L90)))","v":"Прочие сотрудники"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B90=Lists!$CU$24,SUMIFS($Z90:$CJ90,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z90:$CJ90))","v":22318696.664030593},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,AA$12))","v":300000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,AB$12))","v":300000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,AC$12))","v":300000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,AD$12))","v":300000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,AE$12))","v":309000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,AF$12))","v":309000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,AG$12))","v":309000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,AH$12))","v":309000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,AI$12))","v":318270},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,AJ$12))","v":318270},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,AK$12))","v":318270},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,AL$12))","v":318270},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,AM$12))","v":327818.09999999998},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,AN$12))","v":327818.09999999998},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,AO$12))","v":327818.09999999998},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,AP$12))","v":327818.09999999998},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,AQ$12))","v":337652.64299999998},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,AR$12))","v":337652.64299999998},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,AS$12))","v":337652.64299999998},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,AT$12))","v":337652.64299999998},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,AU$12))","v":347782.22228999995},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,AV$12))","v":347782.22228999995},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,AW$12))","v":347782.22228999995},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,AX$12))","v":347782.22228999995},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,AY$12))","v":358215.68895869999},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,AZ$12))","v":358215.68895869999},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,BA$12))","v":358215.68895869999},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,BB$12))","v":358215.68895869999},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,BC$12))","v":368962.15962746099},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,BD$12))","v":368962.15962746099},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,BE$12))","v":368962.15962746099},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,BF$12))","v":368962.15962746099},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,BG$12))","v":380031.02441628475},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,BH$12))","v":380031.02441628475},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,BI$12))","v":380031.02441628475},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,BJ$12))","v":380031.02441628475},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,BK$12))","v":391431.95514877333},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,BL$12))","v":391431.95514877333},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,BM$12))","v":391431.95514877333},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,BN$12))","v":391431.95514877333},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,BO$12))","v":403174.91380323656},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,BP$12))","v":403174.91380323656},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,BQ$12))","v":403174.91380323656},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,BR$12))","v":403174.91380323656},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,BS$12))","v":415270.16121733363},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,BT$12))","v":415270.16121733363},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,BU$12))","v":415270.16121733363},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,BV$12))","v":415270.16121733363},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,BW$12))","v":427728.26605385361},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,BX$12))","v":427728.26605385361},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,BY$12))","v":427728.26605385361},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,BZ$12))","v":427728.26605385361},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,CA$12))","v":440560.11403546919},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,CB$12))","v":440560.11403546919},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,CC$12))","v":440560.11403546919},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,CD$12))","v":440560.11403546919},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,CE$12))","v":453776.91745653329},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,CF$12))","v":453776.91745653329},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,CG$12))","v":453776.91745653329},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,CH$12))","v":453776.91745653329},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":91},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":92},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B92=Lists!$CU$24,SUMIFS($Z92:$CJ92,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z92:$CJ92))","v":62603944.142605804},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,AA$12))","v":841500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,AB$12))","v":841500},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,AC$12))","v":841500},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,AD$12))","v":841500},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,AE$12))","v":866745},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,AF$12))","v":866745},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,AG$12))","v":866745},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,AH$12))","v":866745},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,AI$12))","v":892747.35},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,AJ$12))","v":892747.35},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,AK$12))","v":892747.35},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,AL$12))","v":892747.35},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,AM$12))","v":919529.77049999998},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,AN$12))","v":919529.77049999998},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,AO$12))","v":919529.77049999998},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,AP$12))","v":919529.77049999998},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,AQ$12))","v":947115.66361499985},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,AR$12))","v":947115.66361499985},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,AS$12))","v":947115.66361499985},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,AT$12))","v":947115.66361499985},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,AU$12))","v":975529.13352344977},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,AV$12))","v":975529.13352344977},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,AW$12))","v":975529.13352344977},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,AX$12))","v":975529.13352344977},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,AY$12))","v":1004795.0075291533},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,AZ$12))","v":1004795.0075291533},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,BA$12))","v":1004795.0075291533},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,BB$12))","v":1004795.0075291533},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,BC$12))","v":1034938.8577550279},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,BD$12))","v":1034938.8577550279},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,BE$12))","v":1034938.8577550279},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,BF$12))","v":1034938.8577550279},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,BG$12))","v":1065987.0234876787},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,BH$12))","v":1065987.0234876787},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,BI$12))","v":1065987.0234876787},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,BJ$12))","v":1065987.0234876787},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,BK$12))","v":1097966.6341923091},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,BL$12))","v":1097966.6341923091},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,BM$12))","v":1097966.6341923091},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,BN$12))","v":1097966.6341923091},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,BO$12))","v":1130905.6332180784},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,BP$12))","v":1130905.6332180784},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,BQ$12))","v":1130905.6332180784},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,BR$12))","v":1130905.6332180784},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,BS$12))","v":1164832.8022146209},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,BT$12))","v":1164832.8022146209},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,BU$12))","v":1164832.8022146209},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,BV$12))","v":1164832.8022146209},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,BW$12))","v":1199777.7862810593},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,BX$12))","v":1199777.7862810593},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,BY$12))","v":1199777.7862810593},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,BZ$12))","v":1199777.7862810593},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,CA$12))","v":1235771.1198694906},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,CB$12))","v":1235771.1198694906},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,CC$12))","v":1235771.1198694906},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,CD$12))","v":1235771.1198694906},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,CE$12))","v":1272844.2534655759},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,CF$12))","v":1272844.2534655759},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,CG$12))","v":1272844.2534655759},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,CH$12))","v":1272844.2534655759},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":93},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"Items!$BG$13","v":"Расходы на персонал"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X93-SUM($X94:$X99))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B93=Lists!$CU$24,SUMIFS($Z93:$CJ93,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z93:$CJ93))","v":193137602.63708684},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,AA$12))","v":1597400},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,AB$12))","v":293990.36249999999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,AC$12))","v":287722.35468749999},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,AD$12))","v":352361.65307638893},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,AE$12))","v":358224.20651666669},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,AF$12))","v":375377.68506812496},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,AG$12))","v":263764.60405572917},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,AH$12))","v":467276.70409166673},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,AI$12))","v":386608.50265315623},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,AJ$12))","v":523609.36493776838},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,AK$12))","v":298800.34624961723},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,AL$12))","v":674950.4883178384},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,AM$12))","v":586346.58845658065},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,AN$12))","v":753908.96920306701},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,AO$12))","v":364208.61715326243},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,AP$12))","v":1095314.4955495165},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,AQ$12))","v":718535.44651881454},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,AR$12))","v":1148541.8879161319},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,AS$12))","v":467257.30829325604},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,AT$12))","v":1634732.0890254627},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,AU$12))","v":898437.27191531006},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,AV$12))","v":1865357.4352632661},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,AW$12))","v":627032.54034900339},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,AX$12))","v":2164232.7345365467},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,AY$12))","v":1231343.2513131511},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,AZ$12))","v":2628722.4441841296},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,BA$12))","v":846367.22500287567},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,BB$12))","v":3064808.2491697078},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,BC$12))","v":1409297.0342657489},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,BD$12))","v":3715987.9609043435},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,BE$12))","v":1144318.3036081318},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,BF$12))","v":4136117.7872563004},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,BG$12))","v":1772426.8904345224},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,BH$12))","v":5243302.7972825477},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,BI$12))","v":1549760.4419372818},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,BJ$12))","v":5196564.9472376397},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,BK$12))","v":2361011.29831954},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,BL$12))","v":6928836.2391620539},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,BM$12))","v":2068946.6196751895},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,BN$12))","v":6811869.2119294591},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,BO$12))","v":2812548.7913081204},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,BP$12))","v":8677372.6977621224},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,BQ$12))","v":2712205.9405103037},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,BR$12))","v":6282332.134150668},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,BS$12))","v":3013566.9453111943},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,BT$12))","v":8685471.9116284978},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,BU$12))","v":3278963.5673879245},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,BV$12))","v":6444669.0808654791},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,BW$12))","v":3586388.4208549033},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,BX$12))","v":9920717.3667357713},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,BY$12))","v":3881755.9799339627},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,BZ$12))","v":7286103.7680611126},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,CA$12))","v":4228539.6711461134},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,CB$12))","v":10645650.834039921},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,CC$12))","v":4526758.4316748772},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,CD$12))","v":8154693.9579949155},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,CE$12))","v":4914171.0845582131},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,CF$12))","v":12141673.039916147},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,CG$12))","v":5248946.4680652609},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,CH$12))","v":8381400.1871640496},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":94},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L94)=0,$L94=0,$L94=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L94)))","v":"Аренда офиса"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B94=Lists!$CU$24,SUMIFS($Z94:$CJ94,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z94:$CJ94))","v":16281371.30964114},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,AA$12))","v":223200},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,AB$12))","v":223200},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,AC$12))","v":223200},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,AD$12))","v":223200},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,AE$12))","v":234360},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,AF$12))","v":234360},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,AG$12))","v":195300},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,AH$12))","v":195300},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,AI$12))","v":205065},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,AJ$12))","v":205065},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,AK$12))","v":205065},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,AL$12))","v":205065},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,AM$12))","v":215318.25000000006},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,AN$12))","v":215318.25000000006},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,AO$12))","v":215318.25000000006},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,AP$12))","v":215318.25000000006},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,AQ$12))","v":226084.16250000001},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,AR$12))","v":226084.16250000001},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,AS$12))","v":226084.16250000001},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,AT$12))","v":226084.16250000001},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,AU$12))","v":237388.37062500007},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,AV$12))","v":237388.37062500007},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,AW$12))","v":237388.37062500007},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,AX$12))","v":237388.37062500007},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,AY$12))","v":249257.78915625004},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,AZ$12))","v":249257.78915625004},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,BA$12))","v":249257.78915625004},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,BB$12))","v":249257.78915625004},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,BC$12))","v":261720.67861406255},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,BD$12))","v":261720.67861406255},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,BE$12))","v":261720.67861406255},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,BF$12))","v":261720.67861406255},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,BG$12))","v":274806.71254476567},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,BH$12))","v":274806.71254476567},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,BI$12))","v":274806.71254476567},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,BJ$12))","v":274806.71254476567},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,BK$12))","v":288547.04817200394},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,BL$12))","v":288547.04817200394},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,BM$12))","v":288547.04817200394},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,BN$12))","v":288547.04817200394},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,BO$12))","v":302974.40058060415},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,BP$12))","v":302974.40058060415},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,BQ$12))","v":302974.40058060415},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,BR$12))","v":302974.40058060415},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,BS$12))","v":318123.12060963438},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,BT$12))","v":318123.12060963438},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,BU$12))","v":318123.12060963438},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,BV$12))","v":318123.12060963438},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,BW$12))","v":334029.27664011606},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,BX$12))","v":334029.27664011606},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,BY$12))","v":334029.27664011606},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,BZ$12))","v":334029.27664011606},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,CA$12))","v":350730.74047212192},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,CB$12))","v":350730.74047212192},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,CC$12))","v":350730.74047212192},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,CD$12))","v":350730.74047212192},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,CE$12))","v":368267.27749572799},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,CF$12))","v":368267.27749572799},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,CG$12))","v":368267.27749572799},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,CH$12))","v":368267.27749572799},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":95},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L95)=0,$L95=0,$L95=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L95)))","v":"Расходы на организацию рабочего места"},null,{"$f":"L94+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B95=Lists!$CU$24,SUMIFS($Z95:$CJ95,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z95:$CJ95))","v":430000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,AA$12))","v":430000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":96},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L96)=0,$L96=0,$L96=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L96)))","v":"Расходы на оргтехнику"},null,{"$f":"L95+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B96=Lists!$CU$24,SUMIFS($Z96:$CJ96,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z96:$CJ96))","v":82987172.519285962},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,AA$12))","v":880000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,AB$12))","v":6268.0078125},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,AD$12))","v":61477.593576388892},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,AE$12))","v":50738.387291666688},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,AF$12))","v":64586.111406249984},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,AG$12))","v":4539.288541666655},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,AH$12))","v":197921.06158854175},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,AI$12))","v":99261.225546874964},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,AJ$12))","v":224809.01868815118},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,AL$12))","v":357915.8429264322},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,AM$12))","v":241901.49562304685},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,AN$12))","v":389700.35204980464},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,AP$12))","v":695817.7134521486},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,AQ$12))","v":285676.31120478542},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,AR$12))","v":681284.5796228759},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,AT$12))","v":1111361.9300165784},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,AU$12))","v":333657.9018638081},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,AV$12))","v":1238324.8949142627},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,AX$12))","v":1463620.9235310541},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,AY$12))","v":474201.13195037976},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,AZ$12))","v":1782355.2191812538},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,BB$12))","v":2112679.7954808441},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,BC$12))","v":393187.83995346737},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,BD$12))","v":2571669.6572962119},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,BF$12))","v":2849727.9389045173},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,BG$12))","v":406067.45333110768},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,BH$12))","v":3693542.355345265},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,BJ$12))","v":3474290.3495418746},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,BK$12))","v":532436.23520603578},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,BL$12))","v":4859889.6194868647},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,BN$12))","v":4519392.1402245546},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,BO$12))","v":394256.34000082756},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,BP$12))","v":5965166.7572518187},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,BR$12))","v":3402480.4365721052},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,BT$12))","v":5406508.3442405723},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,BV$12))","v":3017577.5820760285},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,BX$12))","v":6038961.3868018091},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,BZ$12))","v":3245604.2329650526},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,CB$12))","v":6118892.4023650447},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,CD$12))","v":3459336.5401915926},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,CF$12))","v":6892726.5718508847},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,CH$12))","v":2987359.5494110207},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":97},null,null,null,null,null,null,{"$f":"H93","v":"Управленческие расходы"},{"$f":"I94","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L97)=0,$L97=0,$L97=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L97)))","v":"Канцелярские расходы"},null,{"$f":"L96+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B97=Lists!$CU$24,SUMIFS($Z97:$CJ97,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z97:$CJ97))","v":81179216.872556195},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,AA$12))","v":46800},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,AB$12))","v":47068.62890625},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,AC$12))","v":47068.62890625},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,AD$12))","v":49703.382916666669},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,AE$12))","v":54363.054375},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,AF$12))","v":57131.030578124999},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,AG$12))","v":47803.7330859375},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,AH$12))","v":56286.064296875003},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,AI$12))","v":63354.420035156254},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,AJ$12))","v":72989.092264648454},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,AK$12))","v":72989.092264648454},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,AL$12))","v":88328.342675781256},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,AM$12))","v":103111.96676484378},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,AN$12))","v":119813.4104241211},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,AO$12))","v":119813.4104241211},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,AP$12))","v":149634.16957207033},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,AQ$12))","v":169359.14853087888},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,AR$12))","v":198557.05908614499},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,AS$12))","v":198557.05908614499},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,AT$12))","v":246186.85608685552},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,AU$12))","v":272795.82325679006},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,AV$12))","v":325866.89018168702},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,AW$12))","v":325866.89018168702},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,AX$12))","v":388593.50119016075},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,AY$12))","v":428346.08190468512},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,AZ$12))","v":504732.73415531026},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,BA$12))","v":504732.73415531026},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,BB$12))","v":595276.15396163205},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,BC$12))","v":641890.86908629094},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,BD$12))","v":752105.28297041415},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,BE$12))","v":752105.28297041415},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,BF$12))","v":874236.48035203654},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,BG$12))","v":935351.19522668619},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,BH$12))","v":1093645.8675986261},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,BI$12))","v":1093645.8675986261},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,BJ$12))","v":1242544.025436135},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,BK$12))","v":1327489.9225024856},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,BL$12))","v":1535770.90619478},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,BM$12))","v":1535770.90619478},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,BN$12))","v":1729459.1407758321},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,BO$12))","v":1832828.7981003742},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,BP$12))","v":2088478.8019825949},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,BQ$12))","v":2088478.8019825949},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,BR$12))","v":2234299.3921213993},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,BS$12))","v":2346014.3617274696},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,BT$12))","v":2577721.8621949223},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,BU$12))","v":2577721.8621949223},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,BV$12))","v":2707046.6157124666},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,BW$12))","v":2842398.9464980899},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,BX$12))","v":3101211.5773610245},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,BY$12))","v":3101211.5773610245},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,BZ$12))","v":3240308.9016309553},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,CA$12))","v":3402324.3467125027},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,CB$12))","v":3664562.59252815},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,CC$12))","v":3664562.59252815},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,CD$12))","v":3812819.8728220747},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,CE$12))","v":4003460.8664631769},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,CF$12))","v":4298863.4338282151},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,CG$12))","v":4298863.4338282151},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,CH$12))","v":4426893.1288029728},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":98},null,null,null,null,null,null,{"$f":"H94","v":"Управленческие расходы"},{"$f":"I95","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L98)=0,$L98=0,$L98=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L98)))","v":"Прочие расходы на персонал"},null,{"$f":"L97+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B98=Lists!$CU$24,SUMIFS($Z98:$CJ98,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z98:$CJ98))","v":12259841.935603548},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,AA$12))","v":17400},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,AB$12))","v":17453.725781249999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,AC$12))","v":17453.725781249999},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,AD$12))","v":17980.676583333334},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,AE$12))","v":18762.76485},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,AF$12))","v":19300.543083750003},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,AG$12))","v":16121.582428125001},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,AH$12))","v":17769.578206250004},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,AI$12))","v":18927.857071125007},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,AJ$12))","v":20746.253984968756},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,AK$12))","v":20746.253984968756},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,AL$12))","v":23641.302715625006},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,AM$12))","v":26014.876068689999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,AN$12))","v":29076.956729141239},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,AO$12))","v":29076.956729141239},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,AP$12))","v":34544.362525297503},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,AQ$12))","v":37415.824283150105},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,AR$12))","v":42616.086707111062},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,AS$12))","v":42616.086707111062},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,AT$12))","v":51099.140422028715},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,AU$12))","v":54595.176169711827},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,AV$12))","v":63777.27954231637},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,AW$12))","v":63777.27954231637},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,AX$12))","v":74629.939190331861},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,AY$12))","v":79538.248301836182},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,AZ$12))","v":92376.701691315422},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,BA$12))","v":92376.701691315422},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,BB$12))","v":107594.51057098132},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,BC$12))","v":112497.64661192795},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,BD$12))","v":130492.34202365503},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,BE$12))","v":130492.34202365503},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,BF$12))","v":150432.68938568368},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,BG$12))","v":156201.52933196275},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,BH$12))","v":181307.86179389016},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,BI$12))","v":181307.86179389016},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,BJ$12))","v":204923.85971486443},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,BK$12))","v":212538.09243901426},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,BL$12))","v":244628.66530840538},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,BM$12))","v":244628.66530840538},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,BN$12))","v":274470.8827570689},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,BO$12))","v":282489.25262631418},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,BP$12))","v":320752.73794710456},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,BQ$12))","v":320752.73794710456},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,BR$12))","v":342577.90487655904},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,BS$12))","v":349429.46297409007},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,BT$12))","v":383118.58458336786},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,BU$12))","v":383118.58458336786},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,BV$12))","v":401921.76246735005},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,BW$12))","v":409960.19771669724},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,BX$12))","v":446515.12593282183},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,BY$12))","v":446515.12593282183},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,BZ$12))","v":466161.35682498862},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,CA$12))","v":475484.58396148821},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,CB$12))","v":511465.09867460548},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,CC$12))","v":511465.09867460548},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,CD$12))","v":531806.8045091253},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,CE$12))","v":542442.94059930788},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,CF$12))","v":581815.75674131792},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,CG$12))","v":581815.75674131792},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,CH$12))","v":598880.23145432747},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":99},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":100},null,null,null,null,null,null,{"$f":"H89","v":"Управленческие расходы"},{"$f":"Items!$BC$13","v":"Постоянные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X100-SUM($X101:$X108))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B100=Lists!$CU$24,SUMIFS($Z100:$CJ100,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z100:$CJ100))","v":217491917.88235098},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,AA$12))","v":15000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,AB$12))","v":25000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,AC$12))","v":125000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,AD$12))","v":125000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,AE$12))","v":126000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,AF$12))","v":183976.9816182295},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,AG$12))","v":159871.60206855254},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,AH$12))","v":183209.42354559302},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,AI$12))","v":228577.20771248493},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,AJ$12))","v":257278.99326985807},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,AK$12))","v":263728.66426988266},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,AL$12))","v":321720.24461312417},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,AM$12))","v":415808.1626038386},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,AN$12))","v":480676.83313043544},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,AO$12))","v":470944.82562780142},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,AP$12))","v":541858.8111583452},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,AQ$12))","v":719211.95754668606},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,AR$12))","v":838043.46158975374},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,AS$12))","v":794046.89500476257},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,AT$12))","v":928006.23349428084},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,AU$12))","v":1223284.7155519677},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,AV$12))","v":1366240.2461304555},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,AW$12))","v":1258946.028447517},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,AX$12))","v":1445351.6975533392},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,AY$12))","v":1896695.0622502444},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,AZ$12))","v":2110300.2422043877},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,BA$12))","v":1893646.199470503},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,BB$12))","v":2083704.3839073756},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,BC$12))","v":2698584.7290910156},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,BD$12))","v":2958138.1557537327},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,BE$12))","v":2644838.1268122592},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,BF$12))","v":2943288.1993662161},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,BG$12))","v":3760342.9061651924},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,BH$12))","v":4024361.4509547516},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,BI$12))","v":3539238.5685706255},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,BJ$12))","v":3859360.1134515619},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,BK$12))","v":4955563.1451387964},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,BL$12))","v":5338352.642786324},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,BM$12))","v":4622144.0815108037},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,BN$12))","v":4901338.9267513249},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,BO$12))","v":6001443.0216660472},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,BP$12))","v":6153970.7701958921},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,BQ$12))","v":5389755.6465354273},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,BR$12))","v":5854396.9515053835},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,BS$12))","v":7136966.3030547621},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,BT$12))","v":7246459.7223266624},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,BU$12))","v":6100446.0074937148},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,BV$12))","v":6210917.1950832531},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,BW$12))","v":7873508.0382098742},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,BX$12))","v":8357639.5371276084},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,BY$12))","v":7041887.7086867103},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,BZ$12))","v":7143106.6062520137},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,CA$12))","v":8673797.9761281144},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,CB$12))","v":8809691.4040980134},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,CC$12))","v":7634847.4713993119},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,CD$12))","v":8156769.7744358946},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,CE$12))","v":9919830.9194101449},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,CF$12))","v":10042747.390606117},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,CG$12))","v":8442428.5004334357},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,CH$12))","v":8574627.0185805969},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":101},null,null,null,null,null,null,{"$f":"H89","v":"Управленческие расходы"},{"$f":"I90","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L101)=0,$L101=0,$L101=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L101)))","v":"Аутсорсинг бухгалтерии"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B101=Lists!$CU$24,SUMIFS($Z101:$CJ101,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z101:$CJ101))","v":930765},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,AA$12))","v":15000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,AB$12))","v":15000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,AC$12))","v":15000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,AD$12))","v":15000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,AE$12))","v":15000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,AF$12))","v":15000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,AG$12))","v":12500},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,AH$12))","v":12500},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,AI$12))","v":12500},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,AJ$12))","v":12500},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,AK$12))","v":12500},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,AL$12))","v":12500},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,AM$12))","v":13750},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,AN$12))","v":13750},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,AO$12))","v":13750},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,AP$12))","v":13750},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,AQ$12))","v":13750},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,AR$12))","v":13750},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,AS$12))","v":13750},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,AT$12))","v":13750},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,AU$12))","v":13750},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,AV$12))","v":13750},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,AW$12))","v":13750},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,AX$12))","v":13750},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,AY$12))","v":15125.000000000004},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,AZ$12))","v":15125.000000000004},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,BA$12))","v":15125.000000000004},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,BB$12))","v":15125.000000000004},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,BC$12))","v":15125.000000000004},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,BD$12))","v":15125.000000000004},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,BE$12))","v":15125.000000000004},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,BF$12))","v":15125.000000000004},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,BG$12))","v":15125.000000000004},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,BH$12))","v":15125.000000000004},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,BI$12))","v":15125.000000000004},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,BJ$12))","v":15125.000000000004},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,BK$12))","v":16637.500000000007},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,BL$12))","v":16637.500000000007},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,BM$12))","v":16637.500000000007},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,BN$12))","v":16637.500000000007},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,BO$12))","v":16637.500000000007},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,BP$12))","v":16637.500000000007},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,BQ$12))","v":16637.500000000007},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,BR$12))","v":16637.500000000007},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,BS$12))","v":16637.500000000007},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,BT$12))","v":16637.500000000007},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,BU$12))","v":16637.500000000007},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,BV$12))","v":16637.500000000007},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,BW$12))","v":18301.250000000007},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,BX$12))","v":18301.250000000007},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,BY$12))","v":18301.250000000007},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,BZ$12))","v":18301.250000000007},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,CA$12))","v":18301.250000000007},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,CB$12))","v":18301.250000000007},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,CC$12))","v":18301.250000000007},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,CD$12))","v":18301.250000000007},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,CE$12))","v":18301.250000000007},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,CF$12))","v":18301.250000000007},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,CG$12))","v":18301.250000000007},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,CH$12))","v":18301.250000000007},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":102},null,null,null,null,null,null,{"$f":"H89","v":"Управленческие расходы"},{"$f":"I90","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L102)=0,$L102=0,$L102=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L102)))","v":"Юридические расходы"},null,{"$f":"L101+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B102=Lists!$CU$24,SUMIFS($Z102:$CJ102,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z102:$CJ102))","v":100650114.2033181},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,AF$12))","v":18988.490809114744},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,AG$12))","v":19102.467700942932},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,AH$12))","v":30313.045106129826},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,AI$12))","v":48413.603856242458},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,AJ$12))","v":62764.496634929019},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,AK$12))","v":65485.165468274674},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,AL$12))","v":89439.288973228744},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,AM$12))","v":135858.24796858596},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,AN$12))","v":167737.99989855103},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,AO$12))","v":157326.16281390071},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,AP$12))","v":192783.15557917257},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,AQ$12))","v":280849.68710667634},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,AR$12))","v":333956.68912821019},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,AS$12))","v":311958.4058357146},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,AT$12))","v":378267.0292471404},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,AU$12))","v":519195.81194265041},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,AV$12))","v":590673.57723189436},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,AW$12))","v":536288.31797375844},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,AX$12))","v":622109.6483600029},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,AY$12))","v":847093.83070845553},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,AZ$12))","v":953084.45522719377},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,BA$12))","v":836637.77927691815},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,BB$12))","v":931666.87149535445},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,BC$12))","v":1238213.8820830078},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,BD$12))","v":1358840.2253726996},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,BE$12))","v":1202190.2109019628},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,BF$12))","v":1350432.768974358},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,BG$12))","v":1749135.3403280128},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,BH$12))","v":1881144.6127227924},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,BI$12))","v":1637502.4455056877},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,BJ$12))","v":1786755.9576957393},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,BK$12))","v":2334101.2235393566},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,BL$12))","v":2524307.1737355744},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,BM$12))","v":2154314.9068223559},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,BN$12))","v":2293912.3294426166},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,BO$12))","v":2842656.6984096775},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,BP$12))","v":2905614.1002715956},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,BQ$12))","v":2523506.5384413633},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,BR$12))","v":2754388.7445870107},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,BS$12))","v":3381288.9569683955},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,BT$12))","v":3436035.6666043457},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,BU$12))","v":2861446.5182146085},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,BV$12))","v":2900859.2022767426},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,BW$12))","v":3731322.7488400531},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,BX$12))","v":3971647.9782283301},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,BY$12))","v":3296366.8633019826},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,BZ$12))","v":3346976.3120846343},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,CA$12))","v":4110407.424945035},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,CB$12))","v":4158967.2462784965},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,CC$12))","v":3571545.2799291462},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,CD$12))","v":3830400.4021620238},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,CE$12))","v":4690870.6817950113},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,CF$12))","v":4752328.9173929971},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,CG$12))","v":3949852.8400927023},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,CH$12))","v":3992785.7770267315},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":103},null,null,null,null,null,null,{"$f":"H89","v":"Управленческие расходы"},{"$f":"I90","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L103)=0,$L103=0,$L103=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L103)))","v":"Расходы на ПО и т.п."},null,3,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B103=Lists!$CU$24,SUMIFS($Z103:$CJ103,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z103:$CJ103))","v":503583.69791666663},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,AF$12))","v":10000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,AG$12))","v":8333.3333333333339},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,AH$12))","v":8333.3333333333339},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,AI$12))","v":8333.3333333333339},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,AJ$12))","v":8333.3333333333339},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,AK$12))","v":8333.3333333333339},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,AL$12))","v":8333.3333333333339},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,AM$12))","v":8333.3333333333339},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,AN$12))","v":8333.3333333333339},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,AO$12))","v":8333.3333333333339},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,AP$12))","v":8333.3333333333339},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,AQ$12))","v":8333.3333333333339},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,AR$12))","v":8750},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,AS$12))","v":8750},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,AT$12))","v":8750},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,AU$12))","v":8750},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,AV$12))","v":8750},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,AW$12))","v":8750},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,AX$12))","v":8750},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,AY$12))","v":8750},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,AZ$12))","v":8750},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,BA$12))","v":8750},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,BB$12))","v":8750},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,BC$12))","v":8750},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,BD$12))","v":9187.5},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,BE$12))","v":9187.5},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,BF$12))","v":9187.5},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,BG$12))","v":9187.5},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,BH$12))","v":9187.5},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,BI$12))","v":9187.5},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,BJ$12))","v":9187.5},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,BK$12))","v":9187.5},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,BL$12))","v":9187.5},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,BM$12))","v":9187.5},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,BN$12))","v":9187.5},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,BO$12))","v":9187.5},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,BP$12))","v":9646.8750000000018},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,BQ$12))","v":9646.8750000000018},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,BR$12))","v":9646.8750000000018},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,BS$12))","v":9646.8750000000018},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,BT$12))","v":9646.8750000000018},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,BU$12))","v":9646.8750000000018},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,BV$12))","v":9646.8750000000018},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,BW$12))","v":9646.8750000000018},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,BX$12))","v":9646.8750000000018},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,BY$12))","v":9646.8750000000018},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,BZ$12))","v":9646.8750000000018},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,CA$12))","v":9646.8750000000018},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,CB$12))","v":10129.21875},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,CC$12))","v":10129.21875},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,CD$12))","v":10129.21875},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,CE$12))","v":10129.21875},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,CF$12))","v":10129.21875},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,CG$12))","v":10129.21875},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,CH$12))","v":10129.21875},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":104},null,null,null,null,null,null,{"$f":"H100","v":"Управленческие расходы"},{"$f":"I101","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L104)=0,$L104=0,$L104=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L104)))","v":"Банковские расходы"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B104=Lists!$CU$24,SUMIFS($Z104:$CJ104,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z104:$CJ104))","v":100650114.2033181},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,AF$12))","v":18988.490809114744},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,AG$12))","v":19102.467700942932},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,AH$12))","v":30313.045106129826},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,AI$12))","v":48413.603856242458},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,AJ$12))","v":62764.496634929019},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,AK$12))","v":65485.165468274674},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,AL$12))","v":89439.288973228744},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,AM$12))","v":135858.24796858596},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,AN$12))","v":167737.99989855103},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,AO$12))","v":157326.16281390071},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,AP$12))","v":192783.15557917257},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,AQ$12))","v":280849.68710667634},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,AR$12))","v":333956.68912821019},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,AS$12))","v":311958.4058357146},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,AT$12))","v":378267.0292471404},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,AU$12))","v":519195.81194265041},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,AV$12))","v":590673.57723189436},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,AW$12))","v":536288.31797375844},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,AX$12))","v":622109.6483600029},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,AY$12))","v":847093.83070845553},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,AZ$12))","v":953084.45522719377},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,BA$12))","v":836637.77927691815},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,BB$12))","v":931666.87149535445},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,BC$12))","v":1238213.8820830078},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,BD$12))","v":1358840.2253726996},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,BE$12))","v":1202190.2109019628},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,BF$12))","v":1350432.768974358},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,BG$12))","v":1749135.3403280128},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,BH$12))","v":1881144.6127227924},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,BI$12))","v":1637502.4455056877},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,BJ$12))","v":1786755.9576957393},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,BK$12))","v":2334101.2235393566},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,BL$12))","v":2524307.1737355744},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,BM$12))","v":2154314.9068223559},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,BN$12))","v":2293912.3294426166},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,BO$12))","v":2842656.6984096775},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,BP$12))","v":2905614.1002715956},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,BQ$12))","v":2523506.5384413633},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,BR$12))","v":2754388.7445870107},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,BS$12))","v":3381288.9569683955},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,BT$12))","v":3436035.6666043457},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,BU$12))","v":2861446.5182146085},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,BV$12))","v":2900859.2022767426},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,BW$12))","v":3731322.7488400531},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,BX$12))","v":3971647.9782283301},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,BY$12))","v":3296366.8633019826},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,BZ$12))","v":3346976.3120846343},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,CA$12))","v":4110407.424945035},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,CB$12))","v":4158967.2462784965},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,CC$12))","v":3571545.2799291462},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,CD$12))","v":3830400.4021620238},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,CE$12))","v":4690870.6817950113},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,CF$12))","v":4752328.9173929971},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,CG$12))","v":3949852.8400927023},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,CH$12))","v":3992785.7770267315},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":105},null,null,null,null,null,null,{"$f":"H101","v":"Управленческие расходы"},{"$f":"I102","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L105)=0,$L105=0,$L105=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L105)))","v":"Расходы на уборку-охрану"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B105=Lists!$CU$24,SUMIFS($Z105:$CJ105,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z105:$CJ105))","v":13367765.032507103},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,AC$12))","v":100000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,AD$12))","v":100000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,AE$12))","v":100000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,AF$12))","v":110000.00000000001},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,AG$12))","v":91666.666666666686},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,AH$12))","v":91666.666666666686},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,AI$12))","v":100833.33333333334},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,AJ$12))","v":100833.33333333334},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,AK$12))","v":100833.33333333334},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,AL$12))","v":110916.6666666667},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,AM$12))","v":110916.6666666667},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,AN$12))","v":110916.6666666667},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,AO$12))","v":122008.33333333336},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,AP$12))","v":122008.33333333336},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,AQ$12))","v":122008.33333333336},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,AR$12))","v":134209.16666666672},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,AS$12))","v":134209.16666666672},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,AT$12))","v":134209.16666666672},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,AU$12))","v":147630.08333333343},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,AV$12))","v":147630.08333333343},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,AW$12))","v":147630.08333333343},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,AX$12))","v":162393.09166666676},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,AY$12))","v":162393.09166666676},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,AZ$12))","v":162393.09166666676},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,BA$12))","v":178632.40083333344},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,BB$12))","v":178632.40083333344},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,BC$12))","v":178632.40083333344},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,BD$12))","v":196495.6409166668},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,BE$12))","v":196495.6409166668},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,BF$12))","v":196495.6409166668},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,BG$12))","v":216145.20500833349},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,BH$12))","v":216145.20500833349},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,BI$12))","v":216145.20500833349},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,BJ$12))","v":237759.72550916689},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,BK$12))","v":237759.72550916689},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,BL$12))","v":237759.72550916689},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,BM$12))","v":261535.69806008358},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,BN$12))","v":261535.69806008358},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,BO$12))","v":261535.69806008358},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,BP$12))","v":287689.26786609192},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,BQ$12))","v":287689.26786609192},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,BR$12))","v":287689.26786609192},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,BS$12))","v":316458.19465270115},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,BT$12))","v":316458.19465270115},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,BU$12))","v":316458.19465270115},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,BV$12))","v":348104.0141179713},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,BW$12))","v":348104.0141179713},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,BX$12))","v":348104.0141179713},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,BY$12))","v":382914.41552976839},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,BZ$12))","v":382914.41552976839},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,CA$12))","v":382914.41552976839},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,CB$12))","v":421205.85708274529},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,CC$12))","v":421205.85708274529},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,CD$12))","v":421205.85708274529},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,CE$12))","v":463326.4427910198},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,CF$12))","v":463326.4427910198},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,CG$12))","v":463326.4427910198},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,CH$12))","v":509659.0870701219},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":106},null,null,null,null,null,null,{"$f":"H102","v":"Управленческие расходы"},{"$f":"I103","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L106)=0,$L106=0,$L106=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L106)))","v":"Эксплуатация объектов недвижимости"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B106=Lists!$CU$24,SUMIFS($Z106:$CJ106,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z106:$CJ106))","v":1389575.7452910556},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,AB$12))","v":10000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,AC$12))","v":10000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,AD$12))","v":10000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,AE$12))","v":11000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,AF$12))","v":11000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,AG$12))","v":9166.6666666666679},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,AH$12))","v":10083.333333333336},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,AI$12))","v":10083.333333333336},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,AJ$12))","v":10083.333333333336},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,AK$12))","v":11091.66666666667},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,AL$12))","v":11091.66666666667},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,AM$12))","v":11091.66666666667},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,AN$12))","v":12200.833333333338},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,AO$12))","v":12200.833333333338},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,AP$12))","v":12200.833333333338},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,AQ$12))","v":13420.916666666672},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,AR$12))","v":13420.916666666672},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,AS$12))","v":13420.916666666672},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,AT$12))","v":14763.00833333334},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,AU$12))","v":14763.00833333334},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,AV$12))","v":14763.00833333334},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,AW$12))","v":16239.309166666679},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,AX$12))","v":16239.309166666679},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,AY$12))","v":16239.309166666679},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,AZ$12))","v":17863.240083333345},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,BA$12))","v":17863.240083333345},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,BB$12))","v":17863.240083333345},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,BC$12))","v":19649.564091666682},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,BD$12))","v":19649.564091666682},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,BE$12))","v":19649.564091666682},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,BF$12))","v":21614.520500833347},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,BG$12))","v":21614.520500833347},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,BH$12))","v":21614.520500833347},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,BI$12))","v":23775.972550916689},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,BJ$12))","v":23775.972550916689},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,BK$12))","v":23775.972550916689},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,BL$12))","v":26153.569806008356},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,BM$12))","v":26153.569806008356},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,BN$12))","v":26153.569806008356},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,BO$12))","v":28768.92678660919},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,BP$12))","v":28768.92678660919},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,BQ$12))","v":28768.92678660919},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,BR$12))","v":31645.81946527012},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,BS$12))","v":31645.81946527012},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,BT$12))","v":31645.81946527012},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,BU$12))","v":34810.401411797131},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,BV$12))","v":34810.401411797131},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,BW$12))","v":34810.401411797131},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,BX$12))","v":38291.441552976845},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,BY$12))","v":38291.441552976845},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,BZ$12))","v":38291.441552976845},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,CA$12))","v":42120.585708274528},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,CB$12))","v":42120.585708274528},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,CC$12))","v":42120.585708274528},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,CD$12))","v":46332.64427910198},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,CE$12))","v":46332.64427910198},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,CF$12))","v":46332.64427910198},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,CG$12))","v":50965.908707012197},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,CH$12))","v":50965.908707012197},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":107},null,null,null,null,null,null,{"$f":"H103","v":"Управленческие расходы"},{"$f":"I104","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L107)=0,$L107=0,$L107=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L107)))","v":"Постоянный расход - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B107=Lists!$CU$24,SUMIFS($Z107:$CJ107,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z107:$CJ107))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":108},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":109},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":110}]
[{"$f":"ROW()","v":111},null,null,null,null,null,null,{"$f":"Items!$BO$25","v":"EBITDA"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X111-(X80-X82))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B111=Lists!$CU$24,SUMIFS($Z111:$CJ111,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z111:$CJ111))","v":6341843033.7433205},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,AA$12))","v":-8660900},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,AB$12))","v":-7862906.0633761166},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,AC$12))","v":-8043563.0089285709},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,AD$12))","v":-8542497.487380987},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,AE$12))","v":-7984468.4793075481},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,AF$12))","v":-7187649.3068727814},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,AG$12))","v":-6861254.3036513198},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,AH$12))","v":-6724944.1915550465},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,AI$12))","v":-4996842.9490108993},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,AJ$12))","v":-4499205.4547577593},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,AK$12))","v":-3673711.733043734},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,AL$12))","v":-2830874.476515945},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,AM$12))","v":2533034.960700985},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,AN$12))","v":4683213.074239634},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,AO$12))","v":4081326.831405323},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,AP$12))","v":3847176.9653518796},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,AQ$12))","v":15835014.704574808},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,AR$12))","v":20086278.57888943},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,AS$12))","v":18667422.519528694},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,AT$12))","v":20396076.281803891},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,AU$12))","v":40616179.754274756},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,AV$12))","v":44735730.870029554},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,AW$12))","v":39398509.717739448},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,AX$12))","v":41389246.08480978},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,AY$12))","v":74035589.343492448},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,AZ$12))","v":80462085.276479855},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,BA$12))","v":66313188.952890411},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,BB$12))","v":64226566.085028812},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,BC$12))","v":110164638.57306412},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,BD$12))","v":115751138.03381637},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,BE$12))","v":97931690.960330427},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,BF$12))","v":99136701.071191818},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,BG$12))","v":158131173.79587659},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,BH$12))","v":160039452.48223138},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,BI$12))","v":130932017.77183092},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,BJ$12))","v":126987651.21379447},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,BK$12))","v":206656202.96374637},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,BL$12))","v":211279727.18922091},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,BM$12))","v":164182626.24300501},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,BN$12))","v":149668816.40626514},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,BO$12))","v":223781073.39988083},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,BP$12))","v":200726651.08258533},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,BQ$12))","v":163090946.49891818},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,BR$12))","v":167608011.61146879},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,BS$12))","v":254281221.88296896},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,BT$12))","v":234784792.60899341},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,BU$12))","v":168543097.06684846},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,BV$12))","v":136000954.40913439},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,BW$12))","v":253702729.77100211},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,BX$12))","v":263581332.87800562},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,BY$12))","v":185671875.4853884},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,BZ$12))","v":151651164.13002825},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,CA$12))","v":254225296.93969107},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,CB$12))","v":230517772.85111904},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,CC$12))","v":179524123.41631758},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,CD$12))","v":179518470.47834516},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,CE$12))","v":294647868.25384355},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,CF$12))","v":271334079.00348902},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,CG$12))","v":187613068.9280839},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,CH$12))","v":146738843.79599607},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":112}]
[{"$f":"ROW()","v":113},null,null,null,null,null,null,{"$f":"Items!$BO$28","v":"Амортизация"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X113-SUMIFS($X114:$X143,$J114:$J143,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B113=Lists!$CU$24,SUMIFS($Z113:$CJ113,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z113:$CJ113))","v":1538962047.0800202},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,AB$12))","v":330781.28696475038},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,AC$12))","v":330781.28696475038},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,AD$12))","v":1446308.9765239123},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,AE$12))","v":2429460.8591159545},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,AF$12))","v":2524485.1723128529},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,AG$12))","v":2680905.0887147882},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,AH$12))","v":2942681.6725343959},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,AI$12))","v":3827709.0430713706},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,AJ$12))","v":4858024.2957196552},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,AK$12))","v":5735412.2701106463},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,AL$12))","v":5915308.0424570441},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,AM$12))","v":6983402.9802837176},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,AN$12))","v":7345888.4087856421},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,AO$12))","v":8045336.5069608968},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,AP$12))","v":9176360.6042914968},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,AQ$12))","v":10695101.937960118},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,AR$12))","v":10975706.554988833},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,AS$12))","v":11998632.061384462},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,AT$12))","v":12461826.3345687},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,AU$12))","v":13792611.766380562},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,AV$12))","v":15024344.708393475},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,AW$12))","v":16222104.94159022},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,AX$12))","v":16603418.403301246},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,AY$12))","v":17973508.160746284},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,AZ$12))","v":18537411.278612837},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,BA$12))","v":19455328.4140159},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,BB$12))","v":20787770.200711131},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,BC$12))","v":22519972.558787052},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,BD$12))","v":23001994.865180396},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,BE$12))","v":24220003.956795938},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,BF$12))","v":24884615.919344805},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,BG$12))","v":26336975.17962705},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,BH$12))","v":27770125.81100459},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,BI$12))","v":29089459.87267172},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,BJ$12))","v":29672191.023747377},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,BK$12))","v":31163854.609662797},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,BL$12))","v":31929175.416893985},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,BM$12))","v":32968666.380767427},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,BN$12))","v":34502525.856827289},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,BO$12))","v":36338065.969103031},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,BP$12))","v":36991112.507743411},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,BQ$12))","v":38300301.970711738},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,BR$12))","v":39117702.091237083},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,BS$12))","v":40630848.265754513},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,BT$12))","v":42204629.672261506},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,BU$12))","v":43566514.573893264},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,BV$12))","v":44259483.042980775},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,BW$12))","v":45781540.086013779},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,BX$12))","v":46638862.136986271},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,BY$12))","v":47678353.100859702},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,BZ$12))","v":49292056.437813818},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,CA$12))","v":51127596.55008956},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,CB$12))","v":51860486.949624188},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,CC$12))","v":53169676.412592515},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,CD$12))","v":54066920.394012123},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,CE$12))","v":55580066.568529546},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,CF$12))","v":57233691.83593078},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,CG$12))","v":58595576.73756253},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,CH$12))","v":59368389.067544296},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":114},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"Items!$AU$13","v":"Капзатраты разовые амортизируемые"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X114-SUM($X115:$X125))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B114=Lists!$CU$24,SUMIFS($Z114:$CJ114,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z114:$CJ114))","v":6874999.9999999953},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,AB$12))","v":137500},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,AC$12))","v":137500},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,AD$12))","v":137500},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,AE$12))","v":137500},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,AF$12))","v":137500},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,AG$12))","v":114583.33333333334},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,AH$12))","v":114583.33333333334},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,AI$12))","v":114583.33333333334},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,AJ$12))","v":114583.33333333334},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,AK$12))","v":114583.33333333334},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,AL$12))","v":114583.33333333334},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,AM$12))","v":114583.33333333334},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,AN$12))","v":114583.33333333334},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,AO$12))","v":114583.33333333334},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,AP$12))","v":114583.33333333334},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,AQ$12))","v":114583.33333333334},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,AR$12))","v":114583.33333333334},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,AS$12))","v":114583.33333333334},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,AT$12))","v":114583.33333333334},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,AU$12))","v":114583.33333333334},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,AV$12))","v":114583.33333333334},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,AW$12))","v":114583.33333333334},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,AX$12))","v":114583.33333333334},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,AY$12))","v":114583.33333333334},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,AZ$12))","v":114583.33333333334},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,BA$12))","v":114583.33333333334},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,BB$12))","v":114583.33333333334},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,BC$12))","v":114583.33333333334},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,BD$12))","v":114583.33333333334},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,BE$12))","v":114583.33333333334},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,BF$12))","v":114583.33333333334},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,BG$12))","v":114583.33333333334},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,BH$12))","v":114583.33333333334},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,BI$12))","v":114583.33333333334},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,BJ$12))","v":114583.33333333334},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,BK$12))","v":114583.33333333334},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,BL$12))","v":114583.33333333334},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,BM$12))","v":114583.33333333334},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,BN$12))","v":114583.33333333334},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,BO$12))","v":114583.33333333334},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,BP$12))","v":114583.33333333334},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,BQ$12))","v":114583.33333333334},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,BR$12))","v":114583.33333333334},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,BS$12))","v":114583.33333333334},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,BT$12))","v":114583.33333333334},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,BU$12))","v":114583.33333333334},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,BV$12))","v":114583.33333333334},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,BW$12))","v":114583.33333333334},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,BX$12))","v":114583.33333333334},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,BY$12))","v":114583.33333333334},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,BZ$12))","v":114583.33333333334},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,CA$12))","v":114583.33333333334},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,CB$12))","v":114583.33333333334},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,CC$12))","v":114583.33333333334},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,CD$12))","v":114583.33333333334},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,CE$12))","v":114583.33333333334},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,CF$12))","v":114583.33333333334},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,CG$12))","v":114583.33333333334},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,CH$12))","v":114583.33333333334},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":115},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I114","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L115)=0,$L115=0,$L115=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L115)))","v":"Юридические расходы"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B115=Lists!$CU$24,SUMIFS($Z115:$CJ115,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z115:$CJ115))","v":625000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,AB$12))","v":12500},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,AC$12))","v":12500},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,AD$12))","v":12500},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,AE$12))","v":12500},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,AF$12))","v":12500},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,AG$12))","v":10416.666666666668},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,AH$12))","v":10416.666666666668},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,AI$12))","v":10416.666666666668},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,AJ$12))","v":10416.666666666668},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,AK$12))","v":10416.666666666668},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,AL$12))","v":10416.666666666668},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,AM$12))","v":10416.666666666668},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,AN$12))","v":10416.666666666668},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,AO$12))","v":10416.666666666668},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,AP$12))","v":10416.666666666668},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,AQ$12))","v":10416.666666666668},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,AR$12))","v":10416.666666666668},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,AS$12))","v":10416.666666666668},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,AT$12))","v":10416.666666666668},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,AU$12))","v":10416.666666666668},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,AV$12))","v":10416.666666666668},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,AW$12))","v":10416.666666666668},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,AX$12))","v":10416.666666666668},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,AY$12))","v":10416.666666666668},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,AZ$12))","v":10416.666666666668},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,BA$12))","v":10416.666666666668},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,BB$12))","v":10416.666666666668},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,BC$12))","v":10416.666666666668},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,BD$12))","v":10416.666666666668},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,BE$12))","v":10416.666666666668},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,BF$12))","v":10416.666666666668},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,BG$12))","v":10416.666666666668},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,BH$12))","v":10416.666666666668},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,BI$12))","v":10416.666666666668},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,BJ$12))","v":10416.666666666668},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,BK$12))","v":10416.666666666668},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,BL$12))","v":10416.666666666668},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,BM$12))","v":10416.666666666668},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,BN$12))","v":10416.666666666668},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,BO$12))","v":10416.666666666668},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,BP$12))","v":10416.666666666668},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,BQ$12))","v":10416.666666666668},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,BR$12))","v":10416.666666666668},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,BS$12))","v":10416.666666666668},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,BT$12))","v":10416.666666666668},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,BU$12))","v":10416.666666666668},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,BV$12))","v":10416.666666666668},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,BW$12))","v":10416.666666666668},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,BX$12))","v":10416.666666666668},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,BY$12))","v":10416.666666666668},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,BZ$12))","v":10416.666666666668},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,CA$12))","v":10416.666666666668},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,CB$12))","v":10416.666666666668},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,CC$12))","v":10416.666666666668},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,CD$12))","v":10416.666666666668},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,CE$12))","v":10416.666666666668},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,CF$12))","v":10416.666666666668},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,CG$12))","v":10416.666666666668},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,CH$12))","v":10416.666666666668},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":116},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I114","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L116)=0,$L116=0,$L116=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L116)))","v":"Градостроительное планирование"},null,{"$f":"L115+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B116=Lists!$CU$24,SUMIFS($Z116:$CJ116,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z116:$CJ116))","v":6250000.0000000037},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,AB$12))","v":125000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,AC$12))","v":125000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,AD$12))","v":125000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,AE$12))","v":125000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,AF$12))","v":125000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,AG$12))","v":104166.66666666667},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,AH$12))","v":104166.66666666667},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,AI$12))","v":104166.66666666667},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,AJ$12))","v":104166.66666666667},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,AK$12))","v":104166.66666666667},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,AL$12))","v":104166.66666666667},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,AM$12))","v":104166.66666666667},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,AN$12))","v":104166.66666666667},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,AO$12))","v":104166.66666666667},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,AP$12))","v":104166.66666666667},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,AQ$12))","v":104166.66666666667},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,AR$12))","v":104166.66666666667},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,AS$12))","v":104166.66666666667},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,AT$12))","v":104166.66666666667},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,AU$12))","v":104166.66666666667},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,AV$12))","v":104166.66666666667},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,AW$12))","v":104166.66666666667},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,AX$12))","v":104166.66666666667},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,AY$12))","v":104166.66666666667},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,AZ$12))","v":104166.66666666667},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,BA$12))","v":104166.66666666667},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,BB$12))","v":104166.66666666667},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,BC$12))","v":104166.66666666667},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,BD$12))","v":104166.66666666667},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,BE$12))","v":104166.66666666667},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,BF$12))","v":104166.66666666667},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,BG$12))","v":104166.66666666667},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,BH$12))","v":104166.66666666667},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,BI$12))","v":104166.66666666667},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,BJ$12))","v":104166.66666666667},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,BK$12))","v":104166.66666666667},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,BL$12))","v":104166.66666666667},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,BM$12))","v":104166.66666666667},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,BN$12))","v":104166.66666666667},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,BO$12))","v":104166.66666666667},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,BP$12))","v":104166.66666666667},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,BQ$12))","v":104166.66666666667},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,BR$12))","v":104166.66666666667},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,BS$12))","v":104166.66666666667},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,BT$12))","v":104166.66666666667},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,BU$12))","v":104166.66666666667},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,BV$12))","v":104166.66666666667},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,BW$12))","v":104166.66666666667},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,BX$12))","v":104166.66666666667},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,BY$12))","v":104166.66666666667},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,BZ$12))","v":104166.66666666667},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,CA$12))","v":104166.66666666667},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,CB$12))","v":104166.66666666667},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,CC$12))","v":104166.66666666667},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,CD$12))","v":104166.66666666667},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,CE$12))","v":104166.66666666667},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,CF$12))","v":104166.66666666667},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,CG$12))","v":104166.66666666667},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,CH$12))","v":104166.66666666667},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":117},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I114","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L117)=0,$L117=0,$L117=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L117)))","v":"Разовые капзатраты - 3"},null,{"$f":"L116+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B117=Lists!$CU$24,SUMIFS($Z117:$CJ117,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z117:$CJ117))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":118},null,null,null,null,null,null,{"$f":"H114","v":"Амортизация"},{"$f":"I115","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L118)=0,$L118=0,$L118=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L118)))","v":"Разовые капзатраты - 4"},null,{"$f":"L117+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B118=Lists!$CU$24,SUMIFS($Z118:$CJ118,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z118:$CJ118))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":119},null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L119)=0,$L119=0,$L119=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L119)))","v":"Разовые капзатраты - 5"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B119=Lists!$CU$24,SUMIFS($Z119:$CJ119,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z119:$CJ119))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":120},null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L120)=0,$L120=0,$L120=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L120)))","v":"Разовые капзатраты - 6"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B120=Lists!$CU$24,SUMIFS($Z120:$CJ120,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z120:$CJ120))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":121},null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L121)=0,$L121=0,$L121=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L121)))","v":"Разовые капзатраты - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B121=Lists!$CU$24,SUMIFS($Z121:$CJ121,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z121:$CJ121))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":122},null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L122)=0,$L122=0,$L122=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L122)))","v":"Разовые капзатраты - 8"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B122=Lists!$CU$24,SUMIFS($Z122:$CJ122,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z122:$CJ122))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":123},null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L123)=0,$L123=0,$L123=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L123)))","v":"Разовые капзатраты - 9"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B123=Lists!$CU$24,SUMIFS($Z123:$CJ123,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z123:$CJ123))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":124},null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L124)=0,$L124=0,$L124=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L124)))","v":"Разовые капзатраты - 10"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B124=Lists!$CU$24,SUMIFS($Z124:$CJ124,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z124:$CJ124))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":125},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":126},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"Items!$AY$13","v":"Капзатраты переменные амортизируемые"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X126-SUM($X127:$X137))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B126=Lists!$CU$24,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z126:$CJ126))","v":355583333.33333337},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,AB$12))","v":166666.66666666666},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,AC$12))","v":166666.66666666666},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,AD$12))","v":1166666.6666666665},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,AE$12))","v":1416666.6666666663},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,AF$12))","v":1416666.6666666663},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,AG$12))","v":1180555.5555555557},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,AH$12))","v":1319444.4444444445},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,AI$12))","v":1319444.4444444445},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,AJ$12))","v":2152777.777777778},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,AK$12))","v":2361111.1111111115},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,AL$12))","v":2361111.1111111115},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,AM$12))","v":2361111.1111111115},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,AN$12))","v":2500000.0000000005},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,AO$12))","v":2500000.0000000005},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,AP$12))","v":3333333.333333334},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,AQ$12))","v":3541666.6666666674},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,AR$12))","v":3541666.6666666674},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,AS$12))","v":3541666.6666666674},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,AT$12))","v":3680555.555555556},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,AU$12))","v":3680555.555555556},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,AV$12))","v":4513888.888888889},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,AW$12))","v":4722222.2222222229},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,AX$12))","v":4722222.2222222229},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,AY$12))","v":4722222.2222222229},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,AZ$12))","v":4861111.111111111},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,BA$12))","v":4861111.111111111},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,BB$12))","v":5694444.444444444},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,BC$12))","v":5902777.7777777771},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,BD$12))","v":5902777.7777777771},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,BE$12))","v":5902777.7777777771},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,BF$12))","v":6041666.666666667},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,BG$12))","v":6041666.666666667},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,BH$12))","v":6875000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,BI$12))","v":7083333.3333333349},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,BJ$12))","v":7083333.3333333349},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,BK$12))","v":7083333.3333333349},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,BL$12))","v":7222222.2222222229},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,BM$12))","v":7222222.2222222229},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,BN$12))","v":8055555.555555556},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,BO$12))","v":8263888.8888888881},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,BP$12))","v":8263888.8888888881},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,BQ$12))","v":8263888.8888888881},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,BR$12))","v":8402777.777777778},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,BS$12))","v":8402777.777777778},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,BT$12))","v":9236111.1111111101},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,BU$12))","v":9444444.4444444459},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,BV$12))","v":9444444.4444444459},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,BW$12))","v":9444444.4444444459},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,BX$12))","v":9583333.333333334},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,BY$12))","v":9583333.333333334},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,BZ$12))","v":10416666.666666668},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,CA$12))","v":10625000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,CB$12))","v":10625000},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,CC$12))","v":10625000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,CD$12))","v":10763888.888888888},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,CE$12))","v":10763888.888888888},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,CF$12))","v":11597222.222222222},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,CG$12))","v":11805555.555555554},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,CH$12))","v":11805555.555555554},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":127},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I126","v":"Капзатраты переменные амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L127)=0,$L127=0,$L127=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L127)))","v":"Приобретение зданий/сооружений"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B127=Lists!$CU$24,SUMIFS($Z127:$CJ127,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z127:$CJ127))","v":20875000.000000007},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,AD$12))","v":83333.333333333328},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,AE$12))","v":83333.333333333328},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,AF$12))","v":83333.333333333328},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,AG$12))","v":69444.444444444438},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,AH$12))","v":69444.444444444438},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,AI$12))","v":69444.444444444438},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,AJ$12))","v":138888.88888888888},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,AK$12))","v":138888.88888888888},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,AL$12))","v":138888.88888888888},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,AM$12))","v":138888.88888888888},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,AN$12))","v":138888.88888888888},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,AO$12))","v":138888.88888888888},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,AP$12))","v":208333.33333333334},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,AQ$12))","v":208333.33333333334},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,AR$12))","v":208333.33333333334},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,AS$12))","v":208333.33333333334},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,AT$12))","v":208333.33333333334},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,AU$12))","v":208333.33333333334},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,AV$12))","v":277777.77777777775},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,AW$12))","v":277777.77777777775},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,AX$12))","v":277777.77777777775},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,AY$12))","v":277777.77777777775},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,AZ$12))","v":277777.77777777775},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,BA$12))","v":277777.77777777775},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,BB$12))","v":347222.22222222219},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,BC$12))","v":347222.22222222219},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,BD$12))","v":347222.22222222219},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,BE$12))","v":347222.22222222219},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,BF$12))","v":347222.22222222219},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,BG$12))","v":347222.22222222219},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,BH$12))","v":416666.66666666663},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,BI$12))","v":416666.66666666663},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,BJ$12))","v":416666.66666666663},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,BK$12))","v":416666.66666666663},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,BL$12))","v":416666.66666666663},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,BM$12))","v":416666.66666666663},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,BN$12))","v":486111.11111111107},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,BO$12))","v":486111.11111111107},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,BP$12))","v":486111.11111111107},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,BQ$12))","v":486111.11111111107},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,BR$12))","v":486111.11111111107},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,BS$12))","v":486111.11111111107},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,BT$12))","v":555555.5555555555},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,BU$12))","v":555555.5555555555},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,BV$12))","v":555555.5555555555},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,BW$12))","v":555555.5555555555},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,BX$12))","v":555555.5555555555},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,BY$12))","v":555555.5555555555},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,BZ$12))","v":625000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,CA$12))","v":625000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,CB$12))","v":625000},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,CC$12))","v":625000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,CD$12))","v":625000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,CE$12))","v":625000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,CF$12))","v":694444.4444444445},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,CG$12))","v":694444.4444444445},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,CH$12))","v":694444.4444444445},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":128},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I126","v":"Капзатраты переменные амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L128)=0,$L128=0,$L128=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L128)))","v":"Строительство зданий/сооружений"},null,{"$f":"L127+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B128=Lists!$CU$24,SUMIFS($Z128:$CJ128,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z128:$CJ128))","v":104374999.99999999},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,AD$12))","v":416666.66666666669},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,AE$12))","v":416666.66666666669},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,AF$12))","v":416666.66666666669},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,AG$12))","v":347222.22222222225},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,AH$12))","v":347222.22222222225},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,AI$12))","v":347222.22222222225},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,AJ$12))","v":694444.4444444445},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,AK$12))","v":694444.4444444445},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,AL$12))","v":694444.4444444445},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,AM$12))","v":694444.4444444445},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,AN$12))","v":694444.4444444445},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,AO$12))","v":694444.4444444445},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,AP$12))","v":1041666.6666666667},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,AQ$12))","v":1041666.6666666667},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,AR$12))","v":1041666.6666666667},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,AS$12))","v":1041666.6666666667},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,AT$12))","v":1041666.6666666667},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,AU$12))","v":1041666.6666666667},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,AV$12))","v":1388888.888888889},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,AW$12))","v":1388888.888888889},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,AX$12))","v":1388888.888888889},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,AY$12))","v":1388888.888888889},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,AZ$12))","v":1388888.888888889},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,BA$12))","v":1388888.888888889},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,BB$12))","v":1736111.1111111112},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,BC$12))","v":1736111.1111111112},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,BD$12))","v":1736111.1111111112},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,BE$12))","v":1736111.1111111112},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,BF$12))","v":1736111.1111111112},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,BG$12))","v":1736111.1111111112},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,BH$12))","v":2083333.3333333335},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,BI$12))","v":2083333.3333333335},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,BJ$12))","v":2083333.3333333335},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,BK$12))","v":2083333.3333333335},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,BL$12))","v":2083333.3333333335},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,BM$12))","v":2083333.3333333335},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,BN$12))","v":2430555.5555555555},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,BO$12))","v":2430555.5555555555},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,BP$12))","v":2430555.5555555555},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,BQ$12))","v":2430555.5555555555},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,BR$12))","v":2430555.5555555555},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,BS$12))","v":2430555.5555555555},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,BT$12))","v":2777777.7777777775},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,BU$12))","v":2777777.7777777775},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,BV$12))","v":2777777.7777777775},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,BW$12))","v":2777777.7777777775},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,BX$12))","v":2777777.7777777775},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,BY$12))","v":2777777.7777777775},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,BZ$12))","v":3124999.9999999995},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,CA$12))","v":3124999.9999999995},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,CB$12))","v":3124999.9999999995},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,CC$12))","v":3124999.9999999995},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,CD$12))","v":3124999.9999999995},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,CE$12))","v":3124999.9999999995},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,CF$12))","v":3472222.222222222},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,CG$12))","v":3472222.222222222},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,CH$12))","v":3472222.222222222},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":129},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I126","v":"Капзатраты переменные амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L129)=0,$L129=0,$L129=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L129)))","v":"Ремонтные работы"},null,{"$f":"L128+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B129=Lists!$CU$24,SUMIFS($Z129:$CJ129,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z129:$CJ129))","v":62624999.999999993},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,AD$12))","v":250000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,AE$12))","v":250000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,AF$12))","v":250000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,AG$12))","v":208333.33333333334},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,AH$12))","v":208333.33333333334},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,AI$12))","v":208333.33333333334},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,AJ$12))","v":416666.66666666669},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,AK$12))","v":416666.66666666669},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,AL$12))","v":416666.66666666669},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,AM$12))","v":416666.66666666669},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,AN$12))","v":416666.66666666669},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,AO$12))","v":416666.66666666669},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,AP$12))","v":625000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,AQ$12))","v":625000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,AR$12))","v":625000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,AS$12))","v":625000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,AT$12))","v":625000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,AU$12))","v":625000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,AV$12))","v":833333.33333333337},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,AW$12))","v":833333.33333333337},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,AX$12))","v":833333.33333333337},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,AY$12))","v":833333.33333333337},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,AZ$12))","v":833333.33333333337},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,BA$12))","v":833333.33333333337},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,BB$12))","v":1041666.6666666667},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,BC$12))","v":1041666.6666666667},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,BD$12))","v":1041666.6666666667},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,BE$12))","v":1041666.6666666667},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,BF$12))","v":1041666.6666666667},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,BG$12))","v":1041666.6666666667},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,BH$12))","v":1250000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,BI$12))","v":1250000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,BJ$12))","v":1250000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,BK$12))","v":1250000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,BL$12))","v":1250000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,BM$12))","v":1250000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,BN$12))","v":1458333.3333333335},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,BO$12))","v":1458333.3333333335},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,BP$12))","v":1458333.3333333335},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,BQ$12))","v":1458333.3333333335},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,BR$12))","v":1458333.3333333335},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,BS$12))","v":1458333.3333333335},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,BT$12))","v":1666666.6666666667},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,BU$12))","v":1666666.6666666667},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,BV$12))","v":1666666.6666666667},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,BW$12))","v":1666666.6666666667},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,BX$12))","v":1666666.6666666667},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,BY$12))","v":1666666.6666666667},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,BZ$12))","v":1875000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,CA$12))","v":1875000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,CB$12))","v":1875000},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,CC$12))","v":1875000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,CD$12))","v":1875000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,CE$12))","v":1875000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,CF$12))","v":2083333.3333333335},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,CG$12))","v":2083333.3333333335},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,CH$12))","v":2083333.3333333335},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":130},null,null,null,null,null,null,{"$f":"H126","v":"Амортизация"},{"$f":"I127","v":"Капзатраты переменные амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L130)=0,$L130=0,$L130=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L130)))","v":"Оборудование"},null,{"$f":"L129+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B130=Lists!$CU$24,SUMIFS($Z130:$CJ130,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z130:$CJ130))","v":41750000.000000015},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,AD$12))","v":166666.66666666666},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,AE$12))","v":166666.66666666666},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,AF$12))","v":166666.66666666666},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,AG$12))","v":138888.88888888888},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,AH$12))","v":138888.88888888888},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,AI$12))","v":138888.88888888888},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,AJ$12))","v":277777.77777777775},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,AK$12))","v":277777.77777777775},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,AL$12))","v":277777.77777777775},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,AM$12))","v":277777.77777777775},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,AN$12))","v":277777.77777777775},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,AO$12))","v":277777.77777777775},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,AP$12))","v":416666.66666666669},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,AQ$12))","v":416666.66666666669},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,AR$12))","v":416666.66666666669},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,AS$12))","v":416666.66666666669},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,AT$12))","v":416666.66666666669},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,AU$12))","v":416666.66666666669},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,AV$12))","v":555555.5555555555},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,AW$12))","v":555555.5555555555},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,AX$12))","v":555555.5555555555},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,AY$12))","v":555555.5555555555},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,AZ$12))","v":555555.5555555555},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,BA$12))","v":555555.5555555555},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,BB$12))","v":694444.44444444438},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,BC$12))","v":694444.44444444438},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,BD$12))","v":694444.44444444438},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,BE$12))","v":694444.44444444438},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,BF$12))","v":694444.44444444438},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,BG$12))","v":694444.44444444438},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,BH$12))","v":833333.33333333326},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,BI$12))","v":833333.33333333326},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,BJ$12))","v":833333.33333333326},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,BK$12))","v":833333.33333333326},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,BL$12))","v":833333.33333333326},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,BM$12))","v":833333.33333333326},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,BN$12))","v":972222.22222222213},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,BO$12))","v":972222.22222222213},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,BP$12))","v":972222.22222222213},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,BQ$12))","v":972222.22222222213},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,BR$12))","v":972222.22222222213},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,BS$12))","v":972222.22222222213},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,BT$12))","v":1111111.111111111},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,BU$12))","v":1111111.111111111},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,BV$12))","v":1111111.111111111},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,BW$12))","v":1111111.111111111},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,BX$12))","v":1111111.111111111},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,BY$12))","v":1111111.111111111},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,BZ$12))","v":1250000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,CA$12))","v":1250000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,CB$12))","v":1250000},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,CC$12))","v":1250000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,CD$12))","v":1250000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,CE$12))","v":1250000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,CF$12))","v":1388888.888888889},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,CG$12))","v":1388888.888888889},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,CH$12))","v":1388888.888888889},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":131},null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L131)=0,$L131=0,$L131=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L131)))","v":"инфраструктурные объеты типа - 1"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B131=Lists!$CU$24,SUMIFS($Z131:$CJ131,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z131:$CJ131))","v":20875000.000000007},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,AD$12))","v":83333.333333333328},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,AE$12))","v":83333.333333333328},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,AF$12))","v":83333.333333333328},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,AG$12))","v":69444.444444444438},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,AH$12))","v":69444.444444444438},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,AI$12))","v":69444.444444444438},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,AJ$12))","v":138888.88888888888},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,AK$12))","v":138888.88888888888},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,AL$12))","v":138888.88888888888},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,AM$12))","v":138888.88888888888},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,AN$12))","v":138888.88888888888},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,AO$12))","v":138888.88888888888},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,AP$12))","v":208333.33333333334},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,AQ$12))","v":208333.33333333334},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,AR$12))","v":208333.33333333334},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,AS$12))","v":208333.33333333334},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,AT$12))","v":208333.33333333334},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,AU$12))","v":208333.33333333334},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,AV$12))","v":277777.77777777775},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,AW$12))","v":277777.77777777775},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,AX$12))","v":277777.77777777775},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,AY$12))","v":277777.77777777775},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,AZ$12))","v":277777.77777777775},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,BA$12))","v":277777.77777777775},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,BB$12))","v":347222.22222222219},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,BC$12))","v":347222.22222222219},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,BD$12))","v":347222.22222222219},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,BE$12))","v":347222.22222222219},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,BF$12))","v":347222.22222222219},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,BG$12))","v":347222.22222222219},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,BH$12))","v":416666.66666666663},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,BI$12))","v":416666.66666666663},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,BJ$12))","v":416666.66666666663},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,BK$12))","v":416666.66666666663},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,BL$12))","v":416666.66666666663},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,BM$12))","v":416666.66666666663},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,BN$12))","v":486111.11111111107},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,BO$12))","v":486111.11111111107},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,BP$12))","v":486111.11111111107},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,BQ$12))","v":486111.11111111107},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,BR$12))","v":486111.11111111107},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,BS$12))","v":486111.11111111107},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,BT$12))","v":555555.5555555555},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,BU$12))","v":555555.5555555555},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,BV$12))","v":555555.5555555555},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,BW$12))","v":555555.5555555555},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,BX$12))","v":555555.5555555555},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,BY$12))","v":555555.5555555555},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,BZ$12))","v":625000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,CA$12))","v":625000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,CB$12))","v":625000},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,CC$12))","v":625000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,CD$12))","v":625000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,CE$12))","v":625000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,CF$12))","v":694444.4444444445},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,CG$12))","v":694444.4444444445},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,CH$12))","v":694444.4444444445},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":132},null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L132)=0,$L132=0,$L132=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L132)))","v":"инфраструктурные объеты типа - 2"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B132=Lists!$CU$24,SUMIFS($Z132:$CJ132,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z132:$CJ132))","v":20166666.666666672},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,AE$12))","v":83333.333333333328},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,AF$12))","v":83333.333333333328},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,AG$12))","v":69444.444444444438},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,AH$12))","v":69444.444444444438},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,AI$12))","v":69444.444444444438},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,AJ$12))","v":69444.444444444438},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,AK$12))","v":138888.88888888888},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,AL$12))","v":138888.88888888888},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,AM$12))","v":138888.88888888888},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,AN$12))","v":138888.88888888888},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,AO$12))","v":138888.88888888888},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,AP$12))","v":138888.88888888888},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,AQ$12))","v":208333.33333333334},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,AR$12))","v":208333.33333333334},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,AS$12))","v":208333.33333333334},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,AT$12))","v":208333.33333333334},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,AU$12))","v":208333.33333333334},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,AV$12))","v":208333.33333333334},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,AW$12))","v":277777.77777777775},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,AX$12))","v":277777.77777777775},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,AY$12))","v":277777.77777777775},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,AZ$12))","v":277777.77777777775},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,BA$12))","v":277777.77777777775},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,BB$12))","v":277777.77777777775},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,BC$12))","v":347222.22222222219},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,BD$12))","v":347222.22222222219},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,BE$12))","v":347222.22222222219},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,BF$12))","v":347222.22222222219},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,BG$12))","v":347222.22222222219},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,BH$12))","v":347222.22222222219},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,BI$12))","v":416666.66666666663},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,BJ$12))","v":416666.66666666663},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,BK$12))","v":416666.66666666663},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,BL$12))","v":416666.66666666663},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,BM$12))","v":416666.66666666663},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,BN$12))","v":416666.66666666663},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,BO$12))","v":486111.11111111107},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,BP$12))","v":486111.11111111107},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,BQ$12))","v":486111.11111111107},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,BR$12))","v":486111.11111111107},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,BS$12))","v":486111.11111111107},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,BT$12))","v":486111.11111111107},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,BU$12))","v":555555.5555555555},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,BV$12))","v":555555.5555555555},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,BW$12))","v":555555.5555555555},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,BX$12))","v":555555.5555555555},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,BY$12))","v":555555.5555555555},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,BZ$12))","v":555555.5555555555},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,CA$12))","v":625000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,CB$12))","v":625000},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,CC$12))","v":625000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,CD$12))","v":625000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,CE$12))","v":625000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,CF$12))","v":625000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,CG$12))","v":694444.4444444445},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,CH$12))","v":694444.4444444445},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":133},null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L133)=0,$L133=0,$L133=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L133)))","v":"инфраструктурные объеты типа - 3"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B133=Lists!$CU$24,SUMIFS($Z133:$CJ133,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z133:$CJ133))","v":20166666.666666672},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,AE$12))","v":83333.333333333328},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,AF$12))","v":83333.333333333328},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,AG$12))","v":69444.444444444438},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,AH$12))","v":69444.444444444438},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,AI$12))","v":69444.444444444438},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,AJ$12))","v":69444.444444444438},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,AK$12))","v":138888.88888888888},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,AL$12))","v":138888.88888888888},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,AM$12))","v":138888.88888888888},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,AN$12))","v":138888.88888888888},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,AO$12))","v":138888.88888888888},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,AP$12))","v":138888.88888888888},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,AQ$12))","v":208333.33333333334},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,AR$12))","v":208333.33333333334},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,AS$12))","v":208333.33333333334},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,AT$12))","v":208333.33333333334},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,AU$12))","v":208333.33333333334},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,AV$12))","v":208333.33333333334},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,AW$12))","v":277777.77777777775},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,AX$12))","v":277777.77777777775},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,AY$12))","v":277777.77777777775},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,AZ$12))","v":277777.77777777775},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,BA$12))","v":277777.77777777775},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,BB$12))","v":277777.77777777775},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,BC$12))","v":347222.22222222219},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,BD$12))","v":347222.22222222219},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,BE$12))","v":347222.22222222219},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,BF$12))","v":347222.22222222219},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,BG$12))","v":347222.22222222219},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,BH$12))","v":347222.22222222219},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,BI$12))","v":416666.66666666663},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,BJ$12))","v":416666.66666666663},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,BK$12))","v":416666.66666666663},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,BL$12))","v":416666.66666666663},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,BM$12))","v":416666.66666666663},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,BN$12))","v":416666.66666666663},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,BO$12))","v":486111.11111111107},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,BP$12))","v":486111.11111111107},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,BQ$12))","v":486111.11111111107},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,BR$12))","v":486111.11111111107},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,BS$12))","v":486111.11111111107},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,BT$12))","v":486111.11111111107},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,BU$12))","v":555555.5555555555},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,BV$12))","v":555555.5555555555},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,BW$12))","v":555555.5555555555},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,BX$12))","v":555555.5555555555},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,BY$12))","v":555555.5555555555},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,BZ$12))","v":555555.5555555555},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,CA$12))","v":625000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,CB$12))","v":625000},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,CC$12))","v":625000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,CD$12))","v":625000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,CE$12))","v":625000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,CF$12))","v":625000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,CG$12))","v":694444.4444444445},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,CH$12))","v":694444.4444444445},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":134},null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L134)=0,$L134=0,$L134=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L134)))","v":"инфраструктурные объеты типа - 4"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B134=Lists!$CU$24,SUMIFS($Z134:$CJ134,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z134:$CJ134))","v":20166666.666666672},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,AE$12))","v":83333.333333333328},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,AF$12))","v":83333.333333333328},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,AG$12))","v":69444.444444444438},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,AH$12))","v":69444.444444444438},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,AI$12))","v":69444.444444444438},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,AJ$12))","v":69444.444444444438},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,AK$12))","v":138888.88888888888},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,AL$12))","v":138888.88888888888},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,AM$12))","v":138888.88888888888},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,AN$12))","v":138888.88888888888},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,AO$12))","v":138888.88888888888},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,AP$12))","v":138888.88888888888},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,AQ$12))","v":208333.33333333334},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,AR$12))","v":208333.33333333334},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,AS$12))","v":208333.33333333334},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,AT$12))","v":208333.33333333334},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,AU$12))","v":208333.33333333334},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,AV$12))","v":208333.33333333334},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,AW$12))","v":277777.77777777775},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,AX$12))","v":277777.77777777775},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,AY$12))","v":277777.77777777775},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,AZ$12))","v":277777.77777777775},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,BA$12))","v":277777.77777777775},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,BB$12))","v":277777.77777777775},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,BC$12))","v":347222.22222222219},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,BD$12))","v":347222.22222222219},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,BE$12))","v":347222.22222222219},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,BF$12))","v":347222.22222222219},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,BG$12))","v":347222.22222222219},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,BH$12))","v":347222.22222222219},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,BI$12))","v":416666.66666666663},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,BJ$12))","v":416666.66666666663},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,BK$12))","v":416666.66666666663},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,BL$12))","v":416666.66666666663},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,BM$12))","v":416666.66666666663},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,BN$12))","v":416666.66666666663},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,BO$12))","v":486111.11111111107},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,BP$12))","v":486111.11111111107},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,BQ$12))","v":486111.11111111107},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,BR$12))","v":486111.11111111107},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,BS$12))","v":486111.11111111107},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,BT$12))","v":486111.11111111107},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,BU$12))","v":555555.5555555555},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,BV$12))","v":555555.5555555555},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,BW$12))","v":555555.5555555555},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,BX$12))","v":555555.5555555555},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,BY$12))","v":555555.5555555555},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,BZ$12))","v":555555.5555555555},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,CA$12))","v":625000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,CB$12))","v":625000},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,CC$12))","v":625000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,CD$12))","v":625000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,CE$12))","v":625000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,CF$12))","v":625000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,CG$12))","v":694444.4444444445},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,CH$12))","v":694444.4444444445},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":135},null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L135)=0,$L135=0,$L135=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L135)))","v":"инфраструктурные объеты типа - 5"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B135=Lists!$CU$24,SUMIFS($Z135:$CJ135,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z135:$CJ135))","v":22291666.666666672},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,AB$12))","v":83333.333333333328},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,AC$12))","v":83333.333333333328},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,AD$12))","v":83333.333333333328},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,AE$12))","v":83333.333333333328},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,AF$12))","v":83333.333333333328},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,AG$12))","v":69444.444444444438},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,AH$12))","v":138888.88888888888},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,AI$12))","v":138888.88888888888},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,AJ$12))","v":138888.88888888888},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,AK$12))","v":138888.88888888888},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,AL$12))","v":138888.88888888888},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,AM$12))","v":138888.88888888888},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,AN$12))","v":208333.33333333334},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,AO$12))","v":208333.33333333334},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,AP$12))","v":208333.33333333334},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,AQ$12))","v":208333.33333333334},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,AR$12))","v":208333.33333333334},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,AS$12))","v":208333.33333333334},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,AT$12))","v":277777.77777777775},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,AU$12))","v":277777.77777777775},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,AV$12))","v":277777.77777777775},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,AW$12))","v":277777.77777777775},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,AX$12))","v":277777.77777777775},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,AY$12))","v":277777.77777777775},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,AZ$12))","v":347222.22222222219},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,BA$12))","v":347222.22222222219},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,BB$12))","v":347222.22222222219},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,BC$12))","v":347222.22222222219},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,BD$12))","v":347222.22222222219},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,BE$12))","v":347222.22222222219},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,BF$12))","v":416666.66666666663},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,BG$12))","v":416666.66666666663},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,BH$12))","v":416666.66666666663},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,BI$12))","v":416666.66666666663},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,BJ$12))","v":416666.66666666663},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,BK$12))","v":416666.66666666663},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,BL$12))","v":486111.11111111107},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,BM$12))","v":486111.11111111107},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,BN$12))","v":486111.11111111107},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,BO$12))","v":486111.11111111107},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,BP$12))","v":486111.11111111107},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,BQ$12))","v":486111.11111111107},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,BR$12))","v":555555.5555555555},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,BS$12))","v":555555.5555555555},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,BT$12))","v":555555.5555555555},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,BU$12))","v":555555.5555555555},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,BV$12))","v":555555.5555555555},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,BW$12))","v":555555.5555555555},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,BX$12))","v":625000},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,BY$12))","v":625000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,BZ$12))","v":625000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,CA$12))","v":625000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,CB$12))","v":625000},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,CC$12))","v":625000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,CD$12))","v":694444.4444444445},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,CE$12))","v":694444.4444444445},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,CF$12))","v":694444.4444444445},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,CG$12))","v":694444.4444444445},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,CH$12))","v":694444.4444444445},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":136},null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L136)=0,$L136=0,$L136=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L136)))","v":"инфраструктурные объеты типа - 6"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B136=Lists!$CU$24,SUMIFS($Z136:$CJ136,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z136:$CJ136))","v":22291666.666666672},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,AB$12))","v":83333.333333333328},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,AC$12))","v":83333.333333333328},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,AD$12))","v":83333.333333333328},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,AE$12))","v":83333.333333333328},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,AF$12))","v":83333.333333333328},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,AG$12))","v":69444.444444444438},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,AH$12))","v":138888.88888888888},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,AI$12))","v":138888.88888888888},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,AJ$12))","v":138888.88888888888},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,AK$12))","v":138888.88888888888},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,AL$12))","v":138888.88888888888},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,AM$12))","v":138888.88888888888},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,AN$12))","v":208333.33333333334},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,AO$12))","v":208333.33333333334},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,AP$12))","v":208333.33333333334},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,AQ$12))","v":208333.33333333334},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,AR$12))","v":208333.33333333334},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,AS$12))","v":208333.33333333334},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,AT$12))","v":277777.77777777775},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,AU$12))","v":277777.77777777775},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,AV$12))","v":277777.77777777775},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,AW$12))","v":277777.77777777775},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,AX$12))","v":277777.77777777775},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,AY$12))","v":277777.77777777775},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,AZ$12))","v":347222.22222222219},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,BA$12))","v":347222.22222222219},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,BB$12))","v":347222.22222222219},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,BC$12))","v":347222.22222222219},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,BD$12))","v":347222.22222222219},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,BE$12))","v":347222.22222222219},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,BF$12))","v":416666.66666666663},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,BG$12))","v":416666.66666666663},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,BH$12))","v":416666.66666666663},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,BI$12))","v":416666.66666666663},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,BJ$12))","v":416666.66666666663},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,BK$12))","v":416666.66666666663},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,BL$12))","v":486111.11111111107},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,BM$12))","v":486111.11111111107},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,BN$12))","v":486111.11111111107},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,BO$12))","v":486111.11111111107},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,BP$12))","v":486111.11111111107},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,BQ$12))","v":486111.11111111107},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,BR$12))","v":555555.5555555555},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,BS$12))","v":555555.5555555555},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,BT$12))","v":555555.5555555555},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,BU$12))","v":555555.5555555555},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,BV$12))","v":555555.5555555555},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,BW$12))","v":555555.5555555555},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,BX$12))","v":625000},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,BY$12))","v":625000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,BZ$12))","v":625000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,CA$12))","v":625000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,CB$12))","v":625000},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,CC$12))","v":625000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,CD$12))","v":694444.4444444445},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,CE$12))","v":694444.4444444445},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,CF$12))","v":694444.4444444445},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,CG$12))","v":694444.4444444445},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,CH$12))","v":694444.4444444445},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":137},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":138},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"Items!$I$13","v":"Капзатраты на ЗУ и открытие"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X138-SUM($X139:$X142))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B138=Lists!$CU$24,SUMIFS($Z138:$CJ138,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z138:$CJ138))","v":1176503713.7466869},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,AB$12))","v":26614.620298083748},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,AC$12))","v":26614.620298083748},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,AD$12))","v":142142.30985724585},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,AE$12))","v":875294.19244928844},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,AF$12))","v":970318.50564618688},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,AG$12))","v":1385766.1998258992},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,AH$12))","v":1508653.8947566182},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,AI$12))","v":2393681.2652935926},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,AJ$12))","v":2590663.1846085433},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,AK$12))","v":3259717.8256662018},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,AL$12))","v":3439613.5980125996},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,AM$12))","v":4507708.5358392727},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,AN$12))","v":4731305.0754523082},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,AO$12))","v":5430753.1736275628},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,AP$12))","v":5728443.9376248289},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,AQ$12))","v":7038851.9379601181},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,AR$12))","v":7319456.5549888322},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,AS$12))","v":8342382.06138446},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,AT$12))","v":8666687.4456798099},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,AU$12))","v":9997472.8774916716},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,AV$12))","v":10395872.486171253},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,AW$12))","v":11385299.386034664},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,AX$12))","v":11766612.84774569},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,AY$12))","v":13136702.605190728},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,AZ$12))","v":13561716.834168395},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,BA$12))","v":14479633.969571456},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,BB$12))","v":14978742.422933355},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,BC$12))","v":16502611.447675942},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,BD$12))","v":16984633.754069287},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,BE$12))","v":18202642.845684826},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,BF$12))","v":18728365.919344805},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,BG$12))","v":20180725.17962705},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,BH$12))","v":20780542.477671258},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,BI$12))","v":21891543.206005052},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,BJ$12))","v":22474274.357080709},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,BK$12))","v":23965937.942996129},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,BL$12))","v":24592369.861338429},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,BM$12))","v":25631860.825211871},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,BN$12))","v":26332386.967938401},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,BO$12))","v":27959593.746880807},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,BP$12))","v":28612640.285521187},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,BQ$12))","v":29921829.748489514},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,BR$12))","v":30600340.980125971},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,BS$12))","v":32113487.154643402},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,BT$12))","v":32853935.227817059},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,BU$12))","v":34007486.79611548},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,BV$12))","v":34700455.265202992},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,BW$12))","v":36222512.308236003},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,BX$12))","v":36940945.470319599},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,BY$12))","v":37980436.434193037},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,BZ$12))","v":38760806.437813818},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,CA$12))","v":40388013.216756225},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,CB$12))","v":41120903.616290852},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,CC$12))","v":42430093.07925918},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,CD$12))","v":43188448.171789899},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,CE$12))","v":44701594.346307322},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,CF$12))","v":45521886.280375227},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,CG$12))","v":46675437.848673642},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,CH$12))","v":47448250.178655408},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":139},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I138","v":"Капзатраты на ЗУ и открытие"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L139)=0,$L139=0,$L139=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L139)))","v":"Расходы на маркетинг открытия"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B139=Lists!$CU$24,SUMIFS($Z139:$CJ139,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z139:$CJ139))","v":156579023.41771299},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,AB$12))","v":8871.5400993612493},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,AC$12))","v":8871.5400993612493},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,AD$12))","v":29697.303993087262},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,AE$12))","v":118109.56721241049},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,AF$12))","v":140942.60529837923},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,AG$12))","v":183959.5505140938},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,AH$12))","v":210185.89385822674},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,AI$12))","v":304680.53923726792},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,AJ$12))","v":340868.73574337148},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,AK$12))","v":415729.49662429304},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,AL$12))","v":453590.4216239322},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,AM$12))","v":564727.57312021882},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,AN$12))","v":609787.30972568365},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,AO$12))","v":687411.11216275033},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,AP$12))","v":742432.70193018578},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,AQ$12))","v":893733.39038335509},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,AR$12))","v":950427.70864432608},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,AS$12))","v":1071496.1598861974},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,AT$12))","v":1135389.2897529942},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,AU$12))","v":1284445.0069417958},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,AV$12))","v":1358299.989970563},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,AW$12))","v":1468431.6992044549},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,AX$12))","v":1543959.4107267577},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,AY$12))","v":1688696.8342862527},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,AZ$12))","v":1771423.3574143813},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,BA$12))","v":1870956.7139350947},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,BB$12))","v":1963645.0902251939},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,BC$12))","v":2134351.3263517539},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,BD$12))","v":2228712.4311353886},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,BE$12))","v":2367515.7537608878},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,BF$12))","v":2469075.670150348},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,BG$12))","v":2629183.5535637299},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,BH$12))","v":2740705.3231151607},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,BI$12))","v":2861889.1985736331},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,BJ$12))","v":2975083.6966185994},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,BK$12))","v":3130873.2864026744},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,BL$12))","v":3251266.5960534671},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,BM$12))","v":3361852.1187987602},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,BN$12))","v":3492207.2816115236},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,BO$12))","v":3672307.8590289759},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,BP$12))","v":3801572.7087791287},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,BQ$12))","v":3948665.1560730645},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,BR$12))","v":4083470.9924953566},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,BS$12))","v":4249104.9590210281},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,BT$12))","v":4392767.4319828339},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,BU$12))","v":4517819.5656199092},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,BV$12))","v":4660391.7255191039},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,BW$12))","v":4818944.3568593245},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,BX$12))","v":4967057.503430658},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,BY$12))","v":5077643.0261759516},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,BZ$12))","v":5234612.8092867984},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,CA$12))","v":5414713.3867042502},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,CB$12))","v":5570592.8567524869},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,CC$12))","v":5717685.3040464222},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,CD$12))","v":5879105.7607667986},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,CE$12))","v":6044739.7272924706},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,CF$12))","v":6215016.8205523593},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,CG$12))","v":6340068.9541894337},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,CH$12))","v":6509255.7343867132},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":140},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I138","v":"Капзатраты на ЗУ и открытие"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L140)=0,$L140=0,$L140=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L140)))","v":"Приобретение ЗУ"},null,{"$f":"L139+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B140=Lists!$CU$24,SUMIFS($Z140:$CJ140,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z140:$CJ140))","v":416893758.31753707},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,AB$12))","v":8871.5400993612493},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,AC$12))","v":8871.5400993612493},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,AD$12))","v":49591.203197331291},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,AE$12))","v":307487.05094641901},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,AF$12))","v":340267.03863450984},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,AG$12))","v":487819.89180421119},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,AH$12))","v":530624.48448521423},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,AI$12))","v":846837.5745483872},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,AJ$12))","v":916182.26972823089},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,AK$12))","v":1153859.8217989258},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,AL$12))","v":1216588.12080387},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,AM$12))","v":1599371.2353360248},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,AN$12))","v":1677587.4706152298},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,AO$12))","v":1926317.1889105053},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,AP$12))","v":2031073.5266885508},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,AQ$12))","v":2494716.4514413984},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,AR$12))","v":2592856.3930445439},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,AS$12))","v":2953599.2151060477},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,AT$12))","v":3067227.0929834545},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,AU$12))","v":3539918.9788326779},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,AV$12))","v":3680086.9592089248},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,AW$12))","v":4031805.0354607329},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,AX$12))","v":4165356.61966208},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,AY$12))","v":4655497.5532162972},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,AZ$12))","v":4804537.0736919055},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,BA$12))","v":5131890.5852448456},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,BB$12))","v":5307470.2082192944},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,BC$12))","v":5848735.3236657046},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,BD$12))","v":6017698.550465255},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,BE$12))","v":6449380.8580612708},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,BF$12))","v":6633832.0211350806},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,BG$12))","v":7150732.571882626},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,BH$12))","v":7361723.8374552755},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,BI$12))","v":7757650.5786054041},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,BJ$12))","v":7962025.4480031552},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,BK$12))","v":8496375.0464556906},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,BL$12))","v":8716237.8521277066},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,BM$12))","v":9087800.0285789669},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,BN$12))","v":9334202.9367498197},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,BO$12))","v":9913045.417359801},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,BP$12))","v":10141779.763131175},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,BQ$12))","v":10606618.569400931},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,BR$12))","v":10844209.551711816},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,BS$12))","v":11383214.434908517},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,BT$12))","v":11642924.653228415},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,BU$12))","v":12054324.427092955},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,BV$12))","v":12296366.083013371},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,BW$12))","v":12841767.847690487},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,BX$12))","v":13092666.140150417},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,BY$12))","v":13464228.316601677},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,BZ$12))","v":13737245.845070614},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,CA$12))","v":14316088.325680595},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,CB$12))","v":14571437.291750051},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,CC$12))","v":15036276.098019807},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,CD$12))","v":15300481.700628776},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,CE$12))","v":15839486.583825484},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,CF$12))","v":16125811.422443463},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,CG$12))","v":16537211.196308},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,CH$12))","v":16805867.472526502},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":141},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I138","v":"Капзатраты на ЗУ и открытие"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L141)=0,$L141=0,$L141=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L141)))","v":"Расходы на аренду ЗУ"},null,{"$f":"L140+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B141=Lists!$CU$24,SUMIFS($Z141:$CJ141,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z141:$CJ141))","v":603030932.01143706},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,AB$12))","v":8871.5400993612493},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,AC$12))","v":8871.5400993612493},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,AD$12))","v":62853.802666827309},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,AE$12))","v":449697.57429045893},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,AF$12))","v":489108.86171329772},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,AG$12))","v":713986.75750759419},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,AH$12))","v":767843.51641317725},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,AI$12))","v":1242163.1515079371},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,AJ$12))","v":1333612.1791369407},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,AK$12))","v":1690128.507242983},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,AL$12))","v":1769435.0555847974},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,AM$12))","v":2343609.7273830296},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,AN$12))","v":2443930.2951113945},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,AO$12))","v":2817024.8725543073},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,AP$12))","v":2954937.709006093},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,AQ$12))","v":3650402.0961353648},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,AR$12))","v":3776172.453299962},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,AS$12))","v":4317286.6863922151},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,AT$12))","v":4464071.0629433617},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,AU$12))","v":5173108.8917171964},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,AV$12))","v":5357485.5369917648},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,AW$12))","v":5885062.6513694748},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,AX$12))","v":6057296.8173568528},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,AY$12))","v":6792508.2176881786},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,AZ$12))","v":6985756.403062108},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,BA$12))","v":7476786.6703915168},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,BB$12))","v":7707627.124488866},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,BC$12))","v":8519524.7976584826},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,BD$12))","v":8738222.7724686433},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,BE$12))","v":9385746.2338626664},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,BF$12))","v":9625458.2280593794},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,BG$12))","v":10400809.054180693},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,BH$12))","v":10678113.317100823},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,BI$12))","v":11272003.428826014},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,BJ$12))","v":11537165.212458955},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,BK$12))","v":12338689.610137763},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,BL$12))","v":12624865.413157254},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,BM$12))","v":13182208.677834144},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,BN$12))","v":13505976.749577057},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,BO$12))","v":14374240.47049203},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,BP$12))","v":14669287.813610885},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,BQ$12))","v":15366546.023015518},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,BR$12))","v":15672660.435918801},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,BS$12))","v":16481167.760713855},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,BT$12))","v":16818243.142605811},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,BU$12))","v":17435342.803402618},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,BV$12))","v":17743697.456670515},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,BW$12))","v":18561800.103686195},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,BX$12))","v":18881221.826738521},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,BY$12))","v":19438565.091415409},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,BZ$12))","v":19788947.783456404},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,CA$12))","v":20657211.504371379},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,CB$12))","v":20978873.467788316},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,CC$12))","v":21676131.677192949},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,CD$12))","v":22008860.710394319},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,CE$12))","v":22817368.035189368},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,CF$12))","v":23181058.03737941},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,CG$12))","v":23798157.698176213},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,CH$12))","v":24133126.971742194},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":142},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":143},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":144}]
[{"$f":"ROW()","v":145},null,null,null,null,null,null,{"$f":"Lists!$BW$13","v":"Налоги на внеоборотные активы"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B145=Lists!$CU$24,SUMIFS($Z145:$CJ145,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z145:$CJ145))","v":145802812.50000003},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,AA$12))","v":82499.999999999985},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,AB$12))","v":306874.99999999994},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,AC$12))","v":523749.99999999994},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,AD$12))","v":631874.99999999988},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,AE$12))","v":626562.49999999988},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,AF$12))","v":621250},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,AG$12))","v":685572.91666666663},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,AH$12))","v":868124.99999999988},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,AI$12))","v":1044427.0833333333},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,AJ$12))","v":1130104.1666666665},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,AK$12))","v":1121250},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,AL$12))","v":1112395.8333333333},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,AM$12))","v":1172291.6666666667},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,AN$12))","v":1350416.6666666665},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,AO$12))","v":1522291.6666666667},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,AP$12))","v":1603541.6666666663},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,AQ$12))","v":1590260.4166666663},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,AR$12))","v":1576979.1666666663},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,AS$12))","v":1632447.9166666663},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,AT$12))","v":1806145.8333333333},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,AU$12))","v":1973593.7499999998},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,AV$12))","v":2050416.6666666665},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,AW$12))","v":2032708.3333333337},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,AX$12))","v":2015000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,AY$12))","v":2066041.6666666663},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,AZ$12))","v":2235312.5000000005},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,BA$12))","v":2398333.333333333},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,BB$12))","v":2470729.166666667},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,BC$12))","v":2448593.75},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,BD$12))","v":2426458.3333333335},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,BE$12))","v":2473072.916666667},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,BF$12))","v":2637916.666666667},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,BG$12))","v":2796510.416666667},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,BH$12))","v":2864479.1666666674},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,BI$12))","v":2837916.6666666674},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,BJ$12))","v":2811354.1666666674},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,BK$12))","v":2853541.6666666674},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,BL$12))","v":3013958.3333333335},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,BM$12))","v":3168125.0000000005},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,BN$12))","v":3231666.6666666674},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,BO$12))","v":3200677.0833333326},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,BP$12))","v":3169687.4999999995},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,BQ$12))","v":3207447.9166666674},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,BR$12))","v":3363437.4999999991},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,BS$12))","v":3513177.0833333326},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,BT$12))","v":3572291.6666666665},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,BU$12))","v":3536875},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,BV$12))","v":3501458.3333333321},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,BW$12))","v":3534791.666666667},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,BX$12))","v":3686354.166666666},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,BY$12))","v":3831666.666666666},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,BZ$12))","v":3886354.166666667},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,CA$12))","v":3846510.416666667},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,CB$12))","v":3806666.666666667},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,CC$12))","v":3835572.916666667},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,CD$12))","v":3982708.333333333},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,CE$12))","v":4123593.75},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,CF$12))","v":4173854.166666667},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,CG$12))","v":4129583.3333333321},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,CH$12))","v":4085312.4999999995},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":146},null,null,null,null,null,null,{"$f":"H145","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L146)=0,$L146=0,$L146=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L146)))","v":"земельный налог"},null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B146=Lists!$CU$24,SUMIFS($Z146:$CJ146,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z146:$CJ146))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":147},null,null,null,null,null,null,{"$f":"H145","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L147)=0,$L147=0,$L147=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L147)))","v":"транспортный налог"},null,null,{"$f":"L146+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B147=Lists!$CU$24,SUMIFS($Z147:$CJ147,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z147:$CJ147))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":148},null,null,null,null,null,null,{"$f":"H145","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L148)=0,$L148=0,$L148=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L148)))","v":"налог на имущество организаций"},null,null,{"$f":"L147+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B148=Lists!$CU$24,SUMIFS($Z148:$CJ148,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z148:$CJ148))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":149},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":150}]
[{"$f":"ROW()","v":151},null,null,null,null,null,null,{"$f":"Items!$BO$29","v":"EBIT"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X151-(X111-X113-X145))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B151=Lists!$CU$24,SUMIFS($Z151:$CJ151,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z151:$CJ151))","v":4657078174.1633015},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,AA$12))","v":-8743400},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,AB$12))","v":-8500562.3503408656},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,AC$12))","v":-8898094.2958933227},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,AD$12))","v":-10620681.463904899},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,AE$12))","v":-11040491.838423502},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,AF$12))","v":-10333384.479185633},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,AG$12))","v":-10227732.309032774},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,AH$12))","v":-10535750.864089444},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,AI$12))","v":-9868979.075415602},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,AJ$12))","v":-10487333.917144081},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,AK$12))","v":-10530374.003154378},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,AL$12))","v":-9858578.3523063213},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,AM$12))","v":-5622659.6862494014},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,AN$12))","v":-4013092.0012126714},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,AO$12))","v":-5486301.3422222398},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,AP$12))","v":-6932725.3056062832},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,AQ$12))","v":3549652.3499480262},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,AR$12))","v":7533592.8572339341},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,AS$12))","v":5036342.5414775684},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,AT$12))","v":6128104.1139018685},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,AU$12))","v":24849974.237894192},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,AV$12))","v":27660969.494969413},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,AW$12))","v":21143696.4428159},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,AX$12))","v":22770827.681508541},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,AY$12))","v":53996039.5160795},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,AZ$12))","v":59689361.497867018},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,BA$12))","v":44459527.205541179},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,BB$12))","v":40968066.71765101},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,BC$12))","v":85196072.264277071},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,BD$12))","v":90322684.835302621},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,BE$12))","v":71238614.086867839},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,BF$12))","v":71614168.485180348},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,BG$12))","v":128997688.19958287},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,BH$12))","v":129404847.50456014},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,BI$12))","v":99004641.232492536},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,BJ$12))","v":94504106.023380429},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,BK$12))","v":172638806.68741691},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,BL$12))","v":176336593.43899363},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,BM$12))","v":128045834.86223757},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,BN$12))","v":111934623.88277119},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,BO$12))","v":184242330.34744447},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,BP$12))","v":160565851.07484192},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,BQ$12))","v":121583196.61153978},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,BR$12))","v":125126872.02023172},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,BS$12))","v":210137196.53388113},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,BT$12))","v":189007871.27006525},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,BU$12))","v":121439707.49295521},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,BV$12))","v":88240013.032820284},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,BW$12))","v":204386398.01832175},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,BX$12))","v":213256116.57435274},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,BY$12))","v":134161855.71786201},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,BZ$12))","v":98472753.525547862},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,CA$12))","v":199251189.97293484},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,CB$12))","v":174850619.23482823},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,CC$12))","v":122518874.08705842},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,CD$12))","v":121468841.75099969},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,CE$12))","v":234944207.93531394},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,CF$12))","v":209926533.00089157},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,CG$12))","v":124887908.85718799},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,CH$12))","v":83285142.228451729},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":152}]
[{"$f":"ROW()","v":153},null,null,null,null,null,null,{"$f":"Items!$BO$30","v":"Прочие доходы"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B153=Lists!$CU$24,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z153:$CJ153))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":154}]
[{"$f":"ROW()","v":155},null,null,null,null,null,null,{"$f":"Items!$BO$31","v":"Проценты начисленные"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B155=Lists!$CU$24,SUMIFS($Z155:$CJ155,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z155:$CJ155))","v":445954114.3818714},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,AA$12))","v":10500000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,AB$12))","v":10500000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,AC$12))","v":10500000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,AD$12))","v":10500000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,AE$12))","v":11250000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,AF$12))","v":11550000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,AG$12))","v":12300000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,AH$12))","v":12600000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,AI$12))","v":13035000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,AJ$12))","v":13150769.230769232},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,AK$12))","v":13854696.356275301},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,AL$12))","v":13780245.103402998},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,AM$12))","v":14147460.517197359},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,AN$12))","v":13743247.359563148},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,AO$12))","v":13339034.201928936},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,AP$12))","v":13684821.04429473},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,AQ$12))","v":13257170.386660518},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,AR$12))","v":13429519.729026308},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,AS$12))","v":12981869.071392097},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,AT$12))","v":12534218.413757887},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,AU$12))","v":12086567.756123681},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,AV$12))","v":11638917.098489467},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,AW$12))","v":11191266.440855259},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,AX$12))","v":10743615.783221047},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,AY$12))","v":10295965.125586838},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,AZ$12))","v":10619382.406476637},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,BA$12))","v":12557859.708025441},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,BB$12))","v":12110209.050391231},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,BC$12))","v":11457728.138974404},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,BD$12))","v":10237573.420709368},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,BE$12))","v":9979566.5854299851},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,BF$12))","v":9538337.8027065042},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,BG$12))","v":9090687.1450722944},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,BH$12))","v":8028069.271525804},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,BI$12))","v":8299676.6175072696},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,BJ$12))","v":7852025.9598730598},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,BK$12))","v":4924157.2339763166},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,BL$12))","v":4476506.5763421068},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,BM$12))","v":4050691.5450961995},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,BN$12))","v":3603040.8874619892},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,BO$12))","v":3133554.6034394749},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,BP$12))","v":2685903.9458052651},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,BQ$12))","v":2238253.2881710553},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,BR$12))","v":1790602.6305368436},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,BS$12))","v":1342951.9729026316},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,BT$12))","v":895301.31526842003},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,BU$12))","v":447650.65763420821},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":156}]
[{"$f":"ROW()","v":157},null,null,null,null,null,null,{"$f":"Items!$BO$32","v":"Прибыль до налога на прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X157-($X151+$X153-$X155))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B157=Lists!$CU$24,SUMIFS($Z157:$CJ157,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z157:$CJ157))","v":4211124059.7814302},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,AA$12))","v":-19243400},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,AB$12))","v":-19000562.350340866},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,AC$12))","v":-19398094.295893319},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,AD$12))","v":-21120681.463904899},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,AE$12))","v":-22290491.838423502},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,AF$12))","v":-21883384.479185633},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,AG$12))","v":-22527732.309032772},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,AH$12))","v":-23135750.864089444},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,AI$12))","v":-22903979.075415604},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,AJ$12))","v":-23638103.147913307},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,AK$12))","v":-24385070.359429684},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,AL$12))","v":-23638823.455709316},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,AM$12))","v":-19770120.203446761},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,AN$12))","v":-17756339.360775821},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,AO$12))","v":-18825335.544151176},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,AP$12))","v":-20617546.349901013},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,AQ$12))","v":-9707518.03671249},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,AR$12))","v":-5895926.871792376},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,AS$12))","v":-7945526.5299145281},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,AT$12))","v":-6406114.299856022},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,AU$12))","v":12763406.481770515},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,AV$12))","v":16022052.396479949},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,AW$12))","v":9952430.0019606352},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,AX$12))","v":12027211.89828749},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,AY$12))","v":43700074.390492663},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,AZ$12))","v":49069979.091390371},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,BA$12))","v":31901667.497515738},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,BB$12))","v":28857857.667259783},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,BC$12))","v":73738344.125302672},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,BD$12))","v":80085111.41459325},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,BE$12))","v":61259047.501437843},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,BF$12))","v":62075830.682473838},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,BG$12))","v":119907001.05451059},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,BH$12))","v":121376778.23303434},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,BI$12))","v":90704964.614985257},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,BJ$12))","v":86652080.063507378},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,BK$12))","v":167714649.45344061},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,BL$12))","v":171860086.86265153},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,BM$12))","v":123995143.31714135},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,BN$12))","v":108331582.99530923},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,BO$12))","v":181108775.74400502},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,BP$12))","v":157879947.12903666},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,BQ$12))","v":119344943.32336873},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,BR$12))","v":123336269.38969487},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,BS$12))","v":208794244.56097847},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,BT$12))","v":188112569.95479685},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,BU$12))","v":120992056.83532101},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,BV$12))","v":88240013.032820284},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,BW$12))","v":204386398.01832175},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,BX$12))","v":213256116.57435274},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,BY$12))","v":134161855.71786201},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,BZ$12))","v":98472753.525547862},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,CA$12))","v":199251189.97293484},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,CB$12))","v":174850619.23482823},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,CC$12))","v":122518874.08705842},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,CD$12))","v":121468841.75099969},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,CE$12))","v":234944207.93531394},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,CF$12))","v":209926533.00089157},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,CG$12))","v":124887908.85718799},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,CH$12))","v":83285142.228451729},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":158}]
[{"$f":"ROW()","v":159},null,null,null,null,null,null,{"$f":"Items!$BO$33","v":"Налог на прибыль"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,{"$f":"X159-Repd!X159","v":0},null,null,null,{"$f":"IF($B159=Lists!$CU$24,SUMIFS($Z159:$CJ159,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z159:$CJ159))","v":842224811.95628607},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,AB$12))","v":1061.3003303571427},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,AC$12))","v":563.40634821428569},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,AD$12))","v":2235.0630116571433},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,AE$12))","v":19194.536622091189},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,AF$12))","v":37976.981618229489},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,BE$12))","v":9796305.0381899215},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,BF$12))","v":12415166.136494769},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,BG$12))","v":23981400.210902121},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,BH$12))","v":24275355.646606863},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,BI$12))","v":18140992.922997043},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,BJ$12))","v":17330416.012701482},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,BK$12))","v":33542929.890688121},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,BL$12))","v":34372017.372530311},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,BM$12))","v":24799028.663428247},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,BN$12))","v":21666316.599061817},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,BO$12))","v":36221755.148800999},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,BP$12))","v":31575989.425807357},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,BQ$12))","v":23868988.664673746},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,BR$12))","v":24667253.877938986},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,BS$12))","v":41758848.912195683},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,BT$12))","v":37622513.990959346},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,BU$12))","v":24198411.367064178},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,BV$12))","v":17648002.606564045},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,BW$12))","v":40877279.603664398},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,BX$12))","v":42651223.314870596},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,BY$12))","v":26832371.14357245},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,BZ$12))","v":19694550.705109596},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,CA$12))","v":39850237.994586945},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,CB$12))","v":34970123.846965671},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,CC$12))","v":24503774.817411661},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,CD$12))","v":24293768.350200057},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,CE$12))","v":46988841.587062836},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,CF$12))","v":41985306.600178361},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,CG$12))","v":24977581.771437645},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,CH$12))","v":16657028.445690274},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":160}]
[{"$f":"ROW()","v":161},null,null,null,null,null,null,{"$f":"Items!$BO$34","v":"Чистая прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X161-($X157-$X159))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"X161-Calc!X781","v":0},null,null,null,{"$f":"IF($B161=Lists!$CU$24,SUMIFS($Z161:$CJ161,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z161:$CJ161))","v":3368899247.8251429},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,AA$12))","v":-19243400},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,AB$12))","v":-19001623.650671221},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,AC$12))","v":-19398657.702241533},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,AD$12))","v":-21122916.526916556},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,AE$12))","v":-22309686.375045594},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,AF$12))","v":-21921361.460803863},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,AG$12))","v":-22527732.309032772},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,AH$12))","v":-23135750.864089444},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,AI$12))","v":-22903979.075415604},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,AJ$12))","v":-23638103.147913307},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,AK$12))","v":-24385070.359429684},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,AL$12))","v":-23638823.455709316},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,AM$12))","v":-19770120.203446761},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,AN$12))","v":-17756339.360775821},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,AO$12))","v":-18825335.544151176},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,AP$12))","v":-20617546.349901013},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,AQ$12))","v":-9707518.03671249},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,AR$12))","v":-5895926.871792376},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,AS$12))","v":-7945526.5299145281},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,AT$12))","v":-6406114.299856022},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,AU$12))","v":12763406.481770515},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,AV$12))","v":16022052.396479949},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,AW$12))","v":9952430.0019606352},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,AX$12))","v":12027211.89828749},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,AY$12))","v":43700074.390492663},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,AZ$12))","v":49069979.091390371},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,BA$12))","v":31901667.497515738},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,BB$12))","v":28857857.667259783},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,BC$12))","v":73738344.125302672},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,BD$12))","v":80085111.41459325},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,BE$12))","v":51462742.463247925},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,BF$12))","v":49660664.545979083},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,BG$12))","v":95925600.843608469},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,BH$12))","v":97101422.58642751},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,BI$12))","v":72563971.69198823},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,BJ$12))","v":69321664.050805926},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,BK$12))","v":134171719.56275249},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,BL$12))","v":137488069.49012119},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,BM$12))","v":99196114.653713107},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,BN$12))","v":86665266.396247387},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,BO$12))","v":144887020.595204},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,BP$12))","v":126303957.70322931},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,BQ$12))","v":95475954.658694983},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,BR$12))","v":98669015.511755884},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,BS$12))","v":167035395.64878279},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,BT$12))","v":150490055.9638375},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,BU$12))","v":96793645.468256831},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,BV$12))","v":70592010.426256239},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,BW$12))","v":163509118.41465735},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,BX$12))","v":170604893.25948215},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,BY$12))","v":107329484.57428956},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,BZ$12))","v":78778202.820438266},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,CA$12))","v":159400951.9783479},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,CB$12))","v":139880495.38786256},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,CC$12))","v":98015099.269646764},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,CD$12))","v":97175073.400799632},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,CE$12))","v":187955366.3482511},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,CF$12))","v":167941226.40071321},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,CG$12))","v":99910327.085750341},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,CH$12))","v":66628113.782761455},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":162}]
[{"$f":"ROW()","v":163},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":164}]
[{"$f":"ROW()","v":165}]

{"sheet":"CFd","index":19,"n_rows":132,"n_cols":87,"rows_kept":132,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":7},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":10},1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":31},31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":9},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":12},3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I44\")","v":"CFd"},null,null,{"$f":"INDIRECT(\"START!K44\")","v":"Детализированный отчет о движении денежных средств"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-07-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2032-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2032-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2033-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2033-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2033-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2033-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2034-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2034-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2034-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2034-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2035-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2035-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2035-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2035-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2036-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2036-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2036-06-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2027-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2028-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2028-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2029-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2029-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2030-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2030-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2031-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2031-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2032-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2032-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2032-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2032-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2033-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2033-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2033-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2033-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2034-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2034-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2034-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2034-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2035-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2035-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2035-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2035-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2036-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2036-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"3кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"4кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"1кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"3кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"4кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"1кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"3кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"4кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"1кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"3кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"4кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"1кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"3кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"4кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"1кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"3кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"4кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"1кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"3кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"4кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"1кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"3кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"4кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"1кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"3кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"4кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"1кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"3кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"4кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"1кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"3кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"4кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"1кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"3кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"4кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"1кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"3кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"4кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"1кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"3кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"4кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"1кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"3кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"4кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"1кв36г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2кв36г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CK14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99182)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99182)","v":0},{"$f":"SUM(T$15:T$99182)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Sales!$H$95","v":"Поступление ДС"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X16-SUM(X17:X20))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B16=Lists!$CU$24,SUMIFS($Z16:$CJ16,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z16:$CJ16))","v":24777742058.36541},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,AB$12))","v":70896.291428571421},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,AC$12))","v":41869.681071428575},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,AD$12))","v":405818.33809371432},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,AE$12))","v":3439941.2988943961},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,AF$12))","v":4163043.8914166084},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,AG$12))","v":5009319.9750820743},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,AH$12))","v":9551812.5387986004},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,AI$12))","v":13704269.369167587},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,AJ$12))","v":16436605.032838281},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,AK$12))","v":14998912.6162568},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,AL$12))","v":27955174.33186749},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,AM$12))","v":37301797.016928062},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,AN$12))","v":43243356.633217618},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,AO$12))","v":32263105.190584753},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,AP$12))","v":60307192.025857121},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,AQ$12))","v":74586055.63410145},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,AR$12))","v":85764652.846369371},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,AS$12))","v":63954050.286126383},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,AT$12))","v":117678423.02368782},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,AU$12))","v":131672224.92230725},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,AV$12))","v":151920403.92140371},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,AW$12))","v":105445251.48490149},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,AX$12))","v":193250600.41191083},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,AY$12))","v":213572604.80800095},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,AZ$12))","v":244010712.48846415},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,BA$12))","v":157462503.57565627},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,BB$12))","v":289829744.1648711},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,BC$12))","v":304810176.94220912},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,BD$12))","v":347550102.23624009},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,BE$12))","v":229349295.95236677},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,BF$12))","v":419002183.51466787},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,BG$12))","v":420969400.51803023},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,BH$12))","v":482108022.58032322},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,BI$12))","v":303656892.19116586},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,BJ$12))","v":554130698.1812762},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,BK$12))","v":566768648.16328144},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,BL$12))","v":645083237.36331797},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,BM$12))","v":388629137.53137565},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,BN$12))","v":712584147.79877245},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,BO$12))","v":652423183.18959856},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,BP$12))","v":742332634.54257286},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,BQ$12))","v":468579975.36447608},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,BR$12))","v":853750507.81294513},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,BS$12))","v":769876094.7681334},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,BT$12))","v":879474112.92038727},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,BU$12))","v":493463038.46661055},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,BV$12))","v":898987596.98652875},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,BW$12))","v":892852620.44124329},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,BX$12))","v":1013771451.7550348},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,BY$12))","v":567829824.57907927},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,BZ$12))","v":1038767881.0506676},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,CA$12))","v":934967979.75966239},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,CB$12))","v":1061383386.7656121},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,CC$12))","v":652388726.2996757},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,CD$12))","v":1186454477.7657151},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,CE$12))","v":1065997844.9185644},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,CF$12))","v":1215179631.2948964},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,CG$12))","v":679971573.32918763},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,CH$12))","v":1236607231.5824885},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":17},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H16","v":"Поступление ДС"},{"$f":"Lists!$AM$16","v":"Номерной фонд"},null,null,1,{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B17=Lists!$CU$24,SUMIFS($Z17:$CJ17,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z17:$CJ17))","v":11043371403.551641},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,AE$12))","v":1492151.8365957451},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,AF$12))","v":1675662.4455319149},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,AG$12))","v":2177811.0839680848},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,AH$12))","v":3921754.3301106384},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,AI$12))","v":5881312.2236936167},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,AJ$12))","v":6634518.6138893617},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,AK$12))","v":6824451.9266521269},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,AL$12))","v":12294347.447393617},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,AM$12))","v":17214948.650425788},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,AN$12))","v":19359976.277461786},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,AO$12))","v":15073677.349072848},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,AP$12))","v":27258257.779414471},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,AQ$12))","v":34982360.401254892},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,AR$12))","v":39346410.370733611},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,AS$12))","v":30083119.495669533},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,AT$12))","v":54231849.16697789},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,AU$12))","v":61939294.234889127},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,AV$12))","v":69898346.915940762},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,AW$12))","v":50575393.071405075},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,AX$12))","v":91187573.722099304},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,AY$12))","v":103270506.83336788},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,AZ$12))","v":116177801.02237584},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,BA$12))","v":76188690.406436116},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,BB$12))","v":137836030.88901743},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,BC$12))","v":147176246.6005865},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,BD$12))","v":165588971.8238692},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,BE$12))","v":110421478.93487118},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,BF$12))","v":199137370.42794919},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,BG$12))","v":200919656.44580147},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,BH$12))","v":226781376.74427581},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,BI$12))","v":145123455.03408861},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,BJ$12))","v":261753177.90574855},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,BK$12))","v":270341307.86115122},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,BL$12))","v":304182223.15288025},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,BM$12))","v":183307149.16598696},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,BN$12))","v":331705526.50337452},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,BO$12))","v":294509456.61012834},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,BP$12))","v":331481217.13936144},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,BQ$12))","v":215048467.95091835},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,BR$12))","v":387857442.77162302},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,BS$12))","v":344365915.21257138},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,BT$12))","v":388782722.80600554},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,BU$12))","v":215591753.82778102},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,BV$12))","v":389042343.30962181},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,BW$12))","v":397692873.68842971},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,BX$12))","v":447484493.58068746},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,BY$12))","v":248145014.28139108},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,BZ$12))","v":449146960.32184291},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,CA$12))","v":398781516.00516075},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,CB$12))","v":448843252.16443443},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,CC$12))","v":283062880.52215934},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,CD$12))","v":510572456.92316574},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,CE$12))","v":453320555.49648196},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,CF$12))","v":511771636.58886355},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,CG$12))","v":283792837.18321842},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,CH$12))","v":512113420.0728333},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":18},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H16","v":"Поступление ДС"},{"$f":"Lists!$AM$17","v":"Food&Beverage"},null,null,{"$f":"L17+1","v":2},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B18=Lists!$CU$24,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z18:$CJ18))","v":8059457434.4798126},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,AB$12))","v":70896.291428571421},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,AC$12))","v":41869.681071428575},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,AD$12))","v":306365.51980800001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,AE$12))","v":1084154.5315363402},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,AF$12))","v":1459294.0350591613},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,AG$12))","v":1557945.3696519828},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,AH$12))","v":3200431.6391054704},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,AI$12))","v":4284820.3984371787},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,AJ$12))","v":5492250.2820996065},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,AK$12))","v":4644368.2856874317},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,AL$12))","v":9041557.9460787345},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,AM$12))","v":11589850.960859349},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,AN$12))","v":13940337.985213526},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,AO$12))","v":10038579.430021342},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,AP$12))","v":19446190.229489166},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,AQ$12))","v":23036434.710979331},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,AR$12))","v":27209069.002961714},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,AS$12))","v":19677441.831210941},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,AT$12))","v":37096773.060222358},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,AU$12))","v":40471934.814832695},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,AV$12))","v":47822897.111700058},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,AW$12))","v":32388124.14939601},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,AX$12))","v":60497441.981229149},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,AY$12))","v":65749442.038681239},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,AZ$12))","v":76436799.502061844},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,BA$12))","v":48664361.52538722},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,BB$12))","v":91154693.088183656},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,BC$12))","v":94182281.72237277},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,BD$12))","v":108962265.64592832},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,BE$12))","v":70897180.358236879},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,BF$12))","v":131315034.87874728},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,BG$12))","v":130527791.2929},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,BH$12))","v":151592873.95613322},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,BI$12))","v":94499114.615183637},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,BJ$12))","v":174524278.5471302},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,BK$12))","v":177177285.41836187},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,BL$12))","v":203976295.24898216},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,BM$12))","v":122442095.51290929},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,BN$12))","v":227186192.53729481},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,BO$12))","v":209178769.95239988},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,BP$12))","v":240479616.53073257},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,BQ$12))","v":149460392.03141177},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,BR$12))","v":274980635.64699358},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,BS$12))","v":248369368.57128501},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,BT$12))","v":286642184.63518113},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,BU$12))","v":161342693.66215014},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,BV$12))","v":296597932.1363551},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,BW$12))","v":290862217.33807051},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,BX$12))","v":333106278.97056323},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,BY$12))","v":187033850.35256746},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,BZ$12))","v":345264946.79150331},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,CA$12))","v":311124369.36520714},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,CB$12))","v":356059490.02580452},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,CC$12))","v":215844139.96093473},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,CD$12))","v":395617330.29787362},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,CE$12))","v":355722337.63487607},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,CF$12))","v":408843948.82738453},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,CG$12))","v":229244677.494634},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,CH$12))","v":419995239.11731195},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":19},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H16","v":"Поступление ДС"},{"$f":"Lists!$AM$18","v":"Развлекат. услуги"},null,null,{"$f":"L18+1","v":3},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B19=Lists!$CU$24,SUMIFS($Z19:$CJ19,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z19:$CJ19))","v":5674913220.3339567},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,AD$12))","v":99452.818285714297},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,AE$12))","v":863634.9307623104},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,AF$12))","v":1028087.4108255322},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,AG$12))","v":1273563.5214620063},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,AH$12))","v":2429626.5695824926},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,AI$12))","v":3538136.7470367909},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,AJ$12))","v":4309836.136849314},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,AK$12))","v":3530092.4039172409},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,AL$12))","v":6619268.9383951379},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,AM$12))","v":8496997.4056429248},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,AN$12))","v":9943042.3705423027},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,AO$12))","v":7150848.4114905633},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,AP$12))","v":13602744.016953487},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,AQ$12))","v":16567260.521867234},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,AR$12))","v":19209173.472674046},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,AS$12))","v":14193488.959245911},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,AT$12))","v":26349800.796487581},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,AU$12))","v":29260995.872585438},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,AV$12))","v":34199159.893762887},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,AW$12))","v":22481734.264100406},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,AX$12))","v":41565584.708582357},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,AY$12))","v":44552655.935951836},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,AZ$12))","v":51396111.964026473},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,BA$12))","v":32609451.643832929},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,BB$12))","v":60839020.187669992},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,BC$12))","v":63451648.619249851},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,BD$12))","v":72998864.766442612},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,BE$12))","v":48030636.659258708},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,BF$12))","v":88549778.207971379},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,BG$12))","v":89521952.779328749},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,BH$12))","v":103733771.87991418},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,BI$12))","v":64034322.541893616},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,BJ$12))","v":117853241.72839746},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,BK$12))","v":119250054.88376829},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,BL$12))","v":136924718.96145552},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,BM$12))","v":82879892.852479368},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,BN$12))","v":153692428.75810316},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,BO$12))","v":148734956.62707025},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,BP$12))","v":170371800.87247887},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,BQ$12))","v":104071115.38214602},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,BR$12))","v":190912429.39432853},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,BS$12))","v":177140810.98427698},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,BT$12))","v":204049205.47920054},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,BU$12))","v":116528590.97667938},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,BV$12))","v":213347321.54055175},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,BW$12))","v":204297529.41474304},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,BX$12))","v":233180679.20378408},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,BY$12))","v":132650959.94512074},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,BZ$12))","v":244355973.93732142},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,CA$12))","v":225062094.38929445},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,CB$12))","v":256480644.57537311},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,CC$12))","v":153481705.81658158},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,CD$12))","v":280264690.54467589},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,CE$12))","v":256954951.78720641},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,CF$12))","v":294564045.87864834},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,CG$12))","v":166934058.6513353},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,CH$12))","v":304498572.39234316},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":21}]
[{"$f":"ROW()","v":22},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Prdction!$H$391","v":"Прямые производственные расходы"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B22=Lists!$CU$24,SUMIFS($Z22:$CJ22,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z22:$CJ22))","v":7038350952.1246328},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,AA$12))","v":669646.4933333334},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,AB$12))","v":714858.72000000009},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,AC$12))","v":920436.67333333346},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,AD$12))","v":1485258.0133333337},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,AE$12))","v":1719887.6},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,AF$12))","v":2456818.3800000004},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,AG$12))","v":3329336.3956000004},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,AH$12))","v":4597946.0658666668},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,AI$12))","v":5249071.7722666673},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,AJ$12))","v":6363858.6530666659},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,AK$12))","v":7847063.9197999984},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,AL$12))","v":10391928.152608},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,AM$12))","v":11549308.168765999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,AN$12))","v":12990288.657118667},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,AO$12))","v":15836046.965644669},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,AP$12))","v":20047685.478888001},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,AQ$12))","v":21134595.620769333},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,AR$12))","v":22824936.193678159},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,AS$12))","v":27833500.958408907},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,AT$12))","v":34315374.199949801},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,AU$12))","v":35983739.001976743},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,AV$12))","v":37421124.693276629},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,AW$12))","v":43801006.824450463},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,AX$12))","v":53085555.492036663},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,AY$12))","v":56100912.45096232},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,AZ$12))","v":57261639.141899779},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,BA$12))","v":66754182.854028627},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,BB$12))","v":79608933.770349383},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,BC$12))","v":81404566.248889908},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,BD$12))","v":81553183.591269612},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,BE$12))","v":96449367.272860616},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,BF$12))","v":114189895.13729051},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,BG$12))","v":116491957.89847338},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,BH$12))","v":114826691.98341292},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,BI$12))","v":131553189.19497034},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,BJ$12))","v":154020654.33441895},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,BK$12))","v":158679348.57822457},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,BL$12))","v":154107786.34145075},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,BM$12))","v":174243931.69831407},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,BN$12))","v":200591192.2673783},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,BO$12))","v":200279712.93159592},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,BP$12))","v":187307452.10619587},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,BQ$12))","v":214967845.31310594},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,BR$12))","v":243026165.55447316},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,BS$12))","v":241183982.43924344},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,BT$12))","v":223103022.75852531},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,BU$12))","v":248816913.59982044},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,BV$12))","v":279300841.75371617},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,BW$12))","v":282104462.19880855},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,BX$12))","v":260856381.94022083},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,BY$12))","v":290827876.84834546},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,BZ$12))","v":324484182.37208778},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,CA$12))","v":319421915.31680936},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,CB$12))","v":290083537.21757001},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,CC$12))","v":270516822.86724019},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,CD$12))","v":280357292.57843024},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,CE$12))","v":240002420.66417813},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,CF$12))","v":157591939.34957981},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,CG$12))","v":207422273.14620277},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,CH$12))","v":56289205.310117766},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":23}]
[{"$f":"ROW()","v":24},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Prdction!$H$80","v":"ФОТ обслуживающего персонала"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B24=Lists!$CU$24,SUMIFS($Z24:$CJ24,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z24:$CJ24))","v":2920736317.801239},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,AB$12))","v":10654.98046875},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,AC$12))","v":12785.9765625},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,AD$12))","v":117622.21484375003},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,AE$12))","v":226411.05625000005},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,AF$12))","v":352503.5859375},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,AG$12))","v":388268.54062499997},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,AH$12))","v":775743.61406250019},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,AI$12))","v":1056452.1000000003},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,AJ$12))","v":1521587.6867187505},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,AK$12))","v":1606463.7703125007},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,AL$12))","v":2272283.4148437502},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,AM$12))","v":2958338.0862500006},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,AN$12))","v":3796045.531390626},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,AO$12))","v":3941471.3907187516},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,AP$12))","v":5189327.4551718757},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,AQ$12))","v":6050609.1822812511},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,AR$12))","v":7369514.7296171878},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,AS$12))","v":7608827.4185156263},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,AT$12))","v":9490955.6683984399},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,AU$12))","v":10618981.781500002},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,AV$12))","v":12824757.015218752},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,AW$12))","v":13235848.043437501},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,AX$12))","v":15560370.398359373},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,AY$12))","v":17523157.93255078},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,AZ$12))","v":20721653.094643749},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,BA$12))","v":21301436.804534063},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,BB$12))","v":24544752.138285622},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,BC$12))","v":26304530.614826173},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,BD$12))","v":30483857.639351796},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,BE$12))","v":31275278.427865312},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,BF$12))","v":35396815.981609061},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,BG$12))","v":37345790.519649222},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,BH$12))","v":43143672.647955544},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,BI$12))","v":44258262.392525151},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,BJ$12))","v":48957432.292688832},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,BK$12))","v":52591274.112992927},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,BL$12))","v":60398150.035460584},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,BM$12))","v":61851764.906343259},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,BN$12))","v":67758687.13004531},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,BO$12))","v":69960219.365727037},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,BP$12))","v":79096062.690180957},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,BQ$12))","v":80882425.443434089},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,BR$12))","v":84670209.433326274},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,BS$12))","v":85427766.231304705},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,BT$12))","v":93841483.462667376},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,BU$12))","v":95524226.908939913},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,BV$12))","v":98400084.412435859},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,BW$12))","v":101449637.31096339},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,BX$12))","v":111287182.30360065},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,BY$12))","v":113155716.04621497},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,BZ$12))","v":116005204.80512032},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,CA$12))","v":116575102.55690138},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,CB$12))","v":125840525.23061906},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,CC$12))","v":127693609.76536259},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,CD$12))","v":130427086.34755917},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,CE$12))","v":130973781.66399848},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,CF$12))","v":140965971.69829115},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,CG$12))","v":142964409.70514968},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,CH$12))","v":144753272.10663015},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":25}]
[{"$f":"ROW()","v":26},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B26=Lists!$CU$24,SUMIFS($Z26:$CJ26,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z26:$CJ26))","v":839943134.19364023},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,AC$12))","v":3835.79296875},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,AD$12))","v":3835.79296875},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,AE$12))","v":41576.838749999995},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,AF$12))","v":73192.612500000017},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,AG$12))","v":112262.76843750001},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,AH$12))","v":117324.12093749997},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,AI$12))","v":255802.87687500005},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,AJ$12))","v":329162.18062500004},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,AK$12))","v":481939.13109375007},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,AL$12))","v":481939.13109375007},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,AM$12))","v":721634.203125},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,AN$12))","v":920674.87042500009},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,AO$12))","v":1182441.4172156253},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,AP$12))","v":1182441.4172156253},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,AQ$12))","v":1631669.6004187497},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,AR$12))","v":1851885.3855375003},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,AS$12))","v":2282648.2255546879},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,AT$12))","v":2282648.2255546879},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,AU$12))","v":2960214.3955125008},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,AV$12))","v":3230790.5622375002},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,AW$12))","v":3970754.4130312498},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,AX$12))","v":3970754.4130312498},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,AY$12))","v":4807582.4608031241},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,AZ$12))","v":5346820.3635576544},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,BA$12))","v":6390431.0413602171},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,BB$12))","v":6390431.0413602171},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,BC$12))","v":7558024.561510779},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,BD$12))","v":7958026.1090352666},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,BE$12))","v":9382583.528359592},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,BF$12))","v":9382583.528359592},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,BG$12))","v":10866337.047707345},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,BH$12))","v":11271217.177532252},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,BI$12))","v":13277478.717757547},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,BJ$12))","v":13277478.717757547},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,BK$12))","v":14969179.881816471},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,BL$12))","v":15939022.704314161},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,BM$12))","v":18555529.471902978},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,BN$12))","v":18555529.471902978},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,BO$12))","v":20682021.472435717},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,BP$12))","v":21049274.677174594},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,BQ$12))","v":24264727.633030225},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,BR$12))","v":24264727.633030225},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,BS$12))","v":25628329.869391415},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,BT$12))","v":25628329.869391415},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,BU$12))","v":28657268.072681971},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,BV$12))","v":28657268.072681971},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,BW$12))","v":29692576.773940507},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,BX$12))","v":30583354.077158723},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,BY$12))","v":33946714.813864492},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,BZ$12))","v":33946714.813864492},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,CA$12))","v":34972530.76707042},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,CB$12))","v":34972530.76707042},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,CC$12))","v":38308082.92960877},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,CD$12))","v":38308082.92960877},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,CE$12))","v":39292134.499199539},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,CF$12))","v":39292134.499199539},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,CG$12))","v":42889322.911544904},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,CH$12))","v":42889322.911544904},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":27}]
[{"$f":"ROW()","v":28},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$21","v":"Прямые расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X28-SUMIFS($X29:$X54,$J29:$J54,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B28=Lists!$CU$24,SUMIFS($Z28:$CJ28,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z28:$CJ28))","v":3914588410.4827075},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,AA$12))","v":2670081},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,AB$12))","v":4117513.59375},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,AC$12))","v":4217362.0462500006},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,AD$12))","v":4463196.7824999997},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,AE$12))","v":5112925.6566666672},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,AF$12))","v":5576456.7108333334},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,AG$12))","v":5687167.2283333326},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,AH$12))","v":6776117.2516666669},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,AI$12))","v":7632724.932222222},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,AJ$12))","v":8566452.2631944437},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,AK$12))","v":7970474.3012499996},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,AL$12))","v":10275069.8325},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,AM$12))","v":11553848.574722223},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,AN$12))","v":13138553.530069444},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,AO$12))","v":11489904.289375},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,AP$12))","v":15641701.38625},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,AQ$12))","v":16973094.576111112},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,AR$12))","v":19235139.943159722},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,AS$12))","v":16480331.739062501},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,AT$12))","v":22788325.268125001},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,AU$12))","v":24044178.90638889},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,AV$12))","v":27465749.571527775},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,AW$12))","v":23076104.771250002},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,AX$12))","v":31761961.791874997},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,AY$12))","v":33369972.273819439},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,AZ$12))","v":38054587.248157635},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,BA$12))","v":31689785.265681248},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,BB$12))","v":43433761.940915629},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,BC$12))","v":44644303.808274306},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,BD$12))","v":50372903.371754855},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,BE$12))","v":42155119.637306243},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,BF$12))","v":57170732.75371249},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,BG$12))","v":58202167.700500004},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,BH$12))","v":65535708.98885937},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,BI$12))","v":54871681.183940619},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,BJ$12))","v":73261870.50362812},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,BK$12))","v":75097717.888919532},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,BL$12))","v":84456151.434783474},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,BM$12))","v":71102868.915305972},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,BN$12))","v":93711073.821780175},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,BO$12))","v":94935661.396605745},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,BP$12))","v":105055702.75015026},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,BQ$12))","v":88499350.616935223},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,BR$12))","v":113361931.69087976},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,BS$12))","v":113004139.46028869},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,BT$12))","v":122954957.95817931},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,BU$12))","v":102481819.01139805},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,BV$12))","v":130074715.59891759},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,BW$12))","v":130516783.66638869},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,BX$12))","v":142123222.35536662},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,BY$12))","v":118420046.42683555},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,BZ$12))","v":149486067.73944709},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,CA$12))","v":148132550.08730954},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,CB$12))","v":159442659.09089899},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,CC$12))","v":132604402.96810907},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,CD$12))","v":166937724.11730048},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,CE$12))","v":164880315.28724766},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,CF$12))","v":177262724.5863035},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,CG$12))","v":147076421.08177477},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,CH$12))","v":183492371.90794843},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":29},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"Items!$AQ$17","v":"Прочие производственные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X29-SUM($X30:$X33))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B29=Lists!$CU$24,SUMIFS($Z29:$CJ29,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z29:$CJ29))","v":16824384},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,AB$12))","v":30000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,AC$12))","v":30000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,AD$12))","v":30000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,AE$12))","v":30000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,AF$12))","v":210000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,AG$12))","v":210000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,AH$12))","v":210000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,AI$12))","v":210000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,AJ$12))","v":210000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,AK$12))","v":210000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,AL$12))","v":210000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,AM$12))","v":210000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,AN$12))","v":216000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,AO$12))","v":216000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,AP$12))","v":216000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,AQ$12))","v":216000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,AR$12))","v":252000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,AS$12))","v":252000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,AT$12))","v":252000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,AU$12))","v":252000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,AV$12))","v":252000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,AW$12))","v":252000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,AX$12))","v":252000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,AY$12))","v":252000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,AZ$12))","v":259200},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,BA$12))","v":259200},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,BB$12))","v":259200},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,BC$12))","v":259200},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,BD$12))","v":302400},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,BE$12))","v":302400},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,BF$12))","v":302400},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,BG$12))","v":302400},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,BH$12))","v":302400},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,BI$12))","v":302400},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,BJ$12))","v":302400},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,BK$12))","v":302400},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,BL$12))","v":311040},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,BM$12))","v":311040},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,BN$12))","v":311040},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,BO$12))","v":311040},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,BP$12))","v":362880},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,BQ$12))","v":362880},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,BR$12))","v":362880},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,BS$12))","v":362880},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,BT$12))","v":362880},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,BU$12))","v":362880},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,BV$12))","v":362880},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,BW$12))","v":362880},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,BX$12))","v":373248},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,BY$12))","v":373248},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,BZ$12))","v":373248},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,CA$12))","v":373248},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,CB$12))","v":435456},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,CC$12))","v":435456},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,CD$12))","v":435456},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,CE$12))","v":435456},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,CF$12))","v":435456},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,CG$12))","v":435456},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,CH$12))","v":435456},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":30},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I29","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L30)=0,$L30=0,$L30=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L30)))","v":"Номерной фонд"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B30=Lists!$CU$24,SUMIFS($Z30:$CJ30,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z30:$CJ30))","v":11839680},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,AF$12))","v":150000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,AG$12))","v":150000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,AH$12))","v":150000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,AI$12))","v":150000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,AJ$12))","v":150000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,AK$12))","v":150000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,AL$12))","v":150000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,AM$12))","v":150000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,AN$12))","v":150000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,AO$12))","v":150000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,AP$12))","v":150000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,AQ$12))","v":150000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,AR$12))","v":180000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,AS$12))","v":180000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,AT$12))","v":180000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,AU$12))","v":180000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,AV$12))","v":180000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,AW$12))","v":180000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,AX$12))","v":180000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,AY$12))","v":180000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,AZ$12))","v":180000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,BA$12))","v":180000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,BB$12))","v":180000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,BC$12))","v":180000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,BD$12))","v":216000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,BE$12))","v":216000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,BF$12))","v":216000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,BG$12))","v":216000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,BH$12))","v":216000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,BI$12))","v":216000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,BJ$12))","v":216000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,BK$12))","v":216000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,BL$12))","v":216000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,BM$12))","v":216000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,BN$12))","v":216000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,BO$12))","v":216000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,BP$12))","v":259200},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,BQ$12))","v":259200},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,BR$12))","v":259200},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,BS$12))","v":259200},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,BT$12))","v":259200},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,BU$12))","v":259200},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,BV$12))","v":259200},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,BW$12))","v":259200},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,BX$12))","v":259200},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,BY$12))","v":259200},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,BZ$12))","v":259200},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,CA$12))","v":259200},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,CB$12))","v":311040},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,CC$12))","v":311040},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,CD$12))","v":311040},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,CE$12))","v":311040},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,CF$12))","v":311040},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,CG$12))","v":311040},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,CH$12))","v":311040},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":31},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I29","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L31)=0,$L31=0,$L31=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L31)))","v":"Food&Beverage"},null,{"$f":"L30+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B31=Lists!$CU$24,SUMIFS($Z31:$CJ31,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z31:$CJ31))","v":2616768},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,AB$12))","v":30000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,AC$12))","v":30000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,AD$12))","v":30000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,AE$12))","v":30000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,AF$12))","v":30000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,AG$12))","v":30000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,AH$12))","v":30000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,AI$12))","v":30000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,AJ$12))","v":30000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,AK$12))","v":30000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,AL$12))","v":30000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,AM$12))","v":30000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,AN$12))","v":36000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,AO$12))","v":36000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,AP$12))","v":36000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,AQ$12))","v":36000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,AR$12))","v":36000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,AS$12))","v":36000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,AT$12))","v":36000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,AU$12))","v":36000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,AV$12))","v":36000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,AW$12))","v":36000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,AX$12))","v":36000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,AY$12))","v":36000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,AZ$12))","v":43200},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,BA$12))","v":43200},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,BB$12))","v":43200},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,BC$12))","v":43200},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,BD$12))","v":43200},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,BE$12))","v":43200},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,BF$12))","v":43200},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,BG$12))","v":43200},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,BH$12))","v":43200},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,BI$12))","v":43200},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,BJ$12))","v":43200},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,BK$12))","v":43200},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,BL$12))","v":51840},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,BM$12))","v":51840},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,BN$12))","v":51840},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,BO$12))","v":51840},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,BP$12))","v":51840},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,BQ$12))","v":51840},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,BR$12))","v":51840},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,BS$12))","v":51840},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,BT$12))","v":51840},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,BU$12))","v":51840},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,BV$12))","v":51840},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,BW$12))","v":51840},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,BX$12))","v":62208},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,BY$12))","v":62208},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,BZ$12))","v":62208},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,CA$12))","v":62208},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,CB$12))","v":62208},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,CC$12))","v":62208},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,CD$12))","v":62208},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,CE$12))","v":62208},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,CF$12))","v":62208},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,CG$12))","v":62208},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,CH$12))","v":62208},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":32},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I29","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L32)=0,$L32=0,$L32=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L32)))","v":"Развлекат. услуги"},null,{"$f":"L31+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B32=Lists!$CU$24,SUMIFS($Z32:$CJ32,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z32:$CJ32))","v":2367936},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,AF$12))","v":30000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,AG$12))","v":30000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,AH$12))","v":30000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,AI$12))","v":30000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,AJ$12))","v":30000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,AK$12))","v":30000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,AL$12))","v":30000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,AM$12))","v":30000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,AN$12))","v":30000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,AO$12))","v":30000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,AP$12))","v":30000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,AQ$12))","v":30000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,AR$12))","v":36000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,AS$12))","v":36000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,AT$12))","v":36000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,AU$12))","v":36000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,AV$12))","v":36000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,AW$12))","v":36000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,AX$12))","v":36000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,AY$12))","v":36000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,AZ$12))","v":36000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,BA$12))","v":36000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,BB$12))","v":36000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,BC$12))","v":36000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,BD$12))","v":43200},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,BE$12))","v":43200},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,BF$12))","v":43200},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,BG$12))","v":43200},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,BH$12))","v":43200},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,BI$12))","v":43200},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,BJ$12))","v":43200},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,BK$12))","v":43200},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,BL$12))","v":43200},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,BM$12))","v":43200},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,BN$12))","v":43200},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,BO$12))","v":43200},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,BP$12))","v":51840},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,BQ$12))","v":51840},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,BR$12))","v":51840},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,BS$12))","v":51840},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,BT$12))","v":51840},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,BU$12))","v":51840},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,BV$12))","v":51840},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,BW$12))","v":51840},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,BX$12))","v":51840},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,BY$12))","v":51840},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,BZ$12))","v":51840},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,CA$12))","v":51840},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,CB$12))","v":62208},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,CC$12))","v":62208},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,CD$12))","v":62208},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,CE$12))","v":62208},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,CF$12))","v":62208},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,CG$12))","v":62208},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,CH$12))","v":62208},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":34},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"Items!$M$13","v":"Прямые переменные расходы маркетинга"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X34-SUM($X35:$X38))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B34=Lists!$CU$24,SUMIFS($Z34:$CJ34,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z34:$CJ34))","v":1414777100},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,AA$12))","v":720000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,AB$12))","v":738000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,AC$12))","v":834000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,AD$12))","v":1005800},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,AE$12))","v":1564800},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,AF$12))","v":1751500},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,AG$12))","v":1822000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,AH$12))","v":2639400},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,AI$12))","v":3244800},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,AJ$12))","v":3839600},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,AK$12))","v":3149500},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,AL$12))","v":4951600},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,AM$12))","v":5623200},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,AN$12))","v":6510900},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,AO$12))","v":4763500},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,AP$12))","v":7914500},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,AQ$12))","v":8487200},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,AR$12))","v":9796000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,AS$12))","v":6916000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,AT$12))","v":11644200},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,AU$12))","v":11874400},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,AV$12))","v":13804700},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,AW$12))","v":9253500},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,AX$12))","v":15790400},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,AY$12))","v":15777600},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,AZ$12))","v":18196400},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,BA$12))","v":11723500},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,BB$12))","v":20326100},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,BC$12))","v":19922400},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,BD$12))","v":22927400},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,BE$12))","v":14643000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,BF$12))","v":25468400},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,BG$12))","v":24440800},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,BH$12))","v":28213700},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,BI$12))","v":17632500},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,BJ$12))","v":30804200},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,BK$12))","v":29419200},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,BL$12))","v":33815000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,BM$12))","v":20774500},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,BN$12))","v":36549500},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,BO$12))","v":34603200},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,BP$12))","v":39647600},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,BQ$12))","v":24184500},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,BR$12))","v":42533900},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,BS$12))","v":39692800},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,BT$12))","v":45530000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,BU$12))","v":27370500},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,BV$12))","v":48263300},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,BW$12))","v":44942400},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,BX$12))","v":51349400},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,BY$12))","v":30506500},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,BZ$12))","v":54064700},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,CA$12))","v":50097600},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,CB$12))","v":57143600},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,CC$12))","v":33904500},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,CD$12))","v":60094700},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,CE$12))","v":55302400},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,CF$12))","v":63155600},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,CG$12))","v":37162500},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,CH$12))","v":65953700},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":35},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I34","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L35=0,$L35=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L35)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L35)))","v":"Расходы на привлечение туристов"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B35=Lists!$CU$24,SUMIFS($Z35:$CJ35,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z35:$CJ35))","v":870524500},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,AB$12))","v":9000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,AC$12))","v":5000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,AD$12))","v":113400},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,AE$12))","v":440800},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,AF$12))","v":560700},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,AG$12))","v":544000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,AH$12))","v":1094400},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,AI$12))","v":1464800},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,AJ$12))","v":1858500},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,AK$12))","v":1315000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,AL$12))","v":2538000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,AM$12))","v":2948000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,AN$12))","v":3537900},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,AO$12))","v":2273000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,AP$12))","v":4408200},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,AQ$12))","v":4750400},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,AR$12))","v":5621400},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,AS$12))","v":3588000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,AT$12))","v":6786000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,AU$12))","v":6896000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,AV$12))","v":8181000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,AW$12))","v":5035000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,AX$12))","v":9446400},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,AY$12))","v":9404800},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,AZ$12))","v":11014200},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,BA$12))","v":6579000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,BB$12))","v":12371400},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,BC$12))","v":12068800},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,BD$12))","v":14067000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,BE$12))","v":8420000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,BF$12))","v":15696000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,BG$12))","v":14976000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,BH$12))","v":17483400},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,BI$12))","v":10303000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,BJ$12))","v":19141200},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,BK$12))","v":18182400},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,BL$12))","v":21101400},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,BM$12))","v":12283000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,BN$12))","v":22851000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,BO$12))","v":21520000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,BP$12))","v":24867000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,BQ$12))","v":14495000},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,BR$12))","v":26771400},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,BS$12))","v":24900800},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,BT$12))","v":28771200},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,BU$12))","v":16609000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,BV$12))","v":30569400},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,BW$12))","v":28380800},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,BX$12))","v":32625000},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,BY$12))","v":18685000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,BZ$12))","v":34407000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,CA$12))","v":31792000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,CB$12))","v":36455400},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,CC$12))","v":20933000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,CD$12))","v":38392200},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,CE$12))","v":35230400},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,CF$12))","v":40424400},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,CG$12))","v":23083000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,CH$12))","v":42255000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":36},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I34","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L36=0,$L36=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L36)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L36)))","v":"Рекламные расходы"},null,{"$f":"L35+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B36=Lists!$CU$24,SUMIFS($Z36:$CJ36,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z36:$CJ36))","v":425732600},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,AB$12))","v":9000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,AC$12))","v":5000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,AD$12))","v":68400},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,AE$12))","v":196000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,AF$12))","v":262800},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,AG$12))","v":246000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,AH$12))","v":513000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,AI$12))","v":644000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,AJ$12))","v":845100},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,AK$12))","v":594500},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,AL$12))","v":1173600},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,AM$12))","v":1331200},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,AN$12))","v":1629000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,AO$12))","v":1042500},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,AP$12))","v":2058300},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,AQ$12))","v":2184800},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,AR$12))","v":2622600},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,AS$12))","v":1672000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,AT$12))","v":3202200},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,AU$12))","v":3218400},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,AV$12))","v":3863700},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,AW$12))","v":2374500},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,AX$12))","v":4500000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,AY$12))","v":4444800},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,AZ$12))","v":5254200},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,BA$12))","v":3132500},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,BB$12))","v":5942700},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,BC$12))","v":5757600},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,BD$12))","v":6764400},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,BE$12))","v":4043000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,BF$12))","v":7592400},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,BG$12))","v":7200800},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,BH$12))","v":8466300},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,BI$12))","v":4981500},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,BJ$12))","v":9315000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,BK$12))","v":8804800},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,BL$12))","v":10281600},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,BM$12))","v":5975500},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,BN$12))","v":11182500},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,BO$12))","v":10483200},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,BP$12))","v":12180600},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,BQ$12))","v":7089500},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,BR$12))","v":13162500},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,BS$12))","v":12192000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,BT$12))","v":14158800},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,BU$12))","v":8161500},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,BV$12))","v":15093900},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,BW$12))","v":13961600},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,BX$12))","v":16124400},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,BY$12))","v":9221500},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,BZ$12))","v":17057700},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,CA$12))","v":15705600},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,CB$12))","v":18088200},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,CC$12))","v":10371500},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,CD$12))","v":19102500},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,CE$12))","v":17472000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,CF$12))","v":20131200},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,CG$12))","v":11479500},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,CH$12))","v":21098700},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":37},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I34","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L37=0,$L37=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L37)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L37)))","v":"Расходы на поддержание конверсии"},null,{"$f":"L36+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B37=Lists!$CU$24,SUMIFS($Z37:$CJ37,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z37:$CJ37))","v":118520000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,AA$12))","v":720000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,AB$12))","v":720000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,AC$12))","v":824000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,AD$12))","v":824000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,AE$12))","v":928000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,AF$12))","v":928000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,AG$12))","v":1032000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,AH$12))","v":1032000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,AI$12))","v":1136000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,AJ$12))","v":1136000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,AK$12))","v":1240000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,AL$12))","v":1240000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,AM$12))","v":1344000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,AN$12))","v":1344000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,AO$12))","v":1448000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,AP$12))","v":1448000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,AQ$12))","v":1552000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,AR$12))","v":1552000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,AS$12))","v":1656000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,AT$12))","v":1656000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,AU$12))","v":1760000.0000000002},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,AV$12))","v":1760000.0000000002},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,AW$12))","v":1844000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,AX$12))","v":1844000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,AY$12))","v":1927999.9999999998},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,AZ$12))","v":1927999.9999999998},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,BA$12))","v":2012000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,BB$12))","v":2012000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,BC$12))","v":2096000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,BD$12))","v":2096000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,BE$12))","v":2180000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,BF$12))","v":2180000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,BG$12))","v":2264000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,BH$12))","v":2264000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,BI$12))","v":2348000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,BJ$12))","v":2348000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,BK$12))","v":2432000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,BL$12))","v":2432000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,BM$12))","v":2516000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,BN$12))","v":2516000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,BO$12))","v":2600000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,BP$12))","v":2600000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,BQ$12))","v":2600000},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,BR$12))","v":2600000},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,BS$12))","v":2600000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,BT$12))","v":2600000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,BU$12))","v":2600000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,BV$12))","v":2600000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,BW$12))","v":2600000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,BX$12))","v":2600000},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,BY$12))","v":2600000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,BZ$12))","v":2600000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,CA$12))","v":2600000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,CB$12))","v":2600000},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,CC$12))","v":2600000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,CD$12))","v":2600000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,CE$12))","v":2600000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,CF$12))","v":2600000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,CG$12))","v":2600000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,CH$12))","v":2600000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":39},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"Items!$Q$13","v":"Прямые постоянные расходы маркетинга"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X39-SUM($X40:$X43))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B39=Lists!$CU$24,SUMIFS($Z39:$CJ39,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z39:$CJ39))","v":207653028.9877201},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,AA$12))","v":1950000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,AB$12))","v":3252000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,AC$12))","v":3252000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,AD$12))","v":3252000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,AE$12))","v":3252000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,AF$12))","v":3252000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,AG$12))","v":3252000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,AH$12))","v":3252000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,AI$12))","v":3252000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,AJ$12))","v":3252000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,AK$12))","v":3252000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,AL$12))","v":3252000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,AM$12))","v":3310500},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,AN$12))","v":3364260},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,AO$12))","v":3364260},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,AP$12))","v":3364260},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,AQ$12))","v":3364260},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,AR$12))","v":3364260},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,AS$12))","v":3364260},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,AT$12))","v":3364260},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,AU$12))","v":3364260},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,AV$12))","v":3364260},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,AW$12))","v":3364260},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,AX$12))","v":3364260},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,AY$12))","v":3424515},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,AZ$12))","v":3481357.8},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,BA$12))","v":3481357.8},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,BB$12))","v":3481357.8},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,BC$12))","v":3481357.8},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,BD$12))","v":3481357.8},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,BE$12))","v":3481357.8},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,BF$12))","v":3481357.8},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,BG$12))","v":3481357.8},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,BH$12))","v":3481357.8},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,BI$12))","v":3481357.8},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,BJ$12))","v":3481357.8},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,BK$12))","v":3543420.45},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,BL$12))","v":3603585.5340000009},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,BM$12))","v":3603585.5340000009},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,BN$12))","v":3603585.5340000009},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,BO$12))","v":3603585.5340000009},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,BP$12))","v":3603585.5340000009},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,BQ$12))","v":3603585.5340000009},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,BR$12))","v":3603585.5340000009},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,BS$12))","v":3603585.5340000009},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,BT$12))","v":3603585.5340000009},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,BU$12))","v":3603585.5340000009},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,BV$12))","v":3603585.5340000009},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,BW$12))","v":3667510.0635000006},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,BX$12))","v":3731258.80002},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,BY$12))","v":3731258.80002},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,BZ$12))","v":3731258.80002},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,CA$12))","v":3731258.80002},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,CB$12))","v":3731258.80002},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,CC$12))","v":3731258.80002},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,CD$12))","v":3731258.80002},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,CE$12))","v":3731258.80002},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,CF$12))","v":3731258.80002},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,CG$12))","v":3731258.80002},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,CH$12))","v":3731258.80002},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":40},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I39","v":"Прямые постоянные расходы маркетинга"},{"$f":"IF(OR($L40=0,$L40=\"\",SUMIFS(Items!$A:$A,Items!$R:$R,$L40)=0),0,INDEX(Items!$Q:$Q,SUMIFS(Items!$A:$A,Items!$R:$R,$L40)))","v":"ФОТ сотрудников маркетинга"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B40=Lists!$CU$24,SUMIFS($Z40:$CJ40,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z40:$CJ40))","v":148641585.10890001},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,AA$12))","v":1950000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,AB$12))","v":2340000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,AC$12))","v":2340000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,AD$12))","v":2340000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,AE$12))","v":2340000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,AF$12))","v":2340000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,AG$12))","v":2340000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,AH$12))","v":2340000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,AI$12))","v":2340000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,AJ$12))","v":2340000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,AK$12))","v":2340000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,AL$12))","v":2340000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,AM$12))","v":2398500},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,AN$12))","v":2410200},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,AO$12))","v":2410200},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,AP$12))","v":2410200},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,AQ$12))","v":2410200},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,AR$12))","v":2410200},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,AS$12))","v":2410200},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,AT$12))","v":2410200},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,AU$12))","v":2410200},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,AV$12))","v":2410200},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,AW$12))","v":2410200},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,AX$12))","v":2410200},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,AY$12))","v":2470455},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,AZ$12))","v":2482506},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,BA$12))","v":2482506},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,BB$12))","v":2482506},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,BC$12))","v":2482506},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,BD$12))","v":2482506},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,BE$12))","v":2482506},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,BF$12))","v":2482506},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,BG$12))","v":2482506},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,BH$12))","v":2482506},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,BI$12))","v":2482506},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,BJ$12))","v":2482506},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,BK$12))","v":2544568.6500000004},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,BL$12))","v":2556981.1800000006},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,BM$12))","v":2556981.1800000006},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,BN$12))","v":2556981.1800000006},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,BO$12))","v":2556981.1800000006},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,BP$12))","v":2556981.1800000006},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,BQ$12))","v":2556981.1800000006},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,BR$12))","v":2556981.1800000006},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,BS$12))","v":2556981.1800000006},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,BT$12))","v":2556981.1800000006},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,BU$12))","v":2556981.1800000006},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,BV$12))","v":2556981.1800000006},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,BW$12))","v":2620905.7095000003},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,BX$12))","v":2633690.6154},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,BY$12))","v":2633690.6154},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,BZ$12))","v":2633690.6154},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,CA$12))","v":2633690.6154},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,CB$12))","v":2633690.6154},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,CC$12))","v":2633690.6154},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,CD$12))","v":2633690.6154},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,CE$12))","v":2633690.6154},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,CF$12))","v":2633690.6154},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,CG$12))","v":2633690.6154},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,CH$12))","v":2633690.6154},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":41},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I39","v":"Прямые постоянные расходы маркетинга"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B41=Lists!$CU$24,SUMIFS($Z41:$CJ41,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z41:$CJ41))","v":43934052.878820002},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,AB$12))","v":702000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,AC$12))","v":702000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,AD$12))","v":702000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,AE$12))","v":702000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,AF$12))","v":702000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,AG$12))","v":702000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,AH$12))","v":702000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,AI$12))","v":702000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,AJ$12))","v":702000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,AK$12))","v":702000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,AL$12))","v":702000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,AM$12))","v":702000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,AN$12))","v":723060},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,AO$12))","v":723060},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,AP$12))","v":723060},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,AQ$12))","v":723060},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,AR$12))","v":723060},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,AS$12))","v":723060},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,AT$12))","v":723060},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,AU$12))","v":723060},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,AV$12))","v":723060},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,AW$12))","v":723060},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,AX$12))","v":723060},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,AY$12))","v":723060},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,AZ$12))","v":744751.79999999993},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,BA$12))","v":744751.79999999993},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,BB$12))","v":744751.79999999993},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,BC$12))","v":744751.79999999993},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,BD$12))","v":744751.79999999993},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,BE$12))","v":744751.79999999993},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,BF$12))","v":744751.79999999993},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,BG$12))","v":744751.79999999993},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,BH$12))","v":744751.79999999993},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,BI$12))","v":744751.79999999993},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,BJ$12))","v":744751.79999999993},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,BK$12))","v":744751.79999999993},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,BL$12))","v":767094.35400000017},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,BM$12))","v":767094.35400000017},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,BN$12))","v":767094.35400000017},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,BO$12))","v":767094.35400000017},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,BP$12))","v":767094.35400000017},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,BQ$12))","v":767094.35400000017},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,BR$12))","v":767094.35400000017},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,BS$12))","v":767094.35400000017},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,BT$12))","v":767094.35400000017},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,BU$12))","v":767094.35400000017},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,BV$12))","v":767094.35400000017},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,BW$12))","v":767094.35400000017},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,BX$12))","v":790107.18461999996},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,BY$12))","v":790107.18461999996},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,BZ$12))","v":790107.18461999996},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,CA$12))","v":790107.18461999996},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,CB$12))","v":790107.18461999996},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,CC$12))","v":790107.18461999996},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,CD$12))","v":790107.18461999996},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,CE$12))","v":790107.18461999996},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,CF$12))","v":790107.18461999996},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,CG$12))","v":790107.18461999996},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,CH$12))","v":790107.18461999996},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":42},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I39","v":"Прямые постоянные расходы маркетинга"},{"$f":"IF(OR($L42=0,$L42=\"\",SUMIFS(Items!$A:$A,Items!$R:$R,$L42)=0),0,INDEX(Items!$Q:$Q,SUMIFS(Items!$A:$A,Items!$R:$R,$L42)))","v":"Прочие расходы маркетинга"},null,{"$f":"MAX(L$40:L41)+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B42=Lists!$CU$24,SUMIFS($Z42:$CJ42,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z42:$CJ42))","v":15077391},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,AB$12))","v":210000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,AC$12))","v":210000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,AD$12))","v":210000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,AE$12))","v":210000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,AF$12))","v":210000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,AG$12))","v":210000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,AH$12))","v":210000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,AI$12))","v":210000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,AJ$12))","v":210000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,AK$12))","v":210000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,AL$12))","v":210000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,AM$12))","v":210000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,AN$12))","v":231000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,AO$12))","v":231000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,AP$12))","v":231000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,AQ$12))","v":231000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,AR$12))","v":231000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,AS$12))","v":231000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,AT$12))","v":231000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,AU$12))","v":231000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,AV$12))","v":231000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,AW$12))","v":231000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,AX$12))","v":231000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,AY$12))","v":231000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,AZ$12))","v":254100.00000000003},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,BA$12))","v":254100.00000000003},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,BB$12))","v":254100.00000000003},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,BC$12))","v":254100.00000000003},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,BD$12))","v":254100.00000000003},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,BE$12))","v":254100.00000000003},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,BF$12))","v":254100.00000000003},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,BG$12))","v":254100.00000000003},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,BH$12))","v":254100.00000000003},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,BI$12))","v":254100.00000000003},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,BJ$12))","v":254100.00000000003},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,BK$12))","v":254100.00000000003},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,BL$12))","v":279510.00000000006},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,BM$12))","v":279510.00000000006},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,BN$12))","v":279510.00000000006},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,BO$12))","v":279510.00000000006},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,BP$12))","v":279510.00000000006},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,BQ$12))","v":279510.00000000006},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,BR$12))","v":279510.00000000006},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,BS$12))","v":279510.00000000006},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,BT$12))","v":279510.00000000006},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,BU$12))","v":279510.00000000006},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,BV$12))","v":279510.00000000006},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,BW$12))","v":279510.00000000006},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,BX$12))","v":307461.00000000006},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,BY$12))","v":307461.00000000006},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,BZ$12))","v":307461.00000000006},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,CA$12))","v":307461.00000000006},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,CB$12))","v":307461.00000000006},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,CC$12))","v":307461.00000000006},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,CD$12))","v":307461.00000000006},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,CE$12))","v":307461.00000000006},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,CF$12))","v":307461.00000000006},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,CG$12))","v":307461.00000000006},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,CH$12))","v":307461.00000000006},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":44},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"Items!$AD$13","v":"Прямые переменные коммерческие расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X44-SUM($X45:$X48))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B44=Lists!$CU$24,SUMIFS($Z44:$CJ44,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z44:$CJ44))","v":409932982.80000007},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,AA$12))","v":81},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,AB$12))","v":1830},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,AC$12))","v":2495.6400000000003},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,AD$12))","v":20982.720000000008},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,AE$12))","v":40188.240000000013},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,AF$12))","v":60985.440000000017},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,AG$12))","v":69725.52},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,AH$12))","v":135384.96000000002},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,AI$12))","v":185865.96},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,AJ$12))","v":259851.60000000003},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,AK$12))","v":232550.51999999996},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,AL$12))","v":383951.51999999996},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,AM$12))","v":503513.0400000001},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,AN$12))","v":627138.24},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,AO$12))","v":521255.27999999997},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,AP$12))","v":839386.07999999984},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,AQ$12))","v":1022973.72},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,AR$12))","v":1215395.2799999998},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,AS$12))","v":995151.72},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,AT$12))","v":1526904.9600000004},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,AU$12))","v":1793796.9600000004},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,AV$12))","v":2111498.4},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,AW$12))","v":1669749.8400000003},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,AX$12))","v":2482566.7199999997},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,AY$12))","v":2882698.0799999991},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,AZ$12))","v":3309036.1199999982},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,BA$12))","v":2564248.4399999995},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,BB$12))","v":3784876.4400000004},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,BC$12))","v":4304141.4000000004},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,BD$12))","v":4865047.919999999},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,BE$12))","v":3750818.6399999997},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,BF$12))","v":5446655.2800000003},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,BG$12))","v":6108839.4000000004},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,BH$12))","v":6881094.8400000017},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,BI$12))","v":5236770.96},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,BJ$12))","v":7507287.7200000007},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,BK$12))","v":8386594.5599999987},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,BL$12))","v":9348350.8800000008},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,BM$12))","v":7045256.2799999993},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,BN$12))","v":10063238.159999998},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,BO$12))","v":11097600.84},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,BP$12))","v":12227511.359999996},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,BQ$12))","v":8953680.3599999994},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,BR$12))","v":12463324.560000001},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,BS$12))","v":13264651.680000003},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,BT$12))","v":14438578.440000001},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,BU$12))","v":10478712.119999999},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,BV$12))","v":14448207.720000003},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,BW$12))","v":15372530.880000001},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,BX$12))","v":16622271.119999997},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,BY$12))","v":11999702.760000002},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,BZ$12))","v":16515890.879999999},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,CA$12))","v":17454158.639999997},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,CB$12))","v":18768909.719999999},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,CC$12))","v":13552949.639999999},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,CD$12))","v":18564046.199999999},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,CE$12))","v":19545003.599999998},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,CF$12))","v":21007948.800000001},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,CG$12))","v":15097637.4},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,CH$12))","v":19871487.600000001},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":45},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I44","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L45)=0,$L45=0,$L45=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L45)))","v":"Номерной фонд"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B45=Lists!$CU$24,SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z45:$CJ45))","v":273288655.19999999},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,AA$12))","v":54},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,AB$12))","v":1220},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,AC$12))","v":1663.7600000000002},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,AD$12))","v":13988.480000000003},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,AE$12))","v":26792.160000000011},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,AF$12))","v":40656.960000000006},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,AG$12))","v":46483.68},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,AH$12))","v":90256.640000000014},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,AI$12))","v":123910.63999999998},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,AJ$12))","v":173234.40000000002},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,AK$12))","v":155033.68},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,AL$12))","v":255967.68},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,AM$12))","v":335675.36000000004},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,AN$12))","v":418092.16},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,AO$12))","v":347503.51999999996},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,AP$12))","v":559590.72},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,AQ$12))","v":681982.48},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,AR$12))","v":810263.5199999999},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,AS$12))","v":663434.48},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,AT$12))","v":1017936.6400000001},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,AU$12))","v":1195864.6400000001},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,AV$12))","v":1407665.6},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,AW$12))","v":1113166.56},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,AX$12))","v":1655044.4799999997},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,AY$12))","v":1921798.7199999997},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,AZ$12))","v":2206024.0799999991},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,BA$12))","v":1709498.9599999997},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,BB$12))","v":2523250.96},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,BC$12))","v":2869427.6},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,BD$12))","v":3243365.2799999993},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,BE$12))","v":2500545.7599999998},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,BF$12))","v":3631103.5200000005},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,BG$12))","v":4072559.5999999996},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,BH$12))","v":4587396.5600000005},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,BI$12))","v":3491180.64},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,BJ$12))","v":5004858.4800000004},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,BK$12))","v":5591063.0399999991},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,BL$12))","v":6232233.9199999999},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,BM$12))","v":4696837.5199999996},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,BN$12))","v":6708825.4399999995},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,BO$12))","v":7398400.5599999996},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,BP$12))","v":8151674.2399999984},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,BQ$12))","v":5969120.2399999993},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,BR$12))","v":8308883.040000001},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,BS$12))","v":8843101.120000001},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,BT$12))","v":9625718.9600000009},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,BU$12))","v":6985808.0800000001},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,BV$12))","v":9632138.4800000004},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,BW$12))","v":10248353.92},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,BX$12))","v":11081514.079999998},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,BY$12))","v":7999801.8399999999},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,BZ$12))","v":11010593.919999998},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,CA$12))","v":11636105.759999998},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,CB$12))","v":12512606.479999999},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,CC$12))","v":9035299.7599999998},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,CD$12))","v":12376030.800000001},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,CE$12))","v":13030002.399999999},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,CF$12))","v":14005299.200000001},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,CG$12))","v":10065091.6},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,CH$12))","v":13247658.4},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":46},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I44","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L46)=0,$L46=0,$L46=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L46)))","v":"Food&Beverage"},null,{"$f":"L45+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B46=Lists!$CU$24,SUMIFS($Z46:$CJ46,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z46:$CJ46))","v":68322163.799999997},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,AA$12))","v":13.5},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,AB$12))","v":305},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,AC$12))","v":415.94000000000005},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,AD$12))","v":3497.1200000000008},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,AE$12))","v":6698.0400000000027},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,AF$12))","v":10164.240000000002},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,AG$12))","v":11620.92},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,AH$12))","v":22564.160000000003},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,AI$12))","v":30977.659999999996},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,AJ$12))","v":43308.600000000006},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,AK$12))","v":38758.42},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,AL$12))","v":63991.92},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,AM$12))","v":83918.840000000011},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,AN$12))","v":104523.04},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,AO$12))","v":86875.87999999999},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,AP$12))","v":139897.68},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,AQ$12))","v":170495.62},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,AR$12))","v":202565.87999999998},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,AS$12))","v":165858.62},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,AT$12))","v":254484.16000000003},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,AU$12))","v":298966.16000000003},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,AV$12))","v":351916.4},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,AW$12))","v":278291.64},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,AX$12))","v":413761.11999999994},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,AY$12))","v":480449.67999999993},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,AZ$12))","v":551506.01999999979},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,BA$12))","v":427374.73999999993},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,BB$12))","v":630812.74},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,BC$12))","v":717356.9},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,BD$12))","v":810841.31999999983},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,BE$12))","v":625136.43999999994},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,BF$12))","v":907775.88000000012},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,BG$12))","v":1018139.8999999999},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,BH$12))","v":1146849.1400000001},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,BI$12))","v":872795.16},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,BJ$12))","v":1251214.6200000001},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,BK$12))","v":1397765.7599999998},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,BL$12))","v":1558058.48},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,BM$12))","v":1174209.3799999999},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,BN$12))","v":1677206.3599999999},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,BO$12))","v":1849600.14},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,BP$12))","v":2037918.5599999996},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,BQ$12))","v":1492280.0599999998},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,BR$12))","v":2077220.7600000002},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,BS$12))","v":2210775.2800000003},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,BT$12))","v":2406429.7400000002},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,BU$12))","v":1746452.02},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,BV$12))","v":2408034.62},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,BW$12))","v":2562088.48},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,BX$12))","v":2770378.5199999996},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,BY$12))","v":1999950.46},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,BZ$12))","v":2752648.4799999995},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,CA$12))","v":2909026.4399999995},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,CB$12))","v":3128151.6199999996},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,CC$12))","v":2258824.94},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,CD$12))","v":3094007.7},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,CE$12))","v":3257500.5999999996},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,CF$12))","v":3501324.8000000003},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,CG$12))","v":2516272.9},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,CH$12))","v":3311914.6},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":47},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I44","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L47)=0,$L47=0,$L47=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L47)))","v":"Развлекат. услуги"},null,{"$f":"L46+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B47=Lists!$CU$24,SUMIFS($Z47:$CJ47,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z47:$CJ47))","v":68322163.799999997},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,AA$12))","v":13.5},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,AB$12))","v":305},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,AC$12))","v":415.94000000000005},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,AD$12))","v":3497.1200000000008},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,AE$12))","v":6698.0400000000027},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,AF$12))","v":10164.240000000002},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,AG$12))","v":11620.92},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,AH$12))","v":22564.160000000003},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,AI$12))","v":30977.659999999996},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,AJ$12))","v":43308.600000000006},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,AK$12))","v":38758.42},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,AL$12))","v":63991.92},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,AM$12))","v":83918.840000000011},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,AN$12))","v":104523.04},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,AO$12))","v":86875.87999999999},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,AP$12))","v":139897.68},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,AQ$12))","v":170495.62},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,AR$12))","v":202565.87999999998},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,AS$12))","v":165858.62},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,AT$12))","v":254484.16000000003},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,AU$12))","v":298966.16000000003},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,AV$12))","v":351916.4},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,AW$12))","v":278291.64},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,AX$12))","v":413761.11999999994},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,AY$12))","v":480449.67999999993},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,AZ$12))","v":551506.01999999979},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,BA$12))","v":427374.73999999993},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,BB$12))","v":630812.74},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,BC$12))","v":717356.9},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,BD$12))","v":810841.31999999983},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,BE$12))","v":625136.43999999994},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,BF$12))","v":907775.88000000012},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,BG$12))","v":1018139.8999999999},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,BH$12))","v":1146849.1400000001},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,BI$12))","v":872795.16},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,BJ$12))","v":1251214.6200000001},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,BK$12))","v":1397765.7599999998},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,BL$12))","v":1558058.48},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,BM$12))","v":1174209.3799999999},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,BN$12))","v":1677206.3599999999},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,BO$12))","v":1849600.14},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,BP$12))","v":2037918.5599999996},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,BQ$12))","v":1492280.0599999998},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,BR$12))","v":2077220.7600000002},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,BS$12))","v":2210775.2800000003},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,BT$12))","v":2406429.7400000002},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,BU$12))","v":1746452.02},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,BV$12))","v":2408034.62},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,BW$12))","v":2562088.48},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,BX$12))","v":2770378.5199999996},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,BY$12))","v":1999950.46},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,BZ$12))","v":2752648.4799999995},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,CA$12))","v":2909026.4399999995},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,CB$12))","v":3128151.6199999996},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,CC$12))","v":2258824.94},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,CD$12))","v":3094007.7},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,CE$12))","v":3257500.5999999996},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,CF$12))","v":3501324.8000000003},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,CG$12))","v":2516272.9},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,CH$12))","v":3311914.6},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":49},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"Items!$AH$13","v":"Прямые постоянные расходы отдела продаж"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X49-SUM($X50:$X53))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B49=Lists!$CU$24,SUMIFS($Z49:$CJ49,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z49:$CJ49))","v":1865400914.6949871},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,AB$12))","v":95683.59375},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,AC$12))","v":98866.40625},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,AD$12))","v":154414.0625},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,AE$12))","v":225937.41666666669},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,AF$12))","v":301971.27083333331},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,AG$12))","v":333441.70833333337},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,AH$12))","v":539332.29166666674},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,AI$12))","v":740058.97222222236},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,AJ$12))","v":1005000.6631944446},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,AK$12))","v":1126423.7812500002},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,AL$12))","v":1477518.3125},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,AM$12))","v":1906635.5347222222},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,AN$12))","v":2420255.2900694446},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,AO$12))","v":2624889.0093749999},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,AP$12))","v":3307555.3062499994},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,AQ$12))","v":3882660.8561111107},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,AR$12))","v":4607484.6631597225},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,AS$12))","v":4952920.0190625004},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,AT$12))","v":6000960.3081250014},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,AU$12))","v":6759721.9463888891},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,AV$12))","v":7933291.1715277778},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,AW$12))","v":8536594.9312500004},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,AX$12))","v":9872735.0718749985},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,AY$12))","v":11033159.193819443},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,AZ$12))","v":12808593.328157634},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,BA$12))","v":13661479.025681246},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,BB$12))","v":15582227.700915623},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,BC$12))","v":16677204.608274305},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,BD$12))","v":18796697.65175486},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,BE$12))","v":19977543.197306242},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,BF$12))","v":22471919.673712496},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,BG$12))","v":23868770.500500001},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,BH$12))","v":26657156.34885937},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,BI$12))","v":28218652.423940621},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,BJ$12))","v":31166624.983628124},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,BK$12))","v":33446102.878919534},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,BL$12))","v":37378175.020783469},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,BM$12))","v":39368487.101305962},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,BN$12))","v":43183710.127780184},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,BO$12))","v":45320235.022605747},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,BP$12))","v":49214125.856150277},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,BQ$12))","v":51394704.722935222},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,BR$12))","v":54398241.59687975},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,BS$12))","v":56080222.246288687},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,BT$12))","v":59019913.984179303},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,BU$12))","v":60666141.357398048},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,BV$12))","v":63396742.34491758},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,BW$12))","v":66171462.722888678},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,BX$12))","v":70047044.435346618},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,BY$12))","v":71809336.866815552},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,BZ$12))","v":74800970.059427083},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,CA$12))","v":76476284.647289544},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,CB$12))","v":79363434.570878997},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,CC$12))","v":80980238.528089076},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,CD$12))","v":84112263.117280483},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,CE$12))","v":85866196.887227654},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,CF$12))","v":88932460.986283511},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,CG$12))","v":90649568.881754786},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,CH$12))","v":93500469.507928431},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":50},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I49","v":"Прямые постоянные расходы отдела продаж"},{"$f":"IF(OR($L50=0,$L50=\"\",SUMIFS(Items!$A:$A,Items!$AI:$AI,$L50)=0),0,INDEX(Items!$AH:$AH,SUMIFS(Items!$A:$A,Items!$AI:$AI,$L50)))","v":"ФОТ менеджеров-консультантов"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B50=Lists!$CU$24,SUMIFS($Z50:$CJ50,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z50:$CJ50))","v":1442925077.7326214},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,AB$12))","v":5683.59375},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,AC$12))","v":6820.3125},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,AD$12))","v":62367.96875},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,AE$12))","v":113894.16666666669},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,AF$12))","v":175378.02083333331},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,AG$12))","v":187624.27083333334},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,AH$12))","v":392951.0416666668},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,AI$12))","v":519872.84722222231},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,AJ$12))","v":753883.66319444461},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,AK$12))","v":797249.06250000023},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,AL$12))","v":1148343.59375},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,AM$12))","v":1451066.7847222222},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,AN$12))","v":1862984.9975694446},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,AO$12))","v":1936068.46875},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,AP$12))","v":2618734.7656249995},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,AQ$12))","v":2948080.4486111109},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,AR$12))","v":3603491.7831597226},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,AS$12))","v":3726861.5531250001},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,AT$12))","v":4774901.8421875015},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,AU$12))","v":5156368.9763888884},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,AV$12))","v":6268068.934027778},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,AW$12))","v":6483534.5625},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,AX$12))","v":7819674.7031249981},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,AY$12))","v":8499088.3744444437},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,AZ$12))","v":10104535.677232634},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,BA$12))","v":10409137.712062497},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,BB$12))","v":12329886.387296874},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,BC$12))","v":12733393.77157118},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,BD$12))","v":14845918.061329858},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,BE$12))","v":15267648.613312494},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,BF$12))","v":17762025.089718748},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,BG$12))","v":18260900.385000002},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,BH$12))","v":21049286.23335937},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,BI$12))","v":21606963.403031249},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,BJ$12))","v":24554935.962718751},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,BK$12))","v":25773143.73652266},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,BL$12))","v":29452995.104114689},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,BM$12))","v":30163820.847158436},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,BN$12))","v":33979043.873632655},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,BO$12))","v":34742088.478927501},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,BP$12))","v":38635979.312472031},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,BQ$12))","v":39414757.479180939},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,BR$12))","v":42418294.353125468},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,BS$12))","v":43019001.727914378},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,BT$12))","v":45958693.465804994},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,BU$12))","v":46546631.813383117},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,BV$12))","v":49277232.80090265},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,BW$12))","v":51068936.823366717},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,BX$12))","v":54465004.358838998},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,BY$12))","v":55094394.512935042},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,BZ$12))","v":58086027.705546573},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,CA$12))","v":58684354.344068877},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,CB$12))","v":61571504.267658331},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,CC$12))","v":62148934.252376214},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,CD$12))","v":65280958.841567613},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,CE$12))","v":65907363.759405896},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,CF$12))","v":68973627.858461753},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,CG$12))","v":69586880.678272918},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,CH$12))","v":72437781.304446548},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":51},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I49","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B51=Lists!$CU$24,SUMIFS($Z51:$CJ51,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z51:$CJ51))","v":414625532.9623661},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,AC$12))","v":2046.09375},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,AD$12))","v":2046.09375},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,AE$12))","v":22043.25},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,AF$12))","v":36593.25},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,AG$12))","v":55817.437499999993},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,AH$12))","v":56381.25},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,AI$12))","v":130186.12500000003},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,AJ$12))","v":161116.99999999997},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,AK$12))","v":239174.71875000006},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,AL$12))","v":239174.71875000006},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,AM$12))","v":365568.75},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,AN$12))","v":449270.29249999998},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,AO$12))","v":580820.54062500002},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,AP$12))","v":580820.54062500002},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,AQ$12))","v":826580.40749999986},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,AR$12))","v":895992.87999999989},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,AS$12))","v":1118058.4659374999},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,AT$12))","v":1118058.4659374999},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,AU$12))","v":1495352.9700000004},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,AV$12))","v":1557222.2375},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,AW$12))","v":1945060.3687499999},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,AX$12))","v":1945060.3687499999},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,AY$12))","v":2426070.819374999},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,AZ$12))","v":2574457.6509249993},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,BA$12))","v":3122741.3136187489},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,BB$12))","v":3122741.3136187489},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,BC$12))","v":3814210.8367031249},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,BD$12))","v":3821179.5904250001},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,BE$12))","v":4580294.5839937478},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,BF$12))","v":4580294.5839937478},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,BG$12))","v":5478270.1154999994},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,BH$12))","v":5478270.1154999994},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,BI$12))","v":6482089.0209093736},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,BJ$12))","v":6482089.0209093736},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,BK$12))","v":7543359.1423968757},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,BL$12))","v":7769659.9166687829},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,BM$12))","v":9049146.2541475296},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,BN$12))","v":9049146.2541475296},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,BO$12))","v":10422626.543678248},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,BP$12))","v":10422626.543678248},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,BQ$12))","v":11824427.243754281},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,BR$12))","v":11824427.243754281},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,BS$12))","v":12905700.518374311},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,BT$12))","v":12905700.518374311},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,BU$12))","v":13963989.544014934},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,BV$12))","v":13963989.544014934},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,BW$12))","v":14947005.899521966},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,BX$12))","v":15395416.076507622},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,BY$12))","v":16528318.353880512},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,BZ$12))","v":16528318.353880512},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,CA$12))","v":17605306.303220663},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,CB$12))","v":17605306.303220663},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,CC$12))","v":18644680.275712863},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,CD$12))","v":18644680.275712863},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,CE$12))","v":19772209.127821766},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,CF$12))","v":19772209.127821766},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,CG$12))","v":20876064.203481875},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,CH$12))","v":20876064.203481875},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":52},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I49","v":"Прямые постоянные расходы отдела продаж"},{"$f":"IF(OR($L52=0,$L52=\"\",SUMIFS(Items!$A:$A,Items!$AI:$AI,$L52)=0),0,INDEX(Items!$AH:$AH,SUMIFS(Items!$A:$A,Items!$AI:$AI,$L52)))","v":"Прочие расходы отдела продаж"},null,{"$f":"MAX(L$50:L51)+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B52=Lists!$CU$24,SUMIFS($Z52:$CJ52,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z52:$CJ52))","v":7850304},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,AB$12))","v":90000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,AC$12))","v":90000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,AD$12))","v":90000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,AE$12))","v":90000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,AF$12))","v":90000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,AG$12))","v":90000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,AH$12))","v":90000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,AI$12))","v":90000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,AJ$12))","v":90000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,AK$12))","v":90000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,AL$12))","v":90000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,AM$12))","v":90000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,AN$12))","v":108000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,AO$12))","v":108000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,AP$12))","v":108000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,AQ$12))","v":108000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,AR$12))","v":108000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,AS$12))","v":108000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,AT$12))","v":108000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,AU$12))","v":108000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,AV$12))","v":108000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,AW$12))","v":108000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,AX$12))","v":108000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,AY$12))","v":108000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,AZ$12))","v":129600},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,BA$12))","v":129600},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,BB$12))","v":129600},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,BC$12))","v":129600},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,BD$12))","v":129600},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,BE$12))","v":129600},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,BF$12))","v":129600},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,BG$12))","v":129600},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,BH$12))","v":129600},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,BI$12))","v":129600},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,BJ$12))","v":129600},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,BK$12))","v":129600},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,BL$12))","v":155520},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,BM$12))","v":155520},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,BN$12))","v":155520},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,BO$12))","v":155520},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,BP$12))","v":155520},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,BQ$12))","v":155520},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,BR$12))","v":155520},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,BS$12))","v":155520},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,BT$12))","v":155520},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,BU$12))","v":155520},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,BV$12))","v":155520},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,BW$12))","v":155520},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,BX$12))","v":186624},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,BY$12))","v":186624},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,BZ$12))","v":186624},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,CA$12))","v":186624},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,CB$12))","v":186624},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,CC$12))","v":186624},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,CD$12))","v":186624},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,CE$12))","v":186624},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,CF$12))","v":186624},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,CG$12))","v":186624},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,CH$12))","v":186624},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$23","v":"Управленческие расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X56-SUMIFS($X57:$X83,$J57:$J83,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B56=Lists!$CU$24,SUMIFS($Z56:$CJ56,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z56:$CJ56))","v":727406930.51220262},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,AA$12))","v":4725550},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,AB$12))","v":3965490.3624999998},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,AC$12))","v":4025889.0213541663},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,AD$12))","v":4127581.6530763889},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,AE$12))","v":4221886.7065166663},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,AF$12))","v":4292927.8425439065},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,AG$12))","v":4241335.4861080069},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,AH$12))","v":4504008.6990373554},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,AI$12))","v":4526252.2361446125},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,AJ$12))","v":4730320.4838872375},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,AK$12))","v":4465024.4640614707},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,AL$12))","v":4957317.5494159479},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,AM$12))","v":5004841.949960201},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,AN$12))","v":5264846.368421942},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,AO$12))","v":4793585.0747939292},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,AP$12))","v":5722203.5518544279},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,AQ$12))","v":6991598.4671251643},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,AR$12))","v":6082441.934784878},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,AS$12))","v":5243382.8326197648},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,AT$12))","v":6730055.1108421236},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,AU$12))","v":6124435.1165195107},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,AV$12))","v":7396401.8369291425},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,AW$12))","v":5846921.2129222639},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,AX$12))","v":7811105.2164899753},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,AY$12))","v":7070108.6141592516},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,AZ$12))","v":8897237.5766865872},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,BA$12))","v":6631666.7498620842},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,BB$12))","v":9419311.768974198},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,BC$12))","v":17625541.507516198},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,BD$12))","v":10855932.823780905},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,BE$12))","v":7589094.5136939008},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,BF$12))","v":11364737.325021857},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,BG$12))","v":9129354.9484179597},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,BH$12))","v":13483100.664397348},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,BI$12))","v":8761072.9797826055},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,BJ$12))","v":13339130.35142266},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,BK$12))","v":10713726.893227216},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,BL$12))","v":16449313.464688703},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,BM$12))","v":10192475.979049336},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,BN$12))","v":16066781.326882582},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,BO$12))","v":39780756.609822564},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,BP$12))","v":19201004.890579641},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,BQ$12))","v":11594737.135603581},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,BR$12))","v":16165458.9745728},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,BS$12))","v":13134691.433172729},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,BT$12))","v":20042683.970417663},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,BU$12))","v":12869164.477597129},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,BV$12))","v":16746985.432629164},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,BW$12))","v":14448087.482106276},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,BX$12))","v":22367087.784646653},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,BY$12))","v":14337845.103702299},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,BZ$12))","v":18504398.534091584},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,CA$12))","v":62943162.533243649},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,CB$12))","v":23695341.599711262},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,CC$12))","v":15663080.933875181},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,CD$12))","v":20339298.797233112},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,CE$12))","v":17643792.743078362},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,CF$12))","v":26434168.24743928},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,CG$12))","v":17205484.985771358},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,CH$12))","v":20905708.177435726},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":57},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"Items!$BO$24","v":"ФОТ управленческого персонала"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X57-SUM($X58:$X65))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B57=Lists!$CU$24,SUMIFS($Z57:$CJ57,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z57:$CJ57))","v":207972678.11231613},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,AA$12))","v":2337500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,AB$12))","v":2805000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,AC$12))","v":2805000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,AD$12))","v":2805000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,AE$12))","v":2875125},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,AF$12))","v":2889150},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,AG$12))","v":2889150},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,AH$12))","v":2889150},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,AI$12))","v":2961378.75},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,AJ$12))","v":2975824.5},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,AK$12))","v":2975824.5},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,AL$12))","v":2975824.5},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,AM$12))","v":3050220.1125000003},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,AN$12))","v":3065099.2350000003},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,AO$12))","v":3065099.2350000003},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,AP$12))","v":3065099.2350000003},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,AQ$12))","v":3141726.7158749998},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,AR$12))","v":3157052.2120500002},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,AS$12))","v":3157052.2120500002},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,AT$12))","v":3157052.2120500002},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,AU$12))","v":3235978.5173512497},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,AV$12))","v":3251763.7784114997},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,AW$12))","v":3251763.7784114997},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,AX$12))","v":3251763.7784114997},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,AY$12))","v":3333057.8728717873},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,AZ$12))","v":3349316.6917638443},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,BA$12))","v":3349316.6917638443},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,BB$12))","v":3349316.6917638443},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,BC$12))","v":3433049.609057941},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,BD$12))","v":3449796.19251676},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,BE$12))","v":3449796.19251676},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,BF$12))","v":3449796.19251676},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,BG$12))","v":3536041.0973296794},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,BH$12))","v":3553290.0782922623},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,BI$12))","v":3553290.0782922623},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,BJ$12))","v":3553290.0782922623},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,BK$12))","v":3642122.3302495689},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,BL$12))","v":3659888.7806410305},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,BM$12))","v":3659888.7806410305},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,BN$12))","v":3659888.7806410305},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,BO$12))","v":3751386.0001570568},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,BP$12))","v":3769685.4440602618},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,BQ$12))","v":3769685.4440602618},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,BR$12))","v":3769685.4440602618},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,BS$12))","v":3863927.5801617689},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,BT$12))","v":3882776.0073820697},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,BU$12))","v":3882776.0073820697},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,BV$12))","v":3882776.0073820697},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,BW$12))","v":3979845.407566621},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,BX$12))","v":3999259.2876035315},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,BY$12))","v":3999259.2876035315},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,BZ$12))","v":3999259.2876035315},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,CA$12))","v":4099240.7697936194},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,CB$12))","v":4119237.0662316373},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,CC$12))","v":4119237.0662316373},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,CD$12))","v":4119237.0662316373},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,CE$12))","v":4222217.992887428},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,CF$12))","v":4242814.1782185864},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,CG$12))","v":4242814.1782185864},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,CH$12))","v":4242814.1782185864},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":58},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L58)=0,$L58=0,$L58=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L58)))","v":"Генеральный директор"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B58=Lists!$CU$24,SUMIFS($Z58:$CJ58,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z58:$CJ58))","v":44486134.355575673},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,AA$12))","v":500000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,AB$12))","v":600000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,AC$12))","v":600000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,AD$12))","v":600000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,AE$12))","v":615000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,AF$12))","v":618000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,AG$12))","v":618000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,AH$12))","v":618000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,AI$12))","v":633450},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,AJ$12))","v":636540},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,AK$12))","v":636540},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,AL$12))","v":636540},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,AM$12))","v":652453.5},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,AN$12))","v":655636.19999999995},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,AO$12))","v":655636.19999999995},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,AP$12))","v":655636.19999999995},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,AQ$12))","v":672027.10499999998},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,AR$12))","v":675305.28600000008},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,AS$12))","v":675305.28600000008},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,AT$12))","v":675305.28600000008},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,AU$12))","v":692187.91814999992},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,AV$12))","v":695564.44457999989},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,AW$12))","v":695564.44457999989},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,AX$12))","v":695564.44457999989},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,AY$12))","v":712953.55569449998},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,AZ$12))","v":716431.3779174001},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,BA$12))","v":716431.3779174001},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,BB$12))","v":716431.3779174001},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,BC$12))","v":734342.16236533504},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,BD$12))","v":737924.31925492198},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,BE$12))","v":737924.31925492198},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,BF$12))","v":737924.31925492198},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,BG$12))","v":756372.42723629496},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,BH$12))","v":760062.0488325695},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,BI$12))","v":760062.0488325695},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,BJ$12))","v":760062.0488325695},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,BK$12))","v":779063.60005338374},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,BL$12))","v":782863.91029754665},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,BM$12))","v":782863.91029754665},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,BN$12))","v":782863.91029754665},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,BO$12))","v":802435.50805498543},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,BP$12))","v":806349.82760647312},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,BQ$12))","v":806349.82760647312},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,BR$12))","v":806349.82760647312},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,BS$12))","v":826508.57329663495},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,BT$12))","v":830540.32243466727},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,BU$12))","v":830540.32243466727},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,BV$12))","v":830540.32243466727},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,BW$12))","v":851303.830495534},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,BX$12))","v":855456.53210770735},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,BY$12))","v":855456.53210770735},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,BZ$12))","v":855456.53210770735},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,CA$12))","v":876842.94541039993},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,CB$12))","v":881120.22807093849},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,CC$12))","v":881120.22807093849},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,CD$12))","v":881120.22807093849},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,CE$12))","v":903148.23377271194},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,CF$12))","v":907553.83491306659},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,CG$12))","v":907553.83491306659},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,CH$12))","v":907553.83491306659},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":59},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L59)=0,$L59=0,$L59=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L59)))","v":"Операционный директор"},null,{"$f":"L58+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B59=Lists!$CU$24,SUMIFS($Z59:$CJ59,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z59:$CJ59))","v":40037520.920018099},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,AA$12))","v":450000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,AB$12))","v":540000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,AC$12))","v":540000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,AD$12))","v":540000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,AE$12))","v":553500},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,AF$12))","v":556200},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,AG$12))","v":556200},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,AH$12))","v":556200},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,AI$12))","v":570105},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,AJ$12))","v":572886},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,AK$12))","v":572886},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,AL$12))","v":572886},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,AM$12))","v":587208.14999999991},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,AN$12))","v":590072.58000000007},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,AO$12))","v":590072.58000000007},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,AP$12))","v":590072.58000000007},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,AQ$12))","v":604824.39450000005},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,AR$12))","v":607774.7574},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,AS$12))","v":607774.7574},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,AT$12))","v":607774.7574},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,AU$12))","v":622969.12633499992},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,AV$12))","v":626008.00012199988},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,AW$12))","v":626008.00012199988},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,AX$12))","v":626008.00012199988},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,AY$12))","v":641658.20012505003},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,AZ$12))","v":644788.24012565997},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,BA$12))","v":644788.24012565997},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,BB$12))","v":644788.24012565997},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,BC$12))","v":660907.94612880144},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,BD$12))","v":664131.88732942985},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,BE$12))","v":664131.88732942985},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,BF$12))","v":664131.88732942985},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,BG$12))","v":680735.1845126655},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,BH$12))","v":684055.84394931258},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,BI$12))","v":684055.84394931258},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,BJ$12))","v":684055.84394931258},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,BK$12))","v":701157.24004804553},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,BL$12))","v":704577.519267792},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,BM$12))","v":704577.519267792},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,BN$12))","v":704577.519267792},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,BO$12))","v":722191.95724948682},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,BP$12))","v":725714.84484582581},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,BQ$12))","v":725714.84484582581},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,BR$12))","v":725714.84484582581},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,BS$12))","v":743857.71596697147},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,BT$12))","v":747486.29019120056},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,BU$12))","v":747486.29019120056},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,BV$12))","v":747486.29019120056},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,BW$12))","v":766173.44744598051},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,BX$12))","v":769910.87889693654},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,BY$12))","v":769910.87889693654},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,BZ$12))","v":769910.87889693654},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,CA$12))","v":789158.65086935984},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,CB$12))","v":793008.20526384446},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,CC$12))","v":793008.20526384446},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,CD$12))","v":793008.20526384446},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,CE$12))","v":812833.41039544065},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,CF$12))","v":816798.45142175991},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,CG$12))","v":816798.45142175991},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,CH$12))","v":816798.45142175991},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":60},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L60)=0,$L60=0,$L60=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L60)))","v":"Главный бухгалтер"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B60=Lists!$CU$24,SUMIFS($Z60:$CJ60,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z60:$CJ60))","v":26691680.613345396},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,AA$12))","v":300000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,AB$12))","v":360000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,AC$12))","v":360000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,AD$12))","v":360000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,AE$12))","v":369000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,AF$12))","v":370800},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,AG$12))","v":370800},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,AH$12))","v":370800},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,AI$12))","v":380070},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,AJ$12))","v":381924},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,AK$12))","v":381924},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,AL$12))","v":381924},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,AM$12))","v":391472.10000000003},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,AN$12))","v":393381.72000000003},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,AO$12))","v":393381.72000000003},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,AP$12))","v":393381.72000000003},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,AQ$12))","v":403216.26299999998},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,AR$12))","v":405183.1716},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,AS$12))","v":405183.1716},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,AT$12))","v":405183.1716},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,AU$12))","v":415312.75088999997},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,AV$12))","v":417338.66674799996},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,AW$12))","v":417338.66674799996},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,AX$12))","v":417338.66674799996},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,AY$12))","v":427772.13341669994},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,AZ$12))","v":429858.82675043994},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,BA$12))","v":429858.82675043994},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,BB$12))","v":429858.82675043994},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,BC$12))","v":440605.297419201},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,BD$12))","v":442754.59155295318},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,BE$12))","v":442754.59155295318},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,BF$12))","v":442754.59155295318},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,BG$12))","v":453823.456341777},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,BH$12))","v":456037.2292995418},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,BI$12))","v":456037.2292995418},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,BJ$12))","v":456037.2292995418},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,BK$12))","v":467438.16003203031},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,BL$12))","v":469718.34617852798},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,BM$12))","v":469718.34617852798},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,BN$12))","v":469718.34617852798},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,BO$12))","v":481461.30483299121},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,BP$12))","v":483809.89656388387},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,BQ$12))","v":483809.89656388387},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,BR$12))","v":483809.89656388387},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,BS$12))","v":495905.14397798094},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,BT$12))","v":498324.19346080045},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,BU$12))","v":498324.19346080045},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,BV$12))","v":498324.19346080045},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,BW$12))","v":510782.29829732038},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,BX$12))","v":513273.91926462436},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,BY$12))","v":513273.91926462436},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,BZ$12))","v":513273.91926462436},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,CA$12))","v":526105.76724623994},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,CB$12))","v":528672.13684256305},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,CC$12))","v":528672.13684256305},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,CD$12))","v":528672.13684256305},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,CE$12))","v":541888.9402636271},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,CF$12))","v":544532.30094783998},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,CG$12))","v":544532.30094783998},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,CH$12))","v":544532.30094783998},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":61},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H57","v":"Управленческие расходы"},{"$f":"I58","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L61)=0,$L61=0,$L61=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L61)))","v":"ИТ-специалисты"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B61=Lists!$CU$24,SUMIFS($Z61:$CJ61,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z61:$CJ61))","v":28915987.331124175},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,AA$12))","v":325000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,AB$12))","v":390000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,AC$12))","v":390000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,AD$12))","v":390000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,AE$12))","v":399750},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,AF$12))","v":401700},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,AG$12))","v":401700},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,AH$12))","v":401700},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,AI$12))","v":411742.5},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,AJ$12))","v":413751},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,AK$12))","v":413751},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,AL$12))","v":413751},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,AM$12))","v":424094.77500000002},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,AN$12))","v":426163.53},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,AO$12))","v":426163.53},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,AP$12))","v":426163.53},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,AQ$12))","v":436817.61825},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,AR$12))","v":438948.43589999998},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,AS$12))","v":438948.43589999998},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,AT$12))","v":438948.43589999998},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,AU$12))","v":449922.14679749997},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,AV$12))","v":452116.88897699997},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,AW$12))","v":452116.88897699997},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,AX$12))","v":452116.88897699997},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,AY$12))","v":463419.81120142492},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,AZ$12))","v":465680.39564630995},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,BA$12))","v":465680.39564630995},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,BB$12))","v":465680.39564630995},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,BC$12))","v":477322.40553746774},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,BD$12))","v":479650.8075156993},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,BE$12))","v":479650.8075156993},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,BF$12))","v":479650.8075156993},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,BG$12))","v":491642.07770359173},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,BH$12))","v":494040.33174117026},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,BI$12))","v":494040.33174117026},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,BJ$12))","v":494040.33174117026},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,BK$12))","v":506391.34003469953},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,BL$12))","v":508861.54169340536},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,BM$12))","v":508861.54169340536},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,BN$12))","v":508861.54169340536},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,BO$12))","v":521583.08023574052},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,BP$12))","v":524127.38794420753},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,BQ$12))","v":524127.38794420753},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,BR$12))","v":524127.38794420753},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,BS$12))","v":537230.57264281274},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,BT$12))","v":539851.20958253369},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,BU$12))","v":539851.20958253369},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,BV$12))","v":539851.20958253369},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,BW$12))","v":553347.48982209701},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,BX$12))","v":556046.74587000965},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,BY$12))","v":556046.74587000965},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,BZ$12))","v":556046.74587000965},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,CA$12))","v":569947.91451675992},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,CB$12))","v":572728.14824610995},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,CC$12))","v":572728.14824610995},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,CD$12))","v":572728.14824610995},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,CE$12))","v":587046.35195226269},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,CF$12))","v":589909.99269349326},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,CG$12))","v":589909.99269349326},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,CH$12))","v":589909.99269349326},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":62},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H58","v":"Управленческие расходы"},{"$f":"I59","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L62)=0,$L62=0,$L62=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L62)))","v":"Финансовые менеджеры"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B62=Lists!$CU$24,SUMIFS($Z62:$CJ62,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z62:$CJ62))","v":31140294.048902962},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,AA$12))","v":350000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,AB$12))","v":420000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,AC$12))","v":420000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,AD$12))","v":420000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,AE$12))","v":430500},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,AF$12))","v":432600},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,AG$12))","v":432600},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,AH$12))","v":432600},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,AI$12))","v":443415},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,AJ$12))","v":445578},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,AK$12))","v":445578},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,AL$12))","v":445578},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,AM$12))","v":456717.45000000007},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,AN$12))","v":458945.34000000008},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,AO$12))","v":458945.34000000008},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,AP$12))","v":458945.34000000008},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,AQ$12))","v":470418.97349999996},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,AR$12))","v":472713.70019999996},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,AS$12))","v":472713.70019999996},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,AT$12))","v":472713.70019999996},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,AU$12))","v":484531.54270499991},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,AV$12))","v":486895.11120599997},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,AW$12))","v":486895.11120599997},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,AX$12))","v":486895.11120599997},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,AY$12))","v":499067.48898614995},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,AZ$12))","v":501501.96454217995},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,BA$12))","v":501501.96454217995},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,BB$12))","v":501501.96454217995},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,BC$12))","v":514039.51365573448},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,BD$12))","v":516547.02347844536},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,BE$12))","v":516547.02347844536},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,BF$12))","v":516547.02347844536},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,BG$12))","v":529460.69906540657},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,BH$12))","v":532043.43418279872},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,BI$12))","v":532043.43418279872},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,BJ$12))","v":532043.43418279872},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,BK$12))","v":545344.52003736864},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,BL$12))","v":548004.73720828269},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,BM$12))","v":548004.73720828269},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,BN$12))","v":548004.73720828269},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,BO$12))","v":561704.85563848983},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,BP$12))","v":564444.87932453118},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,BQ$12))","v":564444.87932453118},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,BR$12))","v":564444.87932453118},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,BS$12))","v":578556.00130764453},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,BT$12))","v":581378.22570426716},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,BU$12))","v":581378.22570426716},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,BV$12))","v":581378.22570426716},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,BW$12))","v":595912.68134687375},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,BX$12))","v":598819.57247539505},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,BY$12))","v":598819.57247539505},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,BZ$12))","v":598819.57247539505},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,CA$12))","v":613790.0617872799},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,CB$12))","v":616784.15964965685},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,CC$12))","v":616784.15964965685},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,CD$12))","v":616784.15964965685},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,CE$12))","v":632203.7636408984},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,CF$12))","v":635287.68443914666},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,CG$12))","v":635287.68443914666},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,CH$12))","v":635287.68443914666},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":63},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H59","v":"Управленческие расходы"},{"$f":"I60","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L63)=0,$L63=0,$L63=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L63)))","v":"Бухгалтера"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B63=Lists!$CU$24,SUMIFS($Z63:$CJ63,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z63:$CJ63))","v":14457993.665562088},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,AA$12))","v":162500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,AB$12))","v":195000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,AC$12))","v":195000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,AD$12))","v":195000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,AE$12))","v":199875},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,AF$12))","v":200850},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,AG$12))","v":200850},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,AH$12))","v":200850},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,AI$12))","v":205871.25},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,AJ$12))","v":206875.5},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,AK$12))","v":206875.5},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,AL$12))","v":206875.5},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,AM$12))","v":212047.38750000001},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,AN$12))","v":213081.76500000001},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,AO$12))","v":213081.76500000001},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,AP$12))","v":213081.76500000001},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,AQ$12))","v":218408.809125},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,AR$12))","v":219474.21794999999},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,AS$12))","v":219474.21794999999},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,AT$12))","v":219474.21794999999},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,AU$12))","v":224961.07339874998},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,AV$12))","v":226058.44448849998},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,AW$12))","v":226058.44448849998},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,AX$12))","v":226058.44448849998},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,AY$12))","v":231709.90560071246},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,AZ$12))","v":232840.19782315497},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,BA$12))","v":232840.19782315497},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,BB$12))","v":232840.19782315497},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,BC$12))","v":238661.20276873387},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,BD$12))","v":239825.40375784965},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,BE$12))","v":239825.40375784965},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,BF$12))","v":239825.40375784965},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,BG$12))","v":245821.03885179586},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,BH$12))","v":247020.16587058513},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,BI$12))","v":247020.16587058513},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,BJ$12))","v":247020.16587058513},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,BK$12))","v":253195.67001734977},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,BL$12))","v":254430.77084670268},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,BM$12))","v":254430.77084670268},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,BN$12))","v":254430.77084670268},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,BO$12))","v":260791.54011787026},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,BP$12))","v":262063.69397210376},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,BQ$12))","v":262063.69397210376},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,BR$12))","v":262063.69397210376},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,BS$12))","v":268615.28632140637},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,BT$12))","v":269925.60479126684},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,BU$12))","v":269925.60479126684},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,BV$12))","v":269925.60479126684},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,BW$12))","v":276673.7449110485},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,BX$12))","v":278023.37293500482},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,BY$12))","v":278023.37293500482},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,BZ$12))","v":278023.37293500482},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,CA$12))","v":284973.95725837996},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,CB$12))","v":286364.07412305498},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,CC$12))","v":286364.07412305498},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,CD$12))","v":286364.07412305498},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,CE$12))","v":293523.17597613134},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,CF$12))","v":294954.99634674663},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,CG$12))","v":294954.99634674663},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,CH$12))","v":294954.99634674663},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":64},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H60","v":"Управленческие расходы"},{"$f":"I61","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L64)=0,$L64=0,$L64=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L64)))","v":"Прочие сотрудники"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B64=Lists!$CU$24,SUMIFS($Z64:$CJ64,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z64:$CJ64))","v":22243067.177787837},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,AA$12))","v":250000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,AB$12))","v":300000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,AC$12))","v":300000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,AD$12))","v":300000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,AE$12))","v":307500},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,AF$12))","v":309000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,AG$12))","v":309000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,AH$12))","v":309000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,AI$12))","v":316725},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,AJ$12))","v":318270},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,AK$12))","v":318270},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,AL$12))","v":318270},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,AM$12))","v":326226.75},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,AN$12))","v":327818.09999999998},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,AO$12))","v":327818.09999999998},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,AP$12))","v":327818.09999999998},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,AQ$12))","v":336013.55249999999},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,AR$12))","v":337652.64300000004},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,AS$12))","v":337652.64300000004},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,AT$12))","v":337652.64300000004},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,AU$12))","v":346093.95907499996},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,AV$12))","v":347782.22228999995},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,AW$12))","v":347782.22228999995},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,AX$12))","v":347782.22228999995},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,AY$12))","v":356476.77784724999},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,AZ$12))","v":358215.68895870005},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,BA$12))","v":358215.68895870005},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,BB$12))","v":358215.68895870005},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,BC$12))","v":367171.08118266752},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,BD$12))","v":368962.15962746099},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,BE$12))","v":368962.15962746099},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,BF$12))","v":368962.15962746099},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,BG$12))","v":378186.21361814748},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,BH$12))","v":380031.02441628475},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,BI$12))","v":380031.02441628475},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,BJ$12))","v":380031.02441628475},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,BK$12))","v":389531.80002669187},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,BL$12))","v":391431.95514877333},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,BM$12))","v":391431.95514877333},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,BN$12))","v":391431.95514877333},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,BO$12))","v":401217.75402749272},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,BP$12))","v":403174.91380323656},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,BQ$12))","v":403174.91380323656},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,BR$12))","v":403174.91380323656},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,BS$12))","v":413254.28664831747},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,BT$12))","v":415270.16121733363},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,BU$12))","v":415270.16121733363},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,BV$12))","v":415270.16121733363},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,BW$12))","v":425651.915247767},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,BX$12))","v":427728.26605385367},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,BY$12))","v":427728.26605385367},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,BZ$12))","v":427728.26605385367},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,CA$12))","v":438421.47270519997},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,CB$12))","v":440560.11403546925},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,CC$12))","v":440560.11403546925},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,CD$12))","v":440560.11403546925},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,CE$12))","v":451574.11688635597},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,CF$12))","v":453776.91745653329},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,CG$12))","v":453776.91745653329},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,CH$12))","v":453776.91745653329},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":66},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B66=Lists!$CU$24,SUMIFS($Z66:$CJ66,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z66:$CJ66))","v":62391803.433694862},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,AA$12))","v":701250},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,AB$12))","v":841500},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,AC$12))","v":841500},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,AD$12))","v":841500},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,AE$12))","v":862537.5},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,AF$12))","v":866745},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,AG$12))","v":866745},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,AH$12))","v":866745},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,AI$12))","v":888413.625},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,AJ$12))","v":892747.35},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,AK$12))","v":892747.35},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,AL$12))","v":892747.35},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,AM$12))","v":915066.03375000006},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,AN$12))","v":919529.7705000001},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,AO$12))","v":919529.7705000001},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,AP$12))","v":919529.7705000001},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,AQ$12))","v":942518.01476249995},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,AR$12))","v":947115.66361499997},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,AS$12))","v":947115.66361499997},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,AT$12))","v":947115.66361499997},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,AU$12))","v":970793.55520537484},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,AV$12))","v":975529.13352344988},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,AW$12))","v":975529.13352344988},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,AX$12))","v":975529.13352344988},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,AY$12))","v":999917.36186153616},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,AZ$12))","v":1004795.0075291533},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,BA$12))","v":1004795.0075291533},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,BB$12))","v":1004795.0075291533},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,BC$12))","v":1029914.8827173823},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,BD$12))","v":1034938.8577550279},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,BE$12))","v":1034938.8577550279},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,BF$12))","v":1034938.8577550279},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,BG$12))","v":1060812.3291989039},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,BH$12))","v":1065987.0234876787},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,BI$12))","v":1065987.0234876787},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,BJ$12))","v":1065987.0234876787},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,BK$12))","v":1092636.6990748707},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,BL$12))","v":1097966.6341923091},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,BM$12))","v":1097966.6341923091},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,BN$12))","v":1097966.6341923091},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,BO$12))","v":1125415.8000471171},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,BP$12))","v":1130905.6332180784},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,BQ$12))","v":1130905.6332180784},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,BR$12))","v":1130905.6332180784},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,BS$12))","v":1159178.2740485307},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,BT$12))","v":1164832.8022146209},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,BU$12))","v":1164832.8022146209},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,BV$12))","v":1164832.8022146209},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,BW$12))","v":1193953.6222699862},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,BX$12))","v":1199777.7862810595},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,BY$12))","v":1199777.7862810595},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,BZ$12))","v":1199777.7862810595},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,CA$12))","v":1229772.2309380858},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,CB$12))","v":1235771.1198694911},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,CC$12))","v":1235771.1198694911},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,CD$12))","v":1235771.1198694911},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,CE$12))","v":1266665.3978662284},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,CF$12))","v":1272844.2534655759},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,CG$12))","v":1272844.2534655759},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,CH$12))","v":1272844.2534655759},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":67},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"Items!$BG$13","v":"Расходы на персонал"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X67-SUM($X68:$X73))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B67=Lists!$CU$24,SUMIFS($Z67:$CJ67,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z67:$CJ67))","v":231112107.9121345},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,AA$12))","v":1671800},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,AB$12))","v":293990.36249999999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,AC$12))","v":287722.35468749999},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,AD$12))","v":356081.65307638893},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,AE$12))","v":358224.20651666669},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,AF$12))","v":375377.68506812502},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,AG$12))","v":316517.52486687503},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,AH$12))","v":564638.04491000006},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,AI$12))","v":463930.20318378747},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,AJ$12))","v":628331.23792532203},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,AK$12))","v":358560.41549954063},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,AL$12))","v":814041.8859814062},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,AM$12))","v":703615.90614789689},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,AN$12))","v":904690.76304368058},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,AO$12))","v":437050.34058391489},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,AP$12))","v":1318683.7596594198},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,AQ$12))","v":862242.53582257731},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,AR$12))","v":1378250.2654993585},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,AS$12))","v":560708.76995190734},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,AT$12))","v":1966200.1900805552},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,AU$12))","v":1078124.726298372},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,AV$12))","v":2238428.9223159193},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,AW$12))","v":752439.04841880419},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,AX$12))","v":2601827.0488563557},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,AY$12))","v":1477611.9015757814},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,AZ$12))","v":3154466.9330209554},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,BA$12))","v":1015640.6700034507},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,BB$12))","v":3682755.0547867739},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,BC$12))","v":1691156.4411188986},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,BD$12))","v":4459185.5530852117},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,BE$12))","v":1373181.9643297582},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,BF$12))","v":4968575.7582798405},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,BG$12))","v":2126912.2685214267},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,BH$12))","v":6291963.3567390554},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,BI$12))","v":1859712.5303247382},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,BJ$12))","v":6241374.0709360633},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,BK$12))","v":2833213.5579834478},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,BL$12))","v":8314603.486994464},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,BM$12))","v":2482735.9436102267},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,BN$12))","v":8180013.9952787906},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,BO$12))","v":3375058.5495697442},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,BP$12))","v":10412847.237314546},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,BQ$12))","v":3254647.1286123642},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,BR$12))","v":7544858.0489924131},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,BS$12))","v":3616280.3343734327},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,BT$12))","v":10422566.293954195},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,BU$12))","v":3934756.2808655095},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,BV$12))","v":7739965.3594507677},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,BW$12))","v":4303666.1050258838},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,BX$12))","v":11904860.840082927},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,BY$12))","v":4658107.1759207547},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,BZ$12))","v":8750005.107206136},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,CA$12))","v":5074247.6053753346},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,CB$12))","v":12774781.000847906},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,CC$12))","v":5432110.1180098522},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,CD$12))","v":9792647.364403341},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,CE$12))","v":5897005.3014698541},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,CF$12))","v":14570007.647899374},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,CG$12))","v":6298735.7616783138},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,CH$12))","v":9910373.3135985676},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":68},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L68)=0,$L68=0,$L68=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L68)))","v":"Аренда офиса"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B68=Lists!$CU$24,SUMIFS($Z68:$CJ68,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z68:$CJ68))","v":19265341.571569372},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,AA$12))","v":297600},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,AB$12))","v":223200.00000000003},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,AC$12))","v":223200.00000000003},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,AD$12))","v":226920.00000000003},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,AE$12))","v":234360.00000000003},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,AF$12))","v":234360.00000000003},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,AG$12))","v":234360.00000000003},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,AH$12))","v":238266.00000000003},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,AI$12))","v":246078.00000000003},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,AJ$12))","v":246078.00000000003},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,AK$12))","v":246078.00000000003},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,AL$12))","v":250179.30000000005},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,AM$12))","v":258381.90000000008},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,AN$12))","v":258381.90000000008},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,AO$12))","v":258381.90000000008},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,AP$12))","v":262688.26500000007},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,AQ$12))","v":271300.995},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,AR$12))","v":271300.995},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,AS$12))","v":271300.995},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,AT$12))","v":275822.67825},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,AU$12))","v":284866.04475000006},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,AV$12))","v":284866.04475000006},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,AW$12))","v":284866.04475000006},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,AX$12))","v":289613.81216250005},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,AY$12))","v":299109.34698750003},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,AZ$12))","v":299109.34698750003},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,BA$12))","v":299109.34698750003},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,BB$12))","v":304094.50277062505},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,BC$12))","v":314064.81433687505},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,BD$12))","v":314064.81433687505},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,BE$12))","v":314064.81433687505},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,BF$12))","v":319299.2279091563},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,BG$12))","v":329768.0550537188},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,BH$12))","v":329768.0550537188},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,BI$12))","v":329768.0550537188},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,BJ$12))","v":335264.18930461409},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,BK$12))","v":346256.4578064048},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,BL$12))","v":346256.4578064048},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,BM$12))","v":346256.4578064048},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,BN$12))","v":352027.39876984485},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,BO$12))","v":363569.28069672501},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,BP$12))","v":363569.28069672501},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,BQ$12))","v":363569.28069672501},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,BR$12))","v":369628.7687083371},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,BS$12))","v":381747.74473156128},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,BT$12))","v":381747.74473156128},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,BU$12))","v":381747.74473156128},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,BV$12))","v":388110.20714375388},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,BW$12))","v":400835.13196813926},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,BX$12))","v":400835.13196813926},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,BY$12))","v":400835.13196813926},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,BZ$12))","v":407515.7175009416},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,CA$12))","v":420876.88856654626},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,CB$12))","v":420876.88856654626},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,CC$12))","v":420876.88856654626},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,CD$12))","v":427891.50337598869},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,CE$12))","v":441920.73299487354},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,CF$12))","v":441920.73299487354},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,CG$12))","v":441920.73299487354},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,CH$12))","v":294613.82199658238},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":69},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L69)=0,$L69=0,$L69=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L69)))","v":"Расходы на организацию рабочего места"},null,{"$f":"L68+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B69=Lists!$CU$24,SUMIFS($Z69:$CJ69,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z69:$CJ69))","v":430000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,AA$12))","v":430000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":70},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L70)=0,$L70=0,$L70=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L70)))","v":"Расходы на оргтехнику"},null,{"$f":"L69+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B70=Lists!$CU$24,SUMIFS($Z70:$CJ70,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z70:$CJ70))","v":99371993.003125817},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,AA$12))","v":880000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,AB$12))","v":6268.0078125},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,AD$12))","v":61477.593576388892},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,AE$12))","v":50738.387291666688},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,AF$12))","v":64586.111406249984},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,AG$12))","v":5447.1462499999852},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,AH$12))","v":237505.27390625011},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,AI$12))","v":119113.47065624995},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,AJ$12))","v":269770.8224257814},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,AL$12))","v":429499.01151171862},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,AM$12))","v":290281.79474765621},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,AN$12))","v":467640.42245976557},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,AP$12))","v":834981.25614257832},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,AQ$12))","v":342811.57344574248},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,AR$12))","v":817541.49554745108},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,AT$12))","v":1333634.3160198941},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,AU$12))","v":400389.48223656969},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,AV$12))","v":1485989.8738971152},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,AX$12))","v":1756345.1082372647},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,AY$12))","v":569041.35834045568},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,AZ$12))","v":2138826.2630175045},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,BB$12))","v":2535215.7545770127},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,BC$12))","v":471825.4079441608},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,BD$12))","v":3086003.5887554539},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,BF$12))","v":3419673.5266854209},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,BG$12))","v":487280.94399732922},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,BH$12))","v":4432250.8264143178},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,BJ$12))","v":4169148.4194502495},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,BK$12))","v":638923.48224724294},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,BL$12))","v":5831867.5433842372},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,BN$12))","v":5423270.5682694651},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,BO$12))","v":473107.60800099303},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,BP$12))","v":7158200.1087021818},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,BR$12))","v":4082976.523886526},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,BT$12))","v":6487810.0130886864},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,BV$12))","v":3621093.0984912338},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,BX$12))","v":7246753.6641621711},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,BZ$12))","v":3894725.0795580628},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,CB$12))","v":7342670.8828380536},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,CD$12))","v":4151203.8482299112},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,CF$12))","v":8271271.8862210615},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,CH$12))","v":3584831.4592932248},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":71},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H67","v":"Управленческие расходы"},{"$f":"I68","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L71)=0,$L71=0,$L71=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L71)))","v":"Канцелярские расходы"},null,{"$f":"L70+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B71=Lists!$CU$24,SUMIFS($Z71:$CJ71,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z71:$CJ71))","v":97354633.301930979},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,AA$12))","v":46800},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,AB$12))","v":47068.62890625},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,AC$12))","v":47068.62890625},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,AD$12))","v":49703.382916666669},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,AE$12))","v":54363.054375},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,AF$12))","v":57131.030578124999},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,AG$12))","v":57364.479703124998},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,AH$12))","v":67543.277156249998},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,AI$12))","v":76025.304042187505},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,AJ$12))","v":87586.910717578139},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,AK$12))","v":87586.910717578139},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,AL$12))","v":105994.0112109375},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,AM$12))","v":123734.36011781252},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,AN$12))","v":143776.09250894532},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,AO$12))","v":143776.09250894532},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,AP$12))","v":179561.00348648438},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,AQ$12))","v":203230.97823705466},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,AR$12))","v":238268.47090337399},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,AS$12))","v":238268.47090337399},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,AT$12))","v":295424.2273042266},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,AU$12))","v":327354.98790814803},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,AV$12))","v":391040.2682180244},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,AW$12))","v":391040.2682180244},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,AX$12))","v":466312.2014281929},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,AY$12))","v":514015.29828562215},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,AZ$12))","v":605679.28098637227},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,BA$12))","v":605679.28098637227},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,BB$12))","v":714331.38475395844},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,BC$12))","v":770269.04290354915},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,BD$12))","v":902526.339564497},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,BE$12))","v":902526.339564497},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,BF$12))","v":1049083.7764224438},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,BG$12))","v":1122421.4342720234},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,BH$12))","v":1312375.0411183513},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,BI$12))","v":1312375.0411183513},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,BJ$12))","v":1491052.8305233619},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,BK$12))","v":1592987.9070029827},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,BL$12))","v":1842925.0874337358},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,BM$12))","v":1842925.0874337358},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,BN$12))","v":2075350.9689309984},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,BO$12))","v":2199394.5577204488},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,BP$12))","v":2506174.5623791139},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,BQ$12))","v":2506174.5623791139},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,BR$12))","v":2681159.2705456791},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,BS$12))","v":2815217.2340729632},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,BT$12))","v":3093266.2346339067},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,BU$12))","v":3093266.2346339067},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,BV$12))","v":3248455.9388549598},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,BW$12))","v":3410878.7357977079},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,BX$12))","v":3721453.8928332292},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,BY$12))","v":3721453.8928332292},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,BZ$12))","v":3888370.6819571462},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,CA$12))","v":4082789.216055003},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,CB$12))","v":4397475.1110337796},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,CC$12))","v":4397475.1110337796},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,CD$12))","v":4575383.8473864896},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,CE$12))","v":4804153.0397558119},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,CF$12))","v":5158636.120593858},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,CG$12))","v":5158636.120593858},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,CH$12))","v":5312271.7545635672},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":72},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H68","v":"Управленческие расходы"},{"$f":"I69","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L72)=0,$L72=0,$L72=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L72)))","v":"Прочие расходы на персонал"},null,{"$f":"L71+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B72=Lists!$CU$24,SUMIFS($Z72:$CJ72,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z72:$CJ72))","v":14690140.035508346},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,AA$12))","v":17400},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,AB$12))","v":17453.725781249999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,AC$12))","v":17453.725781249999},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,AD$12))","v":17980.676583333334},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,AE$12))","v":18762.76485},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,AF$12))","v":19300.543083750003},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,AG$12))","v":19345.898913749999},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,AH$12))","v":21323.493847500002},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,AI$12))","v":22713.428485350007},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,AJ$12))","v":24895.504781962507},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,AK$12))","v":24895.504781962507},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,AL$12))","v":28369.563258750008},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,AM$12))","v":31217.851282427997},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,AN$12))","v":34892.348074969486},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,AO$12))","v":34892.348074969486},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,AP$12))","v":41453.235030356998},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,AQ$12))","v":44898.989139780126},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,AR$12))","v":51139.304048533275},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,AS$12))","v":51139.304048533275},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,AT$12))","v":61318.968506434459},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,AU$12))","v":65514.21140365419},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,AV$12))","v":76532.735450779641},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,AW$12))","v":76532.735450779641},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,AX$12))","v":89555.927028398233},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,AY$12))","v":95445.897962203409},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,AZ$12))","v":110852.0420295785},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,BA$12))","v":110852.0420295785},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,BB$12))","v":129113.41268517758},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,BC$12))","v":134997.17593431353},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,BD$12))","v":156590.81042838603},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,BE$12))","v":156590.81042838603},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,BF$12))","v":180519.22726282041},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,BG$12))","v":187441.83519835529},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,BH$12))","v":217569.43415266817},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,BI$12))","v":217569.43415266817},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,BJ$12))","v":245908.63165783731},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,BK$12))","v":255045.71092681709},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,BL$12))","v":293554.39837008645},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,BM$12))","v":293554.39837008645},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,BN$12))","v":329365.05930848268},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,BO$12))","v":338987.103151577},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,BP$12))","v":384903.28553652548},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,BQ$12))","v":384903.28553652548},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,BR$12))","v":411093.48585187085},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,BS$12))","v":419315.35556890804},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,BT$12))","v":459742.30150004139},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,BU$12))","v":459742.30150004139},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,BV$12))","v":482306.11496082006},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,BW$12))","v":491952.23726003664},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,BX$12))","v":535818.1511193862},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,BY$12))","v":535818.1511193862},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,BZ$12))","v":559393.62818998634},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,CA$12))","v":570581.50075378583},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,CB$12))","v":613758.11840952653},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,CC$12))","v":613758.11840952653},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,CD$12))","v":638168.16541095031},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,CE$12))","v":650931.52871916944},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,CF$12))","v":698178.90808958153},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,CG$12))","v":698178.90808958153},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,CH$12))","v":718656.27774519299},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":73},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":74},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H63","v":"Управленческие расходы"},{"$f":"Items!$BC$13","v":"Постоянные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X74-SUM($X75:$X82))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B74=Lists!$CU$24,SUMIFS($Z74:$CJ74,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z74:$CJ74))","v":225930341.054057},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,AA$12))","v":15000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,AB$12))","v":25000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,AC$12))","v":91666.666666666672},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,AD$12))","v":125000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,AE$12))","v":126000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,AF$12))","v":161655.15747578142},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,AG$12))","v":168922.96124113153},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,AH$12))","v":183475.65412735581},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,AI$12))","v":212529.65796082432},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,AJ$12))","v":233417.39596191485},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,AK$12))","v":237892.19856192963},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,AL$12))","v":274703.81343454117},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,AM$12))","v":335939.89756230317},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,AN$12))","v":375526.59987826127},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,AO$12))","v":371905.7287100142},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,AP$12))","v":418890.78669500712},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,AQ$12))","v":2045111.2006650872},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,AR$12))","v":600023.79362051899},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,AS$12))","v":578506.18700285756},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,AT$12))","v":659687.04509656841},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,AU$12))","v":839538.31766451383},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,AV$12))","v":930680.00267827325},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,AW$12))","v":867189.25256851013},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,AX$12))","v":981985.25569867028},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,AY$12))","v":1259521.4778501468},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,AZ$12))","v":1388658.9443726328},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,BA$12))","v":1261914.3805656354},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,BB$12))","v":1382445.0148944254},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,BC$12))","v":11471420.574621974},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,BD$12))","v":1912012.2204239061},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,BE$12))","v":1731177.4990923554},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,BF$12))","v":1911426.5164702297},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,BG$12))","v":2405589.2533679488},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,BH$12))","v":2571860.2058783509},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,BI$12))","v":2282083.3476779256},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,BJ$12))","v":2478479.1787066543},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,BK$12))","v":3145754.3059193282},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,BL$12))","v":3376854.5628608991},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,BM$12))","v":2951884.6206057705},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,BN$12))","v":3128911.9167704498},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,BO$12))","v":31528896.260048646},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,BP$12))","v":3887566.5759867528},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,BQ$12))","v":3439498.9297128771},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,BR$12))","v":3720009.8483020468},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,BS$12))","v":4495305.2445889972},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,BT$12))","v":4572508.8668667804},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,BU$12))","v":3886799.3871349283},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,BV$12))","v":3959411.2635817053},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,BW$12))","v":4970622.3472437859},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,BX$12))","v":5263189.8706791336},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,BY$12))","v":4480700.8538969541},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,BZ$12))","v":4555356.3530008551},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,CA$12))","v":52539901.927136607},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,CB$12))","v":5565552.4127622284},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,CC$12))","v":4875962.6297641983},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,CD$12))","v":5191643.2467286447},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,CE$12))","v":6257904.0508548496},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,CF$12))","v":6348502.1678557424},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,CG$12))","v":5391090.7924088817},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,CH$12))","v":5479676.4321529977},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":75},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H63","v":"Управленческие расходы"},{"$f":"I64","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L75)=0,$L75=0,$L75=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L75)))","v":"Аутсорсинг бухгалтерии"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B75=Lists!$CU$24,SUMIFS($Z75:$CJ75,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z75:$CJ75))","v":1098918},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,AA$12))","v":15000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,AB$12))","v":15000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,AC$12))","v":15000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,AD$12))","v":15000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,AE$12))","v":15000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,AF$12))","v":15000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,AG$12))","v":15000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,AH$12))","v":15000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,AI$12))","v":15000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,AJ$12))","v":15000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,AK$12))","v":15000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,AL$12))","v":15000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,AM$12))","v":16500},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,AN$12))","v":16500},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,AO$12))","v":16500},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,AP$12))","v":16500},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,AQ$12))","v":16500},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,AR$12))","v":16500},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,AS$12))","v":16500},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,AT$12))","v":16500},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,AU$12))","v":16500},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,AV$12))","v":16500},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,AW$12))","v":16500},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,AX$12))","v":16500},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,AY$12))","v":18150.000000000004},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,AZ$12))","v":18150.000000000004},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,BA$12))","v":18150.000000000004},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,BB$12))","v":18150.000000000004},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,BC$12))","v":18150.000000000004},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,BD$12))","v":18150.000000000004},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,BE$12))","v":18150.000000000004},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,BF$12))","v":18150.000000000004},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,BG$12))","v":18150.000000000004},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,BH$12))","v":18150.000000000004},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,BI$12))","v":18150.000000000004},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,BJ$12))","v":18150.000000000004},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,BK$12))","v":19965.000000000007},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,BL$12))","v":19965.000000000007},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,BM$12))","v":19965.000000000007},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,BN$12))","v":19965.000000000007},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,BO$12))","v":19965.000000000007},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,BP$12))","v":19965.000000000007},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,BQ$12))","v":19965.000000000007},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,BR$12))","v":19965.000000000007},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,BS$12))","v":19965.000000000007},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,BT$12))","v":19965.000000000007},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,BU$12))","v":19965.000000000007},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,BV$12))","v":19965.000000000007},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,BW$12))","v":21961.500000000007},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,BX$12))","v":21961.500000000007},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,BY$12))","v":21961.500000000007},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,BZ$12))","v":21961.500000000007},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,CA$12))","v":21961.500000000007},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,CB$12))","v":21961.500000000007},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,CC$12))","v":21961.500000000007},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,CD$12))","v":21961.500000000007},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,CE$12))","v":21961.500000000007},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,CF$12))","v":21961.500000000007},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,CG$12))","v":21961.500000000007},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,CH$12))","v":21961.500000000007},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":76},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H63","v":"Управленческие расходы"},{"$f":"I64","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L76)=0,$L76=0,$L76=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L76)))","v":"Юридические расходы"},null,{"$f":"L75+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B76=Lists!$CU$24,SUMIFS($Z76:$CJ76,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z76:$CJ76))","v":86040237.972207353},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,AQ$12))","v":1519076.4761370756},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,BC$12))","v":9718975.5582123622},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,BO$12))","v":27738352.672141001},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,CA$12))","v":47063833.26571691},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":77},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H63","v":"Управленческие расходы"},{"$f":"I64","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L77)=0,$L77=0,$L77=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L77)))","v":"Расходы на ПО и т.п."},null,3,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B77=Lists!$CU$24,SUMIFS($Z77:$CJ77,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z77:$CJ77))","v":602300.4375},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,AF$12))","v":10000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,AG$12))","v":10000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,AH$12))","v":10000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,AI$12))","v":10000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,AJ$12))","v":10000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,AK$12))","v":10000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,AL$12))","v":10000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,AM$12))","v":10000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,AN$12))","v":10000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,AO$12))","v":10000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,AP$12))","v":10000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,AQ$12))","v":10000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,AR$12))","v":10500},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,AS$12))","v":10500},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,AT$12))","v":10500},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,AU$12))","v":10500},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,AV$12))","v":10500},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,AW$12))","v":10500},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,AX$12))","v":10500},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,AY$12))","v":10500},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,AZ$12))","v":10500},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,BA$12))","v":10500},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,BB$12))","v":10500},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,BC$12))","v":10500},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,BD$12))","v":11025},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,BE$12))","v":11025},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,BF$12))","v":11025},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,BG$12))","v":11025},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,BH$12))","v":11025},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,BI$12))","v":11025},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,BJ$12))","v":11025},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,BK$12))","v":11025},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,BL$12))","v":11025},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,BM$12))","v":11025},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,BN$12))","v":11025},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,BO$12))","v":11025},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,BP$12))","v":11576.250000000002},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,BQ$12))","v":11576.250000000002},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,BR$12))","v":11576.250000000002},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,BS$12))","v":11576.250000000002},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,BT$12))","v":11576.250000000002},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,BU$12))","v":11576.250000000002},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,BV$12))","v":11576.250000000002},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,BW$12))","v":11576.250000000002},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,BX$12))","v":11576.250000000002},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,BY$12))","v":11576.250000000002},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,BZ$12))","v":11576.250000000002},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,CA$12))","v":11576.250000000002},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,CB$12))","v":12155.0625},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,CC$12))","v":12155.0625},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,CD$12))","v":12155.0625},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,CE$12))","v":12155.0625},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,CF$12))","v":12155.0625},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,CG$12))","v":12155.0625},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,CH$12))","v":12155.0625},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":78},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H74","v":"Управленческие расходы"},{"$f":"I75","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L78)=0,$L78=0,$L78=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L78)))","v":"Банковские расходы"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B78=Lists!$CU$24,SUMIFS($Z78:$CJ78,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z78:$CJ78))","v":120776339.34581986},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,AF$12))","v":18988.490809114744},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,AG$12))","v":22922.961241131517},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,AH$12))","v":36375.654127355789},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,AI$12))","v":58096.324627490947},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,AJ$12))","v":75317.395961914823},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,AK$12))","v":78582.198561929603},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,AL$12))","v":107327.14676787448},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,AM$12))","v":163029.89756230314},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,AN$12))","v":201285.59987826124},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,AO$12))","v":188791.39537668083},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,AP$12))","v":231339.78669500706},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,AQ$12))","v":337019.6245280116},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,AR$12))","v":400748.02695385221},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,AS$12))","v":374350.08700285753},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,AT$12))","v":453920.43509656843},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,AU$12))","v":623034.97433118045},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,AV$12))","v":708808.29267827317},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,AW$12))","v":643545.98156851006},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,AX$12))","v":746531.57803200348},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,AY$12))","v":1016512.5968501467},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,AZ$12))","v":1143701.3462726325},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,BA$12))","v":1003965.3351323018},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,BB$12))","v":1118000.2457944253},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,BC$12))","v":1485856.6584996092},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,BD$12))","v":1630608.2704472393},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,BE$12))","v":1442628.2530823553},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,BF$12))","v":1620519.3227692295},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,BG$12))","v":2098962.4083936154},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,BH$12))","v":2257373.5352673507},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,BI$12))","v":1965002.9346068252},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,BJ$12))","v":2144107.1492348872},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,BK$12))","v":2800921.4682472278},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,BL$12))","v":3029168.6084826891},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,BM$12))","v":2585177.8881868268},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,BN$12))","v":2752694.7953311396},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,BO$12))","v":3411188.038091613},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,BP$12))","v":3486736.9203259149},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,BQ$12))","v":3028207.8461296358},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,BR$12))","v":3305266.4935044125},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,BS$12))","v":4057546.7483620746},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,BT$12))","v":4123242.7999252146},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,BU$12))","v":3433735.8218575302},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,BV$12))","v":3481031.0427320912},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,BW$12))","v":4477587.2986080637},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,BX$12))","v":4765977.5738739958},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,BY$12))","v":3955640.2359623793},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,BZ$12))","v":4016371.574501561},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,CA$12))","v":4932488.909934042},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,CB$12))","v":4990760.6955341958},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,CC$12))","v":4285854.335914975},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,CD$12))","v":4596480.4825944286},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,CE$12))","v":5629044.8181540137},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,CF$12))","v":5702794.7008715961},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,CG$12))","v":4739823.4081112426},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,CH$12))","v":4791342.9324320778},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":79},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H75","v":"Управленческие расходы"},{"$f":"I76","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L79)=0,$L79=0,$L79=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L79)))","v":"Расходы на уборку-охрану"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B79=Lists!$CU$24,SUMIFS($Z79:$CJ79,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z79:$CJ79))","v":15755454.404180475},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,AC$12))","v":66666.666666666672},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,AD$12))","v":100000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,AE$12))","v":100000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,AF$12))","v":106666.66666666669},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,AG$12))","v":110000.00000000003},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,AH$12))","v":110000.00000000003},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,AI$12))","v":117333.33333333336},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,AJ$12))","v":121000.00000000003},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,AK$12))","v":121000.00000000003},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,AL$12))","v":129066.66666666669},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,AM$12))","v":133100.00000000003},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,AN$12))","v":133100.00000000003},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,AO$12))","v":141973.33333333337},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,AP$12))","v":146410.00000000006},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,AQ$12))","v":146410.00000000006},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,AR$12))","v":156170.66666666674},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,AS$12))","v":161051.00000000006},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,AT$12))","v":161051.00000000006},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,AU$12))","v":171787.73333333342},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,AV$12))","v":177156.10000000009},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,AW$12))","v":177156.10000000009},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,AX$12))","v":188966.50666666677},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,AY$12))","v":194871.71000000011},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,AZ$12))","v":194871.71000000011},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,BA$12))","v":207863.15733333345},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,BB$12))","v":214358.88100000011},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,BC$12))","v":214358.88100000011},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,BD$12))","v":228649.4730666668},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,BE$12))","v":235794.76910000015},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,BF$12))","v":235794.76910000015},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,BG$12))","v":251514.4203733335},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,BH$12))","v":259374.24601000018},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,BI$12))","v":259374.24601000018},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,BJ$12))","v":276665.86241066694},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,BK$12))","v":285311.67061100027},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,BL$12))","v":285311.67061100027},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,BM$12))","v":304332.44865173363},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,BN$12))","v":313842.83767210029},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,BO$12))","v":313842.83767210029},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,BP$12))","v":334765.69351690699},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,BQ$12))","v":345227.12143931037},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,BR$12))","v":345227.12143931037},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,BS$12))","v":368242.26286859775},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,BT$12))","v":379749.83358324145},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,BU$12))","v":379749.83358324145},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,BV$12))","v":405066.48915545747},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,BW$12))","v":417724.81694156554},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,BX$12))","v":417724.81694156554},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,BY$12))","v":445573.13807100325},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,BZ$12))","v":459497.29863572214},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,CA$12))","v":459497.29863572214},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,CB$12))","v":490130.45187810354},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,CC$12))","v":505447.02849929431},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,CD$12))","v":505447.02849929431},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,CE$12))","v":539143.49706591398},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,CF$12))","v":555991.73134922376},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,CG$12))","v":555991.73134922376},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,CH$12))","v":593057.84677250544},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":80},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H76","v":"Управленческие расходы"},{"$f":"I77","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L80)=0,$L80=0,$L80=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L80)))","v":"Эксплуатация объектов недвижимости"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B80=Lists!$CU$24,SUMIFS($Z80:$CJ80,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z80:$CJ80))","v":1657090.8943492665},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,AB$12))","v":10000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,AC$12))","v":10000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,AD$12))","v":10000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,AE$12))","v":11000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,AF$12))","v":11000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,AG$12))","v":11000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,AH$12))","v":12100.000000000002},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,AI$12))","v":12100.000000000002},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,AJ$12))","v":12100.000000000002},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,AK$12))","v":13310.000000000004},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,AL$12))","v":13310.000000000004},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,AM$12))","v":13310.000000000004},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,AN$12))","v":14641.000000000004},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,AO$12))","v":14641.000000000004},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,AP$12))","v":14641.000000000004},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,AQ$12))","v":16105.100000000006},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,AR$12))","v":16105.100000000006},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,AS$12))","v":16105.100000000006},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,AT$12))","v":17715.610000000008},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,AU$12))","v":17715.610000000008},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,AV$12))","v":17715.610000000008},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,AW$12))","v":19487.171000000013},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,AX$12))","v":19487.171000000013},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,AY$12))","v":19487.171000000013},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,AZ$12))","v":21435.888100000011},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,BA$12))","v":21435.888100000011},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,BB$12))","v":21435.888100000011},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,BC$12))","v":23579.476910000016},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,BD$12))","v":23579.476910000016},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,BE$12))","v":23579.476910000016},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,BF$12))","v":25937.424601000017},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,BG$12))","v":25937.424601000017},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,BH$12))","v":25937.424601000017},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,BI$12))","v":28531.167061100026},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,BJ$12))","v":28531.167061100026},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,BK$12))","v":28531.167061100026},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,BL$12))","v":31384.283767210025},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,BM$12))","v":31384.283767210025},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,BN$12))","v":31384.283767210025},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,BO$12))","v":34522.712143931029},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,BP$12))","v":34522.712143931029},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,BQ$12))","v":34522.712143931029},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,BR$12))","v":37974.983358324142},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,BS$12))","v":37974.983358324142},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,BT$12))","v":37974.983358324142},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,BU$12))","v":41772.481694156551},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,BV$12))","v":41772.481694156551},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,BW$12))","v":41772.481694156551},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,BX$12))","v":45949.729863572211},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,BY$12))","v":45949.729863572211},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,BZ$12))","v":45949.729863572211},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,CA$12))","v":50544.702849929432},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,CB$12))","v":50544.702849929432},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,CC$12))","v":50544.702849929432},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,CD$12))","v":55599.173134922377},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,CE$12))","v":55599.173134922377},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,CF$12))","v":55599.173134922377},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,CG$12))","v":61159.09044841463},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,CH$12))","v":61159.09044841463},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":81},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H77","v":"Управленческие расходы"},{"$f":"I78","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L81)=0,$L81=0,$L81=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L81)))","v":"Постоянный расход - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B81=Lists!$CU$24,SUMIFS($Z81:$CJ81,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z81:$CJ81))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":83},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":84}]
[{"$f":"ROW()","v":85},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$38","v":"Финпоток по операционной деятельности"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X85-(X16-X22-X24-X26-X28-X56))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B85=Lists!$CU$24,SUMIFS($Z85:$CJ85,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z85:$CJ85))","v":9336716313.2509899},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,AA$12))","v":-8065277.4933333332},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,AB$12))","v":-8737621.365290178},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,AC$12))","v":-9138439.8293973226},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,AD$12))","v":-9791676.1186285075},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,AE$12))","v":-7882746.5592889376},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,AF$12))","v":-8588855.2403981313},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,AG$12))","v":-8749050.4440217651},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,AH$12))","v":-7219327.21277209},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,AI$12))","v":-5016034.5483409148},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,AJ$12))","v":-5074776.2346538156},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,AK$12))","v":-7372052.9702609219},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,AL$12))","v":-423363.74859395251},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,AM$12))","v":5513826.0341046378},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,AN$12))","v":7132947.6757919341},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,AO$12))","v":-4980343.9471632205},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,AP$12))","v":12523832.736477181},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,AQ$12))","v":21804488.187395841},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,AR$12))","v":28400734.659591928},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,AS$12))","v":4505359.1119648963},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,AT$12))","v":42071064.550817773},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,AU$12))","v":51940675.720409602},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,AV$12))","v":63581580.242213905},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,AW$12))","v":15514616.219810009},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,AX$12))","v":81060853.100118577},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,AY$12))","v":94700871.075706035},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,AZ$12))","v":113728775.06351873},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,BA$12))","v":24695000.860190019},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,BB$12))","v":126432553.50498605},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,BC$12))","v":127273210.20119175},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,BD$12))","v":166326198.70104766},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,BE$12))","v":42497852.572281122},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,BF$12))","v":191497418.78867435},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,BG$12))","v":188933792.40328231},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,BH$12))","v":233847631.11816579},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,BI$12))","v":50935207.722189575},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,BJ$12))","v":251274131.98136008},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,BK$12))","v":254717400.8081007},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,BL$12))","v":313732813.38262028},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,BM$12))","v":52682566.560460091},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,BN$12))","v":315900883.78078306},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,BO$12))","v":226784811.41341156},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,BP$12))","v":330623137.42829156},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,BQ$12))","v":48370889.222366989},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,BR$12))","v":372262014.52666295},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,BS$12))","v":291497185.33473241},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,BT$12))","v":393903634.90120614},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,BU$12))","v":5113646.3961731195},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,BV$12))","v":345807701.71614802},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,BW$12))","v":334641073.00903583},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,BX$12))","v":446554223.29404128},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,BY$12))","v":-2858374.6598834991},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,BZ$12))","v":396341312.7860564},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,CA$12))","v":252922718.49832797},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,CB$12))","v":427348792.85974228},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,CC$12))","v":67602726.835479856},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,CD$12))","v":550084992.99558342},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,CE$12))","v":473205400.0608623},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,CF$12))","v":673632692.91408312},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,CG$12))","v":122413661.49874401},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,CH$12))","v":788277351.16881156},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":86}]
[{"$f":"ROW()","v":87},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$26","v":"Капзатраты"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X87-SUMIFS($X88:$X95,$J88:$J95,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B87=Lists!$CU$24,SUMIFS($Z87:$CJ87,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z87:$CJ87))","v":4212466666.666666},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,AA$12))","v":34746666.666666664},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,AB$12))","v":151186111.1111111},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,AC$12))","v":60263888.888888888},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,AD$12))","v":46419444.444444448},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,AE$12))","v":45380555.55555556},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,AF$12))","v":33719444.44444444},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,AG$12))","v":30597222.222222224},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,AH$12))","v":115702777.77777778},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,AI$12))","v":69813888.888888896},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,AJ$12))","v":65319444.44444444},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,AK$12))","v":35080555.555555552},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,AL$12))","v":14922777.77777778},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,AM$12))","v":36857222.222222224},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,AN$12))","v":162369444.44444442},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,AO$12))","v":69613888.888888896},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,AP$12))","v":52602777.777777776},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,AQ$12))","v":50980555.55555556},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,AR$12))","v":39319444.44444444},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,AS$12))","v":36197222.222222224},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,AT$12))","v":121302777.77777778},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,AU$12))","v":75413888.888888896},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,AV$12))","v":70919444.444444448},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,AW$12))","v":40680555.555555552},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,AX$12))","v":20522777.777777776},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,AY$12))","v":42457222.222222224},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,AZ$12))","v":167969444.44444445},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,BA$12))","v":75213888.888888896},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,BB$12))","v":58202777.777777776},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,BC$12))","v":56580555.55555556},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,BD$12))","v":44919444.44444444},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,BE$12))","v":41797222.222222224},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,BF$12))","v":126902777.77777778},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,BG$12))","v":81013888.888888896},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,BH$12))","v":76519444.444444448},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,BI$12))","v":46280555.555555552},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,BJ$12))","v":26122777.777777776},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,BK$12))","v":48057222.222222224},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,BL$12))","v":173569444.44444445},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,BM$12))","v":80813888.888888881},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,BN$12))","v":63802777.777777776},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,BO$12))","v":62180555.555555567},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,BP$12))","v":50519444.44444444},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,BQ$12))","v":47397222.222222224},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,BR$12))","v":132502777.77777778},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,BS$12))","v":86613888.888888896},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,BT$12))","v":82119444.444444448},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,BU$12))","v":51880555.555555552},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,BV$12))","v":31722777.77777778},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,BW$12))","v":53657222.222222216},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,BX$12))","v":179169444.44444445},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,BY$12))","v":86413888.888888881},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,BZ$12))","v":69402777.777777776},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,CA$12))","v":67780555.555555552},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,CB$12))","v":56119444.44444444},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,CC$12))","v":52997222.222222224},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,CD$12))","v":138102777.77777779},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,CE$12))","v":92213888.888888896},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,CF$12))","v":87719444.444444448},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,CG$12))","v":57480555.555555552},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,CH$12))","v":36316666.666666672},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":88},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H87","v":"Капзатраты"},{"$f":"Items!$AU$13","v":"Капзатраты разовые амортизируемые"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B88=Lists!$CU$24,SUMIFS($Z88:$CJ88,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z88:$CJ88))","v":11000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,AA$12))","v":11000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":89},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H87","v":"Капзатраты"},{"$f":"Items!$AY$13","v":"Капзатраты переменные амортизируемые"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B89=Lists!$CU$24,SUMIFS($Z89:$CJ89,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z89:$CJ89))","v":1700000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,AA$12))","v":22000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,AB$12))","v":60000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,AC$12))","v":58000000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,AD$12))","v":30000000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,AG$12))","v":22000000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,AH$12))","v":60000000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,AI$12))","v":58000000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,AJ$12))","v":30000000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,AM$12))","v":22000000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,AN$12))","v":60000000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,AO$12))","v":58000000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,AP$12))","v":30000000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,AS$12))","v":22000000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,AT$12))","v":60000000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,AU$12))","v":58000000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,AV$12))","v":30000000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,AY$12))","v":22000000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,AZ$12))","v":60000000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,BA$12))","v":58000000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,BB$12))","v":30000000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,BE$12))","v":22000000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,BF$12))","v":60000000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,BG$12))","v":58000000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,BH$12))","v":30000000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,BK$12))","v":22000000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,BL$12))","v":60000000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,BM$12))","v":58000000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,BN$12))","v":30000000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,BQ$12))","v":22000000},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,BR$12))","v":60000000},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,BS$12))","v":58000000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,BT$12))","v":30000000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,BW$12))","v":22000000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,BX$12))","v":60000000},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,BY$12))","v":58000000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,BZ$12))","v":30000000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,CC$12))","v":22000000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,CD$12))","v":60000000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,CE$12))","v":58000000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,CF$12))","v":30000000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":90},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H87","v":"Капзатраты"},{"$f":"Items!$I$13","v":"Капзатраты на ЗУ и открытие"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X90-SUM($X91:$X94))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B90=Lists!$CU$24,SUMIFS($Z90:$CJ90,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z90:$CJ90))","v":2501466666.666666},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,AA$12))","v":1746666.6666666667},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,AB$12))","v":91186111.111111104},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,AC$12))","v":2263888.8888888885},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,AD$12))","v":16419444.444444444},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,AE$12))","v":45380555.55555556},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,AF$12))","v":33719444.44444444},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,AG$12))","v":8597222.2222222239},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,AH$12))","v":55702777.777777776},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,AI$12))","v":11813888.888888888},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,AJ$12))","v":35319444.44444444},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,AK$12))","v":35080555.555555552},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,AL$12))","v":14922777.77777778},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,AM$12))","v":14857222.222222222},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,AN$12))","v":102369444.44444443},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,AO$12))","v":11613888.888888888},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,AP$12))","v":22602777.777777776},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,AQ$12))","v":50980555.55555556},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,AR$12))","v":39319444.44444444},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,AS$12))","v":14197222.222222224},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,AT$12))","v":61302777.777777776},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,AU$12))","v":17413888.888888888},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,AV$12))","v":40919444.44444444},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,AW$12))","v":40680555.555555552},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,AX$12))","v":20522777.777777776},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,AY$12))","v":20457222.222222224},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,AZ$12))","v":107969444.44444445},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,BA$12))","v":17213888.888888888},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,BB$12))","v":28202777.777777776},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,BC$12))","v":56580555.55555556},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,BD$12))","v":44919444.44444444},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,BE$12))","v":19797222.222222224},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,BF$12))","v":66902777.777777776},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,BG$12))","v":23013888.888888888},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,BH$12))","v":46519444.44444444},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,BI$12))","v":46280555.555555552},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,BJ$12))","v":26122777.777777776},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,BK$12))","v":26057222.222222224},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,BL$12))","v":113569444.44444445},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,BM$12))","v":22813888.888888884},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,BN$12))","v":33802777.777777776},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,BO$12))","v":62180555.555555567},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,BP$12))","v":50519444.44444444},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,BQ$12))","v":25397222.22222222},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,BR$12))","v":72502777.777777776},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,BS$12))","v":28613888.888888888},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,BT$12))","v":52119444.44444444},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,BU$12))","v":51880555.555555552},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,BV$12))","v":31722777.77777778},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,BW$12))","v":31657222.222222216},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,BX$12))","v":119169444.44444445},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,BY$12))","v":28413888.888888884},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,BZ$12))","v":39402777.777777776},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,CA$12))","v":67780555.555555552},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,CB$12))","v":56119444.44444444},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,CC$12))","v":30997222.22222222},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,CD$12))","v":78102777.777777776},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,CE$12))","v":34213888.888888888},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,CF$12))","v":57719444.44444444},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,CG$12))","v":57480555.555555552},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,CH$12))","v":36316666.666666672},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":91},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H87","v":"Капзатраты"},{"$f":"I90","v":"Капзатраты на ЗУ и открытие"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L91)=0,$L91=0,$L91=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L91)))","v":"Расходы на маркетинг открытия"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B91=Lists!$CU$24,SUMIFS($Z91:$CJ91,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z91:$CJ91))","v":432500000.00000006},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,AD$12))","v":8750000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,AE$12))","v":22166666.666666672},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,AF$12))","v":5333333.3333333321},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,AG$12))","v":4416666.666666667},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,AH$12))","v":6250000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,AI$12))","v":6916666.666666667},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,AJ$12))","v":4916666.666666666},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,AK$12))","v":9500000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,AL$12))","v":4250000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,AM$12))","v":7583333.333333334},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,AN$12))","v":5583333.333333333},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,AO$12))","v":3750000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,AP$12))","v":9333333.3333333321},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,AQ$12))","v":22166666.666666672},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,AR$12))","v":5333333.3333333321},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,AS$12))","v":4416666.666666667},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,AT$12))","v":6250000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,AU$12))","v":6916666.666666667},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,AV$12))","v":4916666.666666666},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,AW$12))","v":9500000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,AX$12))","v":4250000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,AY$12))","v":7583333.333333334},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,AZ$12))","v":5583333.333333333},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,BA$12))","v":3750000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,BB$12))","v":9333333.3333333321},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,BC$12))","v":22166666.666666672},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,BD$12))","v":5333333.3333333321},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,BE$12))","v":4416666.666666667},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,BF$12))","v":6250000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,BG$12))","v":6916666.666666667},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,BH$12))","v":4916666.666666666},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,BI$12))","v":9500000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,BJ$12))","v":4250000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,BK$12))","v":7583333.333333334},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,BL$12))","v":5583333.333333333},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,BM$12))","v":3750000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,BN$12))","v":9333333.3333333321},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,BO$12))","v":22166666.666666672},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,BP$12))","v":5333333.3333333321},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,BQ$12))","v":4416666.666666667},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,BR$12))","v":6250000},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,BS$12))","v":6916666.666666667},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,BT$12))","v":4916666.666666666},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,BU$12))","v":9500000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,BV$12))","v":4250000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,BW$12))","v":7583333.333333334},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,BX$12))","v":5583333.333333333},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,BY$12))","v":3750000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,BZ$12))","v":9333333.3333333321},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,CA$12))","v":22166666.666666672},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,CB$12))","v":5333333.3333333321},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,CC$12))","v":4416666.666666667},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,CD$12))","v":6250000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,CE$12))","v":6916666.666666667},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,CF$12))","v":4916666.666666666},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,CG$12))","v":9500000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,CH$12))","v":4250000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":92},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H88","v":"Капзатраты"},{"$f":"I90","v":"Капзатраты на ЗУ и открытие"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L92)=0,$L92=0,$L92=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L92)))","v":"Приобретение ЗУ"},null,{"$f":"L91+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B92=Lists!$CU$24,SUMIFS($Z92:$CJ92,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z92:$CJ92))","v":1170000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,AB$12))","v":89000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,AD$12))","v":5000000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,AE$12))","v":20000000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,AF$12))","v":25000000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,AH$12))","v":45000000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,AJ$12))","v":25000000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,AK$12))","v":20000000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,AL$12))","v":5000000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,AN$12))","v":89000000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,AP$12))","v":5000000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,AQ$12))","v":20000000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,AR$12))","v":25000000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,AT$12))","v":45000000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,AV$12))","v":25000000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,AW$12))","v":20000000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,AX$12))","v":5000000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,AZ$12))","v":89000000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,BB$12))","v":5000000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,BC$12))","v":20000000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,BD$12))","v":25000000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,BF$12))","v":45000000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,BH$12))","v":25000000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,BI$12))","v":20000000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,BJ$12))","v":5000000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,BL$12))","v":89000000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,BN$12))","v":5000000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,BO$12))","v":20000000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,BP$12))","v":25000000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,BR$12))","v":45000000},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,BT$12))","v":25000000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,BU$12))","v":20000000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,BV$12))","v":5000000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,BX$12))","v":89000000},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,BZ$12))","v":5000000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,CA$12))","v":20000000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,CB$12))","v":25000000},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,CD$12))","v":45000000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,CF$12))","v":25000000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,CG$12))","v":20000000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,CH$12))","v":5000000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":93},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H89","v":"Капзатраты"},{"$f":"I90","v":"Капзатраты на ЗУ и открытие"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L93)=0,$L93=0,$L93=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L93)))","v":"Расходы на аренду ЗУ"},null,{"$f":"L92+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B93=Lists!$CU$24,SUMIFS($Z93:$CJ93,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z93:$CJ93))","v":898966666.66666675},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,AA$12))","v":1746666.6666666667},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,AB$12))","v":2186111.111111111},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,AC$12))","v":2263888.8888888885},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,AD$12))","v":2669444.4444444445},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,AE$12))","v":3213888.888888889},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,AF$12))","v":3386111.111111111},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,AG$12))","v":4180555.555555556},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,AH$12))","v":4452777.777777778},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,AI$12))","v":4897222.222222222},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,AJ$12))","v":5402777.7777777771},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,AK$12))","v":5580555.555555556},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,AL$12))","v":5672777.7777777789},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,AM$12))","v":7273888.8888888881},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,AN$12))","v":7786111.111111111},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,AO$12))","v":7863888.8888888881},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,AP$12))","v":8269444.444444444},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,AQ$12))","v":8813888.8888888881},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,AR$12))","v":8986111.1111111101},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,AS$12))","v":9780555.555555556},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,AT$12))","v":10052777.777777778},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,AU$12))","v":10497222.222222222},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,AV$12))","v":11002777.777777778},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,AW$12))","v":11180555.555555556},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,AX$12))","v":11272777.777777776},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,AY$12))","v":12873888.888888892},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,AZ$12))","v":13386111.111111112},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,BA$12))","v":13463888.88888889},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,BB$12))","v":13869444.444444444},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,BC$12))","v":14413888.88888889},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,BD$12))","v":14586111.11111111},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,BE$12))","v":15380555.555555556},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,BF$12))","v":15652777.777777776},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,BG$12))","v":16097222.222222222},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,BH$12))","v":16602777.777777778},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,BI$12))","v":16780555.555555556},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,BJ$12))","v":16872777.777777776},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,BK$12))","v":18473888.888888888},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,BL$12))","v":18986111.111111112},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,BM$12))","v":19063888.888888884},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,BN$12))","v":19469444.444444444},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,BO$12))","v":20013888.888888892},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,BP$12))","v":20186111.111111108},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,BQ$12))","v":20980555.555555552},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,BR$12))","v":21252777.777777776},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,BS$12))","v":21697222.22222222},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,BT$12))","v":22202777.777777776},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,BU$12))","v":22380555.555555556},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,BV$12))","v":22472777.77777778},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,BW$12))","v":24073888.888888884},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,BX$12))","v":24586111.111111112},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,BY$12))","v":24663888.888888884},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,BZ$12))","v":25069444.444444444},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,CA$12))","v":25613888.888888888},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,CB$12))","v":25786111.111111108},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,CC$12))","v":26580555.555555552},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,CD$12))","v":26852777.777777776},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,CE$12))","v":27297222.222222224},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,CF$12))","v":27802777.777777776},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,CG$12))","v":27980555.555555556},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,CH$12))","v":27066666.666666672},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":94},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":95},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":96}]
[{"$f":"ROW()","v":97},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Lists!$BW$13","v":"Налоги на внеоборотные активы"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B97=Lists!$CU$24,SUMIFS($Z97:$CJ97,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z97:$CJ97))","v":137587916.66666666},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,AC$12))","v":389374.99999999994},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,AG$12))","v":2403437.4999999995},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,AK$12))","v":3728229.1666666665},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,AO$12))","v":4756354.166666666},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,AS$12))","v":6293072.9166666651},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,AW$12))","v":7462604.166666666},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,BA$12))","v":8349062.5},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,BE$12))","v":9744114.583333334},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,BI$12))","v":10771979.166666668},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,BM$12))","v":11516770.833333336},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,BQ$12))","v":12770156.25},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,BU$12))","v":13656354.166666664},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,BY$12))","v":14259479.166666666},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,CC$12))","v":15371197.916666668},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,CG$12))","v":16115729.166666668},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":98},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H97","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L98)=0,$L98=0,$L98=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L98)))","v":"земельный налог"},null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B98=Lists!$CU$24,SUMIFS($Z98:$CJ98,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z98:$CJ98))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":99},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H97","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L99)=0,$L99=0,$L99=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L99)))","v":"транспортный налог"},null,null,{"$f":"L98+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B99=Lists!$CU$24,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z99:$CJ99))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":100},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H97","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L100)=0,$L100=0,$L100=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L100)))","v":"налог на имущество организаций"},null,null,{"$f":"L99+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B100=Lists!$CU$24,SUMIFS($Z100:$CJ100,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z100:$CJ100))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":101},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":102},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BO$27","v":"НДС к возмещению по капзатратам"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B102=Lists!$CU$24,SUMIFS($Z102:$CJ102,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z102:$CJ102))","v":610830555.55555534},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,AJ$12))","v":5238888.8888888843},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,AK$12))","v":19322222.222222239},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,AL$12))","v":11669444.444444444},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,AM$12))","v":10836111.111111104},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,AN$12))","v":6016666.6666666642},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,AO$12))","v":2266666.6666666642},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,AP$12))","v":6380555.5555555522},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,AQ$12))","v":26963888.888888866},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,AR$12))","v":11561111.111111104},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,AS$12))","v":8977777.7777777761},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,AT$12))","v":8908333.3333333284},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,AU$12))","v":5908333.3333333284},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,AV$12))","v":6172222.2222222239},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,AW$12))","v":20255555.555555552},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,AX$12))","v":12602777.777777761},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,AY$12))","v":11769444.444444448},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,AZ$12))","v":6950000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,BA$12))","v":3200000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,BB$12))","v":7313888.8888888955},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,BC$12))","v":27897222.222222209},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,BD$12))","v":12494444.444444418},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,BE$12))","v":9911111.1111111045},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,BF$12))","v":9841666.6666666567},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,BG$12))","v":6841666.6666666567},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,BH$12))","v":7105555.5555555522},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,BI$12))","v":21188888.888888866},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,BJ$12))","v":13536111.111111104},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,BK$12))","v":12702777.777777731},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,BL$12))","v":7883333.3333333135},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,BM$12))","v":4133333.3333333135},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,BN$12))","v":8247222.222222209},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,BO$12))","v":28830555.555555522},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,BP$12))","v":13427777.777777791},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,BQ$12))","v":10844444.444444478},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,BR$12))","v":10775000},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,BS$12))","v":7775000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,BT$12))","v":8038888.8888888955},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,BU$12))","v":22122222.222222209},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,BV$12))","v":14469444.444444418},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,BW$12))","v":13636111.111111104},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,BX$12))","v":8816666.6666666865},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,BY$12))","v":5066666.6666666865},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,BZ$12))","v":9180555.5555555224},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,CA$12))","v":29763888.888888896},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,CB$12))","v":14361111.111111104},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,CC$12))","v":11777777.777777731},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,CD$12))","v":11708333.333333373},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,CE$12))","v":8708333.3333333731},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,CF$12))","v":8972222.222222209},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,CG$12))","v":23055555.555555582},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,CH$12))","v":15402777.777777791},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":103}]
[{"$f":"ROW()","v":104},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$19","v":"НДС начисленный"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B104=Lists!$CU$24,SUMIFS($Z104:$CJ104,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z104:$CJ104))","v":2320712279.3844724},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,AH$12))","v":-299263.69985380524},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,AI$12))","v":-288992.09928225842},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,AJ$12))","v":274198.29884323571},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,AK$12))","v":477588.63842230197},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,AL$12))","v":514358.76196041983},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,AM$12))","v":550818.63667629147},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,AN$12))","v":2188024.7194913547},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,AO$12))","v":2961745.0335253412},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,AP$12))","v":2428756.0579198161},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,AQ$12))","v":2286799.8010119982},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,AR$12))","v":5761133.9761339547},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,AS$12))","v":7162451.3847805653},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,AT$12))","v":6002459.9787781835},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,AU$12))","v":6300869.6609280687},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,AV$12))","v":11979071.423044994},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,AW$12))","v":13950807.111975003},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,AX$12))","v":11650149.841465604},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,AY$12))","v":11727801.748176906},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,AZ$12))","v":20671041.91390207},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,BA$12))","v":23946755.786885131},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,BB$12))","v":18972651.207095794},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,BC$12))","v":18215917.864094418},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,BD$12))","v":31073777.152801394},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,BE$12))","v":34747549.276836909},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,BF$12))","v":27507658.029514126},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,BG$12))","v":27470895.584423173},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,BH$12))","v":44331088.909696311},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,BI$12))","v":48450776.044444561},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,BJ$12))","v":38016472.635824144},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,BK$12))","v":36414723.568549998},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,BL$12))","v":59043372.120684832},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,BM$12))","v":65876442.413587354},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,BN$12))","v":50254639.258598685},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,BO$12))","v":46773080.870470114},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,BP$12))","v":71077144.504273593},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,BQ$12))","v":74049866.078525797},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,BR$12))","v":56590017.294984847},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,BS$12))","v":56645755.961109325},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,BT$12))","v":84358920.648797989},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,BU$12))","v":87963654.010333627},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,BV$12))","v":63519288.877915725},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,BW$12))","v":54933738.444685876},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,BX$12))","v":89806152.115990996},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,BY$12))","v":101561659.93357036},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,BZ$12))","v":72575040.739222214},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,CA$12))","v":63371089.949918568},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,CB$12))","v":97672033.683130234},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,CC$12))","v":102407952.43778747},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,CD$12))","v":88426930.737827823},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,CE$12))","v":88431326.029111534},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,CF$12))","v":133804733.76934952},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,CG$12))","v":149508792.3680343},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,CH$12))","v":106612559.88849562},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":105}]
[{"$f":"ROW()","v":106},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$33","v":"Налог на прибыль"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B106=Lists!$CU$24,SUMIFS($Z106:$CJ106,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z106:$CJ106))","v":825567783.5105958},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,AC$12))","v":1061.3003303571427},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,AD$12))","v":563.40634821428569},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,AE$12))","v":2235.0630116571433},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,AF$12))","v":19194.536622091189},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,AG$12))","v":37976.981618229489},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,BF$12))","v":9796305.0381899215},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,BG$12))","v":12415166.136494769},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,BH$12))","v":23981400.210902121},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,BI$12))","v":24275355.646606863},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,BJ$12))","v":18140992.922997043},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,BK$12))","v":17330416.012701482},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,BL$12))","v":33542929.890688121},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,BM$12))","v":34372017.372530311},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,BN$12))","v":24799028.663428247},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,BO$12))","v":21666316.599061817},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,BP$12))","v":36221755.148800999},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,BQ$12))","v":31575989.425807357},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,BR$12))","v":23868988.664673746},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,BS$12))","v":24667253.877938986},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,BT$12))","v":41758848.912195683},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,BU$12))","v":37622513.990959346},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,BV$12))","v":24198411.367064178},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,BW$12))","v":17648002.606564045},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,BX$12))","v":40877279.603664398},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,BY$12))","v":42651223.314870596},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,BZ$12))","v":26832371.14357245},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,CA$12))","v":19694550.705109596},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,CB$12))","v":39850237.994586945},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,CC$12))","v":34970123.846965671},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,CD$12))","v":24503774.817411661},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,CE$12))","v":24293768.350200057},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,CF$12))","v":46988841.587062836},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,CG$12))","v":41985306.600178361},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,CH$12))","v":24977581.771437645},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":107}]
[{"$f":"ROW()","v":108},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$39","v":"Финпоток по основной деятельности"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X108-(X85-X87-X97+X102-X104-X106))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B108=Lists!$CU$24,SUMIFS($Z108:$CJ108,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z108:$CJ108))","v":2451212222.5781412},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,AA$12))","v":-42811944.159999996},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,AB$12))","v":-159923732.4764013},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,AC$12))","v":-69792765.018616572},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,AD$12))","v":-56211683.969421171},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,AE$12))","v":-53265537.177856147},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,AF$12))","v":-42327494.221464664},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,AG$12))","v":-41787687.147862218},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,AH$12))","v":-122622841.29069605},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,AI$12))","v":-74540931.337947547},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,AJ$12))","v":-65429530.089052603},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,AK$12))","v":-27336204.108683199},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,AL$12))","v":-4191055.8438877016},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,AM$12))","v":-21058103.713682771},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,AN$12))","v":-151407854.82147717},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,AO$12))","v":-80045665.369577467},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,AP$12))","v":-36127145.543664858},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,AQ$12))","v":-4498978.2802828401},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,AR$12))","v":-5118732.6498753726},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,AS$12))","v":-36169609.633926779},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,AT$12))","v":-76325839.872404873},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,AU$12))","v":-23865749.496074051},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,AV$12))","v":-13144713.403053343},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,AW$12))","v":-26323795.058831662},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,AX$12))","v":61490703.258652955},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,AY$12))","v":52285291.549751371},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,AZ$12))","v":-67961711.294827789},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,BA$12))","v":-79614706.315584034},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,BB$12))","v":56571013.40900135},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,BC$12))","v":80373959.003764004},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,BD$12))","v":102827421.54824623},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,BE$12))","v":-33879922.399000227},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,BF$12))","v":37132344.609859109},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,BG$12))","v":74875508.460142136},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,BH$12))","v":96121253.10867846},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,BI$12))","v":-57654569.802195191},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,BJ$12))","v":182529999.75587213},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,BK$12))","v":165617816.78240466},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,BL$12))","v":55460400.260136127},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,BM$12))","v":-135763219.61454648},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,BN$12))","v":185291660.30320054},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,BO$12))","v":124995413.9438796},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,BP$12))","v":186232571.10855031},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,BQ$12))","v":-106577900.30974394},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,BR$12))","v":170075230.78922653},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,BS$12))","v":131345286.60679519},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,BT$12))","v":193705309.78465688},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,BU$12))","v":-163887209.10511994},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,BV$12))","v":240836668.13783467},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,BW$12))","v":222038220.84667468},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,BX$12))","v":145518013.79660809},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,BY$12))","v":-242677959.29721332},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,BZ$12))","v":236711678.68103945},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,CA$12))","v":131840411.17663312},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,CB$12))","v":248068187.84869182},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,CC$12))","v":-126365991.81038439},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,CD$12))","v":310759842.99589968},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,CE$12))","v":276974750.12599516},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,CF$12))","v":414091895.3354485},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,CG$12))","v":-119621166.63613522},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,CH$12))","v":635773320.61998928},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":109}]
[{"$f":"ROW()","v":110},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BS$22","v":"Поступление финансирования от Учредителей"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B110=Lists!$CU$24,SUMIFS($Z110:$CJ110,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z110:$CJ110))","v":800000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,AA$12))","v":800000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":111}]
[{"$f":"ROW()","v":112},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BS$29","v":"Поступление кредита"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B112=Lists!$CU$24,SUMIFS($Z112:$CJ112,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z112:$CJ112))","v":1150000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,AA$12))","v":700000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,AE$12))","v":50000000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,AF$12))","v":20000000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,AG$12))","v":50000000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,AH$12))","v":20000000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,AI$12))","v":50000000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,AJ$12))","v":30000000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,AK$12))","v":70000000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,AL$12))","v":20000000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,AM$12))","v":50000000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,AP$12))","v":50000000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,AR$12))","v":40000000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":113}]
[{"$f":"ROW()","v":114},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BS$30","v":"Возврат кредита"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B114=Lists!$CU$24,SUMIFS($Z114:$CJ114,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z114:$CJ114))","v":1150000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,AI$12))","v":21000000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,AJ$12))","v":22282051.282051284},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,AK$12))","v":23071524.966261808},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,AL$12))","v":24963416.858153701},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,AM$12))","v":25518972.413709257},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,AN$12))","v":26947543.842280686},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,AO$12))","v":26947543.842280682},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,AP$12))","v":26947543.842280686},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,AQ$12))","v":28510043.842280686},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,AR$12))","v":28510043.842280682},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,AS$12))","v":29843377.175614014},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,AT$12))","v":29843377.175614022},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,AU$12))","v":29843377.175614018},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,AV$12))","v":29843377.175614022},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,AW$12))","v":29843377.175614018},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,AX$12))","v":29843377.175614022},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,AY$12))","v":29843377.175614018},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,AZ$12))","v":29843377.175614025},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,BA$12))","v":29843377.175614022},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,BB$12))","v":29843377.175614029},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,BC$12))","v":29843377.175614022},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,BD$12))","v":29843377.175614025},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,BE$12))","v":29843377.175614025},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,BF$12))","v":29843377.175614029},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,BG$12))","v":29843377.175614029},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,BH$12))","v":29843377.175614033},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,BI$12))","v":29843377.175614033},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,BJ$12))","v":29843377.175614037},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,BK$12))","v":29843377.17561404},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,BL$12))","v":29843377.175614044},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,BM$12))","v":29843377.175614048},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,BN$12))","v":29843377.175614052},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,BO$12))","v":29843377.175614059},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,BP$12))","v":29843377.175614052},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,BQ$12))","v":29843377.175614059},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,BR$12))","v":29843377.17561407},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,BS$12))","v":29843377.175614059},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,BT$12))","v":29843377.17561404},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,BU$12))","v":29843377.175613999},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,BV$12))","v":29843377.17561388},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":115}]
[{"$f":"ROW()","v":116},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BS$31","v":"Оплата процентов по кредиту"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B116=Lists!$CU$24,SUMIFS($Z116:$CJ116,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z116:$CJ116))","v":419850000.00000018},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,AB$12))","v":10500000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,AC$12))","v":10500000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,AD$12))","v":10500000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,AE$12))","v":10500000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,AF$12))","v":11250000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,AG$12))","v":11550000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,AH$12))","v":12300000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,AI$12))","v":12600000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,AJ$12))","v":13035000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,AK$12))","v":13150769.230769232},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,AL$12))","v":13854696.356275301},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,AM$12))","v":13780245.103402998},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,AN$12))","v":14147460.517197359},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,AO$12))","v":13743247.359563148},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,AP$12))","v":13339034.201928936},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,AQ$12))","v":13684821.04429473},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,AR$12))","v":13257170.386660518},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,AS$12))","v":13429519.729026308},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,AT$12))","v":12981869.071392097},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,AU$12))","v":12534218.413757887},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,AV$12))","v":12086567.756123681},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,AW$12))","v":11638917.098489467},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,AX$12))","v":11191266.440855259},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,AY$12))","v":10743615.783221047},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,AZ$12))","v":10295965.125586838},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,BA$12))","v":9848314.4679526258},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,BB$12))","v":9400663.8103184178},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,BC$12))","v":8953013.1526842061},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,BD$12))","v":8505362.4950499963},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,BE$12))","v":8057711.8374157865},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,BF$12))","v":7610061.1797815766},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,BG$12))","v":7162410.5221473668},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,BH$12))","v":6714759.864513156},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,BI$12))","v":6267109.206878948},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,BJ$12))","v":5819458.5492447373},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,BK$12))","v":5371807.8916105265},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,BL$12))","v":4924157.2339763166},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,BM$12))","v":4476506.5763421068},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,BN$12))","v":4028855.9187078974},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,BO$12))","v":3581205.2610736871},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,BP$12))","v":3133554.6034394749},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,BQ$12))","v":2685903.9458052651},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,BR$12))","v":2238253.2881710553},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,BS$12))","v":1790602.6305368436},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,BT$12))","v":1342951.9729026316},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,BU$12))","v":895301.31526842003},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,BV$12))","v":447650.65763420821},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":117}]
[{"$f":"ROW()","v":118},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,"Поступления овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B118=Lists!$CU$24,SUMIFS($Z118:$CJ118,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z118:$CJ118))","v":324818737.54702097},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,AZ$12))","v":38553396.926200539},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,BA$12))","v":119306397.95915064},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,BE$12))","v":71781011.412030041},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,BF$12))","v":321093.74553644657},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,BI$12))","v":93765056.18468821},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,BM$12))","v":1091781.3194150925},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":119}]
[{"$f":"ROW()","v":120},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,"Возвраты овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B120=Lists!$CU$24,SUMIFS($Z120:$CJ120,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z120:$CJ120))","v":324818737.54702103},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,BB$12))","v":10241512.689130824},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,BC$12))","v":38625203.031541355},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,BD$12))","v":62298820.294288613},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,BG$12))","v":30748360.795614094},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,BH$12))","v":57802156.003904387},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,BJ$12))","v":124010903.41312663},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,BN$12))","v":1091781.3194150925},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":121}]
[{"$f":"ROW()","v":122},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,"Оплата %% по овердрафту",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B122=Lists!$CU$24,SUMIFS($Z122:$CJ122,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z122:$CJ122))","v":26104114.38187125},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,BB$12))","v":7085459.7339380579},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,BC$12))","v":2952365.6439244067},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,BD$12))","v":2179861.5832935795},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,BG$12))","v":7121359.9667666852},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,BH$12))","v":1760960.064646855},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,BJ$12))","v":4960436.1365250647},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,BN$12))","v":43671.25277660042},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":123}]
[{"$f":"ROW()","v":124},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$40","v":"Финпоток по финансовой деятельности"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X124-(X110+X112+X118-X114-X116-X120-X122))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B124=Lists!$CU$24,SUMIFS($Z124:$CJ124,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z124:$CJ124))","v":354045885.6181283},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,AA$12))","v":1500000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,AB$12))","v":-10500000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,AC$12))","v":-10500000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,AD$12))","v":-10500000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,AE$12))","v":39500000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,AF$12))","v":8750000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,AG$12))","v":38450000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,AH$12))","v":7700000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,AI$12))","v":16400000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,AJ$12))","v":-5317051.2820512801},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,AK$12))","v":33777705.802968964},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,AL$12))","v":-18818113.214429006},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,AM$12))","v":10700782.482887745},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,AN$12))","v":-41095004.359478042},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,AO$12))","v":-40690791.201843828},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,AP$12))","v":9713421.9557903782},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,AQ$12))","v":-42194864.886575416},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,AR$12))","v":-1767214.2289412022},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,AS$12))","v":-43272896.904640324},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,AT$12))","v":-42825246.247006118},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,AU$12))","v":-42377595.589371905},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,AV$12))","v":-41929944.931737706},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,AW$12))","v":-41482294.274103485},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,AX$12))","v":-41034643.616469279},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,AY$12))","v":-40586992.958835065},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,AZ$12))","v":-1585945.3750003278},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,BA$12))","v":79614706.315584004},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,BB$12))","v":-56571013.409001328},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,BC$12))","v":-80373959.003763989},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,BD$12))","v":-102827421.5482462},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,BE$12))","v":33879922.399000227},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,BF$12))","v":-37132344.609859161},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,BG$12))","v":-74875508.460142165},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,BH$12))","v":-96121253.10867843},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,BI$12))","v":57654569.802195229},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,BJ$12))","v":-164634175.27451047},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,BK$12))","v":-35215185.06722457},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,BL$12))","v":-34767534.409590364},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,BM$12))","v":-33228102.432541065},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,BN$12))","v":-35007685.666513644},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,BO$12))","v":-33424582.436687745},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,BP$12))","v":-32976931.779053528},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,BQ$12))","v":-32529281.121419325},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,BR$12))","v":-32081630.463785127},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,BS$12))","v":-31633979.806150902},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,BT$12))","v":-31186329.148516674},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,BU$12))","v":-30738678.490882419},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,BV$12))","v":-30291027.83324809},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":125}]
[{"$f":"ROW()","v":126}]
[{"$f":"ROW()","v":127},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$35","v":"Итоговый финпоток"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X127-(X108+X124))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B127=Lists!$CU$24,SUMIFS($Z127:$CJ127,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z127:$CJ127))","v":2805258108.19627},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,AA$12))","v":1457188055.8399999},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,AB$12))","v":-170423732.4764013},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,AC$12))","v":-80292765.018616572},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,AD$12))","v":-66711683.969421163},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,AE$12))","v":-13765537.177856155},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,AF$12))","v":-33577494.221464664},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,AG$12))","v":-3337687.1478622183},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,AH$12))","v":-114922841.29069605},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,AI$12))","v":-58140931.33794754},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,AJ$12))","v":-70746581.371103883},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,AK$12))","v":6441501.6942857653},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,AL$12))","v":-23009169.058316708},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,AM$12))","v":-10357321.230795026},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,AN$12))","v":-192502859.18095523},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,AO$12))","v":-120736456.57142128},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,AP$12))","v":-26413723.587874472},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,AQ$12))","v":-46693843.166858226},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,AR$12))","v":-6885946.8788165748},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,AS$12))","v":-79442506.538567126},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,AT$12))","v":-119151086.11941099},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,AU$12))","v":-66243345.08544597},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,AV$12))","v":-55074658.334791064},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,AW$12))","v":-67806089.332935154},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,AX$12))","v":20456059.642183661},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,AY$12))","v":11698298.590916306},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,AZ$12))","v":-69547656.669828117},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,BJ$12))","v":17895824.481361628},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,BK$12))","v":130402631.7151801},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,BL$12))","v":20692865.850545764},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,BM$12))","v":-168991322.04708749},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,BN$12))","v":150283974.63668692},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,BO$12))","v":91570831.507191777},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,BP$12))","v":153255639.32949686},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,BQ$12))","v":-139107181.43116337},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,BR$12))","v":137993600.32544136},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,BS$12))","v":99711306.800644398},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,BT$12))","v":162518980.63614023},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,BU$12))","v":-194625887.59600234},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,BV$12))","v":210545640.30458653},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,BW$12))","v":222038220.84667468},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,BX$12))","v":145518013.79660809},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,BY$12))","v":-242677959.29721332},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,BZ$12))","v":236711678.68103945},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,CA$12))","v":131840411.17663312},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,CB$12))","v":248068187.84869182},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,CC$12))","v":-126365991.81038439},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,CD$12))","v":310759842.99589968},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,CE$12))","v":276974750.12599516},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,CF$12))","v":414091895.3354485},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,CG$12))","v":-119621166.63613522},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,CH$12))","v":635773320.61998928},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":128}]
[{"$f":"ROW()","v":129},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BS$36","v":"Итоговый финпоток нараст. итогом"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X129-$X127)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B129=Lists!$CU$24,SUMIFS($Z129:$CJ129,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z129:$CJ129))","v":2805258108.19627},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z127:AA127))","v":1457188055.8399999},{"$f":"IF(AB$11=\"\",0,SUM($Z127:AB127))","v":1286764323.3635986},{"$f":"IF(AC$11=\"\",0,SUM($Z127:AC127))","v":1206471558.3449819},{"$f":"IF(AD$11=\"\",0,SUM($Z127:AD127))","v":1139759874.3755608},{"$f":"IF(AE$11=\"\",0,SUM($Z127:AE127))","v":1125994337.1977046},{"$f":"IF(AF$11=\"\",0,SUM($Z127:AF127))","v":1092416842.9762399},{"$f":"IF(AG$11=\"\",0,SUM($Z127:AG127))","v":1089079155.8283777},{"$f":"IF(AH$11=\"\",0,SUM($Z127:AH127))","v":974156314.5376817},{"$f":"IF(AI$11=\"\",0,SUM($Z127:AI127))","v":916015383.19973421},{"$f":"IF(AJ$11=\"\",0,SUM($Z127:AJ127))","v":845268801.82863033},{"$f":"IF(AK$11=\"\",0,SUM($Z127:AK127))","v":851710303.52291608},{"$f":"IF(AL$11=\"\",0,SUM($Z127:AL127))","v":828701134.46459937},{"$f":"IF(AM$11=\"\",0,SUM($Z127:AM127))","v":818343813.23380435},{"$f":"IF(AN$11=\"\",0,SUM($Z127:AN127))","v":625840954.05284905},{"$f":"IF(AO$11=\"\",0,SUM($Z127:AO127))","v":505104497.48142779},{"$f":"IF(AP$11=\"\",0,SUM($Z127:AP127))","v":478690773.89355332},{"$f":"IF(AQ$11=\"\",0,SUM($Z127:AQ127))","v":431996930.72669506},{"$f":"IF(AR$11=\"\",0,SUM($Z127:AR127))","v":425110983.84787846},{"$f":"IF(AS$11=\"\",0,SUM($Z127:AS127))","v":345668477.30931133},{"$f":"IF(AT$11=\"\",0,SUM($Z127:AT127))","v":226517391.18990034},{"$f":"IF(AU$11=\"\",0,SUM($Z127:AU127))","v":160274046.10445437},{"$f":"IF(AV$11=\"\",0,SUM($Z127:AV127))","v":105199387.7696633},{"$f":"IF(AW$11=\"\",0,SUM($Z127:AW127))","v":37393298.43672815},{"$f":"IF(AX$11=\"\",0,SUM($Z127:AX127))","v":57849358.078911811},{"$f":"IF(AY$11=\"\",0,SUM($Z127:AY127))","v":69547656.669828117},{"$f":"IF(AZ$11=\"\",0,SUM($Z127:AZ127))","v":0},{"$f":"IF(BA$11=\"\",0,SUM($Z127:BA127))","v":0},{"$f":"IF(BB$11=\"\",0,SUM($Z127:BB127))","v":0},{"$f":"IF(BC$11=\"\",0,SUM($Z127:BC127))","v":0},{"$f":"IF(BD$11=\"\",0,SUM($Z127:BD127))","v":0},{"$f":"IF(BE$11=\"\",0,SUM($Z127:BE127))","v":0},{"$f":"IF(BF$11=\"\",0,SUM($Z127:BF127))","v":0},{"$f":"IF(BG$11=\"\",0,SUM($Z127:BG127))","v":0},{"$f":"IF(BH$11=\"\",0,SUM($Z127:BH127))","v":0},{"$f":"IF(BI$11=\"\",0,SUM($Z127:BI127))","v":0},{"$f":"IF(BJ$11=\"\",0,SUM($Z127:BJ127))","v":17895824.481361628},{"$f":"IF(BK$11=\"\",0,SUM($Z127:BK127))","v":148298456.19654173},{"$f":"IF(BL$11=\"\",0,SUM($Z127:BL127))","v":168991322.04708749},{"$f":"IF(BM$11=\"\",0,SUM($Z127:BM127))","v":0},{"$f":"IF(BN$11=\"\",0,SUM($Z127:BN127))","v":150283974.63668692},{"$f":"IF(BO$11=\"\",0,SUM($Z127:BO127))","v":241854806.1438787},{"$f":"IF(BP$11=\"\",0,SUM($Z127:BP127))","v":395110445.47337556},{"$f":"IF(BQ$11=\"\",0,SUM($Z127:BQ127))","v":256003264.04221219},{"$f":"IF(BR$11=\"\",0,SUM($Z127:BR127))","v":393996864.36765355},{"$f":"IF(BS$11=\"\",0,SUM($Z127:BS127))","v":493708171.16829795},{"$f":"IF(BT$11=\"\",0,SUM($Z127:BT127))","v":656227151.80443811},{"$f":"IF(BU$11=\"\",0,SUM($Z127:BU127))","v":461601264.20843577},{"$f":"IF(BV$11=\"\",0,SUM($Z127:BV127))","v":672146904.5130223},{"$f":"IF(BW$11=\"\",0,SUM($Z127:BW127))","v":894185125.35969698},{"$f":"IF(BX$11=\"\",0,SUM($Z127:BX127))","v":1039703139.1563051},{"$f":"IF(BY$11=\"\",0,SUM($Z127:BY127))","v":797025179.85909176},{"$f":"IF(BZ$11=\"\",0,SUM($Z127:BZ127))","v":1033736858.5401312},{"$f":"IF(CA$11=\"\",0,SUM($Z127:CA127))","v":1165577269.7167645},{"$f":"IF(CB$11=\"\",0,SUM($Z127:CB127))","v":1413645457.5654564},{"$f":"IF(CC$11=\"\",0,SUM($Z127:CC127))","v":1287279465.7550721},{"$f":"IF(CD$11=\"\",0,SUM($Z127:CD127))","v":1598039308.7509718},{"$f":"IF(CE$11=\"\",0,SUM($Z127:CE127))","v":1875014058.876967},{"$f":"IF(CF$11=\"\",0,SUM($Z127:CF127))","v":2289105954.2124157},{"$f":"IF(CG$11=\"\",0,SUM($Z127:CG127))","v":2169484787.5762806},{"$f":"IF(CH$11=\"\",0,SUM($Z127:CH127))","v":2805258108.19627},{"$f":"IF(CI$11=\"\",0,SUM($Z127:CI127))","v":0}]
[{"$f":"ROW()","v":130}]
[{"$f":"ROW()","v":131},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":132}]

{"sheet":"BSd","index":20,"n_rows":52,"n_cols":87,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":7},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":10},1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":31},31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":9},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":12},3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I45\")","v":"BSd"},null,null,{"$f":"INDIRECT(\"START!K45\")","v":"Детализированный баланс"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-07-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2032-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2032-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2033-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2033-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2033-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2033-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2034-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2034-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2034-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2034-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2035-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2035-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2035-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2035-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2036-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2036-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2036-06-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2027-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2028-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2028-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2029-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2029-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2030-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2030-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2031-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2031-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2032-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2032-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2032-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2032-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2033-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2033-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2033-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2033-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2034-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2034-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2034-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2034-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2035-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2035-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2035-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2035-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2036-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2036-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"3кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"4кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"1кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"3кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"4кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"1кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"3кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"4кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"1кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"3кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"4кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"1кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"3кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"4кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"1кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"3кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"4кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"1кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"3кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"4кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"1кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"3кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"4кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"1кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"3кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"4кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"1кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"3кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"4кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"1кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"3кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"4кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"1кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"3кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"4кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"1кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"3кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"4кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"1кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"3кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"4кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"1кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"3кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"4кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"1кв36г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2кв36г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CK14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99102)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99102)","v":0},{"$f":"SUM(T$15:T$99102)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"Items!$BK$26","v":"АКТИВЫ"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X17-SUM(X18:X28))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z17:$CJ17,$Z$2:$CJ$2,Periods!$Q$18)","v":5106634952.2783041},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,AA$12))","v":1493576060.3733332},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,AB$12))","v":1474871962.940527},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,AC$12))","v":1455677334.9883311},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,AD$12))","v":1437462827.0248322},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,AE$12))","v":1470613258.3903601},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,AF$12))","v":1466439730.9536359},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,AG$12))","v":1494040154.5200725},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,AH$12))","v":1495298495.2031565},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,AI$12))","v":1506013802.0116189},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,AJ$12))","v":1493335224.0083604},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,AK$12))","v":1514608984.2001238},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,AL$12))","v":1493651879.6418827},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,AM$12))","v":1508405607.0611122},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,AN$12))","v":1468956704.8674603},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,AO$12))","v":1413971149.1536939},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,AP$12))","v":1436050659.7394121},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,AQ$12))","v":1411322070.9292707},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,AR$12))","v":1423597151.5781386},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,AS$12))","v":1370840514.6981781},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,AT$12))","v":1367289216.6809149},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,AU$12))","v":1365791024.1789353},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,AV$12))","v":1368113911.1900032},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,AW$12))","v":1319673672.1699882},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,AX$12))","v":1351580156.7677245},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,AY$12))","v":1390006123.4228168},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,AZ$12))","v":1471887811.5206318},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,BA$12))","v":1544454199.0615625},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,BB$12))","v":1605827239.6280723},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,BC$12))","v":1628011015.2040534},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,BD$12))","v":1643795765.5478635},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,BE$12))","v":1680909182.6298523},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,BF$12))","v":1813637080.4170871},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,BG$12))","v":1878578480.9897747},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,BH$12))","v":1931176366.9858932},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,BI$12))","v":1962519001.2530463},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,BJ$12))","v":2012321427.6439643},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,BK$12))","v":2170599658.3051195},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,BL$12))","v":2334063056.2884407},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,BM$12))","v":2249148023.5723162},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,BN$12))","v":2480421067.8691945},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,BO$12))","v":2584471533.9652157},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,BP$12))","v":2729046608.1098251},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,BQ$12))","v":2633779878.0315104},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,BR$12))","v":2914198806.3632336},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,BS$12))","v":3060160032.8943505},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,BT$12))","v":3242282484.8759489},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,BU$12))","v":3078878313.8437176},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,BV$12))","v":3324237164.7751851},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,BW$12))","v":3554477209.1555738},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,BX$12))","v":3806244039.2928157},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,BY$12))","v":3647132377.2848201},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,BZ$12))","v":3967293953.8647585},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,CA$12))","v":4090974108.0838366},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,CB$12))","v":4299122821.7431574},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,CC$12))","v":4154606292.012095},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,CD$12))","v":4540010349.9833164},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,CE$12))","v":4735622511.5633411},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,CF$12))","v":4979971410.400775},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,CG$12))","v":4777005514.6872816},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,CH$12))","v":5106634952.2783041},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H17","v":"АКТИВЫ"},{"$f":"Calc!I746","v":"Внеоборотные активы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,Periods!$Q$18)","v":2039387952.9199796},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,AA$12))","v":35183333.333333336},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,AB$12))","v":186035885.37970191},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,AC$12))","v":245971770.75940382},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,AD$12))","v":292792128.44954658},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,AE$12))","v":338212667.59043062},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,AF$12))","v":365538182.41811782},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,AG$12))","v":389051721.77384746},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,AH$12))","v":482720151.21242416},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,AI$12))","v":537239664.39157498},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,AJ$12))","v":586562195.65141106},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,AK$12))","v":610910116.7146337},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,AL$12))","v":616328142.00550985},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,AM$12))","v":641247516.80300403},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,AN$12))","v":768721072.83866274},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,AO$12))","v":818481291.88725758},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,AP$12))","v":854193820.17185485},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,AQ$12))","v":888040384.90056133},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,AR$12))","v":906606345.01223922},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,AS$12))","v":925468824.06196594},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,AT$12))","v":1014284775.5051751},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,AU$12))","v":1063506052.6276834},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,AV$12))","v":1107328930.1415119},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,AW$12))","v":1125856825.1999221},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,AX$12))","v":1125253406.7966208},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,AY$12))","v":1143849343.0803189},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,AZ$12))","v":1264798042.912817},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,BA$12))","v":1307814936.7210236},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,BB$12))","v":1336582722.0758677},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,BC$12))","v":1363271082.8504143},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,BD$12))","v":1374477421.3185673},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,BE$12))","v":1385785195.1395488},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,BF$12))","v":1466845023.6646485},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,BG$12))","v":1508188604.0405769},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,BH$12))","v":1543932367.1184616},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,BI$12))","v":1554259573.9124565},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,BJ$12))","v":1545254049.5553756},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,BK$12))","v":1555326306.056824},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,BL$12))","v":1667549908.4177074},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,BM$12))","v":1701720130.9258292},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,BN$12))","v":1721439827.2912235},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,BO$12))","v":1738976761.3221211},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,BP$12))","v":1740860648.8143773},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,BQ$12))","v":1742754791.2881103},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,BR$12))","v":1814248200.3079841},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,BS$12))","v":1845964574.264452},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,BT$12))","v":1871940500.1477456},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,BU$12))","v":1872457318.907186},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,BV$12))","v":1853531169.1975384},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,BW$12))","v":1853652406.8893027},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,BX$12))","v":1955832989.1967604},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,BY$12))","v":1979960191.6514564},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,BZ$12))","v":1989557024.1025314},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,CA$12))","v":1996971094.2191086},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,CB$12))","v":1988652273.936151},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,CC$12))","v":1980343708.6346695},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,CD$12))","v":2041554566.0184355},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,CE$12))","v":2062988388.3387947},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,CF$12))","v":2078601918.7250867},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,CG$12))","v":2068756341.9875236},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,CH$12))","v":2039387952.9199796},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H17","v":"АКТИВЫ"},{"$f":"Calc!I747","v":"Дебиторская задолженность"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z19:$CJ19,$Z$2:$CJ$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,{"$f":"H17","v":"АКТИВЫ"},{"$f":"Calc!I748","v":"Запасы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z20:$CJ20,$Z$2:$CJ$2,Periods!$Q$18)","v":59744147.951038599},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,AA$12))","v":844671.20000000007},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,AB$12))","v":1473215.9000000001},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,AC$12))","v":2423420.7000000002},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,AD$12))","v":3702750.9000000008},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,AE$12))","v":4808421.3000000007},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,AF$12))","v":6547340.1000000015},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,AG$12))","v":8674132.6000000015},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,AH$12))","v":10975653.655600002},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,AI$12))","v":13153334.476666668},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,AJ$12))","v":15365035.778266668},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,AK$12))","v":19677716.593266666},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,AL$12))","v":23809324.048266664},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,AM$12))","v":27382225.993466664},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,AN$12))","v":30399645.128696665},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,AO$12))","v":38619759.671283334},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,AP$12))","v":44810388.299787343},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,AQ$12))","v":49859680.983928673},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,AR$12))","v":53547545.709474161},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,AS$12))","v":67128894.411094829},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,AT$12))","v":75760592.425015956},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,AU$12))","v":83494597.852325231},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,AV$12))","v":87044291.351499155},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,AW$12))","v":106893476.9774594},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,AX$12))","v":118275633.25963524},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,AY$12))","v":129084123.12446269},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,AZ$12))","v":132089426.70024347},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,BA$12))","v":161784455.05160049},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,BB$12))","v":176471678.14501786},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,BC$12))","v":189109549.3809399},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,BD$12))","v":190797591.53409892},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,BE$12))","v":233136280.86361361},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,BF$12))","v":251426574.38237977},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,BG$12))","v":268725513.16622549},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,BH$12))","v":268103776.79550859},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,BI$12))","v":322736208.74142647},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,BJ$12))","v":344201029.20548308},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,BK$12))","v":366198470.16231287},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,BL$12))","v":359513802.90110862},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,BM$12))","v":428933164.35214114},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,BN$12))","v":448546031.15974993},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,BO$12))","v":465481202.31310487},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,BP$12))","v":442364589.69051719},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,BQ$12))","v":526579166.34132844},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,BR$12))","v":539067541.03366685},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,BS$12))","v":558821231.06199479},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,BT$12))","v":527790251.38542217},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,BU$12))","v":620210923.0418849},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,BV$12))","v":631118760.88068104},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,BW$12))","v":654877975.66625464},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,BX$12))","v":615048391.7559582},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,BY$12))","v":723148395.90405643},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,BZ$12))","v":733685044.59326208},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,CA$12))","v":752694970.19314468},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,CB$12))","v":704401855.62228227},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,CC$12))","v":762361695.05389309},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,CD$12))","v":693665754.7801137},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,CE$12))","v":604540268.87780356},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,CF$12))","v":388249324.86523533},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,CG$12))","v":403135869.17164087},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,CH$12))","v":59744147.951038599},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,{"$f":"H17","v":"АКТИВЫ"},{"$f":"Calc!I749","v":"Незавершенное производство"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z21:$CJ21,$Z$2:$CJ$2,Periods!$Q$18)","v":171925298.76657104},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,AA$12))","v":360000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,AB$12))","v":598538.29722656251},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,AC$12))","v":810585.18394531251},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,AD$12))","v":1208073.299725},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,AE$12))","v":1597832.3022250002},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,AF$12))","v":1937365.4592781249},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,AG$12))","v":1996255.4289583354},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,AH$12))","v":2885264.6863395842},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,AI$12))","v":3374864.3880874999},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,AJ$12))","v":4311412.9722744767},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,AK$12))","v":3788625.1470848955},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,AL$12))","v":5693834.6790625006},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,AM$12))","v":6768162.1419483721},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,AN$12))","v":8383921.7361406982},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,AO$12))","v":6860044.5581696481},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,AP$12))","v":10852899.59643881},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,AQ$12))","v":11977852.095863372},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,AR$12))","v":14537832.564102292},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,AS$12))","v":11585430.026917219},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,AT$12))","v":18390346.449712187},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,AU$12))","v":19485772.038916826},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,AV$12))","v":23913524.149551213},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,AW$12))","v":18207849.333656073},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,AX$12))","v":28282314.188112319},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,AY$12))","v":30061111.659318149},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,AZ$12))","v":36589230.796460092},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,BA$12))","v":27149251.73338294},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,BB$12))","v":42470061.629409015},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,BC$12))","v":43383160.750477016},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,BD$12))","v":51926308.250752866},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,BE$12))","v":38198817.737800956},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,BF$12))","v":60229371.25894773},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,BG$12))","v":59833808.227416754},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,BH$12))","v":71712445.294145226},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,BI$12))","v":51400996.376941323},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,BJ$12))","v":80251079.957299709},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,BK$12))","v":80512537.000552177},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,BL$12))","v":96796911.811425805},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,BM$12))","v":67989172.738790512},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,BN$12))","v":107048457.00375652},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,BO$12))","v":103111541.96388865},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,BP$12))","v":121316479.68711042},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,BQ$12))","v":81853767.470970869},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,BR$12))","v":128950089.54281807},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,BS$12))","v":117035500.84405088},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,BT$12))","v":136096803.76056528},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,BU$12))","v":87686585.463988781},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,BV$12))","v":139920885.73949862},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,BW$12))","v":128697812.35143089},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,BX$12))","v":151648408.07268095},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,BY$12))","v":93693054.314660072},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,BZ$12))","v":154412248.8510561},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,CA$12))","v":137883551.7325964},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,CB$12))","v":160228790.17482281},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,CC$12))","v":95232533.679571629},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,CD$12))","v":166014609.32268524},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,CE$12))","v":145649239.91421986},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,CF$12))","v":170986434.82026005},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,CG$12))","v":95906293.729614258},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,CH$12))","v":171925298.76657104},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"H20","v":"АКТИВЫ"},{"$f":"Calc!I750","v":"Авансы выданные"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z22:$CJ22,$Z$2:$CJ$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H20","v":"АКТИВЫ"},{"$f":"Calc!I751","v":"Денежные средства"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z23:$CJ23,$Z$2:$CJ$2,Periods!$Q$18)","v":2805258108.19627},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,AA$12))","v":1457188055.8399999},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,AB$12))","v":1286764323.3635986},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,AC$12))","v":1206471558.3449819},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,AD$12))","v":1139759874.3755608},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,AE$12))","v":1125994337.1977046},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,AF$12))","v":1092416842.9762399},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,AG$12))","v":1089079155.8283777},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,AH$12))","v":974156314.5376817},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,AI$12))","v":916015383.19973421},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,AJ$12))","v":845268801.82863033},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,AK$12))","v":851710303.52291608},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,AL$12))","v":828701134.46459937},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,AM$12))","v":818343813.23380435},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,AN$12))","v":625840954.05284905},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,AO$12))","v":505104497.48142779},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,AP$12))","v":478690773.89355332},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,AQ$12))","v":431996930.72669506},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,AR$12))","v":425110983.84787846},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,AS$12))","v":345668477.30931133},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,AT$12))","v":226517391.18990034},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,AU$12))","v":160274046.10445437},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,AV$12))","v":105199387.7696633},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,AW$12))","v":37393298.43672815},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,AX$12))","v":57849358.078911811},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,AY$12))","v":69547656.669828117},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,BJ$12))","v":17895824.481361628},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,BK$12))","v":148298456.19654173},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,BL$12))","v":168991322.04708749},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,BN$12))","v":150283974.63668692},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,BO$12))","v":241854806.1438787},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,BP$12))","v":395110445.47337556},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,BQ$12))","v":256003264.04221219},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,BR$12))","v":393996864.36765355},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,BS$12))","v":493708171.16829795},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,BT$12))","v":656227151.80443811},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,BU$12))","v":461601264.20843577},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,BV$12))","v":672146904.5130223},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,BW$12))","v":894185125.35969698},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,BX$12))","v":1039703139.1563051},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,BY$12))","v":797025179.85909176},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,BZ$12))","v":1033736858.5401312},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,CA$12))","v":1165577269.7167645},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,CB$12))","v":1413645457.5654564},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,CC$12))","v":1287279465.7550721},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,CD$12))","v":1598039308.7509718},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,CE$12))","v":1875014058.876967},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,CF$12))","v":2289105954.2124157},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,CG$12))","v":2169484787.5762806},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,CH$12))","v":2805258108.19627},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,{"$f":"H21","v":"АКТИВЫ"},{"$f":"Calc!I752","v":"ДЗ по возмещению НДС с капзатрат"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z24:$CJ24,$Z$2:$CJ$2,Periods!$Q$18)","v":30319444.444444418},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,AG$12))","v":5238888.8888888843},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,AH$12))","v":24561111.111111123},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,AI$12))","v":36230555.555555567},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,AJ$12))","v":41827777.777777791},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,AK$12))","v":28522222.222222213},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,AL$12))","v":19119444.444444433},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,AM$12))","v":14663888.888888881},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,AN$12))","v":35611111.111111082},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,AO$12))","v":44905555.555555522},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,AP$12))","v":47502777.777777746},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,AQ$12))","v":29447222.222222209},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,AR$12))","v":23794444.444444433},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,AS$12))","v":20988888.888888881},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,AT$12))","v":32336111.111111104},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,AU$12))","v":39030555.555555537},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,AV$12))","v":44627777.777777761},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,AW$12))","v":31322222.222222209},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,AX$12))","v":21919444.444444448},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,AY$12))","v":17463888.888888896},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,AZ$12))","v":38411111.111111104},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,BA$12))","v":47705555.555555522},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,BB$12))","v":50302777.777777731},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,BC$12))","v":32247222.222222179},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,BD$12))","v":26594444.444444418},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,BE$12))","v":23788888.888888866},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,BF$12))","v":35136111.111111075},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,BG$12))","v":41830555.555555522},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,BH$12))","v":47427777.777777702},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,BI$12))","v":34122222.222222149},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,BJ$12))","v":24719444.444444358},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,BK$12))","v":20263888.888888836},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,BL$12))","v":41211111.111111045},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,BM$12))","v":50505555.555555522},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,BN$12))","v":53102777.777777791},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,BO$12))","v":35047222.222222269},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,BP$12))","v":29394444.444444478},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,BQ$12))","v":26588888.888888896},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,BR$12))","v":37936111.111111104},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,BS$12))","v":44630555.555555522},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,BT$12))","v":50227777.777777731},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,BU$12))","v":36922222.222222209},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,BV$12))","v":27519444.444444478},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,BW$12))","v":23063888.888888896},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,BX$12))","v":44011111.111111104},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,BY$12))","v":53305555.555555522},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,BZ$12))","v":55902777.777777731},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,CA$12))","v":37847222.222222209},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,CB$12))","v":32194444.444444478},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,CC$12))","v":29388888.888888955},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,CD$12))","v":40736111.111111164},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,CE$12))","v":47430555.555555582},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,CF$12))","v":53027777.777777791},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,CG$12))","v":39722222.222222209},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,CH$12))","v":30319444.444444418},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":25}]
[{"$f":"ROW()","v":26}]
[{"$f":"ROW()","v":27}]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":29}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,{"$f":"Items!$BK$27","v":"ПАССИВЫ"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X30-SUM(X31:X50))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z30:$CJ30,$Z$2:$CJ$2,Periods!$Q$18)","v":5106634952.278306},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,AA$12))","v":1493576060.3733335},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,AB$12))","v":1474871962.9405272},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,AC$12))","v":1455677334.9883313},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,AD$12))","v":1437462827.0248327},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,AE$12))","v":1470613258.3903604},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,AF$12))","v":1466439730.9536362},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,AG$12))","v":1494040154.5200725},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,AH$12))","v":1495298495.2031567},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,AI$12))","v":1506013802.0116191},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,AJ$12))","v":1493335224.0083601},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,AK$12))","v":1514608984.2001235},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,AL$12))","v":1493651879.6418829},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,AM$12))","v":1508405607.0611122},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,AN$12))","v":1468956704.86746},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,AO$12))","v":1413971149.1536937},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,AP$12))","v":1436050659.7394118},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,AQ$12))","v":1411322070.9292707},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,AR$12))","v":1423597151.5781386},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,AS$12))","v":1370840514.6981781},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,AT$12))","v":1367289216.6809144},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,AU$12))","v":1365791024.1789358},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,AV$12))","v":1368113911.1900039},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,AW$12))","v":1319673672.1699882},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,AX$12))","v":1351580156.7677248},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,AY$12))","v":1390006123.4228172},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,AZ$12))","v":1471887811.5206323},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,BA$12))","v":1544454199.0615628},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,BB$12))","v":1605827239.6280732},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,BC$12))","v":1628011015.2040539},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,BD$12))","v":1643795765.547864},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,BE$12))","v":1680909182.6298532},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,BF$12))","v":1813637080.417088},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,BG$12))","v":1878578480.9897759},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,BH$12))","v":1931176366.985894},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,BI$12))","v":1962519001.2530472},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,BJ$12))","v":2012321427.6439657},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,BK$12))","v":2170599658.3051205},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,BL$12))","v":2334063056.2884421},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,BM$12))","v":2249148023.5723171},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,BN$12))","v":2480421067.8691969},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,BO$12))","v":2584471533.9652176},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,BP$12))","v":2729046608.1098275},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,BQ$12))","v":2633779878.0315142},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,BR$12))","v":2914198806.3632383},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,BS$12))","v":3060160032.8943539},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,BT$12))","v":3242282484.8759518},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,BU$12))","v":3078878313.843719},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,BV$12))","v":3324237164.7751865},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,BW$12))","v":3554477209.1555762},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,BX$12))","v":3806244039.2928171},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,BY$12))","v":3647132377.2848201},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,BZ$12))","v":3967293953.8647585},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,CA$12))","v":4090974108.0838346},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,CB$12))","v":4299122821.7431545},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,CC$12))","v":4154606292.0120935},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,CD$12))","v":4540010349.9833164},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,CE$12))","v":4735622511.5633411},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,CF$12))","v":4979971410.400774},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,CG$12))","v":4777005514.6872816},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,CH$12))","v":5106634952.278306},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H30","v":"ПАССИВЫ"},{"$f":"Items!$BK$29","v":"Собственный капитал"},null,null,null,{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z31:$CJ31,$Z$2:$CJ$2,Periods!$Q$18)","v":3368899247.8251429},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,AA$12))","v":-19243400},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,AB$12))","v":-38245023.650671221},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,AC$12))","v":-57643681.352912754},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,AD$12))","v":-78766597.879829317},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,AE$12))","v":-101076284.25487491},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,AF$12))","v":-122997645.71567878},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,AG$12))","v":-145525378.02471155},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,AH$12))","v":-168661128.88880098},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,AI$12))","v":-191565107.96421659},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,AJ$12))","v":-215203211.1121299},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,AK$12))","v":-239588281.47155958},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,AL$12))","v":-263227104.92726889},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,AM$12))","v":-282997225.13071567},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,AN$12))","v":-300753564.4914915},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,AO$12))","v":-319578900.03564268},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,AP$12))","v":-340196446.3855437},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,AQ$12))","v":-349903964.42225617},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,AR$12))","v":-355799891.29404855},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,AS$12))","v":-363745417.82396305},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,AT$12))","v":-370151532.12381905},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,AU$12))","v":-357388125.64204854},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,AV$12))","v":-341366073.24556857},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,AW$12))","v":-331413643.24360794},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,AX$12))","v":-319386431.34532046},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,AY$12))","v":-275686356.95482779},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,AZ$12))","v":-226616377.86343741},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,BA$12))","v":-194714710.36592168},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,BB$12))","v":-165856852.69866189},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,BC$12))","v":-92118508.573359221},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,BD$12))","v":-12033397.158765972},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,BE$12))","v":39429345.304481953},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,BF$12))","v":89090009.850461036},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,BG$12))","v":185015610.6940695},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,BH$12))","v":282117033.28049701},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,BI$12))","v":354681004.97248524},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,BJ$12))","v":424002669.02329117},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,BK$12))","v":558174388.5860436},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,BL$12))","v":695662458.07616472},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,BM$12))","v":794858572.72987783},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,BN$12))","v":881523839.12612522},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,BO$12))","v":1026410859.7213292},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,BP$12))","v":1152714817.4245586},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,BQ$12))","v":1248190772.0832536},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,BR$12))","v":1346859787.5950096},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,BS$12))","v":1513895183.2437923},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,BT$12))","v":1664385239.2076297},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,BU$12))","v":1761178884.6758866},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,BV$12))","v":1831770895.1021428},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,BW$12))","v":1995280013.5168002},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,BX$12))","v":2165884906.7762823},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,BY$12))","v":2273214391.3505716},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,BZ$12))","v":2351992594.17101},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,CA$12))","v":2511393546.1493578},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,CB$12))","v":2651274041.5372205},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,CC$12))","v":2749289140.8068671},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,CD$12))","v":2846464214.2076669},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,CE$12))","v":3034419580.5559177},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,CF$12))","v":3202360806.9566307},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,CG$12))","v":3302271134.0423813},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,CH$12))","v":3368899247.8251429},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H30","v":"ПАССИВЫ"},{"$f":"Items!$BK$17","v":"Авансы полученные"},null,null,null,{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z32:$CJ32,$Z$2:$CJ$2,Periods!$Q$18)","v":620239511.92556095},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,AB$12))","v":35519.613749999997},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,AC$12))","v":21048.660000000003},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,AD$12))","v":203360.69692799996},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,AE$12))","v":1723848.3336132767},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,AF$12))","v":2089194.063206936},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,AG$12))","v":2513921.7900627055},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,AH$12))","v":4790603.5033901501},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,AI$12))","v":6875607.9470595457},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,AJ$12))","v":8248733.7875148654},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,AK$12))","v":7531206.6913857423},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,AL$12))","v":14020951.669678334},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,AM$12))","v":18716769.174145766},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,AN$12))","v":21703005.831711136},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,AO$12))","v":16207831.946959719},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,AP$12))","v":30247066.633815423},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,AQ$12))","v":37429197.362314552},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,AR$12))","v":43044244.817913488},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,AS$12))","v":32128277.703468338},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,AT$12))","v":59022613.707842484},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,AU$12))","v":66087843.763913721},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,AV$12))","v":76246589.149662793},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,AW$12))","v":52982644.320862263},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,AX$12))","v":96926929.126372397},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,AY$12))","v":107197014.56434393},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,AZ$12))","v":122467457.79828155},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,BA$12))","v":79136894.347477317},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,BB$12))","v":145366589.35346341},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,BC$12))","v":153005434.59575069},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,BD$12))","v":174433882.7425431},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,BE$12))","v":115257528.078439},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,BF$12))","v":210155847.03926098},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,BG$12))","v":211332765.87856817},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,BH$12))","v":241966081.40542114},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,BI$12))","v":152622386.6752218},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,BJ$12))","v":277931655.00952041},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,BK$12))","v":284516009.5233562},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,BL$12))","v":323765525.19013643},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,BM$12))","v":195359085.0841465},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,BN$12))","v":357404273.8166914},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,BO$12))","v":327589849.38796735},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,BP$12))","v":372575099.86535764},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,BQ$12))","v":235513506.0039072},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,BR$12))","v":428210715.11596966},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,BS$12))","v":386577460.21168756},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,BT$12))","v":441403013.14703178},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,BU$12))","v":248118887.24213552},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,BV$12))","v":450900275.68224525},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,BW$12))","v":448235436.40187502},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,BX$12))","v":508811373.38210964},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,BY$12))","v":285513150.768713},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,BZ$12))","v":521006716.91906786},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,CA$12))","v":469476914.69192123},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,CB$12))","v":532708162.35069418},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,CC$12))","v":327926021.4673748},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,CD$12))","v":595084402.71420479},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,CE$12))","v":535273284.00196743},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,CF$12))","v":609893975.12254524},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,CG$12))","v":341900866.82948589},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,CH$12))","v":620239511.92556095},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H30","v":"ПАССИВЫ"},{"$f":"Items!$BK$23","v":"Кредиторская задолженность"},null,null,null,{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z33:$CJ33,$Z$2:$CJ$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,AA$12))","v":175024.70666666667},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,AB$12))","v":122123.186666667},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,AC$12))","v":171691.31333333347},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,AD$12))","v":325727.5},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,AE$12))","v":309074.30000000075},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,AF$12))","v":502667.72000000067},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,AG$12))","v":646182.32440000027},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,AH$12))","v":972723.52653333172},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,AI$12))","v":1013356.8342666626},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,AJ$12))","v":1276728.7131999955},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,AK$12))","v":1518417.1213999987},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,AL$12))","v":2195241.6227919981},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,AM$12))","v":2269953.3482659981},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,AN$12))","v":2549203.5028473288},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,AO$12))","v":3123823.1336826533},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,AP$12))","v":4236109.8196746409},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,AQ$12))","v":4138024.7628252953},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,AR$12))","v":4427919.6318271458},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,AS$12))","v":5560647.1573630273},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,AT$12))","v":7189457.6241348386},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,AU$12))","v":7131282.565163523},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,AV$12))","v":7250628.5180190802},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,AW$12))","v":8714060.6759212017},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,AX$12))","v":11057757.782715976},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,AY$12))","v":11228880.042094588},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,AZ$12))","v":11005082.60974431},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,BA$12))","v":13363313.43023324},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,BB$12))","v":16641872.474509954},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,BC$12))","v":16193581.692705393},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,BD$12))","v":15526875.589872479},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,BE$12))","v":19476583.039893746},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,BF$12))","v":23782719.765963078},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,BG$12))","v":23281391.932115555},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,BH$12))","v":21947352.43762064},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,BI$12))","v":26422157.536460876},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,BJ$12))","v":31932737.164892197},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,BK$12))","v":31989911.379854202},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,BL$12))","v":29340443.195079327},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,BM$12))","v":35091442.74111557},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,BN$12))","v":41721486.950727463},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,BO$12))","v":40345820.836243629},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,BP$12))","v":34992071.362526417},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,BQ$12))","v":43938003.60098362},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,BR$12))","v":50168172.877950191},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,BS$12))","v":48733347.920294762},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,BT$12))","v":41873989.924064636},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,BU$12))","v":50543031.938397884},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,BV$12))","v":57352921.331846714},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,BW$12))","v":57435937.207827568},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,BX$12))","v":48813785.556347847},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,BY$12))","v":59211954.03880024},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,BZ$12))","v":66951467.81833744},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,CA$12))","v":64551391.012825966},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,CB$12))","v":57078992.989603996},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,CC$12))","v":52470354.794703484},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,CD$12))","v":59359711.081572533},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,CE$12))","v":49292500.027338028},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,CF$12))","v":22472027.127244949},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,CG$12))","v":56289205.310117722},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,{"$f":"H31","v":"ПАССИВЫ"},{"$f":"Items!$BK$31","v":"Задолженность по прямым расходам"},null,null,null,{"$f":"M31","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z34:$CJ34,$Z$2:$CJ$2,Periods!$Q$18)","v":5392623.5999999642},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,AA$12))","v":-81},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,AB$12))","v":519},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,AC$12))","v":-536.64000000059605},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,AD$12))","v":4659.839999999851},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,AE$12))","v":7930.7999999995809},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,AF$12))","v":13235.759999997914},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,AG$12))","v":10470.239999999758},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,AH$12))","v":29698.079999998445},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,AI$12))","v":35179.319999995176},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,AJ$12))","v":59378.520000002347},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,AK$12))","v":33827.999999999069},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,AL$12))","v":84036.480000003241},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,AM$12))","v":98549.039999988861},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,AN$12))","v":141118.80000000028},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,AO$12))","v":74255.519999998622},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,AP$12))","v":187947.83999999845},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,AQ$12))","v":198087.71999997599},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,AR$12))","v":271856.03999998048},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,AS$12))","v":145168.31999997888},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,AT$12))","v":342461.7599999886},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,AU$12))","v":344200.8000000082},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,AV$12))","v":475430.40000000969},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,AW$12))","v":241864.55999997817},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,AX$12))","v":556649.0399999842},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,AY$12))","v":555938.15999997966},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,AZ$12))","v":742667.63999996707},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,BA$12))","v":368749.19999998063},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,BB$12))","v":853706.75999994203},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,BC$12))","v":827200.55999989435},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,BD$12))","v":1089582.2399998941},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,BE$12))","v":543303.59999986738},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,BF$12))","v":1229320.3199998885},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,BG$12))","v":1169575.3199998885},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,BH$12))","v":1544881.6799998581},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,BI$12))","v":756468.7199998498},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,BJ$12))","v":1693625.3999997675},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,BK$12))","v":1609379.6399998218},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,BL$12))","v":2096081.1599998921},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,BM$12))","v":1013756.8799999058},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,BN$12))","v":2278336.3199998736},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,BO$12))","v":2125369.0799998641},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,BP$12))","v":2749220.5200001895},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,BQ$12))","v":1278464.1599999219},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,BR$12))","v":2841682.7999999225},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,BS$12))","v":2512349.5199997127},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,BT$12))","v":3250514.2799997032},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,BU$12))","v":1493576.15999946},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,BV$12))","v":3290501.6399995685},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,BW$12))","v":2918853.9599996209},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,BX$12))","v":3737146.4399997592},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,BY$12))","v":1706995.6799999774},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,BZ$12))","v":3768098.3999996781},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,CA$12))","v":3309942.9600002766},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,CB$12))","v":4214766.840000391},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,CC$12))","v":1934947.2000005841},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,CD$12))","v":4234395.000000596},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,CE$12))","v":3701999.4000006318},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,CF$12))","v":4722324.6000003815},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,CG$12))","v":2152867.2000002265},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,CH$12))","v":5392623.5999999642},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H32","v":"ПАССИВЫ"},{"$f":"Items!$BK$32","v":"Задолженность по управленческим расходам"},null,null,null,{"$f":"M32","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z35:$CJ35,$Z$2:$CJ$2,Periods!$Q$18)","v":34939965.008440286},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,AA$12))","v":-74400},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,AB$12))","v":-74400},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,AC$12))","v":-41066.666666666046},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,AD$12))","v":-44786.666666667908},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,AE$12))","v":-44786.666666664183},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,AF$12))","v":-22464.842524215579},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,AG$12))","v":458.11871691793203},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,AH$12))","v":32927.772844269872},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,AI$12))","v":94690.76413843222},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,AJ$12))","v":170008.16010034271},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,AK$12))","v":248590.35866227187},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,AL$12))","v":355849.53876348026},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,AM$12))","v":518879.43632578105},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,AN$12))","v":720165.03620404005},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,AO$12))","v":913393.09824739397},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,AP$12))","v":1140426.5199424028},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,AQ$12))","v":-41630.331666657701},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,AR$12))","v":363998.02862053178},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,AS$12))","v":738348.1156233754},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,AT$12))","v":1187746.8674699441},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,AU$12))","v":1816150.208467789},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,AV$12))","v":2524958.5011460558},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,AW$12))","v":3168504.4827145785},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,AX$12))","v":3916193.4966674149},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,AY$12))","v":4932706.0935175344},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,AZ$12))","v":6076407.439790152},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,BA$12))","v":7086868.4985891208},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,BB$12))","v":8199883.5886004195},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,BC$12))","v":-33235.311112333089},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,BD$12))","v":1604518.2553682439},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,BE$12))","v":3047146.5084506087},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,BF$12))","v":4662431.4176475517},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,BG$12))","v":6769253.6516778283},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,BH$12))","v":9026627.1869451515},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,BI$12))","v":10991630.121551972},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,BJ$12))","v":13138886.94473628},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,BK$12))","v":15939808.412983499},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,BL$12))","v":18968977.021466158},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,BM$12))","v":21563665.298673354},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,BN$12))","v":24310589.153041027},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,BO$12))","v":-16575.481008403003},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,BP$12))","v":3480622.8672398999},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,BQ$12))","v":6508830.7133694962},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,BR$12))","v":9808037.7188623026},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,BS$12))","v":13877092.037939042},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,BT$12))","v":18000334.83786425},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,BU$12))","v":21434070.659721822},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,BV$12))","v":24921397.567827851},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,BW$12))","v":29398984.866435938},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,BX$12))","v":34164962.440309934},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,BY$12))","v":38134526.836836986},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,BZ$12))","v":42144217.825805716},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,CA$12))","v":12873.470022805035},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,CB$12))","v":5018950.7421782091},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,CC$12))","v":9304805.0780931786},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,CD$12))","v":13894270.945878156},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,CE$12))","v":19540163.998315483},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,CF$12))","v":25242958.69918707},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,CG$12))","v":29982782.107298285},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,CH$12))","v":34939965.008440286},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"H32","v":"ПАССИВЫ"},{"$f":"Items!$BK$24","v":"Задолженность перед персоналом"},null,null,null,{"$f":"M32","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z36:$CJ36,$Z$2:$CJ$2,Periods!$Q$18)","v":37499251.801704496},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,AA$12))","v":857500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,AB$12))","v":860767.71484375},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,AC$12))","v":860767.71484375},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,AD$12))","v":892844.49375000002},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,AE$12))","v":932517.14583333326},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,AF$12))","v":964902.89218749991},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,AG$12))","v":968027.98385416658},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,AH$12))","v":1085963.3343749996},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,AI$12))","v":1158348.0725694452},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,AJ$12))","v":1286589.5554687502},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,AK$12))","v":1286589.5554687502},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,AL$12))","v":1489972.390625},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,AM$12))","v":1673630.5185694499},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,AN$12))","v":1892139.84907813},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,AO$12))","v":1892139.84907813},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,AP$12))","v":2278244.321343746},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,AQ$12))","v":2454474.4050847217},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,AR$12))","v":2817156.863948442},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,AS$12))","v":2817156.8639484346},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,AT$12))","v":3403190.5717375055},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,AU$12))","v":3603667.740700528},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,AV$12))","v":4230224.3973914906},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,AW$12))","v":4230224.3973914832},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,AX$12))","v":4962356.8965008557},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,AY$12))","v":5372680.4566732198},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,AZ$12))","v":6257066.2013934106},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,BA$12))","v":6257066.2013933957},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,BB$12))","v":7289879.0031905621},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,BC$12))","v":7532720.1984529197},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,BD$12))","v":8745871.5389490873},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,BE$12))","v":8745871.5389491469},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,BF$12))","v":10069054.344979122},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,BG$12))","v":10311236.731399983},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,BH$12))","v":11983503.645641476},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,BI$12))","v":11983503.645641446},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,BJ$12))","v":13512932.137611717},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,BK$12))","v":14207635.338430882},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,BL$12))","v":16372075.952357233},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,BM$12))","v":16372075.952357233},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,BN$12))","v":18316505.002392471},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,BO$12))","v":18538834.004483879},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,BP$12))","v":21103974.924445868},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,BQ$12))","v":21103974.924445987},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,BR$12))","v":22462239.097213387},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,BS$12))","v":22481087.524433553},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,BT$12))","v":24751769.318284094},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,BU$12))","v":24751769.318284214},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,BV$12))","v":25873061.0164873},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,BW$12))","v":26649252.846981794},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,BX$12))","v":29147176.743692309},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,BY$12))","v":29147176.743692309},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,BZ$12))","v":30315401.13399592},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,CA$12))","v":30335397.43043381},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,CB$12))","v":32765911.949895203},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,CC$12))","v":32765911.949894965},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,CD$12))","v":33939012.184172928},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,CE$12))","v":33959608.369504064},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,CF$12))","v":36571299.196173519},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,CG$12))","v":36571299.196173519},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,CH$12))","v":37499251.801704496},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,{"$f":"H32","v":"ПАССИВЫ"},{"$f":"Items!$BK$25","v":"Задолженность по соцсборам"},null,null,null,{"$f":"M32","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z37:$CJ37,$Z$2:$CJ$2,Periods!$Q$18)","v":66437949.69851321},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,AA$12))","v":842250},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,AB$12))","v":848131.88671875},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,AC$12))","v":848131.88671875},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,AD$12))","v":905870.08875},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,AE$12))","v":956243.36250000005},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,AF$12))","v":1014537.7059375},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,AG$12))","v":1020162.8709374999},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,AH$12))","v":1232446.5018750001},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,AI$12))","v":1341070.4056249997},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,AJ$12))","v":1571905.0748437496},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,AK$12))","v":1571905.0748437496},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,AL$12))","v":1937994.1781249994},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,AM$12))","v":2246260.124675001},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,AN$12))","v":2639576.9195906254},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,AO$12))","v":2639576.919590625},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,AP$12))","v":3334564.9696687511},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,AQ$12))","v":3628790.8761399989},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,AR$12))","v":4281619.3020946868},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,AS$12))","v":4281619.3020946896},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,AT$12))","v":5336479.9761149995},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,AU$12))","v":5673660.9886580743},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,AV$12))","v":6801462.9707018249},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,AW$12))","v":6801462.970701823},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,AX$12))","v":8119301.4690986983},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,AY$12))","v":8833495.6490708385},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,AZ$12))","v":10425389.989567157},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,BA$12))","v":10425389.989567161},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,BB$12))","v":12284453.032802094},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,BC$12))","v":12696447.309086107},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,BD$12))","v":14880119.721979171},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,BE$12))","v":14880119.721979182},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,BF$12))","v":17261848.772833187},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,BG$12))","v":17671903.596946869},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,BH$12))","v":20681984.042581547},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,BI$12))","v":20681984.042581547},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,BJ$12))","v":23434955.328127958},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,BK$12))","v":24658771.414015017},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,BL$12))","v":28554764.519082539},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,BM$12))","v":28554764.519082554},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,BN$12))","v":32054736.809146024},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,BO$12))","v":32427479.847055875},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,BP$12))","v":37044733.502987526},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,BQ$12))","v":37044733.502987511},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,BR$12))","v":39489609.013968788},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,BS$12))","v":39495263.542134881},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,BT$12))","v":43582490.77106601},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,BU$12))","v":43582490.77106601},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,BV$12))","v":45600815.827831596},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,BW$12))","v":46968840.302666582},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,BX$12))","v":51465103.31674514},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,BY$12))","v":51465103.316745169},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,BZ$12))","v":53567907.219291367},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,CA$12))","v":53573906.108222656},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,CB$12))","v":57948832.243253283},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,CC$12))","v":57948832.243253224},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,CD$12))","v":60060412.664952807},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,CE$12))","v":60066591.520552218},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,CF$12))","v":64767635.008557677},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,CG$12))","v":64767635.008557737},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,CH$12))","v":66437949.69851321},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H35","v":"ПАССИВЫ"},{"$f":"Items!$BK$33","v":"Задолженность по капзатратам"},null,null,null,{"$f":"M35","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z38:$CJ38,$Z$2:$CJ$2,Periods!$Q$18)","v":7033333.3333334923},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,AA$12))","v":436666.66666667163},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,AB$12))","v":433888.88888889551},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,AC$12))","v":436666.66666665673},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,AD$12))","v":2283888.8888888955},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,AE$12))","v":4753333.3333333135},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,AF$12))","v":883888.88888889551},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,AG$12))","v":1720000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,AH$12))","v":1950555.5555555224},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,AI$12))","v":2153333.3333332539},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,AJ$12))","v":1850555.5555554628},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,AK$12))","v":2869999.9999998808},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,AL$12))","v":1547222.2222220898},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,AM$12))","v":2973333.3333332539},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,AN$12))","v":2387222.2222220898},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,AO$12))","v":2139999.9999998808},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,AP$12))","v":3403888.8888887167},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,AQ$12))","v":5873333.3333332539},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,AR$12))","v":2003888.8888888359},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,AS$12))","v":2839999.9999997616},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,AT$12))","v":3070555.5555553436},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,AU$12))","v":3273333.3333332539},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,AV$12))","v":2970555.555555582},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,AW$12))","v":3990000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,AX$12))","v":2667222.2222223282},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,AY$12))","v":4093333.3333332539},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,AZ$12))","v":3507222.2222220898},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,BA$12))","v":3260000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,BB$12))","v":4523888.8888890743},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,BC$12))","v":6993333.3333334923},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,BD$12))","v":3123888.8888890743},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,BE$12))","v":3960000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,BF$12))","v":4190555.555555582},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,BG$12))","v":4393333.3333334923},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,BH$12))","v":4090555.5555553436},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,BI$12))","v":5110000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,BJ$12))","v":3787222.2222223282},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,BK$12))","v":5213333.3333334923},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,BL$12))","v":4627222.2222223282},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,BM$12))","v":4380000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,BN$12))","v":5643888.8888888359},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,BO$12))","v":8113333.3333334923},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,BP$12))","v":4243888.8888888359},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,BQ$12))","v":5080000},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,BR$12))","v":5310555.5555558205},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,BS$12))","v":5513333.3333334923},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,BT$12))","v":5210555.5555553436},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,BU$12))","v":6230000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,BV$12))","v":4907222.2222223282},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,BW$12))","v":6333333.3333334923},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,BX$12))","v":5747222.2222223282},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,BY$12))","v":5500000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,BZ$12))","v":6763888.8888888359},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,CA$12))","v":9233333.3333334923},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,CB$12))","v":5363888.8888888359},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,CC$12))","v":6200000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,CD$12))","v":6430555.5555558205},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,CE$12))","v":6633333.3333334923},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,CF$12))","v":6330555.5555553436},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,CG$12))","v":7350000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,CH$12))","v":7033333.3333334923},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H35","v":"ПАССИВЫ"},{"$f":"Items!$BK$36","v":"Задолженность по налогам"},null,null,null,{"$f":"M35","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z39:$CJ39,$Z$2:$CJ$2,Periods!$Q$18)","v":8214895.8333333731},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,AA$12))","v":82499.999999999985},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,AB$12))","v":389374.99999999994},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,AC$12))","v":523749.99999999994},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,AD$12))","v":1155624.9999999998},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,AE$12))","v":1782187.4999999995},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,AF$12))","v":2403437.4999999995},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,AG$12))","v":685572.91666666651},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,AH$12))","v":1553697.9166666665},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,AI$12))","v":2598124.9999999995},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,AJ$12))","v":3728229.1666666665},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,AK$12))","v":1121250},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,AL$12))","v":2233645.833333334},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,AM$12))","v":3405937.5},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,AN$12))","v":4756354.166666666},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,AO$12))","v":1522291.666666666},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,AP$12))","v":3125833.3333333321},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,AQ$12))","v":4716093.7499999981},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,AR$12))","v":6293072.9166666642},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,AS$12))","v":1632447.9166666679},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,AT$12))","v":3438593.75},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,AU$12))","v":5412187.5},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,AV$12))","v":7462604.1666666679},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,AW$12))","v":2032708.3333333321},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,AX$12))","v":4047708.3333333321},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,AY$12))","v":6113750},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,AZ$12))","v":8349062.5},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,BA$12))","v":2398333.3333333358},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,BB$12))","v":4869062.5},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,BC$12))","v":7317656.25},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,BD$12))","v":9744114.5833333358},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,BE$12))","v":2473072.9166666642},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,BF$12))","v":5110989.5833333284},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,BG$12))","v":7907499.9999999925},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,BH$12))","v":10771979.166666657},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,BI$12))","v":2837916.6666666493},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,BJ$12))","v":5649270.8333333135},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,BK$12))","v":8502812.4999999776},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,BL$12))","v":11516770.833333313},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,BM$12))","v":3168124.9999999776},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,BN$12))","v":6399791.6666666493},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,BO$12))","v":9600468.7499999776},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,BP$12))","v":12770156.249999978},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,BQ$12))","v":3207447.9166666567},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,BR$12))","v":6570885.4166666567},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,BS$12))","v":10084062.499999985},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,BT$12))","v":13656354.166666657},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,BU$12))","v":3536875},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,BV$12))","v":7038333.3333333284},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,BW$12))","v":10573125},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,BX$12))","v":14259479.166666672},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,BY$12))","v":3831666.6666666716},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,BZ$12))","v":7718020.8333333433},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,CA$12))","v":11564531.250000015},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,CB$12))","v":15371197.916666687},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,CC$12))","v":3835572.9166666865},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,CD$12))","v":7818281.2500000149},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,CE$12))","v":11941875.000000015},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,CF$12))","v":16115729.166666687},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,CG$12))","v":4129583.3333333731},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,CH$12))","v":8214895.8333333731},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H35","v":"ПАССИВЫ"},{"$f":"Items!$BK$37","v":"Задолженность по НДС"},null,null,null,{"$f":"M35","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z40:$CJ40,$Z$2:$CJ$2,Periods!$Q$18)","v":141321144.80658722},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,AG$12))","v":-299263.69985380524},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,AH$12))","v":-288992.09928225842},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,AI$12))","v":274198.29884323571},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,AJ$12))","v":477588.63842230197},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,AK$12))","v":514358.76196041983},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,AL$12))","v":550818.63667629159},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,AM$12))","v":2188024.7194913547},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,AN$12))","v":2961745.0335253417},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,AO$12))","v":2428756.0579198152},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,AP$12))","v":2286799.8010119982},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,AQ$12))","v":5761133.9761339538},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,AR$12))","v":7162451.3847805634},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,AS$12))","v":6002459.9787781835},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,AT$12))","v":6300869.6609280705},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,AU$12))","v":11979071.423044994},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,AV$12))","v":13950807.111975007},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,AW$12))","v":11650149.841465607},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,AX$12))","v":11727801.748176903},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,AY$12))","v":20671041.913902074},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,AZ$12))","v":23946755.786885127},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,BA$12))","v":18972651.207095802},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,BB$12))","v":18215917.864094406},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,BC$12))","v":31073777.152801394},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,BD$12))","v":34747549.276836902},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,BE$12))","v":27507658.029514134},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,BF$12))","v":27470895.584423155},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,BG$12))","v":44331088.909696341},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,BH$12))","v":48450776.044444561},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,BI$12))","v":38016472.635824144},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,BJ$12))","v":36414723.568549991},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,BK$12))","v":59043372.120684803},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,BL$12))","v":65876442.413587332},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,BM$12))","v":50254639.258598685},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,BN$12))","v":46773080.870470166},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,BO$12))","v":71077144.504273653},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,BP$12))","v":74049866.078525782},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,BQ$12))","v":56590017.294984818},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,BR$12))","v":56645755.961109281},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,BS$12))","v":84358920.648797989},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,BT$12))","v":87963654.010333657},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,BU$12))","v":63519288.877915621},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,BV$12))","v":54933738.444685936},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,BW$12))","v":89806152.115991116},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,BX$12))","v":101561659.93357038},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,BY$12))","v":72575040.739222288},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,BZ$12))","v":63371089.949918509},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,CA$12))","v":97672033.683130264},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,CB$12))","v":102407952.43778753},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,CC$12))","v":88426930.737827778},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,CD$12))","v":88431326.029111624},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,CE$12))","v":133804733.76934958},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,CF$12))","v":149508792.36803412},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,CG$12))","v":106612559.88849545},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,CH$12))","v":141321144.80658722},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$38","v":"Задолженность по НП"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z41:$CJ41,$Z$2:$CJ$2,Periods!$Q$18)","v":16657028.445690274},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,AB$12))","v":1061.3003303571427},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,AC$12))","v":563.40634821428557},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,AD$12))","v":2235.0630116571433},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,AE$12))","v":19194.536622091189},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,AF$12))","v":37976.981618229489},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,BE$12))","v":9796305.0381899215},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,BF$12))","v":12415166.136494769},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,BG$12))","v":23981400.210902121},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,BH$12))","v":24275355.646606863},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,BI$12))","v":18140992.922997043},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,BJ$12))","v":17330416.012701482},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,BK$12))","v":33542929.890688121},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,BL$12))","v":34372017.372530311},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,BM$12))","v":24799028.663428247},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,BN$12))","v":21666316.599061817},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,BO$12))","v":36221755.148800999},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,BP$12))","v":31575989.425807357},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,BQ$12))","v":23868988.664673746},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,BR$12))","v":24667253.877938986},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,BS$12))","v":41758848.912195683},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,BT$12))","v":37622513.990959346},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,BU$12))","v":24198411.367064178},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,BV$12))","v":17648002.606564045},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,BW$12))","v":40877279.603664398},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,BX$12))","v":42651223.314870596},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,BY$12))","v":26832371.14357245},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,BZ$12))","v":19694550.705109596},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,CA$12))","v":39850237.994586945},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,CB$12))","v":34970123.846965671},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,CC$12))","v":24503774.817411661},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,CD$12))","v":24293768.350200057},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,CE$12))","v":46988841.587062836},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,CF$12))","v":41985306.600178361},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,CG$12))","v":24977581.771437645},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,CH$12))","v":16657028.445690274},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$41","v":"Вложения Учредителей в капитал"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z42:$CJ42,$Z$2:$CJ$2,Periods!$Q$18)","v":800000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,AA$12))","v":800000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,AB$12))","v":800000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,AC$12))","v":800000000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,AD$12))","v":800000000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,AE$12))","v":800000000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,AF$12))","v":800000000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,AG$12))","v":800000000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,AH$12))","v":800000000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,AI$12))","v":800000000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,AJ$12))","v":800000000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,AK$12))","v":800000000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,AL$12))","v":800000000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,AM$12))","v":800000000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,AN$12))","v":800000000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,AO$12))","v":800000000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,AP$12))","v":800000000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,AQ$12))","v":800000000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,AR$12))","v":800000000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,AS$12))","v":800000000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,AT$12))","v":800000000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,AU$12))","v":800000000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,AV$12))","v":800000000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,AW$12))","v":800000000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,AX$12))","v":800000000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,AY$12))","v":800000000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,AZ$12))","v":800000000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,BA$12))","v":800000000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,BB$12))","v":800000000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,BC$12))","v":800000000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,BD$12))","v":800000000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,BE$12))","v":800000000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,BF$12))","v":800000000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,BG$12))","v":800000000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,BH$12))","v":800000000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,BI$12))","v":800000000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,BJ$12))","v":800000000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,BK$12))","v":800000000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,BL$12))","v":800000000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,BM$12))","v":800000000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,BN$12))","v":800000000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,BO$12))","v":800000000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,BP$12))","v":800000000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,BQ$12))","v":800000000},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,BR$12))","v":800000000},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,BS$12))","v":800000000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,BT$12))","v":800000000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,BU$12))","v":800000000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,BV$12))","v":800000000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,BW$12))","v":800000000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,BX$12))","v":800000000},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,BY$12))","v":800000000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,BZ$12))","v":800000000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,CA$12))","v":800000000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,CB$12))","v":800000000},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,CC$12))","v":800000000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,CD$12))","v":800000000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,CE$12))","v":800000000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,CF$12))","v":800000000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,CG$12))","v":800000000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,CH$12))","v":800000000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$39","v":"Остаток долга по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z43:$CJ43,$Z$2:$CJ$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,AA$12))","v":700000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,AB$12))","v":700000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,AC$12))","v":700000000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,AD$12))","v":700000000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,AE$12))","v":750000000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,AF$12))","v":770000000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,AG$12))","v":820000000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,AH$12))","v":840000000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,AI$12))","v":869000000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,AJ$12))","v":876717948.71794868},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,AK$12))","v":923646423.75168693},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,AL$12))","v":918683006.89353323},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,AM$12))","v":943164034.47982395},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,AN$12))","v":916216490.6375432},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,AO$12))","v":889268946.79526258},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,AP$12))","v":912321402.95298195},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,AQ$12))","v":883811359.1107012},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,AR$12))","v":895301315.26842046},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,AS$12))","v":865457938.09280658},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,AT$12))","v":835614560.91719246},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,AU$12))","v":805771183.74157858},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,AV$12))","v":775927806.56596446},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,AW$12))","v":746084429.39035058},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,AX$12))","v":716241052.21473646},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,AY$12))","v":686397675.03912258},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,AZ$12))","v":656554297.86350846},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,BA$12))","v":626710920.68789458},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,BB$12))","v":596867543.51228046},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,BC$12))","v":567024166.33666646},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,BD$12))","v":537180789.16105247},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,BE$12))","v":507337411.98543847},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,BF$12))","v":477494034.80982447},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,BG$12))","v":447650657.63421047},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,BH$12))","v":417807280.45859647},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,BI$12))","v":387963903.28298247},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,BJ$12))","v":358120526.10736847},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,BK$12))","v":328277148.93175447},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,BL$12))","v":298433771.75614047},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,BM$12))","v":268590394.58052647},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,BN$12))","v":238747017.40491247},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,BO$12))","v":208903640.22929835},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,BP$12))","v":179060263.05368435},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,BQ$12))","v":149216885.87807035},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,BR$12))","v":119373508.70245624},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,BS$12))","v":89530131.526842117},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,BT$12))","v":59686754.351227999},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,BU$12))","v":29843377.17561388},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$40","v":"Задолженность по выплате %% по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z44:$CJ44,$Z$2:$CJ$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,AA$12))","v":10500000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,AB$12))","v":10500000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,AC$12))","v":10500000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,AD$12))","v":10500000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,AE$12))","v":11250000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,AF$12))","v":11550000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,AG$12))","v":12300000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,AH$12))","v":12600000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,AI$12))","v":13035000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,AJ$12))","v":13150769.230769232},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,AK$12))","v":13854696.356275305},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,AL$12))","v":13780245.103403002},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,AM$12))","v":14147460.517197371},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,AN$12))","v":13743247.359563142},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,AO$12))","v":13339034.201928943},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,AP$12))","v":13684821.044294745},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,AQ$12))","v":13257170.386660516},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,AR$12))","v":13429519.729026318},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,AS$12))","v":12981869.071392089},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,AT$12))","v":12534218.41375789},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,AU$12))","v":12086567.756123692},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,AV$12))","v":11638917.098489493},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,AW$12))","v":11191266.440855265},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,AX$12))","v":10743615.783221066},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,AY$12))","v":10295965.125586867},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,AZ$12))","v":9848314.4679526091},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,BA$12))","v":9400663.8103184104},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,BB$12))","v":8953013.1526842117},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,BC$12))","v":8505362.4950500131},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,BD$12))","v":8057711.8374158144},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,BE$12))","v":7610061.1797815561},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,BF$12))","v":7162410.5221473575},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,BG$12))","v":6714759.8645131588},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,BH$12))","v":6267109.2068789601},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,BI$12))","v":5819458.5492447615},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,BJ$12))","v":5371807.8916105032},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,BK$12))","v":4924157.2339763045},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,BL$12))","v":4476506.5763421059},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,BM$12))","v":4028855.9187079072},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,BN$12))","v":3581205.2610737085},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,BO$12))","v":3133554.6034394503},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,BP$12))","v":2685903.9458052516},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,BQ$12))","v":2238253.2881710529},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,BR$12))","v":1790602.6305368543},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,BS$12))","v":1342951.9729026556},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,BT$12))","v":895301.31526839733},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,BU$12))","v":447650.65763419867},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Calc!$H$873","v":"Остаток долга по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z45:$CJ45,$Z$2:$CJ$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,AZ$12))","v":38553396.926200539},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,BA$12))","v":157859794.88535118},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,BB$12))","v":147618282.19622037},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,BC$12))","v":108993079.16467902},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,BD$12))","v":46694258.870390408},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,BE$12))","v":118475270.28242046},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,BF$12))","v":118796364.0279569},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,BG$12))","v":88048003.232342809},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,BH$12))","v":30245847.228438422},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,BI$12))","v":124010903.41312663},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,BM$12))","v":1091781.3194150925},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Calc!$H$881","v":"Задолженность по %% по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z46:$CJ46,$Z$2:$CJ$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,AZ$12))","v":771067.93852401082},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,BA$12))","v":3928263.8362310342},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,BE$12))","v":2369505.4056484103},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,BF$12))","v":4745432.6862075478},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,BI$12))","v":2480218.0682625324},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,BM$12))","v":21835.62638830021},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,CI$12))","v":0}]
[{"$f":"ROW()","v":47}]
[{"$f":"ROW()","v":48}]
[{"$f":"ROW()","v":49}]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":51}]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,{"$f":"Items!$BK$42","v":"БАЛАНС"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X52)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(ABS(SUM($Z52:$CJ52))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"X17-X30","v":0},null,null,{"$f":"IF(AA$11=\"\",0,AA17-AA30)","v":-2.384185791015625E-7},{"$f":"IF(AB$11=\"\",0,AB17-AB30)","v":-2.384185791015625E-7},-2.384185791015625E-7,-4.76837158203125E-7,-2.384185791015625E-7,-2.384185791015625E-7,0,-2.384185791015625E-7,-2.384185791015625E-7,2.384185791015625E-7,2.384185791015625E-7,-2.384185791015625E-7,0,2.384185791015625E-7,2.384185791015625E-7,2.384185791015625E-7,0,0,0,4.76837158203125E-7,-4.76837158203125E-7,-7.152557373046875E-7,0,-2.384185791015625E-7,-4.76837158203125E-7,-4.76837158203125E-7,-2.384185791015625E-7,-9.5367431640625E-7,-4.76837158203125E-7,-4.76837158203125E-7,-9.5367431640625E-7,-9.5367431640625E-7,-1.1920928955078125E-6,-7.152557373046875E-7,-9.5367431640625E-7,-1.430511474609375E-6,-9.5367431640625E-7,-1.430511474609375E-6,-9.5367431640625E-7,-2.384185791015625E-6,-1.9073486328125E-6,-2.384185791015625E-6,-3.814697265625E-6,-4.76837158203125E-6,-3.337860107421875E-6,-2.86102294921875E-6,-1.430511474609375E-6,-1.430511474609375E-6,-2.384185791015625E-6,-1.430511474609375E-6,0,0,1.9073486328125E-6,2.86102294921875E-6,1.430511474609375E-6,0,0,9.5367431640625E-7,0,-1.9073486328125E-6,0]

{"sheet":"Sens","index":21,"n_rows":53,"n_cols":25,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I46\")","v":"Sens"},null,null,{"$f":"INDIRECT(\"START!K46\")","v":"Анализ чувствительности финмодели"}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"}]
[null,null,null,null,null,null,null,"факторы",null,null,null,null,null,null,null,null,"значение",null,null,null,"показатель-1","показатель-2","показатель-3","показатель-4","показатель-5"]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$Y14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99072)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99072)","v":0},{"$f":"SUM(T$15:T$99072)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,"Изменения трафика",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Items!$BO$16","v":"Выручка"},{"$f":"Items!$BO$25","v":"EBITDA"},"FCF",{"$f":"Items!$BS$21","v":"Кассовый разрыв"},{"$f":"KPI!$I$26","v":"NPV(WACC)"}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"Изменения трафика"},"Сценарии",null,null,null,null,null,null,null,null,null,null,null,"руб.",{"$f":"$U$17","v":"руб."},{"$f":"$U$17","v":"руб."},"руб.","руб."]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"Изменения трафика"},{"$f":"I17","v":"Сценарии"},"пессимистический",null,null,null,null,null,"*",-0.1,null,null,null,18989764469.63245,6491671648.3554831,2532619829.6444831,1332552409.187356,374035357.89482832]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"Изменения трафика"},{"$f":"I17","v":"Сценарии"},"умеренно пессимистический",null,null,null,null,null,"*",-0.05,null,null,null,19579599215.606968,6433444116.1554165,2487632065.5674639,1303153663.8120961,370017327.63925362]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,{"$f":"H16","v":"Изменения трафика"},{"$f":"I17","v":"Сценарии"},"базовый",null,null,null,null,null,null,0,null,null,null,{"$f":"PL!$X$16","v":20132257517.939495},{"$f":"PL!$X$111","v":6341843033.7433205},{"$f":"InvAn!$X$21","v":2451212222.5781412},{"$f":"InvAn!$X$23","v":1268128017.4867475},{"$f":"InvAn!$X$27","v":365584077.61453307}]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,{"$f":"H16","v":"Изменения трафика"},{"$f":"I17","v":"Сценарии"},"умеренно оптимистический",null,null,null,null,null,"*",0.05,null,null,null,20666284199.582439,6226266509.779213,2327322225.7248096,1244356173.0615768,344257172.11289895]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"H16","v":"Изменения трафика"},{"$f":"I17","v":"Сценарии"},"оптимистический",null,null,null,null,null,"*",0.1,null,null,null,21170278765.408752,6084280568.9766397,2217390553.7016554,1214957427.6863172,323604745.06692171]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H22","v":"Изменения трафика"},"Сценарии",null,null,null,null,null,null,null,null,null,null,null,"Изменения",{"$f":"$U$23","v":"Изменения"},{"$f":"$U$23","v":"Изменения"},"Изменения","Изменения"]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,{"$f":"H22","v":"Изменения трафика"},{"$f":"I23","v":"Сценарии"},"пессимистический",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$20=0,0,(U18-U$20)/U$20)","v":-5.6749375835719859E-2},2.3625405708555536E-2,3.321116234510238E-2,5.0802750836061984E-2,2.3117200112872993E-2]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,{"$f":"H22","v":"Изменения трафика"},{"$f":"I23","v":"Сценарии"},"умеренно пессимистический",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$20=0,0,(U19-U$20)/U$20)","v":-2.7451382530750128E-2},1.4443921416015842E-2,1.4857890579142479E-2,2.7619960952179379E-2,1.2126485523242369E-2]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,{"$f":"H22","v":"Изменения трафика"},{"$f":"I23","v":"Сценарии"},"базовый",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$20=0,0,(U20-U$20)/U$20)","v":0},{"$f":"IF(V$20=0,0,(V20-V$20)/V$20)","v":0},0,0,0]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,{"$f":"H22","v":"Изменения трафика"},{"$f":"I23","v":"Сценарии"},"умеренно оптимистический",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$20=0,0,(U21-U$20)/U$20)","v":2.6525921455509034E-2},-1.8224437809191186E-2,-5.0542338077535484E-2,-1.8745618815585459E-2,-5.8336527238259328E-2]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,{"$f":"H22","v":"Изменения трафика"},{"$f":"I23","v":"Сценарии"},"оптимистический",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$20=0,0,(U22-U$20)/U$20)","v":5.1560101818899105E-2},-4.06131882161474E-2,-9.5390218244977731E-2,-4.192840869946788E-2,-0.11482812058317758]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,"Изменения прайс-листа",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Items!$BO$16","v":"Выручка"},{"$f":"Items!$BO$25","v":"EBITDA"},"FCF",{"$f":"Items!$BS$21","v":"Кассовый разрыв"},{"$f":"KPI!$I$26","v":"NPV(WACC)"}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,{"$f":"H41","v":"Изменения прайс-листа"},"Сценарии",null,null,null,null,null,null,null,null,null,null,null,"руб.",{"$f":"$U$17","v":"руб."},{"$f":"$U$17","v":"руб."},"руб.","руб."]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,{"$f":"H41","v":"Изменения прайс-листа"},{"$f":"I42","v":"Сценарии"},"пессимистический",null,null,null,null,null,"*",-7.0000000000000007E-2,null,null,null,18722999491.683727,4943778236.7094631,1252667875.4964705,1381754561.6257656,37748913.450027138]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,{"$f":"H41","v":"Изменения прайс-листа"},{"$f":"I42","v":"Сценарии"},"умеренно пессимистический",null,null,null,null,null,"*",-0.03,null,null,null,19528289792.401306,5741015634.4198666,1912964676.1363382,1320040479.8035202,234186931.54153696]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,{"$f":"H41","v":"Изменения прайс-листа"},{"$f":"I42","v":"Сценарии"},"базовый",null,null,null,null,null,null,0,null,null,null,{"$f":"PL!$X$16","v":20132257517.939495},{"$f":"PL!$X$111","v":6341843033.7433205},{"$f":"InvAn!$X$21","v":2451212222.5781412},{"$f":"InvAn!$X$23","v":1268128017.4867475},{"$f":"InvAn!$X$27","v":365584077.61453307}]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,{"$f":"H41","v":"Изменения прайс-листа"},{"$f":"I42","v":"Сценарии"},"умеренно оптимистический",null,null,null,null,null,"*",0.03,null,null,null,20736225243.47768,6936871730.9854755,2917487326.9799685,1227469357.0701523,467833587.75587225]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,{"$f":"H41","v":"Изменения прайс-листа"},{"$f":"I42","v":"Сценарии"},"оптимистический",null,null,null,null,null,"*",7.0000000000000007E-2,null,null,null,21541515544.195255,7734109128.695879,3591154999.4070854,1174475173.5072687,591490138.66724038]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,{"$f":"H47","v":"Изменения прайс-листа"},"Сценарии",null,null,null,null,null,null,null,null,null,null,null,"Изменения",{"$f":"$U$23","v":"Изменения"},{"$f":"$U$23","v":"Изменения"},"Изменения","Изменения"]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,{"$f":"H47","v":"Изменения прайс-листа"},{"$f":"I48","v":"Сценарии"},"пессимистический",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$45=0,0,(U43-U$45)/U$45)","v":-7.0000000000000159E-2},-0.2204508672944305,-0.48895984445649637,8.9601793014722583E-2,-0.89674355158916674]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,{"$f":"H47","v":"Изменения прайс-листа"},{"$f":"I48","v":"Сценарии"},"умеренно пессимистический",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$45=0,0,(U44-U$45)/U$45)","v":-3.0000000000000204E-2},-9.4740187690960723E-2,-0.21958422917607837,4.0936294759622092E-2,-0.35941703733481384]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,{"$f":"H47","v":"Изменения прайс-листа"},{"$f":"I48","v":"Сценарии"},"базовый",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$45=0,0,(U45-U$45)/U$45)","v":0},{"$f":"IF(V$45=0,0,(V45-V$45)/V$45)","v":0},0,0,0]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,{"$f":"H47","v":"Изменения прайс-листа"},{"$f":"I48","v":"Сценарии"},"умеренно оптимистический",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$45=0,0,(U46-U$45)/U$45)","v":3.0000000000000013E-2},9.3825831714244579E-2,0.19022225007976157,-3.206195262302855E-2,0.2796880838151537]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,{"$f":"H47","v":"Изменения прайс-листа"},{"$f":"I48","v":"Сценарии"},"оптимистический",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$45=0,0,(U47-U$45)/U$45)","v":6.9999999999999785E-2},0.21953651131771437,0.46505266509726062,-7.3851253728378058E-2,0.61793189278582206]

{"sheet":"UnitEc","index":22,"n_rows":167,"n_cols":42,"rows_kept":167,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":7},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},23,24,25,26,27,28,29,30,31,32,33,34,35,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":6},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":22},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":23},24,25,26,27,28,29,30,31,32,33,34,35,36,""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I47\")","v":"UnitEc"},null,null,{"$f":"INDIRECT(\"START!K47\")","v":"Расчет юнит-экономики бизнес-проекта"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-07-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2032-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2033-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2034-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2035-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2036-06-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2032-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2033-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2034-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2035-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2036-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"6 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"7 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"8 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"9 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"10 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"11 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"12 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"13 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"14 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"15 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$AR14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99217)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99217)","v":0},{"$f":"SUM(T$15:T$99217)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Calc!$H$18","v":"кол-во объектов"},null,null,null,null,{"$f":"Mrkting!$M$19","v":"кол-во объектов"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B16=Lists!$CU$24,SUMIFS($Z16:$AQ16,$Z$11:$AQ$11,MAX($Z$11:$AQ$11)),SUM($Z16:$AQ16))","v":10},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z18:$CJ18,Calc!$Z$12:$CJ$12,AA$12))","v":1},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z18:$CJ18,Calc!$Z$12:$CJ$12,AB$12))","v":2},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z18:$CJ18,Calc!$Z$12:$CJ$12,AC$12))","v":2},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z18:$CJ18,Calc!$Z$12:$CJ$12,AD$12))","v":3},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z18:$CJ18,Calc!$Z$12:$CJ$12,AE$12))","v":4},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z18:$CJ18,Calc!$Z$12:$CJ$12,AF$12))","v":4},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z18:$CJ18,Calc!$Z$12:$CJ$12,AG$12))","v":5},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z18:$CJ18,Calc!$Z$12:$CJ$12,AH$12))","v":6},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z18:$CJ18,Calc!$Z$12:$CJ$12,AI$12))","v":6},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z18:$CJ18,Calc!$Z$12:$CJ$12,AJ$12))","v":7},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z18:$CJ18,Calc!$Z$12:$CJ$12,AK$12))","v":8},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z18:$CJ18,Calc!$Z$12:$CJ$12,AL$12))","v":8},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z18:$CJ18,Calc!$Z$12:$CJ$12,AM$12))","v":9},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z18:$CJ18,Calc!$Z$12:$CJ$12,AN$12))","v":10},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z18:$CJ18,Calc!$Z$12:$CJ$12,AO$12))","v":10},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z18:$CJ18,Calc!$Z$12:$CJ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":17}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"Items!$BO$16","v":"Выручка"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X16/X$16)","v":2013225751.7939496},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z16:$AQ16,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":315223.61366571428},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z16:$AQ16,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":7800127.1927233096},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z16:$AQ16,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":26610255.493267488},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z16:$AQ16,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":43580371.084014013},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z16:$AQ16,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":65251590.565887079},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z16:$AQ16,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":113413367.7754153},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z16:$AQ16,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":142739317.46831688},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z16:$AQ16,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":171655902.91106761},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z16:$AQ16,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":235151278.54174104},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z16:$AQ16,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":265903875.24399725},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z16:$AQ16,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":275654152.04274118},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z16:$AQ16,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":314490758.60160232},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z16:$AQ16,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":318806975.61011112},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z16:$AQ16,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":313426407.06629407},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z16:$AQ16,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":347716764.32614887},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z16:$AQ16,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H18","v":"Выручка"},{"$f":"Lists!$AM$16","v":"Номерной фонд"},null,null,1,{"$f":"M18","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X17/X$16)","v":898914675.42782807},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z17:$AQ17,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z17:$AQ17,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":3235709.6933577131},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z17:$AQ17,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":11431329.110305851},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z17:$AQ17,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":19833739.395682979},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z17:$AQ17,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":30232198.09464499},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z17:$AQ17,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":53138485.500124156},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z17:$AQ17,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":68345968.263923168},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z17:$AQ17,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":82163461.537932619},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z17:$AQ17,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":111551592.28056835},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z17:$AQ17,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":125529855.80495654},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z17:$AQ17,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":125076240.00853561},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z17:$AQ17,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":139290460.91255701},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z17:$AQ17,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":140029948.36321205},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z17:$AQ17,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":134204180.27084133},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z17:$AQ17,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":146685462.38934475},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z17:$AQ17,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,{"$f":"H18","v":"Выручка"},{"$f":"Lists!$AM$17","v":"Food&Beverage"},null,null,{"$f":"L19+1","v":2},{"$f":"M18","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X18/X$16)","v":654104176.03888869},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z18:$AQ18,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":265597.45938000001},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z18:$AQ18,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":2601372.772468559},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z18:$AQ18,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":8555591.5475817733},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z18:$AQ18,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":13832413.336900212},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z18:$AQ18,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":20451431.460422978},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z18:$AQ18,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":35300748.570896156},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z18:$AQ18,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":44438211.19351092},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z18:$AQ18,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":53501886.644218326},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z18:$AQ18,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":73537771.064573929},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z18:$AQ18,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":83853511.086564258},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z18:$AQ18,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":88554859.078805134},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z18:$AQ18,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":102303087.77957888},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z18:$AQ18,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":104801729.74801855},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z18:$AQ18,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":104449102.61947443},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z18:$AQ18,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":116798252.55331893},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z18:$AQ18,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,{"$f":"H18","v":"Выручка"},{"$f":"Lists!$AM$18","v":"Развлекат. услуги"},null,null,{"$f":"L20+1","v":3},{"$f":"M18","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X19/X$16)","v":460206900.32723236},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z19:$AQ19,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":49626.154285714292},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z19:$AQ19,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":1963044.7268970371},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z19:$AQ19,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":6623334.835379865},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z19:$AQ19,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":9914218.3514308278},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z19:$AQ19,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":14567961.010819109},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z19:$AQ19,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":24974133.704394978},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z19:$AQ19,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":29955138.010882795},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z19:$AQ19,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":35990554.728916638},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z19:$AQ19,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":50061915.196598791},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z19:$AQ19,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":56520508.352476455},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z19:$AQ19,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":62023052.955400415},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z19:$AQ19,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":72897209.909466445},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z19:$AQ19,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":73975297.49888055},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z19:$AQ19,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":74773124.175978273},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z19:$AQ19,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":84233049.383485124},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z19:$AQ19,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":23}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,{"$f":"Items!$BO$17","v":"Себестоимость"},null,null,null,null,{"$f":"Prdction!$M$100","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X22/X$16)","v":947715956.7621696},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z22:$AQ22,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":370213.04058749997},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z22:$AQ22,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":2657220.4611843755},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z22:$AQ22,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":9716212.6210031267},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z22:$AQ22,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":15936881.792237125},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z22:$AQ22,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":23440923.752144329},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z22:$AQ22,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":40691739.895423867},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z22:$AQ22,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":52183849.759586826},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z22:$AQ22,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":64741976.334928393},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z22:$AQ22,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":92423584.438576341},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z22:$AQ22,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":110098098.10681246},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z22:$AQ22,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":126622734.16277884},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z22:$AQ22,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":152391113.77645686},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z22:$AQ22,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":159509786.23251575},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z22:$AQ22,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":164404384.90880376},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z22:$AQ22,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":186135917.95685357},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z22:$AQ22,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,{"$f":"H24","v":"Себестоимость"},{"$f":"Lists!$AM$16","v":"Номерной фонд"},null,null,1,{"$f":"M24","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X23/X$16)","v":419948252.29659152},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z23:$AQ23,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":162584.55303750001},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z23:$AQ23,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":1170683.5234218752},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z23:$AQ23,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":4312269.7212281255},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z23:$AQ23,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":7076460.5298211249},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z23:$AQ23,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":10399389.972344816},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z23:$AQ23,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":18055682.944632344},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z23:$AQ23,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":23153740.908461235},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z23:$AQ23,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":28702844.218630895},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z23:$AQ23,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":40974890.166042082},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z23:$AQ23,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":48804054.727217041},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z23:$AQ23,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":56115799.387580216},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z23:$AQ23,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":67552063.103803679},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z23:$AQ23,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":70688848.332433313},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z23:$AQ23,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":72811757.972142816},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z23:$AQ23,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":82418075.008094251},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z23:$AQ23,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,{"$f":"H24","v":"Себестоимость"},{"$f":"I25","v":"Номерной фонд"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,{"$f":"L25","v":1},{"$f":"M25","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X24/X$16)","v":173957767.35933417},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z24:$AQ24,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":71357.517000000007},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z24:$AQ24,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":503784.2972250001},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z24:$AQ24,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":1763797.9057875001},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z24:$AQ24,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":2869604.8713584994},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z24:$AQ24,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":4236125.7690949729},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z24:$AQ24,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":7409132.9646357987},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z24:$AQ24,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":9453000.3507184684},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z24:$AQ24,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":11775046.979489302},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z24:$AQ24,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":16965001.586521816},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z24:$AQ24,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":20108861.33027786},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z24:$AQ24,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":23113686.272391666},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z24:$AQ24,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":28013247.31274657},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z24:$AQ24,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":29190556.167486921},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z24:$AQ24,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":30192333.781850331},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z24:$AQ24,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":34566016.765272275},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z24:$AQ24,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,{"$f":"H24","v":"Себестоимость"},{"$f":"I25","v":"Номерной фонд"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,{"$f":"L25","v":1},{"$f":"M25","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X25/X$16)","v":38053321.342595942},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z25:$AQ25,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":15857.226000000002},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z25:$AQ25,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":111048.54750000002},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z25:$AQ25,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":385495.3575000001},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z25:$AQ25,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":624844.1749000001},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z25:$AQ25,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":933148.26295762509},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z25:$AQ25,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":1616093.531996584},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z25:$AQ25,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":2060713.1117087952},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z25:$AQ25,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":2594143.335282099},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z25:$AQ25,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":3698213.2314936123},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z25:$AQ25,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":4385553.7000729823},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z25:$AQ25,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":5092721.2260379205},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z25:$AQ25,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":6102618.2936757728},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z25:$AQ25,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":6369565.5063599013},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z25:$AQ25,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":6651815.4704035204},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z25:$AQ25,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":7528922.7406749623},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z25:$AQ25,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,{"$f":"H24","v":"Себестоимость"},{"$f":"I25","v":"Номерной фонд"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,{"$f":"L25","v":1},{"$f":"M25","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X26/X$16)","v":18833444.955764227},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z26:$AQ26,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":7928.6130000000012},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z26:$AQ26,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":55524.273750000008},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z26:$AQ26,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":190269.46125000005},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z26:$AQ26,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":311576.37995000003},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z26:$AQ26,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":459585.16567425005},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z26:$AQ26,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":799259.21948606253},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z26:$AQ26,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":1026888.0449227041},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z26:$AQ26,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":1277052.6003329903},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z26:$AQ26,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":1830097.2585244679},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z26:$AQ26,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":2184842.4595982311},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z26:$AQ26,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":2506059.0717873299},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z26:$AQ26,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":3021925.2764559407},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z26:$AQ26,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":3172187.823599699},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z26:$AQ26,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":3273198.1025379137},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z26:$AQ26,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":3728804.3975482495},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z26:$AQ26,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,{"$f":"H24","v":"Себестоимость"},{"$f":"I25","v":"Номерной фонд"},{"$f":"Items!$AQ$16","v":"ФОТ обслуживающего персонала"},null,{"$f":"L25","v":1},{"$f":"M25","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X28/X$16)","v":145464398.95299774},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z28:$AQ28,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":51877.843875000006},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z28:$AQ28,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":384866.46534375002},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z28:$AQ28,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":1517466.9205312505},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z28:$AQ28,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":2515719.3104712497},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z28:$AQ28,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":3669639.0573984375},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z28:$AQ28,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":6331690.1757799229},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z28:$AQ28,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":8163953.3854702059},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z28:$AQ28,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":10043539.464251159},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z28:$AQ28,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":14216598.530386291},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z28:$AQ28,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":17019074.797898438},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z28:$AQ28,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":19541025.244125608},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z28:$AQ28,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":23395594.016096458},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z28:$AQ28,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":24581952.94998984},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z28:$AQ28,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":25149546.628731579},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z28:$AQ28,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":28149485.465075962},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z28:$AQ28,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H24","v":"Себестоимость"},{"$f":"I25","v":"Номерной фонд"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L25","v":1},{"$f":"M25","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X29/X$16)","v":43639319.685899332},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z29:$AQ29,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":15563.3531625},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z29:$AQ29,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":115459.93960312501},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z29:$AQ29,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":455240.07615937514},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z29:$AQ29,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":754715.79314137483},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z29:$AQ29,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":1100891.7172195313},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z29:$AQ29,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":1899507.0527339769},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z29:$AQ29,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":2449186.0156410616},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z29:$AQ29,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":3013061.8392753475},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z29:$AQ29,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":4264979.5591158867},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z29:$AQ29,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":5105722.4393695304},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z29:$AQ29,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":5862307.5732376827},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z29:$AQ29,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":7018678.2048289366},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z29:$AQ29,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":7374585.8849969516},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z29:$AQ29,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":7544863.9886194738},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z29:$AQ29,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":8444845.6395227872},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z29:$AQ29,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H24","v":"Себестоимость"},{"$f":"Lists!$AM$17","v":"Food&Beverage"},null,null,{"$f":"L25+1","v":2},{"$f":"M24","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X30/X$16)","v":398067427.32231206},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z30:$AQ30,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":155669.50575000001},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z30:$AQ30,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":1116578.0593125003},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z30:$AQ30,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":4080095.9516250007},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z30:$AQ30,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":6683858.727930001},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z30:$AQ30,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":9842646.6780670136},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z30:$AQ30,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":17087065.750636891},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z30:$AQ30,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":21892578.272062451},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z30:$AQ30,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":27193649.913059581},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z30:$AQ30,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":38822373.470898286},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z30:$AQ30,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":46207045.979726553},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z30:$AQ30,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":53196249.662563957},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z30:$AQ30,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":64012411.061256818},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z30:$AQ30,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":66952208.48549851},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z30:$AQ30,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":69088293.288370073},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z30:$AQ30,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":78222438.123099059},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z30:$AQ30,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H31","v":"Себестоимость"},{"$f":"I32","v":"Food&Beverage"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,{"$f":"L32","v":2},{"$f":"M32","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X31/X$16)","v":153492147.67000076},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z31:$AQ31,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":62962.514999999999},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z31:$AQ31,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":444515.55637500004},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z31:$AQ31,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":1556292.2698125003},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z31:$AQ31,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":2532004.2982575004},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z31:$AQ31,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":3737758.0315543874},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z31:$AQ31,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":6537470.2629139423},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z31:$AQ31,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":8340882.6623986484},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z31:$AQ31,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":10389747.334843501},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z31:$AQ31,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":14969119.046931015},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z31:$AQ31,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":17743112.93848047},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z31:$AQ31,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":20394429.063875005},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z31:$AQ31,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":24717571.158305798},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z31:$AQ31,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":25756373.088959049},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z31:$AQ31,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":26640294.513397358},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z31:$AQ31,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":30499426.557593178},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z31:$AQ31,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,{"$f":"H31","v":"Себестоимость"},{"$f":"I32","v":"Food&Beverage"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,{"$f":"L32","v":2},{"$f":"M32","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X32/X$16)","v":80583504.019614935},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z32:$AQ32,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":33580.008000000002},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z32:$AQ32,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":235161.63000000006},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z32:$AQ32,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":816343.1100000001},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z32:$AQ32,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":1323199.4292000001},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z32:$AQ32,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":1976078.6744985001},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z32:$AQ32,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":3422315.7148162951},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z32:$AQ32,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":4363863.0600892138},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z32:$AQ32,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":5493480.0041267984},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z32:$AQ32,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":7831510.3725747094},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z32:$AQ32,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":9287054.8942721989},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z32:$AQ32,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":10784586.125727361},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z32:$AQ32,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":12923191.680725165},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z32:$AQ32,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":13488491.660526851},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z32:$AQ32,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":14086197.466736864},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z32:$AQ32,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":15943601.097899918},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z32:$AQ32,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H31","v":"Себестоимость"},{"$f":"I32","v":"Food&Beverage"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,{"$f":"L32","v":2},{"$f":"M32","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X33/X$16)","v":9970647.3295222353},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z33:$AQ33,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":4197.5010000000002},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z33:$AQ33,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":29395.203750000008},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z33:$AQ33,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":100730.89125000002},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z33:$AQ33,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":164952.20115000001},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z33:$AQ33,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":243309.79359225003},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z33:$AQ33,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":423137.23384556244},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z33:$AQ33,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":543646.61201790231},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z33:$AQ33,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":676086.67076452437},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z33:$AQ33,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":968875.0192188361},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z33:$AQ33,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":1156681.3021402401},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z33:$AQ33,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":1326737.1556521158},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z33:$AQ33,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":1599842.793417851},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z33:$AQ33,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":1679393.5536704294},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z33:$AQ33,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":1732869.5836965428},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z33:$AQ33,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":1974072.9163490732},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z33:$AQ33,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,{"$f":"H31","v":"Себестоимость"},{"$f":"I32","v":"Food&Beverage"},{"$f":"Items!$AQ$16","v":"ФОТ обслуживающего персонала"},null,{"$f":"L32","v":2},{"$f":"M32","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X35/X$16)","v":118477791.0024416},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z35:$AQ35,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":42253.447500000002},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z35:$AQ35,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":313465.89937500004},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z35:$AQ35,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":1235945.9081250001},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z35:$AQ35,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":2049002.1533250001},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z35:$AQ35,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":2988846.2910937499},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z35:$AQ35,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":5157032.7223546878},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z35:$AQ35,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":6649373.7981205294},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z35:$AQ35,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":8180258.3871728899},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z35:$AQ35,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":11579130.024749016},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z35:$AQ35,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":13861689.880641265},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z35:$AQ35,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":15915767.167161133},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z35:$AQ35,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":19055234.945236932},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z35:$AQ35,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":20021500.140263215},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z35:$AQ35,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":20483793.634261008},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z35:$AQ35,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":22927182.731736075},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z35:$AQ35,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H31","v":"Себестоимость"},{"$f":"I32","v":"Food&Beverage"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L32","v":2},{"$f":"M32","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X36/X$16)","v":35543337.300732478},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z36:$AQ36,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":12676.034250000001},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z36:$AQ36,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":94039.769812500017},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z36:$AQ36,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":370783.77243750007},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z36:$AQ36,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":614700.64599750005},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z36:$AQ36,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":896653.88732812507},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z36:$AQ36,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":1547109.8167064064},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z36:$AQ36,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":1994812.1394361586},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z36:$AQ36,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":2454077.5161518664},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z36:$AQ36,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":3473739.0074247052},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z36:$AQ36,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":4158506.9641923788},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z36:$AQ36,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":4774730.1501483396},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z36:$AQ36,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":5716570.4835710786},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z36:$AQ36,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":6006450.0420789635},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z36:$AQ36,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":6145138.0902783023},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z36:$AQ36,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":6878154.8195208218},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z36:$AQ36,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H24","v":"Себестоимость"},{"$f":"Lists!$AM$18","v":"Развлекат. услуги"},null,null,{"$f":"L32+1","v":3},{"$f":"M24","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X37/X$16)","v":129700277.14326632},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z37:$AQ37,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":51958.981800000009},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z37:$AQ37,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":369958.87845000008},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z37:$AQ37,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":1323846.9481500003},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z37:$AQ37,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":2176562.534486},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z37:$AQ37,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":3198887.1017325008},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z37:$AQ37,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":5548991.2001546258},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z37:$AQ37,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":7137530.5790631352},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z37:$AQ37,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":8845482.2032379303},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z37:$AQ37,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":12626320.801635981},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z37:$AQ37,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":15086997.399868885},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z37:$AQ37,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":17310685.112634666},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z37:$AQ37,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":20826639.611396369},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z37:$AQ37,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":21868729.414583955},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z37:$AQ37,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":22504333.648290865},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z37:$AQ37,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":25495404.82566027},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z37:$AQ37,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H38","v":"Себестоимость"},{"$f":"I39","v":"Развлекат. услуги"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,{"$f":"L39","v":3},{"$f":"M39","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X38/X$16)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z38:$AQ38,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z38:$AQ38,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z38:$AQ38,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z38:$AQ38,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z38:$AQ38,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z38:$AQ38,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z38:$AQ38,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z38:$AQ38,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z38:$AQ38,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z38:$AQ38,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z38:$AQ38,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z38:$AQ38,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z38:$AQ38,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z38:$AQ38,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z38:$AQ38,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z38:$AQ38,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,{"$f":"H38","v":"Себестоимость"},{"$f":"I39","v":"Развлекат. услуги"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,{"$f":"L39","v":3},{"$f":"M39","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X39/X$16)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z39:$AQ39,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z39:$AQ39,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z39:$AQ39,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z39:$AQ39,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z39:$AQ39,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z39:$AQ39,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z39:$AQ39,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z39:$AQ39,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z39:$AQ39,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z39:$AQ39,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z39:$AQ39,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z39:$AQ39,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z39:$AQ39,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z39:$AQ39,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z39:$AQ39,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z39:$AQ39,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,{"$f":"H38","v":"Себестоимость"},{"$f":"I39","v":"Развлекат. услуги"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,{"$f":"L39","v":3},{"$f":"M39","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X40/X$16)","v":88627976.262419879},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z40:$AQ40,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":37311.120000000003},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z40:$AQ40,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":261290.70000000007},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z40:$AQ40,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":895385.70000000007},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z40:$AQ40,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":1466241.7879999999},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z40:$AQ40,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":2162753.7208200004},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z40:$AQ40,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":3761219.8564050002},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z40:$AQ40,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":4832414.3290480198},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z40:$AQ40,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":6009659.2956846608},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z40:$AQ40,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":8612222.39305632},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z40:$AQ40,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":10281611.574579913},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z40:$AQ40,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":11793219.161352141},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z40:$AQ40,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":14220824.830380898},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z40:$AQ40,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":14927942.699292703},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z40:$AQ40,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":15403285.188413713},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z40:$AQ40,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":17547314.811991762},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z40:$AQ40,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,{"$f":"H38","v":"Себестоимость"},{"$f":"I39","v":"Развлекат. услуги"},{"$f":"Items!$AQ$16","v":"ФОТ обслуживающего персонала"},null,{"$f":"L39","v":3},{"$f":"M39","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X42/X$16)","v":31594077.600651097},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z42:$AQ42,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":11267.586000000003},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z42:$AQ42,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":83590.906500000012},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z42:$AQ42,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":329585.57550000009},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z42:$AQ42,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":546400.57422000018},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z42:$AQ42,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":797025.67762500024},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z42:$AQ42,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":1375208.7259612505},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z42:$AQ42,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":1773166.346165475},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z42:$AQ42,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":2181402.2365794373},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z42:$AQ42,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":3087768.0065997378},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z42:$AQ42,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":3696450.6348376707},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z42:$AQ42,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":4244204.5779096354},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z42:$AQ42,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":5081395.9853965165},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z42:$AQ42,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":5339066.7040701918},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z42:$AQ42,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":5462344.9691362716},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z42:$AQ42,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":6113915.395129621},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z42:$AQ42,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,{"$f":"H38","v":"Себестоимость"},{"$f":"I39","v":"Развлекат. услуги"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L39","v":3},{"$f":"M39","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X43/X$16)","v":9478223.2801953293},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z43:$AQ43,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":3380.2758000000013},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z43:$AQ43,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":25077.271950000002},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z43:$AQ43,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":98875.672650000022},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z43:$AQ43,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":163920.17226600004},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z43:$AQ43,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":239107.70328750001},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z43:$AQ43,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":412562.61778837512},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z43:$AQ43,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":531949.90384964249},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z43:$AQ43,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":654420.67097383132},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z43:$AQ43,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":926330.40197992139},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z43:$AQ43,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":1108935.1904513012},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z43:$AQ43,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":1273261.3733728908},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z43:$AQ43,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":1524418.7956189546},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z43:$AQ43,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":1601720.0112210577},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z43:$AQ43,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":1638703.4907408813},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z43:$AQ43,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":1834174.6185388863},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z43:$AQ43,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":47}]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,{"$f":"Items!$BO$18","v":"Валовая прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X46/X$16)","v":1065509795.0317795},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z46:$AQ46,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":-54989.426921785685},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z46:$AQ46,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":5142906.7315389337},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z46:$AQ46,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":16894042.872264363},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z46:$AQ46,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":27643489.291776892},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z46:$AQ46,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":41810666.813742742},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z46:$AQ46,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":72721627.879991442},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z46:$AQ46,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":90555467.708730057},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z46:$AQ46,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":106913926.5761392},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z46:$AQ46,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":142727694.1031647},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z46:$AQ46,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":155805777.13718477},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z46:$AQ46,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":149031417.87996233},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z46:$AQ46,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":162099644.82514542},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z46:$AQ46,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":159297189.37759537},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z46:$AQ46,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":149022022.15749031},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z46:$AQ46,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":161580846.36929527},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z46:$AQ46,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,{"$f":"H48","v":"Валовая прибыль"},{"$f":"Lists!$AM$16","v":"Номерной фонд"},null,null,1,{"$f":"M48","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X47/X$16)","v":478966423.13123667},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z47:$AQ47,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":-162584.55303750001},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z47:$AQ47,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":2065026.1699358376},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z47:$AQ47,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":7119059.3890777258},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z47:$AQ47,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":12757278.865861855},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z47:$AQ47,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":19832808.12230017},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z47:$AQ47,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":35082802.55549182},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z47:$AQ47,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":45192227.355461933},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z47:$AQ47,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":53460617.319301724},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z47:$AQ47,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":70576702.114526272},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z47:$AQ47,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":76725801.077739477},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z47:$AQ47,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":68960440.620955408},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z47:$AQ47,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":71738397.808753297},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z47:$AQ47,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":69341100.030778736},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z47:$AQ47,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":61392422.298698522},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z47:$AQ47,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":64267387.381250523},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z47:$AQ47,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,{"$f":"H48","v":"Валовая прибыль"},{"$f":"Lists!$AM$17","v":"Food&Beverage"},null,null,{"$f":"L49+1","v":2},{"$f":"M48","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X48/X$16)","v":256036748.71657687},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z48:$AQ48,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":109927.95362999999},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z48:$AQ48,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":1484794.7131560589},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z48:$AQ48,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":4475495.5959567716},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z48:$AQ48,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":7148554.60897021},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z48:$AQ48,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":10608784.782355966},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z48:$AQ48,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":18213682.820259266},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z48:$AQ48,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":22545632.921448465},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z48:$AQ48,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":26308236.731158752},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z48:$AQ48,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":34715397.593675643},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z48:$AQ48,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":37646465.106837697},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z48:$AQ48,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":35358609.416241184},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z48:$AQ48,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":38290676.718322061},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z48:$AQ48,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":37849521.262520045},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z48:$AQ48,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":35360809.331104361},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z48:$AQ48,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":38575814.430219874},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z48:$AQ48,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,{"$f":"H48","v":"Валовая прибыль"},{"$f":"Lists!$AM$18","v":"Развлекат. услуги"},null,null,{"$f":"L50+1","v":3},{"$f":"M48","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X49/X$16)","v":330506623.18396604},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z49:$AQ49,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":-2332.8275142857165},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z49:$AQ49,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":1593085.8484470369},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z49:$AQ49,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":5299487.8872298654},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z49:$AQ49,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":7737655.8169448273},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z49:$AQ49,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":11369073.909086607},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z49:$AQ49,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":19425142.504240356},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z49:$AQ49,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":22817607.431819659},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z49:$AQ49,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":27145072.525678709},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z49:$AQ49,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":37435594.39496281},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z49:$AQ49,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":41433510.952607565},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z49:$AQ49,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":44712367.842765749},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z49:$AQ49,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":52070570.298070073},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z49:$AQ49,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":52106568.084296584},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z49:$AQ49,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":52268790.527687408},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z49:$AQ49,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":58737644.557824865},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z49:$AQ49,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":53}]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,{"$f":"Calc!H373","v":"Прямые расходы"},null,null,null,null,{"$f":"Calc!M373","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X52/X$16)","v":363134163.81037456},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z52:$AQ52,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":15647402.762499999},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z52:$AQ52,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":10951424.268750001},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z52:$AQ52,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":15679579.572916668},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z52:$AQ52,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":15712710.906250002},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z52:$AQ52,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":17148207.097031251},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z52:$AQ52,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":24247197.693906248},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z52:$AQ52,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":26913575.006216872},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z52:$AQ52,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":29818313.386714581},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z52:$AQ52,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":38808900.472016841},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z52:$AQ52,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":43119083.333349869},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z52:$AQ52,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":46694783.77301228},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z52:$AQ52,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":54359899.582709998},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z52:$AQ52,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":55908927.379170403},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z52:$AQ52,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":56418377.562410869},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z52:$AQ52,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":62574614.537606955},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z52:$AQ52,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,{"$f":"Calc!H374","v":"Прямые расходы"},{"$f":"Calc!I374","v":"Прочие производственные расходы"},null,null,null,{"$f":"Calc!M374","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X53/X$16)","v":1407532},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z53:$AQ53,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":90000},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z53:$AQ53,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":295000},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z53:$AQ53,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":350000},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z53:$AQ53,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":238333.33333333334},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z53:$AQ53,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":202500},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z53:$AQ53,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":210000},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z53:$AQ53,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":171600},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z53:$AQ53,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":162000},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z53:$AQ53,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":168000},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z53:$AQ53,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":147085.71428571429},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z53:$AQ53,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":145800},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z53:$AQ53,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":151200},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z53:$AQ53,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":137280},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z53:$AQ53,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":139968},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z53:$AQ53,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":145152},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z53:$AQ53,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,{"$f":"Calc!H375","v":"Прямые расходы"},{"$f":"Calc!I375","v":"Прочие производственные расходы"},{"$f":"Calc!J375","v":"Номерной фонд"},null,{"$f":"Calc!L375","v":1},{"$f":"Calc!M375","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X54/X$16)","v":989140},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z54:$AQ54,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z54:$AQ54,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":200000},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z54:$AQ54,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":250000},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z54:$AQ54,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":166666.66666666666},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z54:$AQ54,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":143750},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z54:$AQ54,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":150000},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z54:$AQ54,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":120000},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z54:$AQ54,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":115000},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z54:$AQ54,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":120000},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z54:$AQ54,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":102857.14285714286},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z54:$AQ54,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":103500},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z54:$AQ54,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":108000},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z54:$AQ54,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":96000},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z54:$AQ54,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":99360},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z54:$AQ54,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":103680},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z54:$AQ54,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,{"$f":"Calc!H376","v":"Прямые расходы"},{"$f":"Calc!I376","v":"Прочие производственные расходы"},{"$f":"Calc!J376","v":"Food&Beverage"},null,{"$f":"Calc!L376","v":2},{"$f":"Calc!M376","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X55/X$16)","v":220564},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z55:$AQ55,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":90000},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z55:$AQ55,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":55000},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z55:$AQ55,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":50000},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z55:$AQ55,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":38333.333333333336},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z55:$AQ55,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":30000},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z55:$AQ55,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":30000},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z55:$AQ55,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":27600},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z55:$AQ55,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":24000},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z55:$AQ55,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":24000},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z55:$AQ55,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":23657.142857142859},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z55:$AQ55,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":21600},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z55:$AQ55,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":21600},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z55:$AQ55,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":22080},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z55:$AQ55,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":20736},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z55:$AQ55,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":20736},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z55:$AQ55,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,{"$f":"Calc!H377","v":"Прямые расходы"},{"$f":"Calc!I377","v":"Прочие производственные расходы"},{"$f":"Calc!J377","v":"Развлекат. услуги"},null,{"$f":"Calc!L377","v":3},{"$f":"Calc!M377","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X56/X$16)","v":197828},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z56:$AQ56,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z56:$AQ56,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":40000},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z56:$AQ56,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":50000},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z56:$AQ56,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":33333.333333333336},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z56:$AQ56,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":28750},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z56:$AQ56,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":30000},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z56:$AQ56,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":24000},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z56:$AQ56,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":23000},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z56:$AQ56,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":24000},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z56:$AQ56,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":20571.428571428572},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z56:$AQ56,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":20700},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z56:$AQ56,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":21600},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z56:$AQ56,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":19200},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z56:$AQ56,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":19872},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z56:$AQ56,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":20736},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z56:$AQ56,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,{"$f":"Calc!H379","v":"Прямые расходы"},{"$f":"Calc!I379","v":"Прямые переменные расходы маркетинга"},null,null,null,{"$f":"Calc!M379","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X58/X$16)","v":116722990},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z58:$AQ58,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":2850100},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z58:$AQ58,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":3333775},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z58:$AQ58,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":6102770.833333334},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z58:$AQ58,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":6703152.7777777789},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z58:$AQ58,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":7495541.666666667},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z58:$AQ58,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":10368614.583333334},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z58:$AQ58,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":10831808.333333332},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z58:$AQ58,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":11358222.222222224},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z58:$AQ58,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":13870048.611111112},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z58:$AQ58,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":14195505.952380955},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z58:$AQ58,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":14541979.166666668},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z58:$AQ58,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":16621802.083333332},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z58:$AQ58,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":16626212.962962963},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z58:$AQ58,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":16656083.333333332},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z58:$AQ58,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":18353641.666666664},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z58:$AQ58,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,{"$f":"Calc!H380","v":"Прямые расходы"},{"$f":"Calc!I380","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J380","v":"Расходы на привлечение туристов"},null,{"$f":"Calc!L380","v":1},{"$f":"Calc!M380","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X59/X$16)","v":72562523.333333343},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z59:$AQ59,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":127400},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z59:$AQ59,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":1183416.6666666667},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z59:$AQ59,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":2990125},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z59:$AQ59,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":3657527.777777778},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z59:$AQ59,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":4322041.666666667},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z59:$AQ59,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":6158000},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z59:$AQ59,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":6561566.666666667},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z59:$AQ59,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":6979416.666666667},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z59:$AQ59,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":8597722.222222222},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z59:$AQ59,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":8859261.9047619049},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z59:$AQ59,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":9130562.5},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z59:$AQ59,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":10505250},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z59:$AQ59,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":10564611.111111112},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z59:$AQ59,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":10631050},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z59:$AQ59,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":11749400},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z59:$AQ59,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,{"$f":"Calc!H381","v":"Прямые расходы"},{"$f":"Calc!I381","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J381","v":"Рекламные расходы"},null,{"$f":"Calc!L381","v":2},{"$f":"Calc!M381","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X60/X$16)","v":34317466.666666672},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z60:$AQ60,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":46700},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z60:$AQ60,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":410025},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z60:$AQ60,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":1175979.1666666667},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z60:$AQ60,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":1523402.777777778},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z60:$AQ60,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":1858500.0000000002},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z60:$AQ60,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":2728531.25},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z60:$AQ60,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":2970908.3333333335},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z60:$AQ60,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":3202694.4444444445},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z60:$AQ60,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":4002881.9444444445},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z60:$AQ60,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":4168148.8095238097},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z60:$AQ60,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":4332458.333333334},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z60:$AQ60,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":5033218.75},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z60:$AQ60,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":5098638.888888889},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z60:$AQ60,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":5158366.666666667},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z60:$AQ60,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":5737575},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z60:$AQ60,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,{"$f":"Calc!H382","v":"Прямые расходы"},{"$f":"Calc!I382","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J382","v":"Расходы на поддержание конверсии"},null,{"$f":"Calc!L382","v":3},{"$f":"Calc!M382","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X61/X$16)","v":9843000.0000000019},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z61:$AQ61,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":2676000},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z61:$AQ61,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":1740333.3333333335},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z61:$AQ61,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":1936666.6666666667},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z61:$AQ61,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":1522222.2222222222},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z61:$AQ61,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":1315000},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z61:$AQ61,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":1482083.3333333335},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z61:$AQ61,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":1299333.3333333335},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z61:$AQ61,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":1176111.1111111112},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z61:$AQ61,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":1269444.4444444445},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z61:$AQ61,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":1168095.2380952381},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z61:$AQ61,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":1078958.3333333335},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z61:$AQ61,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":1083333.3333333335},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z61:$AQ61,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":962962.96296296315},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z61:$AQ61,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":866666.66666666674},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z61:$AQ61,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":866666.66666666674},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z61:$AQ61,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,{"$f":"Calc!H384","v":"Прямые расходы"},{"$f":"Calc!I384","v":"Прямые постоянные расходы маркетинга"},null,null,null,{"$f":"Calc!M384","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X63/X$16)","v":20567053.360824004},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z63:$AQ63,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":12294000},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z63:$AQ63,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":6406000},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z63:$AQ63,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":6434000},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z63:$AQ63,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":4414513.333333333},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z63:$AQ63,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":3323135},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z63:$AQ63,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":3325760},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z63:$AQ63,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":2738116.2399999998},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z63:$AQ63,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":2290746.8666666667},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z63:$AQ63,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":2292671.8666666667},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z63:$AQ63,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":2022286.7337142862},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z63:$AQ63,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":1776912.1420000005},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z63:$AQ63,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":1778500.2670000005},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z63:$AQ63,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":1626762.9666755556},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z63:$AQ63,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":1470608.5700079999},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z63:$AQ63,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":1472006.1200079999},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z63:$AQ63,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":66},null,null,null,null,null,null,{"$f":"Calc!H385","v":"Прямые расходы"},{"$f":"Calc!I385","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J385","v":"ФОТ сотрудников маркетинга"},null,{"$f":"Calc!L385","v":1},{"$f":"Calc!M385","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X64/X$16)","v":14908053.354480002},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z64:$AQ64,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":9360000},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z64:$AQ64,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":4680000},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z64:$AQ64,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":4680000},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z64:$AQ64,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":3213600},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z64:$AQ64,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":2410200},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z64:$AQ64,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":2410200},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z64:$AQ64,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":1986004.8},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z64:$AQ64,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":1655004},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z64:$AQ64,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":1655004},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z64:$AQ64,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":1461132.1028571432},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z64:$AQ64,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":1278490.5900000003},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z64:$AQ64,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":1278490.5900000003},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z64:$AQ64,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":1170529.1624},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z64:$AQ64,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":1053476.2461600001},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z64:$AQ64,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":1053476.2461600001},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z64:$AQ64,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":67},null,null,null,null,null,null,{"$f":"Calc!H386","v":"Прямые расходы"},{"$f":"Calc!I386","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J386","v":"Соцсборы"},null,{"$f":"Calc!L386","v":0},{"$f":"Calc!M386","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X65/X$16)","v":4472416.0063439999},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z65:$AQ65,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":2808000},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z65:$AQ65,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":1404000},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z65:$AQ65,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":1404000},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z65:$AQ65,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":964080},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z65:$AQ65,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":723060},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z65:$AQ65,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":723060},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z65:$AQ65,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":595801.43999999994},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z65:$AQ65,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":496501.19999999995},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z65:$AQ65,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":496501.19999999995},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z65:$AQ65,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":438339.63085714297},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z65:$AQ65,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":383547.17700000008},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z65:$AQ65,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":383547.17700000008},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z65:$AQ65,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":351158.74871999997},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z65:$AQ65,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":316042.87384799996},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z65:$AQ65,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":316042.87384799996},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z65:$AQ65,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":68},null,null,null,null,null,null,{"$f":"Calc!H387","v":"Прямые расходы"},{"$f":"Calc!I387","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J387","v":"Прочие расходы маркетинга"},null,{"$f":"Calc!L387","v":2},{"$f":"Calc!M387","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X66/X$16)","v":1186584},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z66:$AQ66,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":126000},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z66:$AQ66,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":322000},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z66:$AQ66,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":350000},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z66:$AQ66,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":236833.33333333334},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z66:$AQ66,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":189875},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z66:$AQ66,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":192500},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z66:$AQ66,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":156310},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z66:$AQ66,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":139241.66666666666},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z66:$AQ66,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":141166.66666666669},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z66:$AQ66,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":122815.00000000003},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z66:$AQ66,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":114874.37500000003},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z66:$AQ66,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":116462.50000000003},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z66:$AQ66,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":105075.05555555559},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z66:$AQ66,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":101089.45000000006},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z66:$AQ66,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":102487.00000000004},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z66:$AQ66,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":69},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":70},null,null,null,null,null,null,{"$f":"Calc!H389","v":"Прямые расходы"},{"$f":"Calc!I389","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"Calc!M389","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X68/X$16)","v":34612797.18},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z68:$AQ68,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":30049.200000000004},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z68:$AQ68,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":147196.80000000005},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z68:$AQ68,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":465232.5},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z68:$AQ68,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":720890},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z68:$AQ68,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":1023945.75},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z68:$AQ68,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":1723291.5},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z68:$AQ68,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":2139652.7999999998},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z68:$AQ68,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":2603094},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z68:$AQ68,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":3638652.5},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z68:$AQ68,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":4217637},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z68:$AQ68,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":4719319.125},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z68:$AQ68,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":5529059.2500000009},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z68:$AQ68,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":5647036.333333333},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z68:$AQ68,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":5733863.4000000004},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z68:$AQ68,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":6390025.5},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z68:$AQ68,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":71},null,null,null,null,null,null,{"$f":"Calc!H390","v":"Прямые расходы"},{"$f":"Calc!I390","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J390","v":"Номерной фонд"},null,{"$f":"Calc!L390","v":1},{"$f":"Calc!M390","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X69/X$16)","v":23075198.120000001},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z69:$AQ69,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":20032.800000000003},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z69:$AQ69,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":98131.200000000012},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z69:$AQ69,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":310155},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z69:$AQ69,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":480593.33333333331},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z69:$AQ69,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":682630.5},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z69:$AQ69,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":1148861},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z69:$AQ69,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":1426435.2},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z69:$AQ69,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":1735396},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z69:$AQ69,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":2425768.333333334},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z69:$AQ69,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":2811758},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z69:$AQ69,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":3146212.75},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z69:$AQ69,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":3686039.5000000009},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z69:$AQ69,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":3764690.888888889},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z69:$AQ69,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":3822575.6},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z69:$AQ69,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":4260017},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z69:$AQ69,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":72},null,null,null,null,null,null,{"$f":"Calc!H391","v":"Прямые расходы"},{"$f":"Calc!I391","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J391","v":"Food&Beverage"},null,{"$f":"Calc!L391","v":2},{"$f":"Calc!M391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X70/X$16)","v":5768799.5300000003},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z70:$AQ70,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":5008.2000000000007},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z70:$AQ70,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":24532.800000000003},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z70:$AQ70,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":77538.75},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z70:$AQ70,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":120148.33333333333},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z70:$AQ70,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":170657.625},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z70:$AQ70,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":287215.25},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z70:$AQ70,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":356608.8},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z70:$AQ70,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":433849},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z70:$AQ70,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":606442.08333333349},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z70:$AQ70,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":702939.5},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z70:$AQ70,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":786553.1875},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z70:$AQ70,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":921509.87500000023},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z70:$AQ70,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":941172.72222222225},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z70:$AQ70,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":955643.9},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z70:$AQ70,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":1065004.25},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z70:$AQ70,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":73},null,null,null,null,null,null,{"$f":"Calc!H392","v":"Прямые расходы"},{"$f":"Calc!I392","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J392","v":"Развлекат. услуги"},null,{"$f":"Calc!L392","v":3},{"$f":"Calc!M392","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X71/X$16)","v":5768799.5300000003},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z71:$AQ71,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":5008.2000000000007},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z71:$AQ71,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":24532.800000000003},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z71:$AQ71,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":77538.75},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z71:$AQ71,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":120148.33333333333},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z71:$AQ71,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":170657.625},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z71:$AQ71,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":287215.25},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z71:$AQ71,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":356608.8},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z71:$AQ71,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":433849},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z71:$AQ71,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":606442.08333333349},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z71:$AQ71,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":702939.5},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z71:$AQ71,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":786553.1875},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z71:$AQ71,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":921509.87500000023},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z71:$AQ71,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":941172.72222222225},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z71:$AQ71,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":955643.9},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z71:$AQ71,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":1065004.25},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z71:$AQ71,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":74},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":75},null,null,null,null,null,null,{"$f":"Calc!H394","v":"Прямые расходы"},{"$f":"Calc!I394","v":"Прямые постоянные расходы отдела продаж"},null,null,null,{"$f":"Calc!M394","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X73/X$16)","v":189823791.26955053},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z73:$AQ73,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":383253.5625},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z73:$AQ73,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":769452.46875},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z73:$AQ73,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":2327576.2395833335},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z73:$AQ73,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":3635821.4618055555},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z73:$AQ73,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":5103084.6803645836},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z73:$AQ73,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":8619531.6105729155},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z73:$AQ73,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":11032397.632883541},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z73:$AQ73,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":13404250.297825692},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z73:$AQ73,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":18839527.494239062},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z73:$AQ73,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":22536567.932968915},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z73:$AQ73,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":25510773.339345608},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z73:$AQ73,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":30279337.982376665},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z73:$AQ73,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":31871635.116198555},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z73:$AQ73,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":32417854.25906954},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z73:$AQ73,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":36213789.250932291},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z73:$AQ73,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":76},null,null,null,null,null,null,{"$f":"Calc!H395","v":"Прямые расходы"},{"$f":"Calc!I395","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J395","v":"ФОТ менеджеров-консультантов"},null,{"$f":"Calc!L395","v":1},{"$f":"Calc!M395","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X74/X$16)","v":145509307.13042349},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z74:$AQ74,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":87118.125},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z74:$AQ74,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":464963.43750000006},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z74:$AQ74,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":1675058.6458333335},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z74:$AQ74,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":2708324.2013888885},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z74:$AQ74,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":3856218.9848958338},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z74:$AQ74,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":6561178.1619791668},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z74:$AQ74,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":8422767.4099104144},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z74:$AQ74,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":10255577.15217361},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z74:$AQ74,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":14436559.610953122},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z74:$AQ74,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":17281228.080305759},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z74:$AQ74,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":19573825.645650465},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z74:$AQ74,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":23241952.294135895},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z74:$AQ74,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":24465688.550921969},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z74:$AQ74,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":24888958.660822716},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z74:$AQ74,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":27808908.654563297},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z74:$AQ74,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":77},null,null,null,null,null,null,{"$f":"Calc!H396","v":"Прямые расходы"},{"$f":"Calc!I396","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J396","v":"Соцсборы"},null,{"$f":"Calc!L396","v":0},{"$f":"Calc!M396","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X75/X$16)","v":43652792.139127053},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z75:$AQ75,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":26135.4375},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z75:$AQ75,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":139489.03125},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z75:$AQ75,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":502517.59375},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z75:$AQ75,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":812497.26041666663},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z75:$AQ75,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":1156865.6954687501},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z75:$AQ75,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":1968353.4485937497},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z75:$AQ75,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":2526830.2229731246},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z75:$AQ75,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":3076673.1456520823},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z75:$AQ75,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":4330967.8832859369},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z75:$AQ75,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":5184368.4240917275},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z75:$AQ75,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":5872147.6936951401},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z75:$AQ75,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":6972585.6882407684},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z75:$AQ75,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":7339706.5652765892},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z75:$AQ75,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":7466687.5982468156},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z75:$AQ75,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":8342672.596368989},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z75:$AQ75,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":78},null,null,null,null,null,null,{"$f":"Calc!H397","v":"Прямые расходы"},{"$f":"Calc!I397","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J397","v":"Прочие расходы отдела продаж"},null,{"$f":"Calc!L397","v":2},{"$f":"Calc!M397","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X76/X$16)","v":661692},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z76:$AQ76,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":270000},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z76:$AQ76,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":165000},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z76:$AQ76,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":150000},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z76:$AQ76,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":115000},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z76:$AQ76,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":90000},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z76:$AQ76,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":90000},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z76:$AQ76,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":82800},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z76:$AQ76,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":72000},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z76:$AQ76,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":72000},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z76:$AQ76,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":70971.428571428565},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z76:$AQ76,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":64800},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z76:$AQ76,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":64800},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z76:$AQ76,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":66240},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z76:$AQ76,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":62208},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z76:$AQ76,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":62208},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z76:$AQ76,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":79},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":80},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":81}]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,{"$f":"Items!$BO$22","v":"Маржинальная прибыль"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X80/X$16)","v":702375631.22140503},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z80:$AQ80,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":-15702392.189421786},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z80:$AQ80,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":-5808517.5372110661},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z80:$AQ80,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":1214463.2993476959},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z80:$AQ80,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":11930778.38552689},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z80:$AQ80,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":24662459.716711491},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z80:$AQ80,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":48474430.186085187},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z80:$AQ80,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":63641892.702513181},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z80:$AQ80,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":77095613.189424604},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z80:$AQ80,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":103918793.63114788},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z80:$AQ80,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":112686693.8038349},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z80:$AQ80,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":102336634.10695006},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z80:$AQ80,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":107739745.24243544},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z80:$AQ80,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":103388261.99842496},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z80:$AQ80,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":92603644.595079452},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z80:$AQ80,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":99006231.831688315},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z80:$AQ80,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":83}]
[{"$f":"ROW()","v":84},null,null,null,null,null,null,{"$f":"Items!$BO$23","v":"Управленческие расходы"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X82/X$16)","v":68191327.847072944},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z82:$AQ82,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":17407474.370263889},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z82:$AQ82,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":8570640.6034822799},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z82:$AQ82,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":9214780.6060118657},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z82:$AQ82,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":6882527.7749609491},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z82:$AQ82,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":5916261.6955122864},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z82:$AQ82,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":6939513.5793718006},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z82:$AQ82,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":6634406.7709348742},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z82:$AQ82,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":6598251.7496908158},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z82:$AQ82,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":7903744.4205256477},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z82:$AQ82,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":8145640.5463724071},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z82:$AQ82,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":7935798.7828434166},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z82:$AQ82,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":8538486.9964422807},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z82:$AQ82,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":8431917.3023778126},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z82:$AQ82,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":8225078.2265321668},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z82:$AQ82,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":8972845.8335470594},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z82:$AQ82,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":85},null,null,null,null,null,null,{"$f":"H84","v":"Управленческие расходы"},{"$f":"Items!$BO$24","v":"ФОТ управленческого персонала"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X83/X$16)","v":20867981.380868595},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z83:$AQ83,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":11220000},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z83:$AQ83,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":5778300},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z83:$AQ83,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":5951649},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z83:$AQ83,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":4086798.98},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z83:$AQ83,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":3157052.2120499997},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z83:$AQ83,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":3251763.7784114992},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z83:$AQ83,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":2679453.3534110757},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z83:$AQ83,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":2299864.1283445065},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z83:$AQ83,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":2368860.0521948417},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z83:$AQ83,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":2091365.0175091603},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z83:$AQ83,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":1884842.7220301309},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z83:$AQ83,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":1941388.0036910349},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z83:$AQ83,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":1777448.572268236},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z83:$AQ83,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":1647694.8264926544},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z83:$AQ83,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":1697125.6712874346},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z83:$AQ83,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":86},null,null,null,null,null,null,{"$f":"H84","v":"Управленческие расходы"},{"$f":"I85","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L86)=0,$L86=0,$L86=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L86)))","v":"Генеральный директор"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X84/X$16)","v":4463739.332806116},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z84:$AQ84,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":2400000},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z84:$AQ84,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":1236000},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z84:$AQ84,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":1273080},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z84:$AQ84,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":874181.6},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z84:$AQ84,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":675305.28599999996},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z84:$AQ84,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":695564.44457999989},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z84:$AQ84,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":573145.10233391996},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z84:$AQ84,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":491949.54616994801},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z84:$AQ84,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":506708.03255504632},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z84:$AQ84,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":447350.80588431237},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z84:$AQ84,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":403174.91380323656},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z84:$AQ84,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":415270.16121733363},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z84:$AQ84,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":380202.903158981},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z84:$AQ84,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":352448.09122837533},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z84:$AQ84,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":363021.53396522661},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z84:$AQ84,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":87},null,null,null,null,null,null,{"$f":"H84","v":"Управленческие расходы"},{"$f":"I85","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L87)=0,$L87=0,$L87=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L87)))","v":"Операционный директор"},null,{"$f":"L86+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X85/X$16)","v":4017365.3995255036},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z85:$AQ85,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":2160000},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z85:$AQ85,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":1112400},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z85:$AQ85,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":1145772},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z85:$AQ85,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":786763.44},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z85:$AQ85,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":607774.7574},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z85:$AQ85,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":626008.00012199988},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z85:$AQ85,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":515830.59210052795},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z85:$AQ85,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":442754.59155295318},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z85:$AQ85,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":456037.22929954174},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z85:$AQ85,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":402615.72529588116},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z85:$AQ85,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":362857.4224229129},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z85:$AQ85,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":373743.14509560028},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z85:$AQ85,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":342182.61284308287},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z85:$AQ85,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":317203.28210553777},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z85:$AQ85,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":326719.38056870399},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z85:$AQ85,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":88},null,null,null,null,null,null,{"$f":"H84","v":"Управленческие расходы"},{"$f":"I85","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L88)=0,$L88=0,$L88=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L88)))","v":"Главный бухгалтер"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X86/X$16)","v":2678243.5996836694},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z86:$AQ86,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":1440000},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z86:$AQ86,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":741600},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z86:$AQ86,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":763848},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z86:$AQ86,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":524508.96000000008},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z86:$AQ86,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":405183.17159999994},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z86:$AQ86,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":417338.66674799996},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z86:$AQ86,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":343887.06140035193},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z86:$AQ86,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":295169.7277019688},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z86:$AQ86,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":304024.81953302782},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z86:$AQ86,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":268410.4835305874},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z86:$AQ86,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":241904.94828194191},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z86:$AQ86,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":249162.0967304002},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z86:$AQ86,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":228121.74189538858},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z86:$AQ86,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":211468.85473702522},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z86:$AQ86,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":217812.92037913599},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z86:$AQ86,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":89},null,null,null,null,null,null,{"$f":"H85","v":"Управленческие расходы"},{"$f":"I86","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L89)=0,$L89=0,$L89=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L89)))","v":"ИТ-специалисты"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X87/X$16)","v":2901430.5663239756},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z87:$AQ87,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":1560000},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z87:$AQ87,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":803400},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z87:$AQ87,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":827502},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z87:$AQ87,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":568218.04},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z87:$AQ87,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":438948.43589999998},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z87:$AQ87,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":452116.88897699997},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z87:$AQ87,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":372544.31651704793},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z87:$AQ87,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":319767.20501046622},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z87:$AQ87,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":329360.22116078011},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z87:$AQ87,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":290778.02382480307},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z87:$AQ87,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":262063.69397210373},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z87:$AQ87,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":269925.60479126684},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z87:$AQ87,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":247131.88705333762},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z87:$AQ87,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":229091.25929844397},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z87:$AQ87,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":235963.9970773973},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z87:$AQ87,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,{"$f":"H86","v":"Управленческие расходы"},{"$f":"I87","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L90)=0,$L90=0,$L90=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L90)))","v":"Финансовые менеджеры"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X88/X$16)","v":3124617.5329642813},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z88:$AQ88,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":1680000},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z88:$AQ88,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":865200},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z88:$AQ88,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":891156},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z88:$AQ88,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":611927.12},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z88:$AQ88,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":472713.70019999996},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z88:$AQ88,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":486895.11120599991},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z88:$AQ88,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":401201.57163374394},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z88:$AQ88,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":344364.68231896358},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z88:$AQ88,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":354695.62278853246},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z88:$AQ88,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":313145.56411901867},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z88:$AQ88,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":282222.43966226559},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z88:$AQ88,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":290689.11285213358},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z88:$AQ88,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":266142.03221128671},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z88:$AQ88,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":246713.66385986275},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z88:$AQ88,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":254115.07377565868},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z88:$AQ88,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":91},null,null,null,null,null,null,{"$f":"H87","v":"Управленческие расходы"},{"$f":"I88","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L91)=0,$L91=0,$L91=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L91)))","v":"Бухгалтера"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X89/X$16)","v":1450715.2831619878},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z89:$AQ89,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":780000},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z89:$AQ89,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":401700},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z89:$AQ89,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":413751},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z89:$AQ89,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":284109.02},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z89:$AQ89,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":219474.21794999999},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z89:$AQ89,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":226058.44448849998},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z89:$AQ89,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":186272.15825852397},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z89:$AQ89,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":159883.60250523311},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z89:$AQ89,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":164680.11058039006},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z89:$AQ89,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":145389.01191240153},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z89:$AQ89,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":131031.84698605187},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z89:$AQ89,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":134962.80239563342},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z89:$AQ89,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":123565.94352666881},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z89:$AQ89,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":114545.62964922198},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z89:$AQ89,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":117981.99853869865},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z89:$AQ89,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":92},null,null,null,null,null,null,{"$f":"H88","v":"Управленческие расходы"},{"$f":"I89","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L92)=0,$L92=0,$L92=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L92)))","v":"Прочие сотрудники"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X90/X$16)","v":2231869.666403058},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z90:$AQ90,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":1200000},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z90:$AQ90,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":618000},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z90:$AQ90,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":636540},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z90:$AQ90,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":437090.8},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z90:$AQ90,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":337652.64299999998},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z90:$AQ90,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":347782.22228999995},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z90:$AQ90,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":286572.55116695998},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z90:$AQ90,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":245974.773084974},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z90:$AQ90,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":253354.01627752316},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z90:$AQ90,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":223675.40294215619},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z90:$AQ90,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":201587.45690161828},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z90:$AQ90,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":207635.08060866682},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z90:$AQ90,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":190101.4515794905},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z90:$AQ90,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":176224.04561418766},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z90:$AQ90,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":181510.76698261331},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z90:$AQ90,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":93},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":94},null,null,null,null,null,null,{"$f":"H84","v":"Управленческие расходы"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X92/X$16)","v":6260394.4142605765},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z92:$AQ92,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":3366000},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z92:$AQ92,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":1733490},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z92:$AQ92,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":1785494.7},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z92:$AQ92,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":1226039.6939999999},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z92:$AQ92,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":947115.66361499985},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z92:$AQ92,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":975529.13352344977},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z92:$AQ92,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":803836.00602332258},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z92:$AQ92,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":689959.23850335192},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z92:$AQ92,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":710658.01565845252},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z92:$AQ92,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":627409.50525274803},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z92:$AQ92,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":565452.8166090392},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z92:$AQ92,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":582416.40110731043},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z92:$AQ92,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":533234.57168047084},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z92:$AQ92,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":494308.44794779626},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z92:$AQ92,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":509137.70138623036},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z92:$AQ92,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":95},null,null,null,null,null,null,{"$f":"H84","v":"Управленческие расходы"},{"$f":"Items!$BG$13","v":"Расходы на персонал"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X93/X$16)","v":19313760.263708688},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z93:$AQ93,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":2531474.370263889},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z93:$AQ93,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":732321.59986609383},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z93:$AQ93,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":941984.35107919015},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z93:$AQ93,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":933259.55678747559},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z93:$AQ93,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":992266.68293841626},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z93:$AQ93,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":1388764.9955160315},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z93:$AQ93,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":1554248.2339339729},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z93:$AQ93,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":1734286.8476724208},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z93:$AQ93,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":2293675.8461486655},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z93:$AQ93,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":2595809.0527266064},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z93:$AQ93,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":2560557.445466402},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z93:$AQ93,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":2677833.938149137},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z93:$AQ93,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":2741662.8372873054},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z93:$AQ93,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":2755564.2894855826},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z93:$AQ93,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":3068619.0779703674},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z93:$AQ93,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":96},null,null,null,null,null,null,{"$f":"H84","v":"Управленческие расходы"},{"$f":"I85","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L96)=0,$L96=0,$L96=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L96)))","v":"Аренда офиса"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X94/X$16)","v":1628137.1309641148},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z94:$AQ94,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":892800},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z94:$AQ94,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":429660},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z94:$AQ94,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":410130},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z94:$AQ94,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":287091.00000000006},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z94:$AQ94,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":226084.16250000001},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z94:$AQ94,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":237388.37062500007},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z94:$AQ94,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":199406.23132500003},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z94:$AQ94,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":174480.45240937502},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z94:$AQ94,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":183204.47502984377},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z94:$AQ94,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":164884.0275268594},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z94:$AQ94,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":151487.20029030208},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z94:$AQ94,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":159061.56030481719},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z94:$AQ94,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":148457.45628449603},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z94:$AQ94,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":140292.29618884876},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z94:$AQ94,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":147306.91099829119},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z94:$AQ94,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":97},null,null,null,null,null,null,{"$f":"H84","v":"Управленческие расходы"},{"$f":"I85","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L97)=0,$L97=0,$L97=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L97)))","v":"Расходы на организацию рабочего места"},null,{"$f":"L96+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X95/X$16)","v":43000},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z95:$AQ95,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":430000},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z95:$AQ95,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z95:$AQ95,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z95:$AQ95,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z95:$AQ95,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z95:$AQ95,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z95:$AQ95,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z95:$AQ95,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z95:$AQ95,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z95:$AQ95,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z95:$AQ95,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z95:$AQ95,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z95:$AQ95,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z95:$AQ95,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z95:$AQ95,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z95:$AQ95,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":98},null,null,null,null,null,null,{"$f":"H84","v":"Управленческие расходы"},{"$f":"I85","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L98)=0,$L98=0,$L98=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L98)))","v":"Расходы на оргтехнику"},null,{"$f":"L97+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X96/X$16)","v":8298717.2519285958},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z96:$AQ96,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":947745.6013888889},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z96:$AQ96,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":158892.42441406252},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z96:$AQ96,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":340993.04358072917},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z96:$AQ96,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":442473.18704166665},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z96:$AQ96,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":519580.70521105995},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z96:$AQ96,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":758900.9300772812},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z96:$AQ96,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":873847.22932249552},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z96:$AQ96,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":969097.57269236597},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z96:$AQ96,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":1262316.6930363746},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z96:$AQ96,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":1415959.7135596366},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z96:$AQ96,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":1220237.9417280939},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z96:$AQ96,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":1053010.740789575},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z96:$AQ96,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":1031618.4021963179},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z96:$AQ96,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":957822.89425566385},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z96:$AQ96,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":988008.61212619056},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z96:$AQ96,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":99},null,null,null,null,null,null,{"$f":"H95","v":"Управленческие расходы"},{"$f":"I96","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L99)=0,$L99=0,$L99=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L99)))","v":"Канцелярские расходы"},null,{"$f":"L98+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X97/X$16)","v":8117921.6872556182},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z97:$AQ97,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":190640.64072916668},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z97:$AQ97,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":107791.94116796875},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z97:$AQ97,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":148830.47362011723},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z97:$AQ97,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":164124.31906171876},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z97:$AQ97,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":203165.0306975061},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z97:$AQ97,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":328280.77620258124},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z97:$AQ97,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":406617.54083538754},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z97:$AQ97,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":503389.65256319265},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z97:$AQ97,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":727531.15931001224},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z97:$AQ97,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":875498.69652398268},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z97:$AQ97,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":1030510.7242733703},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z97:$AQ97,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":1276063.0877287225},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z97:$AQ97,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":1365014.5558723437},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z97:$AQ97,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":1454426.9404590877},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z97:$AQ97,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":1702808.086292258},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z97:$AQ97,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":100},null,null,null,null,null,null,{"$f":"H96","v":"Управленческие расходы"},{"$f":"I97","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L100)=0,$L100=0,$L100=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L100)))","v":"Прочие расходы на персонал"},null,{"$f":"L99+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X98/X$16)","v":1225984.1935603549},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z98:$AQ98,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":70288.12814583334},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z98:$AQ98,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":35977.234284062506},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z98:$AQ98,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":42030.833878343765},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z98:$AQ98,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":39571.050684089998},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z98:$AQ98,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":43436.784529850236},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z98:$AQ98,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":64194.918611169109},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z98:$AQ98,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":74377.232451089658},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z98:$AQ98,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":87319.170007486944},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z98:$AQ98,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":120623.51877243457},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z98:$AQ98,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":139466.61511612771},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z98:$AQ98,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":158321.57917463529},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z98:$AQ98,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":189698.54932602198},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z98:$AQ98,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":196572.42293414773},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z98:$AQ98,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":203022.15858198245},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z98:$AQ98,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":230495.46855362708},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z98:$AQ98,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":101},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":102},null,null,null,null,null,null,{"$f":"H91","v":"Управленческие расходы"},{"$f":"Items!$BC$13","v":"Постоянные расходы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X100/X$16)","v":21749191.788235098},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z100:$AQ100,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":290000},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z100:$AQ100,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":326529.00361618755},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z100:$AQ100,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":535652.55493267486},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z100:$AQ100,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":636429.54417347349},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z100:$AQ100,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":819827.13690887089},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z100:$AQ100,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":1323455.6719208199},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z100:$AQ100,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":1596869.1775665022},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z100:$AQ100,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":1874141.5351705372},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z100:$AQ100,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":2530550.5065236888},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z100:$AQ100,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":2831056.9708838933},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z100:$AQ100,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":2924945.7987378435},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z100:$AQ100,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":3336848.653494799},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z100:$AQ100,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":3379571.3211418008},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z100:$AQ100,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":3327510.6626061336},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z100:$AQ100,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":3697963.3829030292},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z100:$AQ100,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":103},null,null,null,null,null,null,{"$f":"H91","v":"Управленческие расходы"},{"$f":"I92","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L103)=0,$L103=0,$L103=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L103)))","v":"Аутсорсинг бухгалтерии"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X101/X$16)","v":93076.5},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z101:$AQ101,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":60000},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z101:$AQ101,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":27500},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z101:$AQ101,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":25000},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z101:$AQ101,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":18333.333333333332},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z101:$AQ101,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":13750},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z101:$AQ101,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":13750},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z101:$AQ101,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":12100.000000000004},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z101:$AQ101,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":10083.333333333336},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z101:$AQ101,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":10083.333333333336},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z101:$AQ101,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":9507.1428571428605},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z101:$AQ101,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":8318.7500000000036},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z101:$AQ101,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":8318.7500000000036},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z101:$AQ101,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":8133.8888888888923},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z101:$AQ101,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":7320.5000000000027},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z101:$AQ101,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":7320.5000000000027},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z101:$AQ101,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":104},null,null,null,null,null,null,{"$f":"H91","v":"Управленческие расходы"},{"$f":"I92","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L104)=0,$L104=0,$L104=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L104)))","v":"Юридические расходы"},null,{"$f":"L103+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X102/X$16)","v":10065011.42033181},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z102:$AQ102,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z102:$AQ102,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":34202.001808093752},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z102:$AQ102,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":133051.27746633743},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z102:$AQ102,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":217901.85542007009},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z102:$AQ102,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":326257.95282943535},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z102:$AQ102,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":567066.83887707652},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z102:$AQ102,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":713696.58734158438},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z102:$AQ102,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":858279.51455533796},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z102:$AQ102,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":1175756.3927087055},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z102:$AQ102,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":1329519.3762199862},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z102:$AQ102,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":1378270.7602137057},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z102:$AQ102,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":1572453.7930080115},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z102:$AQ102,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":1594034.8780505555},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z102:$AQ102,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":1567132.0353314702},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z102:$AQ102,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":1738583.8216307438},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z102:$AQ102,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":105},null,null,null,null,null,null,{"$f":"H91","v":"Управленческие расходы"},{"$f":"I92","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L105)=0,$L105=0,$L105=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L105)))","v":"Расходы на ПО и т.п."},null,3,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X103/X$16)","v":50358.369791666672},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z103:$AQ103,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z103:$AQ103,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":13333.333333333336},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z103:$AQ103,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":16666.666666666668},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z103:$AQ103,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":11111.111111111111},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z103:$AQ103,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":8645.8333333333339},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z103:$AQ103,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":8750},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z103:$AQ103,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":7000},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z103:$AQ103,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":6052.083333333333},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z103:$AQ103,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":6125},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z103:$AQ103,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":5250},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z103:$AQ103,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":4766.015625},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z103:$AQ103,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":4823.4375000000009},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z103:$AQ103,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":4287.5000000000009},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z103:$AQ103,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":4003.453125},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z103:$AQ103,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":4051.6875},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z103:$AQ103,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":106},null,null,null,null,null,null,{"$f":"H102","v":"Управленческие расходы"},{"$f":"I103","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L106)=0,$L106=0,$L106=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L106)))","v":"Банковские расходы"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X104/X$16)","v":10065011.42033181},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z104:$AQ104,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z104:$AQ104,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":34202.001808093752},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z104:$AQ104,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":133051.27746633743},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z104:$AQ104,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":217901.85542007009},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z104:$AQ104,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":326257.95282943535},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z104:$AQ104,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":567066.83887707652},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z104:$AQ104,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":713696.58734158438},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z104:$AQ104,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":858279.51455533796},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z104:$AQ104,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":1175756.3927087055},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z104:$AQ104,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":1329519.3762199862},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z104:$AQ104,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":1378270.7602137057},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z104:$AQ104,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":1572453.7930080115},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z104:$AQ104,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":1594034.8780505555},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z104:$AQ104,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":1567132.0353314702},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z104:$AQ104,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":1738583.8216307438},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z104:$AQ104,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":107},null,null,null,null,null,null,{"$f":"H103","v":"Управленческие расходы"},{"$f":"I104","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L107)=0,$L107=0,$L107=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L107)))","v":"Расходы на уборку-охрану"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X105/X$16)","v":1336776.5032507102},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z105:$AQ105,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":200000},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z105:$AQ105,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":196666.66666666669},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z105:$AQ105,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":206708.33333333334},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z105:$AQ105,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":155283.33333333337},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z105:$AQ105,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":131158.95833333337},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z105:$AQ105,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":151320.83541666676},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z105:$AQ105,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":136410.19700000007},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z105:$AQ105,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":128019.88726388897},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z105:$AQ105,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":147699.22342236122},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z105:$AQ105,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":142655.83530550014},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z105:$AQ105,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":140575.43770729491},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z105:$AQ105,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":162184.82475950936},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z105:$AQ105,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":162448.53992171993},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z105:$AQ105,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":164653.19867780042},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z105:$AQ105,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":189963.84154431813},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z105:$AQ105,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":108},null,null,null,null,null,null,{"$f":"H104","v":"Управленческие расходы"},{"$f":"I105","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L108)=0,$L108=0,$L108=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L108)))","v":"Эксплуатация объектов недвижимости"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X106/X$16)","v":138957.57452910556},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z106:$AQ106,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":30000},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z106:$AQ106,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":20625},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z106:$AQ106,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":21175.000000000007},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z106:$AQ106,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":15898.05555555556},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z106:$AQ106,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":13756.439583333338},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z106:$AQ106,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":15501.15875000001},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z106:$AQ106,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":13965.805883333343},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z106:$AQ106,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":13427.202129305566},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z106:$AQ106,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":15130.164350583344},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z106:$AQ106,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":14605.240281277393},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z106:$AQ106,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":14744.074978137211},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z106:$AQ106,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":16614.055219266811},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z106:$AQ106,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":16631.636230080851},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z106:$AQ106,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":17269.440140392555},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z106:$AQ106,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":19459.710597222835},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z106:$AQ106,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":109},null,null,null,null,null,null,{"$f":"H105","v":"Управленческие расходы"},{"$f":"I106","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L109)=0,$L109=0,$L109=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L109)))","v":"Постоянный расход - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X107/X$16)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z107:$AQ107,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z107:$AQ107,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z107:$AQ107,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z107:$AQ107,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z107:$AQ107,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z107:$AQ107,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z107:$AQ107,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z107:$AQ107,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z107:$AQ107,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z107:$AQ107,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z107:$AQ107,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z107:$AQ107,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z107:$AQ107,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z107:$AQ107,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z107:$AQ107,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z107:$AQ107,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":110},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":111},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":112}]
[{"$f":"ROW()","v":113},null,null,null,null,null,null,{"$f":"Items!$BO$25","v":"EBITDA"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X111/X$16)","v":634184303.37433207},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z111:$AQ111,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":-33109866.559685677},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z111:$AQ111,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":-14379158.140693348},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z111:$AQ111,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":-8000317.3066641688},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z111:$AQ111,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":5048250.6105659408},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z111:$AQ111,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":18746198.021199204},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z111:$AQ111,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":41534916.606713384},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z111:$AQ111,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":57007485.931578301},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z111:$AQ111,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":70497361.439733788},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z111:$AQ111,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":96015049.210622236},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z111:$AQ111,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":104541053.25746249},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z111:$AQ111,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":94400835.324106634},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z111:$AQ111,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":99201258.245993152},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z111:$AQ111,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":94956344.696047142},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z111:$AQ111,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":84378566.368547291},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z111:$AQ111,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":90033385.998141259},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z111:$AQ111,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":114}]
[{"$f":"ROW()","v":115},null,null,null,null,null,null,{"$f":"Items!$BO$28","v":"Амортизация"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X113/X$16)","v":153896204.70800203},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z113:$AQ113,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":2107871.5504534133},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z113:$AQ113,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":5288766.3963389955},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z113:$AQ113,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":10168226.825679358},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z113:$AQ113,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":10516996.166773917},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z113:$AQ113,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":11532816.722225528},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z113:$AQ113,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":15410619.954916375},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z113:$AQ113,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":15350803.610817229},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z113:$AQ113,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":15771097.883351365},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z113:$AQ113,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":18811458.647841793},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z113:$AQ113,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":18652031.752021644},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z113:$AQ113,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":18843397.817349408},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z113:$AQ113,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":21332684.444361258},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z113:$AQ113,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":21043423.52907484},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z113:$AQ113,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":21022468.030631837},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z113:$AQ113,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":23077772.420956712},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z113:$AQ113,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":116},null,null,null,null,null,null,{"$f":"H115","v":"Амортизация"},{"$f":"Items!$AU$13","v":"Капзатраты разовые амортизируемые"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X114/X$16)","v":687499.99999999988},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z114:$AQ114,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":412500},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z114:$AQ114,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":252083.33333333337},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z114:$AQ114,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":229166.66666666669},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z114:$AQ114,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":152777.77777777778},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z114:$AQ114,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":114583.33333333334},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z114:$AQ114,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":114583.33333333334},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z114:$AQ114,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":91666.666666666672},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z114:$AQ114,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":76388.888888888891},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z114:$AQ114,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":76388.888888888891},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z114:$AQ114,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":65476.190476190481},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z114:$AQ114,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":57291.666666666672},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z114:$AQ114,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":57291.666666666672},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z114:$AQ114,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":50925.925925925927},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z114:$AQ114,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":45833.333333333336},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z114:$AQ114,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":45833.333333333336},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z114:$AQ114,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":117},null,null,null,null,null,null,{"$f":"H115","v":"Амортизация"},{"$f":"I116","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L117)=0,$L117=0,$L117=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L117)))","v":"Юридические расходы"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X115/X$16)","v":62500.000000000015},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z115:$AQ115,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":37500},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z115:$AQ115,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":22916.666666666672},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z115:$AQ115,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":20833.333333333336},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z115:$AQ115,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":13888.888888888891},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z115:$AQ115,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":10416.666666666668},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z115:$AQ115,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":10416.666666666668},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z115:$AQ115,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":8333.3333333333339},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z115:$AQ115,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":6944.4444444444453},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z115:$AQ115,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":6944.4444444444453},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z115:$AQ115,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":5952.3809523809532},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z115:$AQ115,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":5208.3333333333339},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z115:$AQ115,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":5208.3333333333339},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z115:$AQ115,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":4629.6296296296305},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z115:$AQ115,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":4166.666666666667},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z115:$AQ115,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":4166.666666666667},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z115:$AQ115,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":118},null,null,null,null,null,null,{"$f":"H115","v":"Амортизация"},{"$f":"I116","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L118)=0,$L118=0,$L118=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L118)))","v":"Градостроительное планирование"},null,{"$f":"L117+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X116/X$16)","v":625000.00000000012},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z116:$AQ116,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":375000},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z116:$AQ116,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":229166.66666666669},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z116:$AQ116,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":208333.33333333334},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z116:$AQ116,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":138888.88888888891},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z116:$AQ116,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":104166.66666666667},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z116:$AQ116,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":104166.66666666667},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z116:$AQ116,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":83333.333333333343},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z116:$AQ116,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":69444.444444444453},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z116:$AQ116,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":69444.444444444453},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z116:$AQ116,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":59523.809523809527},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z116:$AQ116,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":52083.333333333336},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z116:$AQ116,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":52083.333333333336},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z116:$AQ116,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":46296.296296296299},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z116:$AQ116,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":41666.666666666672},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z116:$AQ116,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":41666.666666666672},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z116:$AQ116,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":119},null,null,null,null,null,null,{"$f":"H115","v":"Амортизация"},{"$f":"I116","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L119)=0,$L119=0,$L119=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L119)))","v":"Разовые капзатраты - 3"},null,{"$f":"L118+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X117/X$16)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z117:$AQ117,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z117:$AQ117,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z117:$AQ117,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z117:$AQ117,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z117:$AQ117,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z117:$AQ117,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z117:$AQ117,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z117:$AQ117,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z117:$AQ117,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z117:$AQ117,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z117:$AQ117,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z117:$AQ117,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z117:$AQ117,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z117:$AQ117,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z117:$AQ117,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z117:$AQ117,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":120},null,null,null,null,null,null,{"$f":"H116","v":"Амортизация"},{"$f":"I117","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L120)=0,$L120=0,$L120=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L120)))","v":"Разовые капзатраты - 4"},null,{"$f":"L119+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X118/X$16)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z118:$AQ118,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z118:$AQ118,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z118:$AQ118,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z118:$AQ118,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z118:$AQ118,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z118:$AQ118,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z118:$AQ118,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z118:$AQ118,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z118:$AQ118,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z118:$AQ118,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z118:$AQ118,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z118:$AQ118,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z118:$AQ118,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z118:$AQ118,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z118:$AQ118,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z118:$AQ118,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":121},null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L121)=0,$L121=0,$L121=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L121)))","v":"Разовые капзатраты - 5"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X119/X$16)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z119:$AQ119,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z119:$AQ119,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z119:$AQ119,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z119:$AQ119,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z119:$AQ119,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z119:$AQ119,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z119:$AQ119,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z119:$AQ119,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z119:$AQ119,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z119:$AQ119,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z119:$AQ119,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z119:$AQ119,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z119:$AQ119,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z119:$AQ119,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z119:$AQ119,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z119:$AQ119,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":122},null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L122)=0,$L122=0,$L122=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L122)))","v":"Разовые капзатраты - 6"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X120/X$16)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z120:$AQ120,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z120:$AQ120,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z120:$AQ120,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z120:$AQ120,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z120:$AQ120,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z120:$AQ120,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z120:$AQ120,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z120:$AQ120,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z120:$AQ120,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z120:$AQ120,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z120:$AQ120,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z120:$AQ120,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z120:$AQ120,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z120:$AQ120,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z120:$AQ120,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z120:$AQ120,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":123},null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L123)=0,$L123=0,$L123=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L123)))","v":"Разовые капзатраты - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X121/X$16)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z121:$AQ121,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z121:$AQ121,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z121:$AQ121,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z121:$AQ121,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z121:$AQ121,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z121:$AQ121,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z121:$AQ121,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z121:$AQ121,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z121:$AQ121,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z121:$AQ121,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z121:$AQ121,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z121:$AQ121,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z121:$AQ121,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z121:$AQ121,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z121:$AQ121,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z121:$AQ121,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":124},null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L124)=0,$L124=0,$L124=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L124)))","v":"Разовые капзатраты - 8"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X122/X$16)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z122:$AQ122,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z122:$AQ122,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z122:$AQ122,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z122:$AQ122,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z122:$AQ122,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z122:$AQ122,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z122:$AQ122,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z122:$AQ122,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z122:$AQ122,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z122:$AQ122,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z122:$AQ122,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z122:$AQ122,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z122:$AQ122,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z122:$AQ122,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z122:$AQ122,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z122:$AQ122,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":125},null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L125)=0,$L125=0,$L125=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L125)))","v":"Разовые капзатраты - 9"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X123/X$16)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z123:$AQ123,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z123:$AQ123,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z123:$AQ123,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z123:$AQ123,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z123:$AQ123,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z123:$AQ123,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z123:$AQ123,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z123:$AQ123,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z123:$AQ123,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z123:$AQ123,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z123:$AQ123,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z123:$AQ123,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z123:$AQ123,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z123:$AQ123,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z123:$AQ123,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z123:$AQ123,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":126},null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L126)=0,$L126=0,$L126=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L126)))","v":"Разовые капзатраты - 10"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X124/X$16)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z124:$AQ124,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z124:$AQ124,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z124:$AQ124,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z124:$AQ124,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z124:$AQ124,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z124:$AQ124,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z124:$AQ124,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z124:$AQ124,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z124:$AQ124,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z124:$AQ124,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z124:$AQ124,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z124:$AQ124,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z124:$AQ124,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z124:$AQ124,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z124:$AQ124,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z124:$AQ124,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":127},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":128},null,null,null,null,null,null,{"$f":"H115","v":"Амортизация"},{"$f":"Items!$AY$13","v":"Капзатраты переменные амортизируемые"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X126/X$16)","v":35558333.333333336},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z126:$AQ126,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":1499999.9999999998},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z126:$AQ126,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":2666666.666666666},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z126:$AQ126,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":4097222.2222222229},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z126:$AQ126,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":3564814.8148148153},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z126:$AQ126,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":3576388.8888888895},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z126:$AQ126,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":4409722.2222222229},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z126:$AQ126,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":4027777.7777777775},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z126:$AQ126,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":3958333.3333333335},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z126:$AQ126,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":4513888.8888888899},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z126:$AQ126,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":4226190.4761904767},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z126:$AQ126,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":4149305.555555555},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z126:$AQ126,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":4565972.2222222229},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z126:$AQ126,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":4336419.7530864198},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z126:$AQ126,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":4263888.888888889},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z126:$AQ126,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":4597222.222222222},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z126:$AQ126,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":129},null,null,null,null,null,null,{"$f":"H115","v":"Амортизация"},{"$f":"I128","v":"Капзатраты переменные амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L129)=0,$L129=0,$L129=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L129)))","v":"Приобретение зданий/сооружений"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X127/X$16)","v":2087499.9999999995},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z127:$AQ127,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":83333.333333333328},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z127:$AQ127,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":152777.77777777775},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z127:$AQ127,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":243055.55555555553},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z127:$AQ127,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":208333.33333333334},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z127:$AQ127,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":208333.33333333334},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z127:$AQ127,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":260416.66666666666},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z127:$AQ127,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":236111.11111111109},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z127:$AQ127,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":231481.48148148146},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z127:$AQ127,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":266203.70370370365},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z127:$AQ127,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":248015.87301587299},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z127:$AQ127,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":243055.55555555553},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z127:$AQ127,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":269097.22222222219},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z127:$AQ127,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":254629.62962962961},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z127:$AQ127,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":250000},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z127:$AQ127,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":270833.33333333337},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z127:$AQ127,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":130},null,null,null,null,null,null,{"$f":"H115","v":"Амортизация"},{"$f":"I128","v":"Капзатраты переменные амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L130)=0,$L130=0,$L130=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L130)))","v":"Строительство зданий/сооружений"},null,{"$f":"L129+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X128/X$16)","v":10437500},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z128:$AQ128,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":416666.66666666669},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z128:$AQ128,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":763888.88888888888},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z128:$AQ128,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":1215277.777777778},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z128:$AQ128,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":1041666.6666666666},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z128:$AQ128,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":1041666.6666666667},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z128:$AQ128,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":1302083.3333333335},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z128:$AQ128,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":1180555.5555555555},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z128:$AQ128,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":1157407.4074074074},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z128:$AQ128,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":1331018.5185185187},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z128:$AQ128,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":1240079.3650793652},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z128:$AQ128,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":1215277.7777777778},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z128:$AQ128,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":1345486.111111111},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z128:$AQ128,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":1273148.1481481481},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z128:$AQ128,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":1249999.9999999998},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z128:$AQ128,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":1354166.6666666665},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z128:$AQ128,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":131},null,null,null,null,null,null,{"$f":"H115","v":"Амортизация"},{"$f":"I128","v":"Капзатраты переменные амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L131)=0,$L131=0,$L131=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L131)))","v":"Ремонтные работы"},null,{"$f":"L130+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X129/X$16)","v":6262500.0000000009},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z129:$AQ129,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":250000},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z129:$AQ129,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":458333.33333333337},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z129:$AQ129,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":729166.66666666674},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z129:$AQ129,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":625000},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z129:$AQ129,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":625000},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z129:$AQ129,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":781250.00000000012},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z129:$AQ129,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":708333.33333333337},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z129:$AQ129,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":694444.4444444445},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z129:$AQ129,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":798611.11111111112},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z129:$AQ129,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":744047.61904761917},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z129:$AQ129,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":729166.66666666674},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z129:$AQ129,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":807291.66666666674},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z129:$AQ129,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":763888.88888888888},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z129:$AQ129,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":750000},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z129:$AQ129,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":812500},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z129:$AQ129,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":132},null,null,null,null,null,null,{"$f":"H128","v":"Амортизация"},{"$f":"I129","v":"Капзатраты переменные амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L132)=0,$L132=0,$L132=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L132)))","v":"Оборудование"},null,{"$f":"L131+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X130/X$16)","v":4174999.9999999991},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z130:$AQ130,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":166666.66666666666},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z130:$AQ130,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":305555.5555555555},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z130:$AQ130,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":486111.11111111107},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z130:$AQ130,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":416666.66666666669},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z130:$AQ130,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":416666.66666666669},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z130:$AQ130,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":520833.33333333331},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z130:$AQ130,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":472222.22222222219},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z130:$AQ130,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":462962.96296296292},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z130:$AQ130,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":532407.4074074073},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z130:$AQ130,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":496031.74603174598},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z130:$AQ130,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":486111.11111111107},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z130:$AQ130,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":538194.44444444438},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z130:$AQ130,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":509259.25925925921},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z130:$AQ130,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":500000},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z130:$AQ130,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":541666.66666666674},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z130:$AQ130,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":133},null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L133)=0,$L133=0,$L133=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L133)))","v":"инфраструктурные объеты типа - 1"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X131/X$16)","v":2087499.9999999995},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z131:$AQ131,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":83333.333333333328},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z131:$AQ131,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":152777.77777777775},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z131:$AQ131,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":243055.55555555553},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z131:$AQ131,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":208333.33333333334},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z131:$AQ131,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":208333.33333333334},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z131:$AQ131,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":260416.66666666666},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z131:$AQ131,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":236111.11111111109},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z131:$AQ131,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":231481.48148148146},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z131:$AQ131,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":266203.70370370365},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z131:$AQ131,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":248015.87301587299},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z131:$AQ131,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":243055.55555555553},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z131:$AQ131,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":269097.22222222219},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z131:$AQ131,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":254629.62962962961},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z131:$AQ131,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":250000},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z131:$AQ131,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":270833.33333333337},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z131:$AQ131,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":134},null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L134)=0,$L134=0,$L134=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L134)))","v":"инфраструктурные объеты типа - 2"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X132/X$16)","v":2016666.6666666665},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z132:$AQ132,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z132:$AQ132,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":152777.77777777775},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z132:$AQ132,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":208333.33333333331},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z132:$AQ132,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":185185.18518518517},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z132:$AQ132,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":208333.33333333334},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z132:$AQ132,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":243055.55555555556},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z132:$AQ132,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":222222.22222222219},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z132:$AQ132,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":231481.48148148146},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z132:$AQ132,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":254629.62962962958},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z132:$AQ132,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":238095.23809523808},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z132:$AQ132,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":243055.55555555553},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z132:$AQ132,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":260416.66666666663},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z132:$AQ132,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":246913.58024691357},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z132:$AQ132,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":250000},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z132:$AQ132,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":263888.88888888888},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z132:$AQ132,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":135},null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L135)=0,$L135=0,$L135=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L135)))","v":"инфраструктурные объеты типа - 3"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X133/X$16)","v":2016666.6666666665},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z133:$AQ133,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z133:$AQ133,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":152777.77777777775},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z133:$AQ133,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":208333.33333333331},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z133:$AQ133,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":185185.18518518517},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z133:$AQ133,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":208333.33333333334},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z133:$AQ133,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":243055.55555555556},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z133:$AQ133,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":222222.22222222219},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z133:$AQ133,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":231481.48148148146},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z133:$AQ133,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":254629.62962962958},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z133:$AQ133,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":238095.23809523808},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z133:$AQ133,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":243055.55555555553},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z133:$AQ133,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":260416.66666666663},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z133:$AQ133,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":246913.58024691357},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z133:$AQ133,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":250000},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z133:$AQ133,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":263888.88888888888},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z133:$AQ133,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":136},null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L136)=0,$L136=0,$L136=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L136)))","v":"инфраструктурные объеты типа - 4"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X134/X$16)","v":2016666.6666666665},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z134:$AQ134,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z134:$AQ134,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":152777.77777777775},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z134:$AQ134,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":208333.33333333331},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z134:$AQ134,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":185185.18518518517},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z134:$AQ134,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":208333.33333333334},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z134:$AQ134,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":243055.55555555556},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z134:$AQ134,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":222222.22222222219},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z134:$AQ134,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":231481.48148148146},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z134:$AQ134,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":254629.62962962958},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z134:$AQ134,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":238095.23809523808},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z134:$AQ134,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":243055.55555555553},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z134:$AQ134,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":260416.66666666663},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z134:$AQ134,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":246913.58024691357},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z134:$AQ134,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":250000},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z134:$AQ134,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":263888.88888888888},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z134:$AQ134,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":137},null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L137)=0,$L137=0,$L137=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L137)))","v":"инфраструктурные объеты типа - 5"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X135/X$16)","v":2229166.6666666665},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z135:$AQ135,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":250000},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z135:$AQ135,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":187500},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z135:$AQ135,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":277777.77777777775},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z135:$AQ135,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":254629.62962962966},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z135:$AQ135,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":225694.44444444444},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z135:$AQ135,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":277777.77777777775},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z135:$AQ135,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":263888.88888888888},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z135:$AQ135,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":243055.5555555555},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z135:$AQ135,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":277777.77777777775},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z135:$AQ135,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":267857.14285714284},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z135:$AQ135,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":251736.11111111109},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z135:$AQ135,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":277777.77777777775},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z135:$AQ135,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":270061.72839506174},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z135:$AQ135,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":256944.44444444444},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z135:$AQ135,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":277777.77777777781},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z135:$AQ135,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":138},null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L138)=0,$L138=0,$L138=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L138)))","v":"инфраструктурные объеты типа - 6"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X136/X$16)","v":2229166.6666666665},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z136:$AQ136,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":250000},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z136:$AQ136,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":187500},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z136:$AQ136,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":277777.77777777775},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z136:$AQ136,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":254629.62962962966},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z136:$AQ136,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":225694.44444444444},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z136:$AQ136,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":277777.77777777775},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z136:$AQ136,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":263888.88888888888},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z136:$AQ136,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":243055.5555555555},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z136:$AQ136,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":277777.77777777775},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z136:$AQ136,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":267857.14285714284},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z136:$AQ136,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":251736.11111111109},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z136:$AQ136,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":277777.77777777775},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z136:$AQ136,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":270061.72839506174},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z136:$AQ136,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":256944.44444444444},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z136:$AQ136,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":277777.77777777781},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z136:$AQ136,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":139},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":140},null,null,null,null,null,null,{"$f":"H115","v":"Амортизация"},{"$f":"Items!$I$13","v":"Капзатраты на ЗУ и открытие"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X138/X$16)","v":117650371.37466875},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z138:$AQ138,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":195371.55045341334},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z138:$AQ138,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":2370016.3963389965},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z138:$AQ138,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":5841837.9367904691},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z138:$AQ138,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":6799403.5741813229},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z138:$AQ138,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":7841844.5000033053},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z138:$AQ138,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":10886314.399360821},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z138:$AQ138,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":11231359.166372787},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z138:$AQ138,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":11736375.661129141},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z138:$AQ138,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":14221180.870064013},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z138:$AQ138,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":14360365.085354974},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z138:$AQ138,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":14636800.595127184},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z138:$AQ138,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":16709420.555472367},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z138:$AQ138,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":16656077.850062497},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z138:$AQ138,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":16712745.808409613},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z138:$AQ138,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":18434716.86540116},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z138:$AQ138,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":141},null,null,null,null,null,null,{"$f":"H115","v":"Амортизация"},{"$f":"I140","v":"Капзатраты на ЗУ и открытие"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L141)=0,$L141=0,$L141=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L141)))","v":"Расходы на маркетинг открытия"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X139/X$16)","v":15657902.341771299},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z139:$AQ139,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":47440.384191809761},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z139:$AQ139,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":326598.80844155513},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z139:$AQ139,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":757434.59661443229},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z139:$AQ139,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":868119.56564627949},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z139:$AQ139,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":1012761.6371667181},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z139:$AQ139,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":1413784.0267108928},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z139:$AQ139,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":1458944.3991721845},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z139:$AQ139,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":1533275.8635663961},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z139:$AQ139,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":1867810.295311854},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z139:$AQ139,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":1890885.6118380609},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z139:$AQ139,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":1938252.0895470658},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z139:$AQ139,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":2227510.4602678595},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z139:$AQ139,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":2233139.7439725259},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z139:$AQ139,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":2258209.7308269953},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z139:$AQ139,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":2510908.1236420977},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z139:$AQ139,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":142},null,null,null,null,null,null,{"$f":"H115","v":"Амортизация"},{"$f":"I140","v":"Капзатраты на ЗУ и открытие"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L142)=0,$L142=0,$L142=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L142)))","v":"Приобретение ЗУ"},null,{"$f":"L141+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X140/X$16)","v":41689375.831753716},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z140:$AQ140,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":67334.283396053797},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z140:$AQ140,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":833099.23293517716},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z140:$AQ140,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":2066733.8934397069},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z140:$AQ140,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":2411449.8071834366},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z140:$AQ140,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":2777099.7881438611},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z140:$AQ140,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":3854291.898291104},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z140:$AQ140,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":3979879.0840744684},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z140:$AQ140,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":4158274.4588878858},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z140:$AQ140,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":5038688.7393244104},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z140:$AQ140,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":5090659.4091303116},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z140:$AQ140,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":5188206.6627004649},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z140:$AQ140,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":5922103.6997804074},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z140:$AQ140,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":5903989.7943903552},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z140:$AQ140,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":5922428.3416079227},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z140:$AQ140,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":6530837.6675103456},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z140:$AQ140,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":143},null,null,null,null,null,null,{"$f":"H115","v":"Амортизация"},{"$f":"I140","v":"Капзатраты на ЗУ и открытие"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L143)=0,$L143=0,$L143=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L143)))","v":"Расходы на аренду ЗУ"},null,{"$f":"L142+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X141/X$16)","v":60303093.201143704},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z141:$AQ141,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":80596.882865549807},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z141:$AQ141,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":1210318.3549622642},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z141:$AQ141,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":3017669.4467363292},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z141:$AQ141,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":3519834.2013516086},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z141:$AQ141,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":4051983.0746927261},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z141:$AQ141,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":5618238.4743588222},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z141:$AQ141,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":5792535.6831261339},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z141:$AQ141,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":6044825.3386748619},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z141:$AQ141,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":7314681.8354277471},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z141:$AQ141,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":7378820.0643866016},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z141:$AQ141,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":7510341.8428796539},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z141:$AQ141,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":8559806.3954240996},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z141:$AQ141,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":8518948.3116996139},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z141:$AQ141,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":8532107.7359746955},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z141:$AQ141,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":9392971.0742487181},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z141:$AQ141,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":144},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":145},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":146}]
[{"$f":"ROW()","v":147},null,null,null,null,null,null,{"$f":"Lists!$BW$13","v":"Налоги на внеоборотные активы"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X145/X$16)","v":14580281.25},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z145:$AQ145,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":1544999.9999999998},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z145:$AQ145,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":1400755.2083333333},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z145:$AQ145,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":2204088.5416666665},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z145:$AQ145,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":1882847.222222222},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z145:$AQ145,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":1651458.333333333},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z145:$AQ145,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":2017929.6875},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z145:$AQ145,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":1834083.3333333335},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z145:$AQ145,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":1664340.277777778},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z145:$AQ145,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":1885043.4027777782},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z145:$AQ145,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":1752470.2380952386},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z145:$AQ145,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":1617656.25},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z145:$AQ145,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":1765475.2604166665},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z145:$AQ145,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":1659907.4074074076},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z145:$AQ145,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":1547145.8333333333},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z145:$AQ145,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":1651234.375},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z145:$AQ145,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":148},null,null,null,null,null,null,{"$f":"H147","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L148)=0,$L148=0,$L148=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L148)))","v":"земельный налог"},null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X146/X$16)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z146:$AQ146,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z146:$AQ146,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z146:$AQ146,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z146:$AQ146,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z146:$AQ146,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z146:$AQ146,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z146:$AQ146,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z146:$AQ146,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z146:$AQ146,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z146:$AQ146,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z146:$AQ146,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z146:$AQ146,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z146:$AQ146,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z146:$AQ146,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z146:$AQ146,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z146:$AQ146,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":149},null,null,null,null,null,null,{"$f":"H147","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L149)=0,$L149=0,$L149=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L149)))","v":"транспортный налог"},null,null,{"$f":"L148+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X147/X$16)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z147:$AQ147,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z147:$AQ147,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z147:$AQ147,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z147:$AQ147,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z147:$AQ147,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z147:$AQ147,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z147:$AQ147,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z147:$AQ147,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z147:$AQ147,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z147:$AQ147,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z147:$AQ147,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z147:$AQ147,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z147:$AQ147,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z147:$AQ147,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z147:$AQ147,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z147:$AQ147,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":150},null,null,null,null,null,null,{"$f":"H147","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L150)=0,$L150=0,$L150=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L150)))","v":"налог на имущество организаций"},null,null,{"$f":"L149+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X148/X$16)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z148:$AQ148,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z148:$AQ148,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z148:$AQ148,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z148:$AQ148,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z148:$AQ148,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z148:$AQ148,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z148:$AQ148,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z148:$AQ148,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z148:$AQ148,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z148:$AQ148,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z148:$AQ148,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z148:$AQ148,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z148:$AQ148,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z148:$AQ148,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z148:$AQ148,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z148:$AQ148,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":151},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":152}]
[{"$f":"ROW()","v":153},null,null,null,null,null,null,{"$f":"Items!$BO$29","v":"EBIT"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X151/X$16)","v":465707817.41633004},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z151:$AQ151,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":-36762738.110139087},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z151:$AQ151,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":-21068679.745365676},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z151:$AQ151,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":-20372632.674010191},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z151:$AQ151,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":-7351592.7784301983},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z151:$AQ151,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":5561922.9656403493},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z151:$AQ151,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":24106366.964297011},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z151:$AQ151,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":39822598.987427741},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z151:$AQ151,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":53061923.278604649},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z151:$AQ151,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":75318547.160002664},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z151:$AQ151,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":84136551.267345622},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z151:$AQ151,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":73939781.25675723},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z151:$AQ151,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":76103098.541215241},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z151:$AQ151,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":72253013.759564936},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z151:$AQ151,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":61808952.504582122},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z151:$AQ151,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":65304379.202184521},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z151:$AQ151,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":154}]
[{"$f":"ROW()","v":155},null,null,null,null,null,null,{"$f":"Items!$BO$30","v":"Прочие доходы"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X153/X$16)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z153:$AQ153,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z153:$AQ153,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z153:$AQ153,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z153:$AQ153,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z153:$AQ153,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z153:$AQ153,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z153:$AQ153,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z153:$AQ153,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z153:$AQ153,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z153:$AQ153,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z153:$AQ153,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z153:$AQ153,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z153:$AQ153,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z153:$AQ153,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z153:$AQ153,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z153:$AQ153,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":156}]
[{"$f":"ROW()","v":157},null,null,null,null,null,null,{"$f":"Items!$BO$31","v":"Проценты начисленные"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X155/X$16)","v":44595411.43818713},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z155:$AQ155,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":42000000},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z155:$AQ155,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":23850000},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z155:$AQ155,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":26910355.34522377},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z155:$AQ155,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":18304854.374328058},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z155:$AQ155,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":13050694.400209203},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z155:$AQ155,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":11415091.769672364},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z155:$AQ155,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":9116683.25809603},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z155:$AQ155,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":6868867.6579700438},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z155:$AQ155,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":5545076.498996404},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z155:$AQ155,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":2436342.3204109445},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z155:$AQ155,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":1231039.3084940799},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z155:$AQ155,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":335737.9932256575},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z155:$AQ155,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z155:$AQ155,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z155:$AQ155,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z155:$AQ155,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":158}]
[{"$f":"ROW()","v":159},null,null,null,null,null,null,{"$f":"Items!$BO$32","v":"Прибыль до налога на прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X157/X$16)","v":421112405.97814292},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z157:$AQ157,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":-78762738.110139087},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z157:$AQ157,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":-44918679.745365672},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z157:$AQ157,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":-47282988.019233957},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z157:$AQ157,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":-25656447.152758259},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z157:$AQ157,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":-7488771.434568854},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z157:$AQ157,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":12691275.194624647},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z157:$AQ157,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":30705915.729331709},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z157:$AQ157,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":46193055.620634593},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z157:$AQ157,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":69773470.661006257},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z157:$AQ157,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":81700208.94693467},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z157:$AQ157,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":72708741.948263168},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z157:$AQ157,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":75767360.547989577},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z157:$AQ157,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":72253013.759564936},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z157:$AQ157,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":61808952.504582122},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z157:$AQ157,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":65304379.202184521},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z157:$AQ157,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":160}]
[{"$f":"ROW()","v":161},null,null,null,null,null,null,{"$f":"Items!$BO$33","v":"Налог на прибыль"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X159/X$16)","v":84222481.195628613},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z159:$AQ159,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":3859.7696902285716},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z159:$AQ159,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":28585.759120160339},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z159:$AQ159,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z159:$AQ159,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z159:$AQ159,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z159:$AQ159,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z159:$AQ159,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z159:$AQ159,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":3701911.8624474481},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z159:$AQ159,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":13954694.132201253},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z159:$AQ159,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":16340041.789386928},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z159:$AQ159,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":14541748.389652636},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z159:$AQ159,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":15153472.109597906},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z159:$AQ159,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":14450602.751913004},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z159:$AQ159,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":12361790.500916433},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z159:$AQ159,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":13060875.840436911},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z159:$AQ159,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":162}]
[{"$f":"ROW()","v":163},null,null,null,null,null,null,{"$f":"Items!$BO$34","v":"Чистая прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X161/X$16)","v":336889924.78251427},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z161:$AQ161,Rep!$Z$12:$AQ$12,AA$12)/AA$16))","v":-78766597.879829317},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z161:$AQ161,Rep!$Z$12:$AQ$12,AB$12)/AB$16))","v":-44947265.504485838},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z161:$AQ161,Rep!$Z$12:$AQ$12,AC$12)/AC$16))","v":-47282988.019233957},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z161:$AQ161,Rep!$Z$12:$AQ$12,AD$12)/AD$16))","v":-25656447.152758259},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z161:$AQ161,Rep!$Z$12:$AQ$12,AE$12)/AE$16))","v":-7488771.434568854},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z161:$AQ161,Rep!$Z$12:$AQ$12,AF$12)/AF$16))","v":12691275.194624647},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z161:$AQ161,Rep!$Z$12:$AQ$12,AG$12)/AG$16))","v":30705915.729331709},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z161:$AQ161,Rep!$Z$12:$AQ$12,AH$12)/AH$16))","v":42491143.758187152},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z161:$AQ161,Rep!$Z$12:$AQ$12,AI$12)/AI$16))","v":55818776.528805017},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z161:$AQ161,Rep!$Z$12:$AQ$12,AJ$12)/AJ$16))","v":65360167.157547735},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z161:$AQ161,Rep!$Z$12:$AQ$12,AK$12)/AK$16))","v":58166993.558610521},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z161:$AQ161,Rep!$Z$12:$AQ$12,AL$12)/AL$16))","v":60613888.438391671},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z161:$AQ161,Rep!$Z$12:$AQ$12,AM$12)/AM$16))","v":57802411.007651925},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z161:$AQ161,Rep!$Z$12:$AQ$12,AN$12)/AN$16))","v":49447162.003665686},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z161:$AQ161,Rep!$Z$12:$AQ$12,AO$12)/AO$16))","v":52243503.361747608},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z161:$AQ161,Rep!$Z$12:$AQ$12,AP$12)/AP$16))","v":0}]
[{"$f":"ROW()","v":164}]
[{"$f":"ROW()","v":165},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":166}]
[{"$f":"ROW()","v":167}]

{"sheet":"CFind","index":23,"n_rows":92,"n_cols":42,"rows_kept":92,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":7},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},23,24,25,26,27,28,29,30,31,32,33,34,35,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":6},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":22},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":23},24,25,26,27,28,29,30,31,32,33,34,35,36,""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I48\")","v":"CFind"},null,null,{"$f":"INDIRECT(\"START!K48\")","v":"Анализ финансового потока косвенным методом"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-07-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2032-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2033-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2034-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2035-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2036-06-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2032-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2033-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2034-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2035-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2036-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"6 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"7 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"8 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"9 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"10 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"11 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"12 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"13 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"14 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"15 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$AR14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99101)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99101)","v":0},{"$f":"SUM(T$15:T$99101)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,{"$f":"Items!$BK$26","v":"АКТИВЫ"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS(X16-SUM(X17:X27))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z16:$AQ16,$Z$11:$AQ$11,MAX($Z$11:$AQ$11))","v":5106634952.2783041},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z283:$AQ283,Rep!$Z$12:$AQ$12,AA$12))","v":1437462827.0248322},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z283:$AQ283,Rep!$Z$12:$AQ$12,AB$12))","v":1495298495.2031565},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z283:$AQ283,Rep!$Z$12:$AQ$12,AC$12))","v":1493651879.6418827},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z283:$AQ283,Rep!$Z$12:$AQ$12,AD$12))","v":1436050659.7394121},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z283:$AQ283,Rep!$Z$12:$AQ$12,AE$12))","v":1367289216.6809149},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z283:$AQ283,Rep!$Z$12:$AQ$12,AF$12))","v":1351580156.7677245},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z283:$AQ283,Rep!$Z$12:$AQ$12,AG$12))","v":1605827239.6280723},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z283:$AQ283,Rep!$Z$12:$AQ$12,AH$12))","v":1813637080.4170871},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z283:$AQ283,Rep!$Z$12:$AQ$12,AI$12))","v":2012321427.6439643},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z283:$AQ283,Rep!$Z$12:$AQ$12,AJ$12))","v":2480421067.8691945},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z283:$AQ283,Rep!$Z$12:$AQ$12,AK$12))","v":2914198806.3632336},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z283:$AQ283,Rep!$Z$12:$AQ$12,AL$12))","v":3324237164.7751851},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z283:$AQ283,Rep!$Z$12:$AQ$12,AM$12))","v":3967293953.8647585},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z283:$AQ283,Rep!$Z$12:$AQ$12,AN$12))","v":4540010349.9833164},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z283:$AQ283,Rep!$Z$12:$AQ$12,AO$12))","v":5106634952.2783041},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z283:$AQ283,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"АКТИВЫ"},{"$f":"Calc!I746","v":"Внеоборотные активы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2039387952.9199796,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z284:$AQ284,Rep!$Z$12:$AQ$12,AA$12))","v":292792128.44954658},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z284:$AQ284,Rep!$Z$12:$AQ$12,AB$12))","v":482720151.21242416},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z284:$AQ284,Rep!$Z$12:$AQ$12,AC$12))","v":616328142.00550985},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z284:$AQ284,Rep!$Z$12:$AQ$12,AD$12))","v":854193820.17185485},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z284:$AQ284,Rep!$Z$12:$AQ$12,AE$12))","v":1014284775.5051751},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z284:$AQ284,Rep!$Z$12:$AQ$12,AF$12))","v":1125253406.7966208},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z284:$AQ284,Rep!$Z$12:$AQ$12,AG$12))","v":1336582722.0758677},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z284:$AQ284,Rep!$Z$12:$AQ$12,AH$12))","v":1466845023.6646485},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z284:$AQ284,Rep!$Z$12:$AQ$12,AI$12))","v":1545254049.5553756},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z284:$AQ284,Rep!$Z$12:$AQ$12,AJ$12))","v":1721439827.2912235},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z284:$AQ284,Rep!$Z$12:$AQ$12,AK$12))","v":1814248200.3079841},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z284:$AQ284,Rep!$Z$12:$AQ$12,AL$12))","v":1853531169.1975384},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z284:$AQ284,Rep!$Z$12:$AQ$12,AM$12))","v":1989557024.1025314},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z284:$AQ284,Rep!$Z$12:$AQ$12,AN$12))","v":2041554566.0184355},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z284:$AQ284,Rep!$Z$12:$AQ$12,AO$12))","v":2039387952.9199796},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z284:$AQ284,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"АКТИВЫ"},{"$f":"Calc!I747","v":"Дебиторская задолженность"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z285:$AQ285,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z285:$AQ285,Rep!$Z$12:$AQ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z285:$AQ285,Rep!$Z$12:$AQ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z285:$AQ285,Rep!$Z$12:$AQ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z285:$AQ285,Rep!$Z$12:$AQ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z285:$AQ285,Rep!$Z$12:$AQ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z285:$AQ285,Rep!$Z$12:$AQ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z285:$AQ285,Rep!$Z$12:$AQ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z285:$AQ285,Rep!$Z$12:$AQ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z285:$AQ285,Rep!$Z$12:$AQ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z285:$AQ285,Rep!$Z$12:$AQ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z285:$AQ285,Rep!$Z$12:$AQ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z285:$AQ285,Rep!$Z$12:$AQ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z285:$AQ285,Rep!$Z$12:$AQ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z285:$AQ285,Rep!$Z$12:$AQ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z285:$AQ285,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"АКТИВЫ"},{"$f":"Calc!I748","v":"Запасы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,59744147.951038599,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z286:$AQ286,Rep!$Z$12:$AQ$12,AA$12))","v":3702750.9000000008},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z286:$AQ286,Rep!$Z$12:$AQ$12,AB$12))","v":10975653.655600002},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z286:$AQ286,Rep!$Z$12:$AQ$12,AC$12))","v":23809324.048266664},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z286:$AQ286,Rep!$Z$12:$AQ$12,AD$12))","v":44810388.299787343},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z286:$AQ286,Rep!$Z$12:$AQ$12,AE$12))","v":75760592.425015956},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z286:$AQ286,Rep!$Z$12:$AQ$12,AF$12))","v":118275633.25963524},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z286:$AQ286,Rep!$Z$12:$AQ$12,AG$12))","v":176471678.14501786},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z286:$AQ286,Rep!$Z$12:$AQ$12,AH$12))","v":251426574.38237977},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z286:$AQ286,Rep!$Z$12:$AQ$12,AI$12))","v":344201029.20548308},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z286:$AQ286,Rep!$Z$12:$AQ$12,AJ$12))","v":448546031.15974993},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z286:$AQ286,Rep!$Z$12:$AQ$12,AK$12))","v":539067541.03366685},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z286:$AQ286,Rep!$Z$12:$AQ$12,AL$12))","v":631118760.88068104},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z286:$AQ286,Rep!$Z$12:$AQ$12,AM$12))","v":733685044.59326208},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z286:$AQ286,Rep!$Z$12:$AQ$12,AN$12))","v":693665754.7801137},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z286:$AQ286,Rep!$Z$12:$AQ$12,AO$12))","v":59744147.951038599},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z286:$AQ286,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,{"$f":"H16","v":"АКТИВЫ"},{"$f":"Calc!I749","v":"Незавершенное производство"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,171925298.76657104,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z287:$AQ287,Rep!$Z$12:$AQ$12,AA$12))","v":1208073.299725},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z287:$AQ287,Rep!$Z$12:$AQ$12,AB$12))","v":2885264.6863395842},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z287:$AQ287,Rep!$Z$12:$AQ$12,AC$12))","v":5693834.6790625006},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z287:$AQ287,Rep!$Z$12:$AQ$12,AD$12))","v":10852899.59643881},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z287:$AQ287,Rep!$Z$12:$AQ$12,AE$12))","v":18390346.449712187},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z287:$AQ287,Rep!$Z$12:$AQ$12,AF$12))","v":28282314.188112319},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z287:$AQ287,Rep!$Z$12:$AQ$12,AG$12))","v":42470061.629409015},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z287:$AQ287,Rep!$Z$12:$AQ$12,AH$12))","v":60229371.25894773},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z287:$AQ287,Rep!$Z$12:$AQ$12,AI$12))","v":80251079.957299709},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z287:$AQ287,Rep!$Z$12:$AQ$12,AJ$12))","v":107048457.00375652},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z287:$AQ287,Rep!$Z$12:$AQ$12,AK$12))","v":128950089.54281807},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z287:$AQ287,Rep!$Z$12:$AQ$12,AL$12))","v":139920885.73949862},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z287:$AQ287,Rep!$Z$12:$AQ$12,AM$12))","v":154412248.8510561},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z287:$AQ287,Rep!$Z$12:$AQ$12,AN$12))","v":166014609.32268524},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z287:$AQ287,Rep!$Z$12:$AQ$12,AO$12))","v":171925298.76657104},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z287:$AQ287,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,{"$f":"H19","v":"АКТИВЫ"},{"$f":"Calc!I750","v":"Авансы выданные"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z288:$AQ288,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z288:$AQ288,Rep!$Z$12:$AQ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z288:$AQ288,Rep!$Z$12:$AQ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z288:$AQ288,Rep!$Z$12:$AQ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z288:$AQ288,Rep!$Z$12:$AQ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z288:$AQ288,Rep!$Z$12:$AQ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z288:$AQ288,Rep!$Z$12:$AQ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z288:$AQ288,Rep!$Z$12:$AQ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z288:$AQ288,Rep!$Z$12:$AQ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z288:$AQ288,Rep!$Z$12:$AQ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z288:$AQ288,Rep!$Z$12:$AQ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z288:$AQ288,Rep!$Z$12:$AQ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z288:$AQ288,Rep!$Z$12:$AQ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z288:$AQ288,Rep!$Z$12:$AQ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z288:$AQ288,Rep!$Z$12:$AQ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z288:$AQ288,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"H19","v":"АКТИВЫ"},{"$f":"Calc!I751","v":"Денежные средства"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2805258108.19627,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z289:$AQ289,Rep!$Z$12:$AQ$12,AA$12))","v":1139759874.3755608},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z289:$AQ289,Rep!$Z$12:$AQ$12,AB$12))","v":974156314.5376817},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z289:$AQ289,Rep!$Z$12:$AQ$12,AC$12))","v":828701134.46459937},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z289:$AQ289,Rep!$Z$12:$AQ$12,AD$12))","v":478690773.89355332},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z289:$AQ289,Rep!$Z$12:$AQ$12,AE$12))","v":226517391.18990034},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z289:$AQ289,Rep!$Z$12:$AQ$12,AF$12))","v":57849358.078911811},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z289:$AQ289,Rep!$Z$12:$AQ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z289:$AQ289,Rep!$Z$12:$AQ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z289:$AQ289,Rep!$Z$12:$AQ$12,AI$12))","v":17895824.481361628},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z289:$AQ289,Rep!$Z$12:$AQ$12,AJ$12))","v":150283974.63668692},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z289:$AQ289,Rep!$Z$12:$AQ$12,AK$12))","v":393996864.36765355},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z289:$AQ289,Rep!$Z$12:$AQ$12,AL$12))","v":672146904.5130223},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z289:$AQ289,Rep!$Z$12:$AQ$12,AM$12))","v":1033736858.5401312},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z289:$AQ289,Rep!$Z$12:$AQ$12,AN$12))","v":1598039308.7509718},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z289:$AQ289,Rep!$Z$12:$AQ$12,AO$12))","v":2805258108.19627},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z289:$AQ289,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H20","v":"АКТИВЫ"},{"$f":"Calc!I752","v":"ДЗ по возмещению НДС с капзатрат"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,30319444.444444418,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z290:$AQ290,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z290:$AQ290,Rep!$Z$12:$AQ$12,AB$12))","v":24561111.111111123},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z290:$AQ290,Rep!$Z$12:$AQ$12,AC$12))","v":19119444.444444433},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z290:$AQ290,Rep!$Z$12:$AQ$12,AD$12))","v":47502777.777777746},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z290:$AQ290,Rep!$Z$12:$AQ$12,AE$12))","v":32336111.111111104},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z290:$AQ290,Rep!$Z$12:$AQ$12,AF$12))","v":21919444.444444448},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z290:$AQ290,Rep!$Z$12:$AQ$12,AG$12))","v":50302777.777777731},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z290:$AQ290,Rep!$Z$12:$AQ$12,AH$12))","v":35136111.111111075},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z290:$AQ290,Rep!$Z$12:$AQ$12,AI$12))","v":24719444.444444358},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z290:$AQ290,Rep!$Z$12:$AQ$12,AJ$12))","v":53102777.777777791},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z290:$AQ290,Rep!$Z$12:$AQ$12,AK$12))","v":37936111.111111104},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z290:$AQ290,Rep!$Z$12:$AQ$12,AL$12))","v":27519444.444444478},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z290:$AQ290,Rep!$Z$12:$AQ$12,AM$12))","v":55902777.777777731},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z290:$AQ290,Rep!$Z$12:$AQ$12,AN$12))","v":40736111.111111164},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z290:$AQ290,Rep!$Z$12:$AQ$12,AO$12))","v":30319444.444444418},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z290:$AQ290,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":24}]
[{"$f":"ROW()","v":25}]
[{"$f":"ROW()","v":26}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":28}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,{"$f":"Items!$BK$27","v":"ПАССИВЫ"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS(X29-SUM(X30:X49))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z29:$AQ29,$Z$11:$AQ$11,MAX($Z$11:$AQ$11))","v":5106634952.278306},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z296:$AQ296,Rep!$Z$12:$AQ$12,AA$12))","v":1437462827.0248327},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z296:$AQ296,Rep!$Z$12:$AQ$12,AB$12))","v":1495298495.2031567},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z296:$AQ296,Rep!$Z$12:$AQ$12,AC$12))","v":1493651879.6418829},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z296:$AQ296,Rep!$Z$12:$AQ$12,AD$12))","v":1436050659.7394118},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z296:$AQ296,Rep!$Z$12:$AQ$12,AE$12))","v":1367289216.6809144},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z296:$AQ296,Rep!$Z$12:$AQ$12,AF$12))","v":1351580156.7677248},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z296:$AQ296,Rep!$Z$12:$AQ$12,AG$12))","v":1605827239.6280732},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z296:$AQ296,Rep!$Z$12:$AQ$12,AH$12))","v":1813637080.417088},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z296:$AQ296,Rep!$Z$12:$AQ$12,AI$12))","v":2012321427.6439657},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z296:$AQ296,Rep!$Z$12:$AQ$12,AJ$12))","v":2480421067.8691969},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z296:$AQ296,Rep!$Z$12:$AQ$12,AK$12))","v":2914198806.3632383},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z296:$AQ296,Rep!$Z$12:$AQ$12,AL$12))","v":3324237164.7751865},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z296:$AQ296,Rep!$Z$12:$AQ$12,AM$12))","v":3967293953.8647585},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z296:$AQ296,Rep!$Z$12:$AQ$12,AN$12))","v":4540010349.9833164},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z296:$AQ296,Rep!$Z$12:$AQ$12,AO$12))","v":5106634952.278306},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z296:$AQ296,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,{"$f":"H29","v":"ПАССИВЫ"},{"$f":"Items!$BK$29","v":"Собственный капитал"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,3368899247.8251429,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z297:$AQ297,Rep!$Z$12:$AQ$12,AA$12))","v":-78766597.879829317},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z297:$AQ297,Rep!$Z$12:$AQ$12,AB$12))","v":-168661128.88880098},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z297:$AQ297,Rep!$Z$12:$AQ$12,AC$12))","v":-263227104.92726889},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z297:$AQ297,Rep!$Z$12:$AQ$12,AD$12))","v":-340196446.3855437},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z297:$AQ297,Rep!$Z$12:$AQ$12,AE$12))","v":-370151532.12381905},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z297:$AQ297,Rep!$Z$12:$AQ$12,AF$12))","v":-319386431.34532046},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z297:$AQ297,Rep!$Z$12:$AQ$12,AG$12))","v":-165856852.69866189},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z297:$AQ297,Rep!$Z$12:$AQ$12,AH$12))","v":89090009.850461036},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z297:$AQ297,Rep!$Z$12:$AQ$12,AI$12))","v":424002669.02329117},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z297:$AQ297,Rep!$Z$12:$AQ$12,AJ$12))","v":881523839.12612522},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z297:$AQ297,Rep!$Z$12:$AQ$12,AK$12))","v":1346859787.5950096},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z297:$AQ297,Rep!$Z$12:$AQ$12,AL$12))","v":1831770895.1021428},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z297:$AQ297,Rep!$Z$12:$AQ$12,AM$12))","v":2351992594.17101},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z297:$AQ297,Rep!$Z$12:$AQ$12,AN$12))","v":2846464214.2076669},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z297:$AQ297,Rep!$Z$12:$AQ$12,AO$12))","v":3368899247.8251429},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z297:$AQ297,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H29","v":"ПАССИВЫ"},{"$f":"Items!$BK$17","v":"Авансы полученные"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,620239511.92556095,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z298:$AQ298,Rep!$Z$12:$AQ$12,AA$12))","v":203360.69692799996},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z298:$AQ298,Rep!$Z$12:$AQ$12,AB$12))","v":4790603.5033901501},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z298:$AQ298,Rep!$Z$12:$AQ$12,AC$12))","v":14020951.669678334},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z298:$AQ298,Rep!$Z$12:$AQ$12,AD$12))","v":30247066.633815423},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z298:$AQ298,Rep!$Z$12:$AQ$12,AE$12))","v":59022613.707842484},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z298:$AQ298,Rep!$Z$12:$AQ$12,AF$12))","v":96926929.126372397},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z298:$AQ298,Rep!$Z$12:$AQ$12,AG$12))","v":145366589.35346341},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z298:$AQ298,Rep!$Z$12:$AQ$12,AH$12))","v":210155847.03926098},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z298:$AQ298,Rep!$Z$12:$AQ$12,AI$12))","v":277931655.00952041},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z298:$AQ298,Rep!$Z$12:$AQ$12,AJ$12))","v":357404273.8166914},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z298:$AQ298,Rep!$Z$12:$AQ$12,AK$12))","v":428210715.11596966},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z298:$AQ298,Rep!$Z$12:$AQ$12,AL$12))","v":450900275.68224525},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z298:$AQ298,Rep!$Z$12:$AQ$12,AM$12))","v":521006716.91906786},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z298:$AQ298,Rep!$Z$12:$AQ$12,AN$12))","v":595084402.71420479},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z298:$AQ298,Rep!$Z$12:$AQ$12,AO$12))","v":620239511.92556095},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z298:$AQ298,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H29","v":"ПАССИВЫ"},{"$f":"Items!$BK$23","v":"Кредиторская задолженность"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z299:$AQ299,Rep!$Z$12:$AQ$12,AA$12))","v":325727.5},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z299:$AQ299,Rep!$Z$12:$AQ$12,AB$12))","v":972723.52653333172},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z299:$AQ299,Rep!$Z$12:$AQ$12,AC$12))","v":2195241.6227919981},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z299:$AQ299,Rep!$Z$12:$AQ$12,AD$12))","v":4236109.8196746409},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z299:$AQ299,Rep!$Z$12:$AQ$12,AE$12))","v":7189457.6241348386},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z299:$AQ299,Rep!$Z$12:$AQ$12,AF$12))","v":11057757.782715976},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z299:$AQ299,Rep!$Z$12:$AQ$12,AG$12))","v":16641872.474509954},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z299:$AQ299,Rep!$Z$12:$AQ$12,AH$12))","v":23782719.765963078},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z299:$AQ299,Rep!$Z$12:$AQ$12,AI$12))","v":31932737.164892197},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z299:$AQ299,Rep!$Z$12:$AQ$12,AJ$12))","v":41721486.950727463},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z299:$AQ299,Rep!$Z$12:$AQ$12,AK$12))","v":50168172.877950191},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z299:$AQ299,Rep!$Z$12:$AQ$12,AL$12))","v":57352921.331846714},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z299:$AQ299,Rep!$Z$12:$AQ$12,AM$12))","v":66951467.81833744},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z299:$AQ299,Rep!$Z$12:$AQ$12,AN$12))","v":59359711.081572533},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z299:$AQ299,Rep!$Z$12:$AQ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z299:$AQ299,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H30","v":"ПАССИВЫ"},{"$f":"Items!$BK$31","v":"Задолженность по прямым расходам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,5392623.5999999642,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z300:$AQ300,Rep!$Z$12:$AQ$12,AA$12))","v":4659.839999999851},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z300:$AQ300,Rep!$Z$12:$AQ$12,AB$12))","v":29698.079999998445},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z300:$AQ300,Rep!$Z$12:$AQ$12,AC$12))","v":84036.480000003241},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z300:$AQ300,Rep!$Z$12:$AQ$12,AD$12))","v":187947.83999999845},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z300:$AQ300,Rep!$Z$12:$AQ$12,AE$12))","v":342461.7599999886},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z300:$AQ300,Rep!$Z$12:$AQ$12,AF$12))","v":556649.0399999842},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z300:$AQ300,Rep!$Z$12:$AQ$12,AG$12))","v":853706.75999994203},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z300:$AQ300,Rep!$Z$12:$AQ$12,AH$12))","v":1229320.3199998885},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z300:$AQ300,Rep!$Z$12:$AQ$12,AI$12))","v":1693625.3999997675},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z300:$AQ300,Rep!$Z$12:$AQ$12,AJ$12))","v":2278336.3199998736},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z300:$AQ300,Rep!$Z$12:$AQ$12,AK$12))","v":2841682.7999999225},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z300:$AQ300,Rep!$Z$12:$AQ$12,AL$12))","v":3290501.6399995685},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z300:$AQ300,Rep!$Z$12:$AQ$12,AM$12))","v":3768098.3999996781},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z300:$AQ300,Rep!$Z$12:$AQ$12,AN$12))","v":4234395.000000596},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z300:$AQ300,Rep!$Z$12:$AQ$12,AO$12))","v":5392623.5999999642},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z300:$AQ300,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,{"$f":"H31","v":"ПАССИВЫ"},{"$f":"Items!$BK$32","v":"Задолженность по управленческим расходам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,34939965.008440286,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z301:$AQ301,Rep!$Z$12:$AQ$12,AA$12))","v":-44786.666666667908},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z301:$AQ301,Rep!$Z$12:$AQ$12,AB$12))","v":32927.772844269872},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z301:$AQ301,Rep!$Z$12:$AQ$12,AC$12))","v":355849.53876348026},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z301:$AQ301,Rep!$Z$12:$AQ$12,AD$12))","v":1140426.5199424028},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z301:$AQ301,Rep!$Z$12:$AQ$12,AE$12))","v":1187746.8674699441},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z301:$AQ301,Rep!$Z$12:$AQ$12,AF$12))","v":3916193.4966674149},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z301:$AQ301,Rep!$Z$12:$AQ$12,AG$12))","v":8199883.5886004195},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z301:$AQ301,Rep!$Z$12:$AQ$12,AH$12))","v":4662431.4176475517},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z301:$AQ301,Rep!$Z$12:$AQ$12,AI$12))","v":13138886.94473628},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z301:$AQ301,Rep!$Z$12:$AQ$12,AJ$12))","v":24310589.153041027},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z301:$AQ301,Rep!$Z$12:$AQ$12,AK$12))","v":9808037.7188623026},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z301:$AQ301,Rep!$Z$12:$AQ$12,AL$12))","v":24921397.567827851},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z301:$AQ301,Rep!$Z$12:$AQ$12,AM$12))","v":42144217.825805716},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z301:$AQ301,Rep!$Z$12:$AQ$12,AN$12))","v":13894270.945878156},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z301:$AQ301,Rep!$Z$12:$AQ$12,AO$12))","v":34939965.008440286},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z301:$AQ301,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H31","v":"ПАССИВЫ"},{"$f":"Items!$BK$24","v":"Задолженность перед персоналом"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,37499251.801704496,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z302:$AQ302,Rep!$Z$12:$AQ$12,AA$12))","v":892844.49375000002},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z302:$AQ302,Rep!$Z$12:$AQ$12,AB$12))","v":1085963.3343749996},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z302:$AQ302,Rep!$Z$12:$AQ$12,AC$12))","v":1489972.390625},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z302:$AQ302,Rep!$Z$12:$AQ$12,AD$12))","v":2278244.321343746},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z302:$AQ302,Rep!$Z$12:$AQ$12,AE$12))","v":3403190.5717375055},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z302:$AQ302,Rep!$Z$12:$AQ$12,AF$12))","v":4962356.8965008557},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z302:$AQ302,Rep!$Z$12:$AQ$12,AG$12))","v":7289879.0031905621},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z302:$AQ302,Rep!$Z$12:$AQ$12,AH$12))","v":10069054.344979122},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z302:$AQ302,Rep!$Z$12:$AQ$12,AI$12))","v":13512932.137611717},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z302:$AQ302,Rep!$Z$12:$AQ$12,AJ$12))","v":18316505.002392471},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z302:$AQ302,Rep!$Z$12:$AQ$12,AK$12))","v":22462239.097213387},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z302:$AQ302,Rep!$Z$12:$AQ$12,AL$12))","v":25873061.0164873},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z302:$AQ302,Rep!$Z$12:$AQ$12,AM$12))","v":30315401.13399592},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z302:$AQ302,Rep!$Z$12:$AQ$12,AN$12))","v":33939012.184172928},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z302:$AQ302,Rep!$Z$12:$AQ$12,AO$12))","v":37499251.801704496},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z302:$AQ302,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"H31","v":"ПАССИВЫ"},{"$f":"Items!$BK$25","v":"Задолженность по соцсборам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,66437949.69851321,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z303:$AQ303,Rep!$Z$12:$AQ$12,AA$12))","v":905870.08875},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z303:$AQ303,Rep!$Z$12:$AQ$12,AB$12))","v":1232446.5018750001},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z303:$AQ303,Rep!$Z$12:$AQ$12,AC$12))","v":1937994.1781249994},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z303:$AQ303,Rep!$Z$12:$AQ$12,AD$12))","v":3334564.9696687511},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z303:$AQ303,Rep!$Z$12:$AQ$12,AE$12))","v":5336479.9761149995},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z303:$AQ303,Rep!$Z$12:$AQ$12,AF$12))","v":8119301.4690986983},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z303:$AQ303,Rep!$Z$12:$AQ$12,AG$12))","v":12284453.032802094},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z303:$AQ303,Rep!$Z$12:$AQ$12,AH$12))","v":17261848.772833187},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z303:$AQ303,Rep!$Z$12:$AQ$12,AI$12))","v":23434955.328127958},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z303:$AQ303,Rep!$Z$12:$AQ$12,AJ$12))","v":32054736.809146024},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z303:$AQ303,Rep!$Z$12:$AQ$12,AK$12))","v":39489609.013968788},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z303:$AQ303,Rep!$Z$12:$AQ$12,AL$12))","v":45600815.827831596},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z303:$AQ303,Rep!$Z$12:$AQ$12,AM$12))","v":53567907.219291367},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z303:$AQ303,Rep!$Z$12:$AQ$12,AN$12))","v":60060412.664952807},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z303:$AQ303,Rep!$Z$12:$AQ$12,AO$12))","v":66437949.69851321},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z303:$AQ303,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,{"$f":"H34","v":"ПАССИВЫ"},{"$f":"Items!$BK$33","v":"Задолженность по капзатратам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,7033333.3333334923,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z304:$AQ304,Rep!$Z$12:$AQ$12,AA$12))","v":2283888.8888888955},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z304:$AQ304,Rep!$Z$12:$AQ$12,AB$12))","v":1950555.5555555224},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z304:$AQ304,Rep!$Z$12:$AQ$12,AC$12))","v":1547222.2222220898},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z304:$AQ304,Rep!$Z$12:$AQ$12,AD$12))","v":3403888.8888887167},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z304:$AQ304,Rep!$Z$12:$AQ$12,AE$12))","v":3070555.5555553436},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z304:$AQ304,Rep!$Z$12:$AQ$12,AF$12))","v":2667222.2222223282},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z304:$AQ304,Rep!$Z$12:$AQ$12,AG$12))","v":4523888.8888890743},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z304:$AQ304,Rep!$Z$12:$AQ$12,AH$12))","v":4190555.555555582},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z304:$AQ304,Rep!$Z$12:$AQ$12,AI$12))","v":3787222.2222223282},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z304:$AQ304,Rep!$Z$12:$AQ$12,AJ$12))","v":5643888.8888888359},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z304:$AQ304,Rep!$Z$12:$AQ$12,AK$12))","v":5310555.5555558205},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z304:$AQ304,Rep!$Z$12:$AQ$12,AL$12))","v":4907222.2222223282},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z304:$AQ304,Rep!$Z$12:$AQ$12,AM$12))","v":6763888.8888888359},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z304:$AQ304,Rep!$Z$12:$AQ$12,AN$12))","v":6430555.5555558205},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z304:$AQ304,Rep!$Z$12:$AQ$12,AO$12))","v":7033333.3333334923},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z304:$AQ304,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H34","v":"ПАССИВЫ"},{"$f":"Items!$BK$36","v":"Задолженность по налогам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,8214895.8333333731,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z305:$AQ305,Rep!$Z$12:$AQ$12,AA$12))","v":1155624.9999999998},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z305:$AQ305,Rep!$Z$12:$AQ$12,AB$12))","v":1553697.9166666665},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z305:$AQ305,Rep!$Z$12:$AQ$12,AC$12))","v":2233645.833333334},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z305:$AQ305,Rep!$Z$12:$AQ$12,AD$12))","v":3125833.3333333321},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z305:$AQ305,Rep!$Z$12:$AQ$12,AE$12))","v":3438593.75},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z305:$AQ305,Rep!$Z$12:$AQ$12,AF$12))","v":4047708.3333333321},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z305:$AQ305,Rep!$Z$12:$AQ$12,AG$12))","v":4869062.5},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z305:$AQ305,Rep!$Z$12:$AQ$12,AH$12))","v":5110989.5833333284},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z305:$AQ305,Rep!$Z$12:$AQ$12,AI$12))","v":5649270.8333333135},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z305:$AQ305,Rep!$Z$12:$AQ$12,AJ$12))","v":6399791.6666666493},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z305:$AQ305,Rep!$Z$12:$AQ$12,AK$12))","v":6570885.4166666567},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z305:$AQ305,Rep!$Z$12:$AQ$12,AL$12))","v":7038333.3333333284},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z305:$AQ305,Rep!$Z$12:$AQ$12,AM$12))","v":7718020.8333333433},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z305:$AQ305,Rep!$Z$12:$AQ$12,AN$12))","v":7818281.2500000149},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z305:$AQ305,Rep!$Z$12:$AQ$12,AO$12))","v":8214895.8333333731},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z305:$AQ305,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H34","v":"ПАССИВЫ"},{"$f":"Items!$BK$37","v":"Задолженность по НДС"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,141321144.80658722,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z306:$AQ306,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z306:$AQ306,Rep!$Z$12:$AQ$12,AB$12))","v":-288992.09928225842},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z306:$AQ306,Rep!$Z$12:$AQ$12,AC$12))","v":550818.63667629159},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z306:$AQ306,Rep!$Z$12:$AQ$12,AD$12))","v":2286799.8010119982},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z306:$AQ306,Rep!$Z$12:$AQ$12,AE$12))","v":6300869.6609280705},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z306:$AQ306,Rep!$Z$12:$AQ$12,AF$12))","v":11727801.748176903},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z306:$AQ306,Rep!$Z$12:$AQ$12,AG$12))","v":18215917.864094406},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z306:$AQ306,Rep!$Z$12:$AQ$12,AH$12))","v":27470895.584423155},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z306:$AQ306,Rep!$Z$12:$AQ$12,AI$12))","v":36414723.568549991},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z306:$AQ306,Rep!$Z$12:$AQ$12,AJ$12))","v":46773080.870470166},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z306:$AQ306,Rep!$Z$12:$AQ$12,AK$12))","v":56645755.961109281},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z306:$AQ306,Rep!$Z$12:$AQ$12,AL$12))","v":54933738.444685936},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z306:$AQ306,Rep!$Z$12:$AQ$12,AM$12))","v":63371089.949918509},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z306:$AQ306,Rep!$Z$12:$AQ$12,AN$12))","v":88431326.029111624},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z306:$AQ306,Rep!$Z$12:$AQ$12,AO$12))","v":141321144.80658722},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z306:$AQ306,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$38","v":"Задолженность по НП"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,16657028.445690274,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z307:$AQ307,Rep!$Z$12:$AQ$12,AA$12))","v":2235.0630116571433},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z307:$AQ307,Rep!$Z$12:$AQ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z307:$AQ307,Rep!$Z$12:$AQ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z307:$AQ307,Rep!$Z$12:$AQ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z307:$AQ307,Rep!$Z$12:$AQ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z307:$AQ307,Rep!$Z$12:$AQ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z307:$AQ307,Rep!$Z$12:$AQ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z307:$AQ307,Rep!$Z$12:$AQ$12,AH$12))","v":12415166.136494769},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z307:$AQ307,Rep!$Z$12:$AQ$12,AI$12))","v":17330416.012701482},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z307:$AQ307,Rep!$Z$12:$AQ$12,AJ$12))","v":21666316.599061817},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z307:$AQ307,Rep!$Z$12:$AQ$12,AK$12))","v":24667253.877938986},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z307:$AQ307,Rep!$Z$12:$AQ$12,AL$12))","v":17648002.606564045},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z307:$AQ307,Rep!$Z$12:$AQ$12,AM$12))","v":19694550.705109596},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z307:$AQ307,Rep!$Z$12:$AQ$12,AN$12))","v":24293768.350200057},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z307:$AQ307,Rep!$Z$12:$AQ$12,AO$12))","v":16657028.445690274},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z307:$AQ307,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$41","v":"Вложения Учредителей в капитал"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,800000000,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z308:$AQ308,Rep!$Z$12:$AQ$12,AA$12))","v":800000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z308:$AQ308,Rep!$Z$12:$AQ$12,AB$12))","v":800000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z308:$AQ308,Rep!$Z$12:$AQ$12,AC$12))","v":800000000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z308:$AQ308,Rep!$Z$12:$AQ$12,AD$12))","v":800000000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z308:$AQ308,Rep!$Z$12:$AQ$12,AE$12))","v":800000000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z308:$AQ308,Rep!$Z$12:$AQ$12,AF$12))","v":800000000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z308:$AQ308,Rep!$Z$12:$AQ$12,AG$12))","v":800000000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z308:$AQ308,Rep!$Z$12:$AQ$12,AH$12))","v":800000000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z308:$AQ308,Rep!$Z$12:$AQ$12,AI$12))","v":800000000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z308:$AQ308,Rep!$Z$12:$AQ$12,AJ$12))","v":800000000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z308:$AQ308,Rep!$Z$12:$AQ$12,AK$12))","v":800000000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z308:$AQ308,Rep!$Z$12:$AQ$12,AL$12))","v":800000000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z308:$AQ308,Rep!$Z$12:$AQ$12,AM$12))","v":800000000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z308:$AQ308,Rep!$Z$12:$AQ$12,AN$12))","v":800000000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z308:$AQ308,Rep!$Z$12:$AQ$12,AO$12))","v":800000000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z308:$AQ308,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$39","v":"Остаток долга по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z309:$AQ309,Rep!$Z$12:$AQ$12,AA$12))","v":700000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z309:$AQ309,Rep!$Z$12:$AQ$12,AB$12))","v":840000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z309:$AQ309,Rep!$Z$12:$AQ$12,AC$12))","v":918683006.89353323},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z309:$AQ309,Rep!$Z$12:$AQ$12,AD$12))","v":912321402.95298195},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z309:$AQ309,Rep!$Z$12:$AQ$12,AE$12))","v":835614560.91719246},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z309:$AQ309,Rep!$Z$12:$AQ$12,AF$12))","v":716241052.21473646},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z309:$AQ309,Rep!$Z$12:$AQ$12,AG$12))","v":596867543.51228046},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z309:$AQ309,Rep!$Z$12:$AQ$12,AH$12))","v":477494034.80982447},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z309:$AQ309,Rep!$Z$12:$AQ$12,AI$12))","v":358120526.10736847},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z309:$AQ309,Rep!$Z$12:$AQ$12,AJ$12))","v":238747017.40491247},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z309:$AQ309,Rep!$Z$12:$AQ$12,AK$12))","v":119373508.70245624},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z309:$AQ309,Rep!$Z$12:$AQ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z309:$AQ309,Rep!$Z$12:$AQ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z309:$AQ309,Rep!$Z$12:$AQ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z309:$AQ309,Rep!$Z$12:$AQ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z309:$AQ309,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$40","v":"Задолженность по выплате %% по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z310:$AQ310,Rep!$Z$12:$AQ$12,AA$12))","v":10500000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z310:$AQ310,Rep!$Z$12:$AQ$12,AB$12))","v":12600000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z310:$AQ310,Rep!$Z$12:$AQ$12,AC$12))","v":13780245.103403002},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z310:$AQ310,Rep!$Z$12:$AQ$12,AD$12))","v":13684821.044294745},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z310:$AQ310,Rep!$Z$12:$AQ$12,AE$12))","v":12534218.41375789},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z310:$AQ310,Rep!$Z$12:$AQ$12,AF$12))","v":10743615.783221066},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z310:$AQ310,Rep!$Z$12:$AQ$12,AG$12))","v":8953013.1526842117},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z310:$AQ310,Rep!$Z$12:$AQ$12,AH$12))","v":7162410.5221473575},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z310:$AQ310,Rep!$Z$12:$AQ$12,AI$12))","v":5371807.8916105032},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z310:$AQ310,Rep!$Z$12:$AQ$12,AJ$12))","v":3581205.2610737085},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z310:$AQ310,Rep!$Z$12:$AQ$12,AK$12))","v":1790602.6305368543},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z310:$AQ310,Rep!$Z$12:$AQ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z310:$AQ310,Rep!$Z$12:$AQ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z310:$AQ310,Rep!$Z$12:$AQ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z310:$AQ310,Rep!$Z$12:$AQ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z310:$AQ310,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Calc!$H$873","v":"Остаток долга по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z311:$AQ311,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z311:$AQ311,Rep!$Z$12:$AQ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z311:$AQ311,Rep!$Z$12:$AQ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z311:$AQ311,Rep!$Z$12:$AQ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z311:$AQ311,Rep!$Z$12:$AQ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z311:$AQ311,Rep!$Z$12:$AQ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z311:$AQ311,Rep!$Z$12:$AQ$12,AG$12))","v":147618282.19622037},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z311:$AQ311,Rep!$Z$12:$AQ$12,AH$12))","v":118796364.0279569},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z311:$AQ311,Rep!$Z$12:$AQ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z311:$AQ311,Rep!$Z$12:$AQ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z311:$AQ311,Rep!$Z$12:$AQ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z311:$AQ311,Rep!$Z$12:$AQ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z311:$AQ311,Rep!$Z$12:$AQ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z311:$AQ311,Rep!$Z$12:$AQ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z311:$AQ311,Rep!$Z$12:$AQ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z311:$AQ311,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Calc!$H$881","v":"Задолженность по %% по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z312:$AQ312,Rep!$Z$12:$AQ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z312:$AQ312,Rep!$Z$12:$AQ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z312:$AQ312,Rep!$Z$12:$AQ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z312:$AQ312,Rep!$Z$12:$AQ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z312:$AQ312,Rep!$Z$12:$AQ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z312:$AQ312,Rep!$Z$12:$AQ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z312:$AQ312,Rep!$Z$12:$AQ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z312:$AQ312,Rep!$Z$12:$AQ$12,AH$12))","v":4745432.6862075478},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z312:$AQ312,Rep!$Z$12:$AQ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z312:$AQ312,Rep!$Z$12:$AQ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z312:$AQ312,Rep!$Z$12:$AQ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z312:$AQ312,Rep!$Z$12:$AQ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z312:$AQ312,Rep!$Z$12:$AQ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z312:$AQ312,Rep!$Z$12:$AQ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z312:$AQ312,Rep!$Z$12:$AQ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z312:$AQ312,Rep!$Z$12:$AQ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":46}]
[{"$f":"ROW()","v":47}]
[{"$f":"ROW()","v":48}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,{"$f":"Items!$BK$42","v":"БАЛАНС"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X51)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(ABS(SUM($Z51:$AQ51))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"X16-X29","v":0},null,null,{"$f":"IF(AA$11=\"\",0,$AA16-$AA29)","v":-4.76837158203125E-7},{"$f":"IF(AB$11=\"\",0,$AA16-$AA29)","v":-4.76837158203125E-7},-4.76837158203125E-7,-4.76837158203125E-7,-4.76837158203125E-7,-4.76837158203125E-7,-4.76837158203125E-7,-4.76837158203125E-7,-4.76837158203125E-7,-4.76837158203125E-7,-4.76837158203125E-7,-4.76837158203125E-7,-4.76837158203125E-7,-4.76837158203125E-7,-4.76837158203125E-7,0]
[]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,{"$f":"Items!$BS$35","v":"Итоговый финпоток"},null,null,null,null,"руб.",null,null,null,null,null,null,{"$f":"X53-CF!$X$127","v":0},null,null,null,{"$f":"SUM($Z53:$AQ53)","v":2805258108.19627},null,null,{"$f":"IF(AA$11=\"\",0,AA$22-Z$22)","v":1139759874.3755608},{"$f":"IF(AB$11=\"\",0,AB$22-AA$22)","v":-165603559.83787906},-145455180.07308233,-350010360.57104605,-252173382.70365298,-168668033.11098853,-57849358.078911811,0,17895824.481361628,132388150.15532529,243712889.73096663,278150040.14536875,361589954.02710891,564302450.21084058,1207218799.4452982,0]
[null,null,null,null,null,null,null,"в т.ч. представление через изменения (дельты):"]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ",null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS(X55-SUM(X56:X75))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF(X$11=\"\",0,SUM(X56:X75))","v":5106634952.278306},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA56:AA75))","v":1437462827.0248327},{"$f":"IF(AB$11=\"\",0,SUM(AB56:AB75))","v":57835668.178324118},-1646615.5612738281,-57601219.902470835,-68761443.058497593,-15709059.913189515,254247082.86034802,207809840.789015,198684347.22687751,468099640.22523165,433777738.49404031,410038358.41194922,643056789.08957171,572716396.11855781,566624602.29499006,0]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,{"$f":"H55","v":"ИЗМЕНЕНИЯ ПАССИВОВ"},{"$f":"Items!$BO$34","v":"Чистая прибыль"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,PL!X$161)","v":3368899247.8251429},null,null,{"$f":"IF(AA$11=\"\",0,PL!AA$161)","v":-78766597.879829317},{"$f":"IF(AB$11=\"\",0,PL!AB$161)","v":-89894531.008971676},{"$f":"IF(AC$11=\"\",0,PL!AC$161)","v":-94565976.038467914},{"$f":"IF(AD$11=\"\",0,PL!AD$161)","v":-76969341.458274782},{"$f":"IF(AE$11=\"\",0,PL!AE$161)","v":-29955085.738275416},{"$f":"IF(AF$11=\"\",0,PL!AF$161)","v":50765100.77849859},{"$f":"IF(AG$11=\"\",0,PL!AG$161)","v":153529578.64665854},{"$f":"IF(AH$11=\"\",0,PL!AH$161)","v":254946862.54912293},{"$f":"IF(AI$11=\"\",0,PL!AI$161)","v":334912659.1728301},{"$f":"IF(AJ$11=\"\",0,PL!AJ$161)","v":457521170.10283417},{"$f":"IF(AK$11=\"\",0,PL!AK$161)","v":465335948.46888417},{"$f":"IF(AL$11=\"\",0,PL!AL$161)","v":484911107.50713336},{"$f":"IF(AM$11=\"\",0,PL!AM$161)","v":520221699.06886733},{"$f":"IF(AN$11=\"\",0,PL!AN$161)","v":494471620.03665686},{"$f":"IF(AO$11=\"\",0,PL!AO$161)","v":522435033.61747611},{"$f":"IF(AP$11=\"\",0,PL!AP$161)","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,{"$f":"H55","v":"ИЗМЕНЕНИЯ ПАССИВОВ"},{"$f":"Items!$BK$17","v":"Авансы полученные"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,X31-W31)","v":620239511.92556095},null,null,{"$f":"IF(AA$11=\"\",0,AA31-Z31)","v":203360.69692799996},{"$f":"IF(AB$11=\"\",0,AB31-AA31)","v":4587242.8064621501},9230348.166288184,16226114.964137089,28775547.074027061,37904315.418529913,48439660.227091014,64789257.685797572,67775807.970259428,79472618.807170987,70806441.299278259,22689560.566275597,70106441.236822605,74077685.795136929,25155109.211356163,0]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,{"$f":"H55","v":"ИЗМЕНЕНИЯ ПАССИВОВ"},{"$f":"Items!$BK$23","v":"Кредиторская задолженность"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,X32-W32)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,AA32-Z32)","v":325727.5},646996.02653333172,1222518.0962586664,2040868.1968826428,2953347.8044601977,3868300.1585811377,5584114.6917939782,7140847.2914531231,8150017.3989291191,9788749.7858352661,8446685.9272227287,7184748.4538965225,9598546.4864907265,-7591756.7367649078,-59359711.081572533,0]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,{"$f":"H56","v":"ИЗМЕНЕНИЯ ПАССИВОВ"},{"$f":"Items!$BK$31","v":"Задолженность по прямым расходам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,5392623.5999999642,null,null,{"$f":"IF(AA$11=\"\",0,AA33-Z33)","v":4659.839999999851},25038.239999998594,54338.400000004796,103911.35999999521,154513.91999999015,214187.2799999956,297057.71999995783,375613.5599999465,464305.079999879,584710.9200001061,563346.48000004888,448818.83999964595,477596.76000010967,466296.60000091791,1158228.5999993682,0]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,{"$f":"H57","v":"ИЗМЕНЕНИЯ ПАССИВОВ"},{"$f":"Items!$BK$32","v":"Задолженность по управленческим расходам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,34939965.008440286,null,null,{"$f":"IF(AA$11=\"\",0,AA34-Z34)","v":-44786.666666667908},77714.43951093778,322921.76591921039,784576.98117892258,47320.34752754122,2728446.6291974708,4283690.0919330046,-3537452.1709528677,8476455.5270887278,11171702.208304748,-14502551.434178725,15113359.848965548,17222820.257977866,-28249946.879927561,21045694.06256213,0]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,{"$f":"H57","v":"ИЗМЕНЕНИЯ ПАССИВОВ"},{"$f":"Items!$BK$24","v":"Задолженность перед персоналом"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,37499251.801704496,null,null,{"$f":"IF(AA$11=\"\",0,AA35-Z35)","v":892844.49375000002},193118.8406249996,404009.05625000037,788271.93071874604,1124946.2503937595,1559166.3247633502,2327522.1066897064,2779175.3417885602,3443877.7926325947,4803572.8647807539,4145734.0948209167,3410821.9192739129,4442340.11750862,3623611.0501770079,3560239.6175315678,0]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,{"$f":"H57","v":"ИЗМЕНЕНИЯ ПАССИВОВ"},{"$f":"Items!$BK$25","v":"Задолженность по соцсборам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,66437949.69851321,null,null,{"$f":"IF(AA$11=\"\",0,AA36-Z36)","v":905870.08875},326576.41312500008,705547.67624999932,1396570.7915437517,2001915.0064462484,2782821.4929836988,4165151.5637033954,4977395.7400310934,6173106.5552947707,8619781.4810180664,7434872.2048227638,6111206.813862808,7967091.3914597705,6492505.4456614405,6377537.0335604027,0]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,{"$f":"H60","v":"ИЗМЕНЕНИЯ ПАССИВОВ"},{"$f":"Items!$BK$33","v":"Задолженность по капзатратам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,7033333.3333334923,null,null,{"$f":"IF(AA$11=\"\",0,AA37-Z37)","v":2283888.8888888955},-333333.33333337307,-403333.33333343267,1856666.6666666269,-333333.33333337307,-403333.33333301544,1856666.6666667461,-333333.33333349228,-403333.33333325386,1856666.6666665077,-333333.33333301544,-403333.33333349228,1856666.6666665077,-333333.33333301544,602777.77777767181,0]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,{"$f":"H60","v":"ИЗМЕНЕНИЯ ПАССИВОВ"},{"$f":"Items!$BK$36","v":"Задолженность по налогам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,8214895.8333333731,null,null,{"$f":"IF(AA$11=\"\",0,AA38-Z38)","v":1155624.9999999998},398072.91666666674,679947.91666666744,892187.49999999814,312760.41666666791,609114.58333333209,821354.16666666791,241927.08333332837,538281.2499999851,750520.83333333582,171093.75000000745,467447.91666667163,679687.5000000149,100260.41666667163,396614.58333335817,0]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,{"$f":"H60","v":"ИЗМЕНЕНИЯ ПАССИВОВ"},{"$f":"Items!$BK$37","v":"Задолженность по НДС"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,141321144.80658722,null,null,{"$f":"IF(AA$11=\"\",0,AA39-Z39)","v":0},-288992.09928225842,839810.73595855001,1735981.1643357067,4014069.8599160723,5426932.087248832,6488116.1159175038,9254977.7203287482,8943827.9841268361,10358357.301920176,9872675.0906391144,-1712017.5164233446,8437351.5052325726,25060236.079193115,52889818.777475595,0]
[{"$f":"ROW()","v":66},null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ",{"$f":"Items!$BK$38","v":"Задолженность по НП"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,16657028.445690274,null,null,{"$f":"IF(AA$11=\"\",0,AA40-Z40)","v":2235.0630116571433},-2235.0630116571433,0,0,0,0,0,12415166.136494769,4915249.8762067128,4335900.5863603354,3000937.2788771689,-7019251.2713749409,2046548.0985455513,4599217.6450904608,-7636739.9045097828,0]
[{"$f":"ROW()","v":67},null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ",{"$f":"Items!$BK$41","v":"Вложения Учредителей в капитал"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,800000000,null,null,{"$f":"IF(AA$11=\"\",0,AA41-Z41)","v":800000000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":68},null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ",{"$f":"Items!$BK$39","v":"Остаток долга по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,AA42-Z42)","v":700000000},140000000,78683006.89353323,-6361603.940551281,-76706842.03578949,-119373508.702456,-119373508.702456,-119373508.702456,-119373508.702456,-119373508.702456,-119373508.70245624,-119373508.70245624,0,0,0,0]
[{"$f":"ROW()","v":69},null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ",{"$f":"Items!$BK$40","v":"Задолженность по выплате %% по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,AA43-Z43)","v":10500000},2100000,1180245.103403002,-95424.059108257294,-1150602.6305368543,-1790602.6305368245,-1790602.6305368543,-1790602.6305368543,-1790602.6305368543,-1790602.6305367947,-1790602.6305368543,-1790602.6305368543,0,0,0,0]
[{"$f":"ROW()","v":70},null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ",{"$f":"Calc!$H$873","v":"Остаток долга по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,AA44-Z44)","v":0},0,0,0,0,0,147618282.19622037,-28821918.168263465,-118796364.0279569,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":71},null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ",{"$f":"Calc!$H$881","v":"Задолженность по %% по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,AA45-Z45)","v":0},0,0,0,0,0,0,4745432.6862075478,-4745432.6862075478,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":72}]
[{"$f":"ROW()","v":73}]
[{"$f":"ROW()","v":74}]
[{"$f":"ROW()","v":75},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[]
[{"$f":"ROW()","v":77},null,null,null,null,null,null,"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)",null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS(X77-SUM(X78:X88))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF(X$11=\"\",0,SUM(X78:X88))","v":-2301376844.0820341},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA78:AA88))","v":-297702952.64927155},-223439228.01620331,-143808564.5118086,-292409140.66857529,-183411939.64515561,-152958973.19779849,-312096440.93925941,-207809840.78901485,-180788522.74551561,-335711490.06990504,-190064848.76307237,-131888318.26658237,-281466835.06246483,-8413945.9077182412,640594197.15031195,0]
[{"$f":"ROW()","v":78},null,null,null,null,null,null,{"$f":"H77","v":"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)"},{"$f":"I17","v":"Внеоборотные активы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,-(X17-W17))","v":-2039387952.9199796},null,null,{"$f":"IF(AA$11=\"\",0,-(AA17-Z17))","v":-292792128.44954658},-189928022.76287758,-133607990.79308569,-237865678.166345,-160090955.33332026,-110968631.29144573,-211329315.27924681,-130262301.58878088,-78409025.890727043,-176185777.73584795,-92808373.016760588,-39282968.889554262,-136025854.90499306,-51997541.915904045,2166613.0984559059,0]
[{"$f":"ROW()","v":79},null,null,null,null,null,null,{"$f":"H77","v":"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)"},{"$f":"I18","v":"Дебиторская задолженность"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,-(X18-W18))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":80},null,null,null,null,null,null,{"$f":"H77","v":"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)"},"Запасы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,-(X19-W19))","v":-59744147.951038599},null,null,-3702750.9000000008,-7272902.7556000017,-12833670.392666662,-21001064.251520678,-30950204.125228614,-42515040.834619284,-58196044.885382622,-74954896.237361908,-92774454.823103309,-104345001.95426685,-90521509.873916924,-92051219.847014189,-102566283.71258104,40019289.813148379,633921606.8290751,0]
[{"$f":"ROW()","v":81},null,null,null,null,null,null,{"$f":"H77","v":"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)"},"Незавершенное производство",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,-(X20-W20))","v":-171925298.76657104},null,null,-1208073.299725,-1677191.3866145841,-2808569.9927229164,-5159064.9173763096,-7537446.8532733768,-9891967.7384001315,-14187747.441296697,-17759309.629538715,-20021708.698351979,-26797377.046456814,-21901632.539061546,-10970796.196680546,-14491363.111557484,-11602360.471629143,-5910689.4438858032,0]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,{"$f":"H80","v":"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)"},"Авансы выданные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,-(X21-W21))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,-(AA21-Z21))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":83},null,null,null,null,null,null,null,null,null,null,null,"руб."]
[{"$f":"ROW()","v":84},null,null,null,null,null,null,{"$f":"H81","v":"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)"},"ДЗ по возмещению НДС с капзатрат",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,-(X23-W23))","v":-30319444.444444418},null,null,{"$f":"IF(AA$11=\"\",0,-(AA23-Z23))","v":0},-24561111.111111123,5441666.6666666903,-28383333.333333313,15166666.666666642,10416666.666666657,-28383333.333333284,15166666.666666657,10416666.666666716,-28383333.333333433,15166666.666666687,10416666.666666627,-28383333.333333254,15166666.666666567,10416666.666666746,0]
[{"$f":"ROW()","v":85}]
[{"$f":"ROW()","v":86}]
[{"$f":"ROW()","v":87}]
[{"$f":"ROW()","v":88},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,"ФИНПОТОК РАСЧЕТНО ЧЕРЕЗ ИЗМЕНЕНИЯ",null,null,null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS(X90-CF!$X$127)<SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16),0,1)","v":0},null,null,null,{"$f":"X55+X77","v":2805258108.1962719},null,null,{"$f":"AA55+AA77","v":1139759874.3755612},-165603559.83787918,-145455180.07308245,-350010360.57104611,-252173382.70365322,-168668033.11098802,-57849358.078911394,0,17895824.481361896,132388150.1553266,243712889.73096794,278150040.14536685,361589954.02710688,564302450.21083951,1207218799.445302,0]
[]
[{"$f":"ROW()","v":92},null,null,null,null,null,null,{"$f":"Items!$BK$42","v":"БАЛАНС"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X92)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(ABS(SUM($Z92:$AQ92))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"X53-X90","v":0},null,null,{"$f":"IF(AA$11=\"\",0,$AA53-$AA90)","v":-4.76837158203125E-7},{"$f":"IF(AB$11=\"\",0,$AA53-$AA90)","v":-4.76837158203125E-7},-4.76837158203125E-7,-4.76837158203125E-7,-4.76837158203125E-7,-4.76837158203125E-7,-4.76837158203125E-7,-4.76837158203125E-7,-4.76837158203125E-7,-4.76837158203125E-7,-4.76837158203125E-7,-4.76837158203125E-7,-4.76837158203125E-7,-4.76837158203125E-7,-4.76837158203125E-7,0]

{"sheet":"FinEcAn","index":24,"n_rows":280,"n_cols":42,"rows_kept":280,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":7},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},23,24,25,26,27,28,29,30,31,32,33,34,35,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":6},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":22},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":23},24,25,26,27,28,29,30,31,32,33,34,35,36,""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I49\")","v":"FinEcAn"},null,null,{"$f":"INDIRECT(\"START!K49\")","v":"Финансово-экономический анализ проекта"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-07-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2032-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2033-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2034-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2035-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2036-06-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2032-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2033-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2034-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2035-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2036-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"6 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"7 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"8 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"9 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"10 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"11 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"12 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"13 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"14 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"15 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$AR14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99177)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99177)","v":0},{"$f":"SUM(T$15:T$99177)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null," ",null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,"ВЕС ПО ПЕРИОДАМ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z16:$AQ16)","v":30.5},"*",null,{"$f":"IF(AA$11=\"\",0,3)","v":3},{"$f":"IF(OR(AB$11=\"\",AA16-0.5<0),0,5)","v":5},{"$f":"IF(OR(AC$11=\"\",AB16-0.5<0),0,AB16-0.5)","v":4.5},4,3.5,3,2.5,2,1.5,1,0.5,0,0,0,0,0]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"ВЕС ПО ПЕРИОДАМ"},"Весовой коэффициент",null,null,null,"%",null,null,null,null,null,null,{"$f":"IF(ABS($X17-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z17:$AQ17)","v":1},null,null,{"$f":"IF(OR(AA$11=\"\",$X16=0),0,AA16/$X16)","v":9.8360655737704916E-2},{"$f":"IF(OR(AB$11=\"\",$X16=0),0,AB16/$X16)","v":0.16393442622950818},0.14754098360655737,0.13114754098360656,0.11475409836065574,9.8360655737704916E-2,8.1967213114754092E-2,6.5573770491803282E-2,4.9180327868852458E-2,3.2786885245901641E-2,1.6393442622950821E-2,0,0,0,0,0]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":19}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ"]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,{"$f":"H20","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"KPI!$I$48","v":"Наиболее ликвидные активы (А1)"},null,null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X21+$X24+$X28+$X30-BS!$X$16)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z21:$AQ21,$Z$11:$AQ$11,MAX($Z$11:$AQ$11))","v":2835577552.6407146},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA22:AA$41,$I22:$I$41,$I21))","v":1139759874.3755608},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB22:AB$41,$I22:$I$41,$I21))","v":998717425.64879286},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC22:AC$41,$I22:$I$41,$I21))","v":847820578.90904379},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD22:AD$41,$I22:$I$41,$I21))","v":526193551.67133105},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE22:AE$41,$I22:$I$41,$I21))","v":258853502.30101144},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF22:AF$41,$I22:$I$41,$I21))","v":79768802.523356259},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG22:AG$41,$I22:$I$41,$I21))","v":50302777.777777731},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH22:AH$41,$I22:$I$41,$I21))","v":35136111.111111075},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI22:AI$41,$I22:$I$41,$I21))","v":42615268.925805986},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ22:AJ$41,$I22:$I$41,$I21))","v":203386752.41446471},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK22:AK$41,$I22:$I$41,$I21))","v":431932975.47876465},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL22:AL$41,$I22:$I$41,$I21))","v":699666348.95746684},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM22:AM$41,$I22:$I$41,$I21))","v":1089639636.317909},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN22:AN$41,$I22:$I$41,$I21))","v":1638775419.862083},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO22:AO$41,$I22:$I$41,$I21))","v":2835577552.6407146},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP22:AP$41,$I22:$I$41,$I21))","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"H20","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I21","v":"Наиболее ликвидные активы (А1)"},{"$f":"KPI!$I$49","v":"Денежные средства"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X22-BS!$X$22)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,2805258108.19627,null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$22)","v":1139759874.3755608},{"$f":"IF(AB$11=\"\",0,BS!AB$22)","v":974156314.5376817},{"$f":"IF(AC$11=\"\",0,BS!AC$22)","v":828701134.46459937},{"$f":"IF(AD$11=\"\",0,BS!AD$22)","v":478690773.89355332},{"$f":"IF(AE$11=\"\",0,BS!AE$22)","v":226517391.18990034},{"$f":"IF(AF$11=\"\",0,BS!AF$22)","v":57849358.078911811},{"$f":"IF(AG$11=\"\",0,BS!AG$22)","v":0},{"$f":"IF(AH$11=\"\",0,BS!AH$22)","v":0},{"$f":"IF(AI$11=\"\",0,BS!AI$22)","v":17895824.481361628},{"$f":"IF(AJ$11=\"\",0,BS!AJ$22)","v":150283974.63668692},{"$f":"IF(AK$11=\"\",0,BS!AK$22)","v":393996864.36765355},{"$f":"IF(AL$11=\"\",0,BS!AL$22)","v":672146904.5130223},{"$f":"IF(AM$11=\"\",0,BS!AM$22)","v":1033736858.5401312},{"$f":"IF(AN$11=\"\",0,BS!AN$22)","v":1598039308.7509718},{"$f":"IF(AO$11=\"\",0,BS!AO$22)","v":2805258108.19627},{"$f":"IF(AP$11=\"\",0,BS!AP$22)","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H20","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I21","v":"Наиболее ликвидные активы (А1)"},{"$f":"KPI!$I$50","v":"Финансовые вложения"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X23-BS!$X$23)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,30319444.444444418,null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$23)","v":0},{"$f":"IF(AB$11=\"\",0,BS!AB$23)","v":24561111.111111123},{"$f":"IF(AC$11=\"\",0,BS!AC$23)","v":19119444.444444433},{"$f":"IF(AD$11=\"\",0,BS!AD$23)","v":47502777.777777746},{"$f":"IF(AE$11=\"\",0,BS!AE$23)","v":32336111.111111104},{"$f":"IF(AF$11=\"\",0,BS!AF$23)","v":21919444.444444448},{"$f":"IF(AG$11=\"\",0,BS!AG$23)","v":50302777.777777731},{"$f":"IF(AH$11=\"\",0,BS!AH$23)","v":35136111.111111075},{"$f":"IF(AI$11=\"\",0,BS!AI$23)","v":24719444.444444358},{"$f":"IF(AJ$11=\"\",0,BS!AJ$23)","v":53102777.777777791},{"$f":"IF(AK$11=\"\",0,BS!AK$23)","v":37936111.111111104},{"$f":"IF(AL$11=\"\",0,BS!AL$23)","v":27519444.444444478},{"$f":"IF(AM$11=\"\",0,BS!AM$23)","v":55902777.777777731},{"$f":"IF(AN$11=\"\",0,BS!AN$23)","v":40736111.111111164},{"$f":"IF(AO$11=\"\",0,BS!AO$23)","v":30319444.444444418},{"$f":"IF(AP$11=\"\",0,BS!AP$23)","v":0}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,{"$f":"H20","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"KPI!$I$51","v":"Быстро реализуемые активы (А2)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,171925298.76657104,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA25:AA$41,$I25:$I$41,$I24))","v":1208073.299725},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB25:AB$41,$I25:$I$41,$I24))","v":2885264.6863395842},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC25:AC$41,$I25:$I$41,$I24))","v":5693834.6790625006},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD25:AD$41,$I25:$I$41,$I24))","v":10852899.59643881},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE25:AE$41,$I25:$I$41,$I24))","v":18390346.449712187},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF25:AF$41,$I25:$I$41,$I24))","v":28282314.188112319},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG25:AG$41,$I25:$I$41,$I24))","v":42470061.629409015},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH25:AH$41,$I25:$I$41,$I24))","v":60229371.25894773},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI25:AI$41,$I25:$I$41,$I24))","v":80251079.957299709},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ25:AJ$41,$I25:$I$41,$I24))","v":107048457.00375652},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK25:AK$41,$I25:$I$41,$I24))","v":128950089.54281807},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL25:AL$41,$I25:$I$41,$I24))","v":139920885.73949862},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM25:AM$41,$I25:$I$41,$I24))","v":154412248.8510561},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN25:AN$41,$I25:$I$41,$I24))","v":166014609.32268524},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO25:AO$41,$I25:$I$41,$I24))","v":171925298.76657104},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP25:AP$41,$I25:$I$41,$I24))","v":0}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,{"$f":"H20","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I24","v":"Быстро реализуемые активы (А2)"},{"$f":"KPI!$I$52","v":"Незавершенное производство"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X25-BS!$X$20)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,171925298.76657104,null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$20)","v":1208073.299725},{"$f":"IF(AB$11=\"\",0,BS!AB$20)","v":2885264.6863395842},{"$f":"IF(AC$11=\"\",0,BS!AC$20)","v":5693834.6790625006},{"$f":"IF(AD$11=\"\",0,BS!AD$20)","v":10852899.59643881},{"$f":"IF(AE$11=\"\",0,BS!AE$20)","v":18390346.449712187},{"$f":"IF(AF$11=\"\",0,BS!AF$20)","v":28282314.188112319},{"$f":"IF(AG$11=\"\",0,BS!AG$20)","v":42470061.629409015},{"$f":"IF(AH$11=\"\",0,BS!AH$20)","v":60229371.25894773},{"$f":"IF(AI$11=\"\",0,BS!AI$20)","v":80251079.957299709},{"$f":"IF(AJ$11=\"\",0,BS!AJ$20)","v":107048457.00375652},{"$f":"IF(AK$11=\"\",0,BS!AK$20)","v":128950089.54281807},{"$f":"IF(AL$11=\"\",0,BS!AL$20)","v":139920885.73949862},{"$f":"IF(AM$11=\"\",0,BS!AM$20)","v":154412248.8510561},{"$f":"IF(AN$11=\"\",0,BS!AN$20)","v":166014609.32268524},{"$f":"IF(AO$11=\"\",0,BS!AO$20)","v":171925298.76657104},{"$f":"IF(AP$11=\"\",0,BS!AP$20)","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,{"$f":"H20","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I24","v":"Быстро реализуемые активы (А2)"},{"$f":"KPI!$I$53","v":"Дебиторская задолженность"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X26-BS!$X$18)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$18)","v":0},{"$f":"IF(AB$11=\"\",0,BS!AB$18)","v":0},{"$f":"IF(AC$11=\"\",0,BS!AC$18)","v":0},{"$f":"IF(AD$11=\"\",0,BS!AD$18)","v":0},{"$f":"IF(AE$11=\"\",0,BS!AE$18)","v":0},{"$f":"IF(AF$11=\"\",0,BS!AF$18)","v":0},{"$f":"IF(AG$11=\"\",0,BS!AG$18)","v":0},{"$f":"IF(AH$11=\"\",0,BS!AH$18)","v":0},{"$f":"IF(AI$11=\"\",0,BS!AI$18)","v":0},{"$f":"IF(AJ$11=\"\",0,BS!AJ$18)","v":0},{"$f":"IF(AK$11=\"\",0,BS!AK$18)","v":0},{"$f":"IF(AL$11=\"\",0,BS!AL$18)","v":0},{"$f":"IF(AM$11=\"\",0,BS!AM$18)","v":0},{"$f":"IF(AN$11=\"\",0,BS!AN$18)","v":0},{"$f":"IF(AO$11=\"\",0,BS!AO$18)","v":0},{"$f":"IF(AP$11=\"\",0,BS!AP$18)","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,{"$f":"H20","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I24","v":"Быстро реализуемые активы (А2)"},{"$f":"KPI!$I$54","v":"Авансы выданные"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X27-BS!$X$21)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$21)","v":0},{"$f":"IF(AB$11=\"\",0,BS!AB$21)","v":0},{"$f":"IF(AC$11=\"\",0,BS!AC$21)","v":0},{"$f":"IF(AD$11=\"\",0,BS!AD$21)","v":0},{"$f":"IF(AE$11=\"\",0,BS!AE$21)","v":0},{"$f":"IF(AF$11=\"\",0,BS!AF$21)","v":0},{"$f":"IF(AG$11=\"\",0,BS!AG$21)","v":0},{"$f":"IF(AH$11=\"\",0,BS!AH$21)","v":0},{"$f":"IF(AI$11=\"\",0,BS!AI$21)","v":0},{"$f":"IF(AJ$11=\"\",0,BS!AJ$21)","v":0},{"$f":"IF(AK$11=\"\",0,BS!AK$21)","v":0},{"$f":"IF(AL$11=\"\",0,BS!AL$21)","v":0},{"$f":"IF(AM$11=\"\",0,BS!AM$21)","v":0},{"$f":"IF(AN$11=\"\",0,BS!AN$21)","v":0},{"$f":"IF(AO$11=\"\",0,BS!AO$21)","v":0},{"$f":"IF(AP$11=\"\",0,BS!AP$21)","v":0}]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,{"$f":"H24","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"KPI!$I$55","v":"Медленно реализуемые активы (А3)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,59744147.951038599,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA29:AA$41,$I29:$I$41,$I28))","v":3702750.9000000008},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB29:AB$41,$I29:$I$41,$I28))","v":10975653.655600002},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC29:AC$41,$I29:$I$41,$I28))","v":23809324.048266664},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD29:AD$41,$I29:$I$41,$I28))","v":44810388.299787343},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE29:AE$41,$I29:$I$41,$I28))","v":75760592.425015956},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF29:AF$41,$I29:$I$41,$I28))","v":118275633.25963524},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG29:AG$41,$I29:$I$41,$I28))","v":176471678.14501786},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH29:AH$41,$I29:$I$41,$I28))","v":251426574.38237977},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI29:AI$41,$I29:$I$41,$I28))","v":344201029.20548308},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ29:AJ$41,$I29:$I$41,$I28))","v":448546031.15974993},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK29:AK$41,$I29:$I$41,$I28))","v":539067541.03366685},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL29:AL$41,$I29:$I$41,$I28))","v":631118760.88068104},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM29:AM$41,$I29:$I$41,$I28))","v":733685044.59326208},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN29:AN$41,$I29:$I$41,$I28))","v":693665754.7801137},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO29:AO$41,$I29:$I$41,$I28))","v":59744147.951038599},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP29:AP$41,$I29:$I$41,$I28))","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,{"$f":"H24","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I28","v":"Медленно реализуемые активы (А3)"},{"$f":"KPI!$I$56","v":"Запасы"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X29-BS!$X$19)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,59744147.951038599,null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$19)","v":3702750.9000000008},{"$f":"IF(AB$11=\"\",0,BS!AB$19)","v":10975653.655600002},{"$f":"IF(AC$11=\"\",0,BS!AC$19)","v":23809324.048266664},{"$f":"IF(AD$11=\"\",0,BS!AD$19)","v":44810388.299787343},{"$f":"IF(AE$11=\"\",0,BS!AE$19)","v":75760592.425015956},{"$f":"IF(AF$11=\"\",0,BS!AF$19)","v":118275633.25963524},{"$f":"IF(AG$11=\"\",0,BS!AG$19)","v":176471678.14501786},{"$f":"IF(AH$11=\"\",0,BS!AH$19)","v":251426574.38237977},{"$f":"IF(AI$11=\"\",0,BS!AI$19)","v":344201029.20548308},{"$f":"IF(AJ$11=\"\",0,BS!AJ$19)","v":448546031.15974993},{"$f":"IF(AK$11=\"\",0,BS!AK$19)","v":539067541.03366685},{"$f":"IF(AL$11=\"\",0,BS!AL$19)","v":631118760.88068104},{"$f":"IF(AM$11=\"\",0,BS!AM$19)","v":733685044.59326208},{"$f":"IF(AN$11=\"\",0,BS!AN$19)","v":693665754.7801137},{"$f":"IF(AO$11=\"\",0,BS!AO$19)","v":59744147.951038599},{"$f":"IF(AP$11=\"\",0,BS!AP$19)","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,{"$f":"H26","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"KPI!$I$57","v":"Трудно реализуемые активы (А4)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2039387952.9199796,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA31:AA$41,$I31:$I$41,$I30))","v":292792128.44954658},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB31:AB$41,$I31:$I$41,$I30))","v":482720151.21242416},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC31:AC$41,$I31:$I$41,$I30))","v":616328142.00550985},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD31:AD$41,$I31:$I$41,$I30))","v":854193820.17185485},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE31:AE$41,$I31:$I$41,$I30))","v":1014284775.5051751},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF31:AF$41,$I31:$I$41,$I30))","v":1125253406.7966208},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG31:AG$41,$I31:$I$41,$I30))","v":1336582722.0758677},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH31:AH$41,$I31:$I$41,$I30))","v":1466845023.6646485},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI31:AI$41,$I31:$I$41,$I30))","v":1545254049.5553756},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ31:AJ$41,$I31:$I$41,$I30))","v":1721439827.2912235},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK31:AK$41,$I31:$I$41,$I30))","v":1814248200.3079841},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL31:AL$41,$I31:$I$41,$I30))","v":1853531169.1975384},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM31:AM$41,$I31:$I$41,$I30))","v":1989557024.1025314},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN31:AN$41,$I31:$I$41,$I30))","v":2041554566.0184355},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO31:AO$41,$I31:$I$41,$I30))","v":2039387952.9199796},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP31:AP$41,$I31:$I$41,$I30))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H26","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I30","v":"Трудно реализуемые активы (А4)"},{"$f":"KPI!$I$58","v":"Внеоборотные активы"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X31-BS!$X$17)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,2039387952.9199796,null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$17)","v":292792128.44954658},{"$f":"IF(AB$11=\"\",0,BS!AB$17)","v":482720151.21242416},{"$f":"IF(AC$11=\"\",0,BS!AC$17)","v":616328142.00550985},{"$f":"IF(AD$11=\"\",0,BS!AD$17)","v":854193820.17185485},{"$f":"IF(AE$11=\"\",0,BS!AE$17)","v":1014284775.5051751},{"$f":"IF(AF$11=\"\",0,BS!AF$17)","v":1125253406.7966208},{"$f":"IF(AG$11=\"\",0,BS!AG$17)","v":1336582722.0758677},{"$f":"IF(AH$11=\"\",0,BS!AH$17)","v":1466845023.6646485},{"$f":"IF(AI$11=\"\",0,BS!AI$17)","v":1545254049.5553756},{"$f":"IF(AJ$11=\"\",0,BS!AJ$17)","v":1721439827.2912235},{"$f":"IF(AK$11=\"\",0,BS!AK$17)","v":1814248200.3079841},{"$f":"IF(AL$11=\"\",0,BS!AL$17)","v":1853531169.1975384},{"$f":"IF(AM$11=\"\",0,BS!AM$17)","v":1989557024.1025314},{"$f":"IF(AN$11=\"\",0,BS!AN$17)","v":2041554566.0184355},{"$f":"IF(AO$11=\"\",0,BS!AO$17)","v":2039387952.9199796},{"$f":"IF(AP$11=\"\",0,BS!AP$17)","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H31","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"KPI!$I$59","v":"Наиболее срочные обязательства (П1)"},null,null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X32+$X35+$X37+$X39-BS!$X$29)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,620239511.92556095,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA33:AA$41,$I33:$I$41,$I32))","v":529088.19692799996},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB33:AB$41,$I33:$I$41,$I32))","v":5763327.0299234819},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC33:AC$41,$I33:$I$41,$I32))","v":16216193.292470332},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD33:AD$41,$I33:$I$41,$I32))","v":34483176.453490064},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE33:AE$41,$I33:$I$41,$I32))","v":66212071.331977323},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF33:AF$41,$I33:$I$41,$I32))","v":107984686.90908837},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG33:AG$41,$I33:$I$41,$I32))","v":309626744.02419376},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH33:AH$41,$I33:$I$41,$I32))","v":357480363.5193885},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI33:AI$41,$I33:$I$41,$I32))","v":309864392.17441261},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ33:AJ$41,$I33:$I$41,$I32))","v":399125760.76741886},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK33:AK$41,$I33:$I$41,$I32))","v":478378887.99391985},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL33:AL$41,$I33:$I$41,$I32))","v":508253197.01409197},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM33:AM$41,$I33:$I$41,$I32))","v":587958184.7374053},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN33:AN$41,$I33:$I$41,$I32))","v":654444113.79577732},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO33:AO$41,$I33:$I$41,$I32))","v":620239511.92556095},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP33:AP$41,$I33:$I$41,$I32))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H31","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I32","v":"Наиболее срочные обязательства (П1)"},{"$f":"KPI!$I$60","v":"Овердрафт"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X33-BS!$X$44-BS!$X$45)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$44+BS!AA$45)","v":0},{"$f":"IF(AB$11=\"\",0,BS!AB$44+BS!AB$45)","v":0},{"$f":"IF(AC$11=\"\",0,BS!AC$44+BS!AC$45)","v":0},{"$f":"IF(AD$11=\"\",0,BS!AD$44+BS!AD$45)","v":0},{"$f":"IF(AE$11=\"\",0,BS!AE$44+BS!AE$45)","v":0},{"$f":"IF(AF$11=\"\",0,BS!AF$44+BS!AF$45)","v":0},{"$f":"IF(AG$11=\"\",0,BS!AG$44+BS!AG$45)","v":147618282.19622037},{"$f":"IF(AH$11=\"\",0,BS!AH$44+BS!AH$45)","v":123541796.71416445},{"$f":"IF(AI$11=\"\",0,BS!AI$44+BS!AI$45)","v":0},{"$f":"IF(AJ$11=\"\",0,BS!AJ$44+BS!AJ$45)","v":0},{"$f":"IF(AK$11=\"\",0,BS!AK$44+BS!AK$45)","v":0},{"$f":"IF(AL$11=\"\",0,BS!AL$44+BS!AL$45)","v":0},{"$f":"IF(AM$11=\"\",0,BS!AM$44+BS!AM$45)","v":0},{"$f":"IF(AN$11=\"\",0,BS!AN$44+BS!AN$45)","v":0},{"$f":"IF(AO$11=\"\",0,BS!AO$44+BS!AO$45)","v":0},{"$f":"IF(AP$11=\"\",0,BS!AP$44+BS!AP$45)","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,{"$f":"H31","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I32","v":"Наиболее срочные обязательства (П1)"},{"$f":"KPI!$I$61","v":"Кредиторская задолженность"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X34-BS!$X$31-BS!$X$32)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,620239511.92556095,null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$31+BS!AA$32)","v":529088.19692799996},{"$f":"IF(AB$11=\"\",0,BS!AB$31+BS!AB$32)","v":5763327.0299234819},{"$f":"IF(AC$11=\"\",0,BS!AC$31+BS!AC$32)","v":16216193.292470332},{"$f":"IF(AD$11=\"\",0,BS!AD$31+BS!AD$32)","v":34483176.453490064},{"$f":"IF(AE$11=\"\",0,BS!AE$31+BS!AE$32)","v":66212071.331977323},{"$f":"IF(AF$11=\"\",0,BS!AF$31+BS!AF$32)","v":107984686.90908837},{"$f":"IF(AG$11=\"\",0,BS!AG$31+BS!AG$32)","v":162008461.82797337},{"$f":"IF(AH$11=\"\",0,BS!AH$31+BS!AH$32)","v":233938566.80522406},{"$f":"IF(AI$11=\"\",0,BS!AI$31+BS!AI$32)","v":309864392.17441261},{"$f":"IF(AJ$11=\"\",0,BS!AJ$31+BS!AJ$32)","v":399125760.76741886},{"$f":"IF(AK$11=\"\",0,BS!AK$31+BS!AK$32)","v":478378887.99391985},{"$f":"IF(AL$11=\"\",0,BS!AL$31+BS!AL$32)","v":508253197.01409197},{"$f":"IF(AM$11=\"\",0,BS!AM$31+BS!AM$32)","v":587958184.7374053},{"$f":"IF(AN$11=\"\",0,BS!AN$31+BS!AN$32)","v":654444113.79577732},{"$f":"IF(AO$11=\"\",0,BS!AO$31+BS!AO$32)","v":620239511.92556095},{"$f":"IF(AP$11=\"\",0,BS!AP$31+BS!AP$32)","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H31","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"KPI!$I$62","v":"Краткосрочные обязательства (П2)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,317496192.52760231,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA36:AA$41,$I36:$I$41,$I35))","v":5200336.7077338845},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB36:AB$41,$I36:$I$41,$I35))","v":5596297.0620341981},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC36:AC$41,$I36:$I$41,$I35))","v":8199539.2797451988},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD36:AD$41,$I36:$I$41,$I35))","v":15757705.674188945},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE36:AE$41,$I36:$I$41,$I35))","v":23079898.14180585},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF36:AF$41,$I36:$I$41,$I35))","v":35997233.205999516},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG36:AG$41,$I36:$I$41,$I35))","v":56236791.637576498},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH36:AH$41,$I36:$I$41,$I35))","v":82410261.715266585},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI36:AI$41,$I36:$I$41,$I35))","v":114962032.44728284},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ36:AJ$41,$I36:$I$41,$I35))","v":157443245.30966687},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK36:AK$41,$I36:$I$41,$I35))","v":167796019.44131514},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL36:AL$41,$I36:$I$41,$I35))","v":184213072.65895194},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM36:AM$41,$I36:$I$41,$I35))","v":227343174.95634297},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN36:AN$41,$I36:$I$41,$I35))","v":239102021.97987199},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO36:AO$41,$I36:$I$41,$I35))","v":317496192.52760231},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP36:AP$41,$I36:$I$41,$I35))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"H31","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I35","v":"Краткосрочные обязательства (П2)"},{"$f":"KPI!$I$63","v":"Прочие краткосрочные обязательства"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X36-SUM(BS!$X$33:$X$40))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,317496192.52760231,null,null,{"$f":"IF(AA$11=\"\",0,SUM(BS!AA$33:AA$40))","v":5200336.7077338845},{"$f":"IF(AB$11=\"\",0,SUM(BS!AB$33:AB$40))","v":5596297.0620341981},{"$f":"IF(AC$11=\"\",0,SUM(BS!AC$33:AC$40))","v":8199539.2797451988},{"$f":"IF(AD$11=\"\",0,SUM(BS!AD$33:AD$40))","v":15757705.674188945},{"$f":"IF(AE$11=\"\",0,SUM(BS!AE$33:AE$40))","v":23079898.14180585},{"$f":"IF(AF$11=\"\",0,SUM(BS!AF$33:AF$40))","v":35997233.205999516},{"$f":"IF(AG$11=\"\",0,SUM(BS!AG$33:AG$40))","v":56236791.637576498},{"$f":"IF(AH$11=\"\",0,SUM(BS!AH$33:AH$40))","v":82410261.715266585},{"$f":"IF(AI$11=\"\",0,SUM(BS!AI$33:AI$40))","v":114962032.44728284},{"$f":"IF(AJ$11=\"\",0,SUM(BS!AJ$33:AJ$40))","v":157443245.30966687},{"$f":"IF(AK$11=\"\",0,SUM(BS!AK$33:AK$40))","v":167796019.44131514},{"$f":"IF(AL$11=\"\",0,SUM(BS!AL$33:AL$40))","v":184213072.65895194},{"$f":"IF(AM$11=\"\",0,SUM(BS!AM$33:AM$40))","v":227343174.95634297},{"$f":"IF(AN$11=\"\",0,SUM(BS!AN$33:AN$40))","v":239102021.97987199},{"$f":"IF(AO$11=\"\",0,SUM(BS!AO$33:AO$40))","v":317496192.52760231},{"$f":"IF(AP$11=\"\",0,SUM(BS!AP$33:AP$40))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,{"$f":"H33","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"KPI!$I$64","v":"Долгосрочные обязательства (П3)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA38:AA$41,$I38:$I$41,$I37))","v":710500000},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB38:AB$41,$I38:$I$41,$I37))","v":852600000},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC38:AC$41,$I38:$I$41,$I37))","v":932463251.9969362},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD38:AD$41,$I38:$I$41,$I37))","v":926006223.99727666},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE38:AE$41,$I38:$I$41,$I37))","v":848148779.33095038},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF38:AF$41,$I38:$I$41,$I37))","v":726984667.99795747},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG38:AG$41,$I38:$I$41,$I37))","v":605820556.66496468},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH38:AH$41,$I38:$I$41,$I37))","v":484656445.33197182},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI38:AI$41,$I38:$I$41,$I37))","v":363492333.99897897},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ38:AJ$41,$I38:$I$41,$I37))","v":242328222.66598618},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK38:AK$41,$I38:$I$41,$I37))","v":121164111.33299309},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL38:AL$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM38:AM$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN38:AN$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO38:AO$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP38:AP$41,$I38:$I$41,$I37))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H33","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I37","v":"Долгосрочные обязательства (П3)"},{"$f":"KPI!$I$65","v":"Долгосрочные кредиты"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X38-BS!$X$42-BS!$X$43)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$42+BS!AA$43)","v":710500000},{"$f":"IF(AB$11=\"\",0,BS!AB$42+BS!AB$43)","v":852600000},{"$f":"IF(AC$11=\"\",0,BS!AC$42+BS!AC$43)","v":932463251.9969362},{"$f":"IF(AD$11=\"\",0,BS!AD$42+BS!AD$43)","v":926006223.99727666},{"$f":"IF(AE$11=\"\",0,BS!AE$42+BS!AE$43)","v":848148779.33095038},{"$f":"IF(AF$11=\"\",0,BS!AF$42+BS!AF$43)","v":726984667.99795747},{"$f":"IF(AG$11=\"\",0,BS!AG$42+BS!AG$43)","v":605820556.66496468},{"$f":"IF(AH$11=\"\",0,BS!AH$42+BS!AH$43)","v":484656445.33197182},{"$f":"IF(AI$11=\"\",0,BS!AI$42+BS!AI$43)","v":363492333.99897897},{"$f":"IF(AJ$11=\"\",0,BS!AJ$42+BS!AJ$43)","v":242328222.66598618},{"$f":"IF(AK$11=\"\",0,BS!AK$42+BS!AK$43)","v":121164111.33299309},{"$f":"IF(AL$11=\"\",0,BS!AL$42+BS!AL$43)","v":0},{"$f":"IF(AM$11=\"\",0,BS!AM$42+BS!AM$43)","v":0},{"$f":"IF(AN$11=\"\",0,BS!AN$42+BS!AN$43)","v":0},{"$f":"IF(AO$11=\"\",0,BS!AO$42+BS!AO$43)","v":0},{"$f":"IF(AP$11=\"\",0,BS!AP$42+BS!AP$43)","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H38","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"KPI!$I$66","v":"Постоянные пассивы (П4)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,4168899247.8251429,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA40:AA$41,$I40:$I$41,$I39))","v":721233402.12017071},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB40:AB$41,$I40:$I$41,$I39))","v":631338871.11119902},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC40:AC$41,$I40:$I$41,$I39))","v":536772895.07273114},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD40:AD$41,$I40:$I$41,$I39))","v":459803553.6144563},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE40:AE$41,$I40:$I$41,$I39))","v":429848467.87618095},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF40:AF$41,$I40:$I$41,$I39))","v":480613568.65467954},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG40:AG$41,$I40:$I$41,$I39))","v":634143147.30133808},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH40:AH$41,$I40:$I$41,$I39))","v":889090009.85046101},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI40:AI$41,$I40:$I$41,$I39))","v":1224002669.0232911},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ40:AJ$41,$I40:$I$41,$I39))","v":1681523839.1261253},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK40:AK$41,$I40:$I$41,$I39))","v":2146859787.5950096},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL40:AL$41,$I40:$I$41,$I39))","v":2631770895.1021428},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM40:AM$41,$I40:$I$41,$I39))","v":3151992594.17101},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN40:AN$41,$I40:$I$41,$I39))","v":3646464214.2076669},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO40:AO$41,$I40:$I$41,$I39))","v":4168899247.8251429},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP40:AP$41,$I40:$I$41,$I39))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H38","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I39","v":"Постоянные пассивы (П4)"},{"$f":"KPI!$I$67","v":"Собственный капитал"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X40-BS!$X$30-BS!$X$41)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,4168899247.8251429,null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$30+BS!AA$41)","v":721233402.12017071},{"$f":"IF(AB$11=\"\",0,BS!AB$30+BS!AB$41)","v":631338871.11119902},{"$f":"IF(AC$11=\"\",0,BS!AC$30+BS!AC$41)","v":536772895.07273114},{"$f":"IF(AD$11=\"\",0,BS!AD$30+BS!AD$41)","v":459803553.6144563},{"$f":"IF(AE$11=\"\",0,BS!AE$30+BS!AE$41)","v":429848467.87618095},{"$f":"IF(AF$11=\"\",0,BS!AF$30+BS!AF$41)","v":480613568.65467954},{"$f":"IF(AG$11=\"\",0,BS!AG$30+BS!AG$41)","v":634143147.30133808},{"$f":"IF(AH$11=\"\",0,BS!AH$30+BS!AH$41)","v":889090009.85046101},{"$f":"IF(AI$11=\"\",0,BS!AI$30+BS!AI$41)","v":1224002669.0232911},{"$f":"IF(AJ$11=\"\",0,BS!AJ$30+BS!AJ$41)","v":1681523839.1261253},{"$f":"IF(AK$11=\"\",0,BS!AK$30+BS!AK$41)","v":2146859787.5950096},{"$f":"IF(AL$11=\"\",0,BS!AL$30+BS!AL$41)","v":2631770895.1021428},{"$f":"IF(AM$11=\"\",0,BS!AM$30+BS!AM$41)","v":3151992594.17101},{"$f":"IF(AN$11=\"\",0,BS!AN$30+BS!AN$41)","v":3646464214.2076669},{"$f":"IF(AO$11=\"\",0,BS!AO$30+BS!AO$41)","v":4168899247.8251429},{"$f":"IF(AP$11=\"\",0,BS!AP$30+BS!AP$41)","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":42}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z43:$AQ43)","v":6.7868852459016384},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AA47:AA$53))","v":8},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AB47:AB$53))","v":8},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AC47:AC$53))","v":7},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AD47:AD$53))","v":7},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AE47:AE$53))","v":7},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AF47:AF$53))","v":5.5},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AG47:AG$53))","v":5.5},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AH47:AH$53))","v":5.5},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AI47:AI$53))","v":5.5},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AJ47:AJ$53))","v":6},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AK47:AK$53))","v":7},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AL47:AL$53))","v":8.5},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AM47:AM$53))","v":8.5},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AN47:AN$53))","v":8.5},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AO47:AO$53))","v":8.5},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AP47:AP$53))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,{"$f":"H43","v":"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА"},"Оценки критерия"]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,{"$f":"H43","v":"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА"},{"$f":"I44","v":"Оценки критерия"},"ДА",null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,{"$f":"H43","v":"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА"},{"$f":"I44","v":"Оценки критерия"},"НЕТ",null,null,"баллы",null,null,"*",5]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,{"$f":"H43","v":"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА"},"Расчет оценок критериев по периодам"]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,{"$f":"H43","v":"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА"},{"$f":"I47","v":"Расчет оценок критериев по периодам"},"А1 >= П1",null,null,"вес, % // баллы",null,null,"*",0.3,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z48:$AQ48)","v":8.2786885245901658},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$21>=AA$32,$Q$45,$Q$46))","v":10},{"$f":"IF(AB$11=\"\",0,IF(AB$21>=AB$32,$Q$45,$Q$46))","v":10},10,10,10,5,5,5,5,5,5,10,10,10,10,0]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,{"$f":"H43","v":"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА"},{"$f":"I47","v":"Расчет оценок критериев по периодам"},"А2 >= П2",null,null,"вес, % // баллы",null,null,"*",0.2,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z49:$AQ49)","v":5},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$24>=AA$35,$Q$45,$Q$46))","v":5},{"$f":"IF(AB$11=\"\",0,IF(AB$24>=AB$35,$Q$45,$Q$46))","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,0]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,{"$f":"H45","v":"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА"},{"$f":"I49","v":"Расчет оценок критериев по периодам"},"А3 >= П3",null,null,"вес, % // баллы",null,null,"*",0.1,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z50:$AQ50)","v":5.2459016393442628},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$28>=AA$37,$Q$45,$Q$46))","v":5},{"$f":"IF(AB$11=\"\",0,IF(AB$28>=AB$37,$Q$45,$Q$46))","v":5},5,5,5,5,5,5,5,10,10,10,10,10,10,0]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,{"$f":"H45","v":"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА"},{"$f":"I49","v":"Расчет оценок критериев по периодам"},"А4 >= П4",null,null,"вес, % // баллы",null,null,"*",0.1,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z51:$AQ51)","v":8.6065573770491799},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$30>=AA$39,$Q$45,$Q$46))","v":5},{"$f":"IF(AB$11=\"\",0,IF(AB$30>=AB$39,$Q$45,$Q$46))","v":5},10,10,10,10,10,10,10,10,5,5,5,5,5,0]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,{"$f":"H46","v":"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА"},{"$f":"I50","v":"Расчет оценок критериев по периодам"},"А1 + А2 + А3 >= П1 + П2 +П3 (длит. платежсп.)",null,null,"вес, % // баллы",null,null,null,{"$f":"100%-SUM(Q48:Q51)","v":0.30000000000000004},null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z52:$AQ52)","v":6.3934426229508192},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$21+AA$24+AA$28>=AA$32+AA$35+AA$37,$Q$45,$Q$46))","v":10},{"$f":"IF(AB$11=\"\",0,IF(AB$21+AB$24+AB$28>=AB$32+AB$35+AB$37,$Q$45,$Q$46))","v":10},5,5,5,5,5,5,5,5,10,10,10,10,10,0]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":54}]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,($Q62*X62+$Q70*X70+$Q78*X78+$Q86*X86+$Q94*X94))","v":7.1524590163934434},null,null,{"$f":"IF(AA$11=\"\",0,($Q62*AA62+$Q70*AA70+$Q78*AA78+$Q86*AA86+$Q94*AA94))","v":8},{"$f":"IF(AB$11=\"\",0,($Q62*AB62+$Q70*AB70+$Q78*AB78+$Q86*AB86+$Q94*AB94))","v":7.8},{"$f":"IF(AC$11=\"\",0,($Q62*AC62+$Q70*AC70+$Q78*AC78+$Q86*AC86+$Q94*AC94))","v":7.8},7.8,7.8,7.2,4.55,4.75,5.65,6.9,7.4,8,8,8,8,0]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,{"$f":"H55","v":"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ"},{"$f":"KPI!$I$29","v":"Коэффициент текущей ликвидности (L1)"},null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z56:$AQ56)","v":41.931529025602927},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA$32+AA$35)=0,0,(AA$21+AA$24+AA$28)/(AA$32+AA$35)))","v":199.78806208698137},{"$f":"IF(AB$11=\"\",0,IF((AB$32+AB$35)=0,0,(AB$21+AB$24+AB$28)/(AB$32+AB$35)))","v":89.138367237663402},35.932722274110446,11.581342025183055,3.9533727753578605,1.5719109023563229,0.73591514679154302,0.78835973503060208,1.0994310876601157,1.3636785956292561,1.7022490248361986,2.1238666199179024,2.4257741094717722,2.7961127958950649,3.2709077672871341,0]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,{"$f":"H56","v":"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ"},"Оценки критерия"]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,{"$f":"H55","v":"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ"},{"$f":"I56","v":"Коэффициент текущей ликвидности (L1)"},0,null,null,"баллы",null,null,"*",2]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,{"$f":"H55","v":"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ"},{"$f":"I56","v":"Коэффициент текущей ликвидности (L1)"},0.6,null,null,"баллы",null,null,"*",5]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,{"$f":"H57","v":"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ"},{"$f":"I58","v":"Коэффициент текущей ликвидности (L1)"},1,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,{"$f":"H57","v":"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ"},{"$f":"I58","v":"Коэффициент текущей ликвидности (L1)"},2,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,{"$f":"H55","v":"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ"},"Расчет оценок критерия (L1) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.3,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z62:$AQ62)","v":8.8688524590163951},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA56>=$J61,$Q61,IF(AA56>=$J60,$Q60,IF(AA56>=$J59,$Q59,$Q58))))","v":10},{"$f":"IF(AB$11=\"\",0,IF(AB56>=$J61,$Q61,IF(AB56>=$J60,$Q60,IF(AB56>=$J59,$Q59,$Q58))))","v":10},{"$f":"IF(AC$11=\"\",0,IF(AC56>=$J61,$Q61,IF(AC56>=$J60,$Q60,IF(AC56>=$J59,$Q59,$Q58))))","v":10},10,10,8,5,5,8,8,8,10,10,10,10,0]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,{"$f":"H63","v":0},{"$f":"KPI!$I$30","v":"Коэффициент промежуточного покрытия (L2)"},null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z64:$AQ64)","v":41.113593983152256},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA$32+AA$35)=0,0,(AA$21+AA$24)/(AA$32+AA$35)))","v":199.14179287818394},{"$f":"IF(AB$11=\"\",0,IF((AB$32+AB$35)=0,0,(AB$21+AB$24)/(AB$32+AB$35)))","v":88.172168570634412},34.95755906826173,10.689431166892211,3.1049135816421276,0.75044919962937673,0.25357224856907418,0.21679362300387076,0.28921541072337298,0.55776589430713908,0.86800502242931654,1.2124593954495233,1.5258798116518149,2.0198062046545666,3.2071966942552312,0]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,{"$f":"H64","v":0},"Оценки критерия"]
[{"$f":"ROW()","v":66},null,null,null,null,null,null,{"$f":"H63","v":0},{"$f":"I64","v":"Коэффициент промежуточного покрытия (L2)"},0,null,null,"баллы",null,null,"*",2]
[{"$f":"ROW()","v":67},null,null,null,null,null,null,{"$f":"H63","v":0},{"$f":"I64","v":"Коэффициент промежуточного покрытия (L2)"},0.1,null,null,"баллы",null,null,"*",5]
[{"$f":"ROW()","v":68},null,null,null,null,null,null,{"$f":"H65","v":0},{"$f":"I66","v":"Коэффициент промежуточного покрытия (L2)"},0.4,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":69},null,null,null,null,null,null,{"$f":"H65","v":0},{"$f":"I66","v":"Коэффициент промежуточного покрытия (L2)"},0.6,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":70},null,null,null,null,null,null,{"$f":"H63","v":0},"Расчет оценок критерия (L2) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.25,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z70:$AQ70)","v":8.9508196721311482},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA64>=$J69,$Q69,IF(AA64>=$J68,$Q68,IF(AA64>=$J67,$Q67,$Q66))))","v":10},{"$f":"IF(AB$11=\"\",0,IF(AB64>=$J69,$Q69,IF(AB64>=$J68,$Q68,IF(AB64>=$J67,$Q67,$Q66))))","v":10},{"$f":"IF(AC$11=\"\",0,IF(AC64>=$J69,$Q69,IF(AC64>=$J68,$Q68,IF(AC64>=$J67,$Q67,$Q66))))","v":10},{"$f":"IF(AD$11=\"\",0,IF(AD64>=$J69,$Q69,IF(AD64>=$J68,$Q68,IF(AD64>=$J67,$Q67,$Q66))))","v":10},{"$f":"IF(AE$11=\"\",0,IF(AE64>=$J69,$Q69,IF(AE64>=$J68,$Q68,IF(AE64>=$J67,$Q67,$Q66))))","v":10},{"$f":"IF(AF$11=\"\",0,IF(AF64>=$J69,$Q69,IF(AF64>=$J68,$Q68,IF(AF64>=$J67,$Q67,$Q66))))","v":10},{"$f":"IF(AG$11=\"\",0,IF(AG64>=$J69,$Q69,IF(AG64>=$J68,$Q68,IF(AG64>=$J67,$Q67,$Q66))))","v":5},{"$f":"IF(AH$11=\"\",0,IF(AH64>=$J69,$Q69,IF(AH64>=$J68,$Q68,IF(AH64>=$J67,$Q67,$Q66))))","v":5},{"$f":"IF(AI$11=\"\",0,IF(AI64>=$J69,$Q69,IF(AI64>=$J68,$Q68,IF(AI64>=$J67,$Q67,$Q66))))","v":5},{"$f":"IF(AJ$11=\"\",0,IF(AJ64>=$J69,$Q69,IF(AJ64>=$J68,$Q68,IF(AJ64>=$J67,$Q67,$Q66))))","v":8},{"$f":"IF(AK$11=\"\",0,IF(AK64>=$J69,$Q69,IF(AK64>=$J68,$Q68,IF(AK64>=$J67,$Q67,$Q66))))","v":10},{"$f":"IF(AL$11=\"\",0,IF(AL64>=$J69,$Q69,IF(AL64>=$J68,$Q68,IF(AL64>=$J67,$Q67,$Q66))))","v":10},{"$f":"IF(AM$11=\"\",0,IF(AM64>=$J69,$Q69,IF(AM64>=$J68,$Q68,IF(AM64>=$J67,$Q67,$Q66))))","v":10},{"$f":"IF(AN$11=\"\",0,IF(AN64>=$J69,$Q69,IF(AN64>=$J68,$Q68,IF(AN64>=$J67,$Q67,$Q66))))","v":10},{"$f":"IF(AO$11=\"\",0,IF(AO64>=$J69,$Q69,IF(AO64>=$J68,$Q68,IF(AO64>=$J67,$Q67,$Q66))))","v":10},{"$f":"IF(AP$11=\"\",0,IF(AP64>=$J69,$Q69,IF(AP64>=$J68,$Q68,IF(AP64>=$J67,$Q67,$Q66))))","v":0}]
[{"$f":"ROW()","v":71},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":72},null,null,null,null,null,null,{"$f":"H71","v":0},{"$f":"KPI!$I$31","v":"Коэффициент абсолютной ликвидности (L3)"},null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z72:$AQ72)","v":40.908162332094115},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA$32+AA$35)=0,0,(AA$21)/(AA$32+AA$35)))","v":198.93093867905793},{"$f":"IF(AB$11=\"\",0,IF((AB$32+AB$35)=0,0,(AB$21)/(AB$32+AB$35)))","v":87.918175598421328},34.724355552363868,10.473413869089638,2.8989561303943789,0.55401957731634155,0.13749054736157451,7.9874653142171612E-2,0.10031218976963249,0.36542953379314713,0.668445912257985,1.0103977328568257,1.3364869607567078,1.8340132134750176,3.0238558041194241,0]
[{"$f":"ROW()","v":73},null,null,null,null,null,null,{"$f":"H72","v":0},"Оценки критерия"]
[{"$f":"ROW()","v":74},null,null,null,null,null,null,{"$f":"H71","v":0},{"$f":"I72","v":"Коэффициент абсолютной ликвидности (L3)"},0,null,null,"баллы",null,null,"*",2]
[{"$f":"ROW()","v":75},null,null,null,null,null,null,{"$f":"H71","v":0},{"$f":"I72","v":"Коэффициент абсолютной ликвидности (L3)"},0.05,null,null,"баллы",null,null,"*",5]
[{"$f":"ROW()","v":76},null,null,null,null,null,null,{"$f":"H73","v":0},{"$f":"I74","v":"Коэффициент абсолютной ликвидности (L3)"},0.15,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":77},null,null,null,null,null,null,{"$f":"H73","v":0},{"$f":"I74","v":"Коэффициент абсолютной ликвидности (L3)"},0.25,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":78},null,null,null,null,null,null,{"$f":"H71","v":0},"Расчет оценок критерия (L3) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.1,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z78:$AQ78)","v":9.0163934426229506},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA72>=$J77,$Q77,IF(AA72>=$J76,$Q76,IF(AA72>=$J75,$Q75,$Q74))))","v":10},{"$f":"IF(AB$11=\"\",0,IF(AB72>=$J77,$Q77,IF(AB72>=$J76,$Q76,IF(AB72>=$J75,$Q75,$Q74))))","v":10},{"$f":"IF(AC$11=\"\",0,IF(AC72>=$J77,$Q77,IF(AC72>=$J76,$Q76,IF(AC72>=$J75,$Q75,$Q74))))","v":10},{"$f":"IF(AD$11=\"\",0,IF(AD72>=$J77,$Q77,IF(AD72>=$J76,$Q76,IF(AD72>=$J75,$Q75,$Q74))))","v":10},{"$f":"IF(AE$11=\"\",0,IF(AE72>=$J77,$Q77,IF(AE72>=$J76,$Q76,IF(AE72>=$J75,$Q75,$Q74))))","v":10},{"$f":"IF(AF$11=\"\",0,IF(AF72>=$J77,$Q77,IF(AF72>=$J76,$Q76,IF(AF72>=$J75,$Q75,$Q74))))","v":10},{"$f":"IF(AG$11=\"\",0,IF(AG72>=$J77,$Q77,IF(AG72>=$J76,$Q76,IF(AG72>=$J75,$Q75,$Q74))))","v":5},{"$f":"IF(AH$11=\"\",0,IF(AH72>=$J77,$Q77,IF(AH72>=$J76,$Q76,IF(AH72>=$J75,$Q75,$Q74))))","v":5},{"$f":"IF(AI$11=\"\",0,IF(AI72>=$J77,$Q77,IF(AI72>=$J76,$Q76,IF(AI72>=$J75,$Q75,$Q74))))","v":5},{"$f":"IF(AJ$11=\"\",0,IF(AJ72>=$J77,$Q77,IF(AJ72>=$J76,$Q76,IF(AJ72>=$J75,$Q75,$Q74))))","v":10},{"$f":"IF(AK$11=\"\",0,IF(AK72>=$J77,$Q77,IF(AK72>=$J76,$Q76,IF(AK72>=$J75,$Q75,$Q74))))","v":10},{"$f":"IF(AL$11=\"\",0,IF(AL72>=$J77,$Q77,IF(AL72>=$J76,$Q76,IF(AL72>=$J75,$Q75,$Q74))))","v":10},{"$f":"IF(AM$11=\"\",0,IF(AM72>=$J77,$Q77,IF(AM72>=$J76,$Q76,IF(AM72>=$J75,$Q75,$Q74))))","v":10},{"$f":"IF(AN$11=\"\",0,IF(AN72>=$J77,$Q77,IF(AN72>=$J76,$Q76,IF(AN72>=$J75,$Q75,$Q74))))","v":10},{"$f":"IF(AO$11=\"\",0,IF(AO72>=$J77,$Q77,IF(AO72>=$J76,$Q76,IF(AO72>=$J75,$Q75,$Q74))))","v":10},{"$f":"IF(AP$11=\"\",0,IF(AP72>=$J77,$Q77,IF(AP72>=$J76,$Q76,IF(AP72>=$J75,$Q75,$Q74))))","v":0}]
[{"$f":"ROW()","v":79},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":80},null,null,null,null,null,null,{"$f":"H79","v":0},{"$f":"KPI!$I$32","v":"Коэффициент общей платежеспособности (L4)"},null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z80:$AQ80)","v":1.778062172337503},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA$32+AA$35+AA$37)=0,0,(AA$21+AA$24+AA$28+AA$30)/(AA$32+AA$35+AA$37)))","v":2.006986556320518},{"$f":"IF(AB$11=\"\",0,IF((AB$32+AB$35+AB$37)=0,0,(AB$21+AB$24+AB$28+AB$30)/(AB$32+AB$35+AB$37)))","v":1.7307504349809761},1.560962152716125,1.4709909517064454,1.4585340123354478,1.5518163098494189,1.6526227529184481,1.9616492638990937,2.5526747976477613,3.1048061986292192,3.7977982809231503,4.8005763029364044,4.8660460413741902,5.0808908104586319,5.445708132928794,0]
[{"$f":"ROW()","v":81},null,null,null,null,null,null,{"$f":"H80","v":0},"Оценки критерия"]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,{"$f":"H79","v":0},{"$f":"I80","v":"Коэффициент общей платежеспособности (L4)"},0,null,null,"баллы",null,null,"*",2]
[{"$f":"ROW()","v":83},null,null,null,null,null,null,{"$f":"H79","v":0},{"$f":"I80","v":"Коэффициент общей платежеспособности (L4)"},0.5,null,null,"баллы",null,null,"*",5]
[{"$f":"ROW()","v":84},null,null,null,null,null,null,{"$f":"H81","v":0},{"$f":"I82","v":"Коэффициент общей платежеспособности (L4)"},1,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":85},null,null,null,null,null,null,{"$f":"H81","v":0},{"$f":"I82","v":"Коэффициент общей платежеспособности (L4)"},1.8,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":86},null,null,null,null,null,null,{"$f":"H79","v":0},"Расчет оценок критерия (L4) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.1,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z86:$AQ86)","v":8.524590163934425},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA80>=$J85,$Q85,IF(AA80>=$J84,$Q84,IF(AA80>=$J83,$Q83,$Q82))))","v":10},{"$f":"IF(AB$11=\"\",0,IF(AB80>=$J85,$Q85,IF(AB80>=$J84,$Q84,IF(AB80>=$J83,$Q83,$Q82))))","v":8},{"$f":"IF(AC$11=\"\",0,IF(AC80>=$J85,$Q85,IF(AC80>=$J84,$Q84,IF(AC80>=$J83,$Q83,$Q82))))","v":8},{"$f":"IF(AD$11=\"\",0,IF(AD80>=$J85,$Q85,IF(AD80>=$J84,$Q84,IF(AD80>=$J83,$Q83,$Q82))))","v":8},{"$f":"IF(AE$11=\"\",0,IF(AE80>=$J85,$Q85,IF(AE80>=$J84,$Q84,IF(AE80>=$J83,$Q83,$Q82))))","v":8},{"$f":"IF(AF$11=\"\",0,IF(AF80>=$J85,$Q85,IF(AF80>=$J84,$Q84,IF(AF80>=$J83,$Q83,$Q82))))","v":8},{"$f":"IF(AG$11=\"\",0,IF(AG80>=$J85,$Q85,IF(AG80>=$J84,$Q84,IF(AG80>=$J83,$Q83,$Q82))))","v":8},{"$f":"IF(AH$11=\"\",0,IF(AH80>=$J85,$Q85,IF(AH80>=$J84,$Q84,IF(AH80>=$J83,$Q83,$Q82))))","v":10},{"$f":"IF(AI$11=\"\",0,IF(AI80>=$J85,$Q85,IF(AI80>=$J84,$Q84,IF(AI80>=$J83,$Q83,$Q82))))","v":10},{"$f":"IF(AJ$11=\"\",0,IF(AJ80>=$J85,$Q85,IF(AJ80>=$J84,$Q84,IF(AJ80>=$J83,$Q83,$Q82))))","v":10},{"$f":"IF(AK$11=\"\",0,IF(AK80>=$J85,$Q85,IF(AK80>=$J84,$Q84,IF(AK80>=$J83,$Q83,$Q82))))","v":10},{"$f":"IF(AL$11=\"\",0,IF(AL80>=$J85,$Q85,IF(AL80>=$J84,$Q84,IF(AL80>=$J83,$Q83,$Q82))))","v":10},{"$f":"IF(AM$11=\"\",0,IF(AM80>=$J85,$Q85,IF(AM80>=$J84,$Q84,IF(AM80>=$J83,$Q83,$Q82))))","v":10},{"$f":"IF(AN$11=\"\",0,IF(AN80>=$J85,$Q85,IF(AN80>=$J84,$Q84,IF(AN80>=$J83,$Q83,$Q82))))","v":10},{"$f":"IF(AO$11=\"\",0,IF(AO80>=$J85,$Q85,IF(AO80>=$J84,$Q84,IF(AO80>=$J83,$Q83,$Q82))))","v":10},{"$f":"IF(AP$11=\"\",0,IF(AP80>=$J85,$Q85,IF(AP80>=$J84,$Q84,IF(AP80>=$J83,$Q83,$Q82))))","v":0}]
[{"$f":"ROW()","v":87},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":88},null,null,null,null,null,null,{"$f":"H87","v":0},{"$f":"KPI!$I$33","v":"Коэфф. платежеспособности по тек. обяз. (L5)"},null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z88:$AQ88)","v":7.2704432127373625E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA$32+AA$35)=0,0,(PL!AA$16/30)/(AA$32+AA$35)))","v":1.8339456339339574E-3},{"$f":"IF(AB$11=\"\",0,IF((AB$32+AB$35)=0,0,(PL!AB$16/30)/(AB$32+AB$35)))","v":4.5776909104152469E-2},{"$f":"IF(AC$11=\"\",0,IF((AC$32+AC$35)=0,0,(PL!AC$16/30)/(AC$32+AC$35)))","v":7.265876735983276E-2},{"$f":"IF(AD$11=\"\",0,IF((AD$32+AD$35)=0,0,(PL!AD$16/30)/(AD$32+AD$35)))","v":8.6742846141239338E-2},{"$f":"IF(AE$11=\"\",0,IF((AE$32+AE$35)=0,0,(PL!AE$16/30)/(AE$32+AE$35)))","v":9.7435549094995175E-2},{"$f":"IF(AF$11=\"\",0,IF((AF$32+AF$35)=0,0,(PL!AF$16/30)/(AF$32+AF$35)))","v":0.10502556402892949},{"$f":"IF(AG$11=\"\",0,IF((AG$32+AG$35)=0,0,(PL!AG$16/30)/(AG$32+AG$35)))","v":6.5023933586845648E-2},{"$f":"IF(AH$11=\"\",0,IF((AH$32+AH$35)=0,0,(PL!AH$16/30)/(AH$32+AH$35)))","v":7.804481071607268E-2},{"$f":"IF(AI$11=\"\",0,IF((AI$32+AI$35)=0,0,(PL!AI$16/30)/(AI$32+AI$35)))","v":0.11070463837137315},{"$f":"IF(AJ$11=\"\",0,IF((AJ$32+AJ$35)=0,0,(PL!AJ$16/30)/(AJ$32+AJ$35)))","v":0.11147627136883625},{"$f":"IF(AK$11=\"\",0,IF((AK$32+AK$35)=0,0,(PL!AK$16/30)/(AK$32+AK$35)))","v":0.11375832306739933},{"$f":"IF(AL$11=\"\",0,IF((AL$32+AL$35)=0,0,(PL!AL$16/30)/(AL$32+AL$35)))","v":0.12110944022350442},{"$f":"IF(AM$11=\"\",0,IF((AM$32+AM$35)=0,0,(PL!AM$16/30)/(AM$32+AM$35)))","v":0.11730888406583719},{"$f":"IF(AN$11=\"\",0,IF((AN$32+AN$35)=0,0,(PL!AN$16/30)/(AN$32+AN$35)))","v":0.1169222996319125},{"$f":"IF(AO$11=\"\",0,IF((AO$32+AO$35)=0,0,(PL!AO$16/30)/(AO$32+AO$35)))","v":0.12360155165074593},{"$f":"IF(AP$11=\"\",0,IF((AP$32+AP$35)=0,0,(PL!AP$16/30)/(AP$32+AP$35)))","v":0}]
[{"$f":"ROW()","v":89},null,null,null,null,null,null,{"$f":"H88","v":0},"Оценки критерия"]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,{"$f":"H87","v":0},{"$f":"I88","v":"Коэфф. платежеспособности по тек. обяз. (L5)"},0,null,null,"баллы",null,null,"*",2]
[{"$f":"ROW()","v":91},null,null,null,null,null,null,{"$f":"H87","v":0},{"$f":"I88","v":"Коэфф. платежеспособности по тек. обяз. (L5)"},0.2,null,null,"баллы",null,null,"*",5]
[{"$f":"ROW()","v":92},null,null,null,null,null,null,{"$f":"H89","v":0},{"$f":"I90","v":"Коэфф. платежеспособности по тек. обяз. (L5)"},0.3,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":93},null,null,null,null,null,null,{"$f":"H89","v":0},{"$f":"I90","v":"Коэфф. платежеспособности по тек. обяз. (L5)"},0.35,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":94},null,null,null,null,null,null,{"$f":"H87","v":0},"Расчет оценок критерия (L5) по периодам",null,null,null,"вес, % // баллы",null,null,null,{"$f":"100%-Q62-Q70-Q78-Q86","v":0.24999999999999997},null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z94:$AQ94)","v":2},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA88>=$J93,$Q93,IF(AA88>=$J92,$Q92,IF(AA88>=$J91,$Q91,$Q90))))","v":2},{"$f":"IF(AB$11=\"\",0,IF(AB88>=$J93,$Q93,IF(AB88>=$J92,$Q92,IF(AB88>=$J91,$Q91,$Q90))))","v":2},{"$f":"IF(AC$11=\"\",0,IF(AC88>=$J93,$Q93,IF(AC88>=$J92,$Q92,IF(AC88>=$J91,$Q91,$Q90))))","v":2},{"$f":"IF(AD$11=\"\",0,IF(AD88>=$J93,$Q93,IF(AD88>=$J92,$Q92,IF(AD88>=$J91,$Q91,$Q90))))","v":2},{"$f":"IF(AE$11=\"\",0,IF(AE88>=$J93,$Q93,IF(AE88>=$J92,$Q92,IF(AE88>=$J91,$Q91,$Q90))))","v":2},{"$f":"IF(AF$11=\"\",0,IF(AF88>=$J93,$Q93,IF(AF88>=$J92,$Q92,IF(AF88>=$J91,$Q91,$Q90))))","v":2},{"$f":"IF(AG$11=\"\",0,IF(AG88>=$J93,$Q93,IF(AG88>=$J92,$Q92,IF(AG88>=$J91,$Q91,$Q90))))","v":2},{"$f":"IF(AH$11=\"\",0,IF(AH88>=$J93,$Q93,IF(AH88>=$J92,$Q92,IF(AH88>=$J91,$Q91,$Q90))))","v":2},{"$f":"IF(AI$11=\"\",0,IF(AI88>=$J93,$Q93,IF(AI88>=$J92,$Q92,IF(AI88>=$J91,$Q91,$Q90))))","v":2},{"$f":"IF(AJ$11=\"\",0,IF(AJ88>=$J93,$Q93,IF(AJ88>=$J92,$Q92,IF(AJ88>=$J91,$Q91,$Q90))))","v":2},{"$f":"IF(AK$11=\"\",0,IF(AK88>=$J93,$Q93,IF(AK88>=$J92,$Q92,IF(AK88>=$J91,$Q91,$Q90))))","v":2},{"$f":"IF(AL$11=\"\",0,IF(AL88>=$J93,$Q93,IF(AL88>=$J92,$Q92,IF(AL88>=$J91,$Q91,$Q90))))","v":2},{"$f":"IF(AM$11=\"\",0,IF(AM88>=$J93,$Q93,IF(AM88>=$J92,$Q92,IF(AM88>=$J91,$Q91,$Q90))))","v":2},{"$f":"IF(AN$11=\"\",0,IF(AN88>=$J93,$Q93,IF(AN88>=$J92,$Q92,IF(AN88>=$J91,$Q91,$Q90))))","v":2},{"$f":"IF(AO$11=\"\",0,IF(AO88>=$J93,$Q93,IF(AO88>=$J92,$Q92,IF(AO88>=$J91,$Q91,$Q90))))","v":2},{"$f":"IF(AP$11=\"\",0,IF(AP88>=$J93,$Q93,IF(AP88>=$J92,$Q92,IF(AP88>=$J91,$Q91,$Q90))))","v":0}]
[{"$f":"ROW()","v":95},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":96}]
[{"$f":"ROW()","v":97},null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ЛИКВИДНОСТИ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z97:$AQ97)","v":7.0427868852459019},null,null,{"$f":"IF(AA$11=\"\",0,$Q99*AA43+$Q100*AA55)","v":8},{"$f":"IF(AB$11=\"\",0,$Q99*AB43+$Q100*AB55)","v":7.8599999999999994},7.5600000000000005,7.5600000000000005,7.5600000000000005,6.6899999999999995,4.8349999999999991,4.9749999999999996,5.6050000000000004,6.63,7.2799999999999994,8.1499999999999986,8.1499999999999986,8.1499999999999986,8.1499999999999986,0]
[{"$f":"ROW()","v":98},null,null,null,null,null,null,{"$f":"H97","v":"ИТОГОВАЯ ОЦЕНКА ЛИКВИДНОСТИ"},"Весовой коэффициент оценки"]
[{"$f":"ROW()","v":99},null,null,null,null,null,null,{"$f":"H97","v":"ИТОГОВАЯ ОЦЕНКА ЛИКВИДНОСТИ"},{"$f":"I98","v":"Весовой коэффициент оценки"},{"$f":"H43","v":"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА"},null,null,"баллы",null,null,"*",0.3]
[{"$f":"ROW()","v":100},null,null,null,null,null,null,{"$f":"H97","v":"ИТОГОВАЯ ОЦЕНКА ЛИКВИДНОСТИ"},{"$f":"I98","v":"Весовой коэффициент оценки"},{"$f":"H55","v":"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ"},null,null,"баллы",null,null,null,{"$f":"100%-Q99","v":0.7}]
[{"$f":"ROW()","v":101},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":102}]
[{"$f":"ROW()","v":103},null,null,null,null,null,null,"АНАЛИЗ ФИН НЕЗАВИСИМОСТИ И УСТОЙЧИВОСТИ"]
[{"$f":"ROW()","v":104},null,null,null,null,null,null,{"$f":"H103","v":"АНАЛИЗ ФИН НЕЗАВИСИМОСТИ И УСТОЙЧИВОСТИ"},{"$f":"KPI!$I$68","v":"Собственные оборотные средства (СОС)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z104:$AQ104,$Z$11:$AQ$11,MAX($Z$11:$AQ$11))","v":2129511294.9051633},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA105-AA106>0,AA105-AA106,0))","v":428441273.67062414},{"$f":"IF(AB$11=\"\",0,IF(AB105-AB106>0,AB105-AB106,0))","v":148618719.89877486},0,0,0,0,0,0,0,0,332611587.28702545,778239725.90460443,1162435570.0684786,1604909648.1892314,2129511294.9051633,0]
[{"$f":"ROW()","v":105},null,null,null,null,null,null,{"$f":"H103","v":"АНАЛИЗ ФИН НЕЗАВИСИМОСТИ И УСТОЙЧИВОСТИ"},{"$f":"I104","v":"Собственные оборотные средства (СОС)"},"Собственный капитал",null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z105:$AQ105,$Z$11:$AQ$11,MAX($Z$11:$AQ$11))","v":4168899247.8251429},null,null,{"$f":"IF(AA$11=\"\",0,AA$39)","v":721233402.12017071},{"$f":"IF(AB$11=\"\",0,AB$39)","v":631338871.11119902},536772895.07273114,459803553.6144563,429848467.87618095,480613568.65467954,634143147.30133808,889090009.85046101,1224002669.0232911,1681523839.1261253,2146859787.5950096,2631770895.1021428,3151992594.17101,3646464214.2076669,4168899247.8251429,0]
[{"$f":"ROW()","v":106},null,null,null,null,null,null,{"$f":"H103","v":"АНАЛИЗ ФИН НЕЗАВИСИМОСТИ И УСТОЙЧИВОСТИ"},{"$f":"I104","v":"Собственные оборотные средства (СОС)"},"Внеоборотные активы",null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z106:$AQ106,$Z$11:$AQ$11,MAX($Z$11:$AQ$11))","v":2039387952.9199796},null,null,{"$f":"IF(AA$11=\"\",0,AA$30)","v":292792128.44954658},{"$f":"IF(AB$11=\"\",0,AB$30)","v":482720151.21242416},616328142.00550985,854193820.17185485,1014284775.5051751,1125253406.7966208,1336582722.0758677,1466845023.6646485,1545254049.5553756,1721439827.2912235,1814248200.3079841,1853531169.1975384,1989557024.1025314,2041554566.0184355,2039387952.9199796,0]
[{"$f":"ROW()","v":107},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":108}]
[{"$f":"ROW()","v":109},null,null,null,null,null,null,"ОЦЕНКА ФИН НЕЗАВИСИМОСТИ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z109:$AQ109)","v":6.4754098360655732},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($Q113:$Q$117,AA113:AA$117))","v":7.5},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($Q113:$Q$117,AB113:AB$117))","v":7.5},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($Q113:$Q$117,AC113:AC$117))","v":6},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($Q113:$Q$117,AD113:AD$117))","v":6},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($Q113:$Q$117,AE113:AE$117))","v":6},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($Q113:$Q$117,AF113:AF$117))","v":6},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($Q113:$Q$117,AG113:AG$117))","v":6.5},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($Q113:$Q$117,AH113:AH$117))","v":6.5},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($Q113:$Q$117,AI113:AI$117))","v":6},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($Q113:$Q$117,AJ113:AJ$117))","v":6},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($Q113:$Q$117,AK113:AK$117))","v":6.5},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($Q113:$Q$117,AL113:AL$117))","v":7.5},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($Q113:$Q$117,AM113:AM$117))","v":7.5},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($Q113:$Q$117,AN113:AN$117))","v":7.5},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($Q113:$Q$117,AO113:AO$117))","v":7.5},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($Q113:$Q$117,AP113:AP$117))","v":0}]
[{"$f":"ROW()","v":110},null,null,null,null,null,null,{"$f":"H109","v":"ОЦЕНКА ФИН НЕЗАВИСИМОСТИ"},"Оценки критерия"]
[{"$f":"ROW()","v":111},null,null,null,null,null,null,{"$f":"H109","v":"ОЦЕНКА ФИН НЕЗАВИСИМОСТИ"},{"$f":"I110","v":"Оценки критерия"},"ДА",null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":112},null,null,null,null,null,null,{"$f":"H109","v":"ОЦЕНКА ФИН НЕЗАВИСИМОСТИ"},{"$f":"I110","v":"Оценки критерия"},"НЕТ",null,null,"баллы",null,null,"*",5]
[{"$f":"ROW()","v":113},null,null,null,null,null,null,{"$f":"H109","v":"ОЦЕНКА ФИН НЕЗАВИСИМОСТИ"},"Расчет оценок критериев по периодам"]
[{"$f":"ROW()","v":114},null,null,null,null,null,null,{"$f":"H109","v":"ОЦЕНКА ФИН НЕЗАВИСИМОСТИ"},{"$f":"I113","v":"Расчет оценок критериев по периодам"},"Абсолютная: СОС >= А3",null,null,"вес, % // баллы",null,null,"*",0.5,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z114:$AQ114)","v":6.3114754098360653},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$104>=AA$28,$Q$111,$Q$112))","v":10},{"$f":"IF(AB$11=\"\",0,IF(AB$104>=AB$28,$Q$111,$Q$112))","v":10},5,5,5,5,5,5,5,5,5,10,10,10,10,0]
[{"$f":"ROW()","v":115},null,null,null,null,null,null,{"$f":"H109","v":"ОЦЕНКА ФИН НЕЗАВИСИМОСТИ"},{"$f":"I113","v":"Расчет оценок критериев по периодам"},"Нормальная: А3 - СОС <= П1",null,null,"вес, % // баллы",null,null,"*",0.3,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z115:$AQ115)","v":5.8196721311475397},null,null,{"$f":"IF(AA$11=\"\",0,IF(AND(AA$104<AA$28,AA$28-AA$104<=AA$32),$Q$111,$Q$112))","v":5},{"$f":"IF(AB$11=\"\",0,IF(AND(AB$104<AB$28,AB$28-AB$104<=AB$32),$Q$111,$Q$112))","v":5},5,5,5,5,10,10,5,5,10,5,5,5,5,0]
[{"$f":"ROW()","v":116},null,null,null,null,null,null,{"$f":"H109","v":"ОЦЕНКА ФИН НЕЗАВИСИМОСТИ"},{"$f":"I113","v":"Расчет оценок критериев по периодам"},"Высокая: А3 - (СОС + П1) <= П2",null,null,"вес, % // баллы",null,null,null,{"$f":"100%-SUM(Q114:Q115)","v":0.19999999999999996},null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z116:$AQ116)","v":7.8688524590163951},null,null,{"$f":"IF(AA$11=\"\",0,IF(AND(AA$28-AA$104>AA$32,AA$28-(AA$104+AA$32)<=AA$35),$Q$111,$Q$112))","v":5},{"$f":"IF(AB$11=\"\",0,IF(AND(AB$28-AB$104>AB$32,AB$28-(AB$104+AB$32)<=AB$35),$Q$111,$Q$112))","v":5},10,10,10,10,5,5,10,10,5,5,5,5,5,0]
[{"$f":"ROW()","v":117},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":118}]
[{"$f":"ROW()","v":119},null,null,null,null,null,null,"ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z119:$AQ119)","v":6.6098360655737709},null,null,{"$f":"IF(AA$11=\"\",0,($Q126*AA126+$Q134*AA134+$Q142*AA142+$Q150*AA150))","v":9.6000000000000014},{"$f":"IF(AB$11=\"\",0,($Q126*AB126+$Q134*AB134+$Q142*AB142+$Q150*AB150))","v":9.1999999999999993},5.2000000000000011,5.2000000000000011,5.2000000000000011,5.2000000000000011,5.2000000000000011,6.4,7.2000000000000011,7.2000000000000011,10,10,10,10,10,0]
[{"$f":"ROW()","v":120},null,null,null,null,null,null,{"$f":"H119","v":"ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ"},{"$f":"KPI!$I$69","v":"Коэффициент финансовой устойчивости (S1)"},null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z120:$AQ120)","v":0.91743611998172336},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA$21+AA$24+AA$28+AA$30)=0,0,(AA$37+AA$39)/(AA$21+AA$24+AA$28+AA$30)))","v":0.99601421003942048},{"$f":"IF(AB$11=\"\",0,IF((AB$21+AB$24+AB$28+AB$30)=0,0,(AB$37+AB$39)/(AB$21+AB$24+AB$28+AB$30)))","v":0.99240310604979631},0.98365366595456671,0.96501454751130045,0.93469416098333691,0.89347141610940972,0.77216507066693707,0.75745388645588818,0.78888739205093938,0.77561511096371871,0.77826670369080864,0.79169167681215291,0.79449434068289326,0.80318411922146082,0.81636915244258967,0]
[{"$f":"ROW()","v":121},null,null,null,null,null,null,{"$f":"H120","v":"ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ"},"Оценки критерия"]
[{"$f":"ROW()","v":122},null,null,null,null,null,null,{"$f":"H119","v":"ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ"},{"$f":"I120","v":"Коэффициент финансовой устойчивости (S1)"},0,null,null,"баллы",null,null,"*",2]
[{"$f":"ROW()","v":123},null,null,null,null,null,null,{"$f":"H119","v":"ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ"},{"$f":"I120","v":"Коэффициент финансовой устойчивости (S1)"},0.2,null,null,"баллы",null,null,"*",5]
[{"$f":"ROW()","v":124},null,null,null,null,null,null,{"$f":"H121","v":"ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ"},{"$f":"I122","v":"Коэффициент финансовой устойчивости (S1)"},0.5,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":125},null,null,null,null,null,null,{"$f":"H121","v":"ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ"},{"$f":"I122","v":"Коэффициент финансовой устойчивости (S1)"},0.7,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":126},null,null,null,null,null,null,{"$f":"H119","v":"ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ"},"Расчет оценок критерия (S1) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.25,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z126:$AQ126)","v":10},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA120>=$J125,$Q125,IF(AA120>=$J124,$Q124,IF(AA120>=$J123,$Q123,$Q122))))","v":10},{"$f":"IF(AB$11=\"\",0,IF(AB120>=$J125,$Q125,IF(AB120>=$J124,$Q124,IF(AB120>=$J123,$Q123,$Q122))))","v":10},{"$f":"IF(AC$11=\"\",0,IF(AC120>=$J125,$Q125,IF(AC120>=$J124,$Q124,IF(AC120>=$J123,$Q123,$Q122))))","v":10},10,10,10,10,10,10,10,10,10,10,10,10,0]
[{"$f":"ROW()","v":127},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":128},null,null,null,null,null,null,{"$f":"H127","v":0},{"$f":"KPI!$I$70","v":"Коэффициент автономии (независимости) (S2)"},null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z128:$AQ128)","v":0.4133661577870047},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA$21+AA$24+AA$28+AA$30)=0,0,(AA$39)/(AA$21+AA$24+AA$28+AA$30)))","v":0.50174055882400304},{"$f":"IF(AB$11=\"\",0,IF((AB$21+AB$24+AB$28+AB$30)=0,0,(AB$39)/(AB$21+AB$24+AB$28+AB$30)))","v":0.42221594760945913},0.35936947717792683,0.32018616508827968,0.31438006138864694,0.35559383307613562,0.39490122701381802,0.49022487434255291,0.60825405534560117,0.6779187053795821,0.73668954324848457,0.79169167681215291,0.79449434068289326,0.80318411922146082,0.81636915244258967,0]
[{"$f":"ROW()","v":129},null,null,null,null,null,null,{"$f":"H128","v":0},"Оценки критерия"]
[{"$f":"ROW()","v":130},null,null,null,null,null,null,{"$f":"H127","v":0},{"$f":"I128","v":"Коэффициент автономии (независимости) (S2)"},0,null,null,"баллы",null,null,"*",2]
[{"$f":"ROW()","v":131},null,null,null,null,null,null,{"$f":"H127","v":0},{"$f":"I128","v":"Коэффициент автономии (независимости) (S2)"},0.1,null,null,"баллы",null,null,"*",5]
[{"$f":"ROW()","v":132},null,null,null,null,null,null,{"$f":"H129","v":0},{"$f":"I130","v":"Коэффициент автономии (независимости) (S2)"},0.4,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":133},null,null,null,null,null,null,{"$f":"H129","v":0},{"$f":"I130","v":"Коэффициент автономии (независимости) (S2)"},0.6,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":134},null,null,null,null,null,null,{"$f":"H127","v":0},"Расчет оценок критерия (S2) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.2,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z134:$AQ134)","v":6.4754098360655732},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA128>=$J133,$Q133,IF(AA128>=$J132,$Q132,IF(AA128>=$J131,$Q131,$Q130))))","v":8},{"$f":"IF(AB$11=\"\",0,IF(AB128>=$J133,$Q133,IF(AB128>=$J132,$Q132,IF(AB128>=$J131,$Q131,$Q130))))","v":8},{"$f":"IF(AC$11=\"\",0,IF(AC128>=$J133,$Q133,IF(AC128>=$J132,$Q132,IF(AC128>=$J131,$Q131,$Q130))))","v":5},5,5,5,5,8,10,10,10,10,10,10,10,0]
[{"$f":"ROW()","v":135},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":136},null,null,null,null,null,null,{"$f":"H135","v":0},{"$f":"KPI!$I$71","v":"Коэфф. обеспеч-ти собств. об. средствами (S3)"},null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z136:$AQ136)","v":6.5833875047794588E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA$21+AA$24+AA$28)=0,0,(AA$104)/(AA$21+AA$24+AA$28)))","v":0.37429216472814708},{"$f":"IF(AB$11=\"\",0,IF((AB$21+AB$24+AB$28)=0,0,(AB$104)/(AB$21+AB$24+AB$28)))","v":0.14677256409913414},0,0,0,0,0,0,0,0,0.30238774855524614,0.52916064002237007,0.58776046125013814,0.64236063671390953,0.69427447328195691,0]
[{"$f":"ROW()","v":137},null,null,null,null,null,null,{"$f":"H136","v":0},"Оценки критерия"]
[{"$f":"ROW()","v":138},null,null,null,null,null,null,{"$f":"H135","v":0},{"$f":"I136","v":"Коэфф. обеспеч-ти собств. об. средствами (S3)"},0,null,null,"баллы",null,null,"*",2]
[{"$f":"ROW()","v":139},null,null,null,null,null,null,{"$f":"H135","v":0},{"$f":"I136","v":"Коэфф. обеспеч-ти собств. об. средствами (S3)"},0.05,null,null,"баллы",null,null,"*",5]
[{"$f":"ROW()","v":140},null,null,null,null,null,null,{"$f":"H137","v":0},{"$f":"I138","v":"Коэфф. обеспеч-ти собств. об. средствами (S3)"},7.0000000000000007E-2,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":141},null,null,null,null,null,null,{"$f":"H137","v":0},{"$f":"I138","v":"Коэфф. обеспеч-ти собств. об. средствами (S3)"},0.09,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":142},null,null,null,null,null,null,{"$f":"H135","v":0},"Расчет оценок критерия (S3) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.35,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z142:$AQ142)","v":4.2295081967213113},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA136>=$J141,$Q141,IF(AA136>=$J140,$Q140,IF(AA136>=$J139,$Q139,$Q138))))","v":10},{"$f":"IF(AB$11=\"\",0,IF(AB136>=$J141,$Q141,IF(AB136>=$J140,$Q140,IF(AB136>=$J139,$Q139,$Q138))))","v":10},2,{"$f":"IF(AD$11=\"\",0,IF(AD136>=$J141,$Q141,IF(AD136>=$J140,$Q140,IF(AD136>=$J139,$Q139,$Q138))))","v":2},{"$f":"IF(AE$11=\"\",0,IF(AE136>=$J141,$Q141,IF(AE136>=$J140,$Q140,IF(AE136>=$J139,$Q139,$Q138))))","v":2},2,2,2,2,2,10,10,10,10,10,0]
[{"$f":"ROW()","v":143},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":144},null,null,null,null,null,null,{"$f":"H143","v":0},{"$f":"KPI!$I$72","v":"Коэффициент финансового рычага (S4)"},null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z144:$AQ144)","v":0.77806217233750374},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA$32+AA$35+AA$37)=0,0,AA$39/(AA$32+AA$35+AA$37)))","v":1.0069865563205183},{"$f":"IF(AB$11=\"\",0,IF((AB$32+AB$35+AB$37)=0,0,AB$39/(AB$32+AB$35+AB$37)))","v":0.73075043498097647},0.56096215271612504,0.47099095170644562,0.45853401233544766,0.55181630984941898,0.65262275291844885,0.96164926389909455,1.5526747976477628,2.1048061986292224,2.7977982809231556,3.8005763029364075,3.8660460413741902,4.0808908104586301,4.4457081329287975,0]
[{"$f":"ROW()","v":145},null,null,null,null,null,null,{"$f":"H144","v":0},"Оценки критерия"]
[{"$f":"ROW()","v":146},null,null,null,null,null,null,{"$f":"H143","v":0},{"$f":"I144","v":"Коэффициент финансового рычага (S4)"},0,null,null,"баллы",null,null,"*",2]
[{"$f":"ROW()","v":147},null,null,null,null,null,null,{"$f":"H143","v":0},{"$f":"I144","v":"Коэффициент финансового рычага (S4)"},0.4,null,null,"баллы",null,null,"*",5]
[{"$f":"ROW()","v":148},null,null,null,null,null,null,{"$f":"H145","v":0},{"$f":"I146","v":"Коэффициент финансового рычага (S4)"},0.7,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":149},null,null,null,null,null,null,{"$f":"H145","v":0},{"$f":"I146","v":"Коэффициент финансового рычага (S4)"},1,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":150},null,null,null,null,null,null,{"$f":"H143","v":0},"Расчет оценок критерия (S4) по периодам",null,null,null,"вес, % // баллы",null,null,"*",{"$f":"100%-Q126-Q134-Q142","v":0.20000000000000007},null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z150:$AQ150)","v":6.6721311475409832},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA144>=$J149,$Q149,IF(AA144>=$J148,$Q148,IF(AA144>=$J147,$Q147,$Q146))))","v":10},{"$f":"IF(AB$11=\"\",0,IF(AB144>=$J149,$Q149,IF(AB144>=$J148,$Q148,IF(AB144>=$J147,$Q147,$Q146))))","v":8},5,5,5,5,5,8,10,10,10,10,10,10,10,0]
[{"$f":"ROW()","v":151},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":152}]
[{"$f":"ROW()","v":153},null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ФИН УСТОЙЧИВОСТИ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z153:$AQ153)","v":6.5560655737704927},null,null,{"$f":"IF(AA$11=\"\",0,$Q155*AA109+$Q156*AA119)","v":8.7600000000000016},{"$f":"IF(AB$11=\"\",0,$Q155*AB109+$Q156*AB119)","v":8.52},{"$f":"IF(AC$11=\"\",0,$Q155*AC109+$Q156*AC119)","v":5.5200000000000014},5.5200000000000014,5.5200000000000014,5.5200000000000014,5.7200000000000006,6.4399999999999995,6.7200000000000006,6.7200000000000006,8.6,9,9,9,9,0]
[{"$f":"ROW()","v":154},null,null,null,null,null,null,{"$f":"H153","v":"ИТОГОВАЯ ОЦЕНКА ФИН УСТОЙЧИВОСТИ"},"Весовой коэффициент оценки"]
[{"$f":"ROW()","v":155},null,null,null,null,null,null,{"$f":"H153","v":"ИТОГОВАЯ ОЦЕНКА ФИН УСТОЙЧИВОСТИ"},{"$f":"I154","v":"Весовой коэффициент оценки"},{"$f":"H109","v":"ОЦЕНКА ФИН НЕЗАВИСИМОСТИ"},null,null,"баллы",null,null,"*",0.4]
[{"$f":"ROW()","v":156},null,null,null,null,null,null,{"$f":"H153","v":"ИТОГОВАЯ ОЦЕНКА ФИН УСТОЙЧИВОСТИ"},{"$f":"I154","v":"Весовой коэффициент оценки"},{"$f":"H119","v":"ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ"},null,null,"баллы",null,null,null,{"$f":"100%-Q155","v":0.6}]
[{"$f":"ROW()","v":157},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":158}]
[{"$f":"ROW()","v":159},null,null,null,null,null,null,"АНАЛИЗ ЭФФЕКТИВНОСТИ И ДЕЛОВОЙ АКТИВНОСТИ"]
[{"$f":"ROW()","v":160}]
[{"$f":"ROW()","v":161},null,null,null,null,null,null,"ОЦЕНКА РЕНТАБЕЛЬНОСТИ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,($Q168*X168+$Q176*X176+$Q184*X184+$Q192*X192+$Q200*X200))","v":5.7229508196721319},null,null,{"$f":"IF(AA$11=\"\",0,($Q168*AA168+$Q176*AA176+$Q184*AA184+$Q192*AA192+$Q200*AA200))","v":2.9999999999999996},{"$f":"IF(AB$11=\"\",0,($Q168*AB168+$Q176*AB176+$Q184*AB184+$Q192*AB192+$Q200*AB200))","v":5},{"$f":"IF(AC$11=\"\",0,($Q168*AC168+$Q176*AC176+$Q184*AC184+$Q192*AC192+$Q200*AC200))","v":5},5,5,7.1,7.4999999999999982,8.1,8.2999999999999989,8.3000000000000007,7.1000000000000005,7.1000000000000005,7.1000000000000005,7.1000000000000005,6.6500000000000012,0]
[{"$f":"ROW()","v":162},null,null,null,null,null,null,{"$f":"H161","v":"ОЦЕНКА РЕНТАБЕЛЬНОСТИ"},{"$f":"KPI!$I$73","v":"Рентабельность продаж (Return On Sales) (R1)"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z162:$AQ162)","v":0.55515433396185843},null,null,{"$f":"IF(AA$11=\"\",0,IF(PL!AA$16=0,0,PL!AA$46/PL!AA$16))","v":-0.17444577289853805},{"$f":"IF(AB$11=\"\",0,IF(PL!AB$16=0,0,PL!AB$46/PL!AB$16))","v":0.65933626522612598},{"$f":"IF(AC$11=\"\",0,IF(PL!AC$16=0,0,PL!AC$46/PL!AC$16))","v":0.63486962297444416},{"$f":"IF(AD$11=\"\",0,IF(PL!AD$16=0,0,PL!AD$46/PL!AD$16))","v":0.63431055321869367},{"$f":"IF(AE$11=\"\",0,IF(PL!AE$16=0,0,PL!AE$46/PL!AE$16))","v":0.64076088339218151},{"$f":"IF(AF$11=\"\",0,IF(PL!AF$16=0,0,PL!AF$46/PL!AF$16))","v":0.64120860976456573},{"$f":"IF(AG$11=\"\",0,IF(PL!AG$16=0,0,PL!AG$46/PL!AG$16))","v":0.63441152245126986},{"$f":"IF(AH$11=\"\",0,IF(PL!AH$16=0,0,PL!AH$46/PL!AH$16))","v":0.62283862519735034},{"$f":"IF(AI$11=\"\",0,IF(PL!AI$16=0,0,PL!AI$46/PL!AI$16))","v":0.60696116554530877},{"$f":"IF(AJ$11=\"\",0,IF(PL!AJ$16=0,0,PL!AJ$46/PL!AJ$16))","v":0.58594774895332058},{"$f":"IF(AK$11=\"\",0,IF(PL!AK$16=0,0,PL!AK$46/PL!AK$16))","v":0.54064637436280827},{"$f":"IF(AL$11=\"\",0,IF(PL!AL$16=0,0,PL!AL$46/PL!AL$16))","v":0.51543532008994153},{"$f":"IF(AM$11=\"\",0,IF(PL!AM$16=0,0,PL!AM$46/PL!AM$16))","v":0.49966657433622097},{"$f":"IF(AN$11=\"\",0,IF(PL!AN$16=0,0,PL!AN$46/PL!AN$16))","v":0.4754609656293895},{"$f":"IF(AO$11=\"\",0,IF(PL!AO$16=0,0,PL!AO$46/PL!AO$16))","v":0.4646909868795881},{"$f":"IF(AP$11=\"\",0,IF(PL!AP$16=0,0,PL!AP$46/PL!AP$16))","v":0}]
[{"$f":"ROW()","v":163},null,null,null,null,null,null,{"$f":"H162","v":"ОЦЕНКА РЕНТАБЕЛЬНОСТИ"},"Оценки критерия"]
[{"$f":"ROW()","v":164},null,null,null,null,null,null,{"$f":"H161","v":"ОЦЕНКА РЕНТАБЕЛЬНОСТИ"},{"$f":"I162","v":"Рентабельность продаж (Return On Sales) (R1)"},0,null,null,"баллы",null,null,"*",3]
[{"$f":"ROW()","v":165},null,null,null,null,null,null,{"$f":"H161","v":"ОЦЕНКА РЕНТАБЕЛЬНОСТИ"},{"$f":"I162","v":"Рентабельность продаж (Return On Sales) (R1)"},0.1,null,null,"баллы",null,null,"*",6]
[{"$f":"ROW()","v":166},null,null,null,null,null,null,{"$f":"H163","v":"ОЦЕНКА РЕНТАБЕЛЬНОСТИ"},{"$f":"I164","v":"Рентабельность продаж (Return On Sales) (R1)"},0.4,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":167},null,null,null,null,null,null,{"$f":"H163","v":"ОЦЕНКА РЕНТАБЕЛЬНОСТИ"},{"$f":"I164","v":"Рентабельность продаж (Return On Sales) (R1)"},0.7,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":168},null,null,null,null,null,null,{"$f":"H161","v":"ОЦЕНКА РЕНТАБЕЛЬНОСТИ"},"Расчет оценок критерия (R1) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.4,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z168:$AQ168)","v":7.5081967213114762},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA162>=$J167,$Q167,IF(AA162>=$J166,$Q166,IF(AA162>=$J165,$Q165,$Q164))))","v":3},{"$f":"IF(AB$11=\"\",0,IF(AB162>=$J167,$Q167,IF(AB162>=$J166,$Q166,IF(AB162>=$J165,$Q165,$Q164))))","v":8},{"$f":"IF(AC$11=\"\",0,IF(AC162>=$J167,$Q167,IF(AC162>=$J166,$Q166,IF(AC162>=$J165,$Q165,$Q164))))","v":8},8,8,8,8,8,8,8,8,8,8,8,8,0]
[{"$f":"ROW()","v":169},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":170},null,null,null,null,null,null,{"$f":"H169","v":0},{"$f":"KPI!$I$74","v":"Рентабельность активов (Return On Assets) (R2)"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z170:$AQ170)","v":2.8915340620594838E-4},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA$21+AA$24+AA$28+AA$30)=0,0,(PL!AA$161/12)/(AA$21+AA$24+AA$28+AA$30)))","v":-4.5662976692329108E-3},{"$f":"IF(AB$11=\"\",0,IF((AB$21+AB$24+AB$28+AB$30)=0,0,(PL!AB$161/12)/(AB$21+AB$24+AB$28+AB$30)))","v":-5.0098431459977659E-3},{"$f":"IF(AC$11=\"\",0,IF((AC$21+AC$24+AC$28+AC$30)=0,0,(PL!AC$161/12)/(AC$21+AC$24+AC$28+AC$30)))","v":-5.2759937644205846E-3},{"$f":"IF(AD$11=\"\",0,IF((AD$21+AD$24+AD$28+AD$30)=0,0,(PL!AD$161/12)/(AD$21+AD$24+AD$28+AD$30)))","v":-4.4664940924531733E-3},{"$f":"IF(AE$11=\"\",0,IF((AE$21+AE$24+AE$28+AE$30)=0,0,(PL!AE$161/12)/(AE$21+AE$24+AE$28+AE$30)))","v":-1.8256979682147515E-3},{"$f":"IF(AF$11=\"\",0,IF((AF$21+AF$24+AF$28+AF$30)=0,0,(PL!AF$161/12)/(AF$21+AF$24+AF$28+AF$30)))","v":3.1299845915109129E-3},{"$f":"IF(AG$11=\"\",0,IF((AG$21+AG$24+AG$28+AG$30)=0,0,(PL!AG$161/12)/(AG$21+AG$24+AG$28+AG$30)))","v":7.9673150623920646E-3},{"$f":"IF(AH$11=\"\",0,IF((AH$21+AH$24+AH$28+AH$30)=0,0,(PL!AH$161/12)/(AH$21+AH$24+AH$28+AH$30)))","v":1.1714345779811512E-2},{"$f":"IF(AI$11=\"\",0,IF((AI$21+AI$24+AI$28+AI$30)=0,0,(PL!AI$161/12)/(AI$21+AI$24+AI$28+AI$30)))","v":1.3869249654156372E-2},{"$f":"IF(AJ$11=\"\",0,IF((AJ$21+AJ$24+AJ$28+AJ$30)=0,0,(PL!AJ$161/12)/(AJ$21+AJ$24+AJ$28+AJ$30)))","v":1.5371085445580805E-2},{"$f":"IF(AK$11=\"\",0,IF((AK$21+AK$24+AK$28+AK$30)=0,0,(PL!AK$161/12)/(AK$21+AK$24+AK$28+AK$30)))","v":1.3306571816949319E-2},{"$f":"IF(AL$11=\"\",0,IF((AL$21+AL$24+AL$28+AL$30)=0,0,(PL!AL$161/12)/(AL$21+AL$24+AL$28+AL$30)))","v":1.2155949457252586E-2},{"$f":"IF(AM$11=\"\",0,IF((AM$21+AM$24+AM$28+AM$30)=0,0,(PL!AM$161/12)/(AM$21+AM$24+AM$28+AM$30)))","v":1.0927299252304602E-2},{"$f":"IF(AN$11=\"\",0,IF((AN$21+AN$24+AN$28+AN$30)=0,0,(PL!AN$161/12)/(AN$21+AN$24+AN$28+AN$30)))","v":9.0761837881139385E-3},{"$f":"IF(AO$11=\"\",0,IF((AO$21+AO$24+AO$28+AO$30)=0,0,(PL!AO$161/12)/(AO$21+AO$24+AO$28+AO$30)))","v":8.5254288211913075E-3},{"$f":"IF(AP$11=\"\",0,IF((AP$21+AP$24+AP$28+AP$30)=0,0,(PL!AP$161/12)/(AP$21+AP$24+AP$28+AP$30)))","v":0}]
[{"$f":"ROW()","v":171},null,null,null,null,null,null,{"$f":"H170","v":0},"Оценки критерия"]
[{"$f":"ROW()","v":172},null,null,null,null,null,null,{"$f":"H169","v":0},{"$f":"I170","v":"Рентабельность активов (Return On Assets) (R2)"},0,null,null,"баллы",null,null,"*",3]
[{"$f":"ROW()","v":173},null,null,null,null,null,null,{"$f":"H169","v":0},{"$f":"I170","v":"Рентабельность активов (Return On Assets) (R2)"},3.0000000000000001E-3,null,null,"баллы",null,null,"*",6]
[{"$f":"ROW()","v":174},null,null,null,null,null,null,{"$f":"H171","v":0},{"$f":"I172","v":"Рентабельность активов (Return On Assets) (R2)"},8.0000000000000002E-3,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":175},null,null,null,null,null,null,{"$f":"H171","v":0},{"$f":"I172","v":"Рентабельность активов (Return On Assets) (R2)"},1.4999999999999999E-2,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":176},null,null,null,null,null,null,{"$f":"H169","v":0},"Расчет оценок критерия (R2) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.15,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z176:$AQ176)","v":4.4262295081967222},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA170>=$J175,$Q175,IF(AA170>=$J174,$Q174,IF(AA170>=$J173,$Q173,$Q172))))","v":3},{"$f":"IF(AB$11=\"\",0,IF(AB170>=$J175,$Q175,IF(AB170>=$J174,$Q174,IF(AB170>=$J173,$Q173,$Q172))))","v":3},{"$f":"IF(AC$11=\"\",0,IF(AC170>=$J175,$Q175,IF(AC170>=$J174,$Q174,IF(AC170>=$J173,$Q173,$Q172))))","v":3},3,3,6,6,8,8,10,8,8,8,8,8,0]
[{"$f":"ROW()","v":177},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":178},null,null,null,null,null,null,{"$f":"H177","v":0},{"$f":"KPI!$I$75","v":"Рентаб-сть собств. капитала (Return On Equity) (R3)"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z178:$AQ178)","v":-1.2549488562403825E-3},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA$39)<=0,0,(PL!AA$161/12)/(AA$39)))","v":-9.10091398617556E-3},{"$f":"IF(AB$11=\"\",0,IF((AB$39)<=0,0,(PL!AB$161/12)/(AB$39)))","v":-1.1865594311069854E-2},{"$f":"IF(AC$11=\"\",0,IF((AC$39)<=0,0,(PL!AC$161/12)/(AC$39)))","v":-1.468125174639803E-2},{"$f":"IF(AD$11=\"\",0,IF((AD$39)<=0,0,(PL!AD$161/12)/(AD$39)))","v":-1.394967859158343E-2},{"$f":"IF(AE$11=\"\",0,IF((AE$39)<=0,0,(PL!AE$161/12)/(AE$39)))","v":-5.8072956667495641E-3},{"$f":"IF(AF$11=\"\",0,IF((AF$39)<=0,0,(PL!AF$161/12)/(AF$39)))","v":8.8021340652461675E-3},{"$f":"IF(AG$11=\"\",0,IF((AG$39)<=0,0,(PL!AG$161/12)/(AG$39)))","v":2.0175462919271404E-2},{"$f":"IF(AH$11=\"\",0,IF((AH$39)<=0,0,(PL!AH$161/12)/(AH$39)))","v":2.3895861660471182E-2},{"$f":"IF(AI$11=\"\",0,IF((AI$39)<=0,0,(PL!AI$161/12)/(AI$39)))","v":2.2801738076823942E-2},{"$f":"IF(AJ$11=\"\",0,IF((AJ$39)<=0,0,(PL!AJ$161/12)/(AJ$39)))","v":2.2673936157247915E-2},{"$f":"IF(AK$11=\"\",0,IF((AK$39)<=0,0,(PL!AK$161/12)/(AK$39)))","v":1.8062658739898832E-2},{"$f":"IF(AL$11=\"\",0,IF((AL$39)<=0,0,(PL!AL$161/12)/(AL$39)))","v":1.5354398452438026E-2},{"$f":"IF(AM$11=\"\",0,IF((AM$39)<=0,0,(PL!AM$161/12)/(AM$39)))","v":1.3753778589426124E-2},{"$f":"IF(AN$11=\"\",0,IF((AN$39)<=0,0,(PL!AN$161/12)/(AN$39)))","v":1.1300253043986512E-2},{"$f":"IF(AO$11=\"\",0,IF((AO$39)<=0,0,(PL!AO$161/12)/(AO$39)))","v":1.0443105053250832E-2},{"$f":"IF(AP$11=\"\",0,IF((AP$39)<=0,0,(PL!AP$161/12)/(AP$39)))","v":0}]
[{"$f":"ROW()","v":179},null,null,null,null,null,null,{"$f":"H178","v":0},"Оценки критерия"]
[{"$f":"ROW()","v":180},null,null,null,null,null,null,{"$f":"H177","v":0},{"$f":"I178","v":"Рентаб-сть собств. капитала (Return On Equity) (R3)"},0,null,null,"баллы",null,null,"*",3]
[{"$f":"ROW()","v":181},null,null,null,null,null,null,{"$f":"H177","v":0},{"$f":"I178","v":"Рентаб-сть собств. капитала (Return On Equity) (R3)"},7.0000000000000001E-3,null,null,"баллы",null,null,"*",6]
[{"$f":"ROW()","v":182},null,null,null,null,null,null,{"$f":"H179","v":0},{"$f":"I180","v":"Рентаб-сть собств. капитала (Return On Equity) (R3)"},0.02,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":183},null,null,null,null,null,null,{"$f":"H179","v":0},{"$f":"I180","v":"Рентаб-сть собств. капитала (Return On Equity) (R3)"},3.5000000000000003E-2,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":184},null,null,null,null,null,null,{"$f":"H177","v":0},"Расчет оценок критерия (R3) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.2,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z184:$AQ184)","v":4.4918032786885247},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA178>=$J183,$Q183,IF(AA178>=$J182,$Q182,IF(AA178>=$J181,$Q181,$Q180))))","v":3},{"$f":"IF(AB$11=\"\",0,IF(AB178>=$J183,$Q183,IF(AB178>=$J182,$Q182,IF(AB178>=$J181,$Q181,$Q180))))","v":3},3,{"$f":"IF(AD$11=\"\",0,IF(AD178>=$J183,$Q183,IF(AD178>=$J182,$Q182,IF(AD178>=$J181,$Q181,$Q180))))","v":3},{"$f":"IF(AE$11=\"\",0,IF(AE178>=$J183,$Q183,IF(AE178>=$J182,$Q182,IF(AE178>=$J181,$Q181,$Q180))))","v":3},6,8,8,8,8,6,6,6,6,6,0]
[{"$f":"ROW()","v":185},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":186},null,null,null,null,null,null,{"$f":"H185","v":0},{"$f":"KPI!$I$76","v":"Рент. инвестиций (Return On Invested Capital) (R4)"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z186:$AQ186)","v":7.4541802985214137E-3},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA$39+AA$37)<=0,0,(PL!AA$111/12)/(AA$39+AA$37)))","v":-1.9271433791756205E-3},{"$f":"IF(AB$11=\"\",0,IF((AB$39+AB$37)<=0,0,(PL!AB$111/12)/(AB$39+AB$37)))","v":-1.6149764679913429E-3},{"$f":"IF(AC$11=\"\",0,IF((AC$39+AC$37)<=0,0,(PL!AC$111/12)/(AC$39+AC$37)))","v":-9.0753703578335364E-4},{"$f":"IF(AD$11=\"\",0,IF((AD$39+AD$37)<=0,0,(PL!AD$111/12)/(AD$39+AD$37)))","v":9.1070410458244115E-4},{"$f":"IF(AE$11=\"\",0,IF((AE$39+AE$37)<=0,0,(PL!AE$111/12)/(AE$39+AE$37)))","v":4.889472717870655E-3},{"$f":"IF(AF$11=\"\",0,IF((AF$39+AF$37)<=0,0,(PL!AF$111/12)/(AF$39+AF$37)))","v":1.1464882758205178E-2},{"$f":"IF(AG$11=\"\",0,IF((AG$39+AG$37)<=0,0,(PL!AG$111/12)/(AG$39+AG$37)))","v":1.9156301964467128E-2},{"$f":"IF(AH$11=\"\",0,IF((AH$39+AH$37)<=0,0,(PL!AH$111/12)/(AH$39+AH$37)))","v":2.5658796488167015E-2},{"$f":"IF(AI$11=\"\",0,IF((AI$39+AI$37)<=0,0,(PL!AI$111/12)/(AI$39+AI$37)))","v":3.0241055571144777E-2},{"$f":"IF(AJ$11=\"\",0,IF((AJ$39+AJ$37)<=0,0,(PL!AJ$111/12)/(AJ$39+AJ$37)))","v":3.1698009570469129E-2},{"$f":"IF(AK$11=\"\",0,IF((AK$39+AK$37)<=0,0,(PL!AK$111/12)/(AK$39+AK$37)))","v":2.774833644646215E-2},{"$f":"IF(AL$11=\"\",0,IF((AL$39+AL$37)<=0,0,(PL!AL$111/12)/(AL$39+AL$37)))","v":2.5129152498446744E-2},{"$f":"IF(AM$11=\"\",0,IF((AM$39+AM$37)<=0,0,(PL!AM$111/12)/(AM$39+AM$37)))","v":2.2594360993657685E-2},{"$f":"IF(AN$11=\"\",0,IF((AN$39+AN$37)<=0,0,(PL!AN$111/12)/(AN$39+AN$37)))","v":1.9283192660939939E-2},{"$f":"IF(AO$11=\"\",0,IF((AO$39+AO$37)<=0,0,(PL!AO$111/12)/(AO$39+AO$37)))","v":1.7997034038243712E-2},{"$f":"IF(AP$11=\"\",0,IF((AP$39+AP$37)<=0,0,(PL!AP$111/12)/(AP$39+AP$37)))","v":0}]
[{"$f":"ROW()","v":187},null,null,null,null,null,null,{"$f":"H186","v":0},"Оценки критерия"]
[{"$f":"ROW()","v":188},null,null,null,null,null,null,{"$f":"H185","v":0},{"$f":"I186","v":"Рент. инвестиций (Return On Invested Capital) (R4)"},0,null,null,"баллы",null,null,"*",3]
[{"$f":"ROW()","v":189},null,null,null,null,null,null,{"$f":"H185","v":0},{"$f":"I186","v":"Рент. инвестиций (Return On Invested Capital) (R4)"},0.01,null,null,"баллы",null,null,"*",6]
[{"$f":"ROW()","v":190},null,null,null,null,null,null,{"$f":"H187","v":0},{"$f":"I188","v":"Рент. инвестиций (Return On Invested Capital) (R4)"},0.03,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":191},null,null,null,null,null,null,{"$f":"H187","v":0},{"$f":"I188","v":"Рент. инвестиций (Return On Invested Capital) (R4)"},0.05,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":192},null,null,null,null,null,null,{"$f":"H185","v":0},"Расчет оценок критерия (R4) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.1,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z192:$AQ192)","v":4.1967213114754101},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA186>=$J191,$Q191,IF(AA186>=$J190,$Q190,IF(AA186>=$J189,$Q189,$Q188))))","v":3},{"$f":"IF(AB$11=\"\",0,IF(AB186>=$J191,$Q191,IF(AB186>=$J190,$Q190,IF(AB186>=$J189,$Q189,$Q188))))","v":3},3,3,3,6,6,6,8,8,6,6,6,6,6,0]
[{"$f":"ROW()","v":193},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":194},null,null,null,null,null,null,{"$f":"H193","v":0},{"$f":"KPI!$I$77","v":"Рент. об. капитала (Return On Working Capital) (R5)"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z194:$AQ194)","v":3.4821047820190472E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA$21+AA$24+AA$28)<=0,0,(PL!AA$80/12)/(AA$21+AA$24+AA$28)))","v":-1.1431520734133235E-3},{"$f":"IF(AB$11=\"\",0,IF((AB$21+AB$24+AB$28)<=0,0,(PL!AB$80/12)/(AB$21+AB$24+AB$28)))","v":-9.5606059713509409E-4},{"$f":"IF(AC$11=\"\",0,IF((AC$21+AC$24+AC$28)<=0,0,(PL!AC$80/12)/(AC$21+AC$24+AC$28)))","v":2.3071363649250352E-4},{"$f":"IF(AD$11=\"\",0,IF((AD$21+AD$24+AD$28)<=0,0,(PL!AD$80/12)/(AD$21+AD$24+AD$28)))","v":5.1261657396663007E-3},{"$f":"IF(AE$11=\"\",0,IF((AE$21+AE$24+AE$28)<=0,0,(PL!AE$80/12)/(AE$21+AE$24+AE$28)))","v":2.3288148665183077E-2},{"$f":"IF(AF$11=\"\",0,IF((AF$21+AF$24+AF$28)<=0,0,(PL!AF$80/12)/(AF$21+AF$24+AF$28)))","v":7.1392989990907901E-2},{"$f":"IF(AG$11=\"\",0,IF((AG$21+AG$24+AG$28)<=0,0,(PL!AG$80/12)/(AG$21+AG$24+AG$28)))","v":9.8488376044917156E-2},{"$f":"IF(AH$11=\"\",0,IF((AH$21+AH$24+AH$28)<=0,0,(PL!AH$80/12)/(AH$21+AH$24+AH$28)))","v":0.11115539080017076},{"$f":"IF(AI$11=\"\",0,IF((AI$21+AI$24+AI$28)<=0,0,(PL!AI$80/12)/(AI$21+AI$24+AI$28)))","v":0.1112460412632774},{"$f":"IF(AJ$11=\"\",0,IF((AJ$21+AJ$24+AJ$28)<=0,0,(PL!AJ$80/12)/(AJ$21+AJ$24+AJ$28)))","v":8.6608075673710608E-2},{"$f":"IF(AK$11=\"\",0,IF((AK$21+AK$24+AK$28)<=0,0,(PL!AK$80/12)/(AK$21+AK$24+AK$28)))","v":6.2024987633435461E-2},{"$f":"IF(AL$11=\"\",0,IF((AL$21+AL$24+AL$28)<=0,0,(PL!AL$80/12)/(AL$21+AL$24+AL$28)))","v":4.8838107034492054E-2},{"$f":"IF(AM$11=\"\",0,IF((AM$21+AM$24+AM$28)<=0,0,(PL!AM$80/12)/(AM$21+AM$24+AM$28)))","v":3.9207032710938505E-2},{"$f":"IF(AN$11=\"\",0,IF((AN$21+AN$24+AN$28)<=0,0,(PL!AN$80/12)/(AN$21+AN$24+AN$28)))","v":3.0886959987248493E-2},{"$f":"IF(AO$11=\"\",0,IF((AO$21+AO$24+AO$28)<=0,0,(PL!AO$80/12)/(AO$21+AO$24+AO$28)))","v":2.6898777050017128E-2},{"$f":"IF(AP$11=\"\",0,IF((AP$21+AP$24+AP$28)<=0,0,(PL!AP$80/12)/(AP$21+AP$24+AP$28)))","v":0}]
[{"$f":"ROW()","v":195},null,null,null,null,null,null,{"$f":"H194","v":0},"Оценки критерия"]
[{"$f":"ROW()","v":196},null,null,null,null,null,null,{"$f":"H193","v":0},{"$f":"I194","v":"Рент. об. капитала (Return On Working Capital) (R5)"},0,null,null,"баллы",null,null,"*",3]
[{"$f":"ROW()","v":197},null,null,null,null,null,null,{"$f":"H193","v":0},{"$f":"I194","v":"Рент. об. капитала (Return On Working Capital) (R5)"},0.03,null,null,"баллы",null,null,"*",6]
[{"$f":"ROW()","v":198},null,null,null,null,null,null,{"$f":"H195","v":0},{"$f":"I196","v":"Рент. об. капитала (Return On Working Capital) (R5)"},7.0000000000000007E-2,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":199},null,null,null,null,null,null,{"$f":"H195","v":0},{"$f":"I196","v":"Рент. об. капитала (Return On Working Capital) (R5)"},0.1,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":200},null,null,null,null,null,null,{"$f":"H193","v":0},"Расчет оценок критерия (R5) по периодам",null,null,null,"вес, % // баллы",null,null,null,{"$f":"100%-Q168-Q176-Q184-Q192","v":0.14999999999999994},null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z200:$AQ200)","v":4.918032786885246},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA194>=$J199,$Q199,IF(AA194>=$J198,$Q198,IF(AA194>=$J197,$Q197,$Q196))))","v":3},{"$f":"IF(AB$11=\"\",0,IF(AB194>=$J199,$Q199,IF(AB194>=$J198,$Q198,IF(AB194>=$J197,$Q197,$Q196))))","v":3},3,3,3,8,8,10,10,8,6,6,6,6,3,0]
[{"$f":"ROW()","v":201},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":202}]
[{"$f":"ROW()","v":203},null,null,null,null,null,null,"ОЦЕНКА ОБОРАЧИВАЕМОСТИ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z203:$AQ203)","v":7.2540983606557381},null,null,{"$f":"IF(AA$11=\"\",0,($Q211*AA211+$Q220*AA220+$Q229*AA229+$Q237*AA237))","v":8.6999999999999993},{"$f":"IF(AB$11=\"\",0,($Q211*AB211+$Q220*AB220+$Q229*AB229+$Q237*AB237))","v":6.1},6.4,6.4,7.1,7.8,7.8,8.5,8.5,8.5,8.5,8.5,8.5,8.5,9.5,0]
[{"$f":"ROW()","v":204},null,null,null,null,null,null,{"$f":"H203","v":"ОЦЕНКА ОБОРАЧИВАЕМОСТИ"},{"$f":"KPI!$I$78","v":"Оборачиваемость запасов и незавершенки"},null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z204:$AQ204)","v":1.9486395192812271},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA$25+AA$29)=0,0,(PL!AA$22+PL!AA$52)/(AA$25+AA$29)))","v":3.2616960313880634},{"$f":"IF(AB$11=\"\",0,IF((AB$25+AB$29)=0,0,(PL!AB$22+PL!AB$52)/(AB$25+AB$29)))","v":1.9635992932384723},{"$f":"IF(AC$11=\"\",0,IF((AC$25+AC$29)=0,0,(PL!AC$22+PL!AC$52)/(AC$25+AC$29)))","v":1.7215642859552753},{"$f":"IF(AD$11=\"\",0,IF((AD$25+AD$29)=0,0,(PL!AD$22+PL!AD$52)/(AD$25+AD$29)))","v":1.7057702066122238},{"$f":"IF(AE$11=\"\",0,IF((AE$25+AE$29)=0,0,(PL!AE$22+PL!AE$52)/(AE$25+AE$29)))","v":1.7244280868268838},{"$f":"IF(AF$11=\"\",0,IF((AF$25+AF$29)=0,0,(PL!AF$22+PL!AF$52)/(AF$25+AF$29)))","v":1.7723757386130932},{"$f":"IF(AG$11=\"\",0,IF((AG$25+AG$29)=0,0,(PL!AG$22+PL!AG$52)/(AG$25+AG$29)))","v":1.8063578202881014},{"$f":"IF(AH$11=\"\",0,IF((AH$25+AH$29)=0,0,(PL!AH$22+PL!AH$52)/(AH$25+AH$29)))","v":1.8204746171690624},{"$f":"IF(AI$11=\"\",0,IF((AI$25+AI$29)=0,0,(PL!AI$22+PL!AI$52)/(AI$25+AI$29)))","v":1.855085397070281},{"$f":"IF(AJ$11=\"\",0,IF((AJ$25+AJ$29)=0,0,(PL!AJ$22+PL!AJ$52)/(AJ$25+AJ$29)))","v":1.9304012061500204},{"$f":"IF(AK$11=\"\",0,IF((AK$25+AK$29)=0,0,(PL!AK$22+PL!AK$52)/(AK$25+AK$29)))","v":2.0756041158521139},{"$f":"IF(AL$11=\"\",0,IF((AL$25+AL$29)=0,0,(PL!AL$22+PL!AL$52)/(AL$25+AL$29)))","v":2.1451660937587462},{"$f":"IF(AM$11=\"\",0,IF((AM$25+AM$29)=0,0,(PL!AM$22+PL!AM$52)/(AM$25+AM$29)))","v":2.1830585869550703},{"$f":"IF(AN$11=\"\",0,IF((AN$25+AN$29)=0,0,(PL!AN$22+PL!AN$52)/(AN$25+AN$29)))","v":2.5686612337793151},{"$f":"IF(AO$11=\"\",0,IF((AO$25+AO$29)=0,0,(PL!AO$22+PL!AO$52)/(AO$25+AO$29)))","v":10.735577609317764},{"$f":"IF(AP$11=\"\",0,IF((AP$25+AP$29)=0,0,(PL!AP$22+PL!AP$52)/(AP$25+AP$29)))","v":0}]
[{"$f":"ROW()","v":205},null,null,null,null,null,null,{"$f":"H203","v":"ОЦЕНКА ОБОРАЧИВАЕМОСТИ"},{"$f":"KPI!$I$79","v":"Период оборач-сти запасов и незавершенки (P1)"},null,null,null,"кол-во дней",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z205:$AQ205)","v":193.97695968922477},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA204)=0,0,(AA$12-AA$11+1)/(AA204)))","v":111.90497106030718},{"$f":"IF(AB$11=\"\",0,IF((AB204)=0,0,(AB$12-AB$11+1)/(AB204)))","v":185.88313881393927},{"$f":"IF(AC$11=\"\",0,IF((AC204)=0,0,(AC$12-AC$11+1)/(AC204)))","v":212.59734706735682},213.97958446285384,211.66437892555768,205.93827372384209,202.6176629509792,200.49716516651847,196.75644074199553,189.07986528248892,176.33420419854158,170.14999494069448,167.19661221236481,142.09736776498522,34.092250395762264,0]
[{"$f":"ROW()","v":206},null,null,null,null,null,null,{"$f":"H205","v":"ОЦЕНКА ОБОРАЧИВАЕМОСТИ"},"Оценки критерия"]
[{"$f":"ROW()","v":207},null,null,null,null,null,null,{"$f":"H203","v":"ОЦЕНКА ОБОРАЧИВАЕМОСТИ"},{"$f":"I205","v":"Период оборач-сти запасов и незавершенки (P1)"},0,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":208},null,null,null,null,null,null,{"$f":"H203","v":"ОЦЕНКА ОБОРАЧИВАЕМОСТИ"},{"$f":"I205","v":"Период оборач-сти запасов и незавершенки (P1)"},30,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":209},null,null,null,null,null,null,{"$f":"H206","v":"ОЦЕНКА ОБОРАЧИВАЕМОСТИ"},{"$f":"I207","v":"Период оборач-сти запасов и незавершенки (P1)"},60,null,null,"баллы",null,null,"*",6]
[{"$f":"ROW()","v":210},null,null,null,null,null,null,{"$f":"H206","v":"ОЦЕНКА ОБОРАЧИВАЕМОСТИ"},{"$f":"I207","v":"Период оборач-сти запасов и незавершенки (P1)"},120,null,null,"баллы",null,null,"*",4]
[{"$f":"ROW()","v":211},null,null,null,null,null,null,{"$f":"H203","v":"ОЦЕНКА ОБОРАЧИВАЕМОСТИ"},"Расчет оценок критерия (P1) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.25,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z211:$AQ211)","v":4.1967213114754101},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA205>=$J210,$Q210,IF(AA205>=$J209,$Q209,IF(AA205>=$J208,$Q208,$Q207))))","v":6},{"$f":"IF(AB$11=\"\",0,IF(AB205>=$J210,$Q210,IF(AB205>=$J209,$Q209,IF(AB205>=$J208,$Q208,$Q207))))","v":4},{"$f":"IF(AC$11=\"\",0,IF(AC205>=$J210,$Q210,IF(AC205>=$J209,$Q209,IF(AC205>=$J208,$Q208,$Q207))))","v":4},4,4,4,4,4,4,4,4,4,4,4,8,0]
[{"$f":"ROW()","v":212},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":213},null,null,null,null,null,null,{"$f":"H211","v":"ОЦЕНКА ОБОРАЧИВАЕМОСТИ"},{"$f":"KPI!$I$80","v":"Оборачиваемость дебиторской задолженности"},null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z213:$AQ213)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA$26)=0,0,(PL!AA$16)/(AA$26)))","v":0},{"$f":"IF(AB$11=\"\",0,IF((AB$26)=0,0,(PL!AB$16)/(AB$26)))","v":0},{"$f":"IF(AC$11=\"\",0,IF((AC$26)=0,0,(PL!AC$16)/(AC$26)))","v":0},{"$f":"IF(AD$11=\"\",0,IF((AD$26)=0,0,(PL!AD$16)/(AD$26)))","v":0},{"$f":"IF(AE$11=\"\",0,IF((AE$26)=0,0,(PL!AE$16)/(AE$26)))","v":0},{"$f":"IF(AF$11=\"\",0,IF((AF$26)=0,0,(PL!AF$16)/(AF$26)))","v":0},{"$f":"IF(AG$11=\"\",0,IF((AG$26)=0,0,(PL!AG$16)/(AG$26)))","v":0},{"$f":"IF(AH$11=\"\",0,IF((AH$26)=0,0,(PL!AH$16)/(AH$26)))","v":0},{"$f":"IF(AI$11=\"\",0,IF((AI$26)=0,0,(PL!AI$16)/(AI$26)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF((AJ$26)=0,0,(PL!AJ$16)/(AJ$26)))","v":0},{"$f":"IF(AK$11=\"\",0,IF((AK$26)=0,0,(PL!AK$16)/(AK$26)))","v":0},{"$f":"IF(AL$11=\"\",0,IF((AL$26)=0,0,(PL!AL$16)/(AL$26)))","v":0},{"$f":"IF(AM$11=\"\",0,IF((AM$26)=0,0,(PL!AM$16)/(AM$26)))","v":0},{"$f":"IF(AN$11=\"\",0,IF((AN$26)=0,0,(PL!AN$16)/(AN$26)))","v":0},{"$f":"IF(AO$11=\"\",0,IF((AO$26)=0,0,(PL!AO$16)/(AO$26)))","v":0},{"$f":"IF(AP$11=\"\",0,IF((AP$26)=0,0,(PL!AP$16)/(AP$26)))","v":0}]
[{"$f":"ROW()","v":214},null,null,null,null,null,null,{"$f":"H212","v":0},{"$f":"KPI!$I$81","v":"Период оборач-ти дебит. задолженности (P2)"},null,null,null,"кол-во дней",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z214:$AQ214)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA213)=0,0,(AA$12-AA$11+1)/(AA213)))","v":0},{"$f":"IF(AB$11=\"\",0,IF((AB213)=0,0,(AB$12-AB$11+1)/(AB213)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":215},null,null,null,null,null,null,{"$f":"H214","v":0},"Оценки критерия"]
[{"$f":"ROW()","v":216},null,null,null,null,null,null,{"$f":"H212","v":0},{"$f":"I214","v":"Период оборач-ти дебит. задолженности (P2)"},0,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":217},null,null,null,null,null,null,{"$f":"H212","v":0},{"$f":"I214","v":"Период оборач-ти дебит. задолженности (P2)"},10,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":218},null,null,null,null,null,null,{"$f":"H215","v":0},{"$f":"I216","v":"Период оборач-ти дебит. задолженности (P2)"},30,null,null,"баллы",null,null,"*",6]
[{"$f":"ROW()","v":219},null,null,null,null,null,null,{"$f":"H215","v":0},{"$f":"I216","v":"Период оборач-ти дебит. задолженности (P2)"},45,null,null,"баллы",null,null,"*",4]
[{"$f":"ROW()","v":220},null,null,null,null,null,null,{"$f":"H212","v":0},"Расчет оценок критерия (P2) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.25,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z220:$AQ220)","v":10},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA214>=$J219,$Q219,IF(AA214>=$J218,$Q218,IF(AA214>=$J217,$Q217,$Q216))))","v":10},{"$f":"IF(AB$11=\"\",0,IF(AB214>=$J219,$Q219,IF(AB214>=$J218,$Q218,IF(AB214>=$J217,$Q217,$Q216))))","v":10},{"$f":"IF(AC$11=\"\",0,IF(AC214>=$J219,$Q219,IF(AC214>=$J218,$Q218,IF(AC214>=$J217,$Q217,$Q216))))","v":10},10,10,10,10,10,10,10,10,10,10,10,10,0]
[{"$f":"ROW()","v":221},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":222},null,null,null,null,null,null,{"$f":"H220","v":0},{"$f":"KPI!$I$82","v":"Оборачиваемость кредиторской задолженности"},null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z222:$AQ222)","v":2.5958831767710482},null,null,{"$f":"IF(AA$11=\"\",0,IF((SUM(BS!AA$31:AA$40))=0,0,(AA$25+AA$29-Z$25-Z$29+PL!AA$22+PL!AA$52)/(SUM(BS!AA$31:AA$40))))","v":3.6527994259569705},{"$f":"IF(AB$11=\"\",0,IF((SUM(BS!AB$31:AB$40))=0,0,(AB$25+AB$29-AA$25-AA$29+PL!AB$22+PL!AB$52)/(SUM(BS!AB$31:AB$40))))","v":3.1838539118287299},{"$f":"IF(AC$11=\"\",0,IF((SUM(BS!AC$31:AC$40))=0,0,(AC$25+AC$29-AB$25-AB$29+PL!AC$22+PL!AC$52)/(SUM(BS!AC$31:AC$40))))","v":2.7209433334320319},{"$f":"IF(AD$11=\"\",0,IF((SUM(BS!AD$31:AD$40))=0,0,(AD$25+AD$29-AC$25-AC$29+PL!AD$22+PL!AD$52)/(SUM(BS!AD$31:AD$40))))","v":2.4105649052216052},{"$f":"IF(AE$11=\"\",0,IF((SUM(BS!AE$31:AE$40))=0,0,(AE$25+AE$29-AD$25-AD$29+PL!AE$22+PL!AE$52)/(SUM(BS!AE$31:AE$40))))","v":2.249297171501786},{"$f":"IF(AF$11=\"\",0,IF((SUM(BS!AF$31:AF$40))=0,0,(AF$25+AF$29-AE$25-AE$29+PL!AF$22+PL!AF$52)/(SUM(BS!AF$31:AF$40))))","v":2.1680691484098933},{"$f":"IF(AG$11=\"\",0,IF((SUM(BS!AG$31:AG$40))=0,0,(AG$25+AG$29-AF$25-AF$29+PL!AG$22+PL!AG$52)/(SUM(BS!AG$31:AG$40))))","v":2.143785070815075},{"$f":"IF(AH$11=\"\",0,IF((SUM(BS!AH$31:AH$40))=0,0,(AH$25+AH$29-AG$25-AG$29+PL!AH$22+PL!AH$52)/(SUM(BS!AH$31:AH$40))))","v":2.086544613690593},{"$f":"IF(AI$11=\"\",0,IF((SUM(BS!AI$31:AI$40))=0,0,(AI$25+AI$29-AH$25-AH$29+PL!AI$22+PL!AI$52)/(SUM(BS!AI$31:AI$40))))","v":2.1189620532353359},{"$f":"IF(AJ$11=\"\",0,IF((SUM(BS!AJ$31:AJ$40))=0,0,(AJ$25+AJ$29-AI$25-AI$29+PL!AJ$22+PL!AJ$52)/(SUM(BS!AJ$31:AJ$40))))","v":2.1626476428605708},{"$f":"IF(AK$11=\"\",0,IF((SUM(BS!AK$31:AK$40))=0,0,(AK$25+AK$29-AJ$25-AJ$29+PL!AK$22+PL!AK$52)/(SUM(BS!AK$31:AK$40))))","v":2.3197485211069511},{"$f":"IF(AL$11=\"\",0,IF((SUM(BS!AL$31:AL$40))=0,0,(AL$25+AL$29-AK$25-AK$29+PL!AL$22+PL!AL$52)/(SUM(BS!AL$31:AL$40))))","v":2.5373512037584618},{"$f":"IF(AM$11=\"\",0,IF((SUM(BS!AM$31:AM$40))=0,0,(AM$25+AM$29-AL$25-AL$29+PL!AM$22+PL!AM$52)/(SUM(BS!AM$31:AM$40))))","v":2.521553588603783},{"$f":"IF(AN$11=\"\",0,IF((SUM(BS!AN$31:AN$40))=0,0,(AN$25+AN$29-AM$25-AM$29+PL!AN$22+PL!AN$52)/(SUM(BS!AN$31:AN$40))))","v":2.4395054805742364},{"$f":"IF(AO$11=\"\",0,IF((SUM(BS!AO$31:AO$40))=0,0,(AO$25+AO$29-AN$25-AN$29+PL!AO$22+PL!AO$52)/(SUM(BS!AO$31:AO$40))))","v":1.9825355894319279},{"$f":"IF(AP$11=\"\",0,IF((SUM(BS!AP$31:AP$40))=0,0,(AP$25+AP$29-AO$25-AO$29+PL!AP$22+PL!AP$52)/(SUM(BS!AP$31:AP$40))))","v":0}]
[{"$f":"ROW()","v":223},null,null,null,null,null,null,{"$f":"H221","v":0},{"$f":"KPI!$I$83","v":"Период оборач-ти кредит. задолженности (P3)"},null,null,null,"кол-во дней",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z223:$AQ223)","v":145.56325170132635},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA222)=0,0,(AA$12-AA$11+1)/(AA222)))","v":99.923362177044879},{"$f":"IF(AB$11=\"\",0,IF((AB222)=0,0,(AB$12-AB$11+1)/(AB222)))","v":114.64093834328997},134.5121728567386,151.4167899853521,162.27291112285567,168.35256397043358,170.72606996971271,174.93035979441783,172.25414652551231,168.77460422411127,157.7757229586895,143.85079978654207,144.7520297207347,149.62048780234036,184.61207049749507,0]
[{"$f":"ROW()","v":224},null,null,null,null,null,null,{"$f":"H223","v":0},"Оценки критерия"]
[{"$f":"ROW()","v":225},null,null,null,null,null,null,{"$f":"H221","v":0},{"$f":"I223","v":"Период оборач-ти кредит. задолженности (P3)"},0,null,null,"баллы",null,null,"*",4]
[{"$f":"ROW()","v":226},null,null,null,null,null,null,{"$f":"H221","v":0},{"$f":"I223","v":"Период оборач-ти кредит. задолженности (P3)"},30,null,null,"баллы",null,null,"*",6]
[{"$f":"ROW()","v":227},null,null,null,null,null,null,{"$f":"H224","v":0},{"$f":"I225","v":"Период оборач-ти кредит. задолженности (P3)"},60,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":228},null,null,null,null,null,null,{"$f":"H224","v":0},{"$f":"I225","v":"Период оборач-ти кредит. задолженности (P3)"},120,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":229},null,null,null,null,null,null,{"$f":"H221","v":0},"Расчет оценок критерия (P3) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.15,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z229:$AQ229)","v":9.4754098360655714},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA223>=$J228,$Q228,IF(AA223>=$J227,$Q227,IF(AA223>=$J226,$Q226,$Q225))))","v":8},{"$f":"IF(AB$11=\"\",0,IF(AB223>=$J228,$Q228,IF(AB223>=$J227,$Q227,IF(AB223>=$J226,$Q226,$Q225))))","v":8},10,{"$f":"IF(AD$11=\"\",0,IF(AD223>=$J228,$Q228,IF(AD223>=$J227,$Q227,IF(AD223>=$J226,$Q226,$Q225))))","v":10},{"$f":"IF(AE$11=\"\",0,IF(AE223>=$J228,$Q228,IF(AE223>=$J227,$Q227,IF(AE223>=$J226,$Q226,$Q225))))","v":10},10,10,10,10,10,10,10,10,10,10,0]
[{"$f":"ROW()","v":230},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":231},null,null,null,null,null,null,{"$f":"H230","v":0},{"$f":"KPI!$I$84","v":"Финансовый цикл (P4)"},null,null,null,"кол-во дней",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z231:$AQ231)","v":48.413707987898391},null,null,{"$f":"IF(AA$11=\"\",0,AA205+AA214-AA223)","v":11.981608883262297},{"$f":"IF(AB$11=\"\",0,AB205+AB214-AB223)","v":71.242200470649294},78.08517421061822,62.56279447750174,49.39146780270201,37.585709753408509,31.891592981266484,25.566805372100646,24.502294216483222,20.305261058377653,18.558481239852085,26.299195154152414,22.444582491630115,-7.5231200373551417,-150.51982010173282,0]
[{"$f":"ROW()","v":232},null,null,null,null,null,null,{"$f":"H231","v":0},"Оценки критерия"]
[{"$f":"ROW()","v":233},null,null,null,null,null,null,{"$f":"H230","v":0},{"$f":"I231","v":"Финансовый цикл (P4)"},0,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":234},null,null,null,null,null,null,{"$f":"H230","v":0},{"$f":"I231","v":"Финансовый цикл (P4)"},30,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":235},null,null,null,null,null,null,{"$f":"H232","v":0},{"$f":"I233","v":"Финансовый цикл (P4)"},45,null,null,"баллы",null,null,"*",6]
[{"$f":"ROW()","v":236},null,null,null,null,null,null,{"$f":"H232","v":0},{"$f":"I233","v":"Финансовый цикл (P4)"},60,null,null,"баллы",null,null,"*",4]
[{"$f":"ROW()","v":237},null,null,null,null,null,null,{"$f":"H230","v":0},"Расчет оценок критерия (P4) по периодам",null,null,null,"вес, % // баллы",null,null,"*",{"$f":"100%-Q211-Q220-Q229","v":0.35},null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z237:$AQ237)","v":6.5245901639344259},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA231>=$J236,$Q236,IF(AA231>=$J235,$Q235,IF(AA231>=$J234,$Q234,$Q233))))","v":10},{"$f":"IF(AB$11=\"\",0,IF(AB231>=$J236,$Q236,IF(AB231>=$J235,$Q235,IF(AB231>=$J234,$Q234,$Q233))))","v":4},4,4,6,8,8,10,10,10,10,10,10,10,10,0]
[{"$f":"ROW()","v":238},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":239}]
[{"$f":"ROW()","v":240},null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ЭФФЕКТИВНОСТИ БИЗНЕСА",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z240:$AQ240)","v":6.7947540983606558},null,null,{"$f":"IF(AA$11=\"\",0,$Q242*AA161+$Q243*AA203)","v":6.9899999999999984},{"$f":"IF(AB$11=\"\",0,$Q242*AB161+$Q243*AB203)","v":5.77},{"$f":"IF(AC$11=\"\",0,$Q242*AC161+$Q243*AC203)","v":5.9799999999999995},5.9799999999999995,6.47,7.59,7.7099999999999991,8.379999999999999,8.44,8.44,8.0799999999999983,8.0799999999999983,8.0799999999999983,8.0799999999999983,8.6449999999999996,0]
[{"$f":"ROW()","v":241},null,null,null,null,null,null,{"$f":"H240","v":"ИТОГОВАЯ ОЦЕНКА ЭФФЕКТИВНОСТИ БИЗНЕСА"},"Весовой коэффициент оценки"]
[{"$f":"ROW()","v":242},null,null,null,null,null,null,{"$f":"H240","v":"ИТОГОВАЯ ОЦЕНКА ЭФФЕКТИВНОСТИ БИЗНЕСА"},{"$f":"I241","v":"Весовой коэффициент оценки"},{"$f":"H161","v":"ОЦЕНКА РЕНТАБЕЛЬНОСТИ"},null,null,"баллы",null,null,"*",0.3]
[{"$f":"ROW()","v":243},null,null,null,null,null,null,{"$f":"H240","v":"ИТОГОВАЯ ОЦЕНКА ЭФФЕКТИВНОСТИ БИЗНЕСА"},{"$f":"I241","v":"Весовой коэффициент оценки"},{"$f":"H203","v":"ОЦЕНКА ОБОРАЧИВАЕМОСТИ"},null,null,"баллы",null,null,null,{"$f":"100%-Q242","v":0.7}]
[{"$f":"ROW()","v":244},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":245}]
[{"$f":"ROW()","v":246},null,null,null,null,null,null,"АНАЛИЗ ТЕМПОВ РОСТА"]
[{"$f":"ROW()","v":247},null,null,null,null,null,null,{"$f":"H246","v":"АНАЛИЗ ТЕМПОВ РОСТА"},{"$f":"KPI!$I$85","v":"ТЕМПЫ РОСТА АКТИВОВ [T(A)]"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z247:$AQ247)","v":3.453721693853893E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(BS!Z$16=0,0,(BS!AA$16-BS!Z$16)/BS!Z$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(BS!AA$16=0,0,(BS!AB$16-BS!AA$16)/BS!AA$16))","v":4.0234548741708162E-2},{"$f":"IF(AC$11=\"\",0,IF(BS!AB$16=0,0,(BS!AC$16-BS!AB$16)/BS!AB$16))","v":-1.1011952239342675E-3},{"$f":"IF(AD$11=\"\",0,IF(BS!AC$16=0,0,(BS!AD$16-BS!AC$16)/BS!AC$16))","v":-3.8564019292287192E-2},{"$f":"IF(AE$11=\"\",0,IF(BS!AD$16=0,0,(BS!AE$16-BS!AD$16)/BS!AD$16))","v":-4.7882324061586205E-2},{"$f":"IF(AF$11=\"\",0,IF(BS!AE$16=0,0,(BS!AF$16-BS!AE$16)/BS!AE$16))","v":-1.1489200471663193E-2},{"$f":"IF(AG$11=\"\",0,IF(BS!AF$16=0,0,(BS!AG$16-BS!AF$16)/BS!AF$16))","v":0.18811099111455903},{"$f":"IF(AH$11=\"\",0,IF(BS!AG$16=0,0,(BS!AH$16-BS!AG$16)/BS!AG$16))","v":0.1294098366628442},{"$f":"IF(AI$11=\"\",0,IF(BS!AH$16=0,0,(BS!AI$16-BS!AH$16)/BS!AH$16))","v":0.10955022334522695},{"$f":"IF(AJ$11=\"\",0,IF(BS!AI$16=0,0,(BS!AJ$16-BS!AI$16)/BS!AI$16))","v":0.23261673497821048},{"$f":"IF(AK$11=\"\",0,IF(BS!AJ$16=0,0,(BS!AK$16-BS!AJ$16)/BS!AJ$16))","v":0.17488068623230804},{"$f":"IF(AL$11=\"\",0,IF(BS!AK$16=0,0,(BS!AL$16-BS!AK$16)/BS!AK$16))","v":0.14070363268168989},{"$f":"IF(AM$11=\"\",0,IF(BS!AL$16=0,0,(BS!AM$16-BS!AL$16)/BS!AL$16))","v":0.19344491900386496},{"$f":"IF(AN$11=\"\",0,IF(BS!AM$16=0,0,(BS!AN$16-BS!AM$16)/BS!AM$16))","v":0.14435945578487913},{"$f":"IF(AO$11=\"\",0,IF(BS!AN$16=0,0,(BS!AO$16-BS!AN$16)/BS!AN$16))","v":0.12480689659596698},{"$f":"IF(AP$11=\"\",0,IF(BS!AO$16=0,0,(BS!AP$16-BS!AO$16)/BS!AO$16))","v":0}]
[{"$f":"ROW()","v":248},null,null,null,null,null,null,{"$f":"H246","v":"АНАЛИЗ ТЕМПОВ РОСТА"},{"$f":"KPI!$I$86","v":"ТЕМПЫ РОСТА ВЫРУЧКИ [T(R)]"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z248:$AQ248)","v":8.7905861950140416},null,null,{"$f":"IF(AA$11=\"\",0,IF(PL!Z$16=0,0,(PL!AA$16-PL!Z$16)/PL!Z$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(PL!AA$16=0,0,(PL!AB$16-PL!AA$16)/PL!AA$16))","v":48.489485270574455},{"$f":"IF(AC$11=\"\",0,IF(PL!AB$16=0,0,(PL!AC$16-PL!AB$16)/PL!AB$16))","v":2.4115155863217246},{"$f":"IF(AD$11=\"\",0,IF(PL!AC$16=0,0,(PL!AD$16-PL!AC$16)/PL!AC$16))","v":1.4565925961349775},{"$f":"IF(AE$11=\"\",0,IF(PL!AD$16=0,0,(PL!AE$16-PL!AD$16)/PL!AD$16))","v":0.99636025555619678},{"$f":"IF(AF$11=\"\",0,IF(PL!AE$16=0,0,(PL!AF$16-PL!AE$16)/PL!AE$16))","v":0.73809353598664229},{"$f":"IF(AG$11=\"\",0,IF(PL!AF$16=0,0,(PL!AG$16-PL!AF$16)/PL!AF$16))","v":0.57321972123001574},{"$f":"IF(AH$11=\"\",0,IF(PL!AG$16=0,0,(PL!AH$16-PL!AG$16)/PL!AG$16))","v":0.44309982103566536},{"$f":"IF(AI$11=\"\",0,IF(PL!AH$16=0,0,(PL!AI$16-PL!AH$16)/PL!AH$16))","v":0.36989916777618459},{"$f":"IF(AJ$11=\"\",0,IF(PL!AI$16=0,0,(PL!AJ$16-PL!AI$16)/PL!AI$16))","v":0.31924091465059556},{"$f":"IF(AK$11=\"\",0,IF(PL!AJ$16=0,0,(PL!AK$16-PL!AJ$16)/PL!AJ$16))","v":0.18476391640097956},{"$f":"IF(AL$11=\"\",0,IF(PL!AK$16=0,0,(PL!AL$16-PL!AK$16)/PL!AK$16))","v":0.14088888656695939},{"$f":"IF(AM$11=\"\",0,IF(PL!AL$16=0,0,(PL!AM$16-PL!AL$16)/PL!AL$16))","v":0.14044002169145989},{"$f":"IF(AN$11=\"\",0,IF(PL!AM$16=0,0,(PL!AN$16-PL!AM$16)/PL!AM$16))","v":9.235866856593479E-2},{"$f":"IF(AO$11=\"\",0,IF(PL!AN$16=0,0,(PL!AO$16-PL!AN$16)/PL!AN$16))","v":0.10940481237945548},{"$f":"IF(AP$11=\"\",0,IF(PL!AO$16=0,0,(PL!AP$16-PL!AO$16)/PL!AO$16))","v":0}]
[{"$f":"ROW()","v":249},null,null,null,null,null,null,{"$f":"H246","v":"АНАЛИЗ ТЕМПОВ РОСТА"},{"$f":"KPI!$I$87","v":"ТЕМПЫ РОСТА ЧИСТОЙ ПРИБЫЛИ [T(E)]"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z249:$AQ249)","v":0.23695224224835526},null,null,{"$f":"IF(AA$11=\"\",0,IF(PL!Z$161<=0,0,(PL!AA$161-PL!Z$161)/PL!Z$161))","v":0},{"$f":"IF(AB$11=\"\",0,IF(PL!AA$161<=0,0,(PL!AB$161-PL!AA$161)/PL!AA$161))","v":0},{"$f":"IF(AC$11=\"\",0,IF(PL!AB$161<=0,0,(PL!AC$161-PL!AB$161)/PL!AB$161))","v":0},{"$f":"IF(AD$11=\"\",0,IF(PL!AC$161<=0,0,(PL!AD$161-PL!AC$161)/PL!AC$161))","v":0},{"$f":"IF(AE$11=\"\",0,IF(PL!AD$161<=0,0,(PL!AE$161-PL!AD$161)/PL!AD$161))","v":0},{"$f":"IF(AF$11=\"\",0,IF(PL!AE$161<=0,0,(PL!AF$161-PL!AE$161)/PL!AE$161))","v":0},{"$f":"IF(AG$11=\"\",0,IF(PL!AF$161<=0,0,(PL!AG$161-PL!AF$161)/PL!AF$161))","v":2.0243134809590595},{"$f":"IF(AH$11=\"\",0,IF(PL!AG$161<=0,0,(PL!AH$161-PL!AG$161)/PL!AG$161))","v":0.66057162923550861},{"$f":"IF(AI$11=\"\",0,IF(PL!AH$161<=0,0,(PL!AI$161-PL!AH$161)/PL!AH$161))","v":0.31365671977351528},{"$f":"IF(AJ$11=\"\",0,IF(PL!AI$161<=0,0,(PL!AJ$161-PL!AI$161)/PL!AI$161))","v":0.36609100185350868},{"$f":"IF(AK$11=\"\",0,IF(PL!AJ$161<=0,0,(PL!AK$161-PL!AJ$161)/PL!AJ$161))","v":1.7080692384777576E-2},{"$f":"IF(AL$11=\"\",0,IF(PL!AK$161<=0,0,(PL!AL$161-PL!AK$161)/PL!AK$161))","v":4.2066724272341781E-2},{"$f":"IF(AM$11=\"\",0,IF(PL!AL$161<=0,0,(PL!AM$161-PL!AL$161)/PL!AL$161))","v":7.2818689889908361E-2},{"$f":"IF(AN$11=\"\",0,IF(PL!AM$161<=0,0,(PL!AN$161-PL!AM$161)/PL!AM$161))","v":-4.9498279441822467E-2},{"$f":"IF(AO$11=\"\",0,IF(PL!AN$161<=0,0,(PL!AO$161-PL!AN$161)/PL!AN$161))","v":5.6552110268221718E-2},{"$f":"IF(AP$11=\"\",0,IF(PL!AO$161<=0,0,(PL!AP$161-PL!AO$161)/PL!AO$161))","v":0}]
[{"$f":"ROW()","v":250},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":251}]
[{"$f":"ROW()","v":252},null,null,null,null,null,null,"ОЦЕНКА ТЕМПОВ РОСТА",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z252:$AQ252)","v":7.1557377049180326},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($Q256:$Q$261,AA256:AA$261))","v":5},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($Q256:$Q$261,AB256:AB$261))","v":7.25},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($Q256:$Q$261,AC256:AC$261))","v":6.5},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($Q256:$Q$261,AD256:AD$261))","v":6.5},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($Q256:$Q$261,AE256:AE$261))","v":6.5},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($Q256:$Q$261,AF256:AF$261))","v":6.5},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($Q256:$Q$261,AG256:AG$261))","v":10},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($Q256:$Q$261,AH256:AH$261))","v":10},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($Q256:$Q$261,AI256:AI$261))","v":7.25},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($Q256:$Q$261,AJ256:AJ$261))","v":10},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($Q256:$Q$261,AK256:AK$261))","v":7.25},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($Q256:$Q$261,AL256:AL$261))","v":7.25},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($Q256:$Q$261,AM256:AM$261))","v":5.75},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($Q256:$Q$261,AN256:AN$261))","v":5.75},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($Q256:$Q$261,AO256:AO$261))","v":5.75},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($Q256:$Q$261,AP256:AP$261))","v":0}]
[{"$f":"ROW()","v":253},null,null,null,null,null,null,{"$f":"H252","v":"ОЦЕНКА ТЕМПОВ РОСТА"},"Оценки критерия"]
[{"$f":"ROW()","v":254},null,null,null,null,null,null,{"$f":"H252","v":"ОЦЕНКА ТЕМПОВ РОСТА"},{"$f":"I253","v":"Оценки критерия"},"ДА",null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":255},null,null,null,null,null,null,{"$f":"H252","v":"ОЦЕНКА ТЕМПОВ РОСТА"},{"$f":"I253","v":"Оценки критерия"},"НЕТ",null,null,"баллы",null,null,"*",5]
[{"$f":"ROW()","v":256},null,null,null,null,null,null,{"$f":"H252","v":"ОЦЕНКА ТЕМПОВ РОСТА"},"Расчет оценок критериев по периодам"]
[{"$f":"ROW()","v":257},null,null,null,null,null,null,{"$f":"H252","v":"ОЦЕНКА ТЕМПОВ РОСТА"},{"$f":"I256","v":"Расчет оценок критериев по периодам"},"T(A) > 0",null,null,"вес, % // баллы",null,null,"*",0.15,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z257:$AQ257)","v":7.0491803278688518},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA247>0,$Q$254,$Q$255))","v":5},{"$f":"IF(AB$11=\"\",0,IF(AB247>0,$Q$254,$Q$255))","v":10},5,5,5,5,10,10,10,10,10,10,10,10,10,0]
[{"$f":"ROW()","v":258},null,null,null,null,null,null,{"$f":"H252","v":"ОЦЕНКА ТЕМПОВ РОСТА"},{"$f":"I256","v":"Расчет оценок критериев по периодам"},"T(R) > T(A)",null,null,"вес, % // баллы",null,null,"*",0.3,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z258:$AQ258)","v":9.5081967213114726},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA248>AA247,$Q$254,$Q$255))","v":5},{"$f":"IF(AB$11=\"\",0,IF(AB248>AB247,$Q$254,$Q$255))","v":10},10,10,10,10,10,10,10,10,10,10,5,5,5,0]
[{"$f":"ROW()","v":259},null,null,null,null,null,null,{"$f":"H252","v":"ОЦЕНКА ТЕМПОВ РОСТА"},{"$f":"I256","v":"Расчет оценок критериев по периодам"},"T(E) > T(R)",null,null,"вес, % // баллы",null,null,"*",0.25,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z259:$AQ259)","v":5.9016393442622945},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA249>AA248,$Q$254,$Q$255))","v":5},{"$f":"IF(AB$11=\"\",0,IF(AB249>AB248,$Q$254,$Q$255))","v":5},5,5,5,5,10,10,5,10,5,5,5,5,5,0]
[{"$f":"ROW()","v":260},null,null,null,null,null,null,{"$f":"H253","v":"ОЦЕНКА ТЕМПОВ РОСТА"},{"$f":"I257","v":"Расчет оценок критериев по периодам"},"T(E) > T(R) > T(A) > 0 (золотое правило)",null,null,"вес, % // баллы",null,null,null,{"$f":"100%-SUM(Q257:Q259)","v":0.30000000000000004},null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z260:$AQ260)","v":5.9016393442622945},null,null,{"$f":"IF(AA$11=\"\",0,IF(AND(AA249>AA248,AA248>AA247,AA247>0),$Q$254,$Q$255))","v":5},{"$f":"IF(AB$11=\"\",0,IF(AND(AB249>AB248,AB248>AB247,AB247>0),$Q$254,$Q$255))","v":5},5,5,5,5,10,10,5,10,5,5,5,5,5,0]
[{"$f":"ROW()","v":261},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":262}]
[{"$f":"ROW()","v":263},null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ФИН-ЭК СОСТОЯНИЯ БИЗНЕСА",null,null,null,null,"баллы",null,null,null,{"$f":"IF($X$263>=$Q$272,$I$272,IF($X$263>=$Q$273,$I$273,IF($X$263>=$Q$274,$I$274,$I$275)))","v":"Хорошее состояние"},null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AQ$17,$Z263:$AQ263)","v":6.9179590163934428},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AA264:AA$269))","v":7.2109999999999994},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AB264:AB$269))","v":7.2099999999999991},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AC264:AC$269))","v":6.5679999999999996},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AD264:AD$269))","v":6.5679999999999996},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AE264:AE$269))","v":6.7149999999999999},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AF264:AF$269))","v":6.7464999999999993},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AG264:AG$269))","v":6.863249999999999},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AH264:AH$269))","v":7.2212499999999995},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AI264:AI$269))","v":6.9517499999999988},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AJ264:AJ$269))","v":7.8605},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AK264:AK$269))","v":7.711999999999998},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AL264:AL$269))","v":8.0764999999999976},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AM264:AM$269))","v":7.7764999999999977},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AN264:AN$269))","v":7.7764999999999977},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AO264:AO$269))","v":7.945999999999998},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AP264:AP$269))","v":0}]
[{"$f":"ROW()","v":264},null,null,null,null,null,null,{"$f":"H263","v":"ИТОГОВАЯ ОЦЕНКА ФИН-ЭК СОСТОЯНИЯ БИЗНЕСА"},"Веса ключевых разделов оценки"]
[{"$f":"ROW()","v":265},null,null,null,null,null,null,{"$f":"H263","v":"ИТОГОВАЯ ОЦЕНКА ФИН-ЭК СОСТОЯНИЯ БИЗНЕСА"},{"$f":"I264","v":"Веса ключевых разделов оценки"},{"$f":"H97","v":"ИТОГОВАЯ ОЦЕНКА ЛИКВИДНОСТИ"},null,null,"вес, % // баллы",null,null,"*",0.35,null,null,null,null,null,null,{"$f":"X97","v":7.0427868852459019},null,null,{"$f":"AA97","v":8},7.8599999999999994,7.5600000000000005,7.5600000000000005,7.5600000000000005,6.6899999999999995,4.8349999999999991,4.9749999999999996,5.6050000000000004,6.63,7.2799999999999994,8.1499999999999986,8.1499999999999986,8.1499999999999986,8.1499999999999986,0]
[{"$f":"ROW()","v":266},null,null,null,null,null,null,{"$f":"H263","v":"ИТОГОВАЯ ОЦЕНКА ФИН-ЭК СОСТОЯНИЯ БИЗНЕСА"},{"$f":"I264","v":"Веса ключевых разделов оценки"},{"$f":"H153","v":"ИТОГОВАЯ ОЦЕНКА ФИН УСТОЙЧИВОСТИ"},null,null,"вес, % // баллы",null,null,"*",0.15,null,null,null,null,null,null,{"$f":"X153","v":6.5560655737704927},null,null,{"$f":"AA153","v":8.7600000000000016},8.52,5.5200000000000014,5.5200000000000014,5.5200000000000014,5.5200000000000014,5.7200000000000006,6.4399999999999995,6.7200000000000006,6.7200000000000006,8.6,9,9,9,9,0]
[{"$f":"ROW()","v":267},null,null,null,null,null,null,{"$f":"H263","v":"ИТОГОВАЯ ОЦЕНКА ФИН-ЭК СОСТОЯНИЯ БИЗНЕСА"},{"$f":"I264","v":"Веса ключевых разделов оценки"},{"$f":"H240","v":"ИТОГОВАЯ ОЦЕНКА ЭФФЕКТИВНОСТИ БИЗНЕСА"},null,null,"вес, % // баллы",null,null,"*",0.3,null,null,null,null,null,null,{"$f":"X240","v":6.7947540983606558},null,null,{"$f":"AA240","v":6.9899999999999984},5.77,5.9799999999999995,5.9799999999999995,6.47,7.59,7.7099999999999991,8.379999999999999,8.44,8.44,8.0799999999999983,8.0799999999999983,8.0799999999999983,8.0799999999999983,8.6449999999999996,0]
[{"$f":"ROW()","v":268},null,null,null,null,null,null,{"$f":"H263","v":"ИТОГОВАЯ ОЦЕНКА ФИН-ЭК СОСТОЯНИЯ БИЗНЕСА"},{"$f":"I264","v":"Веса ключевых разделов оценки"},{"$f":"H252","v":"ОЦЕНКА ТЕМПОВ РОСТА"},null,null,"вес, % // баллы",null,null,null,{"$f":"100%-SUM(Q265:Q267)","v":0.19999999999999996},null,null,null,null,null,null,{"$f":"X252","v":7.1557377049180326},null,null,{"$f":"AA252","v":5},7.25,6.5,6.5,6.5,6.5,10,10,7.25,10,7.25,7.25,5.75,5.75,5.75,0]
[{"$f":"ROW()","v":269},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":270}]
[{"$f":"ROW()","v":271},null,null,null,null,null,null,"Выводы оценки финансового состояния"]
[{"$f":"ROW()","v":272},null,null,null,null,null,null,{"$f":"H271","v":"Выводы оценки финансового состояния"},"Отличное состояние",null,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":273},null,null,null,null,null,null,{"$f":"H271","v":"Выводы оценки финансового состояния"},"Хорошее состояние",null,null,null,"баллы",null,null,"*",6]
[{"$f":"ROW()","v":274},null,null,null,null,null,null,{"$f":"H271","v":"Выводы оценки финансового состояния"},"Удовлетворительно",null,null,null,"баллы",null,null,"*",5]
[{"$f":"ROW()","v":275},null,null,null,null,null,null,{"$f":"H271","v":"Выводы оценки финансового состояния"},"Неудовлетворительно",null,null,null,"баллы",null,null,"*",0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]

{"sheet":"InvAn","index":25,"n_rows":45,"n_cols":42,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":7},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},23,24,25,26,27,28,29,30,31,32,33,34,35,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":6},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":22},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":23},24,25,26,27,28,29,30,31,32,33,34,35,36,""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I50\")","v":"InvAn"},null,null,{"$f":"INDIRECT(\"START!K50\")","v":"Инвестиционный анализ проекта"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-07-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2032-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2033-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2034-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2035-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2036-06-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2032-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2033-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2034-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2035-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2036-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"6 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"7 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"8 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"9 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"10 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"11 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"12 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"13 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"14 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"15 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$AR14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99096)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99096)","v":0},{"$f":"SUM(T$15:T$99096)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,"ФИНАНСОВЫЕ ПОТОКИ"]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"Items!$BS$16","v":"Финпоток проекта без финансирования (CF)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUMIFS(Calc!$Z791:$CJ791,Calc!$Z$11:$CJ$11,\">=\"&X$11,Calc!$Z$11:$CJ$11,\"<=\"&X$12))","v":2451212222.5781412},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z791:$CJ791,Calc!$Z$11:$CJ$11,\">=\"&AA$11,Calc!$Z$11:$CJ$11,\"<=\"&AA$12))","v":-328740125.624439},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z791:$CJ791,Calc!$Z$11:$CJ$11,\">=\"&AB$11,Calc!$Z$11:$CJ$11,\"<=\"&AB$12))","v":-260003559.83787909},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z791:$CJ791,Calc!$Z$11:$CJ$11,\">=\"&AC$11,Calc!$Z$11:$CJ$11,\"<=\"&AC$12))","v":-171497721.37957108},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z791:$CJ791,Calc!$Z$11:$CJ$11,\">=\"&AD$11,Calc!$Z$11:$CJ$11,\"<=\"&AD$12))","v":-288638769.44840229},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z791:$CJ791,Calc!$Z$11:$CJ$11,\">=\"&AE$11,Calc!$Z$11:$CJ$11,\"<=\"&AE$12))","v":-122113160.43648987},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z791:$CJ791,Calc!$Z$11:$CJ$11,\">=\"&AF$11,Calc!$Z$11:$CJ$11,\"<=\"&AF$12))","v":-1843554.6993061006},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z791:$CJ791,Calc!$Z$11:$CJ$11,\">=\"&AG$11,Calc!$Z$11:$CJ$11,\"<=\"&AG$12))","v":-38720112.651659101},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z791:$CJ791,Calc!$Z$11:$CJ$11,\">=\"&AH$11,Calc!$Z$11:$CJ$11,\"<=\"&AH$12))","v":186453802.76286912},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z791:$CJ791,Calc!$Z$11:$CJ$11,\">=\"&AI$11,Calc!$Z$11:$CJ$11,\"<=\"&AI$12))","v":295872191.52249753},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z791:$CJ791,Calc!$Z$11:$CJ$11,\">=\"&AJ$11,Calc!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":270606657.73119485},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z791:$CJ791,Calc!$Z$11:$CJ$11,\">=\"&AK$11,Calc!$Z$11:$CJ$11,\"<=\"&AK$12))","v":374725315.53191251},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z791:$CJ791,Calc!$Z$11:$CJ$11,\">=\"&AL$11,Calc!$Z$11:$CJ$11,\"<=\"&AL$12))","v":402000055.4241668},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z791:$CJ791,Calc!$Z$11:$CJ$11,\">=\"&AM$11,Calc!$Z$11:$CJ$11,\"<=\"&AM$12))","v":361589954.02710891},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z791:$CJ791,Calc!$Z$11:$CJ$11,\">=\"&AN$11,Calc!$Z$11:$CJ$11,\"<=\"&AN$12))","v":564302450.21084023},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z791:$CJ791,Calc!$Z$11:$CJ$11,\">=\"&AO$11,Calc!$Z$11:$CJ$11,\"<=\"&AO$12))","v":1207218799.4452977},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z791:$CJ791,Calc!$Z$11:$CJ$11,\">=\"&AP$11,Calc!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"KPI!$I$18","v":"Срок окупаемости по финпотоку (PBP)"},null,null,null,{"$f":"Calc!$M$796","v":"кол-во лет"},null,null,null,null,null,null,null,null,null,null,{"$f":"Calc!X796","v":11.25}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"Items!$BS$18","v":"Свободный положительный финпоток проекта"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUMIFS(Calc!$Z801:$CJ801,Calc!$Z$11:$CJ$11,\">=\"&X$11,Calc!$Z$11:$CJ$11,\"<=\"&X$12))","v":3719340240.0648885},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z801:$CJ801,Calc!$Z$11:$CJ$11,\">=\"&AA$11,Calc!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z801:$CJ801,Calc!$Z$11:$CJ$11,\">=\"&AB$11,Calc!$Z$11:$CJ$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z801:$CJ801,Calc!$Z$11:$CJ$11,\">=\"&AC$11,Calc!$Z$11:$CJ$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z801:$CJ801,Calc!$Z$11:$CJ$11,\">=\"&AD$11,Calc!$Z$11:$CJ$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z801:$CJ801,Calc!$Z$11:$CJ$11,\">=\"&AE$11,Calc!$Z$11:$CJ$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z801:$CJ801,Calc!$Z$11:$CJ$11,\">=\"&AF$11,Calc!$Z$11:$CJ$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z801:$CJ801,Calc!$Z$11:$CJ$11,\">=\"&AG$11,Calc!$Z$11:$CJ$11,\"<=\"&AG$12))","v":56571013.40900135},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z801:$CJ801,Calc!$Z$11:$CJ$11,\">=\"&AH$11,Calc!$Z$11:$CJ$11,\"<=\"&AH$12))","v":186453802.76286906},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z801:$CJ801,Calc!$Z$11:$CJ$11,\">=\"&AI$11,Calc!$Z$11:$CJ$11,\"<=\"&AI$12))","v":295872191.52249753},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z801:$CJ801,Calc!$Z$11:$CJ$11,\">=\"&AJ$11,Calc!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":270606657.73119479},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z801:$CJ801,Calc!$Z$11:$CJ$11,\">=\"&AK$11,Calc!$Z$11:$CJ$11,\"<=\"&AK$12))","v":374725315.53191251},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z801:$CJ801,Calc!$Z$11:$CJ$11,\">=\"&AL$11,Calc!$Z$11:$CJ$11,\"<=\"&AL$12))","v":402000055.4241668},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z801:$CJ801,Calc!$Z$11:$CJ$11,\">=\"&AM$11,Calc!$Z$11:$CJ$11,\"<=\"&AM$12))","v":361589954.02710891},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z801:$CJ801,Calc!$Z$11:$CJ$11,\">=\"&AN$11,Calc!$Z$11:$CJ$11,\"<=\"&AN$12))","v":564302450.21084023},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z801:$CJ801,Calc!$Z$11:$CJ$11,\">=\"&AO$11,Calc!$Z$11:$CJ$11,\"<=\"&AO$12))","v":1207218799.4452977},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z801:$CJ801,Calc!$Z$11:$CJ$11,\">=\"&AP$11,Calc!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,{"$f":"H16","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"Items!$BS$19","v":"Свободный отрицательный финпоток проекта"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUMIFS(Calc!$Z803:$CJ803,Calc!$Z$11:$CJ$11,\">=\"&X$11,Calc!$Z$11:$CJ$11,\"<=\"&X$12))","v":-1268128017.4867475},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z803:$CJ803,Calc!$Z$11:$CJ$11,\">=\"&AA$11,Calc!$Z$11:$CJ$11,\"<=\"&AA$12))","v":-328740125.624439},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z803:$CJ803,Calc!$Z$11:$CJ$11,\">=\"&AB$11,Calc!$Z$11:$CJ$11,\"<=\"&AB$12))","v":-260003559.83787906},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z803:$CJ803,Calc!$Z$11:$CJ$11,\">=\"&AC$11,Calc!$Z$11:$CJ$11,\"<=\"&AC$12))","v":-171497721.37957096},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z803:$CJ803,Calc!$Z$11:$CJ$11,\">=\"&AD$11,Calc!$Z$11:$CJ$11,\"<=\"&AD$12))","v":-288638769.44840217},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z803:$CJ803,Calc!$Z$11:$CJ$11,\">=\"&AE$11,Calc!$Z$11:$CJ$11,\"<=\"&AE$12))","v":-122113160.43648994},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z803:$CJ803,Calc!$Z$11:$CJ$11,\">=\"&AF$11,Calc!$Z$11:$CJ$11,\"<=\"&AF$12))","v":-63334257.957958937},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z803:$CJ803,Calc!$Z$11:$CJ$11,\">=\"&AG$11,Calc!$Z$11:$CJ$11,\"<=\"&AG$12))","v":-33800422.802007437},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z803:$CJ803,Calc!$Z$11:$CJ$11,\">=\"&AH$11,Calc!$Z$11:$CJ$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z803:$CJ803,Calc!$Z$11:$CJ$11,\">=\"&AI$11,Calc!$Z$11:$CJ$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z803:$CJ803,Calc!$Z$11:$CJ$11,\">=\"&AJ$11,Calc!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z803:$CJ803,Calc!$Z$11:$CJ$11,\">=\"&AK$11,Calc!$Z$11:$CJ$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z803:$CJ803,Calc!$Z$11:$CJ$11,\">=\"&AL$11,Calc!$Z$11:$CJ$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z803:$CJ803,Calc!$Z$11:$CJ$11,\">=\"&AM$11,Calc!$Z$11:$CJ$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z803:$CJ803,Calc!$Z$11:$CJ$11,\">=\"&AN$11,Calc!$Z$11:$CJ$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z803:$CJ803,Calc!$Z$11:$CJ$11,\">=\"&AO$11,Calc!$Z$11:$CJ$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z803:$CJ803,Calc!$Z$11:$CJ$11,\">=\"&AP$11,Calc!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,{"$f":"H19","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"Items!$BS$20","v":"Свободный финпоток (FCF)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUMIFS(Calc!$Z805:$CJ805,Calc!$Z$11:$CJ$11,\">=\"&X$11,Calc!$Z$11:$CJ$11,\"<=\"&X$12))","v":2451212222.5781412},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z805:$CJ805,Calc!$Z$11:$CJ$11,\">=\"&AA$11,Calc!$Z$11:$CJ$11,\"<=\"&AA$12))","v":-328740125.624439},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z805:$CJ805,Calc!$Z$11:$CJ$11,\">=\"&AB$11,Calc!$Z$11:$CJ$11,\"<=\"&AB$12))","v":-260003559.83787906},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z805:$CJ805,Calc!$Z$11:$CJ$11,\">=\"&AC$11,Calc!$Z$11:$CJ$11,\"<=\"&AC$12))","v":-171497721.37957096},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z805:$CJ805,Calc!$Z$11:$CJ$11,\">=\"&AD$11,Calc!$Z$11:$CJ$11,\"<=\"&AD$12))","v":-288638769.44840217},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z805:$CJ805,Calc!$Z$11:$CJ$11,\">=\"&AE$11,Calc!$Z$11:$CJ$11,\"<=\"&AE$12))","v":-122113160.43648994},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z805:$CJ805,Calc!$Z$11:$CJ$11,\">=\"&AF$11,Calc!$Z$11:$CJ$11,\"<=\"&AF$12))","v":-63334257.957958937},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z805:$CJ805,Calc!$Z$11:$CJ$11,\">=\"&AG$11,Calc!$Z$11:$CJ$11,\"<=\"&AG$12))","v":22770590.606993914},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z805:$CJ805,Calc!$Z$11:$CJ$11,\">=\"&AH$11,Calc!$Z$11:$CJ$11,\"<=\"&AH$12))","v":186453802.76286906},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z805:$CJ805,Calc!$Z$11:$CJ$11,\">=\"&AI$11,Calc!$Z$11:$CJ$11,\"<=\"&AI$12))","v":295872191.52249753},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z805:$CJ805,Calc!$Z$11:$CJ$11,\">=\"&AJ$11,Calc!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":270606657.73119479},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z805:$CJ805,Calc!$Z$11:$CJ$11,\">=\"&AK$11,Calc!$Z$11:$CJ$11,\"<=\"&AK$12))","v":374725315.53191251},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z805:$CJ805,Calc!$Z$11:$CJ$11,\">=\"&AL$11,Calc!$Z$11:$CJ$11,\"<=\"&AL$12))","v":402000055.4241668},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z805:$CJ805,Calc!$Z$11:$CJ$11,\">=\"&AM$11,Calc!$Z$11:$CJ$11,\"<=\"&AM$12))","v":361589954.02710891},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z805:$CJ805,Calc!$Z$11:$CJ$11,\">=\"&AN$11,Calc!$Z$11:$CJ$11,\"<=\"&AN$12))","v":564302450.21084023},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z805:$CJ805,Calc!$Z$11:$CJ$11,\">=\"&AO$11,Calc!$Z$11:$CJ$11,\"<=\"&AO$12))","v":1207218799.4452977},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z805:$CJ805,Calc!$Z$11:$CJ$11,\">=\"&AP$11,Calc!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"H19","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"KPI!$I$20","v":"IRR проекта"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"Calc!$X$807","v":0.11916831135749817}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H20","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"Items!$BS$21","v":"Кассовый разрыв"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"Calc!$X$809","v":1268128017.4867475}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,{"$f":"H21","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"Credits!$I$17","v":"Ставка дисконтирования Учредителя"},null,null,null,"%г",null,null,null,null,null,null,null,null,null,null,{"$f":"Credits!$Q$17","v":0.1}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,{"$f":"H24","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"KPI!$I$21","v":"NPV(Учредителя)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUMIFS(Calc!$Z811:$CJ811,Calc!$Z$11:$CJ$11,\">=\"&X$11,Calc!$Z$11:$CJ$11,\"<=\"&X$12))","v":177392772.70038038},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z811:$CJ811,Calc!$Z$11:$CJ$11,\">=\"&AA$11,Calc!$Z$11:$CJ$11,\"<=\"&AA$12))","v":-310364657.66901338},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z811:$CJ811,Calc!$Z$11:$CJ$11,\">=\"&AB$11,Calc!$Z$11:$CJ$11,\"<=\"&AB$12))","v":-220681091.71246159},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z811:$CJ811,Calc!$Z$11:$CJ$11,\">=\"&AC$11,Calc!$Z$11:$CJ$11,\"<=\"&AC$12))","v":-135893225.95548615},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z811:$CJ811,Calc!$Z$11:$CJ$11,\">=\"&AD$11,Calc!$Z$11:$CJ$11,\"<=\"&AD$12))","v":-204575782.84339026},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z811:$CJ811,Calc!$Z$11:$CJ$11,\">=\"&AE$11,Calc!$Z$11:$CJ$11,\"<=\"&AE$12))","v":-76726350.433849245},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z811:$CJ811,Calc!$Z$11:$CJ$11,\">=\"&AF$11,Calc!$Z$11:$CJ$11,\"<=\"&AF$12))","v":-37469237.672697157},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z811:$CJ811,Calc!$Z$11:$CJ$11,\">=\"&AG$11,Calc!$Z$11:$CJ$11,\"<=\"&AG$12))","v":11266662.421458472},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z811:$CJ811,Calc!$Z$11:$CJ$11,\">=\"&AH$11,Calc!$Z$11:$CJ$11,\"<=\"&AH$12))","v":91330352.133515745},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z811:$CJ811,Calc!$Z$11:$CJ$11,\">=\"&AI$11,Calc!$Z$11:$CJ$11,\"<=\"&AI$12))","v":128627935.56569187},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z811:$CJ811,Calc!$Z$11:$CJ$11,\">=\"&AJ$11,Calc!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":106767907.96598278},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z811:$CJ811,Calc!$Z$11:$CJ$11,\">=\"&AK$11,Calc!$Z$11:$CJ$11,\"<=\"&AK$12))","v":135947914.41246229},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z811:$CJ811,Calc!$Z$11:$CJ$11,\">=\"&AL$11,Calc!$Z$11:$CJ$11,\"<=\"&AL$12))","v":131654450.20971301},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z811:$CJ811,Calc!$Z$11:$CJ$11,\">=\"&AM$11,Calc!$Z$11:$CJ$11,\"<=\"&AM$12))","v":107420115.22028303},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z811:$CJ811,Calc!$Z$11:$CJ$11,\">=\"&AN$11,Calc!$Z$11:$CJ$11,\"<=\"&AN$12))","v":152735261.82107198},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z811:$CJ811,Calc!$Z$11:$CJ$11,\">=\"&AO$11,Calc!$Z$11:$CJ$11,\"<=\"&AO$12))","v":297352519.23709923},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z811:$CJ811,Calc!$Z$11:$CJ$11,\">=\"&AP$11,Calc!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,{"$f":"H23","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"KPI!$I$25","v":"WACC"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"(Credits!$Q$30*Credits!$X$26+Credits!$Q$40*Credits!$X$39+$X$22*Credits!$X$20)/(Credits!$X$26+Credits!$X$39+Credits!$X$20)","v":8.3954081341758247E-2}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,{"$f":"H26","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"KPI!$I$26","v":"NPV(WACC)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUMIFS(Calc!$Z901:$CJ901,Calc!$Z$11:$CJ$11,\">=\"&X$11,Calc!$Z$11:$CJ$11,\"<=\"&X$12))","v":365584077.61453307},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z901:$CJ901,Calc!$Z$11:$CJ$11,\">=\"&AA$11,Calc!$Z$11:$CJ$11,\"<=\"&AA$12))","v":-313119511.90128422},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z901:$CJ901,Calc!$Z$11:$CJ$11,\">=\"&AB$11,Calc!$Z$11:$CJ$11,\"<=\"&AB$12))","v":-226319146.12925315},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z901:$CJ901,Calc!$Z$11:$CJ$11,\">=\"&AC$11,Calc!$Z$11:$CJ$11,\"<=\"&AC$12))","v":-140853878.18437335},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z901:$CJ901,Calc!$Z$11:$CJ$11,\">=\"&AD$11,Calc!$Z$11:$CJ$11,\"<=\"&AD$12))","v":-215721509.54084063},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z901:$CJ901,Calc!$Z$11:$CJ$11,\">=\"&AE$11,Calc!$Z$11:$CJ$11,\"<=\"&AE$12))","v":-82423516.791437179},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z901:$CJ901,Calc!$Z$11:$CJ$11,\">=\"&AF$11,Calc!$Z$11:$CJ$11,\"<=\"&AF$12))","v":-40626453.396646343},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z901:$CJ901,Calc!$Z$11:$CJ$11,\">=\"&AG$11,Calc!$Z$11:$CJ$11,\"<=\"&AG$12))","v":12559474.038901441},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z901:$CJ901,Calc!$Z$11:$CJ$11,\">=\"&AH$11,Calc!$Z$11:$CJ$11,\"<=\"&AH$12))","v":101949199.65643735},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z901:$CJ901,Calc!$Z$11:$CJ$11,\">=\"&AI$11,Calc!$Z$11:$CJ$11,\"<=\"&AI$12))","v":146245708.41237268},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z901:$CJ901,Calc!$Z$11:$CJ$11,\">=\"&AJ$11,Calc!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":123219869.43717074},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z901:$CJ901,Calc!$Z$11:$CJ$11,\">=\"&AK$11,Calc!$Z$11:$CJ$11,\"<=\"&AK$12))","v":158940173.12346181},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z901:$CJ901,Calc!$Z$11:$CJ$11,\">=\"&AL$11,Calc!$Z$11:$CJ$11,\"<=\"&AL$12))","v":156367765.82320425},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z901:$CJ901,Calc!$Z$11:$CJ$11,\">=\"&AM$11,Calc!$Z$11:$CJ$11,\"<=\"&AM$12))","v":129516144.42906484},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z901:$CJ901,Calc!$Z$11:$CJ$11,\">=\"&AN$11,Calc!$Z$11:$CJ$11,\"<=\"&AN$12))","v":186817992.76338339},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z901:$CJ901,Calc!$Z$11:$CJ$11,\">=\"&AO$11,Calc!$Z$11:$CJ$11,\"<=\"&AO$12))","v":369031765.87437171},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z901:$CJ901,Calc!$Z$11:$CJ$11,\">=\"&AP$11,Calc!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":29}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,"ИНВЕСТИЦИОННЫЕ ПОКАЗАТЕЛИ"]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H30","v":"ИНВЕСТИЦИОННЫЕ ПОКАЗАТЕЛИ"},{"$f":"KPI!$I$27","v":"ROI"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"X27/(Credits!X29+Credits!X38+Credits!X23)","v":0.160709102479413}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H30","v":"ИНВЕСТИЦИОННЫЕ ПОКАЗАТЕЛИ"},{"$f":"KPI!$I$28","v":"Дисконтированный срок окупаемости (DPBP)"},null,null,null,{"$f":"Calc!$M$796","v":"кол-во лет"},null,null,null,null,null,null,null,null,null,null,{"$f":"Calc!$X$908","v":14.25}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H30","v":"ИНВЕСТИЦИОННЫЕ ПОКАЗАТЕЛИ"},{"$f":"KPI!$I$35","v":"Оценка стоимости бизнеса/компании"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"X27+X35","v":6610186667.4395952}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,{"$f":"H30","v":"ИНВЕСТИЦИОННЫЕ ПОКАЗАТЕЛИ"},{"$f":"I33","v":"Оценка стоимости бизнеса/компании"},{"$f":"KPI!$I$39","v":"Терминальная стоимость (TV)"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUM($Z34:$AQ34))","v":20925125857.051826},null,null,{"$f":"IF(AA$11=\"\",0,IF(AND(AA$11<>\"\",AB$11=\"\"),IF(OR(AA17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AA17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AND(AB$11<>\"\",AC$11=\"\"),IF(OR(AB17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AB17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AND(AC$11<>\"\",AD$11=\"\"),IF(OR(AC17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AC17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AND(AD$11<>\"\",AE$11=\"\"),IF(OR(AD17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AD17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AND(AE$11<>\"\",AF$11=\"\"),IF(OR(AE17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AE17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AND(AF$11<>\"\",AG$11=\"\"),IF(OR(AF17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AF17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AND(AG$11<>\"\",AH$11=\"\"),IF(OR(AG17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AG17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AND(AH$11<>\"\",AI$11=\"\"),IF(OR(AH17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AH17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AND(AI$11<>\"\",AJ$11=\"\"),IF(OR(AI17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AI17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AND(AJ$11<>\"\",AK$11=\"\"),IF(OR(AJ17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AJ17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AND(AK$11<>\"\",AL$11=\"\"),IF(OR(AK17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AK17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AND(AL$11<>\"\",AM$11=\"\"),IF(OR(AL17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AL17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AND(AM$11<>\"\",AN$11=\"\"),IF(OR(AM17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AM17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AND(AN$11<>\"\",AO$11=\"\"),IF(OR(AN17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AN17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AND(AO$11<>\"\",AP$11=\"\"),IF(OR(AO17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AO17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":20925125857.051826},{"$f":"IF(AP$11=\"\",0,IF(AND(AP$11<>\"\",#REF!=\"\"),IF(OR(AP17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AP17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H30","v":"ИНВЕСТИЦИОННЫЕ ПОКАЗАТЕЛИ"},{"$f":"I33","v":"Оценка стоимости бизнеса/компании"},{"$f":"KPI!$I$40","v":"NPV(TV)"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,X34/POWER(1+$X$26,MAX($Z$4:$AQ$4)))","v":6244602589.8250618}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":37}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА"]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H38","v":"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА"},{"$f":"KPI!$I$45","v":"Коэф. покрытия выплат долга (DSCR)"},null,null,null,"коэф.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X41=0,0,X40/X41)","v":2.4604840470226099},null,null,{"$f":"IF(AA41=0,0,AA40/AA41)","v":1},1,1,1,1,1,1,1,1,2.0787715381858893,2.8602272894423981,3.2458619768372792,0,0,0,0]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H38","v":"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА"},{"$f":"I39","v":"Коэф. покрытия выплат долга (DSCR)"},{"$f":"KPI!$I$41","v":"CFADS"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUM($Z40:$AQ40))","v":4726030960.1251621},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z889:$CJ889,Calc!$Z$11:$CJ$11,\">=\"&AA$11,Calc!$Z$11:$CJ$11,\"<=\"&AA$12))","v":31500000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z889:$CJ889,Calc!$Z$11:$CJ$11,\">=\"&AB$11,Calc!$Z$11:$CJ$11,\"<=\"&AB$12))","v":45600000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z889:$CJ889,Calc!$Z$11:$CJ$11,\">=\"&AC$11,Calc!$Z$11:$CJ$11,\"<=\"&AC$12))","v":143957458.69351131},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z889:$CJ889,Calc!$Z$11:$CJ$11,\">=\"&AD$11,Calc!$Z$11:$CJ$11,\"<=\"&AD$12))","v":161371591.12264374},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z889:$CJ889,Calc!$Z$11:$CJ$11,\">=\"&AE$11,Calc!$Z$11:$CJ$11,\"<=\"&AE$12))","v":170060222.26716307},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z889:$CJ889,Calc!$Z$11:$CJ$11,\">=\"&AF$11,Calc!$Z$11:$CJ$11,\"<=\"&AF$12))","v":166824478.41168237},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z889:$CJ889,Calc!$Z$11:$CJ$11,\">=\"&AG$11,Calc!$Z$11:$CJ$11,\"<=\"&AG$12))","v":176989040.31260389},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z889:$CJ889,Calc!$Z$11:$CJ$11,\">=\"&AH$11,Calc!$Z$11:$CJ$11,\"<=\"&AH$12))","v":258555907.92043564},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z889:$CJ889,Calc!$Z$11:$CJ$11,\">=\"&AI$11,Calc!$Z$11:$CJ$11,\"<=\"&AI$12))","v":371741423.22582406},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z889:$CJ889,Calc!$Z$11:$CJ$11,\">=\"&AJ$11,Calc!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":289594263.53197169},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z889:$CJ889,Calc!$Z$11:$CJ$11,\">=\"&AK$11,Calc!$Z$11:$CJ$11,\"<=\"&AK$12))","v":374725315.53191233},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z889:$CJ889,Calc!$Z$11:$CJ$11,\">=\"&AL$11,Calc!$Z$11:$CJ$11,\"<=\"&AL$12))","v":402000055.4241668},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z889:$CJ889,Calc!$Z$11:$CJ$11,\">=\"&AM$11,Calc!$Z$11:$CJ$11,\"<=\"&AM$12))","v":361589954.02710891},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z889:$CJ889,Calc!$Z$11:$CJ$11,\">=\"&AN$11,Calc!$Z$11:$CJ$11,\"<=\"&AN$12))","v":564302450.21084034},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z889:$CJ889,Calc!$Z$11:$CJ$11,\">=\"&AO$11,Calc!$Z$11:$CJ$11,\"<=\"&AO$12))","v":1207218799.4452977},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z889:$CJ889,Calc!$Z$11:$CJ$11,\">=\"&AP$11,Calc!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,{"$f":"H38","v":"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА"},{"$f":"I39","v":"Коэф. покрытия выплат долга (DSCR)"},{"$f":"KPI!$I$42","v":"Выплаты долга [Debt (Principals+Interests)]"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUM($Z41:$AQ41))","v":1920772851.9288926},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z897:$CJ897,Calc!$Z$11:$CJ$11,\">=\"&AA$11,Calc!$Z$11:$CJ$11,\"<=\"&AA$12))","v":31500000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z897:$CJ897,Calc!$Z$11:$CJ$11,\">=\"&AB$11,Calc!$Z$11:$CJ$11,\"<=\"&AB$12))","v":45600000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z897:$CJ897,Calc!$Z$11:$CJ$11,\">=\"&AC$11,Calc!$Z$11:$CJ$11,\"<=\"&AC$12))","v":143957458.69351131},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z897:$CJ897,Calc!$Z$11:$CJ$11,\">=\"&AD$11,Calc!$Z$11:$CJ$11,\"<=\"&AD$12))","v":161371591.12264374},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z897:$CJ897,Calc!$Z$11:$CJ$11,\">=\"&AE$11,Calc!$Z$11:$CJ$11,\"<=\"&AE$12))","v":170060222.26716307},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z897:$CJ897,Calc!$Z$11:$CJ$11,\">=\"&AF$11,Calc!$Z$11:$CJ$11,\"<=\"&AF$12))","v":166824478.41168237},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z897:$CJ897,Calc!$Z$11:$CJ$11,\">=\"&AG$11,Calc!$Z$11:$CJ$11,\"<=\"&AG$12))","v":176989040.31260389},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z897:$CJ897,Calc!$Z$11:$CJ$11,\">=\"&AH$11,Calc!$Z$11:$CJ$11,\"<=\"&AH$12))","v":258555907.92043564},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z897:$CJ897,Calc!$Z$11:$CJ$11,\">=\"&AI$11,Calc!$Z$11:$CJ$11,\"<=\"&AI$12))","v":371741423.22582406},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z897:$CJ897,Calc!$Z$11:$CJ$11,\">=\"&AJ$11,Calc!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":139310288.89528474},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z897:$CJ897,Calc!$Z$11:$CJ$11,\">=\"&AK$11,Calc!$Z$11:$CJ$11,\"<=\"&AK$12))","v":131012425.80094573},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z897:$CJ897,Calc!$Z$11:$CJ$11,\">=\"&AL$11,Calc!$Z$11:$CJ$11,\"<=\"&AL$12))","v":123850015.27879809},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z897:$CJ897,Calc!$Z$11:$CJ$11,\">=\"&AM$11,Calc!$Z$11:$CJ$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z897:$CJ897,Calc!$Z$11:$CJ$11,\">=\"&AN$11,Calc!$Z$11:$CJ$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z897:$CJ897,Calc!$Z$11:$CJ$11,\">=\"&AO$11,Calc!$Z$11:$CJ$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z897:$CJ897,Calc!$Z$11:$CJ$11,\">=\"&AP$11,Calc!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,{"$f":"H41","v":"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА"},{"$f":"KPI!$I$46","v":"Коэф. покрытия процентов (ICR)"},null,null,null,"коэф.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X44=0,0,X43/X44)","v":9.1417028672097462},null,null,{"$f":"IF(AA44=0,0,AA43/AA44)","v":1.0000515779897958},{"$f":"IF(AB44=0,0,AB43/AB44)","v":1.0013027759046487},{"$f":"IF(AC44=0,0,AC43/AC44)","v":1},{"$f":"IF(AD44=0,0,AD43/AD44)","v":1},{"$f":"IF(AE44=0,0,AE43/AE44)","v":1},{"$f":"IF(AF44=0,0,AF43/AF44)","v":1},{"$f":"IF(AG44=0,0,AG43/AG44)","v":1},{"$f":"IF(AH44=0,0,AH43/AH44)","v":1.2560564793917475},{"$f":"IF(AI44=0,0,AI43/AI44)","v":2.9799009252560751},{"$f":"IF(AJ44=0,0,AJ43/AJ44)","v":14.814188492380689},{"$f":"IF(AK44=0,0,AK43/AK44)","v":31.676903748687113},{"$f":"IF(AL44=0,0,AL43/AL44)","v":91.784423380788809},{"$f":"IF(AM44=0,0,AM43/AM44)","v":0},{"$f":"IF(AN44=0,0,AN43/AN44)","v":0},{"$f":"IF(AO44=0,0,AO43/AO44)","v":0},{"$f":"IF(AP44=0,0,AP43/AP44)","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,{"$f":"H41","v":"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА"},{"$f":"I42","v":"Коэф. покрытия процентов (ICR)"},{"$f":"KPI!$I$47","v":"CF(EBIT)"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUM($Z43:$AQ43))","v":4076780006.0887361},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z891:$CJ891,Calc!$Z$11:$CJ$11,\">=\"&AA$11,Calc!$Z$11:$CJ$11,\"<=\"&AA$12))","v":31501624.706678569},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z891:$CJ891,Calc!$Z$11:$CJ$11,\">=\"&AB$11,Calc!$Z$11:$CJ$11,\"<=\"&AB$12))","v":45659406.581251979},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z891:$CJ891,Calc!$Z$11:$CJ$11,\">=\"&AC$11,Calc!$Z$11:$CJ$11,\"<=\"&AC$12))","v":52640465.587044537},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z891:$CJ891,Calc!$Z$11:$CJ$11,\">=\"&AD$11,Calc!$Z$11:$CJ$11,\"<=\"&AD$12))","v":55009987.182092443},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z891:$CJ891,Calc!$Z$11:$CJ$11,\">=\"&AE$11,Calc!$Z$11:$CJ$11,\"<=\"&AE$12))","v":53353380.231373653},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z891:$CJ891,Calc!$Z$11:$CJ$11,\">=\"&AF$11,Calc!$Z$11:$CJ$11,\"<=\"&AF$12))","v":47450969.709226288},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z891:$CJ891,Calc!$Z$11:$CJ$11,\">=\"&AG$11,Calc!$Z$11:$CJ$11,\"<=\"&AG$12))","v":47374018.921016991},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z891:$CJ891,Calc!$Z$11:$CJ$11,\">=\"&AH$11,Calc!$Z$11:$CJ$11,\"<=\"&AH$12))","v":48054680.930339471},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z891:$CJ891,Calc!$Z$11:$CJ$11,\">=\"&AI$11,Calc!$Z$11:$CJ$11,\"<=\"&AI$12))","v":118619409.2277236},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z891:$CJ891,Calc!$Z$11:$CJ$11,\">=\"&AJ$11,Calc!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":279173365.44944853},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z891:$CJ891,Calc!$Z$11:$CJ$11,\">=\"&AK$11,Calc!$Z$11:$CJ$11,\"<=\"&AK$12))","v":368684856.66780001},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z891:$CJ891,Calc!$Z$11:$CJ$11,\">=\"&AL$11,Calc!$Z$11:$CJ$11,\"<=\"&AL$12))","v":410873574.86986905},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z891:$CJ891,Calc!$Z$11:$CJ$11,\">=\"&AM$11,Calc!$Z$11:$CJ$11,\"<=\"&AM$12))","v":489598830.6957804},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z891:$CJ891,Calc!$Z$11:$CJ$11,\">=\"&AN$11,Calc!$Z$11:$CJ$11,\"<=\"&AN$12))","v":683321137.57491422},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z891:$CJ891,Calc!$Z$11:$CJ$11,\">=\"&AO$11,Calc!$Z$11:$CJ$11,\"<=\"&AO$12))","v":1345464297.7541766},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z891:$CJ891,Calc!$Z$11:$CJ$11,\">=\"&AP$11,Calc!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,{"$f":"H41","v":"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА"},{"$f":"I42","v":"Коэф. покрытия процентов (ICR)"},{"$f":"KPI!$I$44","v":"Выплаты %% (Interests)"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUM($Z44:$AQ44))","v":445954114.38187134},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z895:$CJ895,Calc!$Z$11:$CJ$11,\">=\"&AA$11,Calc!$Z$11:$CJ$11,\"<=\"&AA$12))","v":31500000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z895:$CJ895,Calc!$Z$11:$CJ$11,\">=\"&AB$11,Calc!$Z$11:$CJ$11,\"<=\"&AB$12))","v":45600000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z895:$CJ895,Calc!$Z$11:$CJ$11,\">=\"&AC$11,Calc!$Z$11:$CJ$11,\"<=\"&AC$12))","v":52640465.587044537},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z895:$CJ895,Calc!$Z$11:$CJ$11,\">=\"&AD$11,Calc!$Z$11:$CJ$11,\"<=\"&AD$12))","v":55009987.182092443},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z895:$CJ895,Calc!$Z$11:$CJ$11,\">=\"&AE$11,Calc!$Z$11:$CJ$11,\"<=\"&AE$12))","v":53353380.231373653},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z895:$CJ895,Calc!$Z$11:$CJ$11,\">=\"&AF$11,Calc!$Z$11:$CJ$11,\"<=\"&AF$12))","v":47450969.709226288},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z895:$CJ895,Calc!$Z$11:$CJ$11,\">=\"&AG$11,Calc!$Z$11:$CJ$11,\"<=\"&AG$12))","v":47374018.921016991},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z895:$CJ895,Calc!$Z$11:$CJ$11,\">=\"&AH$11,Calc!$Z$11:$CJ$11,\"<=\"&AH$12))","v":38258375.892149553},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z895:$CJ895,Calc!$Z$11:$CJ$11,\">=\"&AI$11,Calc!$Z$11:$CJ$11,\"<=\"&AI$12))","v":39806494.310722813},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z895:$CJ895,Calc!$Z$11:$CJ$11,\">=\"&AJ$11,Calc!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":18844998.873413447},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z895:$CJ895,Calc!$Z$11:$CJ$11,\">=\"&AK$11,Calc!$Z$11:$CJ$11,\"<=\"&AK$12))","v":11638917.098489482},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z895:$CJ895,Calc!$Z$11:$CJ$11,\">=\"&AL$11,Calc!$Z$11:$CJ$11,\"<=\"&AL$12))","v":4476506.576342104},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z895:$CJ895,Calc!$Z$11:$CJ$11,\">=\"&AM$11,Calc!$Z$11:$CJ$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z895:$CJ895,Calc!$Z$11:$CJ$11,\">=\"&AN$11,Calc!$Z$11:$CJ$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z895:$CJ895,Calc!$Z$11:$CJ$11,\">=\"&AO$11,Calc!$Z$11:$CJ$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z895:$CJ895,Calc!$Z$11:$CJ$11,\">=\"&AP$11,Calc!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":45}]

{"sheet":"EBITDA","index":26,"n_rows":70,"n_cols":42,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":7},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},23,24,25,26,27,28,29,30,31,32,33,34,35,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":6},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":22},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":23},24,25,26,27,28,29,30,31,32,33,34,35,36,""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I51\")","v":"EBITDA"},null,null,{"$f":"INDIRECT(\"START!K51\")","v":"Анализ собственной операционной деят-сти. Точки безубыточности"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-07-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2032-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2033-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2034-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2035-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2036-06-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2032-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2033-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2034-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2035-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2036-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"6 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"7 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"8 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"9 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"10 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"11 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"12 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"13 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"14 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"15 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$AR14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99308)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99308)","v":0},{"$f":"SUM(T$15:T$99308)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,{"$f":"Items!$BO$16","v":"Выручка"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B16=Lists!$CU$24,SUMIFS($Z16:$AQ16,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z16:$AQ16))","v":20132257517.939495},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z92:$CJ92,Calc!$Z$11:$CJ$11,\">=\"&AA$11,Calc!$Z$11:$CJ$11,\"<=\"&AA$12))","v":315223.61366571428},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z92:$CJ92,Calc!$Z$11:$CJ$11,\">=\"&AB$11,Calc!$Z$11:$CJ$11,\"<=\"&AB$12))","v":15600254.385446619},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z92:$CJ92,Calc!$Z$11:$CJ$11,\">=\"&AC$11,Calc!$Z$11:$CJ$11,\"<=\"&AC$12))","v":53220510.986534975},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z92:$CJ92,Calc!$Z$11:$CJ$11,\">=\"&AD$11,Calc!$Z$11:$CJ$11,\"<=\"&AD$12))","v":130741113.25204204},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z92:$CJ92,Calc!$Z$11:$CJ$11,\">=\"&AE$11,Calc!$Z$11:$CJ$11,\"<=\"&AE$12))","v":261006362.26354831},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z92:$CJ92,Calc!$Z$11:$CJ$11,\">=\"&AF$11,Calc!$Z$11:$CJ$11,\"<=\"&AF$12))","v":453653471.10166121},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z92:$CJ92,Calc!$Z$11:$CJ$11,\">=\"&AG$11,Calc!$Z$11:$CJ$11,\"<=\"&AG$12))","v":713696587.34158444},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z92:$CJ92,Calc!$Z$11:$CJ$11,\">=\"&AH$11,Calc!$Z$11:$CJ$11,\"<=\"&AH$12))","v":1029935417.4664056},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z92:$CJ92,Calc!$Z$11:$CJ$11,\">=\"&AI$11,Calc!$Z$11:$CJ$11,\"<=\"&AI$12))","v":1410907671.2504463},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z92:$CJ92,Calc!$Z$11:$CJ$11,\">=\"&AJ$11,Calc!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":1861327126.7079806},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z92:$CJ92,Calc!$Z$11:$CJ$11,\">=\"&AK$11,Calc!$Z$11:$CJ$11,\"<=\"&AK$12))","v":2205233216.3419294},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z92:$CJ92,Calc!$Z$11:$CJ$11,\">=\"&AL$11,Calc!$Z$11:$CJ$11,\"<=\"&AL$12))","v":2515926068.8128185},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z92:$CJ92,Calc!$Z$11:$CJ$11,\">=\"&AM$11,Calc!$Z$11:$CJ$11,\"<=\"&AM$12))","v":2869262780.4910002},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z92:$CJ92,Calc!$Z$11:$CJ$11,\">=\"&AN$11,Calc!$Z$11:$CJ$11,\"<=\"&AN$12))","v":3134264070.662941},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z92:$CJ92,Calc!$Z$11:$CJ$11,\">=\"&AO$11,Calc!$Z$11:$CJ$11,\"<=\"&AO$12))","v":3477167643.2614884},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z92:$CJ92,Calc!$Z$11:$CJ$11,\">=\"&AP$11,Calc!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$16","v":"Номерной фонд"},null,null,1,{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B17=Lists!$CU$24,SUMIFS($Z17:$AQ17,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z17:$AQ17))","v":8989146754.2782803},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z93:$CJ93,Calc!$Z$11:$CJ$11,\">=\"&AA$11,Calc!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z93:$CJ93,Calc!$Z$11:$CJ$11,\">=\"&AB$11,Calc!$Z$11:$CJ$11,\"<=\"&AB$12))","v":6471419.3867154261},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z93:$CJ93,Calc!$Z$11:$CJ$11,\">=\"&AC$11,Calc!$Z$11:$CJ$11,\"<=\"&AC$12))","v":22862658.220611703},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z93:$CJ93,Calc!$Z$11:$CJ$11,\">=\"&AD$11,Calc!$Z$11:$CJ$11,\"<=\"&AD$12))","v":59501218.187048942},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z93:$CJ93,Calc!$Z$11:$CJ$11,\">=\"&AE$11,Calc!$Z$11:$CJ$11,\"<=\"&AE$12))","v":120928792.37857996},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z93:$CJ93,Calc!$Z$11:$CJ$11,\">=\"&AF$11,Calc!$Z$11:$CJ$11,\"<=\"&AF$12))","v":212553942.00049663},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z93:$CJ93,Calc!$Z$11:$CJ$11,\">=\"&AG$11,Calc!$Z$11:$CJ$11,\"<=\"&AG$12))","v":341729841.31961584},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z93:$CJ93,Calc!$Z$11:$CJ$11,\">=\"&AH$11,Calc!$Z$11:$CJ$11,\"<=\"&AH$12))","v":492980769.22759569},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z93:$CJ93,Calc!$Z$11:$CJ$11,\">=\"&AI$11,Calc!$Z$11:$CJ$11,\"<=\"&AI$12))","v":669309553.68341005},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z93:$CJ93,Calc!$Z$11:$CJ$11,\">=\"&AJ$11,Calc!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":878708990.63469577},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z93:$CJ93,Calc!$Z$11:$CJ$11,\">=\"&AK$11,Calc!$Z$11:$CJ$11,\"<=\"&AK$12))","v":1000609920.0682849},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z93:$CJ93,Calc!$Z$11:$CJ$11,\">=\"&AL$11,Calc!$Z$11:$CJ$11,\"<=\"&AL$12))","v":1114323687.300456},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z93:$CJ93,Calc!$Z$11:$CJ$11,\">=\"&AM$11,Calc!$Z$11:$CJ$11,\"<=\"&AM$12))","v":1260269535.2689085},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z93:$CJ93,Calc!$Z$11:$CJ$11,\">=\"&AN$11,Calc!$Z$11:$CJ$11,\"<=\"&AN$12))","v":1342041802.7084134},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z93:$CJ93,Calc!$Z$11:$CJ$11,\">=\"&AO$11,Calc!$Z$11:$CJ$11,\"<=\"&AO$12))","v":1466854623.8934474},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z93:$CJ93,Calc!$Z$11:$CJ$11,\">=\"&AP$11,Calc!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$17","v":"Food&Beverage"},null,null,{"$f":"L17+1","v":2},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B18=Lists!$CU$24,SUMIFS($Z18:$AQ18,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z18:$AQ18))","v":6541041760.3888874},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z94:$CJ94,Calc!$Z$11:$CJ$11,\">=\"&AA$11,Calc!$Z$11:$CJ$11,\"<=\"&AA$12))","v":265597.45938000001},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z94:$CJ94,Calc!$Z$11:$CJ$11,\">=\"&AB$11,Calc!$Z$11:$CJ$11,\"<=\"&AB$12))","v":5202745.544937118},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z94:$CJ94,Calc!$Z$11:$CJ$11,\">=\"&AC$11,Calc!$Z$11:$CJ$11,\"<=\"&AC$12))","v":17111183.095163547},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z94:$CJ94,Calc!$Z$11:$CJ$11,\">=\"&AD$11,Calc!$Z$11:$CJ$11,\"<=\"&AD$12))","v":41497240.010700636},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z94:$CJ94,Calc!$Z$11:$CJ$11,\">=\"&AE$11,Calc!$Z$11:$CJ$11,\"<=\"&AE$12))","v":81805725.841691911},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z94:$CJ94,Calc!$Z$11:$CJ$11,\">=\"&AF$11,Calc!$Z$11:$CJ$11,\"<=\"&AF$12))","v":141202994.28358462},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z94:$CJ94,Calc!$Z$11:$CJ$11,\">=\"&AG$11,Calc!$Z$11:$CJ$11,\"<=\"&AG$12))","v":222191055.9675546},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z94:$CJ94,Calc!$Z$11:$CJ$11,\">=\"&AH$11,Calc!$Z$11:$CJ$11,\"<=\"&AH$12))","v":321011319.86530995},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z94:$CJ94,Calc!$Z$11:$CJ$11,\">=\"&AI$11,Calc!$Z$11:$CJ$11,\"<=\"&AI$12))","v":441226626.3874436},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z94:$CJ94,Calc!$Z$11:$CJ$11,\">=\"&AJ$11,Calc!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":586974577.60594976},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z94:$CJ94,Calc!$Z$11:$CJ$11,\">=\"&AK$11,Calc!$Z$11:$CJ$11,\"<=\"&AK$12))","v":708438872.63044107},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z94:$CJ94,Calc!$Z$11:$CJ$11,\">=\"&AL$11,Calc!$Z$11:$CJ$11,\"<=\"&AL$12))","v":818424702.23663104},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z94:$CJ94,Calc!$Z$11:$CJ$11,\">=\"&AM$11,Calc!$Z$11:$CJ$11,\"<=\"&AM$12))","v":943215567.73216689},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z94:$CJ94,Calc!$Z$11:$CJ$11,\">=\"&AN$11,Calc!$Z$11:$CJ$11,\"<=\"&AN$12))","v":1044491026.1947442},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z94:$CJ94,Calc!$Z$11:$CJ$11,\">=\"&AO$11,Calc!$Z$11:$CJ$11,\"<=\"&AO$12))","v":1167982525.5331893},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z94:$CJ94,Calc!$Z$11:$CJ$11,\">=\"&AP$11,Calc!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$18","v":"Развлекат. услуги"},null,null,{"$f":"L18+1","v":3},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B19=Lists!$CU$24,SUMIFS($Z19:$AQ19,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z19:$AQ19))","v":4602069003.2723236},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z95:$CJ95,Calc!$Z$11:$CJ$11,\">=\"&AA$11,Calc!$Z$11:$CJ$11,\"<=\"&AA$12))","v":49626.154285714292},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z95:$CJ95,Calc!$Z$11:$CJ$11,\">=\"&AB$11,Calc!$Z$11:$CJ$11,\"<=\"&AB$12))","v":3926089.4537940742},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z95:$CJ95,Calc!$Z$11:$CJ$11,\">=\"&AC$11,Calc!$Z$11:$CJ$11,\"<=\"&AC$12))","v":13246669.67075973},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z95:$CJ95,Calc!$Z$11:$CJ$11,\">=\"&AD$11,Calc!$Z$11:$CJ$11,\"<=\"&AD$12))","v":29742655.054292481},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z95:$CJ95,Calc!$Z$11:$CJ$11,\">=\"&AE$11,Calc!$Z$11:$CJ$11,\"<=\"&AE$12))","v":58271844.043276437},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z95:$CJ95,Calc!$Z$11:$CJ$11,\">=\"&AF$11,Calc!$Z$11:$CJ$11,\"<=\"&AF$12))","v":99896534.81757991},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z95:$CJ95,Calc!$Z$11:$CJ$11,\">=\"&AG$11,Calc!$Z$11:$CJ$11,\"<=\"&AG$12))","v":149775690.05441397},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z95:$CJ95,Calc!$Z$11:$CJ$11,\">=\"&AH$11,Calc!$Z$11:$CJ$11,\"<=\"&AH$12))","v":215943328.37349981},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z95:$CJ95,Calc!$Z$11:$CJ$11,\">=\"&AI$11,Calc!$Z$11:$CJ$11,\"<=\"&AI$12))","v":300371491.17959273},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z95:$CJ95,Calc!$Z$11:$CJ$11,\">=\"&AJ$11,Calc!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":395643558.46733516},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z95:$CJ95,Calc!$Z$11:$CJ$11,\">=\"&AK$11,Calc!$Z$11:$CJ$11,\"<=\"&AK$12))","v":496184423.64320332},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z95:$CJ95,Calc!$Z$11:$CJ$11,\">=\"&AL$11,Calc!$Z$11:$CJ$11,\"<=\"&AL$12))","v":583177679.27573156},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z95:$CJ95,Calc!$Z$11:$CJ$11,\">=\"&AM$11,Calc!$Z$11:$CJ$11,\"<=\"&AM$12))","v":665777677.48992491},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z95:$CJ95,Calc!$Z$11:$CJ$11,\">=\"&AN$11,Calc!$Z$11:$CJ$11,\"<=\"&AN$12))","v":747731241.75978279},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z95:$CJ95,Calc!$Z$11:$CJ$11,\">=\"&AO$11,Calc!$Z$11:$CJ$11,\"<=\"&AO$12))","v":842330493.83485126},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z95:$CJ95,Calc!$Z$11:$CJ$11,\">=\"&AP$11,Calc!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":21}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"Items!$BO$17","v":"Себестоимость"},null,null,null,null,{"$f":"Prdction!$M$100","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B22=Lists!$CU$24,SUMIFS($Z22:$AQ22,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z22:$AQ22))","v":9477159567.6216965},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z190:$CJ190,Calc!$Z$11:$CJ$11,\">=\"&AA$11,Calc!$Z$11:$CJ$11,\"<=\"&AA$12))","v":370213.04058749997},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z190:$CJ190,Calc!$Z$11:$CJ$11,\">=\"&AB$11,Calc!$Z$11:$CJ$11,\"<=\"&AB$12))","v":5314440.9223687509},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z190:$CJ190,Calc!$Z$11:$CJ$11,\">=\"&AC$11,Calc!$Z$11:$CJ$11,\"<=\"&AC$12))","v":19432425.242006253},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z190:$CJ190,Calc!$Z$11:$CJ$11,\">=\"&AD$11,Calc!$Z$11:$CJ$11,\"<=\"&AD$12))","v":47810645.376711376},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z190:$CJ190,Calc!$Z$11:$CJ$11,\">=\"&AE$11,Calc!$Z$11:$CJ$11,\"<=\"&AE$12))","v":93763695.008577317},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z190:$CJ190,Calc!$Z$11:$CJ$11,\">=\"&AF$11,Calc!$Z$11:$CJ$11,\"<=\"&AF$12))","v":162766959.58169547},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z190:$CJ190,Calc!$Z$11:$CJ$11,\">=\"&AG$11,Calc!$Z$11:$CJ$11,\"<=\"&AG$12))","v":260919248.79793414},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z190:$CJ190,Calc!$Z$11:$CJ$11,\">=\"&AH$11,Calc!$Z$11:$CJ$11,\"<=\"&AH$12))","v":388451858.00957036},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z190:$CJ190,Calc!$Z$11:$CJ$11,\">=\"&AI$11,Calc!$Z$11:$CJ$11,\"<=\"&AI$12))","v":554541506.63145804},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z190:$CJ190,Calc!$Z$11:$CJ$11,\">=\"&AJ$11,Calc!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":770686686.74768722},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z190:$CJ190,Calc!$Z$11:$CJ$11,\">=\"&AK$11,Calc!$Z$11:$CJ$11,\"<=\"&AK$12))","v":1012981873.3022307},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z190:$CJ190,Calc!$Z$11:$CJ$11,\">=\"&AL$11,Calc!$Z$11:$CJ$11,\"<=\"&AL$12))","v":1219128910.2116549},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z190:$CJ190,Calc!$Z$11:$CJ$11,\">=\"&AM$11,Calc!$Z$11:$CJ$11,\"<=\"&AM$12))","v":1435588076.0926418},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z190:$CJ190,Calc!$Z$11:$CJ$11,\">=\"&AN$11,Calc!$Z$11:$CJ$11,\"<=\"&AN$12))","v":1644043849.0880375},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z190:$CJ190,Calc!$Z$11:$CJ$11,\">=\"&AO$11,Calc!$Z$11:$CJ$11,\"<=\"&AO$12))","v":1861359179.5685356},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z190:$CJ190,Calc!$Z$11:$CJ$11,\">=\"&AP$11,Calc!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$16","v":"Номерной фонд"},null,null,1,{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B23=Lists!$CU$24,SUMIFS($Z23:$AQ23,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z23:$AQ23))","v":4199482522.9659152},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z191:$CJ191,Calc!$Z$11:$CJ$11,\">=\"&AA$11,Calc!$Z$11:$CJ$11,\"<=\"&AA$12))","v":162584.55303750001},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z191:$CJ191,Calc!$Z$11:$CJ$11,\">=\"&AB$11,Calc!$Z$11:$CJ$11,\"<=\"&AB$12))","v":2341367.0468437504},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z191:$CJ191,Calc!$Z$11:$CJ$11,\">=\"&AC$11,Calc!$Z$11:$CJ$11,\"<=\"&AC$12))","v":8624539.442456251},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z191:$CJ191,Calc!$Z$11:$CJ$11,\">=\"&AD$11,Calc!$Z$11:$CJ$11,\"<=\"&AD$12))","v":21229381.589463376},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z191:$CJ191,Calc!$Z$11:$CJ$11,\">=\"&AE$11,Calc!$Z$11:$CJ$11,\"<=\"&AE$12))","v":41597559.889379263},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z191:$CJ191,Calc!$Z$11:$CJ$11,\">=\"&AF$11,Calc!$Z$11:$CJ$11,\"<=\"&AF$12))","v":72222731.778529376},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z191:$CJ191,Calc!$Z$11:$CJ$11,\">=\"&AG$11,Calc!$Z$11:$CJ$11,\"<=\"&AG$12))","v":115768704.54230618},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z191:$CJ191,Calc!$Z$11:$CJ$11,\">=\"&AH$11,Calc!$Z$11:$CJ$11,\"<=\"&AH$12))","v":172217065.31178537},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z191:$CJ191,Calc!$Z$11:$CJ$11,\">=\"&AI$11,Calc!$Z$11:$CJ$11,\"<=\"&AI$12))","v":245849340.99625248},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z191:$CJ191,Calc!$Z$11:$CJ$11,\">=\"&AJ$11,Calc!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":341628383.09051931},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z191:$CJ191,Calc!$Z$11:$CJ$11,\">=\"&AK$11,Calc!$Z$11:$CJ$11,\"<=\"&AK$12))","v":448926395.10064173},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z191:$CJ191,Calc!$Z$11:$CJ$11,\">=\"&AL$11,Calc!$Z$11:$CJ$11,\"<=\"&AL$12))","v":540416504.83042943},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z191:$CJ191,Calc!$Z$11:$CJ$11,\">=\"&AM$11,Calc!$Z$11:$CJ$11,\"<=\"&AM$12))","v":636199634.99189985},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z191:$CJ191,Calc!$Z$11:$CJ$11,\">=\"&AN$11,Calc!$Z$11:$CJ$11,\"<=\"&AN$12))","v":728117579.72142816},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z191:$CJ191,Calc!$Z$11:$CJ$11,\">=\"&AO$11,Calc!$Z$11:$CJ$11,\"<=\"&AO$12))","v":824180750.08094251},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z191:$CJ191,Calc!$Z$11:$CJ$11,\">=\"&AP$11,Calc!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$17","v":"Food&Beverage"},null,null,{"$f":"L23+1","v":2},{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B24=Lists!$CU$24,SUMIFS($Z24:$AQ24,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z24:$AQ24))","v":3980674273.2231207},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z198:$CJ198,Calc!$Z$11:$CJ$11,\">=\"&AA$11,Calc!$Z$11:$CJ$11,\"<=\"&AA$12))","v":155669.50575000001},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z198:$CJ198,Calc!$Z$11:$CJ$11,\">=\"&AB$11,Calc!$Z$11:$CJ$11,\"<=\"&AB$12))","v":2233156.1186250006},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z198:$CJ198,Calc!$Z$11:$CJ$11,\">=\"&AC$11,Calc!$Z$11:$CJ$11,\"<=\"&AC$12))","v":8160191.9032500014},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z198:$CJ198,Calc!$Z$11:$CJ$11,\">=\"&AD$11,Calc!$Z$11:$CJ$11,\"<=\"&AD$12))","v":20051576.183790002},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z198:$CJ198,Calc!$Z$11:$CJ$11,\">=\"&AE$11,Calc!$Z$11:$CJ$11,\"<=\"&AE$12))","v":39370586.712268054},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z198:$CJ198,Calc!$Z$11:$CJ$11,\">=\"&AF$11,Calc!$Z$11:$CJ$11,\"<=\"&AF$12))","v":68348263.002547562},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z198:$CJ198,Calc!$Z$11:$CJ$11,\">=\"&AG$11,Calc!$Z$11:$CJ$11,\"<=\"&AG$12))","v":109462891.36031225},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z198:$CJ198,Calc!$Z$11:$CJ$11,\">=\"&AH$11,Calc!$Z$11:$CJ$11,\"<=\"&AH$12))","v":163161899.47835749},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z198:$CJ198,Calc!$Z$11:$CJ$11,\">=\"&AI$11,Calc!$Z$11:$CJ$11,\"<=\"&AI$12))","v":232934240.82538971},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z198:$CJ198,Calc!$Z$11:$CJ$11,\">=\"&AJ$11,Calc!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":323449321.85808587},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z198:$CJ198,Calc!$Z$11:$CJ$11,\">=\"&AK$11,Calc!$Z$11:$CJ$11,\"<=\"&AK$12))","v":425569997.30051166},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z198:$CJ198,Calc!$Z$11:$CJ$11,\">=\"&AL$11,Calc!$Z$11:$CJ$11,\"<=\"&AL$12))","v":512099288.49005455},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z198:$CJ198,Calc!$Z$11:$CJ$11,\">=\"&AM$11,Calc!$Z$11:$CJ$11,\"<=\"&AM$12))","v":602569876.36948657},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z198:$CJ198,Calc!$Z$11:$CJ$11,\">=\"&AN$11,Calc!$Z$11:$CJ$11,\"<=\"&AN$12))","v":690882932.88370073},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z198:$CJ198,Calc!$Z$11:$CJ$11,\">=\"&AO$11,Calc!$Z$11:$CJ$11,\"<=\"&AO$12))","v":782224381.23099065},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z198:$CJ198,Calc!$Z$11:$CJ$11,\">=\"&AP$11,Calc!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$18","v":"Развлекат. услуги"},null,null,{"$f":"L24+1","v":3},{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B25=Lists!$CU$24,SUMIFS($Z25:$AQ25,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z25:$AQ25))","v":1297002771.4326632},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z205:$CJ205,Calc!$Z$11:$CJ$11,\">=\"&AA$11,Calc!$Z$11:$CJ$11,\"<=\"&AA$12))","v":51958.981800000009},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z205:$CJ205,Calc!$Z$11:$CJ$11,\">=\"&AB$11,Calc!$Z$11:$CJ$11,\"<=\"&AB$12))","v":739917.75690000015},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z205:$CJ205,Calc!$Z$11:$CJ$11,\">=\"&AC$11,Calc!$Z$11:$CJ$11,\"<=\"&AC$12))","v":2647693.8963000006},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z205:$CJ205,Calc!$Z$11:$CJ$11,\">=\"&AD$11,Calc!$Z$11:$CJ$11,\"<=\"&AD$12))","v":6529687.6034580003},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z205:$CJ205,Calc!$Z$11:$CJ$11,\">=\"&AE$11,Calc!$Z$11:$CJ$11,\"<=\"&AE$12))","v":12795548.406930003},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z205:$CJ205,Calc!$Z$11:$CJ$11,\">=\"&AF$11,Calc!$Z$11:$CJ$11,\"<=\"&AF$12))","v":22195964.800618503},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z205:$CJ205,Calc!$Z$11:$CJ$11,\">=\"&AG$11,Calc!$Z$11:$CJ$11,\"<=\"&AG$12))","v":35687652.895315677},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z205:$CJ205,Calc!$Z$11:$CJ$11,\">=\"&AH$11,Calc!$Z$11:$CJ$11,\"<=\"&AH$12))","v":53072893.219427578},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z205:$CJ205,Calc!$Z$11:$CJ$11,\">=\"&AI$11,Calc!$Z$11:$CJ$11,\"<=\"&AI$12))","v":75757924.809815884},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z205:$CJ205,Calc!$Z$11:$CJ$11,\">=\"&AJ$11,Calc!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":105608981.79908219},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z205:$CJ205,Calc!$Z$11:$CJ$11,\">=\"&AK$11,Calc!$Z$11:$CJ$11,\"<=\"&AK$12))","v":138485480.90107733},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z205:$CJ205,Calc!$Z$11:$CJ$11,\">=\"&AL$11,Calc!$Z$11:$CJ$11,\"<=\"&AL$12))","v":166613116.89117095},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z205:$CJ205,Calc!$Z$11:$CJ$11,\">=\"&AM$11,Calc!$Z$11:$CJ$11,\"<=\"&AM$12))","v":196818564.73125559},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z205:$CJ205,Calc!$Z$11:$CJ$11,\">=\"&AN$11,Calc!$Z$11:$CJ$11,\"<=\"&AN$12))","v":225043336.48290867},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z205:$CJ205,Calc!$Z$11:$CJ$11,\">=\"&AO$11,Calc!$Z$11:$CJ$11,\"<=\"&AO$12))","v":254954048.2566027},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z205:$CJ205,Calc!$Z$11:$CJ$11,\">=\"&AP$11,Calc!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":27}]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,{"$f":"Items!$BO$18","v":"Валовая прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B28=Lists!$CU$24,SUMIFS($Z28:$AQ28,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z28:$AQ28))","v":10655097950.317795},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z230:$CJ230,Calc!$Z$11:$CJ$11,\">=\"&AA$11,Calc!$Z$11:$CJ$11,\"<=\"&AA$12))","v":-54989.426921785685},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z230:$CJ230,Calc!$Z$11:$CJ$11,\">=\"&AB$11,Calc!$Z$11:$CJ$11,\"<=\"&AB$12))","v":10285813.463077867},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z230:$CJ230,Calc!$Z$11:$CJ$11,\">=\"&AC$11,Calc!$Z$11:$CJ$11,\"<=\"&AC$12))","v":33788085.744528726},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z230:$CJ230,Calc!$Z$11:$CJ$11,\">=\"&AD$11,Calc!$Z$11:$CJ$11,\"<=\"&AD$12))","v":82930467.875330672},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z230:$CJ230,Calc!$Z$11:$CJ$11,\">=\"&AE$11,Calc!$Z$11:$CJ$11,\"<=\"&AE$12))","v":167242667.25497097},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z230:$CJ230,Calc!$Z$11:$CJ$11,\">=\"&AF$11,Calc!$Z$11:$CJ$11,\"<=\"&AF$12))","v":290886511.51996577},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z230:$CJ230,Calc!$Z$11:$CJ$11,\">=\"&AG$11,Calc!$Z$11:$CJ$11,\"<=\"&AG$12))","v":452777338.54365027},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z230:$CJ230,Calc!$Z$11:$CJ$11,\">=\"&AH$11,Calc!$Z$11:$CJ$11,\"<=\"&AH$12))","v":641483559.45683515},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z230:$CJ230,Calc!$Z$11:$CJ$11,\">=\"&AI$11,Calc!$Z$11:$CJ$11,\"<=\"&AI$12))","v":856366164.61898828},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z230:$CJ230,Calc!$Z$11:$CJ$11,\">=\"&AJ$11,Calc!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":1090640439.9602933},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z230:$CJ230,Calc!$Z$11:$CJ$11,\">=\"&AK$11,Calc!$Z$11:$CJ$11,\"<=\"&AK$12))","v":1192251343.0396986},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z230:$CJ230,Calc!$Z$11:$CJ$11,\">=\"&AL$11,Calc!$Z$11:$CJ$11,\"<=\"&AL$12))","v":1296797158.6011634},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z230:$CJ230,Calc!$Z$11:$CJ$11,\">=\"&AM$11,Calc!$Z$11:$CJ$11,\"<=\"&AM$12))","v":1433674704.3983583},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z230:$CJ230,Calc!$Z$11:$CJ$11,\">=\"&AN$11,Calc!$Z$11:$CJ$11,\"<=\"&AN$12))","v":1490220221.574903},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z230:$CJ230,Calc!$Z$11:$CJ$11,\">=\"&AO$11,Calc!$Z$11:$CJ$11,\"<=\"&AO$12))","v":1615808463.6929526},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z230:$CJ230,Calc!$Z$11:$CJ$11,\">=\"&AP$11,Calc!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,{"$f":"H28","v":"Валовая прибыль"},{"$f":"Lists!$AM$16","v":"Номерной фонд"},null,null,1,{"$f":"M28","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B29=Lists!$CU$24,SUMIFS($Z29:$AQ29,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z29:$AQ29))","v":4789664231.3123665},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z231:$CJ231,Calc!$Z$11:$CJ$11,\">=\"&AA$11,Calc!$Z$11:$CJ$11,\"<=\"&AA$12))","v":-162584.55303750001},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z231:$CJ231,Calc!$Z$11:$CJ$11,\">=\"&AB$11,Calc!$Z$11:$CJ$11,\"<=\"&AB$12))","v":4130052.3398716752},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z231:$CJ231,Calc!$Z$11:$CJ$11,\">=\"&AC$11,Calc!$Z$11:$CJ$11,\"<=\"&AC$12))","v":14238118.778155452},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z231:$CJ231,Calc!$Z$11:$CJ$11,\">=\"&AD$11,Calc!$Z$11:$CJ$11,\"<=\"&AD$12))","v":38271836.597585566},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z231:$CJ231,Calc!$Z$11:$CJ$11,\">=\"&AE$11,Calc!$Z$11:$CJ$11,\"<=\"&AE$12))","v":79331232.489200681},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z231:$CJ231,Calc!$Z$11:$CJ$11,\">=\"&AF$11,Calc!$Z$11:$CJ$11,\"<=\"&AF$12))","v":140331210.22196728},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z231:$CJ231,Calc!$Z$11:$CJ$11,\">=\"&AG$11,Calc!$Z$11:$CJ$11,\"<=\"&AG$12))","v":225961136.77730966},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z231:$CJ231,Calc!$Z$11:$CJ$11,\">=\"&AH$11,Calc!$Z$11:$CJ$11,\"<=\"&AH$12))","v":320763703.91581035},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z231:$CJ231,Calc!$Z$11:$CJ$11,\">=\"&AI$11,Calc!$Z$11:$CJ$11,\"<=\"&AI$12))","v":423460212.68715763},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z231:$CJ231,Calc!$Z$11:$CJ$11,\">=\"&AJ$11,Calc!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":537080607.54417634},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z231:$CJ231,Calc!$Z$11:$CJ$11,\">=\"&AK$11,Calc!$Z$11:$CJ$11,\"<=\"&AK$12))","v":551683524.96764326},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z231:$CJ231,Calc!$Z$11:$CJ$11,\">=\"&AL$11,Calc!$Z$11:$CJ$11,\"<=\"&AL$12))","v":573907182.47002637},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z231:$CJ231,Calc!$Z$11:$CJ$11,\">=\"&AM$11,Calc!$Z$11:$CJ$11,\"<=\"&AM$12))","v":624069900.27700865},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z231:$CJ231,Calc!$Z$11:$CJ$11,\">=\"&AN$11,Calc!$Z$11:$CJ$11,\"<=\"&AN$12))","v":613924222.98698521},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z231:$CJ231,Calc!$Z$11:$CJ$11,\">=\"&AO$11,Calc!$Z$11:$CJ$11,\"<=\"&AO$12))","v":642673873.81250525},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z231:$CJ231,Calc!$Z$11:$CJ$11,\">=\"&AP$11,Calc!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,{"$f":"H28","v":"Валовая прибыль"},{"$f":"Lists!$AM$17","v":"Food&Beverage"},null,null,{"$f":"L29+1","v":2},{"$f":"M28","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B30=Lists!$CU$24,SUMIFS($Z30:$AQ30,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z30:$AQ30))","v":2560367487.1657686},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z232:$CJ232,Calc!$Z$11:$CJ$11,\">=\"&AA$11,Calc!$Z$11:$CJ$11,\"<=\"&AA$12))","v":109927.95362999999},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z232:$CJ232,Calc!$Z$11:$CJ$11,\">=\"&AB$11,Calc!$Z$11:$CJ$11,\"<=\"&AB$12))","v":2969589.4263121178},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z232:$CJ232,Calc!$Z$11:$CJ$11,\">=\"&AC$11,Calc!$Z$11:$CJ$11,\"<=\"&AC$12))","v":8950991.1919135433},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z232:$CJ232,Calc!$Z$11:$CJ$11,\">=\"&AD$11,Calc!$Z$11:$CJ$11,\"<=\"&AD$12))","v":21445663.82691063},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z232:$CJ232,Calc!$Z$11:$CJ$11,\">=\"&AE$11,Calc!$Z$11:$CJ$11,\"<=\"&AE$12))","v":42435139.129423864},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z232:$CJ232,Calc!$Z$11:$CJ$11,\">=\"&AF$11,Calc!$Z$11:$CJ$11,\"<=\"&AF$12))","v":72854731.281037062},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z232:$CJ232,Calc!$Z$11:$CJ$11,\">=\"&AG$11,Calc!$Z$11:$CJ$11,\"<=\"&AG$12))","v":112728164.60724233},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z232:$CJ232,Calc!$Z$11:$CJ$11,\">=\"&AH$11,Calc!$Z$11:$CJ$11,\"<=\"&AH$12))","v":157849420.38695252},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z232:$CJ232,Calc!$Z$11:$CJ$11,\">=\"&AI$11,Calc!$Z$11:$CJ$11,\"<=\"&AI$12))","v":208292385.56205386},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z232:$CJ232,Calc!$Z$11:$CJ$11,\">=\"&AJ$11,Calc!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":263525255.74786389},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z232:$CJ232,Calc!$Z$11:$CJ$11,\">=\"&AK$11,Calc!$Z$11:$CJ$11,\"<=\"&AK$12))","v":282868875.32992947},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z232:$CJ232,Calc!$Z$11:$CJ$11,\">=\"&AL$11,Calc!$Z$11:$CJ$11,\"<=\"&AL$12))","v":306325413.74657649},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z232:$CJ232,Calc!$Z$11:$CJ$11,\">=\"&AM$11,Calc!$Z$11:$CJ$11,\"<=\"&AM$12))","v":340645691.36268038},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z232:$CJ232,Calc!$Z$11:$CJ$11,\">=\"&AN$11,Calc!$Z$11:$CJ$11,\"<=\"&AN$12))","v":353608093.31104362},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z232:$CJ232,Calc!$Z$11:$CJ$11,\">=\"&AO$11,Calc!$Z$11:$CJ$11,\"<=\"&AO$12))","v":385758144.30219871},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z232:$CJ232,Calc!$Z$11:$CJ$11,\">=\"&AP$11,Calc!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H28","v":"Валовая прибыль"},{"$f":"Lists!$AM$18","v":"Развлекат. услуги"},null,null,{"$f":"L30+1","v":3},{"$f":"M28","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B31=Lists!$CU$24,SUMIFS($Z31:$AQ31,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z31:$AQ31))","v":3305066231.8396606},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z233:$CJ233,Calc!$Z$11:$CJ$11,\">=\"&AA$11,Calc!$Z$11:$CJ$11,\"<=\"&AA$12))","v":-2332.8275142857165},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z233:$CJ233,Calc!$Z$11:$CJ$11,\">=\"&AB$11,Calc!$Z$11:$CJ$11,\"<=\"&AB$12))","v":3186171.6968940739},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z233:$CJ233,Calc!$Z$11:$CJ$11,\">=\"&AC$11,Calc!$Z$11:$CJ$11,\"<=\"&AC$12))","v":10598975.774459731},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z233:$CJ233,Calc!$Z$11:$CJ$11,\">=\"&AD$11,Calc!$Z$11:$CJ$11,\"<=\"&AD$12))","v":23212967.450834483},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z233:$CJ233,Calc!$Z$11:$CJ$11,\">=\"&AE$11,Calc!$Z$11:$CJ$11,\"<=\"&AE$12))","v":45476295.63634643},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z233:$CJ233,Calc!$Z$11:$CJ$11,\">=\"&AF$11,Calc!$Z$11:$CJ$11,\"<=\"&AF$12))","v":77700570.016961426},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z233:$CJ233,Calc!$Z$11:$CJ$11,\">=\"&AG$11,Calc!$Z$11:$CJ$11,\"<=\"&AG$12))","v":114088037.1590983},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z233:$CJ233,Calc!$Z$11:$CJ$11,\">=\"&AH$11,Calc!$Z$11:$CJ$11,\"<=\"&AH$12))","v":162870435.15407225},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z233:$CJ233,Calc!$Z$11:$CJ$11,\">=\"&AI$11,Calc!$Z$11:$CJ$11,\"<=\"&AI$12))","v":224613566.36977684},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z233:$CJ233,Calc!$Z$11:$CJ$11,\">=\"&AJ$11,Calc!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":290034576.66825294},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z233:$CJ233,Calc!$Z$11:$CJ$11,\">=\"&AK$11,Calc!$Z$11:$CJ$11,\"<=\"&AK$12))","v":357698942.74212599},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z233:$CJ233,Calc!$Z$11:$CJ$11,\">=\"&AL$11,Calc!$Z$11:$CJ$11,\"<=\"&AL$12))","v":416564562.38456059},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z233:$CJ233,Calc!$Z$11:$CJ$11,\">=\"&AM$11,Calc!$Z$11:$CJ$11,\"<=\"&AM$12))","v":468959112.75866926},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z233:$CJ233,Calc!$Z$11:$CJ$11,\">=\"&AN$11,Calc!$Z$11:$CJ$11,\"<=\"&AN$12))","v":522687905.27687407},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z233:$CJ233,Calc!$Z$11:$CJ$11,\">=\"&AO$11,Calc!$Z$11:$CJ$11,\"<=\"&AO$12))","v":587376445.57824862},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z233:$CJ233,Calc!$Z$11:$CJ$11,\">=\"&AP$11,Calc!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":33}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,{"$f":"Calc!H373","v":"Прямые расходы"},null,null,null,null,{"$f":"Calc!M373","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X34-SUMIFS($X35:$X40,$J35:$J40,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B34=Lists!$CU$24,SUMIFS($Z34:$AQ34,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z34:$AQ34))","v":3631341638.1037455},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z373:$CJ373,Calc!$Z$11:$CJ$11,\">=\"&AA$11,Calc!$Z$11:$CJ$11,\"<=\"&AA$12))","v":15647402.762499999},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z373:$CJ373,Calc!$Z$11:$CJ$11,\">=\"&AB$11,Calc!$Z$11:$CJ$11,\"<=\"&AB$12))","v":21902848.537500001},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z373:$CJ373,Calc!$Z$11:$CJ$11,\">=\"&AC$11,Calc!$Z$11:$CJ$11,\"<=\"&AC$12))","v":31359159.145833336},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z373:$CJ373,Calc!$Z$11:$CJ$11,\">=\"&AD$11,Calc!$Z$11:$CJ$11,\"<=\"&AD$12))","v":47138132.718750007},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z373:$CJ373,Calc!$Z$11:$CJ$11,\">=\"&AE$11,Calc!$Z$11:$CJ$11,\"<=\"&AE$12))","v":68592828.388125002},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z373:$CJ373,Calc!$Z$11:$CJ$11,\">=\"&AF$11,Calc!$Z$11:$CJ$11,\"<=\"&AF$12))","v":96988790.77562499},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z373:$CJ373,Calc!$Z$11:$CJ$11,\">=\"&AG$11,Calc!$Z$11:$CJ$11,\"<=\"&AG$12))","v":134567875.03108436},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z373:$CJ373,Calc!$Z$11:$CJ$11,\">=\"&AH$11,Calc!$Z$11:$CJ$11,\"<=\"&AH$12))","v":178909880.3202875},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z373:$CJ373,Calc!$Z$11:$CJ$11,\">=\"&AI$11,Calc!$Z$11:$CJ$11,\"<=\"&AI$12))","v":232853402.83210105},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z373:$CJ373,Calc!$Z$11:$CJ$11,\">=\"&AJ$11,Calc!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":301833583.33344907},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z373:$CJ373,Calc!$Z$11:$CJ$11,\">=\"&AK$11,Calc!$Z$11:$CJ$11,\"<=\"&AK$12))","v":373558270.18409824},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z373:$CJ373,Calc!$Z$11:$CJ$11,\">=\"&AL$11,Calc!$Z$11:$CJ$11,\"<=\"&AL$12))","v":434879196.66167998},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z373:$CJ373,Calc!$Z$11:$CJ$11,\">=\"&AM$11,Calc!$Z$11:$CJ$11,\"<=\"&AM$12))","v":503180346.41253364},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z373:$CJ373,Calc!$Z$11:$CJ$11,\">=\"&AN$11,Calc!$Z$11:$CJ$11,\"<=\"&AN$12))","v":564183775.62410867},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z373:$CJ373,Calc!$Z$11:$CJ$11,\">=\"&AO$11,Calc!$Z$11:$CJ$11,\"<=\"&AO$12))","v":625746145.37606955},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z373:$CJ373,Calc!$Z$11:$CJ$11,\">=\"&AP$11,Calc!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"Calc!H374","v":"Прямые расходы"},{"$f":"Calc!I374","v":"Прочие производственные расходы"},null,null,null,{"$f":"Calc!M374","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B35=Lists!$CU$24,SUMIFS($Z35:$AQ35,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z35:$AQ35))","v":14075320},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z374:$CJ374,Calc!$Z$11:$CJ$11,\">=\"&AA$11,Calc!$Z$11:$CJ$11,\"<=\"&AA$12))","v":90000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z374:$CJ374,Calc!$Z$11:$CJ$11,\">=\"&AB$11,Calc!$Z$11:$CJ$11,\"<=\"&AB$12))","v":590000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z374:$CJ374,Calc!$Z$11:$CJ$11,\">=\"&AC$11,Calc!$Z$11:$CJ$11,\"<=\"&AC$12))","v":700000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z374:$CJ374,Calc!$Z$11:$CJ$11,\">=\"&AD$11,Calc!$Z$11:$CJ$11,\"<=\"&AD$12))","v":715000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z374:$CJ374,Calc!$Z$11:$CJ$11,\">=\"&AE$11,Calc!$Z$11:$CJ$11,\"<=\"&AE$12))","v":810000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z374:$CJ374,Calc!$Z$11:$CJ$11,\">=\"&AF$11,Calc!$Z$11:$CJ$11,\"<=\"&AF$12))","v":840000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z374:$CJ374,Calc!$Z$11:$CJ$11,\">=\"&AG$11,Calc!$Z$11:$CJ$11,\"<=\"&AG$12))","v":858000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z374:$CJ374,Calc!$Z$11:$CJ$11,\">=\"&AH$11,Calc!$Z$11:$CJ$11,\"<=\"&AH$12))","v":972000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z374:$CJ374,Calc!$Z$11:$CJ$11,\">=\"&AI$11,Calc!$Z$11:$CJ$11,\"<=\"&AI$12))","v":1008000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z374:$CJ374,Calc!$Z$11:$CJ$11,\">=\"&AJ$11,Calc!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":1029600},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z374:$CJ374,Calc!$Z$11:$CJ$11,\">=\"&AK$11,Calc!$Z$11:$CJ$11,\"<=\"&AK$12))","v":1166400},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z374:$CJ374,Calc!$Z$11:$CJ$11,\">=\"&AL$11,Calc!$Z$11:$CJ$11,\"<=\"&AL$12))","v":1209600},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z374:$CJ374,Calc!$Z$11:$CJ$11,\">=\"&AM$11,Calc!$Z$11:$CJ$11,\"<=\"&AM$12))","v":1235520},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z374:$CJ374,Calc!$Z$11:$CJ$11,\">=\"&AN$11,Calc!$Z$11:$CJ$11,\"<=\"&AN$12))","v":1399680},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z374:$CJ374,Calc!$Z$11:$CJ$11,\">=\"&AO$11,Calc!$Z$11:$CJ$11,\"<=\"&AO$12))","v":1451520},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z374:$CJ374,Calc!$Z$11:$CJ$11,\">=\"&AP$11,Calc!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"Calc!H379","v":"Прямые расходы"},{"$f":"Calc!I379","v":"Прямые переменные расходы маркетинга"},null,null,null,{"$f":"Calc!M379","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B36=Lists!$CU$24,SUMIFS($Z36:$AQ36,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z36:$AQ36))","v":1167229900},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z379:$CJ379,Calc!$Z$11:$CJ$11,\">=\"&AA$11,Calc!$Z$11:$CJ$11,\"<=\"&AA$12))","v":2850100},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z379:$CJ379,Calc!$Z$11:$CJ$11,\">=\"&AB$11,Calc!$Z$11:$CJ$11,\"<=\"&AB$12))","v":6667550},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z379:$CJ379,Calc!$Z$11:$CJ$11,\">=\"&AC$11,Calc!$Z$11:$CJ$11,\"<=\"&AC$12))","v":12205541.666666668},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z379:$CJ379,Calc!$Z$11:$CJ$11,\">=\"&AD$11,Calc!$Z$11:$CJ$11,\"<=\"&AD$12))","v":20109458.333333336},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z379:$CJ379,Calc!$Z$11:$CJ$11,\">=\"&AE$11,Calc!$Z$11:$CJ$11,\"<=\"&AE$12))","v":29982166.666666668},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z379:$CJ379,Calc!$Z$11:$CJ$11,\">=\"&AF$11,Calc!$Z$11:$CJ$11,\"<=\"&AF$12))","v":41474458.333333336},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z379:$CJ379,Calc!$Z$11:$CJ$11,\">=\"&AG$11,Calc!$Z$11:$CJ$11,\"<=\"&AG$12))","v":54159041.666666664},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z379:$CJ379,Calc!$Z$11:$CJ$11,\">=\"&AH$11,Calc!$Z$11:$CJ$11,\"<=\"&AH$12))","v":68149333.333333343},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z379:$CJ379,Calc!$Z$11:$CJ$11,\">=\"&AI$11,Calc!$Z$11:$CJ$11,\"<=\"&AI$12))","v":83220291.666666672},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z379:$CJ379,Calc!$Z$11:$CJ$11,\">=\"&AJ$11,Calc!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":99368541.666666687},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z379:$CJ379,Calc!$Z$11:$CJ$11,\">=\"&AK$11,Calc!$Z$11:$CJ$11,\"<=\"&AK$12))","v":116335833.33333334},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z379:$CJ379,Calc!$Z$11:$CJ$11,\">=\"&AL$11,Calc!$Z$11:$CJ$11,\"<=\"&AL$12))","v":132974416.66666666},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z379:$CJ379,Calc!$Z$11:$CJ$11,\">=\"&AM$11,Calc!$Z$11:$CJ$11,\"<=\"&AM$12))","v":149635916.66666666},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z379:$CJ379,Calc!$Z$11:$CJ$11,\">=\"&AN$11,Calc!$Z$11:$CJ$11,\"<=\"&AN$12))","v":166560833.33333331},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z379:$CJ379,Calc!$Z$11:$CJ$11,\">=\"&AO$11,Calc!$Z$11:$CJ$11,\"<=\"&AO$12))","v":183536416.66666666},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z379:$CJ379,Calc!$Z$11:$CJ$11,\">=\"&AP$11,Calc!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,{"$f":"Calc!H384","v":"Прямые расходы"},{"$f":"Calc!I384","v":"Прямые постоянные расходы маркетинга"},null,null,null,{"$f":"Calc!M384","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B37=Lists!$CU$24,SUMIFS($Z37:$AQ37,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z37:$AQ37))","v":205670533.60824004},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z384:$CJ384,Calc!$Z$11:$CJ$11,\">=\"&AA$11,Calc!$Z$11:$CJ$11,\"<=\"&AA$12))","v":12294000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z384:$CJ384,Calc!$Z$11:$CJ$11,\">=\"&AB$11,Calc!$Z$11:$CJ$11,\"<=\"&AB$12))","v":12812000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z384:$CJ384,Calc!$Z$11:$CJ$11,\">=\"&AC$11,Calc!$Z$11:$CJ$11,\"<=\"&AC$12))","v":12868000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z384:$CJ384,Calc!$Z$11:$CJ$11,\">=\"&AD$11,Calc!$Z$11:$CJ$11,\"<=\"&AD$12))","v":13243540},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z384:$CJ384,Calc!$Z$11:$CJ$11,\">=\"&AE$11,Calc!$Z$11:$CJ$11,\"<=\"&AE$12))","v":13292540},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z384:$CJ384,Calc!$Z$11:$CJ$11,\">=\"&AF$11,Calc!$Z$11:$CJ$11,\"<=\"&AF$12))","v":13303040},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z384:$CJ384,Calc!$Z$11:$CJ$11,\">=\"&AG$11,Calc!$Z$11:$CJ$11,\"<=\"&AG$12))","v":13690581.199999999},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z384:$CJ384,Calc!$Z$11:$CJ$11,\">=\"&AH$11,Calc!$Z$11:$CJ$11,\"<=\"&AH$12))","v":13744481.199999999},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z384:$CJ384,Calc!$Z$11:$CJ$11,\">=\"&AI$11,Calc!$Z$11:$CJ$11,\"<=\"&AI$12))","v":13756031.199999999},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z384:$CJ384,Calc!$Z$11:$CJ$11,\">=\"&AJ$11,Calc!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":14156007.136000004},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z384:$CJ384,Calc!$Z$11:$CJ$11,\">=\"&AK$11,Calc!$Z$11:$CJ$11,\"<=\"&AK$12))","v":14215297.136000004},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z384:$CJ384,Calc!$Z$11:$CJ$11,\">=\"&AL$11,Calc!$Z$11:$CJ$11,\"<=\"&AL$12))","v":14228002.136000004},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z384:$CJ384,Calc!$Z$11:$CJ$11,\">=\"&AM$11,Calc!$Z$11:$CJ$11,\"<=\"&AM$12))","v":14640866.70008},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z384:$CJ384,Calc!$Z$11:$CJ$11,\">=\"&AN$11,Calc!$Z$11:$CJ$11,\"<=\"&AN$12))","v":14706085.70008},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z384:$CJ384,Calc!$Z$11:$CJ$11,\">=\"&AO$11,Calc!$Z$11:$CJ$11,\"<=\"&AO$12))","v":14720061.20008},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z384:$CJ384,Calc!$Z$11:$CJ$11,\">=\"&AP$11,Calc!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"Calc!H389","v":"Прямые расходы"},{"$f":"Calc!I389","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"Calc!M389","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B38=Lists!$CU$24,SUMIFS($Z38:$AQ38,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z38:$AQ38))","v":346127971.80000001},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z389:$CJ389,Calc!$Z$11:$CJ$11,\">=\"&AA$11,Calc!$Z$11:$CJ$11,\"<=\"&AA$12))","v":30049.200000000004},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z389:$CJ389,Calc!$Z$11:$CJ$11,\">=\"&AB$11,Calc!$Z$11:$CJ$11,\"<=\"&AB$12))","v":294393.60000000009},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z389:$CJ389,Calc!$Z$11:$CJ$11,\">=\"&AC$11,Calc!$Z$11:$CJ$11,\"<=\"&AC$12))","v":930465},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z389:$CJ389,Calc!$Z$11:$CJ$11,\">=\"&AD$11,Calc!$Z$11:$CJ$11,\"<=\"&AD$12))","v":2162670},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z389:$CJ389,Calc!$Z$11:$CJ$11,\">=\"&AE$11,Calc!$Z$11:$CJ$11,\"<=\"&AE$12))","v":4095783},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z389:$CJ389,Calc!$Z$11:$CJ$11,\">=\"&AF$11,Calc!$Z$11:$CJ$11,\"<=\"&AF$12))","v":6893166},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z389:$CJ389,Calc!$Z$11:$CJ$11,\">=\"&AG$11,Calc!$Z$11:$CJ$11,\"<=\"&AG$12))","v":10698264},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z389:$CJ389,Calc!$Z$11:$CJ$11,\">=\"&AH$11,Calc!$Z$11:$CJ$11,\"<=\"&AH$12))","v":15618564},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z389:$CJ389,Calc!$Z$11:$CJ$11,\">=\"&AI$11,Calc!$Z$11:$CJ$11,\"<=\"&AI$12))","v":21831915},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z389:$CJ389,Calc!$Z$11:$CJ$11,\">=\"&AJ$11,Calc!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":29523459},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z389:$CJ389,Calc!$Z$11:$CJ$11,\">=\"&AK$11,Calc!$Z$11:$CJ$11,\"<=\"&AK$12))","v":37754553},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z389:$CJ389,Calc!$Z$11:$CJ$11,\">=\"&AL$11,Calc!$Z$11:$CJ$11,\"<=\"&AL$12))","v":44232474.000000007},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z389:$CJ389,Calc!$Z$11:$CJ$11,\">=\"&AM$11,Calc!$Z$11:$CJ$11,\"<=\"&AM$12))","v":50823327},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z389:$CJ389,Calc!$Z$11:$CJ$11,\">=\"&AN$11,Calc!$Z$11:$CJ$11,\"<=\"&AN$12))","v":57338634},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z389:$CJ389,Calc!$Z$11:$CJ$11,\">=\"&AO$11,Calc!$Z$11:$CJ$11,\"<=\"&AO$12))","v":63900255},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z389:$CJ389,Calc!$Z$11:$CJ$11,\">=\"&AP$11,Calc!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"Calc!H394","v":"Прямые расходы"},{"$f":"Calc!I394","v":"Прямые постоянные расходы отдела продаж"},null,null,null,{"$f":"Calc!M394","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B39=Lists!$CU$24,SUMIFS($Z39:$AQ39,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z39:$AQ39))","v":1898237912.6955054},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z394:$CJ394,Calc!$Z$11:$CJ$11,\">=\"&AA$11,Calc!$Z$11:$CJ$11,\"<=\"&AA$12))","v":383253.5625},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z394:$CJ394,Calc!$Z$11:$CJ$11,\">=\"&AB$11,Calc!$Z$11:$CJ$11,\"<=\"&AB$12))","v":1538904.9375},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z394:$CJ394,Calc!$Z$11:$CJ$11,\">=\"&AC$11,Calc!$Z$11:$CJ$11,\"<=\"&AC$12))","v":4655152.479166667},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z394:$CJ394,Calc!$Z$11:$CJ$11,\">=\"&AD$11,Calc!$Z$11:$CJ$11,\"<=\"&AD$12))","v":10907464.385416666},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z394:$CJ394,Calc!$Z$11:$CJ$11,\">=\"&AE$11,Calc!$Z$11:$CJ$11,\"<=\"&AE$12))","v":20412338.721458334},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z394:$CJ394,Calc!$Z$11:$CJ$11,\">=\"&AF$11,Calc!$Z$11:$CJ$11,\"<=\"&AF$12))","v":34478126.442291662},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z394:$CJ394,Calc!$Z$11:$CJ$11,\">=\"&AG$11,Calc!$Z$11:$CJ$11,\"<=\"&AG$12))","v":55161988.164417706},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z394:$CJ394,Calc!$Z$11:$CJ$11,\">=\"&AH$11,Calc!$Z$11:$CJ$11,\"<=\"&AH$12))","v":80425501.78695415},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z394:$CJ394,Calc!$Z$11:$CJ$11,\">=\"&AI$11,Calc!$Z$11:$CJ$11,\"<=\"&AI$12))","v":113037164.96543437},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z394:$CJ394,Calc!$Z$11:$CJ$11,\">=\"&AJ$11,Calc!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":157755975.5307824},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z394:$CJ394,Calc!$Z$11:$CJ$11,\">=\"&AK$11,Calc!$Z$11:$CJ$11,\"<=\"&AK$12))","v":204086186.71476486},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z394:$CJ394,Calc!$Z$11:$CJ$11,\">=\"&AL$11,Calc!$Z$11:$CJ$11,\"<=\"&AL$12))","v":242234703.85901332},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z394:$CJ394,Calc!$Z$11:$CJ$11,\">=\"&AM$11,Calc!$Z$11:$CJ$11,\"<=\"&AM$12))","v":286844716.04578698},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z394:$CJ394,Calc!$Z$11:$CJ$11,\">=\"&AN$11,Calc!$Z$11:$CJ$11,\"<=\"&AN$12))","v":324178542.59069538},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z394:$CJ394,Calc!$Z$11:$CJ$11,\">=\"&AO$11,Calc!$Z$11:$CJ$11,\"<=\"&AO$12))","v":362137892.50932288},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z394:$CJ394,Calc!$Z$11:$CJ$11,\">=\"&AP$11,Calc!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":41}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,{"$f":"Items!$BO$22","v":"Маржинальная прибыль"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X42-($X28-$X34))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B42=Lists!$CU$24,SUMIFS($Z42:$AQ42,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z42:$AQ42))","v":7023756312.2140503},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z403:$CJ403,Calc!$Z$11:$CJ$11,\">=\"&AA$11,Calc!$Z$11:$CJ$11,\"<=\"&AA$12))","v":-15702392.189421786},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z403:$CJ403,Calc!$Z$11:$CJ$11,\">=\"&AB$11,Calc!$Z$11:$CJ$11,\"<=\"&AB$12))","v":-11617035.074422132},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z403:$CJ403,Calc!$Z$11:$CJ$11,\">=\"&AC$11,Calc!$Z$11:$CJ$11,\"<=\"&AC$12))","v":2428926.5986953918},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z403:$CJ403,Calc!$Z$11:$CJ$11,\">=\"&AD$11,Calc!$Z$11:$CJ$11,\"<=\"&AD$12))","v":35792335.156580672},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z403:$CJ403,Calc!$Z$11:$CJ$11,\">=\"&AE$11,Calc!$Z$11:$CJ$11,\"<=\"&AE$12))","v":98649838.866845965},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z403:$CJ403,Calc!$Z$11:$CJ$11,\">=\"&AF$11,Calc!$Z$11:$CJ$11,\"<=\"&AF$12))","v":193897720.74434075},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z403:$CJ403,Calc!$Z$11:$CJ$11,\">=\"&AG$11,Calc!$Z$11:$CJ$11,\"<=\"&AG$12))","v":318209463.51256591},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z403:$CJ403,Calc!$Z$11:$CJ$11,\">=\"&AH$11,Calc!$Z$11:$CJ$11,\"<=\"&AH$12))","v":462573679.13654763},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z403:$CJ403,Calc!$Z$11:$CJ$11,\">=\"&AI$11,Calc!$Z$11:$CJ$11,\"<=\"&AI$12))","v":623512761.78688729},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z403:$CJ403,Calc!$Z$11:$CJ$11,\">=\"&AJ$11,Calc!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":788806856.62684429},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z403:$CJ403,Calc!$Z$11:$CJ$11,\">=\"&AK$11,Calc!$Z$11:$CJ$11,\"<=\"&AK$12))","v":818693072.85560048},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z403:$CJ403,Calc!$Z$11:$CJ$11,\">=\"&AL$11,Calc!$Z$11:$CJ$11,\"<=\"&AL$12))","v":861917961.93948352},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z403:$CJ403,Calc!$Z$11:$CJ$11,\">=\"&AM$11,Calc!$Z$11:$CJ$11,\"<=\"&AM$12))","v":930494357.9858247},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z403:$CJ403,Calc!$Z$11:$CJ$11,\">=\"&AN$11,Calc!$Z$11:$CJ$11,\"<=\"&AN$12))","v":926036445.95079446},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z403:$CJ403,Calc!$Z$11:$CJ$11,\">=\"&AO$11,Calc!$Z$11:$CJ$11,\"<=\"&AO$12))","v":990062318.31688309},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z403:$CJ403,Calc!$Z$11:$CJ$11,\">=\"&AP$11,Calc!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":43}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,{"$f":"Items!$BO$23","v":"Управленческие расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X44-SUMIFS($X45:$X49,$J45:$J49,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B44=Lists!$CU$24,SUMIFS($Z44:$AQ44,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z44:$AQ44))","v":681913278.47072947},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z454:$CJ454,Calc!$Z$11:$CJ$11,\">=\"&AA$11,Calc!$Z$11:$CJ$11,\"<=\"&AA$12))","v":17407474.370263889},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z454:$CJ454,Calc!$Z$11:$CJ$11,\">=\"&AB$11,Calc!$Z$11:$CJ$11,\"<=\"&AB$12))","v":17141281.20696456},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z454:$CJ454,Calc!$Z$11:$CJ$11,\">=\"&AC$11,Calc!$Z$11:$CJ$11,\"<=\"&AC$12))","v":18429561.212023731},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z454:$CJ454,Calc!$Z$11:$CJ$11,\">=\"&AD$11,Calc!$Z$11:$CJ$11,\"<=\"&AD$12))","v":20647583.324882846},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z454:$CJ454,Calc!$Z$11:$CJ$11,\">=\"&AE$11,Calc!$Z$11:$CJ$11,\"<=\"&AE$12))","v":23665046.782049146},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z454:$CJ454,Calc!$Z$11:$CJ$11,\">=\"&AF$11,Calc!$Z$11:$CJ$11,\"<=\"&AF$12))","v":27758054.317487203},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z454:$CJ454,Calc!$Z$11:$CJ$11,\">=\"&AG$11,Calc!$Z$11:$CJ$11,\"<=\"&AG$12))","v":33172033.854674369},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z454:$CJ454,Calc!$Z$11:$CJ$11,\">=\"&AH$11,Calc!$Z$11:$CJ$11,\"<=\"&AH$12))","v":39589510.498144895},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z454:$CJ454,Calc!$Z$11:$CJ$11,\">=\"&AI$11,Calc!$Z$11:$CJ$11,\"<=\"&AI$12))","v":47422466.523153886},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z454:$CJ454,Calc!$Z$11:$CJ$11,\">=\"&AJ$11,Calc!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":57019483.824606851},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z454:$CJ454,Calc!$Z$11:$CJ$11,\">=\"&AK$11,Calc!$Z$11:$CJ$11,\"<=\"&AK$12))","v":63486390.262747332},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z454:$CJ454,Calc!$Z$11:$CJ$11,\">=\"&AL$11,Calc!$Z$11:$CJ$11,\"<=\"&AL$12))","v":68307895.971538246},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z454:$CJ454,Calc!$Z$11:$CJ$11,\">=\"&AM$11,Calc!$Z$11:$CJ$11,\"<=\"&AM$12))","v":75887255.721400321},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z454:$CJ454,Calc!$Z$11:$CJ$11,\">=\"&AN$11,Calc!$Z$11:$CJ$11,\"<=\"&AN$12))","v":82250782.265321672},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z454:$CJ454,Calc!$Z$11:$CJ$11,\">=\"&AO$11,Calc!$Z$11:$CJ$11,\"<=\"&AO$12))","v":89728458.335470602},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z454:$CJ454,Calc!$Z$11:$CJ$11,\">=\"&AP$11,Calc!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,{"$f":"H44","v":"Управленческие расходы"},{"$f":"Items!$BO$24","v":"ФОТ управленческого персонала"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B45=Lists!$CU$24,SUMIFS($Z45:$AQ45,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z45:$AQ45))","v":208679813.80868596},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z455:$CJ455,Calc!$Z$11:$CJ$11,\">=\"&AA$11,Calc!$Z$11:$CJ$11,\"<=\"&AA$12))","v":11220000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z455:$CJ455,Calc!$Z$11:$CJ$11,\">=\"&AB$11,Calc!$Z$11:$CJ$11,\"<=\"&AB$12))","v":11556600},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z455:$CJ455,Calc!$Z$11:$CJ$11,\">=\"&AC$11,Calc!$Z$11:$CJ$11,\"<=\"&AC$12))","v":11903298},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z455:$CJ455,Calc!$Z$11:$CJ$11,\">=\"&AD$11,Calc!$Z$11:$CJ$11,\"<=\"&AD$12))","v":12260396.939999999},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z455:$CJ455,Calc!$Z$11:$CJ$11,\">=\"&AE$11,Calc!$Z$11:$CJ$11,\"<=\"&AE$12))","v":12628208.848199999},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z455:$CJ455,Calc!$Z$11:$CJ$11,\">=\"&AF$11,Calc!$Z$11:$CJ$11,\"<=\"&AF$12))","v":13007055.113645997},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z455:$CJ455,Calc!$Z$11:$CJ$11,\">=\"&AG$11,Calc!$Z$11:$CJ$11,\"<=\"&AG$12))","v":13397266.767055377},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z455:$CJ455,Calc!$Z$11:$CJ$11,\">=\"&AH$11,Calc!$Z$11:$CJ$11,\"<=\"&AH$12))","v":13799184.77006704},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z455:$CJ455,Calc!$Z$11:$CJ$11,\">=\"&AI$11,Calc!$Z$11:$CJ$11,\"<=\"&AI$12))","v":14213160.313169049},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z455:$CJ455,Calc!$Z$11:$CJ$11,\">=\"&AJ$11,Calc!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":14639555.122564122},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z455:$CJ455,Calc!$Z$11:$CJ$11,\">=\"&AK$11,Calc!$Z$11:$CJ$11,\"<=\"&AK$12))","v":15078741.776241047},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z455:$CJ455,Calc!$Z$11:$CJ$11,\">=\"&AL$11,Calc!$Z$11:$CJ$11,\"<=\"&AL$12))","v":15531104.029528279},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z455:$CJ455,Calc!$Z$11:$CJ$11,\">=\"&AM$11,Calc!$Z$11:$CJ$11,\"<=\"&AM$12))","v":15997037.150414124},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z455:$CJ455,Calc!$Z$11:$CJ$11,\">=\"&AN$11,Calc!$Z$11:$CJ$11,\"<=\"&AN$12))","v":16476948.264926543},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z455:$CJ455,Calc!$Z$11:$CJ$11,\">=\"&AO$11,Calc!$Z$11:$CJ$11,\"<=\"&AO$12))","v":16971256.712874345},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z455:$CJ455,Calc!$Z$11:$CJ$11,\">=\"&AP$11,Calc!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,{"$f":"H44","v":"Управленческие расходы"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B46=Lists!$CU$24,SUMIFS($Z46:$AQ46,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z46:$AQ46))","v":62603944.142605767},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z464:$CJ464,Calc!$Z$11:$CJ$11,\">=\"&AA$11,Calc!$Z$11:$CJ$11,\"<=\"&AA$12))","v":3366000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z464:$CJ464,Calc!$Z$11:$CJ$11,\">=\"&AB$11,Calc!$Z$11:$CJ$11,\"<=\"&AB$12))","v":3466980},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z464:$CJ464,Calc!$Z$11:$CJ$11,\">=\"&AC$11,Calc!$Z$11:$CJ$11,\"<=\"&AC$12))","v":3570989.4},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z464:$CJ464,Calc!$Z$11:$CJ$11,\">=\"&AD$11,Calc!$Z$11:$CJ$11,\"<=\"&AD$12))","v":3678119.0819999999},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z464:$CJ464,Calc!$Z$11:$CJ$11,\">=\"&AE$11,Calc!$Z$11:$CJ$11,\"<=\"&AE$12))","v":3788462.6544599994},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z464:$CJ464,Calc!$Z$11:$CJ$11,\">=\"&AF$11,Calc!$Z$11:$CJ$11,\"<=\"&AF$12))","v":3902116.5340937991},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z464:$CJ464,Calc!$Z$11:$CJ$11,\">=\"&AG$11,Calc!$Z$11:$CJ$11,\"<=\"&AG$12))","v":4019180.030116613},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z464:$CJ464,Calc!$Z$11:$CJ$11,\">=\"&AH$11,Calc!$Z$11:$CJ$11,\"<=\"&AH$12))","v":4139755.4310201118},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z464:$CJ464,Calc!$Z$11:$CJ$11,\">=\"&AI$11,Calc!$Z$11:$CJ$11,\"<=\"&AI$12))","v":4263948.0939507149},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z464:$CJ464,Calc!$Z$11:$CJ$11,\">=\"&AJ$11,Calc!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":4391866.5367692364},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z464:$CJ464,Calc!$Z$11:$CJ$11,\">=\"&AK$11,Calc!$Z$11:$CJ$11,\"<=\"&AK$12))","v":4523622.5328723136},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z464:$CJ464,Calc!$Z$11:$CJ$11,\">=\"&AL$11,Calc!$Z$11:$CJ$11,\"<=\"&AL$12))","v":4659331.2088584835},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z464:$CJ464,Calc!$Z$11:$CJ$11,\">=\"&AM$11,Calc!$Z$11:$CJ$11,\"<=\"&AM$12))","v":4799111.1451242371},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z464:$CJ464,Calc!$Z$11:$CJ$11,\">=\"&AN$11,Calc!$Z$11:$CJ$11,\"<=\"&AN$12))","v":4943084.4794779625},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z464:$CJ464,Calc!$Z$11:$CJ$11,\">=\"&AO$11,Calc!$Z$11:$CJ$11,\"<=\"&AO$12))","v":5091377.0138623035},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z464:$CJ464,Calc!$Z$11:$CJ$11,\">=\"&AP$11,Calc!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,{"$f":"H44","v":"Управленческие расходы"},{"$f":"Items!$BG$13","v":"Расходы на персонал"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B47=Lists!$CU$24,SUMIFS($Z47:$AQ47,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z47:$AQ47))","v":193137602.63708687},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z465:$CJ465,Calc!$Z$11:$CJ$11,\">=\"&AA$11,Calc!$Z$11:$CJ$11,\"<=\"&AA$12))","v":2531474.370263889},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z465:$CJ465,Calc!$Z$11:$CJ$11,\">=\"&AB$11,Calc!$Z$11:$CJ$11,\"<=\"&AB$12))","v":1464643.1997321877},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z465:$CJ465,Calc!$Z$11:$CJ$11,\">=\"&AC$11,Calc!$Z$11:$CJ$11,\"<=\"&AC$12))","v":1883968.7021583803},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z465:$CJ465,Calc!$Z$11:$CJ$11,\">=\"&AD$11,Calc!$Z$11:$CJ$11,\"<=\"&AD$12))","v":2799778.6703624269},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z465:$CJ465,Calc!$Z$11:$CJ$11,\">=\"&AE$11,Calc!$Z$11:$CJ$11,\"<=\"&AE$12))","v":3969066.731753665},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z465:$CJ465,Calc!$Z$11:$CJ$11,\">=\"&AF$11,Calc!$Z$11:$CJ$11,\"<=\"&AF$12))","v":5555059.9820641261},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z465:$CJ465,Calc!$Z$11:$CJ$11,\">=\"&AG$11,Calc!$Z$11:$CJ$11,\"<=\"&AG$12))","v":7771241.1696698647},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z465:$CJ465,Calc!$Z$11:$CJ$11,\">=\"&AH$11,Calc!$Z$11:$CJ$11,\"<=\"&AH$12))","v":10405721.086034525},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z465:$CJ465,Calc!$Z$11:$CJ$11,\">=\"&AI$11,Calc!$Z$11:$CJ$11,\"<=\"&AI$12))","v":13762055.076891992},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z465:$CJ465,Calc!$Z$11:$CJ$11,\">=\"&AJ$11,Calc!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":18170663.369086243},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z465:$CJ465,Calc!$Z$11:$CJ$11,\">=\"&AK$11,Calc!$Z$11:$CJ$11,\"<=\"&AK$12))","v":20484459.563731216},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z465:$CJ465,Calc!$Z$11:$CJ$11,\">=\"&AL$11,Calc!$Z$11:$CJ$11,\"<=\"&AL$12))","v":21422671.505193096},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z465:$CJ465,Calc!$Z$11:$CJ$11,\">=\"&AM$11,Calc!$Z$11:$CJ$11,\"<=\"&AM$12))","v":24674965.53558575},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z465:$CJ465,Calc!$Z$11:$CJ$11,\">=\"&AN$11,Calc!$Z$11:$CJ$11,\"<=\"&AN$12))","v":27555642.894855827},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z465:$CJ465,Calc!$Z$11:$CJ$11,\">=\"&AO$11,Calc!$Z$11:$CJ$11,\"<=\"&AO$12))","v":30686190.779703673},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z465:$CJ465,Calc!$Z$11:$CJ$11,\">=\"&AP$11,Calc!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,{"$f":"H44","v":"Управленческие расходы"},{"$f":"Items!$BC$13","v":"Постоянные расходы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B48=Lists!$CU$24,SUMIFS($Z48:$AQ48,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z48:$AQ48))","v":217491917.88235098},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z472:$CJ472,Calc!$Z$11:$CJ$11,\">=\"&AA$11,Calc!$Z$11:$CJ$11,\"<=\"&AA$12))","v":290000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z472:$CJ472,Calc!$Z$11:$CJ$11,\">=\"&AB$11,Calc!$Z$11:$CJ$11,\"<=\"&AB$12))","v":653058.00723237509},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z472:$CJ472,Calc!$Z$11:$CJ$11,\">=\"&AC$11,Calc!$Z$11:$CJ$11,\"<=\"&AC$12))","v":1071305.1098653497},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z472:$CJ472,Calc!$Z$11:$CJ$11,\">=\"&AD$11,Calc!$Z$11:$CJ$11,\"<=\"&AD$12))","v":1909288.6325204205},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z472:$CJ472,Calc!$Z$11:$CJ$11,\">=\"&AE$11,Calc!$Z$11:$CJ$11,\"<=\"&AE$12))","v":3279308.5476354836},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z472:$CJ472,Calc!$Z$11:$CJ$11,\">=\"&AF$11,Calc!$Z$11:$CJ$11,\"<=\"&AF$12))","v":5293822.6876832796},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z472:$CJ472,Calc!$Z$11:$CJ$11,\">=\"&AG$11,Calc!$Z$11:$CJ$11,\"<=\"&AG$12))","v":7984345.8878325112},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z472:$CJ472,Calc!$Z$11:$CJ$11,\">=\"&AH$11,Calc!$Z$11:$CJ$11,\"<=\"&AH$12))","v":11244849.211023223},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z472:$CJ472,Calc!$Z$11:$CJ$11,\">=\"&AI$11,Calc!$Z$11:$CJ$11,\"<=\"&AI$12))","v":15183303.039142132},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z472:$CJ472,Calc!$Z$11:$CJ$11,\">=\"&AJ$11,Calc!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":19817398.796187252},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z472:$CJ472,Calc!$Z$11:$CJ$11,\">=\"&AK$11,Calc!$Z$11:$CJ$11,\"<=\"&AK$12))","v":23399566.389902748},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z472:$CJ472,Calc!$Z$11:$CJ$11,\">=\"&AL$11,Calc!$Z$11:$CJ$11,\"<=\"&AL$12))","v":26694789.227958392},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z472:$CJ472,Calc!$Z$11:$CJ$11,\">=\"&AM$11,Calc!$Z$11:$CJ$11,\"<=\"&AM$12))","v":30416141.890276209},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z472:$CJ472,Calc!$Z$11:$CJ$11,\">=\"&AN$11,Calc!$Z$11:$CJ$11,\"<=\"&AN$12))","v":33275106.626061335},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z472:$CJ472,Calc!$Z$11:$CJ$11,\">=\"&AO$11,Calc!$Z$11:$CJ$11,\"<=\"&AO$12))","v":36979633.82903029},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z472:$CJ472,Calc!$Z$11:$CJ$11,\">=\"&AP$11,Calc!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,{"$f":"Items!$BO$25","v":"EBITDA"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X51-(X42-X44))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B51=Lists!$CU$24,SUMIFS($Z51:$AQ51,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z51:$AQ51))","v":6341843033.7433205},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z520:$CJ520,Calc!$Z$11:$CJ$11,\">=\"&AA$11,Calc!$Z$11:$CJ$11,\"<=\"&AA$12))","v":-33109866.559685677},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z520:$CJ520,Calc!$Z$11:$CJ$11,\">=\"&AB$11,Calc!$Z$11:$CJ$11,\"<=\"&AB$12))","v":-28758316.281386696},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z520:$CJ520,Calc!$Z$11:$CJ$11,\">=\"&AC$11,Calc!$Z$11:$CJ$11,\"<=\"&AC$12))","v":-16000634.613328338},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z520:$CJ520,Calc!$Z$11:$CJ$11,\">=\"&AD$11,Calc!$Z$11:$CJ$11,\"<=\"&AD$12))","v":15144751.831697822},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z520:$CJ520,Calc!$Z$11:$CJ$11,\">=\"&AE$11,Calc!$Z$11:$CJ$11,\"<=\"&AE$12))","v":74984792.084796816},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z520:$CJ520,Calc!$Z$11:$CJ$11,\">=\"&AF$11,Calc!$Z$11:$CJ$11,\"<=\"&AF$12))","v":166139666.42685354},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z520:$CJ520,Calc!$Z$11:$CJ$11,\">=\"&AG$11,Calc!$Z$11:$CJ$11,\"<=\"&AG$12))","v":285037429.65789151},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z520:$CJ520,Calc!$Z$11:$CJ$11,\">=\"&AH$11,Calc!$Z$11:$CJ$11,\"<=\"&AH$12))","v":422984168.6384027},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z520:$CJ520,Calc!$Z$11:$CJ$11,\">=\"&AI$11,Calc!$Z$11:$CJ$11,\"<=\"&AI$12))","v":576090295.26373339},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z520:$CJ520,Calc!$Z$11:$CJ$11,\">=\"&AJ$11,Calc!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":731787372.80223739},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z520:$CJ520,Calc!$Z$11:$CJ$11,\">=\"&AK$11,Calc!$Z$11:$CJ$11,\"<=\"&AK$12))","v":755206682.59285307},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z520:$CJ520,Calc!$Z$11:$CJ$11,\">=\"&AL$11,Calc!$Z$11:$CJ$11,\"<=\"&AL$12))","v":793610065.96794522},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z520:$CJ520,Calc!$Z$11:$CJ$11,\">=\"&AM$11,Calc!$Z$11:$CJ$11,\"<=\"&AM$12))","v":854607102.26442432},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z520:$CJ520,Calc!$Z$11:$CJ$11,\">=\"&AN$11,Calc!$Z$11:$CJ$11,\"<=\"&AN$12))","v":843785663.68547285},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z520:$CJ520,Calc!$Z$11:$CJ$11,\">=\"&AO$11,Calc!$Z$11:$CJ$11,\"<=\"&AO$12))","v":900333859.98141253},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z520:$CJ520,Calc!$Z$11:$CJ$11,\">=\"&AP$11,Calc!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,{"$f":"KPI!$I$24","v":"Рентабельность"}]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,{"$f":"H53","v":"Рентабельность"},{"$f":"H28","v":"Валовая прибыль"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(X$11=\"\",X$16=0),0,SUMIFS(X$15:X53,$H$15:$H53,$I54)/X$16)","v":1.0585099997676095},null,null,{"$f":"IF(OR(AA$11=\"\",AA$16=0),0,SUMIFS(AA$15:AA53,$H$15:$H53,$I54)/AA$16)","v":-0.34889154579707626},{"$f":"IF(OR(AB$11=\"\",AB$16=0),0,SUMIFS(AB$15:AB53,$H$15:$H53,$I54)/AB$16)","v":1.3186725304522517},{"$f":"IF(OR(AC$11=\"\",AC$16=0),0,SUMIFS(AC$15:AC53,$H$15:$H53,$I54)/AC$16)","v":1.2697392459488883},{"$f":"IF(OR(AD$11=\"\",AD$16=0),0,SUMIFS(AD$15:AD53,$H$15:$H53,$I54)/AD$16)","v":1.2686211064373873},{"$f":"IF(OR(AE$11=\"\",AE$16=0),0,SUMIFS(AE$15:AE53,$H$15:$H53,$I54)/AE$16)","v":1.281521766784363},{"$f":"IF(OR(AF$11=\"\",AF$16=0),0,SUMIFS(AF$15:AF53,$H$15:$H53,$I54)/AF$16)","v":1.2824172195291315},{"$f":"IF(OR(AG$11=\"\",AG$16=0),0,SUMIFS(AG$15:AG53,$H$15:$H53,$I54)/AG$16)","v":1.2688230449025397},{"$f":"IF(OR(AH$11=\"\",AH$16=0),0,SUMIFS(AH$15:AH53,$H$15:$H53,$I54)/AH$16)","v":1.2456772503947007},{"$f":"IF(OR(AI$11=\"\",AI$16=0),0,SUMIFS(AI$15:AI53,$H$15:$H53,$I54)/AI$16)","v":1.2139223310906175},{"$f":"IF(OR(AJ$11=\"\",AJ$16=0),0,SUMIFS(AJ$15:AJ53,$H$15:$H53,$I54)/AJ$16)","v":1.1718954979066412},{"$f":"IF(OR(AK$11=\"\",AK$16=0),0,SUMIFS(AK$15:AK53,$H$15:$H53,$I54)/AK$16)","v":1.0812927487256165},{"$f":"IF(OR(AL$11=\"\",AL$16=0),0,SUMIFS(AL$15:AL53,$H$15:$H53,$I54)/AL$16)","v":1.0308706401798831},{"$f":"IF(OR(AM$11=\"\",AM$16=0),0,SUMIFS(AM$15:AM53,$H$15:$H53,$I54)/AM$16)","v":0.99933314867244194},{"$f":"IF(OR(AN$11=\"\",AN$16=0),0,SUMIFS(AN$15:AN53,$H$15:$H53,$I54)/AN$16)","v":0.950921931258779},{"$f":"IF(OR(AO$11=\"\",AO$16=0),0,SUMIFS(AO$15:AO53,$H$15:$H53,$I54)/AO$16)","v":0.92938197375917619},{"$f":"IF(OR(AP$11=\"\",AP$16=0),0,SUMIFS(AP$15:AP53,$H$15:$H53,$I54)/AP$16)","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,{"$f":"H53","v":"Рентабельность"},{"$f":"H42","v":"Маржинальная прибыль"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(X$11=\"\",X$16=0),0,SUMIFS(X$15:X54,$H$15:$H54,$I55)/X$16)","v":0.3488807107675484},null,null,{"$f":"IF(OR(AA$11=\"\",AA$16=0),0,SUMIFS(AA$15:AA54,$H$15:$H54,$I55)/AA$16)","v":-49.813502252638116},{"$f":"IF(OR(AB$11=\"\",AB$16=0),0,SUMIFS(AB$15:AB54,$H$15:$H54,$I55)/AB$16)","v":-0.74466959239200559},{"$f":"IF(OR(AC$11=\"\",AC$16=0),0,SUMIFS(AC$15:AC54,$H$15:$H54,$I55)/AC$16)","v":4.5638919162386868E-2},{"$f":"IF(OR(AD$11=\"\",AD$16=0),0,SUMIFS(AD$15:AD54,$H$15:$H54,$I55)/AD$16)","v":0.27376495630399289},{"$f":"IF(OR(AE$11=\"\",AE$16=0),0,SUMIFS(AE$15:AE54,$H$15:$H54,$I55)/AE$16)","v":0.3779595179646823},{"$f":"IF(OR(AF$11=\"\",AF$16=0),0,SUMIFS(AF$15:AF54,$H$15:$H54,$I55)/AF$16)","v":0.42741372676698719},{"$f":"IF(OR(AG$11=\"\",AG$16=0),0,SUMIFS(AG$15:AG54,$H$15:$H54,$I55)/AG$16)","v":0.44586098512513517},{"$f":"IF(OR(AH$11=\"\",AH$16=0),0,SUMIFS(AH$15:AH54,$H$15:$H54,$I55)/AH$16)","v":0.44912882040163049},{"$f":"IF(OR(AI$11=\"\",AI$16=0),0,SUMIFS(AI$15:AI54,$H$15:$H54,$I55)/AI$16)","v":0.44192314953840039},{"$f":"IF(OR(AJ$11=\"\",AJ$16=0),0,SUMIFS(AJ$15:AJ54,$H$15:$H54,$I55)/AJ$16)","v":0.42378733179586781},{"$f":"IF(OR(AK$11=\"\",AK$16=0),0,SUMIFS(AK$15:AK54,$H$15:$H54,$I55)/AK$16)","v":0.37125010941639069},{"$f":"IF(OR(AL$11=\"\",AL$16=0),0,SUMIFS(AL$15:AL54,$H$15:$H54,$I55)/AL$16)","v":0.34258477330623383},{"$f":"IF(OR(AM$11=\"\",AM$16=0),0,SUMIFS(AM$15:AM54,$H$15:$H54,$I55)/AM$16)","v":0.32429736457481062},{"$f":"IF(OR(AN$11=\"\",AN$16=0),0,SUMIFS(AN$15:AN54,$H$15:$H54,$I55)/AN$16)","v":0.29545578326299887},{"$f":"IF(OR(AO$11=\"\",AO$16=0),0,SUMIFS(AO$15:AO54,$H$15:$H54,$I55)/AO$16)","v":0.28473240864171612},{"$f":"IF(OR(AP$11=\"\",AP$16=0),0,SUMIFS(AP$15:AP54,$H$15:$H54,$I55)/AP$16)","v":0}]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,{"$f":"H53","v":"Рентабельность"},{"$f":"H51","v":"EBITDA"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(X$11=\"\",X$16=0),0,SUMIFS(X$15:X55,$H$15:$H55,$I56)/X$16)","v":0.31500903602550373},null,null,{"$f":"IF(OR(AA$11=\"\",AA$16=0),0,SUMIFS(AA$15:AA55,$H$15:$H55,$I56)/AA$16)","v":-105.03612395865036},{"$f":"IF(OR(AB$11=\"\",AB$16=0),0,SUMIFS(AB$15:AB55,$H$15:$H55,$I56)/AB$16)","v":-1.8434517521852176},{"$f":"IF(OR(AC$11=\"\",AC$16=0),0,SUMIFS(AC$15:AC55,$H$15:$H55,$I56)/AC$16)","v":-0.30064789527061414},{"$f":"IF(OR(AD$11=\"\",AD$16=0),0,SUMIFS(AD$15:AD55,$H$15:$H55,$I56)/AD$16)","v":0.11583771512257088},{"$f":"IF(OR(AE$11=\"\",AE$16=0),0,SUMIFS(AE$15:AE55,$H$15:$H55,$I56)/AE$16)","v":0.28729105081768752},{"$f":"IF(OR(AF$11=\"\",AF$16=0),0,SUMIFS(AF$15:AF55,$H$15:$H55,$I56)/AF$16)","v":0.36622593457379843},{"$f":"IF(OR(AG$11=\"\",AG$16=0),0,SUMIFS(AG$15:AG55,$H$15:$H55,$I56)/AG$16)","v":0.39938180273442853},{"$f":"IF(OR(AH$11=\"\",AH$16=0),0,SUMIFS(AH$15:AH55,$H$15:$H55,$I56)/AH$16)","v":0.41068999227051006},{"$f":"IF(OR(AI$11=\"\",AI$16=0),0,SUMIFS(AI$15:AI55,$H$15:$H55,$I56)/AI$16)","v":0.40831183145610184},{"$f":"IF(OR(AJ$11=\"\",AJ$16=0),0,SUMIFS(AJ$15:AJ55,$H$15:$H55,$I56)/AJ$16)","v":0.39315355280751024},{"$f":"IF(OR(AK$11=\"\",AK$16=0),0,SUMIFS(AK$15:AK55,$H$15:$H55,$I56)/AK$16)","v":0.34246114061604788},{"$f":"IF(OR(AL$11=\"\",AL$16=0),0,SUMIFS(AL$15:AL55,$H$15:$H55,$I56)/AL$16)","v":0.31543457329905694},{"$f":"IF(OR(AM$11=\"\",AM$16=0),0,SUMIFS(AM$15:AM55,$H$15:$H55,$I56)/AM$16)","v":0.29784901824787913},{"$f":"IF(OR(AN$11=\"\",AN$16=0),0,SUMIFS(AN$15:AN55,$H$15:$H55,$I56)/AN$16)","v":0.26921332876301018},{"$f":"IF(OR(AO$11=\"\",AO$16=0),0,SUMIFS(AO$15:AO55,$H$15:$H55,$I56)/AO$16)","v":0.25892736627933299},{"$f":"IF(OR(AP$11=\"\",AP$16=0),0,SUMIFS(AP$15:AP55,$H$15:$H55,$I56)/AP$16)","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":58}]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,"Фактор точки безубыточности"]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,{"$f":"H59","v":"Фактор точки безубыточности"},{"$f":"Calc!$H$18","v":"кол-во объектов"},null,null,null,{"$f":"Calc!$M$18","v":"кол-во объектов"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUMIFS(Calc!$Z18:$CJ18,Calc!$Z$12:$CJ$12,MAX(Calc!$Z$12:$CJ$12)))","v":10},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z18:$CJ18,Calc!$Z$12:$CJ$12,AA$12))","v":1},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z18:$CJ18,Calc!$Z$12:$CJ$12,AB$12))","v":2},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z18:$CJ18,Calc!$Z$12:$CJ$12,AC$12))","v":2},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z18:$CJ18,Calc!$Z$12:$CJ$12,AD$12))","v":3},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z18:$CJ18,Calc!$Z$12:$CJ$12,AE$12))","v":4},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z18:$CJ18,Calc!$Z$12:$CJ$12,AF$12))","v":4},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z18:$CJ18,Calc!$Z$12:$CJ$12,AG$12))","v":5},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z18:$CJ18,Calc!$Z$12:$CJ$12,AH$12))","v":6},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z18:$CJ18,Calc!$Z$12:$CJ$12,AI$12))","v":6},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z18:$CJ18,Calc!$Z$12:$CJ$12,AJ$12))","v":7},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z18:$CJ18,Calc!$Z$12:$CJ$12,AK$12))","v":8},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z18:$CJ18,Calc!$Z$12:$CJ$12,AL$12))","v":8},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z18:$CJ18,Calc!$Z$12:$CJ$12,AM$12))","v":9},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z18:$CJ18,Calc!$Z$12:$CJ$12,AN$12))","v":10},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z18:$CJ18,Calc!$Z$12:$CJ$12,AO$12))","v":10},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z18:$CJ18,Calc!$Z$12:$CJ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,{"$f":"H59","v":"Фактор точки безубыточности"},{"$f":"Calc!$H$22","v":"Трафик"},null,null,null,{"$f":"Calc!$M$22","v":"кол-во потенциальных гостей"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUMIFS(Calc!$Z22:$CJ22,Calc!$Z$11:$CJ$11,\">=\"&X$11,Calc!$Z$11:$CJ$11,\"<=\"&X$12))","v":49578770},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z22:$CJ22,Calc!$Z$11:$CJ$11,\">=\"&AA$11,Calc!$Z$11:$CJ$11,\"<=\"&AA$12))","v":10870},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z22:$CJ22,Calc!$Z$11:$CJ$11,\">=\"&AB$11,Calc!$Z$11:$CJ$11,\"<=\"&AB$12))","v":110140},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z22:$CJ22,Calc!$Z$11:$CJ$11,\">=\"&AC$11,Calc!$Z$11:$CJ$11,\"<=\"&AC$12))","v":306450},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z22:$CJ22,Calc!$Z$11:$CJ$11,\">=\"&AD$11,Calc!$Z$11:$CJ$11,\"<=\"&AD$12))","v":598880},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z22:$CJ22,Calc!$Z$11:$CJ$11,\">=\"&AE$11,Calc!$Z$11:$CJ$11,\"<=\"&AE$12))","v":975050},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z22:$CJ22,Calc!$Z$11:$CJ$11,\">=\"&AF$11,Calc!$Z$11:$CJ$11,\"<=\"&AF$12))","v":1440500},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z22:$CJ22,Calc!$Z$11:$CJ$11,\">=\"&AG$11,Calc!$Z$11:$CJ$11,\"<=\"&AG$12))","v":1998860},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z22:$CJ22,Calc!$Z$11:$CJ$11,\">=\"&AH$11,Calc!$Z$11:$CJ$11,\"<=\"&AH$12))","v":2637320},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z22:$CJ22,Calc!$Z$11:$CJ$11,\">=\"&AI$11,Calc!$Z$11:$CJ$11,\"<=\"&AI$12))","v":3362610},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z22:$CJ22,Calc!$Z$11:$CJ$11,\">=\"&AJ$11,Calc!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":4180130},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z22:$CJ22,Calc!$Z$11:$CJ$11,\">=\"&AK$11,Calc!$Z$11:$CJ$11,\"<=\"&AK$12))","v":5042750},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z22:$CJ22,Calc!$Z$11:$CJ$11,\">=\"&AL$11,Calc!$Z$11:$CJ$11,\"<=\"&AL$12))","v":5911400},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z22:$CJ22,Calc!$Z$11:$CJ$11,\">=\"&AM$11,Calc!$Z$11:$CJ$11,\"<=\"&AM$12))","v":6791080},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z22:$CJ22,Calc!$Z$11:$CJ$11,\">=\"&AN$11,Calc!$Z$11:$CJ$11,\"<=\"&AN$12))","v":7666460},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z22:$CJ22,Calc!$Z$11:$CJ$11,\">=\"&AO$11,Calc!$Z$11:$CJ$11,\"<=\"&AO$12))","v":8546270},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z22:$CJ22,Calc!$Z$11:$CJ$11,\">=\"&AP$11,Calc!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,{"$f":"H59","v":"Фактор точки безубыточности"},{"$f":"Calc!$H$62","v":"Количество продаж"},null,null,null,{"$f":"Calc!$M$62","v":"кол-во гостей"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUMIFS(Calc!$Z62:$CJ62,Calc!$Z$11:$CJ$11,\">=\"&X$11,Calc!$Z$11:$CJ$11,\"<=\"&X$12))","v":56628740.312100008},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z62:$CJ62,Calc!$Z$11:$CJ$11,\">=\"&AA$11,Calc!$Z$11:$CJ$11,\"<=\"&AA$12))","v":2378.5839000000001},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z62:$CJ62,Calc!$Z$11:$CJ$11,\">=\"&AB$11,Calc!$Z$11:$CJ$11,\"<=\"&AB$12))","v":37461.560400000002},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z62:$CJ62,Calc!$Z$11:$CJ$11,\">=\"&AC$11,Calc!$Z$11:$CJ$11,\"<=\"&AC$12))","v":136994.01210000002},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z62:$CJ62,Calc!$Z$11:$CJ$11,\">=\"&AD$11,Calc!$Z$11:$CJ$11,\"<=\"&AD$12))","v":327588.20819999999},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z62:$CJ62,Calc!$Z$11:$CJ$11,\">=\"&AE$11,Calc!$Z$11:$CJ$11,\"<=\"&AE$12))","v":635245.48890000011},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z62:$CJ62,Calc!$Z$11:$CJ$11,\">=\"&AF$11,Calc!$Z$11:$CJ$11,\"<=\"&AF$12))","v":1084864.9977000002},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z62:$CJ62,Calc!$Z$11:$CJ$11,\">=\"&AG$11,Calc!$Z$11:$CJ$11,\"<=\"&AG$12))","v":1697259.9748500001},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z62:$CJ62,Calc!$Z$11:$CJ$11,\">=\"&AH$11,Calc!$Z$11:$CJ$11,\"<=\"&AH$12))","v":2497972.80645},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z62:$CJ62,Calc!$Z$11:$CJ$11,\">=\"&AI$11,Calc!$Z$11:$CJ$11,\"<=\"&AI$12))","v":3512198.2549500004},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z62:$CJ62,Calc!$Z$11:$CJ$11,\">=\"&AJ$11,Calc!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":4766601.6040499993},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z62:$CJ62,Calc!$Z$11:$CJ$11,\">=\"&AK$11,Calc!$Z$11:$CJ$11,\"<=\"&AK$12))","v":6164843.1371999998},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z62:$CJ62,Calc!$Z$11:$CJ$11,\">=\"&AL$11,Calc!$Z$11:$CJ$11,\"<=\"&AL$12))","v":7288746.7504500002},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z62:$CJ62,Calc!$Z$11:$CJ$11,\">=\"&AM$11,Calc!$Z$11:$CJ$11,\"<=\"&AM$12))","v":8390044.2235499993},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z62:$CJ62,Calc!$Z$11:$CJ$11,\">=\"&AN$11,Calc!$Z$11:$CJ$11,\"<=\"&AN$12))","v":9489751.2616499998},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z62:$CJ62,Calc!$Z$11:$CJ$11,\">=\"&AO$11,Calc!$Z$11:$CJ$11,\"<=\"&AO$12))","v":10596789.44775},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z62:$CJ62,Calc!$Z$11:$CJ$11,\">=\"&AP$11,Calc!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":64}]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,"Расчет точек безубыточности"]
[{"$f":"ROW()","v":66},null,null,null,null,null,null,{"$f":"H65","v":"Расчет точек безубыточности"},{"$f":"Calc!$H$18","v":"кол-во объектов"},null,null,null,{"$f":"Calc!$M$18","v":"кол-во объектов"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,IF(X$42=0,0,X60*X$44/X$42))","v":0.97086693808682922},null,null,{"$f":"IF(AA$11=\"\",0,IF(IF(AA$42=0,0,AA60*AA$44/AA$42)<0,0,IF(AA$42=0,0,AA60*AA$44/AA$42)))","v":0},{"$f":"IF(AB$11=\"\",0,IF(IF(AB$42=0,0,AB60*AB$44/AB$42)<0,0,IF(AB$42=0,0,AB60*AB$44/AB$42)))","v":0},{"$f":"IF(AC$11=\"\",0,IF(IF(AC$42=0,0,AC60*AC$44/AC$42)<0,0,IF(AC$42=0,0,AC60*AC$44/AC$42)))","v":15.175066403342521},1.7306149404241911,0.95955744292664813,0.57263291617722378,0.52122953051904475,0.5135118440639822,0.4563415804409397,0.50600014872977306,0.62036816841561271,0.63400833014624414,0.7340026251970112,0.88820243117830933,0.9062910149737845,0]
[{"$f":"ROW()","v":67},null,null,null,null,null,null,{"$f":"H65","v":"Расчет точек безубыточности"},{"$f":"Calc!$H$22","v":"Трафик"},null,null,null,{"$f":"Calc!$M$22","v":"кол-во потенциальных гостей"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,IF(X$42=0,0,X61*X$44/X$42))","v":4813438.8624011148},null,null,{"$f":"IF(AA$11=\"\",0,IF(IF(AA$42=0,0,AA61*AA$44/AA$42)<0,0,IF(AA$42=0,0,AA61*AA$44/AA$42)))","v":0},0,2325199.5496521578,345476.89184041321,233904.12118140707,206219.42893832267,208372.97187465956,225715.84276447026,255749.79363441808,302163.77167282661,391045.19765972893,468484.60535331344,553852.28310254659,680936.84105312615,774540.77125400049,0]
[{"$f":"ROW()","v":68},null,null,null,null,null,null,{"$f":"H65","v":"Расчет точек безубыточности"},{"$f":"Calc!$H$62","v":"Количество продаж"},null,null,null,{"$f":"Calc!$M$62","v":"кол-во гостей"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,IF(X$42=0,0,X62*X$44/X$42))","v":5497897.1714522736},null,null,{"$f":"IF(AA$11=\"\",0,IF(IF(AA$42=0,0,AA62*AA$44/AA$42)<0,0,IF(AA$42=0,0,AA62*AA$44/AA$42)))","v":0},0,1039446.6152389045,188976.34913923685,152388.63423989314,155307.35182288705,176932.40397196627,213789.77037697003,267127.01708096563,344557.3029406963,478059.05569929053,577640.76951395848,684257.165067191,842882.01418749581,960377.50640648359,0]
[{"$f":"ROW()","v":69},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":70}]

{"sheet":"Rep","index":27,"n_rows":322,"n_cols":42,"rows_kept":322,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":7},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},23,24,25,26,27,28,29,30,31,32,33,34,35,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":6},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":22},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":23},24,25,26,27,28,29,30,31,32,33,34,35,36,""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I52\")","v":"Rep"},null,null,{"$f":"INDIRECT(\"START!K52\")","v":"Укрупненное формирование всей отчетности финмодели"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-07-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2032-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2033-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2034-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2035-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2036-06-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2032-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2033-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2034-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2035-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2036-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"6 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"7 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"8 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"9 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"10 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"11 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"12 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"13 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"14 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"15 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$AR14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99368)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99368)","v":0},{"$f":"SUM(T$15:T$99368)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,{"$f":"Items!$BO$16","v":"Выручка"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,null,{"$f":"X16-Repd!X16","v":0},null,null,null,{"$f":"IF($B16=Lists!$CU$24,SUMIFS($Z16:$AQ16,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z16:$AQ16))","v":20132257517.939495},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":315223.61366571428},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":15600254.385446619},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":53220510.986534975},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":130741113.25204204},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":261006362.26354831},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":453653471.10166121},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":713696587.34158444},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":1029935417.4664056},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":1410907671.2504463},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":1861327126.7079806},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":2205233216.3419294},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":2515926068.8128185},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":2869262780.4910002},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":3134264070.662941},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":3477167643.2614884},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z16:$CJ16,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$16","v":"Номерной фонд"},null,null,1,{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B17=Lists!$CU$24,SUMIFS($Z17:$AQ17,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z17:$AQ17))","v":8989146754.2782803},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":6471419.3867154261},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":22862658.220611703},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":59501218.187048942},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":120928792.37857996},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":212553942.00049663},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":341729841.31961584},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":492980769.22759569},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":669309553.68341005},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":878708990.63469577},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":1000609920.0682849},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":1114323687.300456},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":1260269535.2689085},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":1342041802.7084134},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":1466854623.8934474},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z17:$CJ17,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$17","v":"Food&Beverage"},null,null,{"$f":"L17+1","v":2},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B18=Lists!$CU$24,SUMIFS($Z18:$AQ18,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z18:$AQ18))","v":6541041760.3888874},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":265597.45938000001},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":5202745.544937118},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":17111183.095163547},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":41497240.010700636},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":81805725.841691911},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":141202994.28358462},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":222191055.9675546},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":321011319.86530995},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":441226626.3874436},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":586974577.60594976},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":708438872.63044107},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":818424702.23663104},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":943215567.73216689},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":1044491026.1947442},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":1167982525.5331893},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z18:$CJ18,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$18","v":"Развлекат. услуги"},null,null,{"$f":"L18+1","v":3},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B19=Lists!$CU$24,SUMIFS($Z19:$AQ19,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z19:$AQ19))","v":4602069003.2723236},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":49626.154285714292},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":3926089.4537940742},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":13246669.67075973},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":29742655.054292481},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":58271844.043276437},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":99896534.81757991},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":149775690.05441397},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":215943328.37349981},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":300371491.17959273},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":395643558.46733516},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":496184423.64320332},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":583177679.27573156},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":665777677.48992491},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":747731241.75978279},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":842330493.83485126},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z19:$CJ19,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":21}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"Items!$BO$17","v":"Себестоимость"},null,null,null,null,{"$f":"Prdction!$M$100","v":"руб."},null,null,null,null,null,null,{"$f":"X22-Repd!X22","v":0},null,null,null,{"$f":"IF($B22=Lists!$CU$24,SUMIFS($Z22:$AQ22,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z22:$AQ22))","v":9477159567.6216965},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":370213.04058749997},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":5314440.9223687509},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":19432425.242006253},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":47810645.376711376},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":93763695.008577317},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":162766959.58169547},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":260919248.79793414},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":388451858.00957036},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":554541506.63145804},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":770686686.74768722},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":1012981873.3022307},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":1219128910.2116549},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":1435588076.0926418},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":1644043849.0880375},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":1861359179.5685356},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z22:$CJ22,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$16","v":"Номерной фонд"},null,null,1,{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B23=Lists!$CU$24,SUMIFS($Z23:$AQ23,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z23:$AQ23))","v":4199482522.9659152},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":162584.55303750001},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":2341367.0468437504},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":8624539.442456251},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":21229381.589463376},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":41597559.889379263},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":72222731.778529376},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":115768704.54230618},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":172217065.31178537},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":245849340.99625248},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":341628383.09051931},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":448926395.10064173},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":540416504.83042943},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":636199634.99189985},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":728117579.72142816},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":824180750.08094251},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z23:$CJ23,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Номерной фонд"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B24=Lists!$CU$24,SUMIFS($Z24:$AQ24,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z24:$AQ24))","v":1739577673.5933418},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":71357.517000000007},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":1007568.5944500002},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":3527595.8115750002},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":8608814.6140754987},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":16944503.076379891},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":29636531.858543195},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":47265001.753592342},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":70650281.87693581},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":101790009.5191309},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":140762029.31194502},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":184909490.17913333},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":224105978.50197256},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":262715005.5073823},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":301923337.81850332},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":345660167.65272272},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z24:$CJ24,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Номерной фонд"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B25=Lists!$CU$24,SUMIFS($Z25:$AQ25,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z25:$AQ25))","v":380533213.42595941},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":15857.226000000002},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":222097.09500000003},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":770990.7150000002},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":1874532.5247000002},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":3732593.0518305004},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":6464374.1279863361},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":10303565.558543976},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":15564860.011692593},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":22189279.388961673},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":30698875.900510877},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":40741769.808303364},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":48820946.349406183},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":57326089.557239115},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":66518154.7040352},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":75289227.406749621},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z25:$CJ25,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Номерной фонд"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B26=Lists!$CU$24,SUMIFS($Z26:$AQ26,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z26:$AQ26))","v":188334449.55764225},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":7928.6130000000012},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":111048.54750000002},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":380538.9225000001},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":934729.13985000004},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":1838340.6626970002},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":3197036.8779442501},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":5134440.2246135203},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":7662315.6019979417},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":10980583.551146807},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":15293897.217187619},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":20048472.574298639},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":24175402.211647525},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":28549690.412397292},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":32731981.025379136},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":37288043.975482494},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z26:$CJ26,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Номерной фонд"},{"$f":"Items!$AQ$16","v":"ФОТ обслуживающего персонала"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B28=Lists!$CU$24,SUMIFS($Z28:$AQ28,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z28:$AQ28))","v":1454643989.5299776},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":51877.843875000006},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":769732.93068750005},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":3034933.8410625011},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":7547157.9314137492},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":14678556.22959375},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":25326760.703119691},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":40819766.927351028},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":60261236.785506949},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":85299591.182317749},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":119133523.58528906},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":156328201.95300487},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":187164752.12877166},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":221237576.54990855},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":251495466.28731579},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":281494854.65075964},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z28:$CJ28,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Номерной фонд"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B29=Lists!$CU$24,SUMIFS($Z29:$AQ29,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z29:$AQ29))","v":436393196.85899329},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":15563.3531625},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":230919.87920625001},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":910480.15231875028},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":2264147.3794241245},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":4403566.8688781252},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":7598028.2109359074},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":12245930.078205308},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":18078371.035652086},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":25589877.35469532},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":35740057.075586714},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":46898460.585901462},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":56149425.638631493},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":66371272.964972563},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":75448639.886194736},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":84448456.395227879},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z29:$CJ29,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$17","v":"Food&Beverage"},null,null,{"$f":"L23+1","v":2},{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B30=Lists!$CU$24,SUMIFS($Z30:$AQ30,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z30:$AQ30))","v":3980674273.2231207},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":155669.50575000001},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":2233156.1186250006},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":8160191.9032500014},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":20051576.183790002},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":39370586.712268054},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":68348263.002547562},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":109462891.36031225},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":163161899.47835749},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":232934240.82538971},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":323449321.85808587},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":425569997.30051166},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":512099288.49005455},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":602569876.36948657},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":690882932.88370073},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":782224381.23099065},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z30:$CJ30,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Food&Beverage"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B31=Lists!$CU$24,SUMIFS($Z31:$AQ31,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z31:$AQ31))","v":1534921476.7000077},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":62962.514999999999},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":889031.11275000009},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":3112584.5396250007},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":7596012.8947725007},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":14951032.12621755},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":26149881.051655769},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":41704413.311993241},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":62338484.009061009},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":89814714.281586096},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":124201790.5693633},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":163155432.51100004},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":197740569.26644638},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":231807357.80063143},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":266402945.13397357},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":304994265.57593179},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z31:$CJ31,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Food&Beverage"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B32=Lists!$CU$24,SUMIFS($Z32:$AQ32,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z32:$AQ32))","v":805835040.19614935},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":33580.008000000002},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":470323.26000000013},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":1632686.2200000002},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":3969598.2876000004},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":7904314.6979940003},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":13689262.85926518},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":21819315.300446071},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":32960880.02476079},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":46989062.235448256},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":65009384.25990539},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":86276689.005818889},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":103385533.44580132},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":121396424.94474167},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":140861974.66736865},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":159436010.97899917},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z32:$CJ32,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Food&Beverage"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B33=Lists!$CU$24,SUMIFS($Z33:$AQ33,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z33:$AQ33))","v":99706473.295222357},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":4197.5010000000002},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":58790.407500000016},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":201461.78250000003},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":494856.60345000005},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":973239.17436900013},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":1692548.9353822498},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":2718233.0600895113},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":4056520.024587146},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":5813250.1153130168},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":8096769.1149816811},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":10613897.245216927},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":12798742.347342808},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":15114541.983033864},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":17328695.836965427},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":19740729.163490731},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z33:$CJ33,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Food&Beverage"},{"$f":"Items!$AQ$16","v":"ФОТ обслуживающего персонала"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B35=Lists!$CU$24,SUMIFS($Z35:$AQ35,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z35:$AQ35))","v":1184777910.024416},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":42253.447500000002},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":626931.79875000007},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":2471891.8162500001},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":6147006.4599750005},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":11955385.164375},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":20628130.889418751},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":33246868.990602646},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":49081550.323037341},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":69474780.148494095},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":97031829.164488852},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":127326137.33728907},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":152441879.56189546},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":180193501.26236892},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":204837936.34261009},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":229271827.31736076},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z35:$CJ35,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Food&Beverage"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B36=Lists!$CU$24,SUMIFS($Z36:$AQ36,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z36:$AQ36))","v":355433373.00732481},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":12676.034250000001},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":188079.53962500003},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":741567.54487500014},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":1844101.9379925001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":3586615.5493125003},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":6188439.2668256257},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":9974060.6971807927},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":14724465.096911199},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":20842434.044548232},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":29109548.749346651},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":38197841.201186717},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":45732563.868568629},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":54058050.378710672},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":61451380.902783021},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":68781548.195208222},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z36:$CJ36,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$18","v":"Развлекат. услуги"},null,null,{"$f":"L30+1","v":3},{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B37=Lists!$CU$24,SUMIFS($Z37:$AQ37,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z37:$AQ37))","v":1297002771.4326632},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":51958.981800000009},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":739917.75690000015},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":2647693.8963000006},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":6529687.6034580003},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":12795548.406930003},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":22195964.800618503},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":35687652.895315677},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":53072893.219427578},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":75757924.809815884},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":105608981.79908219},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":138485480.90107733},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":166613116.89117095},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":196818564.73125559},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":225043336.48290867},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":254954048.2566027},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z37:$CJ37,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Развлекат. услуги"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B38=Lists!$CU$24,SUMIFS($Z38:$AQ38,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z38:$AQ38))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z38:$CJ38,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Развлекат. услуги"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B39=Lists!$CU$24,SUMIFS($Z39:$AQ39,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z39:$AQ39))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z39:$CJ39,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Развлекат. услуги"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B40=Lists!$CU$24,SUMIFS($Z40:$AQ40,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z40:$AQ40))","v":886279762.62419879},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":37311.120000000003},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":522581.40000000014},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":1790771.4000000001},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":4398725.3640000001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":8651014.8832800016},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":15044879.425620001},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":24162071.645240098},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":36057955.774107963},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":51673334.358337924},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":71971281.022059396},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":94345753.290817127},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":113766598.64304718},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":134351484.29363433},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":154032851.88413712},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":175473148.11991763},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z40:$CJ40,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Развлекат. услуги"},{"$f":"Items!$AQ$16","v":"ФОТ обслуживающего персонала"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B42=Lists!$CU$24,SUMIFS($Z42:$AQ42,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z42:$AQ42))","v":315940776.00651097},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":11267.586000000003},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":167181.81300000002},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":659171.15100000019},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":1639201.7226600004},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":3188102.710500001},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":5500834.9038450019},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":8865831.7308273744},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":13088413.419476625},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":18526608.039598428},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":25875154.443863694},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":33953636.623277083},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":40651167.883172132},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":48051600.33663173},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":54623449.691362716},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":61139153.95129621},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z42:$CJ42,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Развлекат. услуги"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B43=Lists!$CU$24,SUMIFS($Z43:$AQ43,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z43:$AQ43))","v":94782232.801953301},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":3380.2758000000013},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":50154.543900000004},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":197751.34530000004},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":491760.51679800008},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":956430.81315000006},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":1650250.4711535005},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":2659749.5192482122},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":3926524.0258429879},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":5557982.4118795283},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":7762546.3331591077},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":10186090.986983126},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":12195350.364951637},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":14415480.100989519},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":16387034.907408813},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":18341746.185388863},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z43:$CJ43,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":45}]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,{"$f":"Items!$BO$18","v":"Валовая прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X46-(X16-X22))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B46=Lists!$CU$24,SUMIFS($Z46:$AQ46,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z46:$AQ46))","v":10655097950.317795},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":-54989.426921785685},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":10285813.463077867},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":33788085.744528726},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":82930467.875330672},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":167242667.25497097},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":290886511.51996577},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":452777338.54365027},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":641483559.45683515},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":856366164.61898828},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":1090640439.9602933},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":1192251343.0396986},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":1296797158.6011634},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":1433674704.3983583},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":1490220221.574903},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":1615808463.6929526},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z46:$CJ46,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,{"$f":"H46","v":"Валовая прибыль"},{"$f":"Lists!$AM$16","v":"Номерной фонд"},null,null,1,{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B47=Lists!$CU$24,SUMIFS($Z47:$AQ47,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z47:$AQ47))","v":4789664231.3123665},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":-162584.55303750001},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":4130052.3398716752},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":14238118.778155452},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":38271836.597585566},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":79331232.489200681},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":140331210.22196728},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":225961136.77730966},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":320763703.91581035},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":423460212.68715763},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":537080607.54417634},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":551683524.96764326},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":573907182.47002637},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":624069900.27700865},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":613924222.98698521},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":642673873.81250525},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z47:$CJ47,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,{"$f":"H46","v":"Валовая прибыль"},{"$f":"Lists!$AM$17","v":"Food&Beverage"},null,null,{"$f":"L47+1","v":2},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B48=Lists!$CU$24,SUMIFS($Z48:$AQ48,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z48:$AQ48))","v":2560367487.1657686},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":109927.95362999999},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":2969589.4263121178},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":8950991.1919135433},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":21445663.82691063},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":42435139.129423864},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":72854731.281037062},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":112728164.60724233},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":157849420.38695252},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":208292385.56205386},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":263525255.74786389},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":282868875.32992947},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":306325413.74657649},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":340645691.36268038},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":353608093.31104362},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":385758144.30219871},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z48:$CJ48,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,{"$f":"H46","v":"Валовая прибыль"},{"$f":"Lists!$AM$18","v":"Развлекат. услуги"},null,null,{"$f":"L48+1","v":3},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B49=Lists!$CU$24,SUMIFS($Z49:$AQ49,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z49:$AQ49))","v":3305066231.8396606},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":-2332.8275142857165},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":3186171.6968940739},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":10598975.774459731},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":23212967.450834483},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":45476295.63634643},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":77700570.016961426},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":114088037.1590983},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":162870435.15407225},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":224613566.36977684},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":290034576.66825294},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":357698942.74212599},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":416564562.38456059},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":468959112.75866926},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":522687905.27687407},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":587376445.57824862},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z49:$CJ49,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":51}]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,{"$f":"Calc!H373","v":"Прямые расходы"},null,null,null,null,{"$f":"Calc!M373","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X52-SUMIFS($X53:$X78,$J53:$J78,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B52=Lists!$CU$24,SUMIFS($Z52:$AQ52,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z52:$AQ52))","v":3631341638.1037455},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":15647402.762499999},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":21902848.537500001},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":31359159.145833336},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":47138132.718750007},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":68592828.388125002},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":96988790.77562499},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":134567875.03108436},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":178909880.3202875},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":232853402.83210105},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":301833583.33344907},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":373558270.18409824},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":434879196.66167998},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":503180346.41253364},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":564183775.62410867},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":625746145.37606955},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z52:$CJ52,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,{"$f":"Calc!H374","v":"Прямые расходы"},{"$f":"Calc!I374","v":"Прочие производственные расходы"},null,null,null,{"$f":"Calc!M374","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X53-SUM($X54:$X57))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B53=Lists!$CU$24,SUMIFS($Z53:$AQ53,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z53:$AQ53))","v":14075320},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":90000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":590000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":700000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":715000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":810000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":840000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":858000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":972000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":1008000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":1029600},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":1166400},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":1209600},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":1235520},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":1399680},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":1451520},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z53:$CJ53,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,{"$f":"Calc!H375","v":"Прямые расходы"},{"$f":"Calc!I375","v":"Прочие производственные расходы"},{"$f":"Calc!J375","v":"Номерной фонд"},null,{"$f":"Calc!L375","v":1},{"$f":"Calc!M375","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B54=Lists!$CU$24,SUMIFS($Z54:$AQ54,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z54:$AQ54))","v":9891400},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":400000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":500000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":500000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":575000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":600000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":600000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":690000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":720000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":720000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":828000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":864000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":864000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":993600},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":1036800},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z54:$CJ54,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,{"$f":"Calc!H376","v":"Прямые расходы"},{"$f":"Calc!I376","v":"Прочие производственные расходы"},{"$f":"Calc!J376","v":"Food&Beverage"},null,{"$f":"Calc!L376","v":2},{"$f":"Calc!M376","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B55=Lists!$CU$24,SUMIFS($Z55:$AQ55,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z55:$AQ55))","v":2205640},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":90000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":110000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":100000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":115000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":120000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":120000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":138000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":144000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":144000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":165600},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":172800},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":172800},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":198720},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":207360},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":207360},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z55:$CJ55,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,{"$f":"Calc!H377","v":"Прямые расходы"},{"$f":"Calc!I377","v":"Прочие производственные расходы"},{"$f":"Calc!J377","v":"Развлекат. услуги"},null,{"$f":"Calc!L377","v":3},{"$f":"Calc!M377","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B56=Lists!$CU$24,SUMIFS($Z56:$AQ56,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z56:$AQ56))","v":1978280},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":80000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":100000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":100000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":115000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":120000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":120000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":138000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":144000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":144000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":165600},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":172800},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":172800},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":198720},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":207360},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z56:$CJ56,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,{"$f":"Calc!H379","v":"Прямые расходы"},{"$f":"Calc!I379","v":"Прямые переменные расходы маркетинга"},null,null,null,{"$f":"Calc!M379","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X58-SUM($X59:$X62))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B58=Lists!$CU$24,SUMIFS($Z58:$AQ58,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z58:$AQ58))","v":1167229900},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":2850100},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":6667550},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":12205541.666666668},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":20109458.333333336},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":29982166.666666668},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":41474458.333333336},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":54159041.666666664},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":68149333.333333343},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":83220291.666666672},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":99368541.666666687},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":116335833.33333334},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":132974416.66666666},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":149635916.66666666},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":166560833.33333331},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":183536416.66666666},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z58:$CJ58,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,{"$f":"Calc!H380","v":"Прямые расходы"},{"$f":"Calc!I380","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J380","v":"Расходы на привлечение туристов"},null,{"$f":"Calc!L380","v":1},{"$f":"Calc!M380","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B59=Lists!$CU$24,SUMIFS($Z59:$AQ59,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z59:$AQ59))","v":725625233.33333337},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":127400},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":2366833.3333333335},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":5980250},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":10972583.333333334},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":17288166.666666668},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":24632000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":32807833.333333336},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":41876500},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":51586333.333333336},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":62014833.333333336},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":73044500},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":84042000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":95081500},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":106310500},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":117494000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z59:$CJ59,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,{"$f":"Calc!H381","v":"Прямые расходы"},{"$f":"Calc!I381","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J381","v":"Рекламные расходы"},null,{"$f":"Calc!L381","v":2},{"$f":"Calc!M381","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B60=Lists!$CU$24,SUMIFS($Z60:$AQ60,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z60:$AQ60))","v":343174666.66666669},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":46700},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":820050},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":2351958.3333333335},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":4570208.333333334},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":7434000.0000000009},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":10914125},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":14854541.666666668},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":19216166.666666668},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":24017291.666666668},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":29177041.666666668},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":34659666.666666672},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":40265750},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":45887750},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":51583666.666666672},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":57375750},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z60:$CJ60,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,{"$f":"Calc!H382","v":"Прямые расходы"},{"$f":"Calc!I382","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J382","v":"Расходы на поддержание конверсии"},null,{"$f":"Calc!L382","v":3},{"$f":"Calc!M382","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B61=Lists!$CU$24,SUMIFS($Z61:$AQ61,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z61:$AQ61))","v":98430000.000000015},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":2676000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":3480666.666666667},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":3873333.3333333335},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":4566666.666666667},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":5260000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":5928333.333333334},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":6496666.666666667},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":7056666.666666667},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":7616666.666666667},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":8176666.666666667},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":8631666.6666666679},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":8666666.6666666679},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":8666666.6666666679},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":8666666.6666666679},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":8666666.6666666679},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z61:$CJ61,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,{"$f":"Calc!H384","v":"Прямые расходы"},{"$f":"Calc!I384","v":"Прямые постоянные расходы маркетинга"},null,null,null,{"$f":"Calc!M384","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X63-SUM($X64:$X67))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B63=Lists!$CU$24,SUMIFS($Z63:$AQ63,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z63:$AQ63))","v":205670533.60824004},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":12294000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":12812000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":12868000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":13243540},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":13292540},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":13303040},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":13690581.199999999},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":13744481.199999999},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":13756031.199999999},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":14156007.136000004},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":14215297.136000004},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":14228002.136000004},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":14640866.70008},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":14706085.70008},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":14720061.20008},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z63:$CJ63,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,{"$f":"Calc!H385","v":"Прямые расходы"},{"$f":"Calc!I385","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J385","v":"ФОТ сотрудников маркетинга"},null,{"$f":"Calc!L385","v":1},{"$f":"Calc!M385","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B64=Lists!$CU$24,SUMIFS($Z64:$AQ64,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z64:$AQ64))","v":149080533.54480001},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":9360000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":9360000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":9360000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":9640800},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":9640800},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":9640800},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":9930024},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":9930024},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":9930024},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":10227924.720000003},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":10227924.720000003},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":10227924.720000003},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":10534762.4616},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":10534762.4616},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":10534762.4616},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z64:$CJ64,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,{"$f":"Calc!H386","v":"Прямые расходы"},{"$f":"Calc!I386","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J386","v":"Соцсборы"},null,{"$f":"Calc!L386","v":0},{"$f":"Calc!M386","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B65=Lists!$CU$24,SUMIFS($Z65:$AQ65,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z65:$AQ65))","v":44724160.063440003},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":2808000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":2808000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":2808000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":2892240},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":2892240},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":2892240},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":2979007.1999999997},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":2979007.1999999997},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":2979007.1999999997},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":3068377.4160000007},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":3068377.4160000007},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":3068377.4160000007},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":3160428.7384799998},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":3160428.7384799998},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":3160428.7384799998},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z65:$CJ65,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":66},null,null,null,null,null,null,{"$f":"Calc!H387","v":"Прямые расходы"},{"$f":"Calc!I387","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J387","v":"Прочие расходы маркетинга"},null,{"$f":"Calc!L387","v":2},{"$f":"Calc!M387","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B66=Lists!$CU$24,SUMIFS($Z66:$AQ66,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z66:$AQ66))","v":11865840},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":126000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":644000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":700000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":710500},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":759500},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":770000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":781550},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":835450},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":847000.00000000012},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":859705.00000000023},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":918995.00000000023},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":931700.00000000023},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":945675.50000000035},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":1010894.5000000006},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":1024870.0000000005},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z66:$CJ66,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":67},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":68},null,null,null,null,null,null,{"$f":"Calc!H389","v":"Прямые расходы"},{"$f":"Calc!I389","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"Calc!M389","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X68-SUM($X69:$X72))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B68=Lists!$CU$24,SUMIFS($Z68:$AQ68,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z68:$AQ68))","v":346127971.80000001},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":30049.200000000004},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":294393.60000000009},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":930465},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":2162670},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":4095783},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":6893166},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":10698264},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":15618564},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":21831915},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":29523459},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":37754553},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":44232474.000000007},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":50823327},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":57338634},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":63900255},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z68:$CJ68,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":69},null,null,null,null,null,null,{"$f":"Calc!H390","v":"Прямые расходы"},{"$f":"Calc!I390","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J390","v":"Номерной фонд"},null,{"$f":"Calc!L390","v":1},{"$f":"Calc!M390","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B69=Lists!$CU$24,SUMIFS($Z69:$AQ69,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z69:$AQ69))","v":230751981.20000002},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":20032.800000000003},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":196262.40000000002},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":620310},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":1441780},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":2730522},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":4595444},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":7132176},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":10412376},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":14554610.000000004},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":19682306},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":25169702},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":29488316.000000007},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":33882218},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":38225756},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":42600170},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z69:$CJ69,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":70},null,null,null,null,null,null,{"$f":"Calc!H391","v":"Прямые расходы"},{"$f":"Calc!I391","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J391","v":"Food&Beverage"},null,{"$f":"Calc!L391","v":2},{"$f":"Calc!M391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B70=Lists!$CU$24,SUMIFS($Z70:$AQ70,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z70:$AQ70))","v":57687995.300000004},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":5008.2000000000007},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":49065.600000000006},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":155077.5},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":360445},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":682630.5},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":1148861},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":1783044},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":2603094},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":3638652.5000000009},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":4920576.5},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":6292425.5},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":7372079.0000000019},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":8470554.5},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":9556439},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":10650042.5},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z70:$CJ70,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":71},null,null,null,null,null,null,{"$f":"Calc!H392","v":"Прямые расходы"},{"$f":"Calc!I392","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J392","v":"Развлекат. услуги"},null,{"$f":"Calc!L392","v":3},{"$f":"Calc!M392","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B71=Lists!$CU$24,SUMIFS($Z71:$AQ71,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z71:$AQ71))","v":57687995.300000004},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":5008.2000000000007},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":49065.600000000006},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":155077.5},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":360445},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":682630.5},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":1148861},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":1783044},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":2603094},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":3638652.5000000009},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":4920576.5},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":6292425.5},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":7372079.0000000019},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":8470554.5},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":9556439},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":10650042.5},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z71:$CJ71,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":72},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":73},null,null,null,null,null,null,{"$f":"Calc!H394","v":"Прямые расходы"},{"$f":"Calc!I394","v":"Прямые постоянные расходы отдела продаж"},null,null,null,{"$f":"Calc!M394","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X73-SUM($X74:$X77))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B73=Lists!$CU$24,SUMIFS($Z73:$AQ73,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z73:$AQ73))","v":1898237912.6955054},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":383253.5625},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":1538904.9375},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":4655152.479166667},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":10907464.385416666},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":20412338.721458334},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":34478126.442291662},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":55161988.164417706},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":80425501.78695415},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":113037164.96543437},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":157755975.5307824},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":204086186.71476486},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":242234703.85901332},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":286844716.04578698},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":324178542.59069538},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":362137892.50932288},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z73:$CJ73,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":74},null,null,null,null,null,null,{"$f":"Calc!H395","v":"Прямые расходы"},{"$f":"Calc!I395","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J395","v":"ФОТ менеджеров-консультантов"},null,{"$f":"Calc!L395","v":1},{"$f":"Calc!M395","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B74=Lists!$CU$24,SUMIFS($Z74:$AQ74,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z74:$AQ74))","v":1455093071.304235},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":87118.125},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":929926.87500000012},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":3350117.291666667},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":8124972.604166666},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":15424875.939583335},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":26244712.647916667},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":42113837.049552076},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":61533462.913041659},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":86619357.665718734},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":120968596.5621403},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":156590605.16520372},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":185935618.35308716},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":220191196.95829773},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":248889586.60822716},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":278089086.54563296},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z74:$CJ74,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":75},null,null,null,null,null,null,{"$f":"Calc!H396","v":"Прямые расходы"},{"$f":"Calc!I396","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J396","v":"Соцсборы"},null,{"$f":"Calc!L396","v":0},{"$f":"Calc!M396","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B75=Lists!$CU$24,SUMIFS($Z75:$AQ75,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z75:$AQ75))","v":436527921.39127052},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":26135.4375},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":278978.0625},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":1005035.1875},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":2437491.78125},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":4627462.7818750003},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":7873413.7943749987},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":12634151.114865623},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":18460038.873912495},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":25985807.29971562},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":36290578.968642093},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":46977181.549561121},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":55780685.505926147},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":66057359.087489307},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":74666875.982468158},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":83426725.963689893},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z75:$CJ75,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":76},null,null,null,null,null,null,{"$f":"Calc!H397","v":"Прямые расходы"},{"$f":"Calc!I397","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J397","v":"Прочие расходы отдела продаж"},null,{"$f":"Calc!L397","v":2},{"$f":"Calc!M397","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B76=Lists!$CU$24,SUMIFS($Z76:$AQ76,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z76:$AQ76))","v":6616920},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":270000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":330000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":300000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":345000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":360000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":360000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":414000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":432000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":432000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":496800},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":518400},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":518400},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":596160},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":622080},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":622080},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z76:$CJ76,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":77},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":78},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":79}]
[{"$f":"ROW()","v":80},null,null,null,null,null,null,{"$f":"Items!$BO$22","v":"Маржинальная прибыль"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X80-($X46-$X52))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B80=Lists!$CU$24,SUMIFS($Z80:$AQ80,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z80:$AQ80))","v":7023756312.2140503},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":-15702392.189421786},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":-11617035.074422132},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":2428926.5986953918},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":35792335.156580672},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":98649838.866845965},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":193897720.74434075},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":318209463.51256591},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":462573679.13654763},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":623512761.78688729},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":788806856.62684429},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":818693072.85560048},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":861917961.93948352},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":930494357.9858247},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":926036445.95079446},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":990062318.31688309},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z80:$CJ80,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":81}]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,{"$f":"Items!$BO$23","v":"Управленческие расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X82-SUMIFS($X83:$X109,$J83:$J109,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B82=Lists!$CU$24,SUMIFS($Z82:$AQ82,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z82:$AQ82))","v":681913278.47072947},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":17407474.370263889},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":17141281.20696456},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":18429561.212023731},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":20647583.324882846},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":23665046.782049146},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":27758054.317487203},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":33172033.854674369},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":39589510.498144895},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":47422466.523153886},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":57019483.824606851},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":63486390.262747332},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":68307895.971538246},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":75887255.721400321},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":82250782.265321672},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":89728458.335470602},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z82:$CJ82,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":83},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"Items!$BO$24","v":"ФОТ управленческого персонала"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X83-SUM($X84:$X91))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B83=Lists!$CU$24,SUMIFS($Z83:$AQ83,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z83:$AQ83))","v":208679813.80868596},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":11220000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":11556600},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":11903298},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":12260396.939999999},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":12628208.848199999},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":13007055.113645997},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":13397266.767055377},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":13799184.77006704},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":14213160.313169049},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":14639555.122564122},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":15078741.776241047},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":15531104.029528279},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":15997037.150414124},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":16476948.264926543},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":16971256.712874345},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z83:$CJ83,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":84},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L84)=0,$L84=0,$L84=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L84)))","v":"Генеральный директор"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B84=Lists!$CU$24,SUMIFS($Z84:$AQ84,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z84:$AQ84))","v":44637393.328061163},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":2400000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":2472000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":2546160},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":2622544.7999999998},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":2701221.1439999999},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":2782257.7783199996},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":2865725.5116695999},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":2951697.2770196879},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":3040248.195330278},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":3131455.6411901866},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":3225399.3104258925},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":3322161.2897386691},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":3421826.1284308289},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":3524480.9122837535},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":3630215.3396522664},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z84:$CJ84,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":85},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L85)=0,$L85=0,$L85=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L85)))","v":"Операционный директор"},null,{"$f":"L84+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B85=Lists!$CU$24,SUMIFS($Z85:$AQ85,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z85:$AQ85))","v":40173653.995255038},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":2160000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":2224800},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":2291544},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":2360290.3199999998},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":2431099.0296},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":2504032.0004879995},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":2579152.9605026399},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":2656527.5493177189},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":2736223.3757972503},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":2818310.077071168},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":2902859.3793833032},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":2989945.1607648022},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":3079643.5155877457},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":3172032.8210553778},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":3267193.8056870396},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z85:$CJ85,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":86},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L86)=0,$L86=0,$L86=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L86)))","v":"Главный бухгалтер"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B86=Lists!$CU$24,SUMIFS($Z86:$AQ86,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z86:$AQ86))","v":26782435.996836696},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":1440000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":1483200},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":1527696},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":1573526.8800000001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":1620732.6863999998},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":1669354.6669919998},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":1719435.3070017598},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":1771018.3662118127},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":1824148.9171981669},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":1878873.3847141119},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":1935239.5862555353},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":1993296.7738432016},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":2053095.6770584972},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":2114688.5473702522},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":2178129.2037913599},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z86:$CJ86,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":87},null,null,null,null,null,null,{"$f":"H83","v":"Управленческие расходы"},{"$f":"I84","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L87)=0,$L87=0,$L87=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L87)))","v":"ИТ-специалисты"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B87=Lists!$CU$24,SUMIFS($Z87:$AQ87,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z87:$AQ87))","v":29014305.663239755},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":1560000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":1606800},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":1655004},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":1704654.12},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":1755793.7435999999},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":1808467.5559079999},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":1862721.5825852398},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":1918603.2300627972},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":1976161.3269646808},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":2035446.1667736215},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":2096509.5517768299},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":2159404.8383301347},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":2224186.9834800386},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":2290912.5929844398},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":2359639.970773973},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z87:$CJ87,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":88},null,null,null,null,null,null,{"$f":"H84","v":"Управленческие расходы"},{"$f":"I85","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L88)=0,$L88=0,$L88=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L88)))","v":"Финансовые менеджеры"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B88=Lists!$CU$24,SUMIFS($Z88:$AQ88,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z88:$AQ88))","v":31246175.329642814},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":1680000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":1730400},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":1782312},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":1835781.36},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":1890854.8007999999},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":1947580.4448239997},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":2006007.8581687198},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":2066188.0939137815},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":2128173.7367311949},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":2192018.9488331308},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":2257779.5172981247},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":2325512.9028170686},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":2395278.2899015802},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":2467136.6385986274},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":2541150.7377565866},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z88:$CJ88,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":89},null,null,null,null,null,null,{"$f":"H85","v":"Управленческие расходы"},{"$f":"I86","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L89)=0,$L89=0,$L89=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L89)))","v":"Бухгалтера"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B89=Lists!$CU$24,SUMIFS($Z89:$AQ89,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z89:$AQ89))","v":14507152.831619877},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":780000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":803400},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":827502},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":852327.06},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":877896.87179999996},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":904233.77795399993},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":931360.79129261989},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":959301.6150313986},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":988080.6634823404},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":1017723.0833868107},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":1048254.7758884149},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":1079702.4191650674},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":1112093.4917400193},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":1145456.2964922199},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":1179819.9853869865},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z89:$CJ89,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,{"$f":"H86","v":"Управленческие расходы"},{"$f":"I87","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L90)=0,$L90=0,$L90=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L90)))","v":"Прочие сотрудники"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B90=Lists!$CU$24,SUMIFS($Z90:$AQ90,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z90:$AQ90))","v":22318696.664030582},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":1200000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":1236000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":1273080},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":1311272.3999999999},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":1350610.5719999999},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":1391128.8891599998},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":1432862.7558348},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":1475848.638509844},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":1520124.097665139},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":1565727.8205950933},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":1612699.6552129462},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":1661080.6448693345},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":1710913.0642154145},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":1762240.4561418768},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":1815107.6698261332},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z90:$CJ90,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":91},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":92},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B92=Lists!$CU$24,SUMIFS($Z92:$AQ92,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z92:$AQ92))","v":62603944.142605767},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":3366000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":3466980},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":3570989.4},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":3678119.0819999999},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":3788462.6544599994},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":3902116.5340937991},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":4019180.030116613},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":4139755.4310201118},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":4263948.0939507149},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":4391866.5367692364},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":4523622.5328723136},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":4659331.2088584835},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":4799111.1451242371},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":4943084.4794779625},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":5091377.0138623035},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z92:$CJ92,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":93},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"Items!$BG$13","v":"Расходы на персонал"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X93-SUM($X94:$X99))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B93=Lists!$CU$24,SUMIFS($Z93:$AQ93,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z93:$AQ93))","v":193137602.63708687},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":2531474.370263889},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":1464643.1997321877},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":1883968.7021583803},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":2799778.6703624269},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":3969066.731753665},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":5555059.9820641261},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":7771241.1696698647},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":10405721.086034525},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":13762055.076891992},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":18170663.369086243},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":20484459.563731216},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":21422671.505193096},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":24674965.53558575},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":27555642.894855827},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":30686190.779703673},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z93:$CJ93,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":94},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L94)=0,$L94=0,$L94=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L94)))","v":"Аренда офиса"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B94=Lists!$CU$24,SUMIFS($Z94:$AQ94,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z94:$AQ94))","v":16281371.309641149},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":892800},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":859320},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":820260},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":861273.00000000023},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":904336.65},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":949553.48250000027},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":997031.15662500018},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":1046882.7144562502},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":1099226.8501790627},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":1154188.1926880158},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":1211897.6023224166},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":1272492.4824385375},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":1336117.1065604642},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":1402922.9618884877},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":1473069.109982912},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z94:$CJ94,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":95},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L95)=0,$L95=0,$L95=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L95)))","v":"Расходы на организацию рабочего места"},null,{"$f":"L94+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B95=Lists!$CU$24,SUMIFS($Z95:$AQ95,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z95:$AQ95))","v":430000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":430000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z95:$CJ95,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":96},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L96)=0,$L96=0,$L96=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L96)))","v":"Расходы на оргтехнику"},null,{"$f":"L95+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B96=Lists!$CU$24,SUMIFS($Z96:$AQ96,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z96:$AQ96))","v":82987172.519285962},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":947745.6013888889},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":317784.84882812505},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":681986.08716145833},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":1327419.561125},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":2078322.8208442398},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":3035603.7203091248},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":4369236.1466124775},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":5814585.436154196},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":7573900.1582182478},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":9911717.9949174561},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":9761903.5338247512},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":8424085.9263166003},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":9284565.6197668612},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":9578228.9425566383},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":9880086.1212619059},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z96:$CJ96,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":97},null,null,null,null,null,null,{"$f":"H93","v":"Управленческие расходы"},{"$f":"I94","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L97)=0,$L97=0,$L97=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L97)))","v":"Канцелярские расходы"},null,{"$f":"L96+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B97=Lists!$CU$24,SUMIFS($Z97:$AQ97,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z97:$AQ97))","v":81179216.87255618},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":190640.64072916668},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":215583.88233593749},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":297660.94724023447},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":492372.95718515629},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":812660.12279002438},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":1313123.104810325},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":2033087.7041769377},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":3020337.9153791559},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":4365186.9558600737},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":6128490.8756678784},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":8244085.7941869628},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":10208504.70182978},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":12285131.002851093},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":14544269.404590877},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":17028080.862922579},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z97:$CJ97,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":98},null,null,null,null,null,null,{"$f":"H94","v":"Управленческие расходы"},{"$f":"I95","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L98)=0,$L98=0,$L98=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L98)))","v":"Прочие расходы на персонал"},null,{"$f":"L97+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B98=Lists!$CU$24,SUMIFS($Z98:$AQ98,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z98:$AQ98))","v":12259841.935603548},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":70288.12814583334},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":71954.468568125012},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":84061.66775668753},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":118713.15205226999},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":173747.13811940094},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":256779.67444467644},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":371886.16225544829},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":523915.02004492166},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":723741.11263460747},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":976266.3058128939},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":1266572.6333970823},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":1517588.3946081758},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":1769151.8064073296},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":2030221.5858198246},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":2304954.685536271},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z98:$CJ98,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":99},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":100},null,null,null,null,null,null,{"$f":"H89","v":"Управленческие расходы"},{"$f":"Items!$BC$13","v":"Постоянные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X100-SUM($X101:$X108))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B100=Lists!$CU$24,SUMIFS($Z100:$AQ100,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z100:$AQ100))","v":217491917.88235098},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":290000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":653058.00723237509},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":1071305.1098653497},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":1909288.6325204205},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":3279308.5476354836},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":5293822.6876832796},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":7984345.8878325112},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":11244849.211023223},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":15183303.039142132},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":19817398.796187252},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":23399566.389902748},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":26694789.227958392},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":30416141.890276209},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":33275106.626061335},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":36979633.82903029},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z100:$CJ100,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":101},null,null,null,null,null,null,{"$f":"H89","v":"Управленческие расходы"},{"$f":"I90","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L101)=0,$L101=0,$L101=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L101)))","v":"Аутсорсинг бухгалтерии"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B101=Lists!$CU$24,SUMIFS($Z101:$AQ101,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z101:$AQ101))","v":930765},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":60000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":55000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":50000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":55000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":55000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":55000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":60500.000000000015},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":60500.000000000015},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":60500.000000000015},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":66550.000000000029},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":66550.000000000029},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":66550.000000000029},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":73205.000000000029},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":73205.000000000029},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":73205.000000000029},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z101:$CJ101,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":102},null,null,null,null,null,null,{"$f":"H89","v":"Управленческие расходы"},{"$f":"I90","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L102)=0,$L102=0,$L102=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L102)))","v":"Юридические расходы"},null,{"$f":"L101+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B102=Lists!$CU$24,SUMIFS($Z102:$AQ102,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z102:$AQ102))","v":100650114.20331809},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":68404.003616187503},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":266102.55493267486},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":653705.56626021024},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":1305031.8113177414},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":2268267.3555083061},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":3568482.9367079218},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":5149677.087332028},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":7054538.3562522326},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":9306635.6335399039},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":11026166.081709646},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":12579630.344064092},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":14346313.902455},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":15671320.353314701},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":17385838.216307439},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z102:$CJ102,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":103},null,null,null,null,null,null,{"$f":"H89","v":"Управленческие расходы"},{"$f":"I90","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L103)=0,$L103=0,$L103=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L103)))","v":"Расходы на ПО и т.п."},null,3,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B103=Lists!$CU$24,SUMIFS($Z103:$AQ103,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z103:$AQ103))","v":503583.69791666669},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":26666.666666666672},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":33333.333333333336},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":33333.333333333336},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":34583.333333333336},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":35000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":35000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":36312.5},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":36750},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":36750},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":38128.125},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":38587.500000000007},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":38587.500000000007},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":40034.53125},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":40516.875},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z103:$CJ103,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":104},null,null,null,null,null,null,{"$f":"H100","v":"Управленческие расходы"},{"$f":"I101","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L104)=0,$L104=0,$L104=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L104)))","v":"Банковские расходы"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B104=Lists!$CU$24,SUMIFS($Z104:$AQ104,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z104:$AQ104))","v":100650114.20331809},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":68404.003616187503},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":266102.55493267486},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":653705.56626021024},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":1305031.8113177414},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":2268267.3555083061},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":3568482.9367079218},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":5149677.087332028},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":7054538.3562522326},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":9306635.6335399039},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":11026166.081709646},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":12579630.344064092},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":14346313.902455},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":15671320.353314701},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":17385838.216307439},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z104:$CJ104,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":105},null,null,null,null,null,null,{"$f":"H101","v":"Управленческие расходы"},{"$f":"I102","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L105)=0,$L105=0,$L105=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L105)))","v":"Расходы на уборку-охрану"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B105=Lists!$CU$24,SUMIFS($Z105:$AQ105,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z105:$AQ105))","v":13367765.032507103},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":200000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":393333.33333333337},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":413416.66666666669},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":465850.00000000012},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":524635.83333333349},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":605283.34166666702},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":682050.98500000034},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":768119.32358333387},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":886195.34053416736},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":998590.84713850089},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":1124603.5016583593},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":1297478.5980760748},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":1462036.8592954795},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":1646531.9867780043},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":1899638.4154431813},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z105:$CJ105,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":106},null,null,null,null,null,null,{"$f":"H102","v":"Управленческие расходы"},{"$f":"I103","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L106)=0,$L106=0,$L106=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L106)))","v":"Эксплуатация объектов недвижимости"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B106=Lists!$CU$24,SUMIFS($Z106:$AQ106,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z106:$AQ106))","v":1389575.7452910556},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":30000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":41250},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":42350.000000000015},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":47694.166666666679},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":55025.758333333353},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":62004.635000000038},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":69829.029416666715},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":80563.212775833395},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":90780.986103500065},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":102236.68196894175},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":117952.59982509768},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":132912.44175413449},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":149684.72607072766},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":172694.40140392556},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":194597.10597222834},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z106:$CJ106,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":107},null,null,null,null,null,null,{"$f":"H103","v":"Управленческие расходы"},{"$f":"I104","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L107)=0,$L107=0,$L107=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L107)))","v":"Постоянный расход - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B107=Lists!$CU$24,SUMIFS($Z107:$AQ107,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z107:$AQ107))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z107:$CJ107,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":108},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":109},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":110}]
[{"$f":"ROW()","v":111},null,null,null,null,null,null,{"$f":"Items!$BO$25","v":"EBITDA"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X111-(X80-X82))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B111=Lists!$CU$24,SUMIFS($Z111:$AQ111,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z111:$AQ111))","v":6341843033.7433205},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":-33109866.559685677},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":-28758316.281386696},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":-16000634.613328338},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":15144751.831697822},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":74984792.084796816},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":166139666.42685354},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":285037429.65789151},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":422984168.6384027},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":576090295.26373339},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":731787372.80223739},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":755206682.59285307},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":793610065.96794522},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":854607102.26442432},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":843785663.68547285},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":900333859.98141253},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z111:$CJ111,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":112}]
[{"$f":"ROW()","v":113},null,null,null,null,null,null,{"$f":"Items!$BO$28","v":"Амортизация"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X113-SUMIFS($X114:$X143,$J114:$J143,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B113=Lists!$CU$24,SUMIFS($Z113:$AQ113,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z113:$AQ113))","v":1538962047.0800202},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":2107871.5504534133},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":10577532.792677991},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":20336453.651358716},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":31550988.500321753},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":46131266.888902113},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":61642479.819665499},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":76754018.054086149},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":94626587.300108194},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":112868751.88705075},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":130564222.2641515},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":150747182.53879526},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":170661475.55489007},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":189390811.76167357},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":210224680.30631837},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":230777724.20956713},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z113:$CJ113,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":114},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"Items!$AU$13","v":"Капзатраты разовые амортизируемые"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X114-SUM($X115:$X125))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B114=Lists!$CU$24,SUMIFS($Z114:$AQ114,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z114:$AQ114))","v":6874999.9999999991},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":412500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":504166.66666666674},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":458333.33333333337},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":458333.33333333337},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":458333.33333333337},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":458333.33333333337},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":458333.33333333337},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":458333.33333333337},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":458333.33333333337},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":458333.33333333337},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":458333.33333333337},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":458333.33333333337},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":458333.33333333337},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":458333.33333333337},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":458333.33333333337},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z114:$CJ114,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":115},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I114","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L115)=0,$L115=0,$L115=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L115)))","v":"Юридические расходы"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B115=Lists!$CU$24,SUMIFS($Z115:$AQ115,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z115:$AQ115))","v":625000.00000000012},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":37500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":45833.333333333343},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":41666.666666666672},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":41666.666666666672},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":41666.666666666672},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":41666.666666666672},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":41666.666666666672},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":41666.666666666672},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":41666.666666666672},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":41666.666666666672},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":41666.666666666672},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":41666.666666666672},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":41666.666666666672},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":41666.666666666672},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":41666.666666666672},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z115:$CJ115,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":116},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I114","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L116)=0,$L116=0,$L116=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L116)))","v":"Градостроительное планирование"},null,{"$f":"L115+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B116=Lists!$CU$24,SUMIFS($Z116:$AQ116,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z116:$AQ116))","v":6250000.0000000009},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":375000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":458333.33333333337},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":416666.66666666669},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":416666.66666666669},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":416666.66666666669},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":416666.66666666669},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":416666.66666666669},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":416666.66666666669},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":416666.66666666669},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":416666.66666666669},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":416666.66666666669},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":416666.66666666669},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":416666.66666666669},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":416666.66666666669},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":416666.66666666669},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z116:$CJ116,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":117},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I114","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L117)=0,$L117=0,$L117=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L117)))","v":"Разовые капзатраты - 3"},null,{"$f":"L116+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B117=Lists!$CU$24,SUMIFS($Z117:$AQ117,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z117:$AQ117))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z117:$CJ117,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":118},null,null,null,null,null,null,{"$f":"H114","v":"Амортизация"},{"$f":"I115","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L118)=0,$L118=0,$L118=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L118)))","v":"Разовые капзатраты - 4"},null,{"$f":"L117+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B118=Lists!$CU$24,SUMIFS($Z118:$AQ118,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z118:$AQ118))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z118:$CJ118,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":119},null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L119)=0,$L119=0,$L119=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L119)))","v":"Разовые капзатраты - 5"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B119=Lists!$CU$24,SUMIFS($Z119:$AQ119,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z119:$AQ119))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z119:$CJ119,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":120},null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L120)=0,$L120=0,$L120=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L120)))","v":"Разовые капзатраты - 6"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B120=Lists!$CU$24,SUMIFS($Z120:$AQ120,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z120:$AQ120))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z120:$CJ120,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":121},null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L121)=0,$L121=0,$L121=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L121)))","v":"Разовые капзатраты - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B121=Lists!$CU$24,SUMIFS($Z121:$AQ121,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z121:$AQ121))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z121:$CJ121,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":122},null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L122)=0,$L122=0,$L122=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L122)))","v":"Разовые капзатраты - 8"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B122=Lists!$CU$24,SUMIFS($Z122:$AQ122,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z122:$AQ122))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z122:$CJ122,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":123},null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L123)=0,$L123=0,$L123=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L123)))","v":"Разовые капзатраты - 9"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B123=Lists!$CU$24,SUMIFS($Z123:$AQ123,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z123:$AQ123))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z123:$CJ123,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":124},null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L124)=0,$L124=0,$L124=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L124)))","v":"Разовые капзатраты - 10"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B124=Lists!$CU$24,SUMIFS($Z124:$AQ124,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z124:$AQ124))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z124:$CJ124,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":125},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":126},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"Items!$AY$13","v":"Капзатраты переменные амортизируемые"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X126-SUM($X127:$X137))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B126=Lists!$CU$24,SUMIFS($Z126:$AQ126,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z126:$AQ126))","v":355583333.33333337},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":1499999.9999999998},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":5333333.3333333321},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":8194444.4444444459},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":10694444.444444446},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":14305555.555555558},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":17638888.888888892},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":20138888.888888888},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":23750000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":27083333.33333334},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":29583333.333333336},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":33194444.44444444},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":36527777.777777784},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":39027777.777777776},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":42638888.888888888},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":45972222.222222216},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z126:$CJ126,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":127},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I126","v":"Капзатраты переменные амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L127)=0,$L127=0,$L127=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L127)))","v":"Приобретение зданий/сооружений"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B127=Lists!$CU$24,SUMIFS($Z127:$AQ127,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z127:$AQ127))","v":20874999.999999996},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":83333.333333333328},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":305555.5555555555},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":486111.11111111107},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":625000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":833333.33333333337},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":1041666.6666666666},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":1180555.5555555555},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":1388888.8888888888},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":1597222.222222222},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":1736111.111111111},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":1944444.4444444443},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":2152777.7777777775},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":2291666.6666666665},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":2500000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":2708333.3333333335},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z127:$CJ127,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":128},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I126","v":"Капзатраты переменные амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L128)=0,$L128=0,$L128=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L128)))","v":"Строительство зданий/сооружений"},null,{"$f":"L127+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B128=Lists!$CU$24,SUMIFS($Z128:$AQ128,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z128:$AQ128))","v":104375000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":416666.66666666669},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":1527777.7777777778},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":2430555.555555556},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":3125000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":4166666.666666667},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":5208333.333333334},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":5902777.777777778},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":6944444.444444445},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":7986111.1111111119},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":8680555.555555556},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":9722222.222222222},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":10763888.888888888},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":11458333.333333332},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":12499999.999999998},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":13541666.666666666},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z128:$CJ128,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":129},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I126","v":"Капзатраты переменные амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L129)=0,$L129=0,$L129=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L129)))","v":"Ремонтные работы"},null,{"$f":"L128+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B129=Lists!$CU$24,SUMIFS($Z129:$AQ129,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z129:$AQ129))","v":62625000.000000007},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":250000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":916666.66666666674},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":1458333.3333333335},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":1875000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":2500000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":3125000.0000000005},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":3541666.666666667},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":4166666.666666667},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":4791666.666666667},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":5208333.333333334},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":5833333.333333334},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":6458333.333333334},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":6875000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":7500000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":8125000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z129:$CJ129,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":130},null,null,null,null,null,null,{"$f":"H126","v":"Амортизация"},{"$f":"I127","v":"Капзатраты переменные амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L130)=0,$L130=0,$L130=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L130)))","v":"Оборудование"},null,{"$f":"L129+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B130=Lists!$CU$24,SUMIFS($Z130:$AQ130,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z130:$AQ130))","v":41749999.999999993},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":166666.66666666666},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":611111.11111111101},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":972222.22222222213},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":1250000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":1666666.6666666667},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":2083333.3333333333},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":2361111.111111111},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":2777777.7777777775},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":3194444.444444444},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":3472222.222222222},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":3888888.8888888885},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":4305555.555555555},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":4583333.333333333},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":5000000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":5416666.666666667},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z130:$CJ130,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":131},null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L131)=0,$L131=0,$L131=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L131)))","v":"инфраструктурные объеты типа - 1"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B131=Lists!$CU$24,SUMIFS($Z131:$AQ131,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z131:$AQ131))","v":20874999.999999996},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":83333.333333333328},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":305555.5555555555},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":486111.11111111107},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":625000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":833333.33333333337},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":1041666.6666666666},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":1180555.5555555555},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":1388888.8888888888},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":1597222.222222222},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":1736111.111111111},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":1944444.4444444443},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":2152777.7777777775},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":2291666.6666666665},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":2500000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":2708333.3333333335},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z131:$CJ131,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":132},null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L132)=0,$L132=0,$L132=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L132)))","v":"инфраструктурные объеты типа - 2"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B132=Lists!$CU$24,SUMIFS($Z132:$AQ132,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z132:$AQ132))","v":20166666.666666664},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":305555.5555555555},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":416666.66666666663},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":555555.5555555555},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":833333.33333333337},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":972222.22222222225},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":1111111.111111111},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":1388888.8888888888},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":1527777.7777777775},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":1666666.6666666665},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":1944444.4444444443},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":2083333.333333333},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":2222222.222222222},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":2500000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":2638888.888888889},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z132:$CJ132,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":133},null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L133)=0,$L133=0,$L133=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L133)))","v":"инфраструктурные объеты типа - 3"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B133=Lists!$CU$24,SUMIFS($Z133:$AQ133,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z133:$AQ133))","v":20166666.666666664},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":305555.5555555555},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":416666.66666666663},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":555555.5555555555},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":833333.33333333337},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":972222.22222222225},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":1111111.111111111},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":1388888.8888888888},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":1527777.7777777775},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":1666666.6666666665},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":1944444.4444444443},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":2083333.333333333},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":2222222.222222222},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":2500000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":2638888.888888889},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z133:$CJ133,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":134},null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L134)=0,$L134=0,$L134=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L134)))","v":"инфраструктурные объеты типа - 4"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B134=Lists!$CU$24,SUMIFS($Z134:$AQ134,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z134:$AQ134))","v":20166666.666666664},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":305555.5555555555},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":416666.66666666663},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":555555.5555555555},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":833333.33333333337},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":972222.22222222225},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":1111111.111111111},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":1388888.8888888888},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":1527777.7777777775},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":1666666.6666666665},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":1944444.4444444443},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":2083333.333333333},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":2222222.222222222},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":2500000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":2638888.888888889},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z134:$CJ134,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":135},null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L135)=0,$L135=0,$L135=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L135)))","v":"инфраструктурные объеты типа - 5"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B135=Lists!$CU$24,SUMIFS($Z135:$AQ135,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z135:$AQ135))","v":22291666.666666664},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":250000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":375000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":555555.5555555555},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":763888.88888888899},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":902777.77777777775},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":1111111.111111111},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":1319444.4444444445},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":1458333.333333333},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":1666666.6666666665},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":1874999.9999999998},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":2013888.8888888888},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":2222222.222222222},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":2430555.5555555555},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":2569444.4444444445},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":2777777.777777778},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z135:$CJ135,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":136},null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L136)=0,$L136=0,$L136=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L136)))","v":"инфраструктурные объеты типа - 6"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B136=Lists!$CU$24,SUMIFS($Z136:$AQ136,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z136:$AQ136))","v":22291666.666666664},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":250000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":375000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":555555.5555555555},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":763888.88888888899},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":902777.77777777775},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":1111111.111111111},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":1319444.4444444445},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":1458333.333333333},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":1666666.6666666665},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":1874999.9999999998},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":2013888.8888888888},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":2222222.222222222},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":2430555.5555555555},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":2569444.4444444445},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":2777777.777777778},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z136:$CJ136,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":137},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":138},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"Items!$I$13","v":"Капзатраты на ЗУ и открытие"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X138-SUM($X139:$X142))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B138=Lists!$CU$24,SUMIFS($Z138:$AQ138,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z138:$AQ138))","v":1176503713.7466874},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":195371.55045341334},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":4740032.792677993},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":11683675.873580938},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":20398210.72254397},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":31367378.000013221},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":43545257.597443283},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":56156795.831863932},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":70418253.966774851},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":85327085.220384076},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":100522555.59748483},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":117094404.76101747},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":133675364.44377893},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":149904700.65056247},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":167127458.08409613},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":184347168.65401161},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z138:$CJ138,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":139},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I138","v":"Капзатраты на ЗУ и открытие"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L139)=0,$L139=0,$L139=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L139)))","v":"Расходы на маркетинг открытия"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B139=Lists!$CU$24,SUMIFS($Z139:$AQ139,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z139:$AQ139))","v":156579023.41771299},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":47440.384191809761},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":653197.61688311026},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":1514869.1932288646},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":2604358.6969388383},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":4051046.5486668725},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":5655136.1068435712},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":7294721.9958609222},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":9199655.1813983768},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":11206861.771871123},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":13236199.282866426},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":15506016.716376526},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":17820083.682142876},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":20098257.695752732},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":22582097.308269955},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":25109081.236420978},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z139:$CJ139,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":140},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I138","v":"Капзатраты на ЗУ и открытие"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L140)=0,$L140=0,$L140=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L140)))","v":"Приобретение ЗУ"},null,{"$f":"L139+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B140=Lists!$CU$24,SUMIFS($Z140:$AQ140,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z140:$AQ140))","v":416893758.31753719},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":67334.283396053797},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":1666198.4658703543},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":4133467.7868794138},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":7234349.4215503102},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":11108399.152575444},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":15417167.593164416},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":19899395.420372341},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":24949646.753327314},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":30232132.435946461},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":35634615.86391218},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":41505653.30160372},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":47376829.598243259},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":53135908.1495132},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":59224283.416079223},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":65308376.675103456},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z140:$CJ140,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":141},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I138","v":"Капзатраты на ЗУ и открытие"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L141)=0,$L141=0,$L141=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L141)))","v":"Расходы на аренду ЗУ"},null,{"$f":"L140+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B141=Lists!$CU$24,SUMIFS($Z141:$AQ141,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z141:$AQ141))","v":603030932.01143706},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":80596.882865549807},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":2420636.7099245284},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":6035338.8934726585},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":10559502.604054825},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":16207932.298770905},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":22472953.897435289},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":28962678.415630668},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":36268952.032049172},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":43888091.012566485},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":51651740.450706214},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":60082734.743037231},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":68478451.163392797},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":76670534.805296525},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":85321077.359746963},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":93929710.742487177},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z141:$CJ141,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":142},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":143},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":144}]
[{"$f":"ROW()","v":145},null,null,null,null,null,null,{"$f":"Lists!$BW$13","v":"Налоги на внеоборотные активы"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B145=Lists!$CU$24,SUMIFS($Z145:$AQ145,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z145:$AQ145))","v":145802812.5},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":1544999.9999999998},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":2801510.4166666665},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":4408177.083333333},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":5648541.666666666},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":6605833.3333333321},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":8071718.75},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":9170416.6666666679},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":9986041.6666666679},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":11310260.41666667},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":12267291.66666667},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":12941250},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":14123802.083333332},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":14939166.666666668},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":15471458.333333332},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":16512343.75},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z145:$CJ145,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":146},null,null,null,null,null,null,{"$f":"H145","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L146)=0,$L146=0,$L146=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L146)))","v":"земельный налог"},null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B146=Lists!$CU$24,SUMIFS($Z146:$AQ146,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z146:$AQ146))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z146:$CJ146,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":147},null,null,null,null,null,null,{"$f":"H145","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L147)=0,$L147=0,$L147=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L147)))","v":"транспортный налог"},null,null,{"$f":"L146+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B147=Lists!$CU$24,SUMIFS($Z147:$AQ147,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z147:$AQ147))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z147:$CJ147,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":148},null,null,null,null,null,null,{"$f":"H145","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L148)=0,$L148=0,$L148=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L148)))","v":"налог на имущество организаций"},null,null,{"$f":"L147+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B148=Lists!$CU$24,SUMIFS($Z148:$AQ148,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z148:$AQ148))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z148:$CJ148,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":149},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":150}]
[{"$f":"ROW()","v":151},null,null,null,null,null,null,{"$f":"Items!$BO$29","v":"EBIT"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X151-(X111-X113-X145))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B151=Lists!$CU$24,SUMIFS($Z151:$AQ151,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z151:$AQ151))","v":4657078174.1633005},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":-36762738.110139087},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":-42137359.490731351},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":-40745265.348020382},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":-22054778.335290596},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":22247691.862561397},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":96425467.857188046},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":199112994.93713871},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":318371539.67162788},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":451911282.96001601},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":588955858.87141931},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":591518250.05405784},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":608824788.32972193},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":650277123.83608437},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":618089525.04582119},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":653043792.02184522},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z151:$CJ151,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":152}]
[{"$f":"ROW()","v":153},null,null,null,null,null,null,{"$f":"Items!$BO$30","v":"Прочие доходы"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B153=Lists!$CU$24,SUMIFS($Z153:$AQ153,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z153:$AQ153))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z153:$CJ153,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":154}]
[{"$f":"ROW()","v":155},null,null,null,null,null,null,{"$f":"Items!$BO$31","v":"Проценты начисленные"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B155=Lists!$CU$24,SUMIFS($Z155:$AQ155,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z155:$AQ155))","v":445954114.38187128},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":42000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":47700000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":53820710.690447539},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":54914563.122984171},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":52202777.600836813},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":45660367.078689456},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":45583416.290480152},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":41213205.947820261},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":33270458.993978426},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":17054396.242876612},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":9848314.4679526389},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":2685903.94580526},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z155:$CJ155,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":156}]
[{"$f":"ROW()","v":157},null,null,null,null,null,null,{"$f":"Items!$BO$32","v":"Прибыль до налога на прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X157-($X151+$X153-$X155))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B157=Lists!$CU$24,SUMIFS($Z157:$AQ157,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z157:$AQ157))","v":4211124059.7814293},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":-78762738.110139087},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":-89837359.490731344},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":-94565976.038467914},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":-76969341.458274782},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":-29955085.738275416},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":50765100.77849859},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":153529578.64665854},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":277158333.72380757},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":418640823.96603757},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":571901462.62854266},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":581669935.58610535},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":606138884.38391662},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":650277123.83608437},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":618089525.04582119},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":653043792.02184522},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z157:$CJ157,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":158}]
[{"$f":"ROW()","v":159},null,null,null,null,null,null,{"$f":"Items!$BO$33","v":"Налог на прибыль"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,{"$f":"X159-Repd!X159","v":0},null,null,null,{"$f":"IF($B159=Lists!$CU$24,SUMIFS($Z159:$AQ159,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z159:$AQ159))","v":842224811.95628607},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":3859.7696902285716},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":57171.518240320678},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":22211471.174684688},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":83728164.793207511},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":114380292.5257085},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":116333987.11722109},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":121227776.87678325},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":130055424.76721704},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":123617905.00916433},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":130608758.40436912},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z159:$CJ159,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":160}]
[{"$f":"ROW()","v":161},null,null,null,null,null,null,{"$f":"Items!$BO$34","v":"Чистая прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X161-($X157-$X159))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"X161-Calc!X781","v":0},null,null,null,{"$f":"IF($B161=Lists!$CU$24,SUMIFS($Z161:$AQ161,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z161:$AQ161))","v":3368899247.8251429},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":-78766597.879829317},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":-89894531.008971676},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":-94565976.038467914},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":-76969341.458274782},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":-29955085.738275416},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":50765100.77849859},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":153529578.64665854},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":254946862.54912293},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":334912659.1728301},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":457521170.10283417},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":465335948.46888417},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":484911107.50713336},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":520221699.06886733},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":494471620.03665686},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":522435033.61747611},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z161:$CJ161,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":162}]
[{"$f":"ROW()","v":163},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":164}]
[{"$f":"ROW()","v":165}]
[{"$f":"ROW()","v":166},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Sales!$H$95","v":"Поступление ДС"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X166-SUM(X167:X170))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B166=Lists!$CU$24,SUMIFS($Z166:$AQ166,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z166:$AQ166))","v":24777742058.36541},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":518584.31059371436},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":22164117.704191677},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":73094961.350130156},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":173115450.86658755},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":341983181.79028505},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":582288480.74052334},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":904875565.03699243},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":1300711758.645484},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":1760865013.4707956},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":2313065170.8567476},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":2717086300.9095926},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":3041800843.1416602},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":3513221777.826025},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":3835194570.5906653},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":4197756281.1251369},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z166:$CJ166,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":167},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H166","v":"Поступление ДС"},{"$f":"Lists!$AM$16","v":"Номерной фонд"},null,null,1,{"$f":"M166","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B167=Lists!$CU$24,SUMIFS($Z167:$AQ167,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z167:$AQ167))","v":11043371403.55164},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":9267379.6962063834},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":31634630.21162872},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":78906860.056374893},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":158643739.43463594},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":273600607.94433427},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":433473029.15119731},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":622324067.78727603},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":834577666.12991452},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":1089536206.683393},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":1228896584.4720311},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":1337782735.1559796},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":1542469341.8723512},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":1641260105.6149204},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":1760998449.3413973},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z167:$CJ167,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":168},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H166","v":"Поступление ДС"},{"$f":"Lists!$AM$17","v":"Food&Beverage"},null,null,{"$f":"L167+1","v":2},{"$f":"M166","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B168=Lists!$CU$24,SUMIFS($Z168:$AQ168,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z168:$AQ168))","v":8059457434.4798145},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":419131.49230799999},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":7301825.5753529537},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":23462996.912302949},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":55014958.605583385},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":107019718.60537434},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":181180398.0571579},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":282005296.15431398},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":405356762.60528523},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":551144058.41134703},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":730781868.71754813},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":874099414.16153789},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":992952179.0049715},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":1156267293.4527044},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":1278645329.6498201},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":1413806203.0742066},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z168:$CJ168,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":169},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H166","v":"Поступление ДС"},{"$f":"Lists!$AM$18","v":"Развлекат. услуги"},null,null,{"$f":"L168+1","v":3},{"$f":"M166","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B169=Lists!$CU$24,SUMIFS($Z169:$AQ169,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z169:$AQ169))","v":5674913220.3339548},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":99452.818285714297},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":5594912.432632342},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":17997334.226198483},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":39193632.20462928},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":76319723.750274777},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":127507474.73903109},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":189397239.73148122},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":273030928.25292259},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":375143288.92953396},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":492747095.45580637},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":614090302.27602363},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":711065928.9807086},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":814485142.50096929},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":915289135.32592511},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":1022951628.7095331},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z169:$CJ169,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":170},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":171}]
[{"$f":"ROW()","v":172},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Prdction!$H$391","v":"Прямые производственные расходы"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B172=Lists!$CU$24,SUMIFS($Z172:$AQ172,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z172:$AQ172))","v":7038350952.1246328},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":3790199.9000000004},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":12103988.441466667},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":29851922.49774133},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":60423329.270417333},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":106108406.9728062},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":170291426.01174051},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":259725668.2172401},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":373597012.25031066},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":516892493.41127557},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":687622258.88536775},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":845581175.90537095},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":992404760.55130529},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":1158272903.3594625},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":1160379567.9800498},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":661305838.47007847},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z172:$CJ172,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":173}]
[{"$f":"ROW()","v":174},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Prdction!$H$80","v":"ФОТ обслуживающего персонала"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B174=Lists!$CU$24,SUMIFS($Z174:$AQ174,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z174:$AQ174))","v":2920736317.801239},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":141063.17187500003},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":1742926.7968750002},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":6456786.9718750017},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":15885182.463531254},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":30519906.998812504},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":52239957.23851563},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":84090999.970014215},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":123460482.66365235},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":173705157.85281876},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":242599876.18484205},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":314608916.93266833},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":373193561.01534784},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":441897740.46589935},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":500536323.90044218},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":559657435.1740694},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z174:$CJ174,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":175}]
[{"$f":"ROW()","v":176},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B176=Lists!$CU$24,SUMIFS($Z176:$AQ176,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z176:$AQ176))","v":839943134.19363999},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":7671.5859375},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":344356.34062500001},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":1548843.3196875001},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":4007191.9079812509},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":8048851.4370656256},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":14132513.783812501},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":22935264.907081213},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":34281217.727265231},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":48692511.660754688},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":68019261.529936597},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":90260751.415670753},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":108571195.88414678},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":128169360.47882822},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":146561227.39335838},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":164362914.82148889},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z176:$CJ176,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":177}]
[{"$f":"ROW()","v":178},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$21","v":"Прямые расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X178-SUMIFS($X179:$X204,$J179:$J204,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B178=Lists!$CU$24,SUMIFS($Z178:$AQ178,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z178:$AQ178))","v":3914588410.482707},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":15468153.422499999},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":23152666.847499996},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":34444721.329166666},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":51824007.780416667},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":75476891.526458338},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":106347995.04104167},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":146548106.72857395},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":194343059.5710479},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":251871428.37692809},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":324367812.06078911},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":401852646.45457095},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":468515632.02878368},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":540546120.18803799},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":607117336.26361811},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":672711832.86327434},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z178:$CJ178,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":179},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H178","v":"Прямые расходы"},{"$f":"Items!$AQ$17","v":"Прочие производственные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X179-SUM($X180:$X183))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B179=Lists!$CU$24,SUMIFS($Z179:$AQ179,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z179:$AQ179))","v":16824384},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":90000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":660000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":840000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":858000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":972000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":1008000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":1029600},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":1166400},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":1209600},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":1235520},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":1399680},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":1451520},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":1482624},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":1679616},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":1741824},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z179:$CJ179,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":180},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H178","v":"Прямые расходы"},{"$f":"I179","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L180)=0,$L180=0,$L180=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L180)))","v":"Номерной фонд"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B180=Lists!$CU$24,SUMIFS($Z180:$AQ180,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z180:$AQ180))","v":11839680},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":450000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":600000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":600000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":690000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":720000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":720000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":828000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":864000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":864000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":993600},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":1036800},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":1036800},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":1192320},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":1244160},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z180:$CJ180,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":181},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H178","v":"Прямые расходы"},{"$f":"I179","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L181)=0,$L181=0,$L181=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L181)))","v":"Food&Beverage"},null,{"$f":"L180+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B181=Lists!$CU$24,SUMIFS($Z181:$AQ181,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z181:$AQ181))","v":2616768},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":90000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":120000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":120000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":138000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":144000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":144000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":165600},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":172800},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":172800},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":198720},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":207360},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":207360},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":238464},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":248832},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":248832},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z181:$CJ181,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":182},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H178","v":"Прямые расходы"},{"$f":"I179","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L182)=0,$L182=0,$L182=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L182)))","v":"Развлекат. услуги"},null,{"$f":"L181+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B182=Lists!$CU$24,SUMIFS($Z182:$AQ182,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z182:$AQ182))","v":2367936},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":90000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":120000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":120000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":138000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":144000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":144000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":165600},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":172800},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":172800},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":198720},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":207360},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":207360},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":238464},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":248832},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z182:$CJ182,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":183},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":184},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H178","v":"Прямые расходы"},{"$f":"Items!$M$13","v":"Прямые переменные расходы маркетинга"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X184-SUM($X185:$X188))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B184=Lists!$CU$24,SUMIFS($Z184:$AQ184,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z184:$AQ184))","v":1414777100},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":3297800},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":7777700},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":15185500},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":24812100},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":36843400},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":50723000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":66023600},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":82961200},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":101091200},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":120558200},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":140969200},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":160856600},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":180863000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":201240400},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":221574200},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z184:$CJ184,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":185},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H178","v":"Прямые расходы"},{"$f":"I184","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L185=0,$L185=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L185)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L185)))","v":"Расходы на привлечение туристов"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B185=Lists!$CU$24,SUMIFS($Z185:$AQ185,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z185:$AQ185))","v":870524500},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":127400},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":2639900},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":7176300},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":13167100},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":20745800},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":29558400},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":39369400},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":50251800},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":61903600},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":74417800},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":87653400},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":100850400},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":114097800},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":127572600},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":140992800},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z185:$CJ185,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":186},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H178","v":"Прямые расходы"},{"$f":"I184","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L186=0,$L186=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L186)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L186)))","v":"Рекламные расходы"},null,{"$f":"L185+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B186=Lists!$CU$24,SUMIFS($Z186:$AQ186,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z186:$AQ186))","v":425732600},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":82400},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":1217800},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":3257200},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":6061000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":9681600},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":13956600},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":18774200},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":24157400},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":29963600},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":36244400},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":42915800},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":49606200},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":56365200},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":63267800},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":70181400},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z186:$CJ186,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":187},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H178","v":"Прямые расходы"},{"$f":"I184","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L187=0,$L187=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L187)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L187)))","v":"Расходы на поддержание конверсии"},null,{"$f":"L186+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B187=Lists!$CU$24,SUMIFS($Z187:$AQ187,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z187:$AQ187))","v":118520000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":3088000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":3920000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":4752000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":5584000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":6416000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":7208000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":7880000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":8552000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":9224000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":9896000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":10400000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":10400000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":10400000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":10400000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":10400000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z187:$CJ187,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":188},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":189},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H178","v":"Прямые расходы"},{"$f":"Items!$Q$13","v":"Прямые постоянные расходы маркетинга"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X189-SUM($X190:$X193))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B189=Lists!$CU$24,SUMIFS($Z189:$AQ189,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z189:$AQ189))","v":207653028.98772001},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":11706000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":13008000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":13008000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":13403280},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":13457040},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":13457040},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":13868588.399999999},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":13925431.199999999},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":13925431.199999999},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":14354177.052000005},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":14414342.136000004},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":14414342.136000004},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":14861286.46356},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":14925035.20008},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":14925035.20008},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z189:$CJ189,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":190},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H178","v":"Прямые расходы"},{"$f":"I189","v":"Прямые постоянные расходы маркетинга"},{"$f":"IF(OR($L190=0,$L190=\"\",SUMIFS(Items!$A:$A,Items!$R:$R,$L190)=0),0,INDEX(Items!$Q:$Q,SUMIFS(Items!$A:$A,Items!$R:$R,$L190)))","v":"ФОТ сотрудников маркетинга"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B190=Lists!$CU$24,SUMIFS($Z190:$AQ190,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z190:$AQ190))","v":148641585.10890001},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":8970000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":9360000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":9360000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":9629100},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":9640800},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":9640800},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":9917973},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":9930024},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":9930024},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":10215512.190000001},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":10227924.720000003},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":10227924.720000003},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":10521977.5557},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":10534762.4616},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":10534762.4616},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z190:$CJ190,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":191},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H178","v":"Прямые расходы"},{"$f":"I189","v":"Прямые постоянные расходы маркетинга"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B191=Lists!$CU$24,SUMIFS($Z191:$AQ191,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z191:$AQ191))","v":43934052.878820002},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":2106000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":2808000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":2808000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":2871180},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":2892240},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":2892240},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":2957315.3999999994},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":2979007.1999999997},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":2979007.1999999997},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":3046034.8620000007},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":3068377.4160000007},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":3068377.4160000007},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":3137415.9078600002},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":3160428.7384799998},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":3160428.7384799998},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z191:$CJ191,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":192},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H178","v":"Прямые расходы"},{"$f":"I189","v":"Прямые постоянные расходы маркетинга"},{"$f":"IF(OR($L192=0,$L192=\"\",SUMIFS(Items!$A:$A,Items!$R:$R,$L192)=0),0,INDEX(Items!$Q:$Q,SUMIFS(Items!$A:$A,Items!$R:$R,$L192)))","v":"Прочие расходы маркетинга"},null,{"$f":"MAX(L$190:L191)+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B192=Lists!$CU$24,SUMIFS($Z192:$AQ192,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z192:$AQ192))","v":15077391},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":630000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":840000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":840000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":903000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":924000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":924000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":993300},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":1016400.0000000001},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":1016400.0000000001},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":1092630.0000000002},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":1118040.0000000002},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":1118040.0000000002},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":1201893.0000000002},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":1229844.0000000002},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":1229844.0000000002},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z192:$CJ192,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":193},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":194},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H178","v":"Прямые расходы"},{"$f":"Items!$AD$13","v":"Прямые переменные коммерческие расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X194-SUM($X195:$X198))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B194=Lists!$CU$24,SUMIFS($Z194:$AQ194,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z194:$AQ194))","v":409932982.79999995},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":25389.360000000008},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":306284.16000000003},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":1062219.6000000001},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":2491292.6399999997},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":4760425.68},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":8057611.9200000009},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":12540859.079999998},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":18366663.240000002},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":25733992.920000002},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":34843439.879999995},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":44742117.119999997},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":52630149.960000008},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":60510395.640000001},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":68340064.200000003},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":75522077.400000006},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z194:$CJ194,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":195},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H178","v":"Прямые расходы"},{"$f":"I194","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L195)=0,$L195=0,$L195=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L195)))","v":"Номерной фонд"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B195=Lists!$CU$24,SUMIFS($Z195:$AQ195,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z195:$AQ195))","v":273288655.20000005},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":16926.240000000005},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":204189.44000000003},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":708146.4},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":1660861.76},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":3173617.12},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":5371741.2800000003},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":8360572.7199999988},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":12244442.16},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":17155995.280000001},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":23228959.919999998},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":29828078.079999998},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":35086766.640000001},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":40340263.759999998},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":45560042.799999997},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":50348051.600000001},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z195:$CJ195,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":196},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H178","v":"Прямые расходы"},{"$f":"I194","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L196)=0,$L196=0,$L196=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L196)))","v":"Food&Beverage"},null,{"$f":"L195+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B196=Lists!$CU$24,SUMIFS($Z196:$AQ196,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z196:$AQ196))","v":68322163.800000012},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":4231.5600000000013},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":51047.360000000008},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":177036.6},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":415215.44},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":793404.28},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":1342935.32},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":2090143.1799999997},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":3061110.54},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":4288998.82},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":5807239.9799999995},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":7457019.5199999996},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":8771691.6600000001},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":10085065.939999999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":11390010.699999999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":12587012.9},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z196:$CJ196,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":197},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H178","v":"Прямые расходы"},{"$f":"I194","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L197)=0,$L197=0,$L197=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L197)))","v":"Развлекат. услуги"},null,{"$f":"L196+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B197=Lists!$CU$24,SUMIFS($Z197:$AQ197,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z197:$AQ197))","v":68322163.800000012},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":4231.5600000000013},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":51047.360000000008},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":177036.6},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":415215.44},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":793404.28},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":1342935.32},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":2090143.1799999997},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":3061110.54},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":4288998.82},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":5807239.9799999995},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":7457019.5199999996},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":8771691.6600000001},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":10085065.939999999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":11390010.699999999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":12587012.9},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z197:$CJ197,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":198},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":199},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H178","v":"Прямые расходы"},{"$f":"Items!$AH$13","v":"Прямые постоянные расходы отдела продаж"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X199-SUM($X200:$X203))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B199=Lists!$CU$24,SUMIFS($Z199:$AQ199,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z199:$AQ199))","v":1865400914.6949875},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":348964.0625},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":1400682.6875},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":4349001.729166667},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":10259335.140416667},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":19444025.846458334},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":33102343.121041663},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":53085459.248573944},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":77923365.131047904},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":109911204.25692812},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":153376475.12878913},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":200327307.198571},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":239163019.9327836},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":282828814.08447796},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":320932220.86353815},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":358948696.26319438},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z199:$CJ199,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":200},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H178","v":"Прямые расходы"},{"$f":"I199","v":"Прямые постоянные расходы отдела продаж"},{"$f":"IF(OR($L200=0,$L200=\"\",SUMIFS(Items!$A:$A,Items!$AI:$AI,$L200)=0),0,INDEX(Items!$AH:$AH,SUMIFS(Items!$A:$A,Items!$AI:$AI,$L200)))","v":"ФОТ менеджеров-консультантов"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B200=Lists!$CU$24,SUMIFS($Z200:$AQ200,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z200:$AQ200))","v":1442925077.7326214},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":74871.875},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":869847.50000000023},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":3219349.166666667},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":7868855.0166666657},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":15053335.627083335},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":25727647.176041663},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":41342648.151036449},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":60608985.535932273},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":85472085.984109372},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":119369003.56142844},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":155211119.62370592},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":184801559.80800515},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":218714363.40068734},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":247685751.70567104},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":276905653.60058713},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z200:$CJ200,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":201},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H178","v":"Прямые расходы"},{"$f":"I199","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B201=Lists!$CU$24,SUMIFS($Z201:$AQ201,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z201:$AQ201))","v":414625532.9623661},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":4092.1875},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":170835.1875},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":769652.5625},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":1976480.1237499998},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":3958690.2193749994},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":6942695.9450000003},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":11246011.097537497},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":16795979.595115621},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":23920718.272818744},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":33411311.567360718},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":44494107.574865058},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":53739380.124778494},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":63399058.683790609},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":72499973.157867044},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":81296546.662607282},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z201:$CJ201,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":202},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H178","v":"Прямые расходы"},{"$f":"I199","v":"Прямые постоянные расходы отдела продаж"},{"$f":"IF(OR($L202=0,$L202=\"\",SUMIFS(Items!$A:$A,Items!$AI:$AI,$L202)=0),0,INDEX(Items!$AH:$AH,SUMIFS(Items!$A:$A,Items!$AI:$AI,$L202)))","v":"Прочие расходы отдела продаж"},null,{"$f":"MAX(L$200:L201)+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B202=Lists!$CU$24,SUMIFS($Z202:$AQ202,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z202:$AQ202))","v":7850304},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":270000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":360000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":360000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":414000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":432000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":432000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":496800},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":518400},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":518400},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":596160},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":622080},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":622080},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":715392},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":746496},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":746496},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z202:$CJ202,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":203},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":204},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":205}]
[{"$f":"ROW()","v":206},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$23","v":"Управленческие расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X206-SUMIFS($X207:$X233,$J207:$J233,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B206=Lists!$CU$24,SUMIFS($Z206:$AQ206,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z206:$AQ206))","v":727406930.5122025},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":16844511.036930557},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":17260158.734205935},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":18678914.733509269},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":20785476.945030503},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":25047478.345371932},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":27178863.382860892},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":32018324.709682122},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":47435306.170012861},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":44712658.944020569},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":53422297.663847834},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":86741957.610578597},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":62793525.313816682},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":69657418.904546812},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":122640883.8640632},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":82189154.15372473},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z206:$CJ206,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":207},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H206","v":"Управленческие расходы"},{"$f":"Items!$BO$24","v":"ФОТ управленческого персонала"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X207-SUM($X208:$X215))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B207=Lists!$CU$24,SUMIFS($Z207:$AQ207,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z207:$AQ207))","v":207972678.11231619},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":10752500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":11542575},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":11888852.25},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":12245517.817499999},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":12612883.352025},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":12991269.85258575},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":13381007.948163319},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":13782438.186608221},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":14195911.332206465},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":14621788.67217266},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":15060442.332337843},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":15512255.602307979},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":15977623.270377215},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":16456951.968488533},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":16950660.527543187},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z207:$CJ207,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":208},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H206","v":"Управленческие расходы"},{"$f":"I207","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L208)=0,$L208=0,$L208=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L208)))","v":"Генеральный директор"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B208=Lists!$CU$24,SUMIFS($Z208:$AQ208,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z208:$AQ208))","v":44486134.355575651},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":2300000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":2469000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":2543070},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":2619362.0999999996},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":2697942.9630000005},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":2778881.2518899995},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":2862247.6894467003},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":2948115.1201301012},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":3036558.5737340031},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":3127655.3309460236},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":3221484.990874405},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":3318129.540600637},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":3417673.4268186558},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":3520203.6296232152},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":3625809.7385119116},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z208:$CJ208,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":209},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H206","v":"Управленческие расходы"},{"$f":"I207","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L209)=0,$L209=0,$L209=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L209)))","v":"Операционный директор"},null,{"$f":"L208+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B209=Lists!$CU$24,SUMIFS($Z209:$AQ209,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z209:$AQ209))","v":40037520.920018084},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":2070000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":2222100},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":2288763},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":2357425.89},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":2428148.6666999999},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":2500993.1267009997},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":2576022.9205020298},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":2653303.608117091},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":2732902.7163606035},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":2814889.7978514214},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":2899336.4917869642},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":2986316.5865405733},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":3075906.0841367906},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":3168183.2666608933},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":3263228.7646607207},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z209:$CJ209,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":210},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H206","v":"Управленческие расходы"},{"$f":"I207","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L210)=0,$L210=0,$L210=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L210)))","v":"Главный бухгалтер"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B210=Lists!$CU$24,SUMIFS($Z210:$AQ210,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z210:$AQ210))","v":26691680.613345392},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":1380000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":1481400},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":1525842},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":1571617.26},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":1618765.7778},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":1667328.7511339998},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":1717348.6136680199},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":1768869.0720780606},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":1821935.1442404024},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":1876593.1985676142},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":1932890.9945246428},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":1990877.7243603824},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":2050604.0560911936},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":2112122.1777739292},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":2175485.8431071467},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z210:$CJ210,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":211},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H207","v":"Управленческие расходы"},{"$f":"I208","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L211)=0,$L211=0,$L211=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L211)))","v":"ИТ-специалисты"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B211=Lists!$CU$24,SUMIFS($Z211:$AQ211,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z211:$AQ211))","v":28915987.331124172},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":1495000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":1604850},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":1652995.5},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":1702585.365},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":1753662.9259499998},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":1806272.8137284999},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":1860460.9981403546},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":1916274.8280845657},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":1973763.0729271024},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":2032975.9651149157},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":2093965.2440683632},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":2156784.2013904136},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":2221487.7274321257},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":2288132.3592550899},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":2356776.3300327421},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z211:$CJ211,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":212},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H208","v":"Управленческие расходы"},{"$f":"I209","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L212)=0,$L212=0,$L212=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L212)))","v":"Финансовые менеджеры"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B212=Lists!$CU$24,SUMIFS($Z212:$AQ212,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z212:$AQ212))","v":31140294.048902962},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":1610000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":1728300},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":1780149},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":1833553.4700000004},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":1888560.0740999999},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":1945216.8763229998},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":2003573.3826126899},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":2063680.5840910706},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":2125591.0016138027},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":2189358.7316622166},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":2255039.4936120836},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":2322690.6784204459},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":2392371.3987730592},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":2464142.5407362506},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":2538066.8169583385},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z212:$CJ212,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":213},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H209","v":"Управленческие расходы"},{"$f":"I210","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L213)=0,$L213=0,$L213=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L213)))","v":"Бухгалтера"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B213=Lists!$CU$24,SUMIFS($Z213:$AQ213,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z213:$AQ213))","v":14457993.665562086},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":747500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":802425},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":826497.75},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":851292.6825},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":876831.46297499991},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":903136.40686424996},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":930230.49907017732},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":958137.41404228285},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":986881.53646355122},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":1016487.9825574579},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":1046982.6220341816},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":1078392.1006952068},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":1110743.8637160629},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":1144066.1796275449},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":1178388.1650163711},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z213:$CJ213,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":214},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H210","v":"Управленческие расходы"},{"$f":"I211","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L214)=0,$L214=0,$L214=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L214)))","v":"Прочие сотрудники"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B214=Lists!$CU$24,SUMIFS($Z214:$AQ214,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z214:$AQ214))","v":22243067.177787825},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":1150000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":1234500},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":1271535},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":1309681.0499999998},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":1348971.4815000002},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":1389440.6259449997},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":1431123.8447233501},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":1474057.5600650506},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":1518279.2868670016},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":1563827.6654730118},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":1610742.4954372025},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":1659064.7703003185},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":1708836.7134093279},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":1760101.8148116076},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":1812904.8692559558},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z214:$CJ214,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":215},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":216},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H206","v":"Управленческие расходы"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B216=Lists!$CU$24,SUMIFS($Z216:$AQ216,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z216:$AQ216))","v":62391803.433694854},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":3225750},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":3462772.5},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":3566655.6750000003},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":3673655.3452500002},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":3783865.0056074997},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":3897380.9557757243},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":4014302.3844489958},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":4134731.4559824662},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":4258773.3996619396},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":4386536.601651798},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":4518132.699701352},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":4653676.6806923933},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":4793286.9811131647},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":4937085.5905465595},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":5085198.158262956},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z216:$CJ216,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":217},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H206","v":"Управленческие расходы"},{"$f":"Items!$BG$13","v":"Расходы на персонал"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X217-SUM($X218:$X223))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B217=Lists!$CU$24,SUMIFS($Z217:$AQ217,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z217:$AQ217))","v":231112107.91213447},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":2609594.370263889},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":1614757.4613616667},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":2264863.7425900563},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":3364040.7694349121},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":4767401.761354398},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":6670819.7458894514},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":9330474.5593869612},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":12492099.71681371},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":16519962.226521283},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":21810566.98386693},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":24587410.964489069},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":25713568.268643908},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":29616639.228235699},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":33073786.088636432},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":36676122.024646111},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z217:$CJ217,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":218},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H206","v":"Управленческие расходы"},{"$f":"I207","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L218)=0,$L218=0,$L218=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L218)))","v":"Аренда офиса"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B218=Lists!$CU$24,SUMIFS($Z218:$AQ218,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z218:$AQ218))","v":19265341.571569379},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":970920},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":941346.00000000012},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":988413.30000000016},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":1037833.9650000003},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":1089725.66325},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":1144211.9464125002},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":1201422.5437331251},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":1261493.6709197816},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":1324568.3544657705},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":1390796.7721890593},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":1460336.6107985121},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":1533353.4413384376},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":1610021.1134053594},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":1690522.1690756276},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":1620376.0209812031},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z218:$CJ218,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":219},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H206","v":"Управленческие расходы"},{"$f":"I207","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L219)=0,$L219=0,$L219=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L219)))","v":"Расходы на организацию рабочего места"},null,{"$f":"L218+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B219=Lists!$CU$24,SUMIFS($Z219:$AQ219,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z219:$AQ219))","v":430000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":430000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z219:$CJ219,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":220},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H206","v":"Управленческие расходы"},{"$f":"I207","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L220)=0,$L220=0,$L220=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L220)))","v":"Расходы на оргтехнику"},null,{"$f":"L219+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B220=Lists!$CU$24,SUMIFS($Z220:$AQ220,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z220:$AQ220))","v":99371993.003125802},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":947745.6013888889},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":358276.91885416675},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":818383.30459375004},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":1592903.4733500001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":2493987.3850130877},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":3642724.4643709497},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":5243083.3759349734},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":6977502.5233850358},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":9088680.1898618974},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":11894061.593900945},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":11714284.240589701},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":10108903.111579921},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":11141478.743720233},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":11493874.731067965},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":11856103.345514286},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z220:$CJ220,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":221},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H217","v":"Управленческие расходы"},{"$f":"I218","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L221)=0,$L221=0,$L221=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L221)))","v":"Канцелярские расходы"},null,{"$f":"L220+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B221=Lists!$CU$24,SUMIFS($Z221:$AQ221,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z221:$AQ221))","v":97354633.301930964},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":190640.64072916668},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":236401.8418125},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":357193.13668828132},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":590847.54862218758},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":975192.14734802931},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":1575747.7257723897},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":2439705.2450123252},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":3624405.4984549871},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":5238224.3470320879},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":7354189.0508014522},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":9892902.9530243576},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":12250205.642195735},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":14742157.203421311},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":17453123.285509054},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":20433697.035507094},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z221:$CJ221,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":222},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H218","v":"Управленческие расходы"},{"$f":"I219","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L222)=0,$L222=0,$L222=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L222)))","v":"Прочие расходы на персонал"},null,{"$f":"L221+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B222=Lists!$CU$24,SUMIFS($Z222:$AQ222,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z222:$AQ222))","v":14690140.03550834},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":70288.12814583334},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":78732.700695000007},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":100874.00130802504},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":142455.78246272396},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":208496.56574328116},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":308135.60933361168},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":446263.39470653801},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":628698.02405390597},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":868489.3351615289},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":1171519.5669754725},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":1519887.1600764988},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":1821106.0735298106},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":2122982.1676887954},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":2436265.9029837893},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":2765945.6226435252},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z222:$CJ222,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":223},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":224},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H213","v":"Управленческие расходы"},{"$f":"Items!$BC$13","v":"Постоянные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X224-SUM($X225:$X232))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B224=Lists!$CU$24,SUMIFS($Z224:$AQ224,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z224:$AQ224))","v":225930341.054057},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":256666.66666666669},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":640053.77284426871},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":958543.06591920997},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":1502263.0128455856},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":3883328.2263850323},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":3619392.8286099671},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":5292539.8176828399},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":17026036.810608465},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":9738011.985630881},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":12603405.406156447},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":42575971.614050321},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":16914024.762172412},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":19269869.424820729},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":68173060.216391683},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":23477173.443272471},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z224:$CJ224,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":225},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H213","v":"Управленческие расходы"},{"$f":"I214","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L225)=0,$L225=0,$L225=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L225)))","v":"Аутсорсинг бухгалтерии"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B225=Lists!$CU$24,SUMIFS($Z225:$AQ225,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z225:$AQ225))","v":1098918},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":60000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":60000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":60000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":66000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":66000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":66000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":72600.000000000015},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":72600.000000000015},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":72600.000000000015},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":79860.000000000029},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":79860.000000000029},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":79860.000000000029},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":87846.000000000029},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":87846.000000000029},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":87846.000000000029},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z225:$CJ225,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":226},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H213","v":"Управленческие расходы"},{"$f":"I214","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L226)=0,$L226=0,$L226=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L226)))","v":"Юридические расходы"},null,{"$f":"L225+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B226=Lists!$CU$24,SUMIFS($Z226:$AQ226,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z226:$AQ226))","v":86040237.972207353},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":1519076.4761370756},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":9718975.5582123622},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":27738352.672141001},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":47063833.26571691},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z226:$CJ226,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":227},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H213","v":"Управленческие расходы"},{"$f":"I214","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L227)=0,$L227=0,$L227=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L227)))","v":"Расходы на ПО и т.п."},null,3,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B227=Lists!$CU$24,SUMIFS($Z227:$AQ227,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z227:$AQ227))","v":602300.4375},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":30000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":40000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":40000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":41500},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":42000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":42000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":43575},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":44100},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":44100},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":45753.75},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":46305.000000000007},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":46305.000000000007},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":48041.4375},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":48620.25},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z227:$CJ227,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":228},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H224","v":"Управленческие расходы"},{"$f":"I225","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L228)=0,$L228=0,$L228=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L228)))","v":"Банковские расходы"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B228=Lists!$CU$24,SUMIFS($Z228:$AQ228,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z228:$AQ228))","v":120776339.34581989},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":78287.106177602051},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":319323.06591920985},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":784446.67951225233},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":1566038.1735812898},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":2721920.8266099673},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":4282179.5240495056},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":6179612.5047984328},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":8465446.0275026783},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":11167962.760247882},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":13231399.298051575},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":15095556.412876911},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":17215576.682946},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":18805584.423977643},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":20863005.859568931},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z228:$CJ228,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":229},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H225","v":"Управленческие расходы"},{"$f":"I226","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L229)=0,$L229=0,$L229=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L229)))","v":"Расходы на уборку-охрану"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B229=Lists!$CU$24,SUMIFS($Z229:$AQ229,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z229:$AQ229))","v":15755454.404180475},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":166666.66666666669},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":426666.66666666674},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":488400.00000000006},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":554583.33333333349},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":624682.66666666698},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":715066.44000000041},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":811965.45833333372},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":914597.89226666722},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":1046928.7748040007},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":1188798.6275458345},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":1339062.774067628},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":1532808.4191905381},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":1740520.0705898565},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":1960521.8075124144},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":2244184.8065368668},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z229:$CJ229,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":230},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H226","v":"Управленческие расходы"},{"$f":"I227","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L230)=0,$L230=0,$L230=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L230)))","v":"Эксплуатация объектов недвижимости"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B230=Lists!$CU$24,SUMIFS($Z230:$AQ230,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z230:$AQ230))","v":1657090.8943492668},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":30000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":45100},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":50820.000000000015},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":57233.000000000015},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":66030.910000000033},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":74405.562000000049},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":83794.83530000005},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":96675.855331000072},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":108937.18332420009},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":122684.0183627301},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":141543.11979011723},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":159494.93010496139},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":179621.67128487321},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":207233.28168471067},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":233516.52716667403},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z230:$CJ230,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":231},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H227","v":"Управленческие расходы"},{"$f":"I228","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L231)=0,$L231=0,$L231=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L231)))","v":"Постоянный расход - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B231=Lists!$CU$24,SUMIFS($Z231:$AQ231,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z231:$AQ231))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z231:$CJ231,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":232},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":233},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":234}]
[{"$f":"ROW()","v":235},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$38","v":"Финпоток по операционной деятельности"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X235-(X166-X172-X174-X176-X178-X206))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B235=Lists!$CU$24,SUMIFS($Z235:$AQ235,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z235:$AQ235))","v":9336716313.250988},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":-35733014.806649342},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":-32439979.456480924},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":-17886227.501849603},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":20190262.499210533},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":96781646.509770438},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":212097725.28255209},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":359557200.50440085},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":527594680.26319492},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":724990763.22499776},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":937033664.53196418},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":978040852.59073317},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":1036322168.3482597},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":1174678234.42925},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":1297959231.1891336},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":2057529105.6425011},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z235:$CJ235,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":236}]
[{"$f":"ROW()","v":237},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$26","v":"Капзатраты"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X237-SUMIFS($X238:$X245,$J238:$J245,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B237=Lists!$CU$24,SUMIFS($Z237:$AQ237,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z237:$AQ237))","v":4212466666.666667},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":292616111.1111111},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":225400000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":185136666.66666669},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":321443333.33333331},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":247800000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":207536666.66666669},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":343843333.33333337},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":270200000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":229936666.66666669},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":366243333.33333337},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":292600000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":252336666.66666669},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":388643333.33333331},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":315000000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":273730555.55555558},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z237:$CJ237,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":238},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H237","v":"Капзатраты"},{"$f":"Items!$AU$13","v":"Капзатраты разовые амортизируемые"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B238=Lists!$CU$24,SUMIFS($Z238:$AQ238,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z238:$AQ238))","v":11000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":11000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z238:$CJ238,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":239},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H237","v":"Капзатраты"},{"$f":"Items!$AY$13","v":"Капзатраты переменные амортизируемые"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B239=Lists!$CU$24,SUMIFS($Z239:$AQ239,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z239:$AQ239))","v":1700000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":170000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":82000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":88000000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":170000000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":82000000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":88000000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":170000000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":82000000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":88000000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":170000000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":82000000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":88000000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":170000000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":82000000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":88000000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z239:$CJ239,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":240},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H237","v":"Капзатраты"},{"$f":"Items!$I$13","v":"Капзатраты на ЗУ и открытие"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X240-SUM($X241:$X244))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B240=Lists!$CU$24,SUMIFS($Z240:$AQ240,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z240:$AQ240))","v":2501466666.666667},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":111616111.11111112},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":143400000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":97136666.666666657},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":151443333.33333331},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":165800000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":119536666.66666666},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":173843333.33333331},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":188200000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":141936666.66666666},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":196243333.33333337},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":210600000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":164336666.66666666},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":218643333.33333331},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":233000000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":185730555.55555558},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z240:$CJ240,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":241},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H237","v":"Капзатраты"},{"$f":"I240","v":"Капзатраты на ЗУ и открытие"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L241)=0,$L241=0,$L241=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L241)))","v":"Расходы на маркетинг открытия"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B241=Lists!$CU$24,SUMIFS($Z241:$AQ241,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z241:$AQ241))","v":432500000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":8750000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":38166666.666666672},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":25583333.333333332},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":26250000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":38166666.666666672},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":25583333.333333332},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":26250000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":38166666.666666672},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":25583333.333333332},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":26250000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":38166666.666666672},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":25583333.333333332},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":26250000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":38166666.666666672},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":25583333.333333332},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z241:$CJ241,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":242},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H238","v":"Капзатраты"},{"$f":"I240","v":"Капзатраты на ЗУ и открытие"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L242)=0,$L242=0,$L242=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L242)))","v":"Приобретение ЗУ"},null,{"$f":"L241+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B242=Lists!$CU$24,SUMIFS($Z242:$AQ242,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z242:$AQ242))","v":1170000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":94000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":90000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":50000000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":94000000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":90000000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":50000000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":94000000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":90000000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":50000000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":94000000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":90000000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":50000000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":94000000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":90000000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":50000000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z242:$CJ242,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":243},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H239","v":"Капзатраты"},{"$f":"I240","v":"Капзатраты на ЗУ и открытие"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L243)=0,$L243=0,$L243=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L243)))","v":"Расходы на аренду ЗУ"},null,{"$f":"L242+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B243=Lists!$CU$24,SUMIFS($Z243:$AQ243,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z243:$AQ243))","v":898966666.66666675},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":8866111.1111111101},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":15233333.333333334},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":21553333.333333336},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":31193333.333333332},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":37633333.333333336},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":43953333.333333328},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":53593333.333333343},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":60033333.333333328},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":66353333.333333328},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":75993333.333333328},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":82433333.333333328},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":88753333.333333328},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":98393333.333333328},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":104833333.33333333},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":110147222.22222222},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z243:$CJ243,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":244},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":245},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":246}]
[{"$f":"ROW()","v":247},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Lists!$BW$13","v":"Налоги на внеоборотные активы"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B247=Lists!$CU$24,SUMIFS($Z247:$AQ247,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z247:$AQ247))","v":137587916.66666666},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":389374.99999999994},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":2403437.4999999995},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":3728229.1666666665},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":4756354.166666666},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":6293072.9166666651},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":7462604.166666666},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":8349062.5},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":9744114.583333334},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":10771979.166666668},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":11516770.833333336},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":12770156.25},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":13656354.166666664},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":14259479.166666666},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":15371197.916666668},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":16115729.166666668},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z247:$CJ247,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":248},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H247","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L248)=0,$L248=0,$L248=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L248)))","v":"земельный налог"},null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B248=Lists!$CU$24,SUMIFS($Z248:$AQ248,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z248:$AQ248))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z248:$CJ248,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":249},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H247","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L249)=0,$L249=0,$L249=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L249)))","v":"транспортный налог"},null,null,{"$f":"L248+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B249=Lists!$CU$24,SUMIFS($Z249:$AQ249,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z249:$AQ249))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z249:$CJ249,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":250},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H247","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L250)=0,$L250=0,$L250=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L250)))","v":"налог на имущество организаций"},null,null,{"$f":"L249+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B250=Lists!$CU$24,SUMIFS($Z250:$AQ250,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z250:$AQ250))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z250:$CJ250,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":251},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":252},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BO$27","v":"НДС к возмещению по капзатратам"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B252=Lists!$CU$24,SUMIFS($Z252:$AQ252,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z252:$AQ252))","v":610830555.55555534},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":36230555.555555567},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":25499999.999999985},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":56411111.111111075},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":44938888.888888866},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":29233333.333333343},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":60144444.444444388},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":48672222.222222179},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":32966666.666666567},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":63877777.777777791},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":52405555.555555522},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":36700000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":67611111.111111104},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":56138888.888888955},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z252:$CJ252,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":253}]
[{"$f":"ROW()","v":254},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$19","v":"НДС начисленный"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B254=Lists!$CU$24,SUMIFS($Z254:$AQ254,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z254:$AQ254))","v":2320712279.3844724},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":-299263.69985380524},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":977153.59994369908},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":8129344.4476128034},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":21212845.140704703},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":43880898.037413672},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":75318250.656059891},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":111544902.32324687},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":158269233.17438817},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":211589177.36142087},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":248490108.74825433},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":292487619.49815667},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":318876591.23346943},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":351878006.80866408},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":478357412.05499095},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z254:$CJ254,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":255}]
[{"$f":"ROW()","v":256},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$33","v":"Налог на прибыль"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B256=Lists!$CU$24,SUMIFS($Z256:$AQ256,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z256:$AQ256))","v":825567783.5105958},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":1624.7066785714283},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":59406.581251977826},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":9796305.0381899215},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":78812914.9170008},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":110044391.93934816},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":113333049.83834392},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":128247028.14815819},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":128008876.66867149},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":119018687.36407387},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":138245498.3088789},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z256:$CJ256,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":257}]
[{"$f":"ROW()","v":258},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$39","v":"Финпоток по основной деятельности"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X258-(X235-X237-X247+X252-X254-X256))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B258=Lists!$CU$24,SUMIFS($Z258:$AQ258,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z258:$AQ258))","v":2451212222.5781412},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":-328740125.624439},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":-260003559.83787909},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":-171497721.37957108},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":-288638769.44840229},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":-122113160.43648987},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":-1843554.6993061006},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":-38720112.651659101},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":186453802.76286912},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":295872191.52249753},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":270606657.73119485},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":374725315.53191251},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":402000055.4241668},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":361589954.02710891},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":564302450.21084023},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":1207218799.4452977},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z258:$CJ258,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":259}]
[{"$f":"ROW()","v":260},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BS$22","v":"Поступление финансирования от Учредителей"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B260=Lists!$CU$24,SUMIFS($Z260:$AQ260,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z260:$AQ260))","v":800000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":800000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z260:$CJ260,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":261}]
[{"$f":"ROW()","v":262},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BS$29","v":"Поступление кредита"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B262=Lists!$CU$24,SUMIFS($Z262:$AQ262,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z262:$AQ262))","v":1150000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":700000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":140000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":170000000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":100000000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":40000000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z262:$CJ262,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":263}]
[{"$f":"ROW()","v":264},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BS$30","v":"Возврат кредита"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B264=Lists!$CU$24,SUMIFS($Z264:$AQ264,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z264:$AQ264))","v":1150000000.0000005},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":91316993.106466785},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":106361603.94055131},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":116706842.0357894},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":119373508.70245609},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":119373508.70245609},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":119373508.7024561},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":119373508.70245612},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":119373508.70245618},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":119373508.70245625},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":119373508.70245598},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z264:$CJ264,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":265}]
[{"$f":"ROW()","v":266},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BS$31","v":"Оплата процентов по кредиту"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B266=Lists!$CU$24,SUMIFS($Z266:$AQ266,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z266:$AQ266))","v":419850000.00000006},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":31500000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":45600000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":52640465.587044537},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":55009987.182092443},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":53353380.231373653},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":47450969.709226288},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":40288559.18707893},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":33126148.664931566},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":25963738.142784208},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":18801327.620636847},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":11638917.098489482},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":4476506.576342104},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z266:$CJ266,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":267}]
[{"$f":"ROW()","v":268},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,"Поступления овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B268=Lists!$CU$24,SUMIFS($Z268:$AQ268,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z268:$AQ268))","v":324818737.54702097},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":157859794.88535118},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":72102105.157566488},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":93765056.18468821},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":1091781.3194150925},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z268:$CJ268,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":269}]
[{"$f":"ROW()","v":270},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,"Возвраты овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B270=Lists!$CU$24,SUMIFS($Z270:$AQ270,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z270:$AQ270))","v":324818737.54702103},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":10241512.689130824},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":100924023.32582997},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":212561420.21264511},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":1091781.3194150925},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z270:$CJ270,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":271}]
[{"$f":"ROW()","v":272},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,"Оплата %% по овердрафту",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B272=Lists!$CU$24,SUMIFS($Z272:$AQ272,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z272:$AQ272))","v":26104114.38187125},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":7085459.7339380579},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":5132227.2272179862},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":13842756.167938605},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":43671.25277660042},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z272:$CJ272,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":273}]
[{"$f":"ROW()","v":274},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$40","v":"Финпоток по финансовой деятельности"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X274-(X260+X262+X268-X264-X266-X270-X272))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B274=Lists!$CU$24,SUMIFS($Z274:$AQ274,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z274:$AQ274))","v":354045885.61812842},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":1468500000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":94400000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":26042541.306488678},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":-61371591.122643746},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":-130060222.26716307},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":-166824478.41168237},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":-19129245.427252717},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":-186453802.76286912},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":-277976367.04113585},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":-138218507.57586965},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":-131012425.80094573},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":-123850015.27879809},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z274:$CJ274,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":275}]
[{"$f":"ROW()","v":276}]
[{"$f":"ROW()","v":277},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$35","v":"Итоговый финпоток"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X277-(X258+X274))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B277=Lists!$CU$24,SUMIFS($Z277:$AQ277,$Z$2:$AQ$2,Periods!$Q$18),SUM($Z277:$AQ277))","v":2805258108.196269},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$11:$CJ$11,\">=\"&AA$11,Repd!$Z$11:$CJ$11,\"<=\"&AA$12))","v":1139759874.3755608},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$11:$CJ$11,\">=\"&AB$11,Repd!$Z$11:$CJ$11,\"<=\"&AB$12))","v":-165603559.83787909},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$11:$CJ$11,\">=\"&AC$11,Repd!$Z$11:$CJ$11,\"<=\"&AC$12))","v":-145455180.07308239},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$11:$CJ$11,\">=\"&AD$11,Repd!$Z$11:$CJ$11,\"<=\"&AD$12))","v":-350010360.57104599},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$11:$CJ$11,\">=\"&AE$11,Repd!$Z$11:$CJ$11,\"<=\"&AE$12))","v":-252173382.70365292},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$11:$CJ$11,\">=\"&AF$11,Repd!$Z$11:$CJ$11,\"<=\"&AF$12))","v":-168668033.11098853},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$11:$CJ$11,\">=\"&AG$11,Repd!$Z$11:$CJ$11,\"<=\"&AG$12))","v":-57849358.078911811},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$11:$CJ$11,\">=\"&AH$11,Repd!$Z$11:$CJ$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$11:$CJ$11,\">=\"&AI$11,Repd!$Z$11:$CJ$11,\"<=\"&AI$12))","v":17895824.481361628},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$11:$CJ$11,\">=\"&AJ$11,Repd!$Z$11:$CJ$11,\"<=\"&AJ$12))","v":132388150.15532529},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$11:$CJ$11,\">=\"&AK$11,Repd!$Z$11:$CJ$11,\"<=\"&AK$12))","v":243712889.73096663},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$11:$CJ$11,\">=\"&AL$11,Repd!$Z$11:$CJ$11,\"<=\"&AL$12))","v":278150040.14536881},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$11:$CJ$11,\">=\"&AM$11,Repd!$Z$11:$CJ$11,\"<=\"&AM$12))","v":361589954.02710891},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$11:$CJ$11,\">=\"&AN$11,Repd!$Z$11:$CJ$11,\"<=\"&AN$12))","v":564302450.21084023},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$11:$CJ$11,\">=\"&AO$11,Repd!$Z$11:$CJ$11,\"<=\"&AO$12))","v":1207218799.4452977},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z277:$CJ277,Repd!$Z$11:$CJ$11,\">=\"&AP$11,Repd!$Z$11:$CJ$11,\"<=\"&AP$12))","v":0}]
[{"$f":"ROW()","v":278}]
[{"$f":"ROW()","v":279},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BS$36","v":"Итоговый финпоток нараст. итогом"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X279-$X277)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z279:$AQ279,$Z$11:$AQ$11,MAX($Z$11:$AQ$11))","v":2805258108.196269},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z277:AA277))","v":1139759874.3755608},{"$f":"IF(AB$11=\"\",0,SUM($Z277:AB277))","v":974156314.5376817},{"$f":"IF(AC$11=\"\",0,SUM($Z277:AC277))","v":828701134.46459937},{"$f":"IF(AD$11=\"\",0,SUM($Z277:AD277))","v":478690773.89355338},{"$f":"IF(AE$11=\"\",0,SUM($Z277:AE277))","v":226517391.18990046},{"$f":"IF(AF$11=\"\",0,SUM($Z277:AF277))","v":57849358.07891193},{"$f":"IF(AG$11=\"\",0,SUM($Z277:AG277))","v":1.1920928955078125E-7},{"$f":"IF(AH$11=\"\",0,SUM($Z277:AH277))","v":1.1920928955078125E-7},{"$f":"IF(AI$11=\"\",0,SUM($Z277:AI277))","v":17895824.481361747},{"$f":"IF(AJ$11=\"\",0,SUM($Z277:AJ277))","v":150283974.63668704},{"$f":"IF(AK$11=\"\",0,SUM($Z277:AK277))","v":393996864.36765367},{"$f":"IF(AL$11=\"\",0,SUM($Z277:AL277))","v":672146904.51302242},{"$f":"IF(AM$11=\"\",0,SUM($Z277:AM277))","v":1033736858.5401313},{"$f":"IF(AN$11=\"\",0,SUM($Z277:AN277))","v":1598039308.7509716},{"$f":"IF(AO$11=\"\",0,SUM($Z277:AO277))","v":2805258108.196269},{"$f":"IF(AP$11=\"\",0,SUM($Z277:AP277))","v":0}]
[{"$f":"ROW()","v":280}]
[{"$f":"ROW()","v":281},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":282}]
[{"$f":"ROW()","v":283},null,null,null,null,null,null,{"$f":"Items!$BK$26","v":"АКТИВЫ"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X283-SUM(X284:X294))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z283:$AQ283,$Z$11:$AQ$11,MAX($Z$11:$AQ$11))","v":5106634952.2783041},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,AA$12))","v":1437462827.0248322},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,AB$12))","v":1495298495.2031565},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,AC$12))","v":1493651879.6418827},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,AD$12))","v":1436050659.7394121},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,AE$12))","v":1367289216.6809149},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,AF$12))","v":1351580156.7677245},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,AG$12))","v":1605827239.6280723},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,AH$12))","v":1813637080.4170871},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,AI$12))","v":2012321427.6439643},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,AJ$12))","v":2480421067.8691945},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,AK$12))","v":2914198806.3632336},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,AL$12))","v":3324237164.7751851},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,AM$12))","v":3967293953.8647585},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,AN$12))","v":4540010349.9833164},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,AO$12))","v":5106634952.2783041},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z283:$CJ283,Repd!$Z$12:$CJ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":284},null,null,null,null,null,null,{"$f":"H282","v":0},{"$f":"Calc!I746","v":"Внеоборотные активы"},null,null,null,{"$f":"M282","v":0},null,null,null,null,null,null,null,null,null,null,2039387952.9199796,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,AA$12))","v":292792128.44954658},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,AB$12))","v":482720151.21242416},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,AC$12))","v":616328142.00550985},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,AD$12))","v":854193820.17185485},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,AE$12))","v":1014284775.5051751},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,AF$12))","v":1125253406.7966208},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,AG$12))","v":1336582722.0758677},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,AH$12))","v":1466845023.6646485},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,AI$12))","v":1545254049.5553756},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,AJ$12))","v":1721439827.2912235},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,AK$12))","v":1814248200.3079841},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,AL$12))","v":1853531169.1975384},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,AM$12))","v":1989557024.1025314},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,AN$12))","v":2041554566.0184355},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,AO$12))","v":2039387952.9199796},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z284:$CJ284,Repd!$Z$12:$CJ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":285},null,null,null,null,null,null,{"$f":"H283","v":"АКТИВЫ"},{"$f":"Calc!I747","v":"Дебиторская задолженность"},null,null,null,{"$f":"M283","v":"руб."},null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z285:$CJ285,Repd!$Z$12:$CJ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":286},null,null,null,null,null,null,{"$f":"H283","v":"АКТИВЫ"},{"$f":"Calc!I748","v":"Запасы"},null,null,null,{"$f":"M283","v":"руб."},null,null,null,null,null,null,null,null,null,null,59744147.951038599,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,AA$12))","v":3702750.9000000008},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,AB$12))","v":10975653.655600002},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,AC$12))","v":23809324.048266664},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,AD$12))","v":44810388.299787343},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,AE$12))","v":75760592.425015956},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,AF$12))","v":118275633.25963524},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,AG$12))","v":176471678.14501786},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,AH$12))","v":251426574.38237977},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,AI$12))","v":344201029.20548308},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,AJ$12))","v":448546031.15974993},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,AK$12))","v":539067541.03366685},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,AL$12))","v":631118760.88068104},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,AM$12))","v":733685044.59326208},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,AN$12))","v":693665754.7801137},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,AO$12))","v":59744147.951038599},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z286:$CJ286,Repd!$Z$12:$CJ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":287},null,null,null,null,null,null,{"$f":"H283","v":"АКТИВЫ"},{"$f":"Calc!I749","v":"Незавершенное производство"},null,null,null,{"$f":"M283","v":"руб."},null,null,null,null,null,null,null,null,null,null,171925298.76657104,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,AA$12))","v":1208073.299725},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,AB$12))","v":2885264.6863395842},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,AC$12))","v":5693834.6790625006},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,AD$12))","v":10852899.59643881},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,AE$12))","v":18390346.449712187},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,AF$12))","v":28282314.188112319},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,AG$12))","v":42470061.629409015},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,AH$12))","v":60229371.25894773},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,AI$12))","v":80251079.957299709},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,AJ$12))","v":107048457.00375652},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,AK$12))","v":128950089.54281807},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,AL$12))","v":139920885.73949862},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,AM$12))","v":154412248.8510561},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,AN$12))","v":166014609.32268524},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,AO$12))","v":171925298.76657104},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z287:$CJ287,Repd!$Z$12:$CJ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":288},null,null,null,null,null,null,{"$f":"H286","v":"АКТИВЫ"},{"$f":"Calc!I750","v":"Авансы выданные"},null,null,null,{"$f":"M286","v":"руб."},null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z288:$CJ288,Repd!$Z$12:$CJ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":289},null,null,null,null,null,null,{"$f":"H286","v":"АКТИВЫ"},{"$f":"Calc!I751","v":"Денежные средства"},null,null,null,{"$f":"M286","v":"руб."},null,null,null,null,null,null,null,null,null,null,2805258108.19627,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,AA$12))","v":1139759874.3755608},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,AB$12))","v":974156314.5376817},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,AC$12))","v":828701134.46459937},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,AD$12))","v":478690773.89355332},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,AE$12))","v":226517391.18990034},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,AF$12))","v":57849358.078911811},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,AI$12))","v":17895824.481361628},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,AJ$12))","v":150283974.63668692},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,AK$12))","v":393996864.36765355},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,AL$12))","v":672146904.5130223},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,AM$12))","v":1033736858.5401312},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,AN$12))","v":1598039308.7509718},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,AO$12))","v":2805258108.19627},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z289:$CJ289,Repd!$Z$12:$CJ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":290},null,null,null,null,null,null,{"$f":"H287","v":"АКТИВЫ"},{"$f":"Calc!I752","v":"ДЗ по возмещению НДС с капзатрат"},null,null,null,{"$f":"M287","v":"руб."},null,null,null,null,null,null,null,null,null,null,30319444.444444418,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,AB$12))","v":24561111.111111123},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,AC$12))","v":19119444.444444433},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,AD$12))","v":47502777.777777746},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,AE$12))","v":32336111.111111104},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,AF$12))","v":21919444.444444448},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,AG$12))","v":50302777.777777731},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,AH$12))","v":35136111.111111075},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,AI$12))","v":24719444.444444358},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,AJ$12))","v":53102777.777777791},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,AK$12))","v":37936111.111111104},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,AL$12))","v":27519444.444444478},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,AM$12))","v":55902777.777777731},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,AN$12))","v":40736111.111111164},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,AO$12))","v":30319444.444444418},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z290:$CJ290,Repd!$Z$12:$CJ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":291}]
[{"$f":"ROW()","v":292}]
[{"$f":"ROW()","v":293}]
[{"$f":"ROW()","v":294},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":295}]
[{"$f":"ROW()","v":296},null,null,null,null,null,null,{"$f":"Items!$BK$27","v":"ПАССИВЫ"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X296-SUM(X297:X316))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z296:$AQ296,$Z$11:$AQ$11,MAX($Z$11:$AQ$11))","v":5106634952.278306},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,AA$12))","v":1437462827.0248327},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,AB$12))","v":1495298495.2031567},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,AC$12))","v":1493651879.6418829},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,AD$12))","v":1436050659.7394118},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,AE$12))","v":1367289216.6809144},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,AF$12))","v":1351580156.7677248},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,AG$12))","v":1605827239.6280732},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,AH$12))","v":1813637080.417088},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,AI$12))","v":2012321427.6439657},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,AJ$12))","v":2480421067.8691969},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,AK$12))","v":2914198806.3632383},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,AL$12))","v":3324237164.7751865},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,AM$12))","v":3967293953.8647585},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,AN$12))","v":4540010349.9833164},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,AO$12))","v":5106634952.278306},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z296:$CJ296,Repd!$Z$12:$CJ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":297},null,null,null,null,null,null,{"$f":"H296","v":"ПАССИВЫ"},{"$f":"Items!$BK$29","v":"Собственный капитал"},null,null,null,{"$f":"M296","v":"руб."},null,null,null,null,null,null,null,null,null,null,3368899247.8251429,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,AA$12))","v":-78766597.879829317},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,AB$12))","v":-168661128.88880098},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,AC$12))","v":-263227104.92726889},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,AD$12))","v":-340196446.3855437},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,AE$12))","v":-370151532.12381905},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,AF$12))","v":-319386431.34532046},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,AG$12))","v":-165856852.69866189},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,AH$12))","v":89090009.850461036},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,AI$12))","v":424002669.02329117},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,AJ$12))","v":881523839.12612522},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,AK$12))","v":1346859787.5950096},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,AL$12))","v":1831770895.1021428},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,AM$12))","v":2351992594.17101},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,AN$12))","v":2846464214.2076669},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,AO$12))","v":3368899247.8251429},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z297:$CJ297,Repd!$Z$12:$CJ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":298},null,null,null,null,null,null,{"$f":"H296","v":"ПАССИВЫ"},{"$f":"Items!$BK$17","v":"Авансы полученные"},null,null,null,{"$f":"M296","v":"руб."},null,null,null,null,null,null,null,null,null,null,620239511.92556095,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,AA$12))","v":203360.69692799996},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,AB$12))","v":4790603.5033901501},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,AC$12))","v":14020951.669678334},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,AD$12))","v":30247066.633815423},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,AE$12))","v":59022613.707842484},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,AF$12))","v":96926929.126372397},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,AG$12))","v":145366589.35346341},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,AH$12))","v":210155847.03926098},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,AI$12))","v":277931655.00952041},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,AJ$12))","v":357404273.8166914},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,AK$12))","v":428210715.11596966},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,AL$12))","v":450900275.68224525},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,AM$12))","v":521006716.91906786},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,AN$12))","v":595084402.71420479},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,AO$12))","v":620239511.92556095},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z298:$CJ298,Repd!$Z$12:$CJ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":299},null,null,null,null,null,null,{"$f":"H296","v":"ПАССИВЫ"},{"$f":"Items!$BK$23","v":"Кредиторская задолженность"},null,null,null,{"$f":"M296","v":"руб."},null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,AA$12))","v":325727.5},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,AB$12))","v":972723.52653333172},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,AC$12))","v":2195241.6227919981},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,AD$12))","v":4236109.8196746409},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,AE$12))","v":7189457.6241348386},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,AF$12))","v":11057757.782715976},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,AG$12))","v":16641872.474509954},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,AH$12))","v":23782719.765963078},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,AI$12))","v":31932737.164892197},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,AJ$12))","v":41721486.950727463},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,AK$12))","v":50168172.877950191},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,AL$12))","v":57352921.331846714},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,AM$12))","v":66951467.81833744},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,AN$12))","v":59359711.081572533},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z299:$CJ299,Repd!$Z$12:$CJ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":300},null,null,null,null,null,null,{"$f":"H297","v":"ПАССИВЫ"},{"$f":"Items!$BK$31","v":"Задолженность по прямым расходам"},null,null,null,{"$f":"M297","v":"руб."},null,null,null,null,null,null,null,null,null,null,5392623.5999999642,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,AA$12))","v":4659.839999999851},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,AB$12))","v":29698.079999998445},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,AC$12))","v":84036.480000003241},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,AD$12))","v":187947.83999999845},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,AE$12))","v":342461.7599999886},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,AF$12))","v":556649.0399999842},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,AG$12))","v":853706.75999994203},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,AH$12))","v":1229320.3199998885},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,AI$12))","v":1693625.3999997675},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,AJ$12))","v":2278336.3199998736},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,AK$12))","v":2841682.7999999225},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,AL$12))","v":3290501.6399995685},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,AM$12))","v":3768098.3999996781},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,AN$12))","v":4234395.000000596},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,AO$12))","v":5392623.5999999642},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z300:$CJ300,Repd!$Z$12:$CJ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":301},null,null,null,null,null,null,{"$f":"H298","v":"ПАССИВЫ"},{"$f":"Items!$BK$32","v":"Задолженность по управленческим расходам"},null,null,null,{"$f":"M298","v":"руб."},null,null,null,null,null,null,null,null,null,null,34939965.008440286,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,AA$12))","v":-44786.666666667908},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,AB$12))","v":32927.772844269872},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,AC$12))","v":355849.53876348026},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,AD$12))","v":1140426.5199424028},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,AE$12))","v":1187746.8674699441},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,AF$12))","v":3916193.4966674149},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,AG$12))","v":8199883.5886004195},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,AH$12))","v":4662431.4176475517},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,AI$12))","v":13138886.94473628},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,AJ$12))","v":24310589.153041027},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,AK$12))","v":9808037.7188623026},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,AL$12))","v":24921397.567827851},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,AM$12))","v":42144217.825805716},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,AN$12))","v":13894270.945878156},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,AO$12))","v":34939965.008440286},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z301:$CJ301,Repd!$Z$12:$CJ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":302},null,null,null,null,null,null,{"$f":"H298","v":"ПАССИВЫ"},{"$f":"Items!$BK$24","v":"Задолженность перед персоналом"},null,null,null,{"$f":"M298","v":"руб."},null,null,null,null,null,null,null,null,null,null,37499251.801704496,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,AA$12))","v":892844.49375000002},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,AB$12))","v":1085963.3343749996},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,AC$12))","v":1489972.390625},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,AD$12))","v":2278244.321343746},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,AE$12))","v":3403190.5717375055},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,AF$12))","v":4962356.8965008557},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,AG$12))","v":7289879.0031905621},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,AH$12))","v":10069054.344979122},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,AI$12))","v":13512932.137611717},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,AJ$12))","v":18316505.002392471},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,AK$12))","v":22462239.097213387},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,AL$12))","v":25873061.0164873},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,AM$12))","v":30315401.13399592},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,AN$12))","v":33939012.184172928},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,AO$12))","v":37499251.801704496},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z302:$CJ302,Repd!$Z$12:$CJ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":303},null,null,null,null,null,null,{"$f":"H298","v":"ПАССИВЫ"},{"$f":"Items!$BK$25","v":"Задолженность по соцсборам"},null,null,null,{"$f":"M298","v":"руб."},null,null,null,null,null,null,null,null,null,null,66437949.69851321,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,AA$12))","v":905870.08875},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,AB$12))","v":1232446.5018750001},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,AC$12))","v":1937994.1781249994},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,AD$12))","v":3334564.9696687511},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,AE$12))","v":5336479.9761149995},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,AF$12))","v":8119301.4690986983},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,AG$12))","v":12284453.032802094},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,AH$12))","v":17261848.772833187},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,AI$12))","v":23434955.328127958},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,AJ$12))","v":32054736.809146024},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,AK$12))","v":39489609.013968788},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,AL$12))","v":45600815.827831596},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,AM$12))","v":53567907.219291367},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,AN$12))","v":60060412.664952807},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,AO$12))","v":66437949.69851321},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z303:$CJ303,Repd!$Z$12:$CJ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":304},null,null,null,null,null,null,{"$f":"H301","v":"ПАССИВЫ"},{"$f":"Items!$BK$33","v":"Задолженность по капзатратам"},null,null,null,{"$f":"M301","v":"руб."},null,null,null,null,null,null,null,null,null,null,7033333.3333334923,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,AA$12))","v":2283888.8888888955},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,AB$12))","v":1950555.5555555224},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,AC$12))","v":1547222.2222220898},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,AD$12))","v":3403888.8888887167},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,AE$12))","v":3070555.5555553436},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,AF$12))","v":2667222.2222223282},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,AG$12))","v":4523888.8888890743},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,AH$12))","v":4190555.555555582},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,AI$12))","v":3787222.2222223282},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,AJ$12))","v":5643888.8888888359},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,AK$12))","v":5310555.5555558205},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,AL$12))","v":4907222.2222223282},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,AM$12))","v":6763888.8888888359},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,AN$12))","v":6430555.5555558205},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,AO$12))","v":7033333.3333334923},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z304:$CJ304,Repd!$Z$12:$CJ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":305},null,null,null,null,null,null,{"$f":"H301","v":"ПАССИВЫ"},{"$f":"Items!$BK$36","v":"Задолженность по налогам"},null,null,null,{"$f":"M301","v":"руб."},null,null,null,null,null,null,null,null,null,null,8214895.8333333731,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,AA$12))","v":1155624.9999999998},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,AB$12))","v":1553697.9166666665},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,AC$12))","v":2233645.833333334},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,AD$12))","v":3125833.3333333321},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,AE$12))","v":3438593.75},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,AF$12))","v":4047708.3333333321},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,AG$12))","v":4869062.5},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,AH$12))","v":5110989.5833333284},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,AI$12))","v":5649270.8333333135},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,AJ$12))","v":6399791.6666666493},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,AK$12))","v":6570885.4166666567},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,AL$12))","v":7038333.3333333284},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,AM$12))","v":7718020.8333333433},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,AN$12))","v":7818281.2500000149},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,AO$12))","v":8214895.8333333731},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z305:$CJ305,Repd!$Z$12:$CJ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":306},null,null,null,null,null,null,{"$f":"H301","v":"ПАССИВЫ"},{"$f":"Items!$BK$37","v":"Задолженность по НДС"},null,null,null,{"$f":"M301","v":"руб."},null,null,null,null,null,null,null,null,null,null,141321144.80658722,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,AB$12))","v":-288992.09928225842},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,AC$12))","v":550818.63667629159},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,AD$12))","v":2286799.8010119982},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,AE$12))","v":6300869.6609280705},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,AF$12))","v":11727801.748176903},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,AG$12))","v":18215917.864094406},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,AH$12))","v":27470895.584423155},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,AI$12))","v":36414723.568549991},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,AJ$12))","v":46773080.870470166},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,AK$12))","v":56645755.961109281},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,AL$12))","v":54933738.444685936},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,AM$12))","v":63371089.949918509},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,AN$12))","v":88431326.029111624},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,AO$12))","v":141321144.80658722},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z306:$CJ306,Repd!$Z$12:$CJ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":307},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$38","v":"Задолженность по НП"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,16657028.445690274,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,AA$12))","v":2235.0630116571433},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,AH$12))","v":12415166.136494769},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,AI$12))","v":17330416.012701482},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,AJ$12))","v":21666316.599061817},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,AK$12))","v":24667253.877938986},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,AL$12))","v":17648002.606564045},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,AM$12))","v":19694550.705109596},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,AN$12))","v":24293768.350200057},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,AO$12))","v":16657028.445690274},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z307:$CJ307,Repd!$Z$12:$CJ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":308},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$41","v":"Вложения Учредителей в капитал"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,800000000,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,AA$12))","v":800000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,AB$12))","v":800000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,AC$12))","v":800000000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,AD$12))","v":800000000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,AE$12))","v":800000000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,AF$12))","v":800000000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,AG$12))","v":800000000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,AH$12))","v":800000000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,AI$12))","v":800000000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,AJ$12))","v":800000000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,AK$12))","v":800000000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,AL$12))","v":800000000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,AM$12))","v":800000000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,AN$12))","v":800000000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,AO$12))","v":800000000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z308:$CJ308,Repd!$Z$12:$CJ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":309},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$39","v":"Остаток долга по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,AA$12))","v":700000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,AB$12))","v":840000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,AC$12))","v":918683006.89353323},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,AD$12))","v":912321402.95298195},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,AE$12))","v":835614560.91719246},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,AF$12))","v":716241052.21473646},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,AG$12))","v":596867543.51228046},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,AH$12))","v":477494034.80982447},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,AI$12))","v":358120526.10736847},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,AJ$12))","v":238747017.40491247},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,AK$12))","v":119373508.70245624},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z309:$CJ309,Repd!$Z$12:$CJ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":310},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$40","v":"Задолженность по выплате %% по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,AA$12))","v":10500000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,AB$12))","v":12600000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,AC$12))","v":13780245.103403002},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,AD$12))","v":13684821.044294745},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,AE$12))","v":12534218.41375789},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,AF$12))","v":10743615.783221066},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,AG$12))","v":8953013.1526842117},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,AH$12))","v":7162410.5221473575},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,AI$12))","v":5371807.8916105032},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,AJ$12))","v":3581205.2610737085},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,AK$12))","v":1790602.6305368543},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z310:$CJ310,Repd!$Z$12:$CJ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":311},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Calc!$H$873","v":"Остаток долга по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,AG$12))","v":147618282.19622037},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,AH$12))","v":118796364.0279569},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z311:$CJ311,Repd!$Z$12:$CJ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":312},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Calc!$H$881","v":"Задолженность по %% по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,AH$12))","v":4745432.6862075478},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z312:$CJ312,Repd!$Z$12:$CJ$12,AP$12))","v":0}]
[{"$f":"ROW()","v":313}]
[{"$f":"ROW()","v":314}]
[{"$f":"ROW()","v":315}]
[{"$f":"ROW()","v":316},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":317}]
[{"$f":"ROW()","v":318},null,null,null,null,null,null,{"$f":"Items!$BK$42","v":"БАЛАНС"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X318)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(ABS(SUM($Z318:$AQ318))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"X283-X296","v":0},null,null,{"$f":"IF(AA$11=\"\",0,$AA283-$AA296)","v":-4.76837158203125E-7},{"$f":"IF(AB$11=\"\",0,$AA283-$AA296)","v":-4.76837158203125E-7},-4.76837158203125E-7,-4.76837158203125E-7,-4.76837158203125E-7,-4.76837158203125E-7,-4.76837158203125E-7,-4.76837158203125E-7,-4.76837158203125E-7,-4.76837158203125E-7,-4.76837158203125E-7,-4.76837158203125E-7,-4.76837158203125E-7,-4.76837158203125E-7,-4.76837158203125E-7,0]
[]
[]
[]
[null,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]

{"sheet":"Repd","index":28,"n_rows":318,"n_cols":87,"rows_kept":318,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":7},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":10},1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":31},31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":9},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":12},3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I53\")","v":"Repd"},null,null,{"$f":"INDIRECT(\"START!K53\")","v":"Детализированное формирование всей отчетности финмодели"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-07-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2032-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2032-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2033-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2033-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2033-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2033-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2034-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2034-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2034-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2034-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2035-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2035-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2035-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2035-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2036-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2036-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2036-06-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2027-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2028-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2028-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2029-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2029-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2030-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2030-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2031-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2031-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2032-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2032-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2032-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2032-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2033-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2033-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2033-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2033-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2034-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2034-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2034-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2034-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2035-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2035-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2035-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2035-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2036-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2036-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"3кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"4кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"1кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"3кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"4кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"1кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"3кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"4кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"1кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"3кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"4кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"1кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"3кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"4кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"1кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"3кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"4кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"1кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"3кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"4кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"1кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"3кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"4кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"1кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"3кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"4кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"1кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"3кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"4кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"1кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"3кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"4кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"1кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"3кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"4кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"1кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"3кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"4кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"1кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"3кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"4кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"1кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"3кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"4кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"1кв36г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2кв36г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CK14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99368)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99368)","v":0},{"$f":"SUM(T$15:T$99368)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,{"$f":"Items!$BO$16","v":"Выручка"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B16=Lists!$CU$24,SUMIFS($Z16:$CJ16,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z16:$CJ16))","v":20132257517.939495},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA92)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB92)","v":35376.677678571425},{"$f":"IF(AC$11=\"\",0,Calc!AC92)","v":56340.634821428568},{"$f":"IF(AD$11=\"\",0,Calc!AD92)","v":223506.30116571431},{"$f":"IF(AE$11=\"\",0,Calc!AE92)","v":1919453.6622091189},{"$f":"IF(AF$11=\"\",0,Calc!AF92)","v":3797698.1618229486},{"$f":"IF(AG$11=\"\",0,Calc!AG92)","v":3820493.5401885868},{"$f":"IF(AH$11=\"\",0,Calc!AH92)","v":6062609.0212259637},{"$f":"IF(AI$11=\"\",0,Calc!AI92)","v":9682720.7712484915},{"$f":"IF(AJ$11=\"\",0,Calc!AJ92)","v":12552899.326985804},{"$f":"IF(AK$11=\"\",0,Calc!AK92)","v":13097033.093654934},{"$f":"IF(AL$11=\"\",0,Calc!AL92)","v":17887857.794645749},{"$f":"IF(AM$11=\"\",0,Calc!AM92)","v":27171649.593717195},{"$f":"IF(AN$11=\"\",0,Calc!AN92)","v":33547599.979710206},{"$f":"IF(AO$11=\"\",0,Calc!AO92)","v":31465232.562780138},{"$f":"IF(AP$11=\"\",0,Calc!AP92)","v":38556631.115834504},{"$f":"IF(AQ$11=\"\",0,Calc!AQ92)","v":56169937.421335265},{"$f":"IF(AR$11=\"\",0,Calc!AR92)","v":66791337.825642034},{"$f":"IF(AS$11=\"\",0,Calc!AS92)","v":62391681.167142928},{"$f":"IF(AT$11=\"\",0,Calc!AT92)","v":75653405.849428073},{"$f":"IF(AU$11=\"\",0,Calc!AU92)","v":103839162.38853008},{"$f":"IF(AV$11=\"\",0,Calc!AV92)","v":118134715.44637887},{"$f":"IF(AW$11=\"\",0,Calc!AW92)","v":107257663.59475167},{"$f":"IF(AX$11=\"\",0,Calc!AX92)","v":124421929.67200059},{"$f":"IF(AY$11=\"\",0,Calc!AY92)","v":169418766.14169115},{"$f":"IF(AZ$11=\"\",0,Calc!AZ92)","v":190616891.04543877},{"$f":"IF(BA$11=\"\",0,Calc!BA92)","v":167327555.85538363},{"$f":"IF(BB$11=\"\",0,Calc!BB92)","v":186333374.29907086},{"$f":"IF(BC$11=\"\",0,Calc!BC92)","v":247642776.41660154},{"$f":"IF(BD$11=\"\",0,Calc!BD92)","v":271768045.0745399},{"$f":"IF(BE$11=\"\",0,Calc!BE92)","v":240438042.18039256},{"$f":"IF(BF$11=\"\",0,Calc!BF92)","v":270086553.79487157},{"$f":"IF(BG$11=\"\",0,Calc!BG92)","v":349827068.0656026},{"$f":"IF(BH$11=\"\",0,Calc!BH92)","v":376228922.54455847},{"$f":"IF(BI$11=\"\",0,Calc!BI92)","v":327500489.10113746},{"$f":"IF(BJ$11=\"\",0,Calc!BJ92)","v":357351191.53914785},{"$f":"IF(BK$11=\"\",0,Calc!BK92)","v":466820244.70787132},{"$f":"IF(BL$11=\"\",0,Calc!BL92)","v":504861434.74711496},{"$f":"IF(BM$11=\"\",0,Calc!BM92)","v":430862981.36447114},{"$f":"IF(BN$11=\"\",0,Calc!BN92)","v":458782465.88852322},{"$f":"IF(BO$11=\"\",0,Calc!BO92)","v":568531339.68193555},{"$f":"IF(BP$11=\"\",0,Calc!BP92)","v":581122820.05431914},{"$f":"IF(BQ$11=\"\",0,Calc!BQ92)","v":504701307.6882726},{"$f":"IF(BR$11=\"\",0,Calc!BR92)","v":550877748.91740203},{"$f":"IF(BS$11=\"\",0,Calc!BS92)","v":676257791.39367914},{"$f":"IF(BT$11=\"\",0,Calc!BT92)","v":687207133.32086909},{"$f":"IF(BU$11=\"\",0,Calc!BU92)","v":572289303.64292169},{"$f":"IF(BV$11=\"\",0,Calc!BV92)","v":580171840.45534849},{"$f":"IF(BW$11=\"\",0,Calc!BW92)","v":746264549.76801085},{"$f":"IF(BX$11=\"\",0,Calc!BX92)","v":794329595.645666},{"$f":"IF(BY$11=\"\",0,Calc!BY92)","v":659273372.66039658},{"$f":"IF(BZ$11=\"\",0,Calc!BZ92)","v":669395262.41692686},{"$f":"IF(CA$11=\"\",0,Calc!CA92)","v":822081484.98900712},{"$f":"IF(CB$11=\"\",0,Calc!CB92)","v":831793449.2556994},{"$f":"IF(CC$11=\"\",0,Calc!CC92)","v":714309055.98582935},{"$f":"IF(CD$11=\"\",0,Calc!CD92)","v":766080080.43240476},{"$f":"IF(CE$11=\"\",0,Calc!CE92)","v":938174136.35900235},{"$f":"IF(CF$11=\"\",0,Calc!CF92)","v":950465783.47859943},{"$f":"IF(CG$11=\"\",0,Calc!CG92)","v":789970568.01854026},{"$f":"IF(CH$11=\"\",0,Calc!CH92)","v":798557155.40534627},{"$f":"IF(CI$11=\"\",0,Calc!CI92)","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$16","v":"Номерной фонд"},null,null,1,{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B17=Lists!$CU$24,SUMIFS($Z17:$CJ17,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z17:$CJ17))","v":8989146754.2782784},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA93)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB93)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC93)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD93)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE93)","v":744571.73297872359},{"$f":"IF(AF$11=\"\",0,Calc!AF93)","v":1582214.9325797874},{"$f":"IF(AG$11=\"\",0,Calc!AG93)","v":1605035.1369015959},{"$f":"IF(AH$11=\"\",0,Calc!AH93)","v":2539597.5842553191},{"$f":"IF(AI$11=\"\",0,Calc!AI93)","v":4081496.1175531913},{"$f":"IF(AJ$11=\"\",0,Calc!AJ93)","v":5212644.3676795214},{"$f":"IF(AK$11=\"\",0,Calc!AK93)","v":5607107.496682181},{"$f":"IF(AL$11=\"\",0,Calc!AL93)","v":7961410.2386968089},{"$f":"IF(AM$11=\"\",0,Calc!AM93)","v":12286801.875834575},{"$f":"IF(AN$11=\"\",0,Calc!AN93)","v":15233598.927928725},{"$f":"IF(AO$11=\"\",0,Calc!AO93)","v":14349142.458469149},{"$f":"IF(AP$11=\"\",0,Calc!AP93)","v":17631674.924816489},{"$f":"IF(AQ$11=\"\",0,Calc!AQ93)","v":25916853.174773939},{"$f":"IF(AR$11=\"\",0,Calc!AR93)","v":30960132.711486705},{"$f":"IF(AS$11=\"\",0,Calc!AS93)","v":28933065.862211972},{"$f":"IF(AT$11=\"\",0,Calc!AT93)","v":35118740.630107343},{"$f":"IF(AU$11=\"\",0,Calc!AU93)","v":48377856.990453988},{"$f":"IF(AV$11=\"\",0,Calc!AV93)","v":54919135.774897419},{"$f":"IF(AW$11=\"\",0,Calc!AW93)","v":50206911.306784227},{"$f":"IF(AX$11=\"\",0,Calc!AX93)","v":59050037.928361014},{"$f":"IF(AY$11=\"\",0,Calc!AY93)","v":80979897.484865859},{"$f":"IF(AZ$11=\"\",0,Calc!AZ93)","v":91415712.485346794},{"$f":"IF(BA$11=\"\",0,Calc!BA93)","v":80175412.438866556},{"$f":"IF(BB$11=\"\",0,Calc!BB93)","v":89158818.910536617},{"$f":"IF(BC$11=\"\",0,Calc!BC93)","v":118695445.66762368},{"$f":"IF(BD$11=\"\",0,Calc!BD93)","v":130295406.74538633},{"$f":"IF(BE$11=\"\",0,Calc!BE93)","v":115035183.21720883},{"$f":"IF(BF$11=\"\",0,Calc!BF93)","v":128954733.59737685},{"$f":"IF(BG$11=\"\",0,Calc!BG93)","v":166614347.83529934},{"$f":"IF(BH$11=\"\",0,Calc!BH93)","v":178185387.99050149},{"$f":"IF(BI$11=\"\",0,Calc!BI93)","v":155007171.2545931},{"$f":"IF(BJ$11=\"\",0,Calc!BJ93)","v":169502646.60301617},{"$f":"IF(BK$11=\"\",0,Calc!BK93)","v":221600786.96779457},{"$f":"IF(BL$11=\"\",0,Calc!BL93)","v":239348949.71494314},{"$f":"IF(BM$11=\"\",0,Calc!BM93)","v":203193612.88403493},{"$f":"IF(BN$11=\"\",0,Calc!BN93)","v":214565641.06792307},{"$f":"IF(BO$11=\"\",0,Calc!BO93)","v":260829447.39562076},{"$f":"IF(BP$11=\"\",0,Calc!BP93)","v":260829447.39562076},{"$f":"IF(BQ$11=\"\",0,Calc!BQ93)","v":227787453.62351984},{"$f":"IF(BR$11=\"\",0,Calc!BR93)","v":251163571.65352356},{"$f":"IF(BS$11=\"\",0,Calc!BS93)","v":304984337.00785005},{"$f":"IF(BT$11=\"\",0,Calc!BT93)","v":305477602.67810351},{"$f":"IF(BU$11=\"\",0,Calc!BU93)","v":251930873.80725116},{"$f":"IF(BV$11=\"\",0,Calc!BV93)","v":251930873.80725116},{"$f":"IF(BW$11=\"\",0,Calc!BW93)","v":327653365.68478906},{"$f":"IF(BX$11=\"\",0,Calc!BX93)","v":352107833.39705688},{"$f":"IF(BY$11=\"\",0,Calc!BY93)","v":289971156.9152233},{"$f":"IF(BZ$11=\"\",0,Calc!BZ93)","v":290537179.2718392},{"$f":"IF(CA$11=\"\",0,Calc!CA93)","v":353176986.73733139},{"$f":"IF(CB$11=\"\",0,Calc!CB93)","v":353176986.73733139},{"$f":"IF(CC$11=\"\",0,Calc!CC93)","v":305058098.49465185},{"$f":"IF(CD$11=\"\",0,Calc!CD93)","v":330629730.73909873},{"$f":"IF(CE$11=\"\",0,Calc!CE93)","v":401478958.7546199},{"$f":"IF(CF$11=\"\",0,Calc!CF93)","v":402120450.75878453},{"$f":"IF(CG$11=\"\",0,Calc!CG93)","v":331627607.19002157},{"$f":"IF(CH$11=\"\",0,Calc!CH93)","v":331627607.19002157},{"$f":"IF(CI$11=\"\",0,Calc!CI93)","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$17","v":"Food&Beverage"},null,null,{"$f":"L17+1","v":2},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B18=Lists!$CU$24,SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z18:$CJ18))","v":6541041760.3888884},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA94)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB94)","v":35376.677678571425},{"$f":"IF(AC$11=\"\",0,Calc!AC94)","v":56340.634821428568},{"$f":"IF(AD$11=\"\",0,Calc!AD94)","v":173880.14688000001},{"$f":"IF(AE$11=\"\",0,Calc!AE94)","v":694208.85656170209},{"$f":"IF(AF$11=\"\",0,Calc!AF94)","v":1270559.9376793313},{"$f":"IF(AG$11=\"\",0,Calc!AG94)","v":1256783.1192938297},{"$f":"IF(AH$11=\"\",0,Calc!AH94)","v":1981193.6314022553},{"$f":"IF(AI$11=\"\",0,Calc!AI94)","v":3116561.343497124},{"$f":"IF(AJ$11=\"\",0,Calc!AJ94)","v":4071849.5750084864},{"$f":"IF(AK$11=\"\",0,Calc!AK94)","v":4223285.1394779952},{"$f":"IF(AL$11=\"\",0,Calc!AL94)","v":5699487.0371799394},{"$f":"IF(AM$11=\"\",0,Calc!AM94)","v":8590579.786478145},{"$f":"IF(AN$11=\"\",0,Calc!AN94)","v":10633451.713536307},{"$f":"IF(AO$11=\"\",0,Calc!AO94)","v":9992510.4205760639},{"$f":"IF(AP$11=\"\",0,Calc!AP94)","v":12280698.090110118},{"$f":"IF(AQ$11=\"\",0,Calc!AQ94)","v":17690165.508188989},{"$f":"IF(AR$11=\"\",0,Calc!AR94)","v":20929083.279251069},{"$f":"IF(AS$11=\"\",0,Calc!AS94)","v":19538854.72344226},{"$f":"IF(AT$11=\"\",0,Calc!AT94)","v":23647622.330809597},{"$f":"IF(AU$11=\"\",0,Calc!AU94)","v":32302809.720888939},{"$f":"IF(AV$11=\"\",0,Calc!AV94)","v":36780467.529371515},{"$f":"IF(AW$11=\"\",0,Calc!AW94)","v":33428031.456916202},{"$f":"IF(AX$11=\"\",0,Calc!AX94)","v":38691685.576407976},{"$f":"IF(AY$11=\"\",0,Calc!AY94)","v":52574821.60218332},{"$f":"IF(AZ$11=\"\",0,Calc!AZ94)","v":59230820.845525093},{"$f":"IF(BA$11=\"\",0,Calc!BA94)","v":52139809.037816323},{"$f":"IF(BB$11=\"\",0,Calc!BB94)","v":58245604.482029855},{"$f":"IF(BC$11=\"\",0,Calc!BC94)","v":77185477.1354018},{"$f":"IF(BD$11=\"\",0,Calc!BD94)","v":84628524.943240941},{"$f":"IF(BE$11=\"\",0,Calc!BE94)","v":74960966.256657898},{"$f":"IF(BF$11=\"\",0,Calc!BF94)","v":84236351.530009359},{"$f":"IF(BG$11=\"\",0,Calc!BG94)","v":109051046.87385537},{"$f":"IF(BH$11=\"\",0,Calc!BH94)","v":117533141.64211079},{"$f":"IF(BI$11=\"\",0,Calc!BI94)","v":102568560.04934721},{"$f":"IF(BJ$11=\"\",0,Calc!BJ94)","v":112073877.8221302},{"$f":"IF(BK$11=\"\",0,Calc!BK94)","v":146472825.49537271},{"$f":"IF(BL$11=\"\",0,Calc!BL94)","v":158789110.56075621},{"$f":"IF(BM$11=\"\",0,Calc!BM94)","v":136053593.15564692},{"$f":"IF(BN$11=\"\",0,Calc!BN94)","v":145659048.39417389},{"$f":"IF(BO$11=\"\",0,Calc!BO94)","v":181745831.7780115},{"$f":"IF(BP$11=\"\",0,Calc!BP94)","v":187346346.86275017},{"$f":"IF(BQ$11=\"\",0,Calc!BQ94)","v":162525147.40484884},{"$f":"IF(BR$11=\"\",0,Calc!BR94)","v":176821546.58483055},{"$f":"IF(BS$11=\"\",0,Calc!BS94)","v":217979354.67057419},{"$f":"IF(BT$11=\"\",0,Calc!BT94)","v":222911516.53932303},{"$f":"IF(BU$11=\"\",0,Calc!BU94)","v":186733452.95436272},{"$f":"IF(BV$11=\"\",0,Calc!BV94)","v":190800378.07237113},{"$f":"IF(BW$11=\"\",0,Calc!BW94)","v":244666242.35317072},{"$f":"IF(BX$11=\"\",0,Calc!BX94)","v":259955985.09275985},{"$f":"IF(BY$11=\"\",0,Calc!BY94)","v":216812213.02013806},{"$f":"IF(BZ$11=\"\",0,Calc!BZ94)","v":221781127.26609826},{"$f":"IF(CA$11=\"\",0,Calc!CA94)","v":273391285.45279765},{"$f":"IF(CB$11=\"\",0,Calc!CB94)","v":277983996.54203415},{"$f":"IF(CC$11=\"\",0,Calc!CC94)","v":238373200.97037703},{"$f":"IF(CD$11=\"\",0,Calc!CD94)","v":254742543.22953549},{"$f":"IF(CE$11=\"\",0,Calc!CE94)","v":312940623.0934661},{"$f":"IF(CF$11=\"\",0,Calc!CF94)","v":318557937.91519099},{"$f":"IF(CG$11=\"\",0,Calc!CG94)","v":265976486.12264422},{"$f":"IF(CH$11=\"\",0,Calc!CH94)","v":270507478.40188813},{"$f":"IF(CI$11=\"\",0,Calc!CI94)","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$18","v":"Развлекат. услуги"},null,null,{"$f":"L18+1","v":3},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B19=Lists!$CU$24,SUMIFS($Z19:$CJ19,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z19:$CJ19))","v":4602069003.2723246},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA95)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB95)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC95)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD95)","v":49626.154285714292},{"$f":"IF(AE$11=\"\",0,Calc!AE95)","v":480673.07266869326},{"$f":"IF(AF$11=\"\",0,Calc!AF95)","v":944923.29156383011},{"$f":"IF(AG$11=\"\",0,Calc!AG95)","v":958675.28399316128},{"$f":"IF(AH$11=\"\",0,Calc!AH95)","v":1541817.8055683894},{"$f":"IF(AI$11=\"\",0,Calc!AI95)","v":2484663.3101981767},{"$f":"IF(AJ$11=\"\",0,Calc!AJ95)","v":3268405.384297797},{"$f":"IF(AK$11=\"\",0,Calc!AK95)","v":3266640.4574947581},{"$f":"IF(AL$11=\"\",0,Calc!AL95)","v":4226960.5187689979},{"$f":"IF(AM$11=\"\",0,Calc!AM95)","v":6294267.9314044751},{"$f":"IF(AN$11=\"\",0,Calc!AN95)","v":7680549.3382451776},{"$f":"IF(AO$11=\"\",0,Calc!AO95)","v":7123579.6837349273},{"$f":"IF(AP$11=\"\",0,Calc!AP95)","v":8644258.1009079032},{"$f":"IF(AQ$11=\"\",0,Calc!AQ95)","v":12562918.738372343},{"$f":"IF(AR$11=\"\",0,Calc!AR95)","v":14902121.834904257},{"$f":"IF(AS$11=\"\",0,Calc!AS95)","v":13919760.581488701},{"$f":"IF(AT$11=\"\",0,Calc!AT95)","v":16887042.888511136},{"$f":"IF(AU$11=\"\",0,Calc!AU95)","v":23158495.677187141},{"$f":"IF(AV$11=\"\",0,Calc!AV95)","v":26435112.142109942},{"$f":"IF(AW$11=\"\",0,Calc!AW95)","v":23622720.831051242},{"$f":"IF(AX$11=\"\",0,Calc!AX95)","v":26680206.167231593},{"$f":"IF(AY$11=\"\",0,Calc!AY95)","v":35864047.054641955},{"$f":"IF(AZ$11=\"\",0,Calc!AZ95)","v":39970357.714566879},{"$f":"IF(BA$11=\"\",0,Calc!BA95)","v":35012334.378700748},{"$f":"IF(BB$11=\"\",0,Calc!BB95)","v":38928950.906504393},{"$f":"IF(BC$11=\"\",0,Calc!BC95)","v":51761853.613576062},{"$f":"IF(BD$11=\"\",0,Calc!BD95)","v":56844113.385912605},{"$f":"IF(BE$11=\"\",0,Calc!BE95)","v":50441892.706525825},{"$f":"IF(BF$11=\"\",0,Calc!BF95)","v":56895468.667485341},{"$f":"IF(BG$11=\"\",0,Calc!BG95)","v":74161673.356447875},{"$f":"IF(BH$11=\"\",0,Calc!BH95)","v":80510392.911946177},{"$f":"IF(BI$11=\"\",0,Calc!BI95)","v":69924757.797197178},{"$f":"IF(BJ$11=\"\",0,Calc!BJ95)","v":75774667.114001483},{"$f":"IF(BK$11=\"\",0,Calc!BK95)","v":98746632.244704023},{"$f":"IF(BL$11=\"\",0,Calc!BL95)","v":106723374.47141556},{"$f":"IF(BM$11=\"\",0,Calc!BM95)","v":91615775.324789286},{"$f":"IF(BN$11=\"\",0,Calc!BN95)","v":98557776.426426277},{"$f":"IF(BO$11=\"\",0,Calc!BO95)","v":125956060.5083033},{"$f":"IF(BP$11=\"\",0,Calc!BP95)","v":132947025.79594821},{"$f":"IF(BQ$11=\"\",0,Calc!BQ95)","v":114388706.6599039},{"$f":"IF(BR$11=\"\",0,Calc!BR95)","v":122892630.67904793},{"$f":"IF(BS$11=\"\",0,Calc!BS95)","v":153294099.7152549},{"$f":"IF(BT$11=\"\",0,Calc!BT95)","v":158818014.10344255},{"$f":"IF(BU$11=\"\",0,Calc!BU95)","v":133624976.88130781},{"$f":"IF(BV$11=\"\",0,Calc!BV95)","v":137440588.57572627},{"$f":"IF(BW$11=\"\",0,Calc!BW95)","v":173944941.73005098},{"$f":"IF(BX$11=\"\",0,Calc!BX95)","v":182265777.15584934},{"$f":"IF(BY$11=\"\",0,Calc!BY95)","v":152490002.72503522},{"$f":"IF(BZ$11=\"\",0,Calc!BZ95)","v":157076955.87898937},{"$f":"IF(CA$11=\"\",0,Calc!CA95)","v":195513212.79887807},{"$f":"IF(CB$11=\"\",0,Calc!CB95)","v":200632465.9763338},{"$f":"IF(CC$11=\"\",0,Calc!CC95)","v":170877756.52080041},{"$f":"IF(CD$11=\"\",0,Calc!CD95)","v":180707806.46377048},{"$f":"IF(CE$11=\"\",0,Calc!CE95)","v":223754554.51091629},{"$f":"IF(CF$11=\"\",0,Calc!CF95)","v":229787394.80462393},{"$f":"IF(CG$11=\"\",0,Calc!CG95)","v":192366474.70587447},{"$f":"IF(CH$11=\"\",0,Calc!CH95)","v":196422069.81343663},{"$f":"IF(CI$11=\"\",0,Calc!CI95)","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":21}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"Items!$BO$17","v":"Себестоимость"},null,null,null,null,{"$f":"Prdction!$M$100","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B22=Lists!$CU$24,SUMIFS($Z22:$CJ22,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z22:$CJ22))","v":9477159567.6216946},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA190)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB190)","v":25995.972304687501},{"$f":"IF(AC$11=\"\",0,Calc!AC190)","v":45074.8828125},{"$f":"IF(AD$11=\"\",0,Calc!AD190)","v":299142.18547031248},{"$f":"IF(AE$11=\"\",0,Calc!AE190)","v":743792.98500000022},{"$f":"IF(AF$11=\"\",0,Calc!AF190)","v":1172111.8395093749},{"$f":"IF(AG$11=\"\",0,Calc!AG190)","v":1269797.8877156251},{"$f":"IF(AH$11=\"\",0,Calc!AH190)","v":2128738.2101437505},{"$f":"IF(AI$11=\"\",0,Calc!AI190)","v":3331843.1598937502},{"$f":"IF(AJ$11=\"\",0,Calc!AJ190)","v":4579386.7922859378},{"$f":"IF(AK$11=\"\",0,Calc!AK190)","v":5028328.5182625009},{"$f":"IF(AL$11=\"\",0,Calc!AL190)","v":6492866.7715640636},{"$f":"IF(AM$11=\"\",0,Calc!AM190)","v":9282819.9422891252},{"$f":"IF(AN$11=\"\",0,Calc!AN190)","v":11729666.421595406},{"$f":"IF(AO$11=\"\",0,Calc!AO190)","v":11990639.27371875},{"$f":"IF(AP$11=\"\",0,Calc!AP190)","v":14807519.739108093},{"$f":"IF(AQ$11=\"\",0,Calc!AQ190)","v":19738008.623696622},{"$f":"IF(AR$11=\"\",0,Calc!AR190)","v":23123531.335852548},{"$f":"IF(AS$11=\"\",0,Calc!AS190)","v":23157753.216255378},{"$f":"IF(AT$11=\"\",0,Calc!AT190)","v":27744401.832772769},{"$f":"IF(AU$11=\"\",0,Calc!AU190)","v":35541264.70568642},{"$f":"IF(AV$11=\"\",0,Calc!AV190)","v":40785807.385103971},{"$f":"IF(AW$11=\"\",0,Calc!AW190)","v":40359282.465030752},{"$f":"IF(AX$11=\"\",0,Calc!AX190)","v":46080605.025874309},{"$f":"IF(AY$11=\"\",0,Calc!AY190)","v":58019004.831333973},{"$f":"IF(AZ$11=\"\",0,Calc!AZ190)","v":66032679.89092949},{"$f":"IF(BA$11=\"\",0,Calc!BA190)","v":64399204.953045592},{"$f":"IF(BB$11=\"\",0,Calc!BB190)","v":72468359.122625083},{"$f":"IF(BC$11=\"\",0,Calc!BC190)","v":89065497.338067204},{"$f":"IF(BD$11=\"\",0,Calc!BD190)","v":98209145.209820732},{"$f":"IF(BE$11=\"\",0,Calc!BE190)","v":94865342.075397044},{"$f":"IF(BF$11=\"\",0,Calc!BF190)","v":106311873.38628545},{"$f":"IF(BG$11=\"\",0,Calc!BG190)","v":129356607.07084635},{"$f":"IF(BH$11=\"\",0,Calc!BH190)","v":141285442.48836923},{"$f":"IF(BI$11=\"\",0,Calc!BI190)","v":135470794.99307808},{"$f":"IF(BJ$11=\"\",0,Calc!BJ190)","v":148428662.07916445},{"$f":"IF(BK$11=\"\",0,Calc!BK190)","v":179996427.71293521},{"$f":"IF(BL$11=\"\",0,Calc!BL190)","v":197531810.29247302},{"$f":"IF(BM$11=\"\",0,Calc!BM190)","v":188418379.70347416},{"$f":"IF(BN$11=\"\",0,Calc!BN190)","v":204740069.03880492},{"$f":"IF(BO$11=\"\",0,Calc!BO190)","v":245022484.83519644},{"$f":"IF(BP$11=\"\",0,Calc!BP190)","v":262223573.50289559},{"$f":"IF(BQ$11=\"\",0,Calc!BQ190)","v":245293161.60142851},{"$f":"IF(BR$11=\"\",0,Calc!BR190)","v":260442653.36271012},{"$f":"IF(BS$11=\"\",0,Calc!BS190)","v":304121834.33912551},{"$f":"IF(BT$11=\"\",0,Calc!BT190)","v":316931100.71025914},{"$f":"IF(BU$11=\"\",0,Calc!BU190)","v":292735496.30019683},{"$f":"IF(BV$11=\"\",0,Calc!BV190)","v":305340478.86207348},{"$f":"IF(BW$11=\"\",0,Calc!BW190)","v":356409266.3325063},{"$f":"IF(BX$11=\"\",0,Calc!BX190)","v":374817995.12307686},{"$f":"IF(BY$11=\"\",0,Calc!BY190)","v":345662610.57900071},{"$f":"IF(BZ$11=\"\",0,Calc!BZ190)","v":358698204.05805802},{"$f":"IF(CA$11=\"\",0,Calc!CA190)","v":414656262.26863116},{"$f":"IF(CB$11=\"\",0,Calc!CB190)","v":428118234.9855656},{"$f":"IF(CC$11=\"\",0,Calc!CC190)","v":392008621.98556072},{"$f":"IF(CD$11=\"\",0,Calc!CD190)","v":409260729.84828007},{"$f":"IF(CE$11=\"\",0,Calc!CE190)","v":472872821.14892536},{"$f":"IF(CF$11=\"\",0,Calc!CF190)","v":486484078.76446247},{"$f":"IF(CG$11=\"\",0,Calc!CG190)","v":444140130.50849879},{"$f":"IF(CH$11=\"\",0,Calc!CH190)","v":457862149.14664912},{"$f":"IF(CI$11=\"\",0,Calc!CI190)","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$16","v":"Номерной фонд"},null,null,1,{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B23=Lists!$CU$24,SUMIFS($Z23:$CJ23,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z23:$CJ23))","v":4199482522.9659142},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA191)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB191)","v":11388.5968359375},{"$f":"IF(AC$11=\"\",0,Calc!AC191)","v":19945.701562500002},{"$f":"IF(AD$11=\"\",0,Calc!AD191)","v":131250.25463906251},{"$f":"IF(AE$11=\"\",0,Calc!AE191)","v":325784.27700000006},{"$f":"IF(AF$11=\"\",0,Calc!AF191)","v":513384.193771875},{"$f":"IF(AG$11=\"\",0,Calc!AG191)","v":560717.56375312502},{"$f":"IF(AH$11=\"\",0,Calc!AH191)","v":941481.01231875026},{"$f":"IF(AI$11=\"\",0,Calc!AI191)","v":1474387.4506687503},{"$f":"IF(AJ$11=\"\",0,Calc!AJ191)","v":2026490.8918546878},{"$f":"IF(AK$11=\"\",0,Calc!AK191)","v":2238678.2558250003},{"$f":"IF(AL$11=\"\",0,Calc!AL191)","v":2884982.8441078127},{"$f":"IF(AM$11=\"\",0,Calc!AM191)","v":4101161.0648846249},{"$f":"IF(AN$11=\"\",0,Calc!AN191)","v":5185884.8664055308},{"$f":"IF(AO$11=\"\",0,Calc!AO191)","v":5347765.4332499998},{"$f":"IF(AP$11=\"\",0,Calc!AP191)","v":6594570.2249232177},{"$f":"IF(AQ$11=\"\",0,Calc!AQ191)","v":8729472.636547124},{"$f":"IF(AR$11=\"\",0,Calc!AR191)","v":10221886.708449984},{"$f":"IF(AS$11=\"\",0,Calc!AS191)","v":10310133.048948001},{"$f":"IF(AT$11=\"\",0,Calc!AT191)","v":12336067.495434156},{"$f":"IF(AU$11=\"\",0,Calc!AU191)","v":15706606.153583867},{"$f":"IF(AV$11=\"\",0,Calc!AV191)","v":18024736.905952841},{"$f":"IF(AW$11=\"\",0,Calc!AW191)","v":17987724.657003153},{"$f":"IF(AX$11=\"\",0,Calc!AX191)","v":20503664.06198952},{"$f":"IF(AY$11=\"\",0,Calc!AY191)","v":25599214.387118578},{"$f":"IF(AZ$11=\"\",0,Calc!AZ191)","v":29154293.316793509},{"$f":"IF(BA$11=\"\",0,Calc!BA191)","v":28724153.046806175},{"$f":"IF(BB$11=\"\",0,Calc!BB191)","v":32291043.791587919},{"$f":"IF(BC$11=\"\",0,Calc!BC191)","v":39339512.9690134},{"$f":"IF(BD$11=\"\",0,Calc!BD191)","v":43356593.182098128},{"$f":"IF(BE$11=\"\",0,Calc!BE191)","v":42236901.272393353},{"$f":"IF(BF$11=\"\",0,Calc!BF191)","v":47284057.888280489},{"$f":"IF(BG$11=\"\",0,Calc!BG191)","v":57108591.59958481},{"$f":"IF(BH$11=\"\",0,Calc!BH191)","v":62374757.8633084},{"$f":"IF(BI$11=\"\",0,Calc!BI191)","v":60343673.57643947},{"$f":"IF(BJ$11=\"\",0,Calc!BJ191)","v":66022317.956919782},{"$f":"IF(BK$11=\"\",0,Calc!BK191)","v":79344202.671431363},{"$f":"IF(BL$11=\"\",0,Calc!BL191)","v":87126646.398118526},{"$f":"IF(BM$11=\"\",0,Calc!BM191)","v":83976037.710588604},{"$f":"IF(BN$11=\"\",0,Calc!BN191)","v":91181496.310380816},{"$f":"IF(BO$11=\"\",0,Calc!BO191)","v":108165684.7558769},{"$f":"IF(BP$11=\"\",0,Calc!BP191)","v":115693839.27843051},{"$f":"IF(BQ$11=\"\",0,Calc!BQ191)","v":109201280.48662975},{"$f":"IF(BR$11=\"\",0,Calc!BR191)","v":115865590.57970454},{"$f":"IF(BS$11=\"\",0,Calc!BS191)","v":134283607.46267372},{"$f":"IF(BT$11=\"\",0,Calc!BT191)","v":139931139.4733147},{"$f":"IF(BU$11=\"\",0,Calc!BU191)","v":130364603.9042252},{"$f":"IF(BV$11=\"\",0,Calc!BV191)","v":135837153.99021581},{"$f":"IF(BW$11=\"\",0,Calc!BW191)","v":157122018.4725945},{"$f":"IF(BX$11=\"\",0,Calc!BX191)","v":165321989.61310554},{"$f":"IF(BY$11=\"\",0,Calc!BY191)","v":154004154.28646007},{"$f":"IF(BZ$11=\"\",0,Calc!BZ191)","v":159751472.61973974},{"$f":"IF(CA$11=\"\",0,Calc!CA191)","v":183028183.94991153},{"$f":"IF(CB$11=\"\",0,Calc!CB191)","v":188857569.48230815},{"$f":"IF(CC$11=\"\",0,Calc!CC191)","v":174328867.53446859},{"$f":"IF(CD$11=\"\",0,Calc!CD191)","v":181902958.75473988},{"$f":"IF(CE$11=\"\",0,Calc!CE191)","v":208576488.85981753},{"$f":"IF(CF$11=\"\",0,Calc!CF191)","v":214569899.52561671},{"$f":"IF(CG$11=\"\",0,Calc!CG191)","v":197559868.10682803},{"$f":"IF(CH$11=\"\",0,Calc!CH191)","v":203474493.58868012},{"$f":"IF(CI$11=\"\",0,Calc!CI191)","v":0}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Номерной фонд"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B24=Lists!$CU$24,SUMIFS($Z24:$CJ24,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z24:$CJ24))","v":1739577673.5933418},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA192)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB192)","v":5112.1125000000002},{"$f":"IF(AC$11=\"\",0,Calc!AC192)","v":8141.5125000000007},{"$f":"IF(AD$11=\"\",0,Calc!AD192)","v":58103.892000000007},{"$f":"IF(AE$11=\"\",0,Calc!AE192)","v":146501.78400000001},{"$f":"IF(AF$11=\"\",0,Calc!AF192)","v":230885.72100000002},{"$f":"IF(AG$11=\"\",0,Calc!AG192)","v":233604.60749999998},{"$f":"IF(AH$11=\"\",0,Calc!AH192)","v":396576.4819500001},{"$f":"IF(AI$11=\"\",0,Calc!AI192)","v":624706.45875000011},{"$f":"IF(AJ$11=\"\",0,Calc!AJ192)","v":858435.0823125001},{"$f":"IF(AK$11=\"\",0,Calc!AK192)","v":886699.63676250004},{"$f":"IF(AL$11=\"\",0,Calc!AL192)","v":1157754.63375},{"$f":"IF(AM$11=\"\",0,Calc!AM192)","v":1719379.3914000001},{"$f":"IF(AN$11=\"\",0,Calc!AN192)","v":2180991.9603037499},{"$f":"IF(AO$11=\"\",0,Calc!AO192)","v":2090702.7002812496},{"$f":"IF(AP$11=\"\",0,Calc!AP192)","v":2617740.5620904993},{"$f":"IF(AQ$11=\"\",0,Calc!AQ192)","v":3694099.2595649995},{"$f":"IF(AR$11=\"\",0,Calc!AR192)","v":4319180.867219625},{"$f":"IF(AS$11=\"\",0,Calc!AS192)","v":4012950.6712226244},{"$f":"IF(AT$11=\"\",0,Calc!AT192)","v":4918272.2783726407},{"$f":"IF(AU$11=\"\",0,Calc!AU192)","v":6742709.5105269914},{"$f":"IF(AV$11=\"\",0,Calc!AV192)","v":7736049.9357050257},{"$f":"IF(AW$11=\"\",0,Calc!AW192)","v":7047643.9730202006},{"$f":"IF(AX$11=\"\",0,Calc!AX192)","v":8110128.4392909799},{"$f":"IF(AY$11=\"\",0,Calc!AY192)","v":10879834.865716325},{"$f":"IF(AZ$11=\"\",0,Calc!AZ192)","v":12418682.05143005},{"$f":"IF(BA$11=\"\",0,Calc!BA192)","v":11219562.932442352},{"$f":"IF(BB$11=\"\",0,Calc!BB192)","v":12746921.904003609},{"$f":"IF(BC$11=\"\",0,Calc!BC192)","v":16865504.090805776},{"$f":"IF(BD$11=\"\",0,Calc!BD192)","v":18557675.394570991},{"$f":"IF(BE$11=\"\",0,Calc!BE192)","v":16440289.410258343},{"$f":"IF(BF$11=\"\",0,Calc!BF192)","v":18786812.981300693},{"$f":"IF(BG$11=\"\",0,Calc!BG192)","v":24757641.710368905},{"$f":"IF(BH$11=\"\",0,Calc!BH192)","v":27041455.403683491},{"$f":"IF(BI$11=\"\",0,Calc!BI192)","v":23788195.000992976},{"$f":"IF(BJ$11=\"\",0,Calc!BJ192)","v":26202717.404085528},{"$f":"IF(BK$11=\"\",0,Calc!BK192)","v":34035384.707692504},{"$f":"IF(BL$11=\"\",0,Calc!BL192)","v":37461238.919543885},{"$f":"IF(BM$11=\"\",0,Calc!BM192)","v":33070283.029465504},{"$f":"IF(BN$11=\"\",0,Calc!BN192)","v":36195122.655243136},{"$f":"IF(BO$11=\"\",0,Calc!BO192)","v":46623432.856659792},{"$f":"IF(BP$11=\"\",0,Calc!BP192)","v":49812704.962295212},{"$f":"IF(BQ$11=\"\",0,Calc!BQ192)","v":42566228.871470757},{"$f":"IF(BR$11=\"\",0,Calc!BR192)","v":45907123.48870758},{"$f":"IF(BS$11=\"\",0,Calc!BS192)","v":58133079.68177741},{"$f":"IF(BT$11=\"\",0,Calc!BT192)","v":60613051.919672891},{"$f":"IF(BU$11=\"\",0,Calc!BU192)","v":51528133.527097695},{"$f":"IF(BV$11=\"\",0,Calc!BV192)","v":53831713.37342456},{"$f":"IF(BW$11=\"\",0,Calc!BW192)","v":67370242.755022675},{"$f":"IF(BX$11=\"\",0,Calc!BX192)","v":71075857.092158645},{"$f":"IF(BY$11=\"\",0,Calc!BY192)","v":60872557.378952481},{"$f":"IF(BZ$11=\"\",0,Calc!BZ192)","v":63396348.28124851},{"$f":"IF(CA$11=\"\",0,Calc!CA192)","v":79000735.365351498},{"$f":"IF(CB$11=\"\",0,Calc!CB192)","v":81436382.465642899},{"$f":"IF(CC$11=\"\",0,Calc!CC192)","v":68726989.615089968},{"$f":"IF(CD$11=\"\",0,Calc!CD192)","v":72759230.37241894},{"$f":"IF(CE$11=\"\",0,Calc!CE192)","v":91213811.453435853},{"$f":"IF(CF$11=\"\",0,Calc!CF192)","v":93878164.737132773},{"$f":"IF(CG$11=\"\",0,Calc!CG192)","v":79045486.433336169},{"$f":"IF(CH$11=\"\",0,Calc!CH192)","v":81522705.028817937},{"$f":"IF(CI$11=\"\",0,Calc!CI192)","v":0}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Номерной фонд"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B25=Lists!$CU$24,SUMIFS($Z25:$CJ25,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z25:$CJ25))","v":380533213.42595947},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA193)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB193)","v":1136.0250000000003},{"$f":"IF(AC$11=\"\",0,Calc!AC193)","v":1809.2250000000004},{"$f":"IF(AD$11=\"\",0,Calc!AD193)","v":12911.976000000002},{"$f":"IF(AE$11=\"\",0,Calc!AE193)","v":32555.952000000005},{"$f":"IF(AF$11=\"\",0,Calc!AF193)","v":51307.938000000009},{"$f":"IF(AG$11=\"\",0,Calc!AG193)","v":51912.135000000009},{"$f":"IF(AH$11=\"\",0,Calc!AH193)","v":86321.070000000022},{"$f":"IF(AI$11=\"\",0,Calc!AI193)","v":134780.25000000006},{"$f":"IF(AJ$11=\"\",0,Calc!AJ193)","v":185207.13750000007},{"$f":"IF(AK$11=\"\",0,Calc!AK193)","v":193724.52000000005},{"$f":"IF(AL$11=\"\",0,Calc!AL193)","v":257278.80750000002},{"$f":"IF(AM$11=\"\",0,Calc!AM193)","v":382084.30920000008},{"$f":"IF(AN$11=\"\",0,Calc!AN193)","v":476602.85145000002},{"$f":"IF(AO$11=\"\",0,Calc!AO193)","v":451068.54374999995},{"$f":"IF(AP$11=\"\",0,Calc!AP193)","v":564776.82030000002},{"$f":"IF(AQ$11=\"\",0,Calc!AQ193)","v":809437.6696560001},{"$f":"IF(AR$11=\"\",0,Calc!AR193)","v":959817.97049325006},{"$f":"IF(AS$11=\"\",0,Calc!AS193)","v":891766.81582725013},{"$f":"IF(AT$11=\"\",0,Calc!AT193)","v":1071570.5958540002},{"$f":"IF(AU$11=\"\",0,Calc!AU193)","v":1454737.7584740005},{"$f":"IF(AV$11=\"\",0,Calc!AV193)","v":1669050.6873150005},{"$f":"IF(AW$11=\"\",0,Calc!AW193)","v":1538334.9179104501},{"$f":"IF(AX$11=\"\",0,Calc!AX193)","v":1802250.7642868846},{"$f":"IF(AY$11=\"\",0,Calc!AY193)","v":2417741.0812702947},{"$f":"IF(AZ$11=\"\",0,Calc!AZ193)","v":2715061.8372637648},{"$f":"IF(BA$11=\"\",0,Calc!BA193)","v":2420617.6769023421},{"$f":"IF(BB$11=\"\",0,Calc!BB193)","v":2750144.9631075752},{"$f":"IF(BC$11=\"\",0,Calc!BC193)","v":3693358.6940944353},{"$f":"IF(BD$11=\"\",0,Calc!BD193)","v":4123927.8654602203},{"$f":"IF(BE$11=\"\",0,Calc!BE193)","v":3653397.6467240765},{"$f":"IF(BF$11=\"\",0,Calc!BF193)","v":4094175.8054138613},{"$f":"IF(BG$11=\"\",0,Calc!BG193)","v":5341454.5221939394},{"$f":"IF(BH$11=\"\",0,Calc!BH193)","v":5834186.7106113248},{"$f":"IF(BI$11=\"\",0,Calc!BI193)","v":5190812.0663596243},{"$f":"IF(BJ$11=\"\",0,Calc!BJ193)","v":5822826.0897967862},{"$f":"IF(BK$11=\"\",0,Calc!BK193)","v":7563418.823931668},{"$f":"IF(BL$11=\"\",0,Calc!BL193)","v":8191464.4800940622},{"$f":"IF(BM$11=\"\",0,Calc!BM193)","v":7134904.6449763784},{"$f":"IF(BN$11=\"\",0,Calc!BN193)","v":7809087.951508767},{"$f":"IF(BO$11=\"\",0,Calc!BO193)","v":10207282.07803496},{"$f":"IF(BP$11=\"\",0,Calc!BP193)","v":11069489.991621161},{"$f":"IF(BQ$11=\"\",0,Calc!BQ193)","v":9459161.9714379478},{"$f":"IF(BR$11=\"\",0,Calc!BR193)","v":10005835.767209297},{"$f":"IF(BS$11=\"\",0,Calc!BS193)","v":12542196.263598148},{"$f":"IF(BT$11=\"\",0,Calc!BT193)","v":13077249.605107421},{"$f":"IF(BU$11=\"\",0,Calc!BU193)","v":11238897.508828489},{"$f":"IF(BV$11=\"\",0,Calc!BV193)","v":11962602.971872125},{"$f":"IF(BW$11=\"\",0,Calc!BW193)","v":14971165.056671703},{"$f":"IF(BX$11=\"\",0,Calc!BX193)","v":15543941.618107645},{"$f":"IF(BY$11=\"\",0,Calc!BY193)","v":13133237.837961705},{"$f":"IF(BZ$11=\"\",0,Calc!BZ193)","v":13677745.044498065},{"$f":"IF(CA$11=\"\",0,Calc!CA193)","v":17288690.462621078},{"$f":"IF(CB$11=\"\",0,Calc!CB193)","v":18096973.881253984},{"$f":"IF(CC$11=\"\",0,Calc!CC193)","v":15272664.358908886},{"$f":"IF(CD$11=\"\",0,Calc!CD193)","v":15859826.001251251},{"$f":"IF(CE$11=\"\",0,Calc!CE193)","v":19679355.221884757},{"$f":"IF(CF$11=\"\",0,Calc!CF193)","v":20254188.724300489},{"$f":"IF(CG$11=\"\",0,Calc!CG193)","v":17239526.787493721},{"$f":"IF(CH$11=\"\",0,Calc!CH193)","v":18116156.673070654},{"$f":"IF(CI$11=\"\",0,Calc!CI193)","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Номерной фонд"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B26=Lists!$CU$24,SUMIFS($Z26:$CJ26,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z26:$CJ26))","v":188334449.55764222},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA194)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB194)","v":568.01250000000016},{"$f":"IF(AC$11=\"\",0,Calc!AC194)","v":904.61250000000018},{"$f":"IF(AD$11=\"\",0,Calc!AD194)","v":6455.9880000000012},{"$f":"IF(AE$11=\"\",0,Calc!AE194)","v":16277.976000000002},{"$f":"IF(AF$11=\"\",0,Calc!AF194)","v":25653.969000000005},{"$f":"IF(AG$11=\"\",0,Calc!AG194)","v":25956.067500000005},{"$f":"IF(AH$11=\"\",0,Calc!AH194)","v":43160.535000000011},{"$f":"IF(AI$11=\"\",0,Calc!AI194)","v":67390.125000000029},{"$f":"IF(AJ$11=\"\",0,Calc!AJ194)","v":92603.568750000035},{"$f":"IF(AK$11=\"\",0,Calc!AK194)","v":95652.603750000024},{"$f":"IF(AL$11=\"\",0,Calc!AL194)","v":124892.62500000003},{"$f":"IF(AM$11=\"\",0,Calc!AM194)","v":188505.03210000001},{"$f":"IF(AN$11=\"\",0,Calc!AN194)","v":238301.42572500001},{"$f":"IF(AO$11=\"\",0,Calc!AO194)","v":225534.27187499998},{"$f":"IF(AP$11=\"\",0,Calc!AP194)","v":282388.41015000001},{"$f":"IF(AQ$11=\"\",0,Calc!AQ194)","v":398500.45950000006},{"$f":"IF(AR$11=\"\",0,Calc!AR194)","v":465931.0536375001},{"$f":"IF(AS$11=\"\",0,Calc!AS194)","v":438123.85163250001},{"$f":"IF(AT$11=\"\",0,Calc!AT194)","v":535785.29792700009},{"$f":"IF(AU$11=\"\",0,Calc!AU194)","v":727368.87923700025},{"$f":"IF(AV$11=\"\",0,Calc!AV194)","v":834525.34365750023},{"$f":"IF(AW$11=\"\",0,Calc!AW194)","v":760263.64326000004},{"$f":"IF(AX$11=\"\",0,Calc!AX194)","v":874879.01178974973},{"$f":"IF(AY$11=\"\",0,Calc!AY194)","v":1191527.9859766797},{"$f":"IF(AZ$11=\"\",0,Calc!AZ194)","v":1357530.9186318824},{"$f":"IF(BA$11=\"\",0,Calc!BA194)","v":1210308.8384511711},{"$f":"IF(BB$11=\"\",0,Calc!BB194)","v":1375072.4815537876},{"$f":"IF(BC$11=\"\",0,Calc!BC194)","v":1819363.9795906991},{"$f":"IF(BD$11=\"\",0,Calc!BD194)","v":2001906.7308059328},{"$f":"IF(BE$11=\"\",0,Calc!BE194)","v":1793956.9888943792},{"$f":"IF(BF$11=\"\",0,Calc!BF194)","v":2047087.9027069306},{"$f":"IF(BG$11=\"\",0,Calc!BG194)","v":2670727.2610969697},{"$f":"IF(BH$11=\"\",0,Calc!BH194)","v":2917093.3553056624},{"$f":"IF(BI$11=\"\",0,Calc!BI194)","v":2566148.3280467074},{"$f":"IF(BJ$11=\"\",0,Calc!BJ194)","v":2826614.6066974686},{"$f":"IF(BK$11=\"\",0,Calc!BK194)","v":3726168.6788980151},{"$f":"IF(BL$11=\"\",0,Calc!BL194)","v":4095732.2400470311},{"$f":"IF(BM$11=\"\",0,Calc!BM194)","v":3567452.3224881892},{"$f":"IF(BN$11=\"\",0,Calc!BN194)","v":3904543.9757543835},{"$f":"IF(BO$11=\"\",0,Calc!BO194)","v":5029496.5325415097},{"$f":"IF(BP$11=\"\",0,Calc!BP194)","v":5373538.830884059},{"$f":"IF(BQ$11=\"\",0,Calc!BQ194)","v":4642519.3272684207},{"$f":"IF(BR$11=\"\",0,Calc!BR194)","v":5002917.8836046485},{"$f":"IF(BS$11=\"\",0,Calc!BS194)","v":6271098.1317990739},{"$f":"IF(BT$11=\"\",0,Calc!BT194)","v":6538624.8025537105},{"$f":"IF(BU$11=\"\",0,Calc!BU194)","v":5558590.4559975946},{"$f":"IF(BV$11=\"\",0,Calc!BV194)","v":5807088.8212971473},{"$f":"IF(BW$11=\"\",0,Calc!BW194)","v":7372228.1621135864},{"$f":"IF(BX$11=\"\",0,Calc!BX194)","v":7771970.8090538224},{"$f":"IF(BY$11=\"\",0,Calc!BY194)","v":6566618.9189808527},{"$f":"IF(BZ$11=\"\",0,Calc!BZ194)","v":6838872.5222490327},{"$f":"IF(CA$11=\"\",0,Calc!CA194)","v":8522193.6747952029},{"$f":"IF(CB$11=\"\",0,Calc!CB194)","v":8784938.77730776},{"$f":"IF(CC$11=\"\",0,Calc!CC194)","v":7494935.572650549},{"$f":"IF(CD$11=\"\",0,Calc!CD194)","v":7929913.0006256253},{"$f":"IF(CE$11=\"\",0,Calc!CE194)","v":9839677.6109423786},{"$f":"IF(CF$11=\"\",0,Calc!CF194)","v":10127094.362150244},{"$f":"IF(CG$11=\"\",0,Calc!CG194)","v":8527021.1902196519},{"$f":"IF(CH$11=\"\",0,Calc!CH194)","v":8794250.8121702205},{"$f":"IF(CI$11=\"\",0,Calc!CI194)","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Номерной фонд"},{"$f":"Items!$AQ$16","v":"ФОТ обслуживающего персонала"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B28=Lists!$CU$24,SUMIFS($Z28:$CJ28,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z28:$CJ28))","v":1454643989.5299771},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA196)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB196)","v":3517.2667968750002},{"$f":"IF(AC$11=\"\",0,Calc!AC196)","v":6992.578125},{"$f":"IF(AD$11=\"\",0,Calc!AD196)","v":41367.998953125003},{"$f":"IF(AE$11=\"\",0,Calc!AE196)","v":100345.05000000002},{"$f":"IF(AF$11=\"\",0,Calc!AF196)","v":158105.05059375},{"$f":"IF(AG$11=\"\",0,Calc!AG196)","v":191726.73365625},{"$f":"IF(AH$11=\"\",0,Calc!AH196)","v":319556.09643750003},{"$f":"IF(AI$11=\"\",0,Calc!AI196)","v":498085.08993750007},{"$f":"IF(AJ$11=\"\",0,Calc!AJ196)","v":684803.92560937523},{"$f":"IF(AK$11=\"\",0,Calc!AK196)","v":817385.76562500023},{"$f":"IF(AL$11=\"\",0,Calc!AL196)","v":1034659.0598906253},{"$f":"IF(AM$11=\"\",0,Calc!AM196)","v":1393224.8709112499},{"$f":"IF(AN$11=\"\",0,Calc!AN196)","v":1761529.7145590622},{"$f":"IF(AO$11=\"\",0,Calc!AO196)","v":1984969.1671875},{"$f":"IF(AP$11=\"\",0,Calc!AP196)","v":2407434.1787559371},{"$f":"IF(AQ$11=\"\",0,Calc!AQ196)","v":2944180.9598662499},{"$f":"IF(AR$11=\"\",0,Calc!AR196)","v":3443812.936230469},{"$f":"IF(AS$11=\"\",0,Calc!AS196)","v":3820993.6232812502},{"$f":"IF(AT$11=\"\",0,Calc!AT196)","v":4469568.7102157818},{"$f":"IF(AU$11=\"\",0,Calc!AU196)","v":5216761.542573751},{"$f":"IF(AV$11=\"\",0,Calc!AV196)","v":5988546.8763656262},{"$f":"IF(AW$11=\"\",0,Calc!AW196)","v":6647293.9406249998},{"$f":"IF(AX$11=\"\",0,Calc!AX196)","v":7474158.3435553117},{"$f":"IF(AY$11=\"\",0,Calc!AY196)","v":8546238.8108886741},{"$f":"IF(AZ$11=\"\",0,Calc!AZ196)","v":9740783.4688213933},{"$f":"IF(BA$11=\"\",0,Calc!BA196)","v":10672048.92231562},{"$f":"IF(BB$11=\"\",0,Calc!BB196)","v":11860695.72532534},{"$f":"IF(BC$11=\"\",0,Calc!BC196)","v":13047143.234248072},{"$f":"IF(BD$11=\"\",0,Calc!BD196)","v":14363910.14712383},{"$f":"IF(BE$11=\"\",0,Calc!BE196)","v":15653274.78962812},{"$f":"IF(BF$11=\"\",0,Calc!BF196)","v":17196908.614506926},{"$f":"IF(BG$11=\"\",0,Calc!BG196)","v":18722129.312249999},{"$f":"IF(BH$11=\"\",0,Calc!BH196)","v":20447709.533621479},{"$f":"IF(BI$11=\"\",0,Calc!BI196)","v":22152706.293107811},{"$f":"IF(BJ$11=\"\",0,Calc!BJ196)","v":23977046.043338459},{"$f":"IF(BK$11=\"\",0,Calc!BK196)","v":26168638.816083983},{"$f":"IF(BL$11=\"\",0,Calc!BL196)","v":28752469.814179651},{"$f":"IF(BM$11=\"\",0,Calc!BM196)","v":30925690.548968099},{"$f":"IF(BN$11=\"\",0,Calc!BN196)","v":33286724.406057328},{"$f":"IF(BO$11=\"\",0,Calc!BO196)","v":35619594.837415874},{"$f":"IF(BP$11=\"\",0,Calc!BP196)","v":38029311.918176979},{"$f":"IF(BQ$11=\"\",0,Calc!BQ196)","v":40410284.858809717},{"$f":"IF(BR$11=\"\",0,Calc!BR196)","v":42269010.338602312},{"$f":"IF(BS$11=\"\",0,Calc!BS196)","v":44105564.142691605},{"$f":"IF(BT$11=\"\",0,Calc!BT196)","v":45924779.343062043},{"$f":"IF(BU$11=\"\",0,Calc!BU196)","v":47722294.163308784},{"$f":"IF(BV$11=\"\",0,Calc!BV196)","v":49412114.479709215},{"$f":"IF(BW$11=\"\",0,Calc!BW196)","v":51852601.922143474},{"$f":"IF(BX$11=\"\",0,Calc!BX196)","v":54561707.764450327},{"$f":"IF(BY$11=\"\",0,Calc!BY196)","v":56485953.961973101},{"$f":"IF(BZ$11=\"\",0,Calc!BZ196)","v":58337312.901341639},{"$f":"IF(CA$11=\"\",0,Calc!CA196)","v":60166588.036264434},{"$f":"IF(CB$11=\"\",0,Calc!CB196)","v":61953287.967771925},{"$f":"IF(CC$11=\"\",0,Calc!CC196)","v":63718675.375245526},{"$f":"IF(CD$11=\"\",0,Calc!CD196)","v":65656914.908033893},{"$f":"IF(CE$11=\"\",0,Calc!CE196)","v":67572034.287349641},{"$f":"IF(CF$11=\"\",0,Calc!CF196)","v":69469578.232333213},{"$f":"IF(CG$11=\"\",0,Calc!CG196)","v":71344487.458291143},{"$f":"IF(CH$11=\"\",0,Calc!CH196)","v":73108754.672785625},{"$f":"IF(CI$11=\"\",0,Calc!CI196)","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Номерной фонд"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B29=Lists!$CU$24,SUMIFS($Z29:$CJ29,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z29:$CJ29))","v":436393196.85899311},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA197)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB197)","v":1055.1800390625001},{"$f":"IF(AC$11=\"\",0,Calc!AC197)","v":2097.7734375},{"$f":"IF(AD$11=\"\",0,Calc!AD197)","v":12410.3996859375},{"$f":"IF(AE$11=\"\",0,Calc!AE197)","v":30103.515000000003},{"$f":"IF(AF$11=\"\",0,Calc!AF197)","v":47431.515178124995},{"$f":"IF(AG$11=\"\",0,Calc!AG197)","v":57518.020096875},{"$f":"IF(AH$11=\"\",0,Calc!AH197)","v":95866.828931250013},{"$f":"IF(AI$11=\"\",0,Calc!AI197)","v":149425.52698125},{"$f":"IF(AJ$11=\"\",0,Calc!AJ197)","v":205441.17768281256},{"$f":"IF(AK$11=\"\",0,Calc!AK197)","v":245215.72968750005},{"$f":"IF(AL$11=\"\",0,Calc!AL197)","v":310397.71796718758},{"$f":"IF(AM$11=\"\",0,Calc!AM197)","v":417967.46127337497},{"$f":"IF(AN$11=\"\",0,Calc!AN197)","v":528458.91436771862},{"$f":"IF(AO$11=\"\",0,Calc!AO197)","v":595490.75015624997},{"$f":"IF(AP$11=\"\",0,Calc!AP197)","v":722230.25362678117},{"$f":"IF(AQ$11=\"\",0,Calc!AQ197)","v":883254.28795987496},{"$f":"IF(AR$11=\"\",0,Calc!AR197)","v":1033143.8808691406},{"$f":"IF(AS$11=\"\",0,Calc!AS197)","v":1146298.086984375},{"$f":"IF(AT$11=\"\",0,Calc!AT197)","v":1340870.6130647345},{"$f":"IF(AU$11=\"\",0,Calc!AU197)","v":1565028.4627721251},{"$f":"IF(AV$11=\"\",0,Calc!AV197)","v":1796564.0629096879},{"$f":"IF(AW$11=\"\",0,Calc!AW197)","v":1994188.1821874999},{"$f":"IF(AX$11=\"\",0,Calc!AX197)","v":2242247.5030665933},{"$f":"IF(AY$11=\"\",0,Calc!AY197)","v":2563871.643266602},{"$f":"IF(AZ$11=\"\",0,Calc!AZ197)","v":2922235.040646418},{"$f":"IF(BA$11=\"\",0,Calc!BA197)","v":3201614.6766946861},{"$f":"IF(BB$11=\"\",0,Calc!BB197)","v":3558208.7175976019},{"$f":"IF(BC$11=\"\",0,Calc!BC197)","v":3914142.9702744214},{"$f":"IF(BD$11=\"\",0,Calc!BD197)","v":4309173.0441371491},{"$f":"IF(BE$11=\"\",0,Calc!BE197)","v":4695982.4368884359},{"$f":"IF(BF$11=\"\",0,Calc!BF197)","v":5159072.5843520779},{"$f":"IF(BG$11=\"\",0,Calc!BG197)","v":5616638.7936749998},{"$f":"IF(BH$11=\"\",0,Calc!BH197)","v":6134312.8600864438},{"$f":"IF(BI$11=\"\",0,Calc!BI197)","v":6645811.8879323434},{"$f":"IF(BJ$11=\"\",0,Calc!BJ197)","v":7193113.8130015377},{"$f":"IF(BK$11=\"\",0,Calc!BK197)","v":7850591.644825194},{"$f":"IF(BL$11=\"\",0,Calc!BL197)","v":8625740.9442538954},{"$f":"IF(BM$11=\"\",0,Calc!BM197)","v":9277707.1646904293},{"$f":"IF(BN$11=\"\",0,Calc!BN197)","v":9986017.3218171988},{"$f":"IF(BO$11=\"\",0,Calc!BO197)","v":10685878.451224761},{"$f":"IF(BP$11=\"\",0,Calc!BP197)","v":11408793.575453093},{"$f":"IF(BQ$11=\"\",0,Calc!BQ197)","v":12123085.457642915},{"$f":"IF(BR$11=\"\",0,Calc!BR197)","v":12680703.101580692},{"$f":"IF(BS$11=\"\",0,Calc!BS197)","v":13231669.242807481},{"$f":"IF(BT$11=\"\",0,Calc!BT197)","v":13777433.802918613},{"$f":"IF(BU$11=\"\",0,Calc!BU197)","v":14316688.248992635},{"$f":"IF(BV$11=\"\",0,Calc!BV197)","v":14823634.343912764},{"$f":"IF(BW$11=\"\",0,Calc!BW197)","v":15555780.576643042},{"$f":"IF(BX$11=\"\",0,Calc!BX197)","v":16368512.329335097},{"$f":"IF(BY$11=\"\",0,Calc!BY197)","v":16945786.188591931},{"$f":"IF(BZ$11=\"\",0,Calc!BZ197)","v":17501193.870402493},{"$f":"IF(CA$11=\"\",0,Calc!CA197)","v":18049976.410879329},{"$f":"IF(CB$11=\"\",0,Calc!CB197)","v":18585986.390331578},{"$f":"IF(CC$11=\"\",0,Calc!CC197)","v":19115602.612573657},{"$f":"IF(CD$11=\"\",0,Calc!CD197)","v":19697074.472410168},{"$f":"IF(CE$11=\"\",0,Calc!CE197)","v":20271610.286204893},{"$f":"IF(CF$11=\"\",0,Calc!CF197)","v":20840873.469699964},{"$f":"IF(CG$11=\"\",0,Calc!CG197)","v":21403346.237487342},{"$f":"IF(CH$11=\"\",0,Calc!CH197)","v":21932626.401835687},{"$f":"IF(CI$11=\"\",0,Calc!CI197)","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$17","v":"Food&Beverage"},null,null,{"$f":"L23+1","v":2},{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B30=Lists!$CU$24,SUMIFS($Z30:$CJ30,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z30:$CJ30))","v":3980674273.2231207},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA198)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB198)","v":10941.264843750001},{"$f":"IF(AC$11=\"\",0,Calc!AC198)","v":18897.806250000001},{"$f":"IF(AD$11=\"\",0,Calc!AD198)","v":125830.43465625001},{"$f":"IF(AE$11=\"\",0,Calc!AE198)","v":313073.74800000008},{"$f":"IF(AF$11=\"\",0,Calc!AF198)","v":493361.65968750004},{"$f":"IF(AG$11=\"\",0,Calc!AG198)","v":532799.51681250008},{"$f":"IF(AH$11=\"\",0,Calc!AH198)","v":893921.19412500027},{"$f":"IF(AI$11=\"\",0,Calc!AI198)","v":1399689.919125},{"$f":"IF(AJ$11=\"\",0,Calc!AJ198)","v":1923757.9979062499},{"$f":"IF(AK$11=\"\",0,Calc!AK198)","v":2108729.0874375002},{"$f":"IF(AL$11=\"\",0,Calc!AL198)","v":2728014.8987812507},{"$f":"IF(AM$11=\"\",0,Calc!AM198)","v":3901195.2333825002},{"$f":"IF(AN$11=\"\",0,Calc!AN198)","v":4924989.9853143757},{"$f":"IF(AO$11=\"\",0,Calc!AO198)","v":5021074.20796875},{"$f":"IF(AP$11=\"\",0,Calc!AP198)","v":6204316.7571243756},{"$f":"IF(AQ$11=\"\",0,Calc!AQ198)","v":8301941.5537755005},{"$f":"IF(AR$11=\"\",0,Calc!AR198)","v":9736657.1929963119},{"$f":"IF(AS$11=\"\",0,Calc!AS198)","v":9706992.0777573753},{"$f":"IF(AT$11=\"\",0,Calc!AT198)","v":11624995.887738865},{"$f":"IF(AU$11=\"\",0,Calc!AU198)","v":14938778.214260552},{"$f":"IF(AV$11=\"\",0,Calc!AV198)","v":17143008.567436129},{"$f":"IF(AW$11=\"\",0,Calc!AW198)","v":16916963.5506276},{"$f":"IF(AX$11=\"\",0,Calc!AX198)","v":19349512.670223288},{"$f":"IF(AY$11=\"\",0,Calc!AY198)","v":24399544.257721275},{"$f":"IF(AZ$11=\"\",0,Calc!AZ198)","v":27739666.918789316},{"$f":"IF(BA$11=\"\",0,Calc!BA198)","v":26966196.500168316},{"$f":"IF(BB$11=\"\",0,Calc!BB198)","v":30357483.683633354},{"$f":"IF(BC$11=\"\",0,Calc!BC198)","v":37480372.25778047},{"$f":"IF(BD$11=\"\",0,Calc!BD198)","v":41376122.194153838},{"$f":"IF(BE$11=\"\",0,Calc!BE198)","v":39766542.091135144},{"$f":"IF(BF$11=\"\",0,Calc!BF198)","v":44538862.935288034},{"$f":"IF(BG$11=\"\",0,Calc!BG198)","v":54393638.907346368},{"$f":"IF(BH$11=\"\",0,Calc!BH198)","v":59409715.555305742},{"$f":"IF(BI$11=\"\",0,Calc!BI198)","v":56796247.507776603},{"$f":"IF(BJ$11=\"\",0,Calc!BJ198)","v":62334638.854961},{"$f":"IF(BK$11=\"\",0,Calc!BK198)","v":75728521.47508949},{"$f":"IF(BL$11=\"\",0,Calc!BL198)","v":83012785.405423626},{"$f":"IF(BM$11=\"\",0,Calc!BM198)","v":78922371.379114836},{"$f":"IF(BN$11=\"\",0,Calc!BN198)","v":85785643.598457888},{"$f":"IF(BO$11=\"\",0,Calc!BO198)","v":103131283.73679501},{"$f":"IF(BP$11=\"\",0,Calc!BP198)","v":110504804.59634896},{"$f":"IF(BQ$11=\"\",0,Calc!BQ198)","v":102834768.55575404},{"$f":"IF(BR$11=\"\",0,Calc!BR198)","v":109099140.41161363},{"$f":"IF(BS$11=\"\",0,Calc!BS198)","v":127873841.08651969},{"$f":"IF(BT$11=\"\",0,Calc!BT198)","v":133262965.64570944},{"$f":"IF(BU$11=\"\",0,Calc!BU198)","v":122738289.54516633},{"$f":"IF(BV$11=\"\",0,Calc!BV198)","v":128224192.21265911},{"$f":"IF(BW$11=\"\",0,Calc!BW198)","v":149953674.78959563},{"$f":"IF(BX$11=\"\",0,Calc!BX198)","v":157516366.56916735},{"$f":"IF(BY$11=\"\",0,Calc!BY198)","v":144807744.96689716},{"$f":"IF(BZ$11=\"\",0,Calc!BZ198)","v":150292090.0438264},{"$f":"IF(CA$11=\"\",0,Calc!CA198)","v":174535424.40356165},{"$f":"IF(CB$11=\"\",0,Calc!CB198)","v":180427084.066203},{"$f":"IF(CC$11=\"\",0,Calc!CC198)","v":164418314.00325549},{"$f":"IF(CD$11=\"\",0,Calc!CD198)","v":171502110.41068059},{"$f":"IF(CE$11=\"\",0,Calc!CE198)","v":198912804.43883321},{"$f":"IF(CF$11=\"\",0,Calc!CF198)","v":204642324.85724464},{"$f":"IF(CG$11=\"\",0,Calc!CG198)","v":186308777.98888433},{"$f":"IF(CH$11=\"\",0,Calc!CH198)","v":192360473.94602853},{"$f":"IF(CI$11=\"\",0,Calc!CI198)","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Food&Beverage"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B31=Lists!$CU$24,SUMIFS($Z31:$CJ31,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z31:$CJ31))","v":1534921476.7000077},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA199)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB199)","v":4510.6875},{"$f":"IF(AC$11=\"\",0,Calc!AC199)","v":7183.6875},{"$f":"IF(AD$11=\"\",0,Calc!AD199)","v":51268.14},{"$f":"IF(AE$11=\"\",0,Calc!AE199)","v":129266.28000000001},{"$f":"IF(AF$11=\"\",0,Calc!AF199)","v":203722.69500000001},{"$f":"IF(AG$11=\"\",0,Calc!AG199)","v":206121.71249999999},{"$f":"IF(AH$11=\"\",0,Calc!AH199)","v":349920.42525000009},{"$f":"IF(AI$11=\"\",0,Calc!AI199)","v":551211.58125000005},{"$f":"IF(AJ$11=\"\",0,Calc!AJ199)","v":757442.71968750015},{"$f":"IF(AK$11=\"\",0,Calc!AK199)","v":782382.03243750019},{"$f":"IF(AL$11=\"\",0,Calc!AL199)","v":1021548.2062500002},{"$f":"IF(AM$11=\"\",0,Calc!AM199)","v":1517099.4630000002},{"$f":"IF(AN$11=\"\",0,Calc!AN199)","v":1924404.6708562502},{"$f":"IF(AO$11=\"\",0,Calc!AO199)","v":1844737.67671875},{"$f":"IF(AP$11=\"\",0,Calc!AP199)","v":2309771.0841974998},{"$f":"IF(AQ$11=\"\",0,Calc!AQ199)","v":3259499.3466749997},{"$f":"IF(AR$11=\"\",0,Calc!AR199)","v":3811041.9416643749},{"$f":"IF(AS$11=\"\",0,Calc!AS199)","v":3540838.8275493747},{"$f":"IF(AT$11=\"\",0,Calc!AT199)","v":4339652.0103288013},{"$f":"IF(AU$11=\"\",0,Calc!AU199)","v":5949449.568112052},{"$f":"IF(AV$11=\"\",0,Calc!AV199)","v":6825926.4138573771},{"$f":"IF(AW$11=\"\",0,Calc!AW199)","v":6218509.3879590016},{"$f":"IF(AX$11=\"\",0,Calc!AX199)","v":7155995.6817273367},{"$f":"IF(AY$11=\"\",0,Calc!AY199)","v":9599854.2932791114},{"$f":"IF(AZ$11=\"\",0,Calc!AZ199)","v":10957660.633614752},{"$f":"IF(BA$11=\"\",0,Calc!BA199)","v":9899614.3521550186},{"$f":"IF(BB$11=\"\",0,Calc!BB199)","v":11247284.032944361},{"$f":"IF(BC$11=\"\",0,Calc!BC199)","v":14881327.138946274},{"$f":"IF(BD$11=\"\",0,Calc!BD199)","v":16374419.465797935},{"$f":"IF(BE$11=\"\",0,Calc!BE199)","v":14506137.714933831},{"$f":"IF(BF$11=\"\",0,Calc!BF199)","v":16576599.689382967},{"$f":"IF(BG$11=\"\",0,Calc!BG199)","v":21844977.979737271},{"$f":"IF(BH$11=\"\",0,Calc!BH199)","v":23860107.709132489},{"$f":"IF(BI$11=\"\",0,Calc!BI199)","v":20989583.824405573},{"$f":"IF(BJ$11=\"\",0,Calc!BJ199)","v":23120044.768310767},{"$f":"IF(BK$11=\"\",0,Calc!BK199)","v":30031221.800905149},{"$f":"IF(BL$11=\"\",0,Calc!BL199)","v":33054034.340774026},{"$f":"IF(BM$11=\"\",0,Calc!BM199)","v":29179661.496587224},{"$f":"IF(BN$11=\"\",0,Calc!BN199)","v":31936872.931096889},{"$f":"IF(BO$11=\"\",0,Calc!BO199)","v":41138323.108817466},{"$f":"IF(BP$11=\"\",0,Calc!BP199)","v":43952386.73143696},{"$f":"IF(BQ$11=\"\",0,Calc!BQ199)","v":37558437.239533022},{"$f":"IF(BR$11=\"\",0,Calc!BR199)","v":40506285.431212574},{"$f":"IF(BS$11=\"\",0,Calc!BS199)","v":51293893.836862423},{"$f":"IF(BT$11=\"\",0,Calc!BT199)","v":53482104.635005496},{"$f":"IF(BU$11=\"\",0,Calc!BU199)","v":45466000.170968562},{"$f":"IF(BV$11=\"\",0,Calc!BV199)","v":47498570.623609908},{"$f":"IF(BW$11=\"\",0,Calc!BW199)","v":59444331.842667051},{"$f":"IF(BX$11=\"\",0,Calc!BX199)","v":62713991.551904678},{"$f":"IF(BY$11=\"\",0,Calc!BY199)","v":53711080.040252186},{"$f":"IF(BZ$11=\"\",0,Calc!BZ199)","v":55937954.365807526},{"$f":"IF(CA$11=\"\",0,Calc!CA199)","v":69706531.204721913},{"$f":"IF(CB$11=\"\",0,Calc!CB199)","v":71855631.587331995},{"$f":"IF(CC$11=\"\",0,Calc!CC199)","v":60641461.425079398},{"$f":"IF(CD$11=\"\",0,Calc!CD199)","v":64199320.916840263},{"$f":"IF(CE$11=\"\",0,Calc!CE199)","v":80482774.811855182},{"$f":"IF(CF$11=\"\",0,Calc!CF199)","v":82833674.76805833},{"$f":"IF(CG$11=\"\",0,Calc!CG199)","v":69746017.441178977},{"$f":"IF(CH$11=\"\",0,Calc!CH199)","v":71931798.554839343},{"$f":"IF(CI$11=\"\",0,Calc!CI199)","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Food&Beverage"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B32=Lists!$CU$24,SUMIFS($Z32:$CJ32,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z32:$CJ32))","v":805835040.19614935},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA200)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB200)","v":2405.6999999999998},{"$f":"IF(AC$11=\"\",0,Calc!AC200)","v":3831.2999999999997},{"$f":"IF(AD$11=\"\",0,Calc!AD200)","v":27343.008000000002},{"$f":"IF(AE$11=\"\",0,Calc!AE200)","v":68942.016000000018},{"$f":"IF(AF$11=\"\",0,Calc!AF200)","v":108652.10400000002},{"$f":"IF(AG$11=\"\",0,Calc!AG200)","v":109931.58000000002},{"$f":"IF(AH$11=\"\",0,Calc!AH200)","v":182797.56000000006},{"$f":"IF(AI$11=\"\",0,Calc!AI200)","v":285417.00000000006},{"$f":"IF(AJ$11=\"\",0,Calc!AJ200)","v":392203.35000000003},{"$f":"IF(AK$11=\"\",0,Calc!AK200)","v":410240.16000000003},{"$f":"IF(AL$11=\"\",0,Calc!AL200)","v":544825.71000000008},{"$f":"IF(AM$11=\"\",0,Calc!AM200)","v":809119.71360000013},{"$f":"IF(AN$11=\"\",0,Calc!AN200)","v":1009276.6266000003},{"$f":"IF(AO$11=\"\",0,Calc!AO200)","v":955203.97500000021},{"$f":"IF(AP$11=\"\",0,Calc!AP200)","v":1195997.9724000001},{"$f":"IF(AQ$11=\"\",0,Calc!AQ200)","v":1714103.3004480002},{"$f":"IF(AR$11=\"\",0,Calc!AR200)","v":2032555.7022210001},{"$f":"IF(AS$11=\"\",0,Calc!AS200)","v":1888447.3746930002},{"$f":"IF(AT$11=\"\",0,Calc!AT200)","v":2269208.3206320005},{"$f":"IF(AU$11=\"\",0,Calc!AU200)","v":3080621.1355920006},{"$f":"IF(AV$11=\"\",0,Calc!AV200)","v":3534460.2790199998},{"$f":"IF(AW$11=\"\",0,Calc!AW200)","v":3257650.4143985999},{"$f":"IF(AX$11=\"\",0,Calc!AX200)","v":3816531.0302545801},{"$f":"IF(AY$11=\"\",0,Calc!AY200)","v":5119922.2897488596},{"$f":"IF(AZ$11=\"\",0,Calc!AZ200)","v":5749542.7142056199},{"$f":"IF(BA$11=\"\",0,Calc!BA200)","v":5126013.9040284902},{"$f":"IF(BB$11=\"\",0,Calc!BB200)","v":5823836.3924631001},{"$f":"IF(BC$11=\"\",0,Calc!BC200)","v":7821230.175729393},{"$f":"IF(BD$11=\"\",0,Calc!BD200)","v":8733023.7150922325},{"$f":"IF(BE$11=\"\",0,Calc!BE200)","v":7736606.7812980451},{"$f":"IF(BF$11=\"\",0,Calc!BF200)","v":8670019.3526411206},{"$f":"IF(BG$11=\"\",0,Calc!BG200)","v":11311315.458763637},{"$f":"IF(BH$11=\"\",0,Calc!BH200)","v":12354748.328353398},{"$f":"IF(BI$11=\"\",0,Calc!BI200)","v":10992307.90523215},{"$f":"IF(BJ$11=\"\",0,Calc!BJ200)","v":12330690.543099077},{"$f":"IF(BK$11=\"\",0,Calc!BK200)","v":16016651.627149414},{"$f":"IF(BL$11=\"\",0,Calc!BL200)","v":17346630.663728606},{"$f":"IF(BM$11=\"\",0,Calc!BM200)","v":15109209.836420566},{"$f":"IF(BN$11=\"\",0,Calc!BN200)","v":16536892.132606803},{"$f":"IF(BO$11=\"\",0,Calc!BO200)","v":21615420.871132854},{"$f":"IF(BP$11=\"\",0,Calc!BP200)","v":23441272.923433051},{"$f":"IF(BQ$11=\"\",0,Calc!BQ200)","v":20031166.527750947},{"$f":"IF(BR$11=\"\",0,Calc!BR200)","v":21188828.683502037},{"$f":"IF(BS$11=\"\",0,Calc!BS200)","v":26559945.028796073},{"$f":"IF(BT$11=\"\",0,Calc!BT200)","v":27692999.163756888},{"$f":"IF(BU$11=\"\",0,Calc!BU200)","v":23800018.253989737},{"$f":"IF(BV$11=\"\",0,Calc!BV200)","v":25332570.999258619},{"$f":"IF(BW$11=\"\",0,Calc!BW200)","v":31703643.64942243},{"$f":"IF(BX$11=\"\",0,Calc!BX200)","v":32916582.25011031},{"$f":"IF(BY$11=\"\",0,Calc!BY200)","v":27811562.480389491},{"$f":"IF(BZ$11=\"\",0,Calc!BZ200)","v":28964636.56481944},{"$f":"IF(CA$11=\"\",0,Calc!CA200)","v":36611344.509079933},{"$f":"IF(CB$11=\"\",0,Calc!CB200)","v":38323003.51324372},{"$f":"IF(CC$11=\"\",0,Calc!CC200)","v":32342112.760042343},{"$f":"IF(CD$11=\"\",0,Calc!CD200)","v":33585513.88500265},{"$f":"IF(CE$11=\"\",0,Calc!CE200)","v":41673928.705167726},{"$f":"IF(CF$11=\"\",0,Calc!CF200)","v":42891223.180871621},{"$f":"IF(CG$11=\"\",0,Calc!CG200)","v":36507233.197045512},{"$f":"IF(CH$11=\"\",0,Calc!CH200)","v":38363625.895914316},{"$f":"IF(CI$11=\"\",0,Calc!CI200)","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Food&Beverage"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B33=Lists!$CU$24,SUMIFS($Z33:$CJ33,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z33:$CJ33))","v":99706473.295222372},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA201)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB201)","v":300.71249999999998},{"$f":"IF(AC$11=\"\",0,Calc!AC201)","v":478.91249999999997},{"$f":"IF(AD$11=\"\",0,Calc!AD201)","v":3417.8760000000002},{"$f":"IF(AE$11=\"\",0,Calc!AE201)","v":8617.7520000000022},{"$f":"IF(AF$11=\"\",0,Calc!AF201)","v":13581.513000000003},{"$f":"IF(AG$11=\"\",0,Calc!AG201)","v":13741.447500000002},{"$f":"IF(AH$11=\"\",0,Calc!AH201)","v":22849.695000000007},{"$f":"IF(AI$11=\"\",0,Calc!AI201)","v":35677.125000000007},{"$f":"IF(AJ$11=\"\",0,Calc!AJ201)","v":49025.418750000004},{"$f":"IF(AK$11=\"\",0,Calc!AK201)","v":50639.613750000004},{"$f":"IF(AL$11=\"\",0,Calc!AL201)","v":66119.625000000015},{"$f":"IF(AM$11=\"\",0,Calc!AM201)","v":99796.781700000021},{"$f":"IF(AN$11=\"\",0,Calc!AN201)","v":126159.57832500004},{"$f":"IF(AO$11=\"\",0,Calc!AO201)","v":119400.49687500003},{"$f":"IF(AP$11=\"\",0,Calc!AP201)","v":149499.74655000001},{"$f":"IF(AQ$11=\"\",0,Calc!AQ201)","v":210970.83150000003},{"$f":"IF(AR$11=\"\",0,Calc!AR201)","v":246669.38133750006},{"$f":"IF(AS$11=\"\",0,Calc!AS201)","v":231947.92145250001},{"$f":"IF(AT$11=\"\",0,Calc!AT201)","v":283651.04007900006},{"$f":"IF(AU$11=\"\",0,Calc!AU201)","v":385077.64194900007},{"$f":"IF(AV$11=\"\",0,Calc!AV201)","v":441807.53487749997},{"$f":"IF(AW$11=\"\",0,Calc!AW201)","v":402492.51702000003},{"$f":"IF(AX$11=\"\",0,Calc!AX201)","v":463171.24153574987},{"$f":"IF(AY$11=\"\",0,Calc!AY201)","v":630808.93375235994},{"$f":"IF(AZ$11=\"\",0,Calc!AZ201)","v":718692.83927570248},{"$f":"IF(BA$11=\"\",0,Calc!BA201)","v":640751.73800356127},{"$f":"IF(BB$11=\"\",0,Calc!BB201)","v":727979.54905788752},{"$f":"IF(BC$11=\"\",0,Calc!BC201)","v":963192.69507742883},{"$f":"IF(BD$11=\"\",0,Calc!BD201)","v":1059832.9751325527},{"$f":"IF(BE$11=\"\",0,Calc!BE201)","v":949741.93529702432},{"$f":"IF(BF$11=\"\",0,Calc!BF201)","v":1083752.4190801401},{"$f":"IF(BG$11=\"\",0,Calc!BG201)","v":1413914.4323454546},{"$f":"IF(BH$11=\"\",0,Calc!BH201)","v":1544343.5410441747},{"$f":"IF(BI$11=\"\",0,Calc!BI201)","v":1358549.114848257},{"$f":"IF(BJ$11=\"\",0,Calc!BJ201)","v":1496443.0270751307},{"$f":"IF(BK$11=\"\",0,Calc!BK201)","v":1972677.5358871846},{"$f":"IF(BL$11=\"\",0,Calc!BL201)","v":2168328.8329660757},{"$f":"IF(BM$11=\"\",0,Calc!BM201)","v":1888651.2295525707},{"$f":"IF(BN$11=\"\",0,Calc!BN201)","v":2067111.5165758503},{"$f":"IF(BO$11=\"\",0,Calc!BO201)","v":2662674.6348749171},{"$f":"IF(BP$11=\"\",0,Calc!BP201)","v":2844814.6751739136},{"$f":"IF(BQ$11=\"\",0,Calc!BQ201)","v":2457804.3497303408},{"$f":"IF(BR$11=\"\",0,Calc!BR201)","v":2648603.5854377546},{"$f":"IF(BS$11=\"\",0,Calc!BS201)","v":3319993.1285995091},{"$f":"IF(BT$11=\"\",0,Calc!BT201)","v":3461624.895469611},{"$f":"IF(BU$11=\"\",0,Calc!BU201)","v":2942783.1825869614},{"$f":"IF(BV$11=\"\",0,Calc!BV201)","v":3074341.1406867253},{"$f":"IF(BW$11=\"\",0,Calc!BW201)","v":3902944.3211189583},{"$f":"IF(BX$11=\"\",0,Calc!BX201)","v":4114572.7812637887},{"$f":"IF(BY$11=\"\",0,Calc!BY201)","v":3476445.3100486863},{"$f":"IF(BZ$11=\"\",0,Calc!BZ201)","v":3620579.57060243},{"$f":"IF(CA$11=\"\",0,Calc!CA201)","v":4511749.5925386362},{"$f":"IF(CB$11=\"\",0,Calc!CB201)","v":4650849.9409276377},{"$f":"IF(CC$11=\"\",0,Calc!CC201)","v":3967907.0678738202},{"$f":"IF(CD$11=\"\",0,Calc!CD201)","v":4198189.2356253313},{"$f":"IF(CE$11=\"\",0,Calc!CE201)","v":5209241.0881459657},{"$f":"IF(CF$11=\"\",0,Calc!CF201)","v":5361402.8976089526},{"$f":"IF(CG$11=\"\",0,Calc!CG201)","v":4514305.3359986385},{"$f":"IF(CH$11=\"\",0,Calc!CH201)","v":4655779.8417371744},{"$f":"IF(CI$11=\"\",0,Calc!CI201)","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Food&Beverage"},{"$f":"Items!$AQ$16","v":"ФОТ обслуживающего персонала"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B35=Lists!$CU$24,SUMIFS($Z35:$CJ35,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z35:$CJ35))","v":1184777910.0244155},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA203)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB203)","v":2864.7421875000005},{"$f":"IF(AC$11=\"\",0,Calc!AC203)","v":5695.3125000000009},{"$f":"IF(AD$11=\"\",0,Calc!AD203)","v":33693.392812500002},{"$f":"IF(AE$11=\"\",0,Calc!AE203)","v":81729.000000000015},{"$f":"IF(AF$11=\"\",0,Calc!AF203)","v":128773.34437500004},{"$f":"IF(AG$11=\"\",0,Calc!AG203)","v":156157.52062500006},{"$f":"IF(AH$11=\"\",0,Calc!AH203)","v":260271.93375000003},{"$f":"IF(AI$11=\"\",0,Calc!AI203)","v":405680.16375000001},{"$f":"IF(AJ$11=\"\",0,Calc!AJ203)","v":557758.85343749996},{"$f":"IF(AK$11=\"\",0,Calc!AK203)","v":665744.06250000012},{"$f":"IF(AL$11=\"\",0,Calc!AL203)","v":842708.73656250013},{"$f":"IF(AM$11=\"\",0,Calc!AM203)","v":1134753.288525},{"$f":"IF(AN$11=\"\",0,Calc!AN203)","v":1434730.0842562502},{"$f":"IF(AO$11=\"\",0,Calc!AO203)","v":1616716.96875},{"$f":"IF(AP$11=\"\",0,Calc!AP203)","v":1960806.1184437498},{"$f":"IF(AQ$11=\"\",0,Calc!AQ203)","v":2397975.442425},{"$f":"IF(AR$11=\"\",0,Calc!AR203)","v":2804915.5136718755},{"$f":"IF(AS$11=\"\",0,Calc!AS203)","v":3112121.5031249998},{"$f":"IF(AT$11=\"\",0,Calc!AT203)","v":3640372.7051531253},{"$f":"IF(AU$11=\"\",0,Calc!AU203)","v":4248946.0527750012},{"$f":"IF(AV$11=\"\",0,Calc!AV203)","v":4877549.4920625007},{"$f":"IF(AW$11=\"\",0,Calc!AW203)","v":5414085.5625},{"$f":"IF(AX$11=\"\",0,Calc!AX203)","v":6087549.7820812492},{"$f":"IF(AY$11=\"\",0,Calc!AY203)","v":6960737.493031498},{"$f":"IF(AZ$11=\"\",0,Calc!AZ203)","v":7933669.7936101845},{"$f":"IF(BA$11=\"\",0,Calc!BA203)","v":8692166.5430624969},{"$f":"IF(BB$11=\"\",0,Calc!BB203)","v":9660295.1608984657},{"$f":"IF(BC$11=\"\",0,Calc!BC203)","v":10626632.498482594},{"$f":"IF(BD$11=\"\",0,Calc!BD203)","v":11699112.337023936},{"$f":"IF(BE$11=\"\",0,Calc!BE203)","v":12749273.584312495},{"$f":"IF(BF$11=\"\",0,Calc!BF203)","v":14006531.90321831},{"$f":"IF(BG$11=\"\",0,Calc!BG203)","v":15248793.105000004},{"$f":"IF(BH$11=\"\",0,Calc!BH203)","v":16654243.059058221},{"$f":"IF(BI$11=\"\",0,Calc!BI203)","v":18042928.202531252},{"$f":"IF(BJ$11=\"\",0,Calc!BJ203)","v":19528815.78190463},{"$f":"IF(BK$11=\"\",0,Calc!BK203)","v":21313823.47011365},{"$f":"IF(BL$11=\"\",0,Calc!BL203)","v":23418301.206119176},{"$f":"IF(BM$11=\"\",0,Calc!BM203)","v":25188345.243503433},{"$f":"IF(BN$11=\"\",0,Calc!BN203)","v":27111359.244752578},{"$f":"IF(BO$11=\"\",0,Calc!BO203)","v":29011434.709207505},{"$f":"IF(BP$11=\"\",0,Calc!BP203)","v":30974100.204850037},{"$f":"IF(BQ$11=\"\",0,Calc!BQ203)","v":32913354.183645938},{"$f":"IF(BR$11=\"\",0,Calc!BR203)","v":34427248.239585593},{"$f":"IF(BS$11=\"\",0,Calc!BS203)","v":35923083.917124376},{"$f":"IF(BT$11=\"\",0,Calc!BT203)","v":37404797.654982664},{"$f":"IF(BU$11=\"\",0,Calc!BU203)","v":38868836.875093125},{"$f":"IF(BV$11=\"\",0,Calc!BV203)","v":40245161.114695281},{"$f":"IF(BW$11=\"\",0,Calc!BW203)","v":42232888.443374768},{"$f":"IF(BX$11=\"\",0,Calc!BX203)","v":44439399.989145055},{"$f":"IF(BY$11=\"\",0,Calc!BY203)","v":46006659.335543692},{"$f":"IF(BZ$11=\"\",0,Calc!BZ203)","v":47514553.494305402},{"$f":"IF(CA$11=\"\",0,Calc!CA203)","v":49004460.844016269},{"$f":"IF(CB$11=\"\",0,Calc!CB203)","v":50459691.557461277},{"$f":"IF(CC$11=\"\",0,Calc!CC203)","v":51897563.654046111},{"$f":"IF(CD$11=\"\",0,Calc!CD203)","v":53476220.28708642},{"$f":"IF(CE$11=\"\",0,Calc!CE203)","v":55036046.025895633},{"$f":"IF(CF$11=\"\",0,Calc!CF203)","v":56581556.931312121},{"$f":"IF(CG$11=\"\",0,Calc!CG203)","v":58108632.318970151},{"$f":"IF(CH$11=\"\",0,Calc!CH203)","v":59545592.041182838},{"$f":"IF(CI$11=\"\",0,Calc!CI203)","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Food&Beverage"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B36=Lists!$CU$24,SUMIFS($Z36:$CJ36,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z36:$CJ36))","v":355433373.00732481},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA204)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB204)","v":859.42265625000016},{"$f":"IF(AC$11=\"\",0,Calc!AC204)","v":1708.5937500000002},{"$f":"IF(AD$11=\"\",0,Calc!AD204)","v":10108.01784375},{"$f":"IF(AE$11=\"\",0,Calc!AE204)","v":24518.700000000004},{"$f":"IF(AF$11=\"\",0,Calc!AF204)","v":38632.003312500012},{"$f":"IF(AG$11=\"\",0,Calc!AG204)","v":46847.256187500017},{"$f":"IF(AH$11=\"\",0,Calc!AH204)","v":78081.580125000008},{"$f":"IF(AI$11=\"\",0,Calc!AI204)","v":121704.04912499999},{"$f":"IF(AJ$11=\"\",0,Calc!AJ204)","v":167327.65603124999},{"$f":"IF(AK$11=\"\",0,Calc!AK204)","v":199723.21875000003},{"$f":"IF(AL$11=\"\",0,Calc!AL204)","v":252812.62096875004},{"$f":"IF(AM$11=\"\",0,Calc!AM204)","v":340425.98655749997},{"$f":"IF(AN$11=\"\",0,Calc!AN204)","v":430419.02527687507},{"$f":"IF(AO$11=\"\",0,Calc!AO204)","v":485015.09062499995},{"$f":"IF(AP$11=\"\",0,Calc!AP204)","v":588241.83553312498},{"$f":"IF(AQ$11=\"\",0,Calc!AQ204)","v":719392.63272749993},{"$f":"IF(AR$11=\"\",0,Calc!AR204)","v":841474.65410156257},{"$f":"IF(AS$11=\"\",0,Calc!AS204)","v":933636.45093749987},{"$f":"IF(AT$11=\"\",0,Calc!AT204)","v":1092111.8115459376},{"$f":"IF(AU$11=\"\",0,Calc!AU204)","v":1274683.8158325003},{"$f":"IF(AV$11=\"\",0,Calc!AV204)","v":1463264.8476187501},{"$f":"IF(AW$11=\"\",0,Calc!AW204)","v":1624225.66875},{"$f":"IF(AX$11=\"\",0,Calc!AX204)","v":1826264.9346243746},{"$f":"IF(AY$11=\"\",0,Calc!AY204)","v":2088221.2479094493},{"$f":"IF(AZ$11=\"\",0,Calc!AZ204)","v":2380100.9380830554},{"$f":"IF(BA$11=\"\",0,Calc!BA204)","v":2607649.9629187491},{"$f":"IF(BB$11=\"\",0,Calc!BB204)","v":2898088.5482695396},{"$f":"IF(BC$11=\"\",0,Calc!BC204)","v":3187989.7495447784},{"$f":"IF(BD$11=\"\",0,Calc!BD204)","v":3509733.7011071807},{"$f":"IF(BE$11=\"\",0,Calc!BE204)","v":3824782.0752937482},{"$f":"IF(BF$11=\"\",0,Calc!BF204)","v":4201959.5709654931},{"$f":"IF(BG$11=\"\",0,Calc!BG204)","v":4574637.9315000009},{"$f":"IF(BH$11=\"\",0,Calc!BH204)","v":4996272.9177174661},{"$f":"IF(BI$11=\"\",0,Calc!BI204)","v":5412878.4607593752},{"$f":"IF(BJ$11=\"\",0,Calc!BJ204)","v":5858644.7345713889},{"$f":"IF(BK$11=\"\",0,Calc!BK204)","v":6394147.041034095},{"$f":"IF(BL$11=\"\",0,Calc!BL204)","v":7025490.3618357526},{"$f":"IF(BM$11=\"\",0,Calc!BM204)","v":7556503.5730510298},{"$f":"IF(BN$11=\"\",0,Calc!BN204)","v":8133407.7734257728},{"$f":"IF(BO$11=\"\",0,Calc!BO204)","v":8703430.4127622508},{"$f":"IF(BP$11=\"\",0,Calc!BP204)","v":9292230.0614550114},{"$f":"IF(BQ$11=\"\",0,Calc!BQ204)","v":9874006.2550937813},{"$f":"IF(BR$11=\"\",0,Calc!BR204)","v":10328174.471875677},{"$f":"IF(BS$11=\"\",0,Calc!BS204)","v":10776925.175137313},{"$f":"IF(BT$11=\"\",0,Calc!BT204)","v":11221439.296494799},{"$f":"IF(BU$11=\"\",0,Calc!BU204)","v":11660651.062527938},{"$f":"IF(BV$11=\"\",0,Calc!BV204)","v":12073548.334408583},{"$f":"IF(BW$11=\"\",0,Calc!BW204)","v":12669866.533012429},{"$f":"IF(BX$11=\"\",0,Calc!BX204)","v":13331819.996743517},{"$f":"IF(BY$11=\"\",0,Calc!BY204)","v":13801997.800663108},{"$f":"IF(BZ$11=\"\",0,Calc!BZ204)","v":14254366.04829162},{"$f":"IF(CA$11=\"\",0,Calc!CA204)","v":14701338.25320488},{"$f":"IF(CB$11=\"\",0,Calc!CB204)","v":15137907.467238382},{"$f":"IF(CC$11=\"\",0,Calc!CC204)","v":15569269.096213832},{"$f":"IF(CD$11=\"\",0,Calc!CD204)","v":16042866.086125925},{"$f":"IF(CE$11=\"\",0,Calc!CE204)","v":16510813.807768689},{"$f":"IF(CF$11=\"\",0,Calc!CF204)","v":16974467.079393636},{"$f":"IF(CG$11=\"\",0,Calc!CG204)","v":17432589.695691045},{"$f":"IF(CH$11=\"\",0,Calc!CH204)","v":17863677.612354852},{"$f":"IF(CI$11=\"\",0,Calc!CI204)","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$18","v":"Развлекат. услуги"},null,null,{"$f":"L30+1","v":3},{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B37=Lists!$CU$24,SUMIFS($Z37:$CJ37,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z37:$CJ37))","v":1297002771.432663},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA205)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB205)","v":3666.1106250000003},{"$f":"IF(AC$11=\"\",0,Calc!AC205)","v":6231.375},{"$f":"IF(AD$11=\"\",0,Calc!AD205)","v":42061.496175000007},{"$f":"IF(AE$11=\"\",0,Calc!AE205)","v":104934.96000000004},{"$f":"IF(AF$11=\"\",0,Calc!AF205)","v":165365.98605000004},{"$f":"IF(AG$11=\"\",0,Calc!AG205)","v":176280.80715000001},{"$f":"IF(AH$11=\"\",0,Calc!AH205)","v":293336.00370000006},{"$f":"IF(AI$11=\"\",0,Calc!AI205)","v":457765.79010000004},{"$f":"IF(AJ$11=\"\",0,Calc!AJ205)","v":629137.90252500004},{"$f":"IF(AK$11=\"\",0,Calc!AK205)","v":680921.17500000016},{"$f":"IF(AL$11=\"\",0,Calc!AL205)","v":879869.02867500007},{"$f":"IF(AM$11=\"\",0,Calc!AM205)","v":1280463.644022},{"$f":"IF(AN$11=\"\",0,Calc!AN205)","v":1618791.5698755002},{"$f":"IF(AO$11=\"\",0,Calc!AO205)","v":1621799.6325000003},{"$f":"IF(AP$11=\"\",0,Calc!AP205)","v":2008632.7570605001},{"$f":"IF(AQ$11=\"\",0,Calc!AQ205)","v":2706594.4333740002},{"$f":"IF(AR$11=\"\",0,Calc!AR205)","v":3164987.4344062507},{"$f":"IF(AS$11=\"\",0,Calc!AS205)","v":3140628.0895500006},{"$f":"IF(AT$11=\"\",0,Calc!AT205)","v":3783338.4495997508},{"$f":"IF(AU$11=\"\",0,Calc!AU205)","v":4895880.3378420006},{"$f":"IF(AV$11=\"\",0,Calc!AV205)","v":5618061.9117150018},{"$f":"IF(AW$11=\"\",0,Calc!AW205)","v":5454594.2574000005},{"$f":"IF(AX$11=\"\",0,Calc!AX205)","v":6227428.2936614994},{"$f":"IF(AY$11=\"\",0,Calc!AY205)","v":8020246.1864941195},{"$f":"IF(AZ$11=\"\",0,Calc!AZ205)","v":9138719.6553466637},{"$f":"IF(BA$11=\"\",0,Calc!BA205)","v":8708855.4060710985},{"$f":"IF(BB$11=\"\",0,Calc!BB205)","v":9819831.6474038027},{"$f":"IF(BC$11=\"\",0,Calc!BC205)","v":12245612.111273335},{"$f":"IF(BD$11=\"\",0,Calc!BD205)","v":13476429.833568767},{"$f":"IF(BE$11=\"\",0,Calc!BE205)","v":12861898.711868551},{"$f":"IF(BF$11=\"\",0,Calc!BF205)","v":14488952.562716926},{"$f":"IF(BG$11=\"\",0,Calc!BG205)","v":17854376.563915156},{"$f":"IF(BH$11=\"\",0,Calc!BH205)","v":19500969.069755066},{"$f":"IF(BI$11=\"\",0,Calc!BI205)","v":18330873.908862006},{"$f":"IF(BJ$11=\"\",0,Calc!BJ205)","v":20071705.267283656},{"$f":"IF(BK$11=\"\",0,Calc!BK205)","v":24923703.566414371},{"$f":"IF(BL$11=\"\",0,Calc!BL205)","v":27392378.488930877},{"$f":"IF(BM$11=\"\",0,Calc!BM205)","v":25519970.613770708},{"$f":"IF(BN$11=\"\",0,Calc!BN205)","v":27772929.129966233},{"$f":"IF(BO$11=\"\",0,Calc!BO205)","v":33725516.342524529},{"$f":"IF(BP$11=\"\",0,Calc!BP205)","v":36024929.628116131},{"$f":"IF(BQ$11=\"\",0,Calc!BQ205)","v":33257112.559044734},{"$f":"IF(BR$11=\"\",0,Calc!BR205)","v":35477922.371391937},{"$f":"IF(BS$11=\"\",0,Calc!BS205)","v":41964385.789932095},{"$f":"IF(BT$11=\"\",0,Calc!BT205)","v":43736995.591234982},{"$f":"IF(BU$11=\"\",0,Calc!BU205)","v":39632602.850805283},{"$f":"IF(BV$11=\"\",0,Calc!BV205)","v":41279132.65919859},{"$f":"IF(BW$11=\"\",0,Calc!BW205)","v":49333573.070316218},{"$f":"IF(BX$11=\"\",0,Calc!BX205)","v":51979638.940803967},{"$f":"IF(BY$11=\"\",0,Calc!BY205)","v":46850711.325643472},{"$f":"IF(BZ$11=\"\",0,Calc!BZ205)","v":48654641.394491926},{"$f":"IF(CA$11=\"\",0,Calc!CA205)","v":57092653.915157974},{"$f":"IF(CB$11=\"\",0,Calc!CB205)","v":58833581.437054478},{"$f":"IF(CC$11=\"\",0,Calc!CC205)","v":53261440.447836623},{"$f":"IF(CD$11=\"\",0,Calc!CD205)","v":55855660.682859585},{"$f":"IF(CE$11=\"\",0,Calc!CE205)","v":65383527.850274637},{"$f":"IF(CF$11=\"\",0,Calc!CF205)","v":67271854.381601125},{"$f":"IF(CG$11=\"\",0,Calc!CG205)","v":60271484.412786454},{"$f":"IF(CH$11=\"\",0,Calc!CH205)","v":62027181.611940503},{"$f":"IF(CI$11=\"\",0,Calc!CI205)","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Развлекат. услуги"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B38=Lists!$CU$24,SUMIFS($Z38:$CJ38,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z38:$CJ38))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA206)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB206)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC206)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD206)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE206)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF206)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG206)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH206)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI206)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ206)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK206)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL206)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM206)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN206)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO206)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP206)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ206)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR206)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS206)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT206)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU206)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV206)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW206)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX206)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY206)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ206)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA206)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB206)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC206)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD206)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE206)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF206)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG206)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH206)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI206)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ206)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK206)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL206)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM206)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN206)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO206)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP206)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ206)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR206)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS206)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT206)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU206)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV206)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW206)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX206)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY206)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ206)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA206)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB206)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC206)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD206)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE206)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF206)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG206)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH206)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI206)","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Развлекат. услуги"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B39=Lists!$CU$24,SUMIFS($Z39:$CJ39,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z39:$CJ39))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA207)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB207)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC207)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD207)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE207)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF207)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG207)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH207)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI207)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ207)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK207)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL207)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM207)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN207)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO207)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP207)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ207)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR207)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS207)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT207)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU207)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV207)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW207)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX207)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY207)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ207)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA207)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB207)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC207)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD207)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE207)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF207)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG207)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH207)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI207)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ207)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK207)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL207)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM207)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN207)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO207)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP207)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ207)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR207)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS207)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT207)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU207)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV207)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW207)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX207)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY207)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ207)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA207)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB207)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC207)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD207)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE207)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF207)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG207)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH207)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI207)","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Развлекат. услуги"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B40=Lists!$CU$24,SUMIFS($Z40:$CJ40,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z40:$CJ40))","v":886279762.62419891},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA208)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB208)","v":2673},{"$f":"IF(AC$11=\"\",0,Calc!AC208)","v":4257},{"$f":"IF(AD$11=\"\",0,Calc!AD208)","v":30381.120000000003},{"$f":"IF(AE$11=\"\",0,Calc!AE208)","v":76602.24000000002},{"$f":"IF(AF$11=\"\",0,Calc!AF208)","v":120724.56000000003},{"$f":"IF(AG$11=\"\",0,Calc!AG208)","v":122146.20000000001},{"$f":"IF(AH$11=\"\",0,Calc!AH208)","v":203108.40000000005},{"$f":"IF(AI$11=\"\",0,Calc!AI208)","v":317130},{"$f":"IF(AJ$11=\"\",0,Calc!AJ208)","v":435781.50000000006},{"$f":"IF(AK$11=\"\",0,Calc!AK208)","v":450129.90000000014},{"$f":"IF(AL$11=\"\",0,Calc!AL208)","v":587730},{"$f":"IF(AM$11=\"\",0,Calc!AM208)","v":887082.50400000007},{"$f":"IF(AN$11=\"\",0,Calc!AN208)","v":1121418.4740000002},{"$f":"IF(AO$11=\"\",0,Calc!AO208)","v":1061337.75},{"$f":"IF(AP$11=\"\",0,Calc!AP208)","v":1328886.6359999999},{"$f":"IF(AQ$11=\"\",0,Calc!AQ208)","v":1875296.2800000003},{"$f":"IF(AR$11=\"\",0,Calc!AR208)","v":2192616.7230000002},{"$f":"IF(AS$11=\"\",0,Calc!AS208)","v":2061759.3018000002},{"$f":"IF(AT$11=\"\",0,Calc!AT208)","v":2521342.5784800006},{"$f":"IF(AU$11=\"\",0,Calc!AU208)","v":3422912.3728800006},{"$f":"IF(AV$11=\"\",0,Calc!AV208)","v":3927178.0878000008},{"$f":"IF(AW$11=\"\",0,Calc!AW208)","v":3577711.2623999999},{"$f":"IF(AX$11=\"\",0,Calc!AX208)","v":4117077.7025399995},{"$f":"IF(AY$11=\"\",0,Calc!AY208)","v":5607190.5222431989},{"$f":"IF(AZ$11=\"\",0,Calc!AZ208)","v":6388380.7935617995},{"$f":"IF(BA$11=\"\",0,Calc!BA208)","v":5695571.0044760993},{"$f":"IF(BB$11=\"\",0,Calc!BB208)","v":6470929.3249590006},{"$f":"IF(BC$11=\"\",0,Calc!BC208)","v":8561712.845132703},{"$f":"IF(BD$11=\"\",0,Calc!BD208)","v":9420737.5567338001},{"$f":"IF(BE$11=\"\",0,Calc!BE208)","v":8442150.5359735508},{"$f":"IF(BF$11=\"\",0,Calc!BF208)","v":9633354.8362679109},{"$f":"IF(BG$11=\"\",0,Calc!BG208)","v":12568128.287515154},{"$f":"IF(BH$11=\"\",0,Calc!BH208)","v":13727498.142614884},{"$f":"IF(BI$11=\"\",0,Calc!BI208)","v":12075992.131984506},{"$f":"IF(BJ$11=\"\",0,Calc!BJ208)","v":13301715.796223383},{"$f":"IF(BK$11=\"\",0,Calc!BK208)","v":17534911.430108305},{"$f":"IF(BL$11=\"\",0,Calc!BL208)","v":19274034.070809562},{"$f":"IF(BM$11=\"\",0,Calc!BM208)","v":16788010.929356184},{"$f":"IF(BN$11=\"\",0,Calc!BN208)","v":18374324.591785338},{"$f":"IF(BO$11=\"\",0,Calc!BO208)","v":23668218.976665929},{"$f":"IF(BP$11=\"\",0,Calc!BP208)","v":25287241.557101455},{"$f":"IF(BQ$11=\"\",0,Calc!BQ208)","v":21847149.775380809},{"$f":"IF(BR$11=\"\",0,Calc!BR208)","v":23543142.981668931},{"$f":"IF(BS$11=\"\",0,Calc!BS208)","v":29511050.031995639},{"$f":"IF(BT$11=\"\",0,Calc!BT208)","v":30769999.070840988},{"$f":"IF(BU$11=\"\",0,Calc!BU208)","v":26158072.734106328},{"$f":"IF(BV$11=\"\",0,Calc!BV208)","v":27327476.80610422},{"$f":"IF(BW$11=\"\",0,Calc!BW208)","v":34692838.409946293},{"$f":"IF(BX$11=\"\",0,Calc!BX208)","v":36573980.277900346},{"$f":"IF(BY$11=\"\",0,Calc!BY208)","v":30901736.089321654},{"$f":"IF(BZ$11=\"\",0,Calc!BZ208)","v":32182929.516466044},{"$f":"IF(CA$11=\"\",0,Calc!CA208)","v":40104440.82256566},{"$f":"IF(CB$11=\"\",0,Calc!CB208)","v":41340888.363801226},{"$f":"IF(CC$11=\"\",0,Calc!CC208)","v":35270285.047767296},{"$f":"IF(CD$11=\"\",0,Calc!CD208)","v":37317237.650002949},{"$f":"IF(CE$11=\"\",0,Calc!CE208)","v":46304365.22796414},{"$f":"IF(CF$11=\"\",0,Calc!CF208)","v":47656914.645412914},{"$f":"IF(CG$11=\"\",0,Calc!CG208)","v":40127158.542210124},{"$f":"IF(CH$11=\"\",0,Calc!CH208)","v":41384709.704330444},{"$f":"IF(CI$11=\"\",0,Calc!CI208)","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Развлекат. услуги"},{"$f":"Items!$AQ$16","v":"ФОТ обслуживающего персонала"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B42=Lists!$CU$24,SUMIFS($Z42:$CJ42,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z42:$CJ42))","v":315940776.00651109},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA210)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB210)","v":763.93125000000009},{"$f":"IF(AC$11=\"\",0,Calc!AC210)","v":1518.7500000000002},{"$f":"IF(AD$11=\"\",0,Calc!AD210)","v":8984.9047500000033},{"$f":"IF(AE$11=\"\",0,Calc!AE210)","v":21794.400000000005},{"$f":"IF(AF$11=\"\",0,Calc!AF210)","v":34339.558499999999},{"$f":"IF(AG$11=\"\",0,Calc!AG210)","v":41642.005499999999},{"$f":"IF(AH$11=\"\",0,Calc!AH210)","v":69405.849000000017},{"$f":"IF(AI$11=\"\",0,Calc!AI210)","v":108181.37700000002},{"$f":"IF(AJ$11=\"\",0,Calc!AJ210)","v":148735.69425000003},{"$f":"IF(AK$11=\"\",0,Calc!AK210)","v":177531.75000000006},{"$f":"IF(AL$11=\"\",0,Calc!AL210)","v":224722.32975000006},{"$f":"IF(AM$11=\"\",0,Calc!AM210)","v":302600.87694000005},{"$f":"IF(AN$11=\"\",0,Calc!AN210)","v":382594.68913500005},{"$f":"IF(AO$11=\"\",0,Calc!AO210)","v":431124.52500000014},{"$f":"IF(AP$11=\"\",0,Calc!AP210)","v":522881.63158500014},{"$f":"IF(AQ$11=\"\",0,Calc!AQ210)","v":639460.11797999998},{"$f":"IF(AR$11=\"\",0,Calc!AR210)","v":747977.47031250014},{"$f":"IF(AS$11=\"\",0,Calc!AS210)","v":829899.06750000024},{"$f":"IF(AT$11=\"\",0,Calc!AT210)","v":970766.05470750039},{"$f":"IF(AU$11=\"\",0,Calc!AU210)","v":1133052.2807400003},{"$f":"IF(AV$11=\"\",0,Calc!AV210)","v":1300679.8645500005},{"$f":"IF(AW$11=\"\",0,Calc!AW210)","v":1443756.1500000006},{"$f":"IF(AX$11=\"\",0,Calc!AX210)","v":1623346.6085550003},{"$f":"IF(AY$11=\"\",0,Calc!AY210)","v":1856196.6648084002},{"$f":"IF(AZ$11=\"\",0,Calc!AZ210)","v":2115645.2782960497},{"$f":"IF(BA$11=\"\",0,Calc!BA210)","v":2317911.0781499995},{"$f":"IF(BB$11=\"\",0,Calc!BB210)","v":2576078.7095729248},{"$f":"IF(BC$11=\"\",0,Calc!BC210)","v":2833768.666262025},{"$f":"IF(BD$11=\"\",0,Calc!BD210)","v":3119763.2898730505},{"$f":"IF(BE$11=\"\",0,Calc!BE210)","v":3399806.2891500001},{"$f":"IF(BF$11=\"\",0,Calc!BF210)","v":3735075.1741915499},{"$f":"IF(BG$11=\"\",0,Calc!BG210)","v":4066344.8280000007},{"$f":"IF(BH$11=\"\",0,Calc!BH210)","v":4441131.4824155252},{"$f":"IF(BI$11=\"\",0,Calc!BI210)","v":4811447.5206750017},{"$f":"IF(BJ$11=\"\",0,Calc!BJ210)","v":5207684.208507902},{"$f":"IF(BK$11=\"\",0,Calc!BK210)","v":5683686.2586969743},{"$f":"IF(BL$11=\"\",0,Calc!BL210)","v":6244880.3216317808},{"$f":"IF(BM$11=\"\",0,Calc!BM210)","v":6716892.064934249},{"$f":"IF(BN$11=\"\",0,Calc!BN210)","v":7229695.7986006876},{"$f":"IF(BO$11=\"\",0,Calc!BO210)","v":7736382.5891220002},{"$f":"IF(BP$11=\"\",0,Calc!BP210)","v":8259760.0546266763},{"$f":"IF(BQ$11=\"\",0,Calc!BQ210)","v":8776894.4489722513},{"$f":"IF(BR$11=\"\",0,Calc!BR210)","v":9180599.5305561591},{"$f":"IF(BS$11=\"\",0,Calc!BS210)","v":9579489.0445665028},{"$f":"IF(BT$11=\"\",0,Calc!BT210)","v":9974612.7079953775},{"$f":"IF(BU$11=\"\",0,Calc!BU210)","v":10365023.166691503},{"$f":"IF(BV$11=\"\",0,Calc!BV210)","v":10732042.963918746},{"$f":"IF(BW$11=\"\",0,Calc!BW210)","v":11262103.584899941},{"$f":"IF(BX$11=\"\",0,Calc!BX210)","v":11850506.663772019},{"$f":"IF(BY$11=\"\",0,Calc!BY210)","v":12268442.489478324},{"$f":"IF(BZ$11=\"\",0,Calc!BZ210)","v":12670547.598481447},{"$f":"IF(CA$11=\"\",0,Calc!CA210)","v":13067856.225071011},{"$f":"IF(CB$11=\"\",0,Calc!CB210)","v":13455917.748656347},{"$f":"IF(CC$11=\"\",0,Calc!CC210)","v":13839350.307745636},{"$f":"IF(CD$11=\"\",0,Calc!CD210)","v":14260325.409889719},{"$f":"IF(CE$11=\"\",0,Calc!CE210)","v":14676278.940238841},{"$f":"IF(CF$11=\"\",0,Calc!CF210)","v":15088415.181683235},{"$f":"IF(CG$11=\"\",0,Calc!CG210)","v":15495635.285058711},{"$f":"IF(CH$11=\"\",0,Calc!CH210)","v":15878824.544315431},{"$f":"IF(CI$11=\"\",0,Calc!CI210)","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Развлекат. услуги"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B43=Lists!$CU$24,SUMIFS($Z43:$CJ43,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z43:$CJ43))","v":94782232.801953301},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA211)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB211)","v":229.17937500000002},{"$f":"IF(AC$11=\"\",0,Calc!AC211)","v":455.62500000000006},{"$f":"IF(AD$11=\"\",0,Calc!AD211)","v":2695.4714250000011},{"$f":"IF(AE$11=\"\",0,Calc!AE211)","v":6538.3200000000015},{"$f":"IF(AF$11=\"\",0,Calc!AF211)","v":10301.867549999999},{"$f":"IF(AG$11=\"\",0,Calc!AG211)","v":12492.601649999999},{"$f":"IF(AH$11=\"\",0,Calc!AH211)","v":20821.754700000005},{"$f":"IF(AI$11=\"\",0,Calc!AI211)","v":32454.413100000005},{"$f":"IF(AJ$11=\"\",0,Calc!AJ211)","v":44620.708275000005},{"$f":"IF(AK$11=\"\",0,Calc!AK211)","v":53259.525000000016},{"$f":"IF(AL$11=\"\",0,Calc!AL211)","v":67416.698925000019},{"$f":"IF(AM$11=\"\",0,Calc!AM211)","v":90780.263082000005},{"$f":"IF(AN$11=\"\",0,Calc!AN211)","v":114778.40674050001},{"$f":"IF(AO$11=\"\",0,Calc!AO211)","v":129337.35750000004},{"$f":"IF(AP$11=\"\",0,Calc!AP211)","v":156864.48947550004},{"$f":"IF(AQ$11=\"\",0,Calc!AQ211)","v":191838.03539399998},{"$f":"IF(AR$11=\"\",0,Calc!AR211)","v":224393.24109375002},{"$f":"IF(AS$11=\"\",0,Calc!AS211)","v":248969.72025000007},{"$f":"IF(AT$11=\"\",0,Calc!AT211)","v":291229.8164122501},{"$f":"IF(AU$11=\"\",0,Calc!AU211)","v":339915.68422200007},{"$f":"IF(AV$11=\"\",0,Calc!AV211)","v":390203.95936500013},{"$f":"IF(AW$11=\"\",0,Calc!AW211)","v":433126.84500000015},{"$f":"IF(AX$11=\"\",0,Calc!AX211)","v":487003.98256650008},{"$f":"IF(AY$11=\"\",0,Calc!AY211)","v":556858.99944252009},{"$f":"IF(AZ$11=\"\",0,Calc!AZ211)","v":634693.58348881488},{"$f":"IF(BA$11=\"\",0,Calc!BA211)","v":695373.32344499987},{"$f":"IF(BB$11=\"\",0,Calc!BB211)","v":772823.61287187738},{"$f":"IF(BC$11=\"\",0,Calc!BC211)","v":850130.59987860743},{"$f":"IF(BD$11=\"\",0,Calc!BD211)","v":935928.98696191516},{"$f":"IF(BE$11=\"\",0,Calc!BE211)","v":1019941.886745},{"$f":"IF(BF$11=\"\",0,Calc!BF211)","v":1120522.552257465},{"$f":"IF(BG$11=\"\",0,Calc!BG211)","v":1219903.4484000001},{"$f":"IF(BH$11=\"\",0,Calc!BH211)","v":1332339.4447246576},{"$f":"IF(BI$11=\"\",0,Calc!BI211)","v":1443434.2562025005},{"$f":"IF(BJ$11=\"\",0,Calc!BJ211)","v":1562305.2625523706},{"$f":"IF(BK$11=\"\",0,Calc!BK211)","v":1705105.8776090923},{"$f":"IF(BL$11=\"\",0,Calc!BL211)","v":1873464.0964895342},{"$f":"IF(BM$11=\"\",0,Calc!BM211)","v":2015067.6194802746},{"$f":"IF(BN$11=\"\",0,Calc!BN211)","v":2168908.7395802061},{"$f":"IF(BO$11=\"\",0,Calc!BO211)","v":2320914.7767365999},{"$f":"IF(BP$11=\"\",0,Calc!BP211)","v":2477928.0163880028},{"$f":"IF(BQ$11=\"\",0,Calc!BQ211)","v":2633068.3346916754},{"$f":"IF(BR$11=\"\",0,Calc!BR211)","v":2754179.8591668475},{"$f":"IF(BS$11=\"\",0,Calc!BS211)","v":2873846.7133699507},{"$f":"IF(BT$11=\"\",0,Calc!BT211)","v":2992383.812398613},{"$f":"IF(BU$11=\"\",0,Calc!BU211)","v":3109506.9500074508},{"$f":"IF(BV$11=\"\",0,Calc!BV211)","v":3219612.8891756237},{"$f":"IF(BW$11=\"\",0,Calc!BW211)","v":3378631.0754699823},{"$f":"IF(BX$11=\"\",0,Calc!BX211)","v":3555151.9991316055},{"$f":"IF(BY$11=\"\",0,Calc!BY211)","v":3680532.7468434968},{"$f":"IF(BZ$11=\"\",0,Calc!BZ211)","v":3801164.2795444336},{"$f":"IF(CA$11=\"\",0,Calc!CA211)","v":3920356.8675213032},{"$f":"IF(CB$11=\"\",0,Calc!CB211)","v":4036775.3245969042},{"$f":"IF(CC$11=\"\",0,Calc!CC211)","v":4151805.0923236907},{"$f":"IF(CD$11=\"\",0,Calc!CD211)","v":4278097.6229669154},{"$f":"IF(CE$11=\"\",0,Calc!CE211)","v":4402883.6820716523},{"$f":"IF(CF$11=\"\",0,Calc!CF211)","v":4526524.5545049701},{"$f":"IF(CG$11=\"\",0,Calc!CG211)","v":4648690.5855176132},{"$f":"IF(CH$11=\"\",0,Calc!CH211)","v":4763647.3632946294},{"$f":"IF(CI$11=\"\",0,Calc!CI211)","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":45}]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,{"$f":"Items!$BO$18","v":"Валовая прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X46-(X16-X22))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B46=Lists!$CU$24,SUMIFS($Z46:$CJ46,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z46:$CJ46))","v":10655097950.317797},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA230)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB230)","v":9380.705373883924},{"$f":"IF(AC$11=\"\",0,Calc!AC230)","v":11265.752008928568},{"$f":"IF(AD$11=\"\",0,Calc!AD230)","v":-75635.884304598178},{"$f":"IF(AE$11=\"\",0,Calc!AE230)","v":1175660.6772091188},{"$f":"IF(AF$11=\"\",0,Calc!AF230)","v":2625586.3223135737},{"$f":"IF(AG$11=\"\",0,Calc!AG230)","v":2550695.6524729617},{"$f":"IF(AH$11=\"\",0,Calc!AH230)","v":3933870.8110822132},{"$f":"IF(AI$11=\"\",0,Calc!AI230)","v":6350877.6113547413},{"$f":"IF(AJ$11=\"\",0,Calc!AJ230)","v":7973512.5346998665},{"$f":"IF(AK$11=\"\",0,Calc!AK230)","v":8068704.5753924334},{"$f":"IF(AL$11=\"\",0,Calc!AL230)","v":11394991.023081686},{"$f":"IF(AM$11=\"\",0,Calc!AM230)","v":17888829.65142807},{"$f":"IF(AN$11=\"\",0,Calc!AN230)","v":21817933.558114801},{"$f":"IF(AO$11=\"\",0,Calc!AO230)","v":19474593.28906139},{"$f":"IF(AP$11=\"\",0,Calc!AP230)","v":23749111.376726411},{"$f":"IF(AQ$11=\"\",0,Calc!AQ230)","v":36431928.79763864},{"$f":"IF(AR$11=\"\",0,Calc!AR230)","v":43667806.489789486},{"$f":"IF(AS$11=\"\",0,Calc!AS230)","v":39233927.950887546},{"$f":"IF(AT$11=\"\",0,Calc!AT230)","v":47909004.016655304},{"$f":"IF(AU$11=\"\",0,Calc!AU230)","v":68297897.682843655},{"$f":"IF(AV$11=\"\",0,Calc!AV230)","v":77348908.061274901},{"$f":"IF(AW$11=\"\",0,Calc!AW230)","v":66898381.129720919},{"$f":"IF(AX$11=\"\",0,Calc!AX230)","v":78341324.64612627},{"$f":"IF(AY$11=\"\",0,Calc!AY230)","v":111399761.31035718},{"$f":"IF(AZ$11=\"\",0,Calc!AZ230)","v":124584211.15450928},{"$f":"IF(BA$11=\"\",0,Calc!BA230)","v":102928350.90233804},{"$f":"IF(BB$11=\"\",0,Calc!BB230)","v":113865015.17644578},{"$f":"IF(BC$11=\"\",0,Calc!BC230)","v":158577279.07853433},{"$f":"IF(BD$11=\"\",0,Calc!BD230)","v":173558899.86471915},{"$f":"IF(BE$11=\"\",0,Calc!BE230)","v":145572700.10499552},{"$f":"IF(BF$11=\"\",0,Calc!BF230)","v":163774680.40858611},{"$f":"IF(BG$11=\"\",0,Calc!BG230)","v":220470460.99475625},{"$f":"IF(BH$11=\"\",0,Calc!BH230)","v":234943480.05618924},{"$f":"IF(BI$11=\"\",0,Calc!BI230)","v":192029694.10805938},{"$f":"IF(BJ$11=\"\",0,Calc!BJ230)","v":208922529.45998341},{"$f":"IF(BK$11=\"\",0,Calc!BK230)","v":286823816.99493611},{"$f":"IF(BL$11=\"\",0,Calc!BL230)","v":307329624.45464194},{"$f":"IF(BM$11=\"\",0,Calc!BM230)","v":242444601.66099697},{"$f":"IF(BN$11=\"\",0,Calc!BN230)","v":254042396.8497183},{"$f":"IF(BO$11=\"\",0,Calc!BO230)","v":323508854.84673911},{"$f":"IF(BP$11=\"\",0,Calc!BP230)","v":318899246.55142355},{"$f":"IF(BQ$11=\"\",0,Calc!BQ230)","v":259408146.08684409},{"$f":"IF(BR$11=\"\",0,Calc!BR230)","v":290435095.55469191},{"$f":"IF(BS$11=\"\",0,Calc!BS230)","v":372135957.05455363},{"$f":"IF(BT$11=\"\",0,Calc!BT230)","v":370276032.61060995},{"$f":"IF(BU$11=\"\",0,Calc!BU230)","v":279553807.34272486},{"$f":"IF(BV$11=\"\",0,Calc!BV230)","v":274831361.59327501},{"$f":"IF(BW$11=\"\",0,Calc!BW230)","v":389855283.43550456},{"$f":"IF(BX$11=\"\",0,Calc!BX230)","v":419511600.52258915},{"$f":"IF(BY$11=\"\",0,Calc!BY230)","v":313610762.08139586},{"$f":"IF(BZ$11=\"\",0,Calc!BZ230)","v":310697058.35886884},{"$f":"IF(CA$11=\"\",0,Calc!CA230)","v":407425222.72037596},{"$f":"IF(CB$11=\"\",0,Calc!CB230)","v":403675214.27013379},{"$f":"IF(CC$11=\"\",0,Calc!CC230)","v":322300434.00026864},{"$f":"IF(CD$11=\"\",0,Calc!CD230)","v":356819350.58412468},{"$f":"IF(CE$11=\"\",0,Calc!CE230)","v":465301315.21007699},{"$f":"IF(CF$11=\"\",0,Calc!CF230)","v":463981704.71413696},{"$f":"IF(CG$11=\"\",0,Calc!CG230)","v":345830437.51004148},{"$f":"IF(CH$11=\"\",0,Calc!CH230)","v":340695006.25869715},{"$f":"IF(CI$11=\"\",0,Calc!CI230)","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,{"$f":"H46","v":"Валовая прибыль"},{"$f":"Lists!$AM$16","v":"Номерной фонд"},null,null,1,{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B47=Lists!$CU$24,SUMIFS($Z47:$CJ47,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z47:$CJ47))","v":4789664231.3123655},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA231)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB231)","v":-11388.5968359375},{"$f":"IF(AC$11=\"\",0,Calc!AC231)","v":-19945.701562500002},{"$f":"IF(AD$11=\"\",0,Calc!AD231)","v":-131250.25463906251},{"$f":"IF(AE$11=\"\",0,Calc!AE231)","v":418787.45597872353},{"$f":"IF(AF$11=\"\",0,Calc!AF231)","v":1068830.7388079125},{"$f":"IF(AG$11=\"\",0,Calc!AG231)","v":1044317.5731484708},{"$f":"IF(AH$11=\"\",0,Calc!AH231)","v":1598116.5719365687},{"$f":"IF(AI$11=\"\",0,Calc!AI231)","v":2607108.6668844409},{"$f":"IF(AJ$11=\"\",0,Calc!AJ231)","v":3186153.4758248338},{"$f":"IF(AK$11=\"\",0,Calc!AK231)","v":3368429.2408571807},{"$f":"IF(AL$11=\"\",0,Calc!AL231)","v":5076427.3945889957},{"$f":"IF(AM$11=\"\",0,Calc!AM231)","v":8185640.8109499495},{"$f":"IF(AN$11=\"\",0,Calc!AN231)","v":10047714.061523195},{"$f":"IF(AO$11=\"\",0,Calc!AO231)","v":9001377.0252191499},{"$f":"IF(AP$11=\"\",0,Calc!AP231)","v":11037104.699893272},{"$f":"IF(AQ$11=\"\",0,Calc!AQ231)","v":17187380.538226813},{"$f":"IF(AR$11=\"\",0,Calc!AR231)","v":20738246.003036723},{"$f":"IF(AS$11=\"\",0,Calc!AS231)","v":18622932.813263971},{"$f":"IF(AT$11=\"\",0,Calc!AT231)","v":22782673.134673186},{"$f":"IF(AU$11=\"\",0,Calc!AU231)","v":32671250.836870119},{"$f":"IF(AV$11=\"\",0,Calc!AV231)","v":36894398.868944578},{"$f":"IF(AW$11=\"\",0,Calc!AW231)","v":32219186.649781074},{"$f":"IF(AX$11=\"\",0,Calc!AX231)","v":38546373.866371498},{"$f":"IF(AY$11=\"\",0,Calc!AY231)","v":55380683.097747281},{"$f":"IF(AZ$11=\"\",0,Calc!AZ231)","v":62261419.168553285},{"$f":"IF(BA$11=\"\",0,Calc!BA231)","v":51451259.392060384},{"$f":"IF(BB$11=\"\",0,Calc!BB231)","v":56867775.118948698},{"$f":"IF(BC$11=\"\",0,Calc!BC231)","v":79355932.698610276},{"$f":"IF(BD$11=\"\",0,Calc!BD231)","v":86938813.563288212},{"$f":"IF(BE$11=\"\",0,Calc!BE231)","v":72798281.944815487},{"$f":"IF(BF$11=\"\",0,Calc!BF231)","v":81670675.709096372},{"$f":"IF(BG$11=\"\",0,Calc!BG231)","v":109505756.23571452},{"$f":"IF(BH$11=\"\",0,Calc!BH231)","v":115810630.12719309},{"$f":"IF(BI$11=\"\",0,Calc!BI231)","v":94663497.678153634},{"$f":"IF(BJ$11=\"\",0,Calc!BJ231)","v":103480328.64609638},{"$f":"IF(BK$11=\"\",0,Calc!BK231)","v":142256584.2963632},{"$f":"IF(BL$11=\"\",0,Calc!BL231)","v":152222303.31682462},{"$f":"IF(BM$11=\"\",0,Calc!BM231)","v":119217575.17344633},{"$f":"IF(BN$11=\"\",0,Calc!BN231)","v":123384144.75754225},{"$f":"IF(BO$11=\"\",0,Calc!BO231)","v":152663762.63974386},{"$f":"IF(BP$11=\"\",0,Calc!BP231)","v":145135608.11719024},{"$f":"IF(BQ$11=\"\",0,Calc!BQ231)","v":118586173.13689008},{"$f":"IF(BR$11=\"\",0,Calc!BR231)","v":135297981.07381904},{"$f":"IF(BS$11=\"\",0,Calc!BS231)","v":170700729.54517633},{"$f":"IF(BT$11=\"\",0,Calc!BT231)","v":165546463.2047888},{"$f":"IF(BU$11=\"\",0,Calc!BU231)","v":121566269.90302595},{"$f":"IF(BV$11=\"\",0,Calc!BV231)","v":116093719.81703535},{"$f":"IF(BW$11=\"\",0,Calc!BW231)","v":170531347.21219456},{"$f":"IF(BX$11=\"\",0,Calc!BX231)","v":186785843.78395134},{"$f":"IF(BY$11=\"\",0,Calc!BY231)","v":135967002.62876323},{"$f":"IF(BZ$11=\"\",0,Calc!BZ231)","v":130785706.65209946},{"$f":"IF(CA$11=\"\",0,Calc!CA231)","v":170148802.78741986},{"$f":"IF(CB$11=\"\",0,Calc!CB231)","v":164319417.25502324},{"$f":"IF(CC$11=\"\",0,Calc!CC231)","v":130729230.96018326},{"$f":"IF(CD$11=\"\",0,Calc!CD231)","v":148726771.98435885},{"$f":"IF(CE$11=\"\",0,Calc!CE231)","v":192902469.89480236},{"$f":"IF(CF$11=\"\",0,Calc!CF231)","v":187550551.23316783},{"$f":"IF(CG$11=\"\",0,Calc!CG231)","v":134067739.08319354},{"$f":"IF(CH$11=\"\",0,Calc!CH231)","v":128153113.60134146},{"$f":"IF(CI$11=\"\",0,Calc!CI231)","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,{"$f":"H46","v":"Валовая прибыль"},{"$f":"Lists!$AM$17","v":"Food&Beverage"},null,null,{"$f":"L47+1","v":2},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B48=Lists!$CU$24,SUMIFS($Z48:$CJ48,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z48:$CJ48))","v":2560367487.1657686},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA232)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB232)","v":24435.412834821422},{"$f":"IF(AC$11=\"\",0,Calc!AC232)","v":37442.828571428567},{"$f":"IF(AD$11=\"\",0,Calc!AD232)","v":48049.712223750001},{"$f":"IF(AE$11=\"\",0,Calc!AE232)","v":381135.10856170201},{"$f":"IF(AF$11=\"\",0,Calc!AF232)","v":777198.2779918313},{"$f":"IF(AG$11=\"\",0,Calc!AG232)","v":723983.60248132958},{"$f":"IF(AH$11=\"\",0,Calc!AH232)","v":1087272.4372772551},{"$f":"IF(AI$11=\"\",0,Calc!AI232)","v":1716871.424372124},{"$f":"IF(AJ$11=\"\",0,Calc!AJ232)","v":2148091.5771022364},{"$f":"IF(AK$11=\"\",0,Calc!AK232)","v":2114556.052040495},{"$f":"IF(AL$11=\"\",0,Calc!AL232)","v":2971472.1383986888},{"$f":"IF(AM$11=\"\",0,Calc!AM232)","v":4689384.5530956443},{"$f":"IF(AN$11=\"\",0,Calc!AN232)","v":5708461.7282219315},{"$f":"IF(AO$11=\"\",0,Calc!AO232)","v":4971436.2126073139},{"$f":"IF(AP$11=\"\",0,Calc!AP232)","v":6076381.332985742},{"$f":"IF(AQ$11=\"\",0,Calc!AQ232)","v":9388223.9544134885},{"$f":"IF(AR$11=\"\",0,Calc!AR232)","v":11192426.086254757},{"$f":"IF(AS$11=\"\",0,Calc!AS232)","v":9831862.6456848849},{"$f":"IF(AT$11=\"\",0,Calc!AT232)","v":12022626.443070732},{"$f":"IF(AU$11=\"\",0,Calc!AU232)","v":17364031.506628387},{"$f":"IF(AV$11=\"\",0,Calc!AV232)","v":19637458.961935386},{"$f":"IF(AW$11=\"\",0,Calc!AW232)","v":16511067.906288601},{"$f":"IF(AX$11=\"\",0,Calc!AX232)","v":19342172.906184688},{"$f":"IF(AY$11=\"\",0,Calc!AY232)","v":28175277.344462045},{"$f":"IF(AZ$11=\"\",0,Calc!AZ232)","v":31491153.926735777},{"$f":"IF(BA$11=\"\",0,Calc!BA232)","v":25173612.537648007},{"$f":"IF(BB$11=\"\",0,Calc!BB232)","v":27888120.798396502},{"$f":"IF(BC$11=\"\",0,Calc!BC232)","v":39705104.87762133},{"$f":"IF(BD$11=\"\",0,Calc!BD232)","v":43252402.749087103},{"$f":"IF(BE$11=\"\",0,Calc!BE232)","v":35194424.165522754},{"$f":"IF(BF$11=\"\",0,Calc!BF232)","v":39697488.594721325},{"$f":"IF(BG$11=\"\",0,Calc!BG232)","v":54657407.966508999},{"$f":"IF(BH$11=\"\",0,Calc!BH232)","v":58123426.086805053},{"$f":"IF(BI$11=\"\",0,Calc!BI232)","v":45772312.541570604},{"$f":"IF(BJ$11=\"\",0,Calc!BJ232)","v":49739238.967169203},{"$f":"IF(BK$11=\"\",0,Calc!BK232)","v":70744304.020283222},{"$f":"IF(BL$11=\"\",0,Calc!BL232)","v":75776325.15533258},{"$f":"IF(BM$11=\"\",0,Calc!BM232)","v":57131221.776532084},{"$f":"IF(BN$11=\"\",0,Calc!BN232)","v":59873404.795716003},{"$f":"IF(BO$11=\"\",0,Calc!BO232)","v":78614548.041216493},{"$f":"IF(BP$11=\"\",0,Calc!BP232)","v":76841542.266401216},{"$f":"IF(BQ$11=\"\",0,Calc!BQ232)","v":59690378.849094808},{"$f":"IF(BR$11=\"\",0,Calc!BR232)","v":67722406.173216924},{"$f":"IF(BS$11=\"\",0,Calc!BS232)","v":90105513.5840545},{"$f":"IF(BT$11=\"\",0,Calc!BT232)","v":89648550.893613592},{"$f":"IF(BU$11=\"\",0,Calc!BU232)","v":63995163.409196392},{"$f":"IF(BV$11=\"\",0,Calc!BV232)","v":62576185.85971202},{"$f":"IF(BW$11=\"\",0,Calc!BW232)","v":94712567.563575089},{"$f":"IF(BX$11=\"\",0,Calc!BX232)","v":102439618.5235925},{"$f":"IF(BY$11=\"\",0,Calc!BY232)","v":72004468.053240895},{"$f":"IF(BZ$11=\"\",0,Calc!BZ232)","v":71489037.22227186},{"$f":"IF(CA$11=\"\",0,Calc!CA232)","v":98855861.049236},{"$f":"IF(CB$11=\"\",0,Calc!CB232)","v":97556912.475831151},{"$f":"IF(CC$11=\"\",0,Calc!CC232)","v":73954886.967121542},{"$f":"IF(CD$11=\"\",0,Calc!CD232)","v":83240432.818854898},{"$f":"IF(CE$11=\"\",0,Calc!CE232)","v":114027818.6546329},{"$f":"IF(CF$11=\"\",0,Calc!CF232)","v":113915613.05794635},{"$f":"IF(CG$11=\"\",0,Calc!CG232)","v":79667708.133759886},{"$f":"IF(CH$11=\"\",0,Calc!CH232)","v":78147004.455859601},{"$f":"IF(CI$11=\"\",0,Calc!CI232)","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,{"$f":"H46","v":"Валовая прибыль"},{"$f":"Lists!$AM$18","v":"Развлекат. услуги"},null,null,{"$f":"L48+1","v":3},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B49=Lists!$CU$24,SUMIFS($Z49:$CJ49,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z49:$CJ49))","v":3305066231.8396606},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA233)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB233)","v":-3666.1106250000003},{"$f":"IF(AC$11=\"\",0,Calc!AC233)","v":-6231.375},{"$f":"IF(AD$11=\"\",0,Calc!AD233)","v":7564.6581107142847},{"$f":"IF(AE$11=\"\",0,Calc!AE233)","v":375738.11266869324},{"$f":"IF(AF$11=\"\",0,Calc!AF233)","v":779557.30551383004},{"$f":"IF(AG$11=\"\",0,Calc!AG233)","v":782394.47684316128},{"$f":"IF(AH$11=\"\",0,Calc!AH233)","v":1248481.8018683894},{"$f":"IF(AI$11=\"\",0,Calc!AI233)","v":2026897.5200981766},{"$f":"IF(AJ$11=\"\",0,Calc!AJ233)","v":2639267.4817727972},{"$f":"IF(AK$11=\"\",0,Calc!AK233)","v":2585719.2824947578},{"$f":"IF(AL$11=\"\",0,Calc!AL233)","v":3347091.4900939977},{"$f":"IF(AM$11=\"\",0,Calc!AM233)","v":5013804.2873824751},{"$f":"IF(AN$11=\"\",0,Calc!AN233)","v":6061757.7683696775},{"$f":"IF(AO$11=\"\",0,Calc!AO233)","v":5501780.051234927},{"$f":"IF(AP$11=\"\",0,Calc!AP233)","v":6635625.3438474033},{"$f":"IF(AQ$11=\"\",0,Calc!AQ233)","v":9856324.3049983419},{"$f":"IF(AR$11=\"\",0,Calc!AR233)","v":11737134.400498006},{"$f":"IF(AS$11=\"\",0,Calc!AS233)","v":10779132.491938699},{"$f":"IF(AT$11=\"\",0,Calc!AT233)","v":13103704.438911386},{"$f":"IF(AU$11=\"\",0,Calc!AU233)","v":18262615.339345142},{"$f":"IF(AV$11=\"\",0,Calc!AV233)","v":20817050.230394941},{"$f":"IF(AW$11=\"\",0,Calc!AW233)","v":18168126.573651239},{"$f":"IF(AX$11=\"\",0,Calc!AX233)","v":20452777.873570092},{"$f":"IF(AY$11=\"\",0,Calc!AY233)","v":27843800.868147835},{"$f":"IF(AZ$11=\"\",0,Calc!AZ233)","v":30831638.059220217},{"$f":"IF(BA$11=\"\",0,Calc!BA233)","v":26303478.972629651},{"$f":"IF(BB$11=\"\",0,Calc!BB233)","v":29109119.25910059},{"$f":"IF(BC$11=\"\",0,Calc!BC233)","v":39516241.502302729},{"$f":"IF(BD$11=\"\",0,Calc!BD233)","v":43367683.552343838},{"$f":"IF(BE$11=\"\",0,Calc!BE233)","v":37579993.994657278},{"$f":"IF(BF$11=\"\",0,Calc!BF233)","v":42406516.104768418},{"$f":"IF(BG$11=\"\",0,Calc!BG233)","v":56307296.79253272},{"$f":"IF(BH$11=\"\",0,Calc!BH233)","v":61009423.842191115},{"$f":"IF(BI$11=\"\",0,Calc!BI233)","v":51593883.888335168},{"$f":"IF(BJ$11=\"\",0,Calc!BJ233)","v":55702961.846717827},{"$f":"IF(BK$11=\"\",0,Calc!BK233)","v":73822928.678289652},{"$f":"IF(BL$11=\"\",0,Calc!BL233)","v":79330995.982484683},{"$f":"IF(BM$11=\"\",0,Calc!BM233)","v":66095804.711018577},{"$f":"IF(BN$11=\"\",0,Calc!BN233)","v":70784847.296460047},{"$f":"IF(BO$11=\"\",0,Calc!BO233)","v":92230544.165778771},{"$f":"IF(BP$11=\"\",0,Calc!BP233)","v":96922096.167832077},{"$f":"IF(BQ$11=\"\",0,Calc!BQ233)","v":81131594.100859165},{"$f":"IF(BR$11=\"\",0,Calc!BR233)","v":87414708.30765599},{"$f":"IF(BS$11=\"\",0,Calc!BS233)","v":111329713.9253228},{"$f":"IF(BT$11=\"\",0,Calc!BT233)","v":115081018.51220757},{"$f":"IF(BU$11=\"\",0,Calc!BU233)","v":93992374.030502528},{"$f":"IF(BV$11=\"\",0,Calc!BV233)","v":96161455.916527689},{"$f":"IF(BW$11=\"\",0,Calc!BW233)","v":124611368.65973476},{"$f":"IF(BX$11=\"\",0,Calc!BX233)","v":130286138.21504536},{"$f":"IF(BY$11=\"\",0,Calc!BY233)","v":105639291.39939174},{"$f":"IF(BZ$11=\"\",0,Calc!BZ233)","v":108422314.48449744},{"$f":"IF(CA$11=\"\",0,Calc!CA233)","v":138420558.8837201},{"$f":"IF(CB$11=\"\",0,Calc!CB233)","v":141798884.53927931},{"$f":"IF(CC$11=\"\",0,Calc!CC233)","v":117616316.07296379},{"$f":"IF(CD$11=\"\",0,Calc!CD233)","v":124852145.78091089},{"$f":"IF(CE$11=\"\",0,Calc!CE233)","v":158371026.66064167},{"$f":"IF(CF$11=\"\",0,Calc!CF233)","v":162515540.42302281},{"$f":"IF(CG$11=\"\",0,Calc!CG233)","v":132094990.29308802},{"$f":"IF(CH$11=\"\",0,Calc!CH233)","v":134394888.20149612},{"$f":"IF(CI$11=\"\",0,Calc!CI233)","v":0}]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":51}]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,{"$f":"Calc!H373","v":"Прямые расходы"},null,null,null,null,{"$f":"Calc!M373","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X52-SUMIFS($X53:$X78,$J53:$J78,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B52=Lists!$CU$24,SUMIFS($Z52:$CJ52,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z52:$CJ52))","v":3631341638.1037455},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA373)","v":3402000},{"$f":"IF(AB$11=\"\",0,Calc!AB373)","v":3906796.40625},{"$f":"IF(AC$11=\"\",0,Calc!AC373)","v":3995606.40625},{"$f":"IF(AD$11=\"\",0,Calc!AD373)","v":4342999.95},{"$f":"IF(AE$11=\"\",0,Calc!AE373)","v":4920009.95},{"$f":"IF(AF$11=\"\",0,Calc!AF373)","v":5497985.9625000004},{"$f":"IF(AG$11=\"\",0,Calc!AG373)","v":5232418.75},{"$f":"IF(AH$11=\"\",0,Calc!AH373)","v":6252433.875},{"$f":"IF(AI$11=\"\",0,Calc!AI373)","v":6863963.0000000009},{"$f":"IF(AJ$11=\"\",0,Calc!AJ373)","v":7823257.78125},{"$f":"IF(AK$11=\"\",0,Calc!AK373)","v":7311315.447916667},{"$f":"IF(AL$11=\"\",0,Calc!AL373)","v":9360622.9166666679},{"$f":"IF(AM$11=\"\",0,Calc!AM373)","v":10369010.934166668},{"$f":"IF(AN$11=\"\",0,Calc!AN373)","v":11915505.676041668},{"$f":"IF(AO$11=\"\",0,Calc!AO373)","v":10573484.009375},{"$f":"IF(AP$11=\"\",0,Calc!AP373)","v":14280132.099166667},{"$f":"IF(AQ$11=\"\",0,Calc!AQ373)","v":15054998.813333333},{"$f":"IF(AR$11=\"\",0,Calc!AR373)","v":17490774.685729168},{"$f":"IF(AS$11=\"\",0,Calc!AS373)","v":15201033.352395834},{"$f":"IF(AT$11=\"\",0,Calc!AT373)","v":20846021.536666669},{"$f":"IF(AU$11=\"\",0,Calc!AU373)","v":21332703.029166669},{"$f":"IF(AV$11=\"\",0,Calc!AV373)","v":25154286.59791667},{"$f":"IF(AW$11=\"\",0,Calc!AW373)","v":21386599.931249999},{"$f":"IF(AX$11=\"\",0,Calc!AX373)","v":29115201.217291661},{"$f":"IF(AY$11=\"\",0,Calc!AY373)","v":29882021.954008333},{"$f":"IF(AZ$11=\"\",0,Calc!AZ373)","v":35028991.492347911},{"$f":"IF(BA$11=\"\",0,Calc!BA373)","v":29521036.825681247},{"$f":"IF(BB$11=\"\",0,Calc!BB373)","v":40135824.759046875},{"$f":"IF(BC$11=\"\",0,Calc!BC373)","v":39820023.691841669},{"$f":"IF(BD$11=\"\",0,Calc!BD373)","v":46648900.663972914},{"$f":"IF(BE$11=\"\",0,Calc!BE373)","v":39367117.663972907},{"$f":"IF(BF$11=\"\",0,Calc!BF373)","v":53073838.300500005},{"$f":"IF(BG$11=\"\",0,Calc!BG373)","v":52187240.300500005},{"$f":"IF(BH$11=\"\",0,Calc!BH373)","v":61017086.223940626},{"$f":"IF(BI$11=\"\",0,Calc!BI373)","v":51389400.223940618},{"$f":"IF(BJ$11=\"\",0,Calc!BJ373)","v":68259676.08371979},{"$f":"IF(BK$11=\"\",0,Calc!BK373)","v":68093184.172898054},{"$f":"IF(BL$11=\"\",0,Calc!BL373)","v":79024852.968639299},{"$f":"IF(BM$11=\"\",0,Calc!BM373)","v":66813029.301972628},{"$f":"IF(BN$11=\"\",0,Calc!BN373)","v":87902516.88993907},{"$f":"IF(BO$11=\"\",0,Calc!BO373)","v":86013198.556605756},{"$f":"IF(BP$11=\"\",0,Calc!BP373)","v":98440660.923601896},{"$f":"IF(BQ$11=\"\",0,Calc!BQ373)","v":83314646.923601896},{"$f":"IF(BR$11=\"\",0,Calc!BR373)","v":105789763.78028868},{"$f":"IF(BS$11=\"\",0,Calc!BS373)","v":102656593.11362201},{"$f":"IF(BT$11=\"\",0,Calc!BT373)","v":114511699.55806471},{"$f":"IF(BU$11=\"\",0,Calc!BU373)","v":96583691.891398057},{"$f":"IF(BV$11=\"\",0,Calc!BV373)","v":121127212.09859519},{"$f":"IF(BW$11=\"\",0,Calc!BW373)","v":119493620.13155302},{"$f":"IF(BX$11=\"\",0,Calc!BX373)","v":132452873.66683555},{"$f":"IF(BY$11=\"\",0,Calc!BY373)","v":111816205.83350222},{"$f":"IF(BZ$11=\"\",0,Calc!BZ373)","v":139417646.78064287},{"$f":"IF(CA$11=\"\",0,Calc!CA373)","v":134942579.94730955},{"$f":"IF(CB$11=\"\",0,Calc!CB373)","v":148347090.99477574},{"$f":"IF(CC$11=\"\",0,Calc!CC373)","v":125259696.49477574},{"$f":"IF(CD$11=\"\",0,Calc!CD373)","v":155634408.18724766},{"$f":"IF(CE$11=\"\",0,Calc!CE373)","v":150303786.52058101},{"$f":"IF(CF$11=\"\",0,Calc!CF373)","v":164947546.84844145},{"$f":"IF(CG$11=\"\",0,Calc!CG373)","v":139010335.1817748},{"$f":"IF(CH$11=\"\",0,Calc!CH373)","v":171484476.82527232},{"$f":"IF(CI$11=\"\",0,Calc!CI373)","v":0}]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,{"$f":"Calc!H374","v":"Прямые расходы"},{"$f":"Calc!I374","v":"Прочие производственные расходы"},null,null,null,{"$f":"Calc!M374","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X53-SUM($X54:$X57))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B53=Lists!$CU$24,SUMIFS($Z53:$CJ53,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z53:$CJ53))","v":14075320},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA374)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB374)","v":30000},{"$f":"IF(AC$11=\"\",0,Calc!AC374)","v":30000},{"$f":"IF(AD$11=\"\",0,Calc!AD374)","v":30000},{"$f":"IF(AE$11=\"\",0,Calc!AE374)","v":30000},{"$f":"IF(AF$11=\"\",0,Calc!AF374)","v":210000},{"$f":"IF(AG$11=\"\",0,Calc!AG374)","v":175000},{"$f":"IF(AH$11=\"\",0,Calc!AH374)","v":175000},{"$f":"IF(AI$11=\"\",0,Calc!AI374)","v":175000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ374)","v":175000},{"$f":"IF(AK$11=\"\",0,Calc!AK374)","v":175000},{"$f":"IF(AL$11=\"\",0,Calc!AL374)","v":175000},{"$f":"IF(AM$11=\"\",0,Calc!AM374)","v":175000},{"$f":"IF(AN$11=\"\",0,Calc!AN374)","v":180000},{"$f":"IF(AO$11=\"\",0,Calc!AO374)","v":180000},{"$f":"IF(AP$11=\"\",0,Calc!AP374)","v":180000},{"$f":"IF(AQ$11=\"\",0,Calc!AQ374)","v":180000},{"$f":"IF(AR$11=\"\",0,Calc!AR374)","v":210000},{"$f":"IF(AS$11=\"\",0,Calc!AS374)","v":210000},{"$f":"IF(AT$11=\"\",0,Calc!AT374)","v":210000},{"$f":"IF(AU$11=\"\",0,Calc!AU374)","v":210000},{"$f":"IF(AV$11=\"\",0,Calc!AV374)","v":210000},{"$f":"IF(AW$11=\"\",0,Calc!AW374)","v":210000},{"$f":"IF(AX$11=\"\",0,Calc!AX374)","v":210000},{"$f":"IF(AY$11=\"\",0,Calc!AY374)","v":210000},{"$f":"IF(AZ$11=\"\",0,Calc!AZ374)","v":216000},{"$f":"IF(BA$11=\"\",0,Calc!BA374)","v":216000},{"$f":"IF(BB$11=\"\",0,Calc!BB374)","v":216000},{"$f":"IF(BC$11=\"\",0,Calc!BC374)","v":216000},{"$f":"IF(BD$11=\"\",0,Calc!BD374)","v":252000},{"$f":"IF(BE$11=\"\",0,Calc!BE374)","v":252000},{"$f":"IF(BF$11=\"\",0,Calc!BF374)","v":252000},{"$f":"IF(BG$11=\"\",0,Calc!BG374)","v":252000},{"$f":"IF(BH$11=\"\",0,Calc!BH374)","v":252000},{"$f":"IF(BI$11=\"\",0,Calc!BI374)","v":252000},{"$f":"IF(BJ$11=\"\",0,Calc!BJ374)","v":252000},{"$f":"IF(BK$11=\"\",0,Calc!BK374)","v":252000},{"$f":"IF(BL$11=\"\",0,Calc!BL374)","v":259200},{"$f":"IF(BM$11=\"\",0,Calc!BM374)","v":259200},{"$f":"IF(BN$11=\"\",0,Calc!BN374)","v":259200},{"$f":"IF(BO$11=\"\",0,Calc!BO374)","v":259200},{"$f":"IF(BP$11=\"\",0,Calc!BP374)","v":302400},{"$f":"IF(BQ$11=\"\",0,Calc!BQ374)","v":302400},{"$f":"IF(BR$11=\"\",0,Calc!BR374)","v":302400},{"$f":"IF(BS$11=\"\",0,Calc!BS374)","v":302400},{"$f":"IF(BT$11=\"\",0,Calc!BT374)","v":302400},{"$f":"IF(BU$11=\"\",0,Calc!BU374)","v":302400},{"$f":"IF(BV$11=\"\",0,Calc!BV374)","v":302400},{"$f":"IF(BW$11=\"\",0,Calc!BW374)","v":302400},{"$f":"IF(BX$11=\"\",0,Calc!BX374)","v":311040},{"$f":"IF(BY$11=\"\",0,Calc!BY374)","v":311040},{"$f":"IF(BZ$11=\"\",0,Calc!BZ374)","v":311040},{"$f":"IF(CA$11=\"\",0,Calc!CA374)","v":311040},{"$f":"IF(CB$11=\"\",0,Calc!CB374)","v":362880},{"$f":"IF(CC$11=\"\",0,Calc!CC374)","v":362880},{"$f":"IF(CD$11=\"\",0,Calc!CD374)","v":362880},{"$f":"IF(CE$11=\"\",0,Calc!CE374)","v":362880},{"$f":"IF(CF$11=\"\",0,Calc!CF374)","v":362880},{"$f":"IF(CG$11=\"\",0,Calc!CG374)","v":362880},{"$f":"IF(CH$11=\"\",0,Calc!CH374)","v":362880},{"$f":"IF(CI$11=\"\",0,Calc!CI374)","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,{"$f":"Calc!H375","v":"Прямые расходы"},{"$f":"Calc!I375","v":"Прочие производственные расходы"},{"$f":"Calc!J375","v":"Номерной фонд"},null,{"$f":"Calc!L375","v":1},{"$f":"Calc!M375","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B54=Lists!$CU$24,SUMIFS($Z54:$CJ54,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z54:$CJ54))","v":9891400},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA375)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB375)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC375)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD375)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE375)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF375)","v":150000},{"$f":"IF(AG$11=\"\",0,Calc!AG375)","v":125000},{"$f":"IF(AH$11=\"\",0,Calc!AH375)","v":125000},{"$f":"IF(AI$11=\"\",0,Calc!AI375)","v":125000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ375)","v":125000},{"$f":"IF(AK$11=\"\",0,Calc!AK375)","v":125000},{"$f":"IF(AL$11=\"\",0,Calc!AL375)","v":125000},{"$f":"IF(AM$11=\"\",0,Calc!AM375)","v":125000},{"$f":"IF(AN$11=\"\",0,Calc!AN375)","v":125000},{"$f":"IF(AO$11=\"\",0,Calc!AO375)","v":125000},{"$f":"IF(AP$11=\"\",0,Calc!AP375)","v":125000},{"$f":"IF(AQ$11=\"\",0,Calc!AQ375)","v":125000},{"$f":"IF(AR$11=\"\",0,Calc!AR375)","v":150000},{"$f":"IF(AS$11=\"\",0,Calc!AS375)","v":150000},{"$f":"IF(AT$11=\"\",0,Calc!AT375)","v":150000},{"$f":"IF(AU$11=\"\",0,Calc!AU375)","v":150000},{"$f":"IF(AV$11=\"\",0,Calc!AV375)","v":150000},{"$f":"IF(AW$11=\"\",0,Calc!AW375)","v":150000},{"$f":"IF(AX$11=\"\",0,Calc!AX375)","v":150000},{"$f":"IF(AY$11=\"\",0,Calc!AY375)","v":150000},{"$f":"IF(AZ$11=\"\",0,Calc!AZ375)","v":150000},{"$f":"IF(BA$11=\"\",0,Calc!BA375)","v":150000},{"$f":"IF(BB$11=\"\",0,Calc!BB375)","v":150000},{"$f":"IF(BC$11=\"\",0,Calc!BC375)","v":150000},{"$f":"IF(BD$11=\"\",0,Calc!BD375)","v":180000},{"$f":"IF(BE$11=\"\",0,Calc!BE375)","v":180000},{"$f":"IF(BF$11=\"\",0,Calc!BF375)","v":180000},{"$f":"IF(BG$11=\"\",0,Calc!BG375)","v":180000},{"$f":"IF(BH$11=\"\",0,Calc!BH375)","v":180000},{"$f":"IF(BI$11=\"\",0,Calc!BI375)","v":180000},{"$f":"IF(BJ$11=\"\",0,Calc!BJ375)","v":180000},{"$f":"IF(BK$11=\"\",0,Calc!BK375)","v":180000},{"$f":"IF(BL$11=\"\",0,Calc!BL375)","v":180000},{"$f":"IF(BM$11=\"\",0,Calc!BM375)","v":180000},{"$f":"IF(BN$11=\"\",0,Calc!BN375)","v":180000},{"$f":"IF(BO$11=\"\",0,Calc!BO375)","v":180000},{"$f":"IF(BP$11=\"\",0,Calc!BP375)","v":216000},{"$f":"IF(BQ$11=\"\",0,Calc!BQ375)","v":216000},{"$f":"IF(BR$11=\"\",0,Calc!BR375)","v":216000},{"$f":"IF(BS$11=\"\",0,Calc!BS375)","v":216000},{"$f":"IF(BT$11=\"\",0,Calc!BT375)","v":216000},{"$f":"IF(BU$11=\"\",0,Calc!BU375)","v":216000},{"$f":"IF(BV$11=\"\",0,Calc!BV375)","v":216000},{"$f":"IF(BW$11=\"\",0,Calc!BW375)","v":216000},{"$f":"IF(BX$11=\"\",0,Calc!BX375)","v":216000},{"$f":"IF(BY$11=\"\",0,Calc!BY375)","v":216000},{"$f":"IF(BZ$11=\"\",0,Calc!BZ375)","v":216000},{"$f":"IF(CA$11=\"\",0,Calc!CA375)","v":216000},{"$f":"IF(CB$11=\"\",0,Calc!CB375)","v":259200},{"$f":"IF(CC$11=\"\",0,Calc!CC375)","v":259200},{"$f":"IF(CD$11=\"\",0,Calc!CD375)","v":259200},{"$f":"IF(CE$11=\"\",0,Calc!CE375)","v":259200},{"$f":"IF(CF$11=\"\",0,Calc!CF375)","v":259200},{"$f":"IF(CG$11=\"\",0,Calc!CG375)","v":259200},{"$f":"IF(CH$11=\"\",0,Calc!CH375)","v":259200},{"$f":"IF(CI$11=\"\",0,Calc!CI375)","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,{"$f":"Calc!H376","v":"Прямые расходы"},{"$f":"Calc!I376","v":"Прочие производственные расходы"},{"$f":"Calc!J376","v":"Food&Beverage"},null,{"$f":"Calc!L376","v":2},{"$f":"Calc!M376","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B55=Lists!$CU$24,SUMIFS($Z55:$CJ55,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z55:$CJ55))","v":2205640},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA376)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB376)","v":30000},{"$f":"IF(AC$11=\"\",0,Calc!AC376)","v":30000},{"$f":"IF(AD$11=\"\",0,Calc!AD376)","v":30000},{"$f":"IF(AE$11=\"\",0,Calc!AE376)","v":30000},{"$f":"IF(AF$11=\"\",0,Calc!AF376)","v":30000},{"$f":"IF(AG$11=\"\",0,Calc!AG376)","v":25000},{"$f":"IF(AH$11=\"\",0,Calc!AH376)","v":25000},{"$f":"IF(AI$11=\"\",0,Calc!AI376)","v":25000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ376)","v":25000},{"$f":"IF(AK$11=\"\",0,Calc!AK376)","v":25000},{"$f":"IF(AL$11=\"\",0,Calc!AL376)","v":25000},{"$f":"IF(AM$11=\"\",0,Calc!AM376)","v":25000},{"$f":"IF(AN$11=\"\",0,Calc!AN376)","v":30000},{"$f":"IF(AO$11=\"\",0,Calc!AO376)","v":30000},{"$f":"IF(AP$11=\"\",0,Calc!AP376)","v":30000},{"$f":"IF(AQ$11=\"\",0,Calc!AQ376)","v":30000},{"$f":"IF(AR$11=\"\",0,Calc!AR376)","v":30000},{"$f":"IF(AS$11=\"\",0,Calc!AS376)","v":30000},{"$f":"IF(AT$11=\"\",0,Calc!AT376)","v":30000},{"$f":"IF(AU$11=\"\",0,Calc!AU376)","v":30000},{"$f":"IF(AV$11=\"\",0,Calc!AV376)","v":30000},{"$f":"IF(AW$11=\"\",0,Calc!AW376)","v":30000},{"$f":"IF(AX$11=\"\",0,Calc!AX376)","v":30000},{"$f":"IF(AY$11=\"\",0,Calc!AY376)","v":30000},{"$f":"IF(AZ$11=\"\",0,Calc!AZ376)","v":36000},{"$f":"IF(BA$11=\"\",0,Calc!BA376)","v":36000},{"$f":"IF(BB$11=\"\",0,Calc!BB376)","v":36000},{"$f":"IF(BC$11=\"\",0,Calc!BC376)","v":36000},{"$f":"IF(BD$11=\"\",0,Calc!BD376)","v":36000},{"$f":"IF(BE$11=\"\",0,Calc!BE376)","v":36000},{"$f":"IF(BF$11=\"\",0,Calc!BF376)","v":36000},{"$f":"IF(BG$11=\"\",0,Calc!BG376)","v":36000},{"$f":"IF(BH$11=\"\",0,Calc!BH376)","v":36000},{"$f":"IF(BI$11=\"\",0,Calc!BI376)","v":36000},{"$f":"IF(BJ$11=\"\",0,Calc!BJ376)","v":36000},{"$f":"IF(BK$11=\"\",0,Calc!BK376)","v":36000},{"$f":"IF(BL$11=\"\",0,Calc!BL376)","v":43200},{"$f":"IF(BM$11=\"\",0,Calc!BM376)","v":43200},{"$f":"IF(BN$11=\"\",0,Calc!BN376)","v":43200},{"$f":"IF(BO$11=\"\",0,Calc!BO376)","v":43200},{"$f":"IF(BP$11=\"\",0,Calc!BP376)","v":43200},{"$f":"IF(BQ$11=\"\",0,Calc!BQ376)","v":43200},{"$f":"IF(BR$11=\"\",0,Calc!BR376)","v":43200},{"$f":"IF(BS$11=\"\",0,Calc!BS376)","v":43200},{"$f":"IF(BT$11=\"\",0,Calc!BT376)","v":43200},{"$f":"IF(BU$11=\"\",0,Calc!BU376)","v":43200},{"$f":"IF(BV$11=\"\",0,Calc!BV376)","v":43200},{"$f":"IF(BW$11=\"\",0,Calc!BW376)","v":43200},{"$f":"IF(BX$11=\"\",0,Calc!BX376)","v":51840},{"$f":"IF(BY$11=\"\",0,Calc!BY376)","v":51840},{"$f":"IF(BZ$11=\"\",0,Calc!BZ376)","v":51840},{"$f":"IF(CA$11=\"\",0,Calc!CA376)","v":51840},{"$f":"IF(CB$11=\"\",0,Calc!CB376)","v":51840},{"$f":"IF(CC$11=\"\",0,Calc!CC376)","v":51840},{"$f":"IF(CD$11=\"\",0,Calc!CD376)","v":51840},{"$f":"IF(CE$11=\"\",0,Calc!CE376)","v":51840},{"$f":"IF(CF$11=\"\",0,Calc!CF376)","v":51840},{"$f":"IF(CG$11=\"\",0,Calc!CG376)","v":51840},{"$f":"IF(CH$11=\"\",0,Calc!CH376)","v":51840},{"$f":"IF(CI$11=\"\",0,Calc!CI376)","v":0}]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,{"$f":"Calc!H377","v":"Прямые расходы"},{"$f":"Calc!I377","v":"Прочие производственные расходы"},{"$f":"Calc!J377","v":"Развлекат. услуги"},null,{"$f":"Calc!L377","v":3},{"$f":"Calc!M377","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B56=Lists!$CU$24,SUMIFS($Z56:$CJ56,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z56:$CJ56))","v":1978280},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA377)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB377)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC377)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD377)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE377)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF377)","v":30000},{"$f":"IF(AG$11=\"\",0,Calc!AG377)","v":25000},{"$f":"IF(AH$11=\"\",0,Calc!AH377)","v":25000},{"$f":"IF(AI$11=\"\",0,Calc!AI377)","v":25000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ377)","v":25000},{"$f":"IF(AK$11=\"\",0,Calc!AK377)","v":25000},{"$f":"IF(AL$11=\"\",0,Calc!AL377)","v":25000},{"$f":"IF(AM$11=\"\",0,Calc!AM377)","v":25000},{"$f":"IF(AN$11=\"\",0,Calc!AN377)","v":25000},{"$f":"IF(AO$11=\"\",0,Calc!AO377)","v":25000},{"$f":"IF(AP$11=\"\",0,Calc!AP377)","v":25000},{"$f":"IF(AQ$11=\"\",0,Calc!AQ377)","v":25000},{"$f":"IF(AR$11=\"\",0,Calc!AR377)","v":30000},{"$f":"IF(AS$11=\"\",0,Calc!AS377)","v":30000},{"$f":"IF(AT$11=\"\",0,Calc!AT377)","v":30000},{"$f":"IF(AU$11=\"\",0,Calc!AU377)","v":30000},{"$f":"IF(AV$11=\"\",0,Calc!AV377)","v":30000},{"$f":"IF(AW$11=\"\",0,Calc!AW377)","v":30000},{"$f":"IF(AX$11=\"\",0,Calc!AX377)","v":30000},{"$f":"IF(AY$11=\"\",0,Calc!AY377)","v":30000},{"$f":"IF(AZ$11=\"\",0,Calc!AZ377)","v":30000},{"$f":"IF(BA$11=\"\",0,Calc!BA377)","v":30000},{"$f":"IF(BB$11=\"\",0,Calc!BB377)","v":30000},{"$f":"IF(BC$11=\"\",0,Calc!BC377)","v":30000},{"$f":"IF(BD$11=\"\",0,Calc!BD377)","v":36000},{"$f":"IF(BE$11=\"\",0,Calc!BE377)","v":36000},{"$f":"IF(BF$11=\"\",0,Calc!BF377)","v":36000},{"$f":"IF(BG$11=\"\",0,Calc!BG377)","v":36000},{"$f":"IF(BH$11=\"\",0,Calc!BH377)","v":36000},{"$f":"IF(BI$11=\"\",0,Calc!BI377)","v":36000},{"$f":"IF(BJ$11=\"\",0,Calc!BJ377)","v":36000},{"$f":"IF(BK$11=\"\",0,Calc!BK377)","v":36000},{"$f":"IF(BL$11=\"\",0,Calc!BL377)","v":36000},{"$f":"IF(BM$11=\"\",0,Calc!BM377)","v":36000},{"$f":"IF(BN$11=\"\",0,Calc!BN377)","v":36000},{"$f":"IF(BO$11=\"\",0,Calc!BO377)","v":36000},{"$f":"IF(BP$11=\"\",0,Calc!BP377)","v":43200},{"$f":"IF(BQ$11=\"\",0,Calc!BQ377)","v":43200},{"$f":"IF(BR$11=\"\",0,Calc!BR377)","v":43200},{"$f":"IF(BS$11=\"\",0,Calc!BS377)","v":43200},{"$f":"IF(BT$11=\"\",0,Calc!BT377)","v":43200},{"$f":"IF(BU$11=\"\",0,Calc!BU377)","v":43200},{"$f":"IF(BV$11=\"\",0,Calc!BV377)","v":43200},{"$f":"IF(BW$11=\"\",0,Calc!BW377)","v":43200},{"$f":"IF(BX$11=\"\",0,Calc!BX377)","v":43200},{"$f":"IF(BY$11=\"\",0,Calc!BY377)","v":43200},{"$f":"IF(BZ$11=\"\",0,Calc!BZ377)","v":43200},{"$f":"IF(CA$11=\"\",0,Calc!CA377)","v":43200},{"$f":"IF(CB$11=\"\",0,Calc!CB377)","v":51840},{"$f":"IF(CC$11=\"\",0,Calc!CC377)","v":51840},{"$f":"IF(CD$11=\"\",0,Calc!CD377)","v":51840},{"$f":"IF(CE$11=\"\",0,Calc!CE377)","v":51840},{"$f":"IF(CF$11=\"\",0,Calc!CF377)","v":51840},{"$f":"IF(CG$11=\"\",0,Calc!CG377)","v":51840},{"$f":"IF(CH$11=\"\",0,Calc!CH377)","v":51840},{"$f":"IF(CI$11=\"\",0,Calc!CI377)","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,{"$f":"Calc!H379","v":"Прямые расходы"},{"$f":"Calc!I379","v":"Прямые переменные расходы маркетинга"},null,null,null,{"$f":"Calc!M379","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X58-SUM($X59:$X62))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B58=Lists!$CU$24,SUMIFS($Z58:$CJ58,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z58:$CJ58))","v":1167229900},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA379)","v":360000},{"$f":"IF(AB$11=\"\",0,Calc!AB379)","v":733500},{"$f":"IF(AC$11=\"\",0,Calc!AC379)","v":781300},{"$f":"IF(AD$11=\"\",0,Calc!AD379)","v":975300},{"$f":"IF(AE$11=\"\",0,Calc!AE379)","v":1429980},{"$f":"IF(AF$11=\"\",0,Calc!AF379)","v":1679820},{"$f":"IF(AG$11=\"\",0,Calc!AG379)","v":1465300},{"$f":"IF(AH$11=\"\",0,Calc!AH379)","v":2092450},{"$f":"IF(AI$11=\"\",0,Calc!AI379)","v":2539333.3333333335},{"$f":"IF(AJ$11=\"\",0,Calc!AJ379)","v":3083125},{"$f":"IF(AK$11=\"\",0,Calc!AK379)","v":2635391.666666667},{"$f":"IF(AL$11=\"\",0,Calc!AL379)","v":3947691.666666667},{"$f":"IF(AM$11=\"\",0,Calc!AM379)","v":4432225.0000000009},{"$f":"IF(AN$11=\"\",0,Calc!AN379)","v":5262266.666666667},{"$f":"IF(AO$11=\"\",0,Calc!AO379)","v":4096175.0000000005},{"$f":"IF(AP$11=\"\",0,Calc!AP379)","v":6318791.666666667},{"$f":"IF(AQ$11=\"\",0,Calc!AQ379)","v":6722675},{"$f":"IF(AR$11=\"\",0,Calc!AR379)","v":7949291.6666666679},{"$f":"IF(AS$11=\"\",0,Calc!AS379)","v":6006633.333333334},{"$f":"IF(AT$11=\"\",0,Calc!AT379)","v":9303566.6666666679},{"$f":"IF(AU$11=\"\",0,Calc!AU379)","v":9462700},{"$f":"IF(AV$11=\"\",0,Calc!AV379)","v":11230991.666666668},{"$f":"IF(AW$11=\"\",0,Calc!AW379)","v":8135425.0000000009},{"$f":"IF(AX$11=\"\",0,Calc!AX379)","v":12645341.666666666},{"$f":"IF(AY$11=\"\",0,Calc!AY379)","v":12604625},{"$f":"IF(AZ$11=\"\",0,Calc!AZ379)","v":14840216.666666666},{"$f":"IF(BA$11=\"\",0,Calc!BA379)","v":10416275},{"$f":"IF(BB$11=\"\",0,Calc!BB379)","v":16297925},{"$f":"IF(BC$11=\"\",0,Calc!BC379)","v":15941575},{"$f":"IF(BD$11=\"\",0,Calc!BD379)","v":18732941.666666668},{"$f":"IF(BE$11=\"\",0,Calc!BE379)","v":13049716.666666666},{"$f":"IF(BF$11=\"\",0,Calc!BF379)","v":20425100.000000004},{"$f":"IF(BG$11=\"\",0,Calc!BG379)","v":19608150.000000004},{"$f":"IF(BH$11=\"\",0,Calc!BH379)","v":23082025.000000004},{"$f":"IF(BI$11=\"\",0,Calc!BI379)","v":15794375},{"$f":"IF(BJ$11=\"\",0,Calc!BJ379)","v":24735741.666666668},{"$f":"IF(BK$11=\"\",0,Calc!BK379)","v":23610208.333333336},{"$f":"IF(BL$11=\"\",0,Calc!BL379)","v":27691383.333333336},{"$f":"IF(BM$11=\"\",0,Calc!BM379)","v":18702091.666666668},{"$f":"IF(BN$11=\"\",0,Calc!BN379)","v":29364858.333333336},{"$f":"IF(BO$11=\"\",0,Calc!BO379)","v":27790625.000000004},{"$f":"IF(BP$11=\"\",0,Calc!BP379)","v":32507241.666666668},{"$f":"IF(BQ$11=\"\",0,Calc!BQ379)","v":21850691.666666668},{"$f":"IF(BR$11=\"\",0,Calc!BR379)","v":34187275},{"$f":"IF(BS$11=\"\",0,Calc!BS379)","v":31963458.333333336},{"$f":"IF(BT$11=\"\",0,Calc!BT379)","v":37364791.666666664},{"$f":"IF(BU$11=\"\",0,Calc!BU379)","v":24815925.000000004},{"$f":"IF(BV$11=\"\",0,Calc!BV379)","v":38830241.666666664},{"$f":"IF(BW$11=\"\",0,Calc!BW379)","v":36190691.666666664},{"$f":"IF(BX$11=\"\",0,Calc!BX379)","v":42173075},{"$f":"IF(BY$11=\"\",0,Calc!BY379)","v":27757591.666666668},{"$f":"IF(BZ$11=\"\",0,Calc!BZ379)","v":43514558.333333336},{"$f":"IF(CA$11=\"\",0,Calc!CA379)","v":40352325},{"$f":"IF(CB$11=\"\",0,Calc!CB379)","v":46964941.666666664},{"$f":"IF(CC$11=\"\",0,Calc!CC379)","v":30873391.666666668},{"$f":"IF(CD$11=\"\",0,Calc!CD379)","v":48370175},{"$f":"IF(CE$11=\"\",0,Calc!CE379)","v":44581958.333333336},{"$f":"IF(CF$11=\"\",0,Calc!CF379)","v":51929291.666666664},{"$f":"IF(CG$11=\"\",0,Calc!CG379)","v":33908825},{"$f":"IF(CH$11=\"\",0,Calc!CH379)","v":53116341.666666664},{"$f":"IF(CI$11=\"\",0,Calc!CI379)","v":0}]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,{"$f":"Calc!H380","v":"Прямые расходы"},{"$f":"Calc!I380","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J380","v":"Расходы на привлечение туристов"},null,{"$f":"Calc!L380","v":1},{"$f":"Calc!M380","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B59=Lists!$CU$24,SUMIFS($Z59:$CJ59,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z59:$CJ59))","v":725625233.33333337},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA380)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB380)","v":9000},{"$f":"IF(AC$11=\"\",0,Calc!AC380)","v":5000},{"$f":"IF(AD$11=\"\",0,Calc!AD380)","v":113400},{"$f":"IF(AE$11=\"\",0,Calc!AE380)","v":440800},{"$f":"IF(AF$11=\"\",0,Calc!AF380)","v":560700},{"$f":"IF(AG$11=\"\",0,Calc!AG380)","v":453333.33333333337},{"$f":"IF(AH$11=\"\",0,Calc!AH380)","v":912000},{"$f":"IF(AI$11=\"\",0,Calc!AI380)","v":1220666.6666666667},{"$f":"IF(AJ$11=\"\",0,Calc!AJ380)","v":1548750},{"$f":"IF(AK$11=\"\",0,Calc!AK380)","v":1095833.3333333335},{"$f":"IF(AL$11=\"\",0,Calc!AL380)","v":2115000},{"$f":"IF(AM$11=\"\",0,Calc!AM380)","v":2456666.666666667},{"$f":"IF(AN$11=\"\",0,Calc!AN380)","v":2948250},{"$f":"IF(AO$11=\"\",0,Calc!AO380)","v":1894166.6666666667},{"$f":"IF(AP$11=\"\",0,Calc!AP380)","v":3673500},{"$f":"IF(AQ$11=\"\",0,Calc!AQ380)","v":3958666.666666667},{"$f":"IF(AR$11=\"\",0,Calc!AR380)","v":4684500},{"$f":"IF(AS$11=\"\",0,Calc!AS380)","v":2990000},{"$f":"IF(AT$11=\"\",0,Calc!AT380)","v":5655000},{"$f":"IF(AU$11=\"\",0,Calc!AU380)","v":5746666.666666667},{"$f":"IF(AV$11=\"\",0,Calc!AV380)","v":6817500},{"$f":"IF(AW$11=\"\",0,Calc!AW380)","v":4195833.333333334},{"$f":"IF(AX$11=\"\",0,Calc!AX380)","v":7872000},{"$f":"IF(AY$11=\"\",0,Calc!AY380)","v":7837333.333333334},{"$f":"IF(AZ$11=\"\",0,Calc!AZ380)","v":9178500},{"$f":"IF(BA$11=\"\",0,Calc!BA380)","v":5482500},{"$f":"IF(BB$11=\"\",0,Calc!BB380)","v":10309500},{"$f":"IF(BC$11=\"\",0,Calc!BC380)","v":10057333.333333334},{"$f":"IF(BD$11=\"\",0,Calc!BD380)","v":11722500},{"$f":"IF(BE$11=\"\",0,Calc!BE380)","v":7016666.666666667},{"$f":"IF(BF$11=\"\",0,Calc!BF380)","v":13080000},{"$f":"IF(BG$11=\"\",0,Calc!BG380)","v":12480000},{"$f":"IF(BH$11=\"\",0,Calc!BH380)","v":14569500},{"$f":"IF(BI$11=\"\",0,Calc!BI380)","v":8585833.333333334},{"$f":"IF(BJ$11=\"\",0,Calc!BJ380)","v":15951000},{"$f":"IF(BK$11=\"\",0,Calc!BK380)","v":15152000},{"$f":"IF(BL$11=\"\",0,Calc!BL380)","v":17584500},{"$f":"IF(BM$11=\"\",0,Calc!BM380)","v":10235833.333333334},{"$f":"IF(BN$11=\"\",0,Calc!BN380)","v":19042500},{"$f":"IF(BO$11=\"\",0,Calc!BO380)","v":17933333.333333336},{"$f":"IF(BP$11=\"\",0,Calc!BP380)","v":20722500},{"$f":"IF(BQ$11=\"\",0,Calc!BQ380)","v":12079166.666666668},{"$f":"IF(BR$11=\"\",0,Calc!BR380)","v":22309500},{"$f":"IF(BS$11=\"\",0,Calc!BS380)","v":20750666.666666668},{"$f":"IF(BT$11=\"\",0,Calc!BT380)","v":23976000},{"$f":"IF(BU$11=\"\",0,Calc!BU380)","v":13840833.333333334},{"$f":"IF(BV$11=\"\",0,Calc!BV380)","v":25474500},{"$f":"IF(BW$11=\"\",0,Calc!BW380)","v":23650666.666666668},{"$f":"IF(BX$11=\"\",0,Calc!BX380)","v":27187500},{"$f":"IF(BY$11=\"\",0,Calc!BY380)","v":15570833.333333334},{"$f":"IF(BZ$11=\"\",0,Calc!BZ380)","v":28672500},{"$f":"IF(CA$11=\"\",0,Calc!CA380)","v":26493333.333333336},{"$f":"IF(CB$11=\"\",0,Calc!CB380)","v":30379500},{"$f":"IF(CC$11=\"\",0,Calc!CC380)","v":17444166.666666668},{"$f":"IF(CD$11=\"\",0,Calc!CD380)","v":31993500},{"$f":"IF(CE$11=\"\",0,Calc!CE380)","v":29358666.666666668},{"$f":"IF(CF$11=\"\",0,Calc!CF380)","v":33687000},{"$f":"IF(CG$11=\"\",0,Calc!CG380)","v":19235833.333333336},{"$f":"IF(CH$11=\"\",0,Calc!CH380)","v":35212500},{"$f":"IF(CI$11=\"\",0,Calc!CI380)","v":0}]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,{"$f":"Calc!H381","v":"Прямые расходы"},{"$f":"Calc!I381","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J381","v":"Рекламные расходы"},null,{"$f":"Calc!L381","v":2},{"$f":"Calc!M381","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B60=Lists!$CU$24,SUMIFS($Z60:$CJ60,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z60:$CJ60))","v":343174666.66666669},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA381)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB381)","v":4500},{"$f":"IF(AC$11=\"\",0,Calc!AC381)","v":4300},{"$f":"IF(AD$11=\"\",0,Calc!AD381)","v":37900},{"$f":"IF(AE$11=\"\",0,Calc!AE381)","v":113180},{"$f":"IF(AF$11=\"\",0,Calc!AF381)","v":191120},{"$f":"IF(AG$11=\"\",0,Calc!AG381)","v":195300},{"$f":"IF(AH$11=\"\",0,Calc!AH381)","v":320450},{"$f":"IF(AI$11=\"\",0,Calc!AI381)","v":415333.33333333337},{"$f":"IF(AJ$11=\"\",0,Calc!AJ381)","v":587708.33333333337},{"$f":"IF(AK$11=\"\",0,Calc!AK381)","v":549558.33333333337},{"$f":"IF(AL$11=\"\",0,Calc!AL381)","v":799358.33333333337},{"$f":"IF(AM$11=\"\",0,Calc!AM381)","v":898891.66666666674},{"$f":"IF(AN$11=\"\",0,Calc!AN381)","v":1194016.6666666667},{"$f":"IF(AO$11=\"\",0,Calc!AO381)","v":1038675},{"$f":"IF(AP$11=\"\",0,Calc!AP381)","v":1438625},{"$f":"IF(AQ$11=\"\",0,Calc!AQ381)","v":1514008.3333333335},{"$f":"IF(AR$11=\"\",0,Calc!AR381)","v":1971458.3333333335},{"$f":"IF(AS$11=\"\",0,Calc!AS381)","v":1679966.6666666667},{"$f":"IF(AT$11=\"\",0,Calc!AT381)","v":2268566.666666667},{"$f":"IF(AU$11=\"\",0,Calc!AU381)","v":2292700},{"$f":"IF(AV$11=\"\",0,Calc!AV381)","v":2946825},{"$f":"IF(AW$11=\"\",0,Calc!AW381)","v":2437925},{"$f":"IF(AX$11=\"\",0,Calc!AX381)","v":3236675},{"$f":"IF(AY$11=\"\",0,Calc!AY381)","v":3195625},{"$f":"IF(AZ$11=\"\",0,Calc!AZ381)","v":4055050},{"$f":"IF(BA$11=\"\",0,Calc!BA381)","v":3292108.3333333335},{"$f":"IF(BB$11=\"\",0,Calc!BB381)","v":4311758.333333334},{"$f":"IF(BC$11=\"\",0,Calc!BC381)","v":4172575},{"$f":"IF(BD$11=\"\",0,Calc!BD381)","v":5263775},{"$f":"IF(BE$11=\"\",0,Calc!BE381)","v":4251383.333333334},{"$f":"IF(BF$11=\"\",0,Calc!BF381)","v":5528433.333333334},{"$f":"IF(BG$11=\"\",0,Calc!BG381)","v":5276483.333333334},{"$f":"IF(BH$11=\"\",0,Calc!BH381)","v":6625858.333333334},{"$f":"IF(BI$11=\"\",0,Calc!BI381)","v":5286875},{"$f":"IF(BJ$11=\"\",0,Calc!BJ381)","v":6828075},{"$f":"IF(BK$11=\"\",0,Calc!BK381)","v":6466541.666666667},{"$f":"IF(BL$11=\"\",0,Calc!BL381)","v":8080216.666666667},{"$f":"IF(BM$11=\"\",0,Calc!BM381)","v":6404591.666666667},{"$f":"IF(BN$11=\"\",0,Calc!BN381)","v":8225691.666666667},{"$f":"IF(BO$11=\"\",0,Calc!BO381)","v":7725625},{"$f":"IF(BP$11=\"\",0,Calc!BP381)","v":9618075},{"$f":"IF(BQ$11=\"\",0,Calc!BQ381)","v":7604858.333333334},{"$f":"IF(BR$11=\"\",0,Calc!BR381)","v":9711108.333333334},{"$f":"IF(BS$11=\"\",0,Calc!BS381)","v":9046125},{"$f":"IF(BT$11=\"\",0,Calc!BT381)","v":11222125},{"$f":"IF(BU$11=\"\",0,Calc!BU381)","v":8808425},{"$f":"IF(BV$11=\"\",0,Calc!BV381)","v":11189075},{"$f":"IF(BW$11=\"\",0,Calc!BW381)","v":10373358.333333334},{"$f":"IF(BX$11=\"\",0,Calc!BX381)","v":12818908.333333334},{"$f":"IF(BY$11=\"\",0,Calc!BY381)","v":10020091.666666668},{"$f":"IF(BZ$11=\"\",0,Calc!BZ381)","v":12675391.666666668},{"$f":"IF(CA$11=\"\",0,Calc!CA381)","v":11692325},{"$f":"IF(CB$11=\"\",0,Calc!CB381)","v":14418775},{"$f":"IF(CC$11=\"\",0,Calc!CC381)","v":11262558.333333334},{"$f":"IF(CD$11=\"\",0,Calc!CD381)","v":14210008.333333334},{"$f":"IF(CE$11=\"\",0,Calc!CE381)","v":13056625},{"$f":"IF(CF$11=\"\",0,Calc!CF381)","v":16075625},{"$f":"IF(CG$11=\"\",0,Calc!CG381)","v":12506325},{"$f":"IF(CH$11=\"\",0,Calc!CH381)","v":15737175},{"$f":"IF(CI$11=\"\",0,Calc!CI381)","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,{"$f":"Calc!H382","v":"Прямые расходы"},{"$f":"Calc!I382","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J382","v":"Расходы на поддержание конверсии"},null,{"$f":"Calc!L382","v":3},{"$f":"Calc!M382","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B61=Lists!$CU$24,SUMIFS($Z61:$CJ61,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z61:$CJ61))","v":98430000.000000045},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA382)","v":360000},{"$f":"IF(AB$11=\"\",0,Calc!AB382)","v":720000},{"$f":"IF(AC$11=\"\",0,Calc!AC382)","v":772000},{"$f":"IF(AD$11=\"\",0,Calc!AD382)","v":824000},{"$f":"IF(AE$11=\"\",0,Calc!AE382)","v":876000},{"$f":"IF(AF$11=\"\",0,Calc!AF382)","v":928000},{"$f":"IF(AG$11=\"\",0,Calc!AG382)","v":816666.66666666674},{"$f":"IF(AH$11=\"\",0,Calc!AH382)","v":860000},{"$f":"IF(AI$11=\"\",0,Calc!AI382)","v":903333.33333333337},{"$f":"IF(AJ$11=\"\",0,Calc!AJ382)","v":946666.66666666674},{"$f":"IF(AK$11=\"\",0,Calc!AK382)","v":990000},{"$f":"IF(AL$11=\"\",0,Calc!AL382)","v":1033333.3333333334},{"$f":"IF(AM$11=\"\",0,Calc!AM382)","v":1076666.6666666667},{"$f":"IF(AN$11=\"\",0,Calc!AN382)","v":1120000},{"$f":"IF(AO$11=\"\",0,Calc!AO382)","v":1163333.3333333335},{"$f":"IF(AP$11=\"\",0,Calc!AP382)","v":1206666.6666666667},{"$f":"IF(AQ$11=\"\",0,Calc!AQ382)","v":1250000},{"$f":"IF(AR$11=\"\",0,Calc!AR382)","v":1293333.3333333335},{"$f":"IF(AS$11=\"\",0,Calc!AS382)","v":1336666.6666666667},{"$f":"IF(AT$11=\"\",0,Calc!AT382)","v":1380000},{"$f":"IF(AU$11=\"\",0,Calc!AU382)","v":1423333.3333333335},{"$f":"IF(AV$11=\"\",0,Calc!AV382)","v":1466666.666666667},{"$f":"IF(AW$11=\"\",0,Calc!AW382)","v":1501666.6666666667},{"$f":"IF(AX$11=\"\",0,Calc!AX382)","v":1536666.6666666667},{"$f":"IF(AY$11=\"\",0,Calc!AY382)","v":1571666.6666666667},{"$f":"IF(AZ$11=\"\",0,Calc!AZ382)","v":1606666.6666666665},{"$f":"IF(BA$11=\"\",0,Calc!BA382)","v":1641666.6666666667},{"$f":"IF(BB$11=\"\",0,Calc!BB382)","v":1676666.6666666667},{"$f":"IF(BC$11=\"\",0,Calc!BC382)","v":1711666.6666666667},{"$f":"IF(BD$11=\"\",0,Calc!BD382)","v":1746666.6666666667},{"$f":"IF(BE$11=\"\",0,Calc!BE382)","v":1781666.6666666667},{"$f":"IF(BF$11=\"\",0,Calc!BF382)","v":1816666.6666666667},{"$f":"IF(BG$11=\"\",0,Calc!BG382)","v":1851666.6666666667},{"$f":"IF(BH$11=\"\",0,Calc!BH382)","v":1886666.6666666667},{"$f":"IF(BI$11=\"\",0,Calc!BI382)","v":1921666.6666666667},{"$f":"IF(BJ$11=\"\",0,Calc!BJ382)","v":1956666.6666666667},{"$f":"IF(BK$11=\"\",0,Calc!BK382)","v":1991666.6666666667},{"$f":"IF(BL$11=\"\",0,Calc!BL382)","v":2026666.6666666667},{"$f":"IF(BM$11=\"\",0,Calc!BM382)","v":2061666.6666666667},{"$f":"IF(BN$11=\"\",0,Calc!BN382)","v":2096666.6666666667},{"$f":"IF(BO$11=\"\",0,Calc!BO382)","v":2131666.666666667},{"$f":"IF(BP$11=\"\",0,Calc!BP382)","v":2166666.666666667},{"$f":"IF(BQ$11=\"\",0,Calc!BQ382)","v":2166666.666666667},{"$f":"IF(BR$11=\"\",0,Calc!BR382)","v":2166666.666666667},{"$f":"IF(BS$11=\"\",0,Calc!BS382)","v":2166666.666666667},{"$f":"IF(BT$11=\"\",0,Calc!BT382)","v":2166666.666666667},{"$f":"IF(BU$11=\"\",0,Calc!BU382)","v":2166666.666666667},{"$f":"IF(BV$11=\"\",0,Calc!BV382)","v":2166666.666666667},{"$f":"IF(BW$11=\"\",0,Calc!BW382)","v":2166666.666666667},{"$f":"IF(BX$11=\"\",0,Calc!BX382)","v":2166666.666666667},{"$f":"IF(BY$11=\"\",0,Calc!BY382)","v":2166666.666666667},{"$f":"IF(BZ$11=\"\",0,Calc!BZ382)","v":2166666.666666667},{"$f":"IF(CA$11=\"\",0,Calc!CA382)","v":2166666.666666667},{"$f":"IF(CB$11=\"\",0,Calc!CB382)","v":2166666.666666667},{"$f":"IF(CC$11=\"\",0,Calc!CC382)","v":2166666.666666667},{"$f":"IF(CD$11=\"\",0,Calc!CD382)","v":2166666.666666667},{"$f":"IF(CE$11=\"\",0,Calc!CE382)","v":2166666.666666667},{"$f":"IF(CF$11=\"\",0,Calc!CF382)","v":2166666.666666667},{"$f":"IF(CG$11=\"\",0,Calc!CG382)","v":2166666.666666667},{"$f":"IF(CH$11=\"\",0,Calc!CH382)","v":2166666.666666667},{"$f":"IF(CI$11=\"\",0,Calc!CI382)","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,{"$f":"Calc!H384","v":"Прямые расходы"},{"$f":"Calc!I384","v":"Прямые постоянные расходы маркетинга"},null,null,null,{"$f":"Calc!M384","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X63-SUM($X64:$X67))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B63=Lists!$CU$24,SUMIFS($Z63:$CJ63,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z63:$CJ63))","v":205670533.60824013},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA384)","v":3042000},{"$f":"IF(AB$11=\"\",0,Calc!AB384)","v":3042000},{"$f":"IF(AC$11=\"\",0,Calc!AC384)","v":3084000},{"$f":"IF(AD$11=\"\",0,Calc!AD384)","v":3126000},{"$f":"IF(AE$11=\"\",0,Calc!AE384)","v":3168000},{"$f":"IF(AF$11=\"\",0,Calc!AF384)","v":3210000},{"$f":"IF(AG$11=\"\",0,Calc!AG384)","v":3217000},{"$f":"IF(AH$11=\"\",0,Calc!AH384)","v":3217000},{"$f":"IF(AI$11=\"\",0,Calc!AI384)","v":3217000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ384)","v":3217000},{"$f":"IF(AK$11=\"\",0,Calc!AK384)","v":3217000},{"$f":"IF(AL$11=\"\",0,Calc!AL384)","v":3217000},{"$f":"IF(AM$11=\"\",0,Calc!AM384)","v":3308260},{"$f":"IF(AN$11=\"\",0,Calc!AN384)","v":3308260},{"$f":"IF(AO$11=\"\",0,Calc!AO384)","v":3311760},{"$f":"IF(AP$11=\"\",0,Calc!AP384)","v":3315260},{"$f":"IF(AQ$11=\"\",0,Calc!AQ384)","v":3318760},{"$f":"IF(AR$11=\"\",0,Calc!AR384)","v":3322260},{"$f":"IF(AS$11=\"\",0,Calc!AS384)","v":3325760},{"$f":"IF(AT$11=\"\",0,Calc!AT384)","v":3325760},{"$f":"IF(AU$11=\"\",0,Calc!AU384)","v":3325760},{"$f":"IF(AV$11=\"\",0,Calc!AV384)","v":3325760},{"$f":"IF(AW$11=\"\",0,Calc!AW384)","v":3325760},{"$f":"IF(AX$11=\"\",0,Calc!AX384)","v":3325760},{"$f":"IF(AY$11=\"\",0,Calc!AY384)","v":3419757.8},{"$f":"IF(AZ$11=\"\",0,Calc!AZ384)","v":3419757.8},{"$f":"IF(BA$11=\"\",0,Calc!BA384)","v":3423607.8},{"$f":"IF(BB$11=\"\",0,Calc!BB384)","v":3427457.8},{"$f":"IF(BC$11=\"\",0,Calc!BC384)","v":3431307.8},{"$f":"IF(BD$11=\"\",0,Calc!BD384)","v":3435157.8},{"$f":"IF(BE$11=\"\",0,Calc!BE384)","v":3439007.8},{"$f":"IF(BF$11=\"\",0,Calc!BF384)","v":3439007.8},{"$f":"IF(BG$11=\"\",0,Calc!BG384)","v":3439007.8},{"$f":"IF(BH$11=\"\",0,Calc!BH384)","v":3439007.8},{"$f":"IF(BI$11=\"\",0,Calc!BI384)","v":3439007.8},{"$f":"IF(BJ$11=\"\",0,Calc!BJ384)","v":3439007.8},{"$f":"IF(BK$11=\"\",0,Calc!BK384)","v":3535825.5340000009},{"$f":"IF(BL$11=\"\",0,Calc!BL384)","v":3535825.5340000009},{"$f":"IF(BM$11=\"\",0,Calc!BM384)","v":3540060.5340000009},{"$f":"IF(BN$11=\"\",0,Calc!BN384)","v":3544295.5340000009},{"$f":"IF(BO$11=\"\",0,Calc!BO384)","v":3548530.5340000009},{"$f":"IF(BP$11=\"\",0,Calc!BP384)","v":3552765.5340000009},{"$f":"IF(BQ$11=\"\",0,Calc!BQ384)","v":3557000.5340000009},{"$f":"IF(BR$11=\"\",0,Calc!BR384)","v":3557000.5340000009},{"$f":"IF(BS$11=\"\",0,Calc!BS384)","v":3557000.5340000009},{"$f":"IF(BT$11=\"\",0,Calc!BT384)","v":3557000.5340000009},{"$f":"IF(BU$11=\"\",0,Calc!BU384)","v":3557000.5340000009},{"$f":"IF(BV$11=\"\",0,Calc!BV384)","v":3557000.5340000009},{"$f":"IF(BW$11=\"\",0,Calc!BW384)","v":3656722.80002},{"$f":"IF(BX$11=\"\",0,Calc!BX384)","v":3656722.80002},{"$f":"IF(BY$11=\"\",0,Calc!BY384)","v":3661381.30002},{"$f":"IF(BZ$11=\"\",0,Calc!BZ384)","v":3666039.80002},{"$f":"IF(CA$11=\"\",0,Calc!CA384)","v":3670698.30002},{"$f":"IF(CB$11=\"\",0,Calc!CB384)","v":3675356.80002},{"$f":"IF(CC$11=\"\",0,Calc!CC384)","v":3680015.30002},{"$f":"IF(CD$11=\"\",0,Calc!CD384)","v":3680015.30002},{"$f":"IF(CE$11=\"\",0,Calc!CE384)","v":3680015.30002},{"$f":"IF(CF$11=\"\",0,Calc!CF384)","v":3680015.30002},{"$f":"IF(CG$11=\"\",0,Calc!CG384)","v":3680015.30002},{"$f":"IF(CH$11=\"\",0,Calc!CH384)","v":3680015.30002},{"$f":"IF(CI$11=\"\",0,Calc!CI384)","v":0}]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,{"$f":"Calc!H385","v":"Прямые расходы"},{"$f":"Calc!I385","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J385","v":"ФОТ сотрудников маркетинга"},null,{"$f":"Calc!L385","v":1},{"$f":"Calc!M385","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B64=Lists!$CU$24,SUMIFS($Z64:$CJ64,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z64:$CJ64))","v":149080533.54480001},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA385)","v":2340000},{"$f":"IF(AB$11=\"\",0,Calc!AB385)","v":2340000},{"$f":"IF(AC$11=\"\",0,Calc!AC385)","v":2340000},{"$f":"IF(AD$11=\"\",0,Calc!AD385)","v":2340000},{"$f":"IF(AE$11=\"\",0,Calc!AE385)","v":2340000},{"$f":"IF(AF$11=\"\",0,Calc!AF385)","v":2340000},{"$f":"IF(AG$11=\"\",0,Calc!AG385)","v":2340000},{"$f":"IF(AH$11=\"\",0,Calc!AH385)","v":2340000},{"$f":"IF(AI$11=\"\",0,Calc!AI385)","v":2340000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ385)","v":2340000},{"$f":"IF(AK$11=\"\",0,Calc!AK385)","v":2340000},{"$f":"IF(AL$11=\"\",0,Calc!AL385)","v":2340000},{"$f":"IF(AM$11=\"\",0,Calc!AM385)","v":2410200},{"$f":"IF(AN$11=\"\",0,Calc!AN385)","v":2410200},{"$f":"IF(AO$11=\"\",0,Calc!AO385)","v":2410200},{"$f":"IF(AP$11=\"\",0,Calc!AP385)","v":2410200},{"$f":"IF(AQ$11=\"\",0,Calc!AQ385)","v":2410200},{"$f":"IF(AR$11=\"\",0,Calc!AR385)","v":2410200},{"$f":"IF(AS$11=\"\",0,Calc!AS385)","v":2410200},{"$f":"IF(AT$11=\"\",0,Calc!AT385)","v":2410200},{"$f":"IF(AU$11=\"\",0,Calc!AU385)","v":2410200},{"$f":"IF(AV$11=\"\",0,Calc!AV385)","v":2410200},{"$f":"IF(AW$11=\"\",0,Calc!AW385)","v":2410200},{"$f":"IF(AX$11=\"\",0,Calc!AX385)","v":2410200},{"$f":"IF(AY$11=\"\",0,Calc!AY385)","v":2482506},{"$f":"IF(AZ$11=\"\",0,Calc!AZ385)","v":2482506},{"$f":"IF(BA$11=\"\",0,Calc!BA385)","v":2482506},{"$f":"IF(BB$11=\"\",0,Calc!BB385)","v":2482506},{"$f":"IF(BC$11=\"\",0,Calc!BC385)","v":2482506},{"$f":"IF(BD$11=\"\",0,Calc!BD385)","v":2482506},{"$f":"IF(BE$11=\"\",0,Calc!BE385)","v":2482506},{"$f":"IF(BF$11=\"\",0,Calc!BF385)","v":2482506},{"$f":"IF(BG$11=\"\",0,Calc!BG385)","v":2482506},{"$f":"IF(BH$11=\"\",0,Calc!BH385)","v":2482506},{"$f":"IF(BI$11=\"\",0,Calc!BI385)","v":2482506},{"$f":"IF(BJ$11=\"\",0,Calc!BJ385)","v":2482506},{"$f":"IF(BK$11=\"\",0,Calc!BK385)","v":2556981.1800000006},{"$f":"IF(BL$11=\"\",0,Calc!BL385)","v":2556981.1800000006},{"$f":"IF(BM$11=\"\",0,Calc!BM385)","v":2556981.1800000006},{"$f":"IF(BN$11=\"\",0,Calc!BN385)","v":2556981.1800000006},{"$f":"IF(BO$11=\"\",0,Calc!BO385)","v":2556981.1800000006},{"$f":"IF(BP$11=\"\",0,Calc!BP385)","v":2556981.1800000006},{"$f":"IF(BQ$11=\"\",0,Calc!BQ385)","v":2556981.1800000006},{"$f":"IF(BR$11=\"\",0,Calc!BR385)","v":2556981.1800000006},{"$f":"IF(BS$11=\"\",0,Calc!BS385)","v":2556981.1800000006},{"$f":"IF(BT$11=\"\",0,Calc!BT385)","v":2556981.1800000006},{"$f":"IF(BU$11=\"\",0,Calc!BU385)","v":2556981.1800000006},{"$f":"IF(BV$11=\"\",0,Calc!BV385)","v":2556981.1800000006},{"$f":"IF(BW$11=\"\",0,Calc!BW385)","v":2633690.6154},{"$f":"IF(BX$11=\"\",0,Calc!BX385)","v":2633690.6154},{"$f":"IF(BY$11=\"\",0,Calc!BY385)","v":2633690.6154},{"$f":"IF(BZ$11=\"\",0,Calc!BZ385)","v":2633690.6154},{"$f":"IF(CA$11=\"\",0,Calc!CA385)","v":2633690.6154},{"$f":"IF(CB$11=\"\",0,Calc!CB385)","v":2633690.6154},{"$f":"IF(CC$11=\"\",0,Calc!CC385)","v":2633690.6154},{"$f":"IF(CD$11=\"\",0,Calc!CD385)","v":2633690.6154},{"$f":"IF(CE$11=\"\",0,Calc!CE385)","v":2633690.6154},{"$f":"IF(CF$11=\"\",0,Calc!CF385)","v":2633690.6154},{"$f":"IF(CG$11=\"\",0,Calc!CG385)","v":2633690.6154},{"$f":"IF(CH$11=\"\",0,Calc!CH385)","v":2633690.6154},{"$f":"IF(CI$11=\"\",0,Calc!CI385)","v":0}]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,{"$f":"Calc!H386","v":"Прямые расходы"},{"$f":"Calc!I386","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J386","v":"Соцсборы"},null,{"$f":"Calc!L386","v":0},{"$f":"Calc!M386","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B65=Lists!$CU$24,SUMIFS($Z65:$CJ65,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z65:$CJ65))","v":44724160.063440003},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA386)","v":702000},{"$f":"IF(AB$11=\"\",0,Calc!AB386)","v":702000},{"$f":"IF(AC$11=\"\",0,Calc!AC386)","v":702000},{"$f":"IF(AD$11=\"\",0,Calc!AD386)","v":702000},{"$f":"IF(AE$11=\"\",0,Calc!AE386)","v":702000},{"$f":"IF(AF$11=\"\",0,Calc!AF386)","v":702000},{"$f":"IF(AG$11=\"\",0,Calc!AG386)","v":702000},{"$f":"IF(AH$11=\"\",0,Calc!AH386)","v":702000},{"$f":"IF(AI$11=\"\",0,Calc!AI386)","v":702000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ386)","v":702000},{"$f":"IF(AK$11=\"\",0,Calc!AK386)","v":702000},{"$f":"IF(AL$11=\"\",0,Calc!AL386)","v":702000},{"$f":"IF(AM$11=\"\",0,Calc!AM386)","v":723060},{"$f":"IF(AN$11=\"\",0,Calc!AN386)","v":723060},{"$f":"IF(AO$11=\"\",0,Calc!AO386)","v":723060},{"$f":"IF(AP$11=\"\",0,Calc!AP386)","v":723060},{"$f":"IF(AQ$11=\"\",0,Calc!AQ386)","v":723060},{"$f":"IF(AR$11=\"\",0,Calc!AR386)","v":723060},{"$f":"IF(AS$11=\"\",0,Calc!AS386)","v":723060},{"$f":"IF(AT$11=\"\",0,Calc!AT386)","v":723060},{"$f":"IF(AU$11=\"\",0,Calc!AU386)","v":723060},{"$f":"IF(AV$11=\"\",0,Calc!AV386)","v":723060},{"$f":"IF(AW$11=\"\",0,Calc!AW386)","v":723060},{"$f":"IF(AX$11=\"\",0,Calc!AX386)","v":723060},{"$f":"IF(AY$11=\"\",0,Calc!AY386)","v":744751.79999999993},{"$f":"IF(AZ$11=\"\",0,Calc!AZ386)","v":744751.79999999993},{"$f":"IF(BA$11=\"\",0,Calc!BA386)","v":744751.79999999993},{"$f":"IF(BB$11=\"\",0,Calc!BB386)","v":744751.79999999993},{"$f":"IF(BC$11=\"\",0,Calc!BC386)","v":744751.79999999993},{"$f":"IF(BD$11=\"\",0,Calc!BD386)","v":744751.79999999993},{"$f":"IF(BE$11=\"\",0,Calc!BE386)","v":744751.79999999993},{"$f":"IF(BF$11=\"\",0,Calc!BF386)","v":744751.79999999993},{"$f":"IF(BG$11=\"\",0,Calc!BG386)","v":744751.79999999993},{"$f":"IF(BH$11=\"\",0,Calc!BH386)","v":744751.79999999993},{"$f":"IF(BI$11=\"\",0,Calc!BI386)","v":744751.79999999993},{"$f":"IF(BJ$11=\"\",0,Calc!BJ386)","v":744751.79999999993},{"$f":"IF(BK$11=\"\",0,Calc!BK386)","v":767094.35400000017},{"$f":"IF(BL$11=\"\",0,Calc!BL386)","v":767094.35400000017},{"$f":"IF(BM$11=\"\",0,Calc!BM386)","v":767094.35400000017},{"$f":"IF(BN$11=\"\",0,Calc!BN386)","v":767094.35400000017},{"$f":"IF(BO$11=\"\",0,Calc!BO386)","v":767094.35400000017},{"$f":"IF(BP$11=\"\",0,Calc!BP386)","v":767094.35400000017},{"$f":"IF(BQ$11=\"\",0,Calc!BQ386)","v":767094.35400000017},{"$f":"IF(BR$11=\"\",0,Calc!BR386)","v":767094.35400000017},{"$f":"IF(BS$11=\"\",0,Calc!BS386)","v":767094.35400000017},{"$f":"IF(BT$11=\"\",0,Calc!BT386)","v":767094.35400000017},{"$f":"IF(BU$11=\"\",0,Calc!BU386)","v":767094.35400000017},{"$f":"IF(BV$11=\"\",0,Calc!BV386)","v":767094.35400000017},{"$f":"IF(BW$11=\"\",0,Calc!BW386)","v":790107.18461999996},{"$f":"IF(BX$11=\"\",0,Calc!BX386)","v":790107.18461999996},{"$f":"IF(BY$11=\"\",0,Calc!BY386)","v":790107.18461999996},{"$f":"IF(BZ$11=\"\",0,Calc!BZ386)","v":790107.18461999996},{"$f":"IF(CA$11=\"\",0,Calc!CA386)","v":790107.18461999996},{"$f":"IF(CB$11=\"\",0,Calc!CB386)","v":790107.18461999996},{"$f":"IF(CC$11=\"\",0,Calc!CC386)","v":790107.18461999996},{"$f":"IF(CD$11=\"\",0,Calc!CD386)","v":790107.18461999996},{"$f":"IF(CE$11=\"\",0,Calc!CE386)","v":790107.18461999996},{"$f":"IF(CF$11=\"\",0,Calc!CF386)","v":790107.18461999996},{"$f":"IF(CG$11=\"\",0,Calc!CG386)","v":790107.18461999996},{"$f":"IF(CH$11=\"\",0,Calc!CH386)","v":790107.18461999996},{"$f":"IF(CI$11=\"\",0,Calc!CI386)","v":0}]
[{"$f":"ROW()","v":66},null,null,null,null,null,null,{"$f":"Calc!H387","v":"Прямые расходы"},{"$f":"Calc!I387","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J387","v":"Прочие расходы маркетинга"},null,{"$f":"Calc!L387","v":2},{"$f":"Calc!M387","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B66=Lists!$CU$24,SUMIFS($Z66:$CJ66,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z66:$CJ66))","v":11865840},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA387)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB387)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC387)","v":42000},{"$f":"IF(AD$11=\"\",0,Calc!AD387)","v":84000},{"$f":"IF(AE$11=\"\",0,Calc!AE387)","v":126000},{"$f":"IF(AF$11=\"\",0,Calc!AF387)","v":168000},{"$f":"IF(AG$11=\"\",0,Calc!AG387)","v":175000},{"$f":"IF(AH$11=\"\",0,Calc!AH387)","v":175000},{"$f":"IF(AI$11=\"\",0,Calc!AI387)","v":175000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ387)","v":175000},{"$f":"IF(AK$11=\"\",0,Calc!AK387)","v":175000},{"$f":"IF(AL$11=\"\",0,Calc!AL387)","v":175000},{"$f":"IF(AM$11=\"\",0,Calc!AM387)","v":175000},{"$f":"IF(AN$11=\"\",0,Calc!AN387)","v":175000},{"$f":"IF(AO$11=\"\",0,Calc!AO387)","v":178500},{"$f":"IF(AP$11=\"\",0,Calc!AP387)","v":182000},{"$f":"IF(AQ$11=\"\",0,Calc!AQ387)","v":185500},{"$f":"IF(AR$11=\"\",0,Calc!AR387)","v":189000},{"$f":"IF(AS$11=\"\",0,Calc!AS387)","v":192500},{"$f":"IF(AT$11=\"\",0,Calc!AT387)","v":192500},{"$f":"IF(AU$11=\"\",0,Calc!AU387)","v":192500},{"$f":"IF(AV$11=\"\",0,Calc!AV387)","v":192500},{"$f":"IF(AW$11=\"\",0,Calc!AW387)","v":192500},{"$f":"IF(AX$11=\"\",0,Calc!AX387)","v":192500},{"$f":"IF(AY$11=\"\",0,Calc!AY387)","v":192500},{"$f":"IF(AZ$11=\"\",0,Calc!AZ387)","v":192500},{"$f":"IF(BA$11=\"\",0,Calc!BA387)","v":196350},{"$f":"IF(BB$11=\"\",0,Calc!BB387)","v":200200},{"$f":"IF(BC$11=\"\",0,Calc!BC387)","v":204050},{"$f":"IF(BD$11=\"\",0,Calc!BD387)","v":207900.00000000003},{"$f":"IF(BE$11=\"\",0,Calc!BE387)","v":211750.00000000003},{"$f":"IF(BF$11=\"\",0,Calc!BF387)","v":211750.00000000003},{"$f":"IF(BG$11=\"\",0,Calc!BG387)","v":211750.00000000003},{"$f":"IF(BH$11=\"\",0,Calc!BH387)","v":211750.00000000003},{"$f":"IF(BI$11=\"\",0,Calc!BI387)","v":211750.00000000003},{"$f":"IF(BJ$11=\"\",0,Calc!BJ387)","v":211750.00000000003},{"$f":"IF(BK$11=\"\",0,Calc!BK387)","v":211750.00000000003},{"$f":"IF(BL$11=\"\",0,Calc!BL387)","v":211750.00000000003},{"$f":"IF(BM$11=\"\",0,Calc!BM387)","v":215985.00000000006},{"$f":"IF(BN$11=\"\",0,Calc!BN387)","v":220220.00000000006},{"$f":"IF(BO$11=\"\",0,Calc!BO387)","v":224455.00000000006},{"$f":"IF(BP$11=\"\",0,Calc!BP387)","v":228690.00000000006},{"$f":"IF(BQ$11=\"\",0,Calc!BQ387)","v":232925.00000000006},{"$f":"IF(BR$11=\"\",0,Calc!BR387)","v":232925.00000000006},{"$f":"IF(BS$11=\"\",0,Calc!BS387)","v":232925.00000000006},{"$f":"IF(BT$11=\"\",0,Calc!BT387)","v":232925.00000000006},{"$f":"IF(BU$11=\"\",0,Calc!BU387)","v":232925.00000000006},{"$f":"IF(BV$11=\"\",0,Calc!BV387)","v":232925.00000000006},{"$f":"IF(BW$11=\"\",0,Calc!BW387)","v":232925.00000000006},{"$f":"IF(BX$11=\"\",0,Calc!BX387)","v":232925.00000000006},{"$f":"IF(BY$11=\"\",0,Calc!BY387)","v":237583.50000000017},{"$f":"IF(BZ$11=\"\",0,Calc!BZ387)","v":242242.00000000012},{"$f":"IF(CA$11=\"\",0,Calc!CA387)","v":246900.50000000015},{"$f":"IF(CB$11=\"\",0,Calc!CB387)","v":251559.00000000015},{"$f":"IF(CC$11=\"\",0,Calc!CC387)","v":256217.50000000012},{"$f":"IF(CD$11=\"\",0,Calc!CD387)","v":256217.50000000012},{"$f":"IF(CE$11=\"\",0,Calc!CE387)","v":256217.50000000012},{"$f":"IF(CF$11=\"\",0,Calc!CF387)","v":256217.50000000012},{"$f":"IF(CG$11=\"\",0,Calc!CG387)","v":256217.50000000012},{"$f":"IF(CH$11=\"\",0,Calc!CH387)","v":256217.50000000012},{"$f":"IF(CI$11=\"\",0,Calc!CI387)","v":0}]
[{"$f":"ROW()","v":67},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":68},null,null,null,null,null,null,{"$f":"Calc!H389","v":"Прямые расходы"},{"$f":"Calc!I389","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"Calc!M389","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X68-SUM($X69:$X72))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B68=Lists!$CU$24,SUMIFS($Z68:$CJ68,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z68:$CJ68))","v":346127971.80000001},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA389)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB389)","v":2430},{"$f":"IF(AC$11=\"\",0,Calc!AC389)","v":1440},{"$f":"IF(AD$11=\"\",0,Calc!AD389)","v":26179.200000000004},{"$f":"IF(AE$11=\"\",0,Calc!AE389)","v":43459.200000000012},{"$f":"IF(AF$11=\"\",0,Calc!AF389)","v":66290.400000000009},{"$f":"IF(AG$11=\"\",0,Calc!AG389)","v":55800},{"$f":"IF(AH$11=\"\",0,Calc!AH389)","v":128844.00000000003},{"$f":"IF(AI$11=\"\",0,Calc!AI389)","v":159456},{"$f":"IF(AJ$11=\"\",0,Calc!AJ389)","v":236709.00000000003},{"$f":"IF(AK$11=\"\",0,Calc!AK389)","v":172500},{"$f":"IF(AL$11=\"\",0,Calc!AL389)","v":361800},{"$f":"IF(AM$11=\"\",0,Calc!AM389)","v":431688.00000000006},{"$f":"IF(AN$11=\"\",0,Calc!AN389)","v":558090},{"$f":"IF(AO$11=\"\",0,Calc!AO389)","v":378660},{"$f":"IF(AP$11=\"\",0,Calc!AP389)","v":794232},{"$f":"IF(AQ$11=\"\",0,Calc!AQ389)","v":860928},{"$f":"IF(AR$11=\"\",0,Calc!AR389)","v":1074303},{"$f":"IF(AS$11=\"\",0,Calc!AS389)","v":723720.00000000012},{"$f":"IF(AT$11=\"\",0,Calc!AT389)","v":1436832.0000000002},{"$f":"IF(AU$11=\"\",0,Calc!AU389)","v":1496280.0000000002},{"$f":"IF(AV$11=\"\",0,Calc!AV389)","v":1868940.0000000002},{"$f":"IF(AW$11=\"\",0,Calc!AW389)","v":1196820},{"$f":"IF(AX$11=\"\",0,Calc!AX389)","v":2331125.9999999995},{"$f":"IF(AY$11=\"\",0,Calc!AY389)","v":2401656},{"$f":"IF(AZ$11=\"\",0,Calc!AZ389)","v":2913137.9999999995},{"$f":"IF(BA$11=\"\",0,Calc!BA389)","v":1825275},{"$f":"IF(BB$11=\"\",0,Calc!BB389)","v":3558195},{"$f":"IF(BC$11=\"\",0,Calc!BC389)","v":3564696.0000000005},{"$f":"IF(BD$11=\"\",0,Calc!BD389)","v":4272857.9999999991},{"$f":"IF(BE$11=\"\",0,Calc!BE389)","v":2670450},{"$f":"IF(BF$11=\"\",0,Calc!BF389)","v":5110560},{"$f":"IF(BG$11=\"\",0,Calc!BG389)","v":5040912},{"$f":"IF(BH$11=\"\",0,Calc!BH389)","v":6047001.0000000009},{"$f":"IF(BI$11=\"\",0,Calc!BI389)","v":3706965.0000000005},{"$f":"IF(BJ$11=\"\",0,Calc!BJ389)","v":7037037.0000000019},{"$f":"IF(BK$11=\"\",0,Calc!BK389)","v":6918624},{"$f":"IF(BL$11=\"\",0,Calc!BL389)","v":8195877},{"$f":"IF(BM$11=\"\",0,Calc!BM389)","v":4969110},{"$f":"IF(BN$11=\"\",0,Calc!BN389)","v":9439848},{"$f":"IF(BO$11=\"\",0,Calc!BO389)","v":9120528},{"$f":"IF(BP$11=\"\",0,Calc!BP389)","v":10709469},{"$f":"IF(BQ$11=\"\",0,Calc!BQ389)","v":6235770},{"$f":"IF(BR$11=\"\",0,Calc!BR389)","v":11688786.000000002},{"$f":"IF(BS$11=\"\",0,Calc!BS389)","v":10779432.000000002},{"$f":"IF(BT$11=\"\",0,Calc!BT389)","v":12647286.000000002},{"$f":"IF(BU$11=\"\",0,Calc!BU389)","v":7268145},{"$f":"IF(BV$11=\"\",0,Calc!BV389)","v":13537611.000000002},{"$f":"IF(BW$11=\"\",0,Calc!BW389)","v":12500736.000000002},{"$f":"IF(BX$11=\"\",0,Calc!BX389)","v":14533803},{"$f":"IF(BY$11=\"\",0,Calc!BY389)","v":8307960},{"$f":"IF(BZ$11=\"\",0,Calc!BZ389)","v":15480828},{"$f":"IF(CA$11=\"\",0,Calc!CA389)","v":14163336.000000002},{"$f":"IF(CB$11=\"\",0,Calc!CB389)","v":16394778},{"$f":"IF(CC$11=\"\",0,Calc!CC389)","v":9394275},{"$f":"IF(CD$11=\"\",0,Calc!CD389)","v":17386245},{"$f":"IF(CE$11=\"\",0,Calc!CE389)","v":15843840},{"$f":"IF(CF$11=\"\",0,Calc!CF389)","v":18356895},{"$f":"IF(CG$11=\"\",0,Calc!CG389)","v":10440150},{"$f":"IF(CH$11=\"\",0,Calc!CH389)","v":19259370},{"$f":"IF(CI$11=\"\",0,Calc!CI389)","v":0}]
[{"$f":"ROW()","v":69},null,null,null,null,null,null,{"$f":"Calc!H390","v":"Прямые расходы"},{"$f":"Calc!I390","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J390","v":"Номерной фонд"},null,{"$f":"Calc!L390","v":1},{"$f":"Calc!M390","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B69=Lists!$CU$24,SUMIFS($Z69:$CJ69,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z69:$CJ69))","v":230751981.19999999},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA390)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB390)","v":1620},{"$f":"IF(AC$11=\"\",0,Calc!AC390)","v":960},{"$f":"IF(AD$11=\"\",0,Calc!AD390)","v":17452.800000000003},{"$f":"IF(AE$11=\"\",0,Calc!AE390)","v":28972.800000000007},{"$f":"IF(AF$11=\"\",0,Calc!AF390)","v":44193.600000000006},{"$f":"IF(AG$11=\"\",0,Calc!AG390)","v":37200},{"$f":"IF(AH$11=\"\",0,Calc!AH390)","v":85896.000000000029},{"$f":"IF(AI$11=\"\",0,Calc!AI390)","v":106304},{"$f":"IF(AJ$11=\"\",0,Calc!AJ390)","v":157806.00000000003},{"$f":"IF(AK$11=\"\",0,Calc!AK390)","v":115000},{"$f":"IF(AL$11=\"\",0,Calc!AL390)","v":241200},{"$f":"IF(AM$11=\"\",0,Calc!AM390)","v":287792.00000000006},{"$f":"IF(AN$11=\"\",0,Calc!AN390)","v":372060},{"$f":"IF(AO$11=\"\",0,Calc!AO390)","v":252440},{"$f":"IF(AP$11=\"\",0,Calc!AP390)","v":529488},{"$f":"IF(AQ$11=\"\",0,Calc!AQ390)","v":573952},{"$f":"IF(AR$11=\"\",0,Calc!AR390)","v":716202},{"$f":"IF(AS$11=\"\",0,Calc!AS390)","v":482480.00000000012},{"$f":"IF(AT$11=\"\",0,Calc!AT390)","v":957888.00000000012},{"$f":"IF(AU$11=\"\",0,Calc!AU390)","v":997520.00000000023},{"$f":"IF(AV$11=\"\",0,Calc!AV390)","v":1245960.0000000002},{"$f":"IF(AW$11=\"\",0,Calc!AW390)","v":797880},{"$f":"IF(AX$11=\"\",0,Calc!AX390)","v":1554083.9999999998},{"$f":"IF(AY$11=\"\",0,Calc!AY390)","v":1601104},{"$f":"IF(AZ$11=\"\",0,Calc!AZ390)","v":1942091.9999999995},{"$f":"IF(BA$11=\"\",0,Calc!BA390)","v":1216850},{"$f":"IF(BB$11=\"\",0,Calc!BB390)","v":2372130},{"$f":"IF(BC$11=\"\",0,Calc!BC390)","v":2376464.0000000005},{"$f":"IF(BD$11=\"\",0,Calc!BD390)","v":2848571.9999999995},{"$f":"IF(BE$11=\"\",0,Calc!BE390)","v":1780300},{"$f":"IF(BF$11=\"\",0,Calc!BF390)","v":3407040},{"$f":"IF(BG$11=\"\",0,Calc!BG390)","v":3360608},{"$f":"IF(BH$11=\"\",0,Calc!BH390)","v":4031334.0000000009},{"$f":"IF(BI$11=\"\",0,Calc!BI390)","v":2471310.0000000005},{"$f":"IF(BJ$11=\"\",0,Calc!BJ390)","v":4691358.0000000019},{"$f":"IF(BK$11=\"\",0,Calc!BK390)","v":4612416},{"$f":"IF(BL$11=\"\",0,Calc!BL390)","v":5463918},{"$f":"IF(BM$11=\"\",0,Calc!BM390)","v":3312740},{"$f":"IF(BN$11=\"\",0,Calc!BN390)","v":6293232},{"$f":"IF(BO$11=\"\",0,Calc!BO390)","v":6080352},{"$f":"IF(BP$11=\"\",0,Calc!BP390)","v":7139646},{"$f":"IF(BQ$11=\"\",0,Calc!BQ390)","v":4157180},{"$f":"IF(BR$11=\"\",0,Calc!BR390)","v":7792524.0000000009},{"$f":"IF(BS$11=\"\",0,Calc!BS390)","v":7186288.0000000019},{"$f":"IF(BT$11=\"\",0,Calc!BT390)","v":8431524.0000000019},{"$f":"IF(BU$11=\"\",0,Calc!BU390)","v":4845430},{"$f":"IF(BV$11=\"\",0,Calc!BV390)","v":9025074.0000000019},{"$f":"IF(BW$11=\"\",0,Calc!BW390)","v":8333824.0000000009},{"$f":"IF(BX$11=\"\",0,Calc!BX390)","v":9689202},{"$f":"IF(BY$11=\"\",0,Calc!BY390)","v":5538640},{"$f":"IF(BZ$11=\"\",0,Calc!BZ390)","v":10320552},{"$f":"IF(CA$11=\"\",0,Calc!CA390)","v":9442224.0000000019},{"$f":"IF(CB$11=\"\",0,Calc!CB390)","v":10929852},{"$f":"IF(CC$11=\"\",0,Calc!CC390)","v":6262850},{"$f":"IF(CD$11=\"\",0,Calc!CD390)","v":11590830},{"$f":"IF(CE$11=\"\",0,Calc!CE390)","v":10562560},{"$f":"IF(CF$11=\"\",0,Calc!CF390)","v":12237930},{"$f":"IF(CG$11=\"\",0,Calc!CG390)","v":6960100},{"$f":"IF(CH$11=\"\",0,Calc!CH390)","v":12839580},{"$f":"IF(CI$11=\"\",0,Calc!CI390)","v":0}]
[{"$f":"ROW()","v":70},null,null,null,null,null,null,{"$f":"Calc!H391","v":"Прямые расходы"},{"$f":"Calc!I391","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J391","v":"Food&Beverage"},null,{"$f":"Calc!L391","v":2},{"$f":"Calc!M391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B70=Lists!$CU$24,SUMIFS($Z70:$CJ70,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z70:$CJ70))","v":57687995.299999997},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA391)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB391)","v":405},{"$f":"IF(AC$11=\"\",0,Calc!AC391)","v":240},{"$f":"IF(AD$11=\"\",0,Calc!AD391)","v":4363.2000000000007},{"$f":"IF(AE$11=\"\",0,Calc!AE391)","v":7243.2000000000016},{"$f":"IF(AF$11=\"\",0,Calc!AF391)","v":11048.400000000001},{"$f":"IF(AG$11=\"\",0,Calc!AG391)","v":9300},{"$f":"IF(AH$11=\"\",0,Calc!AH391)","v":21474.000000000007},{"$f":"IF(AI$11=\"\",0,Calc!AI391)","v":26576},{"$f":"IF(AJ$11=\"\",0,Calc!AJ391)","v":39451.500000000007},{"$f":"IF(AK$11=\"\",0,Calc!AK391)","v":28750},{"$f":"IF(AL$11=\"\",0,Calc!AL391)","v":60300},{"$f":"IF(AM$11=\"\",0,Calc!AM391)","v":71948.000000000015},{"$f":"IF(AN$11=\"\",0,Calc!AN391)","v":93015},{"$f":"IF(AO$11=\"\",0,Calc!AO391)","v":63110},{"$f":"IF(AP$11=\"\",0,Calc!AP391)","v":132372},{"$f":"IF(AQ$11=\"\",0,Calc!AQ391)","v":143488},{"$f":"IF(AR$11=\"\",0,Calc!AR391)","v":179050.5},{"$f":"IF(AS$11=\"\",0,Calc!AS391)","v":120620.00000000003},{"$f":"IF(AT$11=\"\",0,Calc!AT391)","v":239472.00000000003},{"$f":"IF(AU$11=\"\",0,Calc!AU391)","v":249380.00000000006},{"$f":"IF(AV$11=\"\",0,Calc!AV391)","v":311490.00000000006},{"$f":"IF(AW$11=\"\",0,Calc!AW391)","v":199470},{"$f":"IF(AX$11=\"\",0,Calc!AX391)","v":388520.99999999994},{"$f":"IF(AY$11=\"\",0,Calc!AY391)","v":400276},{"$f":"IF(AZ$11=\"\",0,Calc!AZ391)","v":485522.99999999988},{"$f":"IF(BA$11=\"\",0,Calc!BA391)","v":304212.5},{"$f":"IF(BB$11=\"\",0,Calc!BB391)","v":593032.5},{"$f":"IF(BC$11=\"\",0,Calc!BC391)","v":594116.00000000012},{"$f":"IF(BD$11=\"\",0,Calc!BD391)","v":712142.99999999988},{"$f":"IF(BE$11=\"\",0,Calc!BE391)","v":445075},{"$f":"IF(BF$11=\"\",0,Calc!BF391)","v":851760},{"$f":"IF(BG$11=\"\",0,Calc!BG391)","v":840152},{"$f":"IF(BH$11=\"\",0,Calc!BH391)","v":1007833.5000000002},{"$f":"IF(BI$11=\"\",0,Calc!BI391)","v":617827.50000000012},{"$f":"IF(BJ$11=\"\",0,Calc!BJ391)","v":1172839.5000000005},{"$f":"IF(BK$11=\"\",0,Calc!BK391)","v":1153104},{"$f":"IF(BL$11=\"\",0,Calc!BL391)","v":1365979.5},{"$f":"IF(BM$11=\"\",0,Calc!BM391)","v":828185},{"$f":"IF(BN$11=\"\",0,Calc!BN391)","v":1573308},{"$f":"IF(BO$11=\"\",0,Calc!BO391)","v":1520088},{"$f":"IF(BP$11=\"\",0,Calc!BP391)","v":1784911.5},{"$f":"IF(BQ$11=\"\",0,Calc!BQ391)","v":1039295},{"$f":"IF(BR$11=\"\",0,Calc!BR391)","v":1948131.0000000002},{"$f":"IF(BS$11=\"\",0,Calc!BS391)","v":1796572.0000000005},{"$f":"IF(BT$11=\"\",0,Calc!BT391)","v":2107881.0000000005},{"$f":"IF(BU$11=\"\",0,Calc!BU391)","v":1211357.5},{"$f":"IF(BV$11=\"\",0,Calc!BV391)","v":2256268.5000000005},{"$f":"IF(BW$11=\"\",0,Calc!BW391)","v":2083456.0000000002},{"$f":"IF(BX$11=\"\",0,Calc!BX391)","v":2422300.5},{"$f":"IF(BY$11=\"\",0,Calc!BY391)","v":1384660},{"$f":"IF(BZ$11=\"\",0,Calc!BZ391)","v":2580138},{"$f":"IF(CA$11=\"\",0,Calc!CA391)","v":2360556.0000000005},{"$f":"IF(CB$11=\"\",0,Calc!CB391)","v":2732463},{"$f":"IF(CC$11=\"\",0,Calc!CC391)","v":1565712.5},{"$f":"IF(CD$11=\"\",0,Calc!CD391)","v":2897707.5},{"$f":"IF(CE$11=\"\",0,Calc!CE391)","v":2640640},{"$f":"IF(CF$11=\"\",0,Calc!CF391)","v":3059482.5},{"$f":"IF(CG$11=\"\",0,Calc!CG391)","v":1740025},{"$f":"IF(CH$11=\"\",0,Calc!CH391)","v":3209895},{"$f":"IF(CI$11=\"\",0,Calc!CI391)","v":0}]
[{"$f":"ROW()","v":71},null,null,null,null,null,null,{"$f":"Calc!H392","v":"Прямые расходы"},{"$f":"Calc!I392","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J392","v":"Развлекат. услуги"},null,{"$f":"Calc!L392","v":3},{"$f":"Calc!M392","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B71=Lists!$CU$24,SUMIFS($Z71:$CJ71,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z71:$CJ71))","v":57687995.299999997},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA392)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB392)","v":405},{"$f":"IF(AC$11=\"\",0,Calc!AC392)","v":240},{"$f":"IF(AD$11=\"\",0,Calc!AD392)","v":4363.2000000000007},{"$f":"IF(AE$11=\"\",0,Calc!AE392)","v":7243.2000000000016},{"$f":"IF(AF$11=\"\",0,Calc!AF392)","v":11048.400000000001},{"$f":"IF(AG$11=\"\",0,Calc!AG392)","v":9300},{"$f":"IF(AH$11=\"\",0,Calc!AH392)","v":21474.000000000007},{"$f":"IF(AI$11=\"\",0,Calc!AI392)","v":26576},{"$f":"IF(AJ$11=\"\",0,Calc!AJ392)","v":39451.500000000007},{"$f":"IF(AK$11=\"\",0,Calc!AK392)","v":28750},{"$f":"IF(AL$11=\"\",0,Calc!AL392)","v":60300},{"$f":"IF(AM$11=\"\",0,Calc!AM392)","v":71948.000000000015},{"$f":"IF(AN$11=\"\",0,Calc!AN392)","v":93015},{"$f":"IF(AO$11=\"\",0,Calc!AO392)","v":63110},{"$f":"IF(AP$11=\"\",0,Calc!AP392)","v":132372},{"$f":"IF(AQ$11=\"\",0,Calc!AQ392)","v":143488},{"$f":"IF(AR$11=\"\",0,Calc!AR392)","v":179050.5},{"$f":"IF(AS$11=\"\",0,Calc!AS392)","v":120620.00000000003},{"$f":"IF(AT$11=\"\",0,Calc!AT392)","v":239472.00000000003},{"$f":"IF(AU$11=\"\",0,Calc!AU392)","v":249380.00000000006},{"$f":"IF(AV$11=\"\",0,Calc!AV392)","v":311490.00000000006},{"$f":"IF(AW$11=\"\",0,Calc!AW392)","v":199470},{"$f":"IF(AX$11=\"\",0,Calc!AX392)","v":388520.99999999994},{"$f":"IF(AY$11=\"\",0,Calc!AY392)","v":400276},{"$f":"IF(AZ$11=\"\",0,Calc!AZ392)","v":485522.99999999988},{"$f":"IF(BA$11=\"\",0,Calc!BA392)","v":304212.5},{"$f":"IF(BB$11=\"\",0,Calc!BB392)","v":593032.5},{"$f":"IF(BC$11=\"\",0,Calc!BC392)","v":594116.00000000012},{"$f":"IF(BD$11=\"\",0,Calc!BD392)","v":712142.99999999988},{"$f":"IF(BE$11=\"\",0,Calc!BE392)","v":445075},{"$f":"IF(BF$11=\"\",0,Calc!BF392)","v":851760},{"$f":"IF(BG$11=\"\",0,Calc!BG392)","v":840152},{"$f":"IF(BH$11=\"\",0,Calc!BH392)","v":1007833.5000000002},{"$f":"IF(BI$11=\"\",0,Calc!BI392)","v":617827.50000000012},{"$f":"IF(BJ$11=\"\",0,Calc!BJ392)","v":1172839.5000000005},{"$f":"IF(BK$11=\"\",0,Calc!BK392)","v":1153104},{"$f":"IF(BL$11=\"\",0,Calc!BL392)","v":1365979.5},{"$f":"IF(BM$11=\"\",0,Calc!BM392)","v":828185},{"$f":"IF(BN$11=\"\",0,Calc!BN392)","v":1573308},{"$f":"IF(BO$11=\"\",0,Calc!BO392)","v":1520088},{"$f":"IF(BP$11=\"\",0,Calc!BP392)","v":1784911.5},{"$f":"IF(BQ$11=\"\",0,Calc!BQ392)","v":1039295},{"$f":"IF(BR$11=\"\",0,Calc!BR392)","v":1948131.0000000002},{"$f":"IF(BS$11=\"\",0,Calc!BS392)","v":1796572.0000000005},{"$f":"IF(BT$11=\"\",0,Calc!BT392)","v":2107881.0000000005},{"$f":"IF(BU$11=\"\",0,Calc!BU392)","v":1211357.5},{"$f":"IF(BV$11=\"\",0,Calc!BV392)","v":2256268.5000000005},{"$f":"IF(BW$11=\"\",0,Calc!BW392)","v":2083456.0000000002},{"$f":"IF(BX$11=\"\",0,Calc!BX392)","v":2422300.5},{"$f":"IF(BY$11=\"\",0,Calc!BY392)","v":1384660},{"$f":"IF(BZ$11=\"\",0,Calc!BZ392)","v":2580138},{"$f":"IF(CA$11=\"\",0,Calc!CA392)","v":2360556.0000000005},{"$f":"IF(CB$11=\"\",0,Calc!CB392)","v":2732463},{"$f":"IF(CC$11=\"\",0,Calc!CC392)","v":1565712.5},{"$f":"IF(CD$11=\"\",0,Calc!CD392)","v":2897707.5},{"$f":"IF(CE$11=\"\",0,Calc!CE392)","v":2640640},{"$f":"IF(CF$11=\"\",0,Calc!CF392)","v":3059482.5},{"$f":"IF(CG$11=\"\",0,Calc!CG392)","v":1740025},{"$f":"IF(CH$11=\"\",0,Calc!CH392)","v":3209895},{"$f":"IF(CI$11=\"\",0,Calc!CI392)","v":0}]
[{"$f":"ROW()","v":72},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":73},null,null,null,null,null,null,{"$f":"Calc!H394","v":"Прямые расходы"},{"$f":"Calc!I394","v":"Прямые постоянные расходы отдела продаж"},null,null,null,{"$f":"Calc!M394","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X73-SUM($X74:$X77))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B73=Lists!$CU$24,SUMIFS($Z73:$CJ73,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z73:$CJ73))","v":1898237912.6955049},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA394)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB394)","v":98866.40625},{"$f":"IF(AC$11=\"\",0,Calc!AC394)","v":98866.40625},{"$f":"IF(AD$11=\"\",0,Calc!AD394)","v":185520.75},{"$f":"IF(AE$11=\"\",0,Calc!AE394)","v":248570.75},{"$f":"IF(AF$11=\"\",0,Calc!AF394)","v":331875.5625},{"$f":"IF(AG$11=\"\",0,Calc!AG394)","v":319318.75},{"$f":"IF(AH$11=\"\",0,Calc!AH394)","v":639139.87500000012},{"$f":"IF(AI$11=\"\",0,Calc!AI394)","v":773173.66666666663},{"$f":"IF(AJ$11=\"\",0,Calc!AJ394)","v":1111423.7812500002},{"$f":"IF(AK$11=\"\",0,Calc!AK394)","v":1111423.7812500002},{"$f":"IF(AL$11=\"\",0,Calc!AL394)","v":1659131.25},{"$f":"IF(AM$11=\"\",0,Calc!AM394)","v":2021837.9341666666},{"$f":"IF(AN$11=\"\",0,Calc!AN394)","v":2606889.0093749999},{"$f":"IF(AO$11=\"\",0,Calc!AO394)","v":2606889.0093749999},{"$f":"IF(AP$11=\"\",0,Calc!AP394)","v":3671848.4324999992},{"$f":"IF(AQ$11=\"\",0,Calc!AQ394)","v":3972635.813333333},{"$f":"IF(AR$11=\"\",0,Calc!AR394)","v":4934920.0190625004},{"$f":"IF(AS$11=\"\",0,Calc!AS394)","v":4934920.0190625004},{"$f":"IF(AT$11=\"\",0,Calc!AT394)","v":6569862.870000002},{"$f":"IF(AU$11=\"\",0,Calc!AU394)","v":6837963.0291666668},{"$f":"IF(AV$11=\"\",0,Calc!AV394)","v":8518594.9312500004},{"$f":"IF(AW$11=\"\",0,Calc!AW394)","v":8518594.9312500004},{"$f":"IF(AX$11=\"\",0,Calc!AX394)","v":10602973.550624996},{"$f":"IF(AY$11=\"\",0,Calc!AY394)","v":11245983.154008331},{"$f":"IF(AZ$11=\"\",0,Calc!AZ394)","v":13639879.025681246},{"$f":"IF(BA$11=\"\",0,Calc!BA394)","v":13639879.025681246},{"$f":"IF(BB$11=\"\",0,Calc!BB394)","v":16636246.959046876},{"$f":"IF(BC$11=\"\",0,Calc!BC394)","v":16666444.891841667},{"$f":"IF(BD$11=\"\",0,Calc!BD394)","v":19955943.197306242},{"$f":"IF(BE$11=\"\",0,Calc!BE394)","v":19955943.197306242},{"$f":"IF(BF$11=\"\",0,Calc!BF394)","v":23847170.500499997},{"$f":"IF(BG$11=\"\",0,Calc!BG394)","v":23847170.500499997},{"$f":"IF(BH$11=\"\",0,Calc!BH394)","v":28197052.423940618},{"$f":"IF(BI$11=\"\",0,Calc!BI394)","v":28197052.423940618},{"$f":"IF(BJ$11=\"\",0,Calc!BJ394)","v":32795889.617053129},{"$f":"IF(BK$11=\"\",0,Calc!BK394)","v":33776526.305564724},{"$f":"IF(BL$11=\"\",0,Calc!BL394)","v":39342567.101305962},{"$f":"IF(BM$11=\"\",0,Calc!BM394)","v":39342567.101305962},{"$f":"IF(BN$11=\"\",0,Calc!BN394)","v":45294315.02260574},{"$f":"IF(BO$11=\"\",0,Calc!BO394)","v":45294315.02260574},{"$f":"IF(BP$11=\"\",0,Calc!BP394)","v":51368784.722935222},{"$f":"IF(BQ$11=\"\",0,Calc!BQ394)","v":51368784.722935222},{"$f":"IF(BR$11=\"\",0,Calc!BR394)","v":56054302.24628868},{"$f":"IF(BS$11=\"\",0,Calc!BS394)","v":56054302.24628868},{"$f":"IF(BT$11=\"\",0,Calc!BT394)","v":60640221.357398048},{"$f":"IF(BU$11=\"\",0,Calc!BU394)","v":60640221.357398048},{"$f":"IF(BV$11=\"\",0,Calc!BV394)","v":64899958.897928521},{"$f":"IF(BW$11=\"\",0,Calc!BW394)","v":66843069.664866365},{"$f":"IF(BX$11=\"\",0,Calc!BX394)","v":71778232.866815552},{"$f":"IF(BY$11=\"\",0,Calc!BY394)","v":71778232.866815552},{"$f":"IF(BZ$11=\"\",0,Calc!BZ394)","v":76445180.647289544},{"$f":"IF(CA$11=\"\",0,Calc!CA394)","v":76445180.647289544},{"$f":"IF(CB$11=\"\",0,Calc!CB394)","v":80949134.528089076},{"$f":"IF(CC$11=\"\",0,Calc!CC394)","v":80949134.528089076},{"$f":"IF(CD$11=\"\",0,Calc!CD394)","v":85835092.887227654},{"$f":"IF(CE$11=\"\",0,Calc!CE394)","v":85835092.887227654},{"$f":"IF(CF$11=\"\",0,Calc!CF394)","v":90618464.881754786},{"$f":"IF(CG$11=\"\",0,Calc!CG394)","v":90618464.881754786},{"$f":"IF(CH$11=\"\",0,Calc!CH394)","v":95065869.858585656},{"$f":"IF(CI$11=\"\",0,Calc!CI394)","v":0}]
[{"$f":"ROW()","v":74},null,null,null,null,null,null,{"$f":"Calc!H395","v":"Прямые расходы"},{"$f":"Calc!I395","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J395","v":"ФОТ менеджеров-консультантов"},null,{"$f":"Calc!L395","v":1},{"$f":"Calc!M395","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B74=Lists!$CU$24,SUMIFS($Z74:$CJ74,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z74:$CJ74))","v":1455093071.304235},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA395)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB395)","v":6820.3125},{"$f":"IF(AC$11=\"\",0,Calc!AC395)","v":6820.3125},{"$f":"IF(AD$11=\"\",0,Calc!AD395)","v":73477.5},{"$f":"IF(AE$11=\"\",0,Calc!AE395)","v":121977.50000000001},{"$f":"IF(AF$11=\"\",0,Calc!AF395)","v":186058.12499999997},{"$f":"IF(AG$11=\"\",0,Calc!AG395)","v":187937.5},{"$f":"IF(AH$11=\"\",0,Calc!AH395)","v":433953.75000000012},{"$f":"IF(AI$11=\"\",0,Calc!AI395)","v":537056.66666666663},{"$f":"IF(AJ$11=\"\",0,Calc!AJ395)","v":797249.06250000023},{"$f":"IF(AK$11=\"\",0,Calc!AK395)","v":797249.06250000023},{"$f":"IF(AL$11=\"\",0,Calc!AL395)","v":1218562.5},{"$f":"IF(AM$11=\"\",0,Calc!AM395)","v":1497567.6416666666},{"$f":"IF(AN$11=\"\",0,Calc!AN395)","v":1936068.46875},{"$f":"IF(AO$11=\"\",0,Calc!AO395)","v":1936068.46875},{"$f":"IF(AP$11=\"\",0,Calc!AP395)","v":2755268.0249999994},{"$f":"IF(AQ$11=\"\",0,Calc!AQ395)","v":2986642.9333333331},{"$f":"IF(AR$11=\"\",0,Calc!AR395)","v":3726861.5531250001},{"$f":"IF(AS$11=\"\",0,Calc!AS395)","v":3726861.5531250001},{"$f":"IF(AT$11=\"\",0,Calc!AT395)","v":4984509.9000000013},{"$f":"IF(AU$11=\"\",0,Calc!AU395)","v":5190740.791666667},{"$f":"IF(AV$11=\"\",0,Calc!AV395)","v":6483534.5625},{"$f":"IF(AW$11=\"\",0,Calc!AW395)","v":6483534.5625},{"$f":"IF(AX$11=\"\",0,Calc!AX395)","v":8086902.7312499974},{"$f":"IF(AY$11=\"\",0,Calc!AY395)","v":8581525.5030833315},{"$f":"IF(AZ$11=\"\",0,Calc!AZ395)","v":10409137.712062497},{"$f":"IF(BA$11=\"\",0,Calc!BA395)","v":10409137.712062497},{"$f":"IF(BB$11=\"\",0,Calc!BB395)","v":12714036.122343751},{"$f":"IF(BC$11=\"\",0,Calc!BC395)","v":12737265.301416667},{"$f":"IF(BD$11=\"\",0,Calc!BD395)","v":15267648.613312494},{"$f":"IF(BE$11=\"\",0,Calc!BE395)","v":15267648.613312494},{"$f":"IF(BF$11=\"\",0,Calc!BF395)","v":18260900.384999998},{"$f":"IF(BG$11=\"\",0,Calc!BG395)","v":18260900.384999998},{"$f":"IF(BH$11=\"\",0,Calc!BH395)","v":21606963.403031245},{"$f":"IF(BI$11=\"\",0,Calc!BI395)","v":21606963.403031245},{"$f":"IF(BJ$11=\"\",0,Calc!BJ395)","v":25144530.474656254},{"$f":"IF(BK$11=\"\",0,Calc!BK395)","v":25898866.388895944},{"$f":"IF(BL$11=\"\",0,Calc!BL395)","v":30163820.847158436},{"$f":"IF(BM$11=\"\",0,Calc!BM395)","v":30163820.847158436},{"$f":"IF(BN$11=\"\",0,Calc!BN395)","v":34742088.478927493},{"$f":"IF(BO$11=\"\",0,Calc!BO395)","v":34742088.478927493},{"$f":"IF(BP$11=\"\",0,Calc!BP395)","v":39414757.479180939},{"$f":"IF(BQ$11=\"\",0,Calc!BQ395)","v":39414757.479180939},{"$f":"IF(BR$11=\"\",0,Calc!BR395)","v":43019001.727914371},{"$f":"IF(BS$11=\"\",0,Calc!BS395)","v":43019001.727914371},{"$f":"IF(BT$11=\"\",0,Calc!BT395)","v":46546631.813383117},{"$f":"IF(BU$11=\"\",0,Calc!BU395)","v":46546631.813383117},{"$f":"IF(BV$11=\"\",0,Calc!BV395)","v":49823352.998406552},{"$f":"IF(BW$11=\"\",0,Calc!BW395)","v":51318053.588358745},{"$f":"IF(BX$11=\"\",0,Calc!BX395)","v":55094394.512935042},{"$f":"IF(BY$11=\"\",0,Calc!BY395)","v":55094394.512935042},{"$f":"IF(BZ$11=\"\",0,Calc!BZ395)","v":58684354.344068877},{"$f":"IF(CA$11=\"\",0,Calc!CA395)","v":58684354.344068877},{"$f":"IF(CB$11=\"\",0,Calc!CB395)","v":62148934.252376214},{"$f":"IF(CC$11=\"\",0,Calc!CC395)","v":62148934.252376214},{"$f":"IF(CD$11=\"\",0,Calc!CD395)","v":65907363.759405889},{"$f":"IF(CE$11=\"\",0,Calc!CE395)","v":65907363.759405889},{"$f":"IF(CF$11=\"\",0,Calc!CF395)","v":69586880.678272918},{"$f":"IF(CG$11=\"\",0,Calc!CG395)","v":69586880.678272918},{"$f":"IF(CH$11=\"\",0,Calc!CH395)","v":73007961.429681271},{"$f":"IF(CI$11=\"\",0,Calc!CI395)","v":0}]
[{"$f":"ROW()","v":75},null,null,null,null,null,null,{"$f":"Calc!H396","v":"Прямые расходы"},{"$f":"Calc!I396","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J396","v":"Соцсборы"},null,{"$f":"Calc!L396","v":0},{"$f":"Calc!M396","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B75=Lists!$CU$24,SUMIFS($Z75:$CJ75,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z75:$CJ75))","v":436527921.39127046},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA396)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB396)","v":2046.09375},{"$f":"IF(AC$11=\"\",0,Calc!AC396)","v":2046.09375},{"$f":"IF(AD$11=\"\",0,Calc!AD396)","v":22043.25},{"$f":"IF(AE$11=\"\",0,Calc!AE396)","v":36593.25},{"$f":"IF(AF$11=\"\",0,Calc!AF396)","v":55817.437499999993},{"$f":"IF(AG$11=\"\",0,Calc!AG396)","v":56381.25},{"$f":"IF(AH$11=\"\",0,Calc!AH396)","v":130186.12500000003},{"$f":"IF(AI$11=\"\",0,Calc!AI396)","v":161116.99999999997},{"$f":"IF(AJ$11=\"\",0,Calc!AJ396)","v":239174.71875000006},{"$f":"IF(AK$11=\"\",0,Calc!AK396)","v":239174.71875000006},{"$f":"IF(AL$11=\"\",0,Calc!AL396)","v":365568.75},{"$f":"IF(AM$11=\"\",0,Calc!AM396)","v":449270.29249999998},{"$f":"IF(AN$11=\"\",0,Calc!AN396)","v":580820.54062500002},{"$f":"IF(AO$11=\"\",0,Calc!AO396)","v":580820.54062500002},{"$f":"IF(AP$11=\"\",0,Calc!AP396)","v":826580.40749999986},{"$f":"IF(AQ$11=\"\",0,Calc!AQ396)","v":895992.87999999989},{"$f":"IF(AR$11=\"\",0,Calc!AR396)","v":1118058.4659374999},{"$f":"IF(AS$11=\"\",0,Calc!AS396)","v":1118058.4659374999},{"$f":"IF(AT$11=\"\",0,Calc!AT396)","v":1495352.9700000004},{"$f":"IF(AU$11=\"\",0,Calc!AU396)","v":1557222.2375},{"$f":"IF(AV$11=\"\",0,Calc!AV396)","v":1945060.3687499999},{"$f":"IF(AW$11=\"\",0,Calc!AW396)","v":1945060.3687499999},{"$f":"IF(AX$11=\"\",0,Calc!AX396)","v":2426070.819374999},{"$f":"IF(AY$11=\"\",0,Calc!AY396)","v":2574457.6509249993},{"$f":"IF(AZ$11=\"\",0,Calc!AZ396)","v":3122741.3136187489},{"$f":"IF(BA$11=\"\",0,Calc!BA396)","v":3122741.3136187489},{"$f":"IF(BB$11=\"\",0,Calc!BB396)","v":3814210.8367031249},{"$f":"IF(BC$11=\"\",0,Calc!BC396)","v":3821179.5904250001},{"$f":"IF(BD$11=\"\",0,Calc!BD396)","v":4580294.5839937478},{"$f":"IF(BE$11=\"\",0,Calc!BE396)","v":4580294.5839937478},{"$f":"IF(BF$11=\"\",0,Calc!BF396)","v":5478270.1154999994},{"$f":"IF(BG$11=\"\",0,Calc!BG396)","v":5478270.1154999994},{"$f":"IF(BH$11=\"\",0,Calc!BH396)","v":6482089.0209093736},{"$f":"IF(BI$11=\"\",0,Calc!BI396)","v":6482089.0209093736},{"$f":"IF(BJ$11=\"\",0,Calc!BJ396)","v":7543359.1423968757},{"$f":"IF(BK$11=\"\",0,Calc!BK396)","v":7769659.9166687829},{"$f":"IF(BL$11=\"\",0,Calc!BL396)","v":9049146.2541475296},{"$f":"IF(BM$11=\"\",0,Calc!BM396)","v":9049146.2541475296},{"$f":"IF(BN$11=\"\",0,Calc!BN396)","v":10422626.543678248},{"$f":"IF(BO$11=\"\",0,Calc!BO396)","v":10422626.543678248},{"$f":"IF(BP$11=\"\",0,Calc!BP396)","v":11824427.243754281},{"$f":"IF(BQ$11=\"\",0,Calc!BQ396)","v":11824427.243754281},{"$f":"IF(BR$11=\"\",0,Calc!BR396)","v":12905700.518374311},{"$f":"IF(BS$11=\"\",0,Calc!BS396)","v":12905700.518374311},{"$f":"IF(BT$11=\"\",0,Calc!BT396)","v":13963989.544014934},{"$f":"IF(BU$11=\"\",0,Calc!BU396)","v":13963989.544014934},{"$f":"IF(BV$11=\"\",0,Calc!BV396)","v":14947005.899521966},{"$f":"IF(BW$11=\"\",0,Calc!BW396)","v":15395416.076507622},{"$f":"IF(BX$11=\"\",0,Calc!BX396)","v":16528318.353880512},{"$f":"IF(BY$11=\"\",0,Calc!BY396)","v":16528318.353880512},{"$f":"IF(BZ$11=\"\",0,Calc!BZ396)","v":17605306.303220663},{"$f":"IF(CA$11=\"\",0,Calc!CA396)","v":17605306.303220663},{"$f":"IF(CB$11=\"\",0,Calc!CB396)","v":18644680.275712863},{"$f":"IF(CC$11=\"\",0,Calc!CC396)","v":18644680.275712863},{"$f":"IF(CD$11=\"\",0,Calc!CD396)","v":19772209.127821766},{"$f":"IF(CE$11=\"\",0,Calc!CE396)","v":19772209.127821766},{"$f":"IF(CF$11=\"\",0,Calc!CF396)","v":20876064.203481875},{"$f":"IF(CG$11=\"\",0,Calc!CG396)","v":20876064.203481875},{"$f":"IF(CH$11=\"\",0,Calc!CH396)","v":21902388.428904381},{"$f":"IF(CI$11=\"\",0,Calc!CI396)","v":0}]
[{"$f":"ROW()","v":76},null,null,null,null,null,null,{"$f":"Calc!H397","v":"Прямые расходы"},{"$f":"Calc!I397","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J397","v":"Прочие расходы отдела продаж"},null,{"$f":"Calc!L397","v":2},{"$f":"Calc!M397","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B76=Lists!$CU$24,SUMIFS($Z76:$CJ76,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z76:$CJ76))","v":6616920},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA397)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB397)","v":90000},{"$f":"IF(AC$11=\"\",0,Calc!AC397)","v":90000},{"$f":"IF(AD$11=\"\",0,Calc!AD397)","v":90000},{"$f":"IF(AE$11=\"\",0,Calc!AE397)","v":90000},{"$f":"IF(AF$11=\"\",0,Calc!AF397)","v":90000},{"$f":"IF(AG$11=\"\",0,Calc!AG397)","v":75000},{"$f":"IF(AH$11=\"\",0,Calc!AH397)","v":75000},{"$f":"IF(AI$11=\"\",0,Calc!AI397)","v":75000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ397)","v":75000},{"$f":"IF(AK$11=\"\",0,Calc!AK397)","v":75000},{"$f":"IF(AL$11=\"\",0,Calc!AL397)","v":75000},{"$f":"IF(AM$11=\"\",0,Calc!AM397)","v":75000},{"$f":"IF(AN$11=\"\",0,Calc!AN397)","v":90000},{"$f":"IF(AO$11=\"\",0,Calc!AO397)","v":90000},{"$f":"IF(AP$11=\"\",0,Calc!AP397)","v":90000},{"$f":"IF(AQ$11=\"\",0,Calc!AQ397)","v":90000},{"$f":"IF(AR$11=\"\",0,Calc!AR397)","v":90000},{"$f":"IF(AS$11=\"\",0,Calc!AS397)","v":90000},{"$f":"IF(AT$11=\"\",0,Calc!AT397)","v":90000},{"$f":"IF(AU$11=\"\",0,Calc!AU397)","v":90000},{"$f":"IF(AV$11=\"\",0,Calc!AV397)","v":90000},{"$f":"IF(AW$11=\"\",0,Calc!AW397)","v":90000},{"$f":"IF(AX$11=\"\",0,Calc!AX397)","v":90000},{"$f":"IF(AY$11=\"\",0,Calc!AY397)","v":90000},{"$f":"IF(AZ$11=\"\",0,Calc!AZ397)","v":108000},{"$f":"IF(BA$11=\"\",0,Calc!BA397)","v":108000},{"$f":"IF(BB$11=\"\",0,Calc!BB397)","v":108000},{"$f":"IF(BC$11=\"\",0,Calc!BC397)","v":108000},{"$f":"IF(BD$11=\"\",0,Calc!BD397)","v":108000},{"$f":"IF(BE$11=\"\",0,Calc!BE397)","v":108000},{"$f":"IF(BF$11=\"\",0,Calc!BF397)","v":108000},{"$f":"IF(BG$11=\"\",0,Calc!BG397)","v":108000},{"$f":"IF(BH$11=\"\",0,Calc!BH397)","v":108000},{"$f":"IF(BI$11=\"\",0,Calc!BI397)","v":108000},{"$f":"IF(BJ$11=\"\",0,Calc!BJ397)","v":108000},{"$f":"IF(BK$11=\"\",0,Calc!BK397)","v":108000},{"$f":"IF(BL$11=\"\",0,Calc!BL397)","v":129600},{"$f":"IF(BM$11=\"\",0,Calc!BM397)","v":129600},{"$f":"IF(BN$11=\"\",0,Calc!BN397)","v":129600},{"$f":"IF(BO$11=\"\",0,Calc!BO397)","v":129600},{"$f":"IF(BP$11=\"\",0,Calc!BP397)","v":129600},{"$f":"IF(BQ$11=\"\",0,Calc!BQ397)","v":129600},{"$f":"IF(BR$11=\"\",0,Calc!BR397)","v":129600},{"$f":"IF(BS$11=\"\",0,Calc!BS397)","v":129600},{"$f":"IF(BT$11=\"\",0,Calc!BT397)","v":129600},{"$f":"IF(BU$11=\"\",0,Calc!BU397)","v":129600},{"$f":"IF(BV$11=\"\",0,Calc!BV397)","v":129600},{"$f":"IF(BW$11=\"\",0,Calc!BW397)","v":129600},{"$f":"IF(BX$11=\"\",0,Calc!BX397)","v":155520},{"$f":"IF(BY$11=\"\",0,Calc!BY397)","v":155520},{"$f":"IF(BZ$11=\"\",0,Calc!BZ397)","v":155520},{"$f":"IF(CA$11=\"\",0,Calc!CA397)","v":155520},{"$f":"IF(CB$11=\"\",0,Calc!CB397)","v":155520},{"$f":"IF(CC$11=\"\",0,Calc!CC397)","v":155520},{"$f":"IF(CD$11=\"\",0,Calc!CD397)","v":155520},{"$f":"IF(CE$11=\"\",0,Calc!CE397)","v":155520},{"$f":"IF(CF$11=\"\",0,Calc!CF397)","v":155520},{"$f":"IF(CG$11=\"\",0,Calc!CG397)","v":155520},{"$f":"IF(CH$11=\"\",0,Calc!CH397)","v":155520},{"$f":"IF(CI$11=\"\",0,Calc!CI397)","v":0}]
[{"$f":"ROW()","v":77},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":78},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":79}]
[{"$f":"ROW()","v":80},null,null,null,null,null,null,{"$f":"Items!$BO$22","v":"Маржинальная прибыль"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X80-($X46-$X52))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B80=Lists!$CU$24,SUMIFS($Z80:$CJ80,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z80:$CJ80))","v":7023756312.2140522},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA403)","v":-3402000},{"$f":"IF(AB$11=\"\",0,Calc!AB403)","v":-3897415.7008761158},{"$f":"IF(AC$11=\"\",0,Calc!AC403)","v":-3984340.6542410715},{"$f":"IF(AD$11=\"\",0,Calc!AD403)","v":-4418635.8343045991},{"$f":"IF(AE$11=\"\",0,Calc!AE403)","v":-3744349.2727908818},{"$f":"IF(AF$11=\"\",0,Calc!AF403)","v":-2872399.6401864272},{"$f":"IF(AG$11=\"\",0,Calc!AG403)","v":-2681723.0975270378},{"$f":"IF(AH$11=\"\",0,Calc!AH403)","v":-2318563.0639177868},{"$f":"IF(AI$11=\"\",0,Calc!AI403)","v":-513085.38864525966},{"$f":"IF(AJ$11=\"\",0,Calc!AJ403)","v":150254.75344986655},{"$f":"IF(AK$11=\"\",0,Calc!AK403)","v":757389.12747576647},{"$f":"IF(AL$11=\"\",0,Calc!AL403)","v":2034368.1064150184},{"$f":"IF(AM$11=\"\",0,Calc!AM403)","v":7519818.7172614038},{"$f":"IF(AN$11=\"\",0,Calc!AN403)","v":9902427.8820731342},{"$f":"IF(AO$11=\"\",0,Calc!AO403)","v":8901109.2796863876},{"$f":"IF(AP$11=\"\",0,Calc!AP403)","v":9468979.2775597423},{"$f":"IF(AQ$11=\"\",0,Calc!AQ403)","v":21376929.984305307},{"$f":"IF(AR$11=\"\",0,Calc!AR403)","v":26177031.804060318},{"$f":"IF(AS$11=\"\",0,Calc!AS403)","v":24032894.598491713},{"$f":"IF(AT$11=\"\",0,Calc!AT403)","v":27062982.479988635},{"$f":"IF(AU$11=\"\",0,Calc!AU403)","v":46965194.653676987},{"$f":"IF(AV$11=\"\",0,Calc!AV403)","v":52194621.463358231},{"$f":"IF(AW$11=\"\",0,Calc!AW403)","v":45511781.19847092},{"$f":"IF(AX$11=\"\",0,Calc!AX403)","v":49226123.428834617},{"$f":"IF(AY$11=\"\",0,Calc!AY403)","v":81517739.356348842},{"$f":"IF(AZ$11=\"\",0,Calc!AZ403)","v":89555219.662161365},{"$f":"IF(BA$11=\"\",0,Calc!BA403)","v":73407314.076656789},{"$f":"IF(BB$11=\"\",0,Calc!BB403)","v":73729190.4173989},{"$f":"IF(BC$11=\"\",0,Calc!BC403)","v":118757255.38669267},{"$f":"IF(BD$11=\"\",0,Calc!BD403)","v":126909999.20074624},{"$f":"IF(BE$11=\"\",0,Calc!BE403)","v":106205582.4410226},{"$f":"IF(BF$11=\"\",0,Calc!BF403)","v":110700842.10808611},{"$f":"IF(BG$11=\"\",0,Calc!BG403)","v":168283220.69425625},{"$f":"IF(BH$11=\"\",0,Calc!BH403)","v":173926393.83224863},{"$f":"IF(BI$11=\"\",0,Calc!BI403)","v":140640293.88411877},{"$f":"IF(BJ$11=\"\",0,Calc!BJ403)","v":140662853.37626362},{"$f":"IF(BK$11=\"\",0,Calc!BK403)","v":218730632.82203805},{"$f":"IF(BL$11=\"\",0,Calc!BL403)","v":228304771.48600262},{"$f":"IF(BM$11=\"\",0,Calc!BM403)","v":175631572.35902435},{"$f":"IF(BN$11=\"\",0,Calc!BN403)","v":166139879.95977926},{"$f":"IF(BO$11=\"\",0,Calc!BO403)","v":237495656.29013336},{"$f":"IF(BP$11=\"\",0,Calc!BP403)","v":220458585.62782168},{"$f":"IF(BQ$11=\"\",0,Calc!BQ403)","v":176093499.16324222},{"$f":"IF(BR$11=\"\",0,Calc!BR403)","v":184645331.77440321},{"$f":"IF(BS$11=\"\",0,Calc!BS403)","v":269479363.94093162},{"$f":"IF(BT$11=\"\",0,Calc!BT403)","v":255764333.05254525},{"$f":"IF(BU$11=\"\",0,Calc!BU403)","v":182970115.45132679},{"$f":"IF(BV$11=\"\",0,Calc!BV403)","v":153704149.49467981},{"$f":"IF(BW$11=\"\",0,Calc!BW403)","v":270361663.3039515},{"$f":"IF(BX$11=\"\",0,Calc!BX403)","v":287058726.8557536},{"$f":"IF(BY$11=\"\",0,Calc!BY403)","v":201794556.24789363},{"$f":"IF(BZ$11=\"\",0,Calc!BZ403)","v":171279411.57822597},{"$f":"IF(CA$11=\"\",0,Calc!CA403)","v":272482642.7730664},{"$f":"IF(CB$11=\"\",0,Calc!CB403)","v":255328123.27535808},{"$f":"IF(CC$11=\"\",0,Calc!CC403)","v":197040737.50549293},{"$f":"IF(CD$11=\"\",0,Calc!CD403)","v":201184942.39687705},{"$f":"IF(CE$11=\"\",0,Calc!CE403)","v":314997528.68949604},{"$f":"IF(CF$11=\"\",0,Calc!CF403)","v":299034157.86569548},{"$f":"IF(CG$11=\"\",0,Calc!CG403)","v":206820102.32826674},{"$f":"IF(CH$11=\"\",0,Calc!CH403)","v":169210529.43342483},{"$f":"IF(CI$11=\"\",0,Calc!CI403)","v":0}]
[{"$f":"ROW()","v":81}]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,{"$f":"Items!$BO$23","v":"Управленческие расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X82-SUMIFS($X83:$X109,$J83:$J109,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B82=Lists!$CU$24,SUMIFS($Z82:$CJ82,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z82:$CJ82))","v":681913278.47072947},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA454)","v":5258900},{"$f":"IF(AB$11=\"\",0,Calc!AB454)","v":3965490.3624999998},{"$f":"IF(AC$11=\"\",0,Calc!AC454)","v":4059222.3546874998},{"$f":"IF(AD$11=\"\",0,Calc!AD454)","v":4123861.6530763889},{"$f":"IF(AE$11=\"\",0,Calc!AE454)","v":4240119.2065166663},{"$f":"IF(AF$11=\"\",0,Calc!AF454)","v":4315249.6666863542},{"$f":"IF(AG$11=\"\",0,Calc!AG454)","v":4179531.206124282},{"$f":"IF(AH$11=\"\",0,Calc!AH454)","v":4406381.1276372597},{"$f":"IF(AI$11=\"\",0,Calc!AI454)","v":4483757.5603656406},{"$f":"IF(AJ$11=\"\",0,Calc!AJ454)","v":4649460.2082076268},{"$f":"IF(AK$11=\"\",0,Calc!AK454)","v":4431100.8605194995},{"$f":"IF(AL$11=\"\",0,Calc!AL454)","v":4865242.5829309626},{"$f":"IF(AM$11=\"\",0,Calc!AM454)","v":4986783.7565604188},{"$f":"IF(AN$11=\"\",0,Calc!AN454)","v":5219214.8078335021},{"$f":"IF(AO$11=\"\",0,Calc!AO454)","v":4819782.4482810637},{"$f":"IF(AP$11=\"\",0,Calc!AP454)","v":5621802.3122078618},{"$f":"IF(AQ$11=\"\",0,Calc!AQ454)","v":5541915.2797304997},{"$f":"IF(AR$11=\"\",0,Calc!AR454)","v":6090753.2251708852},{"$f":"IF(AS$11=\"\",0,Calc!AS454)","v":5365472.078963018},{"$f":"IF(AT$11=\"\",0,Calc!AT454)","v":6666906.1981847435},{"$f":"IF(AU$11=\"\",0,Calc!AU454)","v":6349014.8994022273},{"$f":"IF(AV$11=\"\",0,Calc!AV454)","v":7458890.5933286706},{"$f":"IF(AW$11=\"\",0,Calc!AW454)","v":6113271.4807314696},{"$f":"IF(AX$11=\"\",0,Calc!AX454)","v":7836877.3440248361},{"$f":"IF(AY$11=\"\",0,Calc!AY454)","v":7482150.0128563931},{"$f":"IF(AZ$11=\"\",0,Calc!AZ454)","v":9093134.3856815137},{"$f":"IF(BA$11=\"\",0,Calc!BA454)","v":7094125.1237663766},{"$f":"IF(BB$11=\"\",0,Calc!BB454)","v":9502624.3323700819},{"$f":"IF(BC$11=\"\",0,Calc!BC454)","v":8592616.8136285525},{"$f":"IF(BD$11=\"\",0,Calc!BD454)","v":11158861.166929863},{"$f":"IF(BE$11=\"\",0,Calc!BE454)","v":8273891.480692178},{"$f":"IF(BF$11=\"\",0,Calc!BF454)","v":11564141.036894303},{"$f":"IF(BG$11=\"\",0,Calc!BG454)","v":10152046.898379656},{"$f":"IF(BH$11=\"\",0,Calc!BH454)","v":13886941.35001724},{"$f":"IF(BI$11=\"\",0,Calc!BI454)","v":9708276.1122878492},{"$f":"IF(BJ$11=\"\",0,Calc!BJ454)","v":13675202.162469145},{"$f":"IF(BK$11=\"\",0,Calc!BK454)","v":12074429.858291676},{"$f":"IF(BL$11=\"\",0,Calc!BL454)","v":17025044.296781719},{"$f":"IF(BM$11=\"\",0,Calc!BM454)","v":11448946.116019333},{"$f":"IF(BN$11=\"\",0,Calc!BN454)","v":16471063.553514125},{"$f":"IF(BO$11=\"\",0,Calc!BO454)","v":13714582.890252508},{"$f":"IF(BP$11=\"\",0,Calc!BP454)","v":19731934.545236357},{"$f":"IF(BQ$11=\"\",0,Calc!BQ454)","v":13002552.664324071},{"$f":"IF(BR$11=\"\",0,Calc!BR454)","v":17037320.162934393},{"$f":"IF(BS$11=\"\",0,Calc!BS454)","v":15198142.057962647},{"$f":"IF(BT$11=\"\",0,Calc!BT454)","v":20979540.44355185},{"$f":"IF(BU$11=\"\",0,Calc!BU454)","v":14427018.384478331},{"$f":"IF(BV$11=\"\",0,Calc!BV454)","v":17703195.085545421},{"$f":"IF(BW$11=\"\",0,Calc!BW454)","v":16658933.532949368},{"$f":"IF(BX$11=\"\",0,Calc!BX454)","v":23477393.977747969},{"$f":"IF(BY$11=\"\",0,Calc!BY454)","v":16122680.762505263},{"$f":"IF(BZ$11=\"\",0,Calc!BZ454)","v":19628247.448197719},{"$f":"IF(CA$11=\"\",0,Calc!CA454)","v":18257345.833375357},{"$f":"IF(CB$11=\"\",0,Calc!CB454)","v":24810350.424239062},{"$f":"IF(CC$11=\"\",0,Calc!CC454)","v":17516614.089175314},{"$f":"IF(CD$11=\"\",0,Calc!CD454)","v":21666471.918531939},{"$f":"IF(CE$11=\"\",0,Calc!CE454)","v":20349660.435652521},{"$f":"IF(CF$11=\"\",0,Calc!CF454)","v":27700078.862206426},{"$f":"IF(CG$11=\"\",0,Calc!CG454)","v":19207033.400182858},{"$f":"IF(CH$11=\"\",0,Calc!CH454)","v":22471685.637428809},{"$f":"IF(CI$11=\"\",0,Calc!CI454)","v":0}]
[{"$f":"ROW()","v":83},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"Items!$BO$24","v":"ФОТ управленческого персонала"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X83-SUM($X84:$X91))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B83=Lists!$CU$24,SUMIFS($Z83:$CJ83,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z83:$CJ83))","v":208679813.80868587},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA455)","v":2805000},{"$f":"IF(AB$11=\"\",0,Calc!AB455)","v":2805000},{"$f":"IF(AC$11=\"\",0,Calc!AC455)","v":2805000},{"$f":"IF(AD$11=\"\",0,Calc!AD455)","v":2805000},{"$f":"IF(AE$11=\"\",0,Calc!AE455)","v":2889150},{"$f":"IF(AF$11=\"\",0,Calc!AF455)","v":2889150},{"$f":"IF(AG$11=\"\",0,Calc!AG455)","v":2889150},{"$f":"IF(AH$11=\"\",0,Calc!AH455)","v":2889150},{"$f":"IF(AI$11=\"\",0,Calc!AI455)","v":2975824.5},{"$f":"IF(AJ$11=\"\",0,Calc!AJ455)","v":2975824.5},{"$f":"IF(AK$11=\"\",0,Calc!AK455)","v":2975824.5},{"$f":"IF(AL$11=\"\",0,Calc!AL455)","v":2975824.5},{"$f":"IF(AM$11=\"\",0,Calc!AM455)","v":3065099.2349999999},{"$f":"IF(AN$11=\"\",0,Calc!AN455)","v":3065099.2349999999},{"$f":"IF(AO$11=\"\",0,Calc!AO455)","v":3065099.2349999999},{"$f":"IF(AP$11=\"\",0,Calc!AP455)","v":3065099.2349999999},{"$f":"IF(AQ$11=\"\",0,Calc!AQ455)","v":3157052.2120499997},{"$f":"IF(AR$11=\"\",0,Calc!AR455)","v":3157052.2120499997},{"$f":"IF(AS$11=\"\",0,Calc!AS455)","v":3157052.2120499997},{"$f":"IF(AT$11=\"\",0,Calc!AT455)","v":3157052.2120499997},{"$f":"IF(AU$11=\"\",0,Calc!AU455)","v":3251763.7784114992},{"$f":"IF(AV$11=\"\",0,Calc!AV455)","v":3251763.7784114992},{"$f":"IF(AW$11=\"\",0,Calc!AW455)","v":3251763.7784114992},{"$f":"IF(AX$11=\"\",0,Calc!AX455)","v":3251763.7784114992},{"$f":"IF(AY$11=\"\",0,Calc!AY455)","v":3349316.6917638443},{"$f":"IF(AZ$11=\"\",0,Calc!AZ455)","v":3349316.6917638443},{"$f":"IF(BA$11=\"\",0,Calc!BA455)","v":3349316.6917638443},{"$f":"IF(BB$11=\"\",0,Calc!BB455)","v":3349316.6917638443},{"$f":"IF(BC$11=\"\",0,Calc!BC455)","v":3449796.19251676},{"$f":"IF(BD$11=\"\",0,Calc!BD455)","v":3449796.19251676},{"$f":"IF(BE$11=\"\",0,Calc!BE455)","v":3449796.19251676},{"$f":"IF(BF$11=\"\",0,Calc!BF455)","v":3449796.19251676},{"$f":"IF(BG$11=\"\",0,Calc!BG455)","v":3553290.0782922623},{"$f":"IF(BH$11=\"\",0,Calc!BH455)","v":3553290.0782922623},{"$f":"IF(BI$11=\"\",0,Calc!BI455)","v":3553290.0782922623},{"$f":"IF(BJ$11=\"\",0,Calc!BJ455)","v":3553290.0782922623},{"$f":"IF(BK$11=\"\",0,Calc!BK455)","v":3659888.7806410305},{"$f":"IF(BL$11=\"\",0,Calc!BL455)","v":3659888.7806410305},{"$f":"IF(BM$11=\"\",0,Calc!BM455)","v":3659888.7806410305},{"$f":"IF(BN$11=\"\",0,Calc!BN455)","v":3659888.7806410305},{"$f":"IF(BO$11=\"\",0,Calc!BO455)","v":3769685.4440602618},{"$f":"IF(BP$11=\"\",0,Calc!BP455)","v":3769685.4440602618},{"$f":"IF(BQ$11=\"\",0,Calc!BQ455)","v":3769685.4440602618},{"$f":"IF(BR$11=\"\",0,Calc!BR455)","v":3769685.4440602618},{"$f":"IF(BS$11=\"\",0,Calc!BS455)","v":3882776.0073820697},{"$f":"IF(BT$11=\"\",0,Calc!BT455)","v":3882776.0073820697},{"$f":"IF(BU$11=\"\",0,Calc!BU455)","v":3882776.0073820697},{"$f":"IF(BV$11=\"\",0,Calc!BV455)","v":3882776.0073820697},{"$f":"IF(BW$11=\"\",0,Calc!BW455)","v":3999259.287603531},{"$f":"IF(BX$11=\"\",0,Calc!BX455)","v":3999259.287603531},{"$f":"IF(BY$11=\"\",0,Calc!BY455)","v":3999259.287603531},{"$f":"IF(BZ$11=\"\",0,Calc!BZ455)","v":3999259.287603531},{"$f":"IF(CA$11=\"\",0,Calc!CA455)","v":4119237.0662316359},{"$f":"IF(CB$11=\"\",0,Calc!CB455)","v":4119237.0662316359},{"$f":"IF(CC$11=\"\",0,Calc!CC455)","v":4119237.0662316359},{"$f":"IF(CD$11=\"\",0,Calc!CD455)","v":4119237.0662316359},{"$f":"IF(CE$11=\"\",0,Calc!CE455)","v":4242814.1782185864},{"$f":"IF(CF$11=\"\",0,Calc!CF455)","v":4242814.1782185864},{"$f":"IF(CG$11=\"\",0,Calc!CG455)","v":4242814.1782185864},{"$f":"IF(CH$11=\"\",0,Calc!CH455)","v":4242814.1782185864},{"$f":"IF(CI$11=\"\",0,Calc!CI455)","v":0}]
[{"$f":"ROW()","v":84},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L84)=0,$L84=0,$L84=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L84)))","v":"Генеральный директор"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B84=Lists!$CU$24,SUMIFS($Z84:$CJ84,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z84:$CJ84))","v":44637393.328061186},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA456)","v":600000},{"$f":"IF(AB$11=\"\",0,Calc!AB456)","v":600000},{"$f":"IF(AC$11=\"\",0,Calc!AC456)","v":600000},{"$f":"IF(AD$11=\"\",0,Calc!AD456)","v":600000},{"$f":"IF(AE$11=\"\",0,Calc!AE456)","v":618000},{"$f":"IF(AF$11=\"\",0,Calc!AF456)","v":618000},{"$f":"IF(AG$11=\"\",0,Calc!AG456)","v":618000},{"$f":"IF(AH$11=\"\",0,Calc!AH456)","v":618000},{"$f":"IF(AI$11=\"\",0,Calc!AI456)","v":636540},{"$f":"IF(AJ$11=\"\",0,Calc!AJ456)","v":636540},{"$f":"IF(AK$11=\"\",0,Calc!AK456)","v":636540},{"$f":"IF(AL$11=\"\",0,Calc!AL456)","v":636540},{"$f":"IF(AM$11=\"\",0,Calc!AM456)","v":655636.19999999995},{"$f":"IF(AN$11=\"\",0,Calc!AN456)","v":655636.19999999995},{"$f":"IF(AO$11=\"\",0,Calc!AO456)","v":655636.19999999995},{"$f":"IF(AP$11=\"\",0,Calc!AP456)","v":655636.19999999995},{"$f":"IF(AQ$11=\"\",0,Calc!AQ456)","v":675305.28599999996},{"$f":"IF(AR$11=\"\",0,Calc!AR456)","v":675305.28599999996},{"$f":"IF(AS$11=\"\",0,Calc!AS456)","v":675305.28599999996},{"$f":"IF(AT$11=\"\",0,Calc!AT456)","v":675305.28599999996},{"$f":"IF(AU$11=\"\",0,Calc!AU456)","v":695564.44457999989},{"$f":"IF(AV$11=\"\",0,Calc!AV456)","v":695564.44457999989},{"$f":"IF(AW$11=\"\",0,Calc!AW456)","v":695564.44457999989},{"$f":"IF(AX$11=\"\",0,Calc!AX456)","v":695564.44457999989},{"$f":"IF(AY$11=\"\",0,Calc!AY456)","v":716431.37791739998},{"$f":"IF(AZ$11=\"\",0,Calc!AZ456)","v":716431.37791739998},{"$f":"IF(BA$11=\"\",0,Calc!BA456)","v":716431.37791739998},{"$f":"IF(BB$11=\"\",0,Calc!BB456)","v":716431.37791739998},{"$f":"IF(BC$11=\"\",0,Calc!BC456)","v":737924.31925492198},{"$f":"IF(BD$11=\"\",0,Calc!BD456)","v":737924.31925492198},{"$f":"IF(BE$11=\"\",0,Calc!BE456)","v":737924.31925492198},{"$f":"IF(BF$11=\"\",0,Calc!BF456)","v":737924.31925492198},{"$f":"IF(BG$11=\"\",0,Calc!BG456)","v":760062.0488325695},{"$f":"IF(BH$11=\"\",0,Calc!BH456)","v":760062.0488325695},{"$f":"IF(BI$11=\"\",0,Calc!BI456)","v":760062.0488325695},{"$f":"IF(BJ$11=\"\",0,Calc!BJ456)","v":760062.0488325695},{"$f":"IF(BK$11=\"\",0,Calc!BK456)","v":782863.91029754665},{"$f":"IF(BL$11=\"\",0,Calc!BL456)","v":782863.91029754665},{"$f":"IF(BM$11=\"\",0,Calc!BM456)","v":782863.91029754665},{"$f":"IF(BN$11=\"\",0,Calc!BN456)","v":782863.91029754665},{"$f":"IF(BO$11=\"\",0,Calc!BO456)","v":806349.82760647312},{"$f":"IF(BP$11=\"\",0,Calc!BP456)","v":806349.82760647312},{"$f":"IF(BQ$11=\"\",0,Calc!BQ456)","v":806349.82760647312},{"$f":"IF(BR$11=\"\",0,Calc!BR456)","v":806349.82760647312},{"$f":"IF(BS$11=\"\",0,Calc!BS456)","v":830540.32243466727},{"$f":"IF(BT$11=\"\",0,Calc!BT456)","v":830540.32243466727},{"$f":"IF(BU$11=\"\",0,Calc!BU456)","v":830540.32243466727},{"$f":"IF(BV$11=\"\",0,Calc!BV456)","v":830540.32243466727},{"$f":"IF(BW$11=\"\",0,Calc!BW456)","v":855456.53210770723},{"$f":"IF(BX$11=\"\",0,Calc!BX456)","v":855456.53210770723},{"$f":"IF(BY$11=\"\",0,Calc!BY456)","v":855456.53210770723},{"$f":"IF(BZ$11=\"\",0,Calc!BZ456)","v":855456.53210770723},{"$f":"IF(CA$11=\"\",0,Calc!CA456)","v":881120.22807093838},{"$f":"IF(CB$11=\"\",0,Calc!CB456)","v":881120.22807093838},{"$f":"IF(CC$11=\"\",0,Calc!CC456)","v":881120.22807093838},{"$f":"IF(CD$11=\"\",0,Calc!CD456)","v":881120.22807093838},{"$f":"IF(CE$11=\"\",0,Calc!CE456)","v":907553.83491306659},{"$f":"IF(CF$11=\"\",0,Calc!CF456)","v":907553.83491306659},{"$f":"IF(CG$11=\"\",0,Calc!CG456)","v":907553.83491306659},{"$f":"IF(CH$11=\"\",0,Calc!CH456)","v":907553.83491306659},{"$f":"IF(CI$11=\"\",0,Calc!CI456)","v":0}]
[{"$f":"ROW()","v":85},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L85)=0,$L85=0,$L85=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L85)))","v":"Операционный директор"},null,{"$f":"L84+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B85=Lists!$CU$24,SUMIFS($Z85:$CJ85,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z85:$CJ85))","v":40173653.995255053},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA457)","v":540000},{"$f":"IF(AB$11=\"\",0,Calc!AB457)","v":540000},{"$f":"IF(AC$11=\"\",0,Calc!AC457)","v":540000},{"$f":"IF(AD$11=\"\",0,Calc!AD457)","v":540000},{"$f":"IF(AE$11=\"\",0,Calc!AE457)","v":556200},{"$f":"IF(AF$11=\"\",0,Calc!AF457)","v":556200},{"$f":"IF(AG$11=\"\",0,Calc!AG457)","v":556200},{"$f":"IF(AH$11=\"\",0,Calc!AH457)","v":556200},{"$f":"IF(AI$11=\"\",0,Calc!AI457)","v":572886},{"$f":"IF(AJ$11=\"\",0,Calc!AJ457)","v":572886},{"$f":"IF(AK$11=\"\",0,Calc!AK457)","v":572886},{"$f":"IF(AL$11=\"\",0,Calc!AL457)","v":572886},{"$f":"IF(AM$11=\"\",0,Calc!AM457)","v":590072.57999999996},{"$f":"IF(AN$11=\"\",0,Calc!AN457)","v":590072.57999999996},{"$f":"IF(AO$11=\"\",0,Calc!AO457)","v":590072.57999999996},{"$f":"IF(AP$11=\"\",0,Calc!AP457)","v":590072.57999999996},{"$f":"IF(AQ$11=\"\",0,Calc!AQ457)","v":607774.7574},{"$f":"IF(AR$11=\"\",0,Calc!AR457)","v":607774.7574},{"$f":"IF(AS$11=\"\",0,Calc!AS457)","v":607774.7574},{"$f":"IF(AT$11=\"\",0,Calc!AT457)","v":607774.7574},{"$f":"IF(AU$11=\"\",0,Calc!AU457)","v":626008.00012199988},{"$f":"IF(AV$11=\"\",0,Calc!AV457)","v":626008.00012199988},{"$f":"IF(AW$11=\"\",0,Calc!AW457)","v":626008.00012199988},{"$f":"IF(AX$11=\"\",0,Calc!AX457)","v":626008.00012199988},{"$f":"IF(AY$11=\"\",0,Calc!AY457)","v":644788.24012565997},{"$f":"IF(AZ$11=\"\",0,Calc!AZ457)","v":644788.24012565997},{"$f":"IF(BA$11=\"\",0,Calc!BA457)","v":644788.24012565997},{"$f":"IF(BB$11=\"\",0,Calc!BB457)","v":644788.24012565997},{"$f":"IF(BC$11=\"\",0,Calc!BC457)","v":664131.88732942974},{"$f":"IF(BD$11=\"\",0,Calc!BD457)","v":664131.88732942974},{"$f":"IF(BE$11=\"\",0,Calc!BE457)","v":664131.88732942974},{"$f":"IF(BF$11=\"\",0,Calc!BF457)","v":664131.88732942974},{"$f":"IF(BG$11=\"\",0,Calc!BG457)","v":684055.84394931258},{"$f":"IF(BH$11=\"\",0,Calc!BH457)","v":684055.84394931258},{"$f":"IF(BI$11=\"\",0,Calc!BI457)","v":684055.84394931258},{"$f":"IF(BJ$11=\"\",0,Calc!BJ457)","v":684055.84394931258},{"$f":"IF(BK$11=\"\",0,Calc!BK457)","v":704577.519267792},{"$f":"IF(BL$11=\"\",0,Calc!BL457)","v":704577.519267792},{"$f":"IF(BM$11=\"\",0,Calc!BM457)","v":704577.519267792},{"$f":"IF(BN$11=\"\",0,Calc!BN457)","v":704577.519267792},{"$f":"IF(BO$11=\"\",0,Calc!BO457)","v":725714.84484582581},{"$f":"IF(BP$11=\"\",0,Calc!BP457)","v":725714.84484582581},{"$f":"IF(BQ$11=\"\",0,Calc!BQ457)","v":725714.84484582581},{"$f":"IF(BR$11=\"\",0,Calc!BR457)","v":725714.84484582581},{"$f":"IF(BS$11=\"\",0,Calc!BS457)","v":747486.29019120056},{"$f":"IF(BT$11=\"\",0,Calc!BT457)","v":747486.29019120056},{"$f":"IF(BU$11=\"\",0,Calc!BU457)","v":747486.29019120056},{"$f":"IF(BV$11=\"\",0,Calc!BV457)","v":747486.29019120056},{"$f":"IF(BW$11=\"\",0,Calc!BW457)","v":769910.87889693643},{"$f":"IF(BX$11=\"\",0,Calc!BX457)","v":769910.87889693643},{"$f":"IF(BY$11=\"\",0,Calc!BY457)","v":769910.87889693643},{"$f":"IF(BZ$11=\"\",0,Calc!BZ457)","v":769910.87889693643},{"$f":"IF(CA$11=\"\",0,Calc!CA457)","v":793008.20526384446},{"$f":"IF(CB$11=\"\",0,Calc!CB457)","v":793008.20526384446},{"$f":"IF(CC$11=\"\",0,Calc!CC457)","v":793008.20526384446},{"$f":"IF(CD$11=\"\",0,Calc!CD457)","v":793008.20526384446},{"$f":"IF(CE$11=\"\",0,Calc!CE457)","v":816798.45142175991},{"$f":"IF(CF$11=\"\",0,Calc!CF457)","v":816798.45142175991},{"$f":"IF(CG$11=\"\",0,Calc!CG457)","v":816798.45142175991},{"$f":"IF(CH$11=\"\",0,Calc!CH457)","v":816798.45142175991},{"$f":"IF(CI$11=\"\",0,Calc!CI457)","v":0}]
[{"$f":"ROW()","v":86},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L86)=0,$L86=0,$L86=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L86)))","v":"Главный бухгалтер"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B86=Lists!$CU$24,SUMIFS($Z86:$CJ86,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z86:$CJ86))","v":26782435.996836707},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA458)","v":360000},{"$f":"IF(AB$11=\"\",0,Calc!AB458)","v":360000},{"$f":"IF(AC$11=\"\",0,Calc!AC458)","v":360000},{"$f":"IF(AD$11=\"\",0,Calc!AD458)","v":360000},{"$f":"IF(AE$11=\"\",0,Calc!AE458)","v":370800},{"$f":"IF(AF$11=\"\",0,Calc!AF458)","v":370800},{"$f":"IF(AG$11=\"\",0,Calc!AG458)","v":370800},{"$f":"IF(AH$11=\"\",0,Calc!AH458)","v":370800},{"$f":"IF(AI$11=\"\",0,Calc!AI458)","v":381924},{"$f":"IF(AJ$11=\"\",0,Calc!AJ458)","v":381924},{"$f":"IF(AK$11=\"\",0,Calc!AK458)","v":381924},{"$f":"IF(AL$11=\"\",0,Calc!AL458)","v":381924},{"$f":"IF(AM$11=\"\",0,Calc!AM458)","v":393381.72000000003},{"$f":"IF(AN$11=\"\",0,Calc!AN458)","v":393381.72000000003},{"$f":"IF(AO$11=\"\",0,Calc!AO458)","v":393381.72000000003},{"$f":"IF(AP$11=\"\",0,Calc!AP458)","v":393381.72000000003},{"$f":"IF(AQ$11=\"\",0,Calc!AQ458)","v":405183.17159999994},{"$f":"IF(AR$11=\"\",0,Calc!AR458)","v":405183.17159999994},{"$f":"IF(AS$11=\"\",0,Calc!AS458)","v":405183.17159999994},{"$f":"IF(AT$11=\"\",0,Calc!AT458)","v":405183.17159999994},{"$f":"IF(AU$11=\"\",0,Calc!AU458)","v":417338.66674799996},{"$f":"IF(AV$11=\"\",0,Calc!AV458)","v":417338.66674799996},{"$f":"IF(AW$11=\"\",0,Calc!AW458)","v":417338.66674799996},{"$f":"IF(AX$11=\"\",0,Calc!AX458)","v":417338.66674799996},{"$f":"IF(AY$11=\"\",0,Calc!AY458)","v":429858.82675043994},{"$f":"IF(AZ$11=\"\",0,Calc!AZ458)","v":429858.82675043994},{"$f":"IF(BA$11=\"\",0,Calc!BA458)","v":429858.82675043994},{"$f":"IF(BB$11=\"\",0,Calc!BB458)","v":429858.82675043994},{"$f":"IF(BC$11=\"\",0,Calc!BC458)","v":442754.59155295318},{"$f":"IF(BD$11=\"\",0,Calc!BD458)","v":442754.59155295318},{"$f":"IF(BE$11=\"\",0,Calc!BE458)","v":442754.59155295318},{"$f":"IF(BF$11=\"\",0,Calc!BF458)","v":442754.59155295318},{"$f":"IF(BG$11=\"\",0,Calc!BG458)","v":456037.22929954174},{"$f":"IF(BH$11=\"\",0,Calc!BH458)","v":456037.22929954174},{"$f":"IF(BI$11=\"\",0,Calc!BI458)","v":456037.22929954174},{"$f":"IF(BJ$11=\"\",0,Calc!BJ458)","v":456037.22929954174},{"$f":"IF(BK$11=\"\",0,Calc!BK458)","v":469718.34617852798},{"$f":"IF(BL$11=\"\",0,Calc!BL458)","v":469718.34617852798},{"$f":"IF(BM$11=\"\",0,Calc!BM458)","v":469718.34617852798},{"$f":"IF(BN$11=\"\",0,Calc!BN458)","v":469718.34617852798},{"$f":"IF(BO$11=\"\",0,Calc!BO458)","v":483809.89656388381},{"$f":"IF(BP$11=\"\",0,Calc!BP458)","v":483809.89656388381},{"$f":"IF(BQ$11=\"\",0,Calc!BQ458)","v":483809.89656388381},{"$f":"IF(BR$11=\"\",0,Calc!BR458)","v":483809.89656388381},{"$f":"IF(BS$11=\"\",0,Calc!BS458)","v":498324.19346080039},{"$f":"IF(BT$11=\"\",0,Calc!BT458)","v":498324.19346080039},{"$f":"IF(BU$11=\"\",0,Calc!BU458)","v":498324.19346080039},{"$f":"IF(BV$11=\"\",0,Calc!BV458)","v":498324.19346080039},{"$f":"IF(BW$11=\"\",0,Calc!BW458)","v":513273.9192646243},{"$f":"IF(BX$11=\"\",0,Calc!BX458)","v":513273.9192646243},{"$f":"IF(BY$11=\"\",0,Calc!BY458)","v":513273.9192646243},{"$f":"IF(BZ$11=\"\",0,Calc!BZ458)","v":513273.9192646243},{"$f":"IF(CA$11=\"\",0,Calc!CA458)","v":528672.13684256305},{"$f":"IF(CB$11=\"\",0,Calc!CB458)","v":528672.13684256305},{"$f":"IF(CC$11=\"\",0,Calc!CC458)","v":528672.13684256305},{"$f":"IF(CD$11=\"\",0,Calc!CD458)","v":528672.13684256305},{"$f":"IF(CE$11=\"\",0,Calc!CE458)","v":544532.30094783998},{"$f":"IF(CF$11=\"\",0,Calc!CF458)","v":544532.30094783998},{"$f":"IF(CG$11=\"\",0,Calc!CG458)","v":544532.30094783998},{"$f":"IF(CH$11=\"\",0,Calc!CH458)","v":544532.30094783998},{"$f":"IF(CI$11=\"\",0,Calc!CI458)","v":0}]
[{"$f":"ROW()","v":87},null,null,null,null,null,null,{"$f":"H83","v":"Управленческие расходы"},{"$f":"I84","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L87)=0,$L87=0,$L87=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L87)))","v":"ИТ-специалисты"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B87=Lists!$CU$24,SUMIFS($Z87:$CJ87,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z87:$CJ87))","v":29014305.663239758},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA459)","v":390000},{"$f":"IF(AB$11=\"\",0,Calc!AB459)","v":390000},{"$f":"IF(AC$11=\"\",0,Calc!AC459)","v":390000},{"$f":"IF(AD$11=\"\",0,Calc!AD459)","v":390000},{"$f":"IF(AE$11=\"\",0,Calc!AE459)","v":401700},{"$f":"IF(AF$11=\"\",0,Calc!AF459)","v":401700},{"$f":"IF(AG$11=\"\",0,Calc!AG459)","v":401700},{"$f":"IF(AH$11=\"\",0,Calc!AH459)","v":401700},{"$f":"IF(AI$11=\"\",0,Calc!AI459)","v":413751},{"$f":"IF(AJ$11=\"\",0,Calc!AJ459)","v":413751},{"$f":"IF(AK$11=\"\",0,Calc!AK459)","v":413751},{"$f":"IF(AL$11=\"\",0,Calc!AL459)","v":413751},{"$f":"IF(AM$11=\"\",0,Calc!AM459)","v":426163.53},{"$f":"IF(AN$11=\"\",0,Calc!AN459)","v":426163.53},{"$f":"IF(AO$11=\"\",0,Calc!AO459)","v":426163.53},{"$f":"IF(AP$11=\"\",0,Calc!AP459)","v":426163.53},{"$f":"IF(AQ$11=\"\",0,Calc!AQ459)","v":438948.43589999998},{"$f":"IF(AR$11=\"\",0,Calc!AR459)","v":438948.43589999998},{"$f":"IF(AS$11=\"\",0,Calc!AS459)","v":438948.43589999998},{"$f":"IF(AT$11=\"\",0,Calc!AT459)","v":438948.43589999998},{"$f":"IF(AU$11=\"\",0,Calc!AU459)","v":452116.88897699997},{"$f":"IF(AV$11=\"\",0,Calc!AV459)","v":452116.88897699997},{"$f":"IF(AW$11=\"\",0,Calc!AW459)","v":452116.88897699997},{"$f":"IF(AX$11=\"\",0,Calc!AX459)","v":452116.88897699997},{"$f":"IF(AY$11=\"\",0,Calc!AY459)","v":465680.39564630995},{"$f":"IF(AZ$11=\"\",0,Calc!AZ459)","v":465680.39564630995},{"$f":"IF(BA$11=\"\",0,Calc!BA459)","v":465680.39564630995},{"$f":"IF(BB$11=\"\",0,Calc!BB459)","v":465680.39564630995},{"$f":"IF(BC$11=\"\",0,Calc!BC459)","v":479650.8075156993},{"$f":"IF(BD$11=\"\",0,Calc!BD459)","v":479650.8075156993},{"$f":"IF(BE$11=\"\",0,Calc!BE459)","v":479650.8075156993},{"$f":"IF(BF$11=\"\",0,Calc!BF459)","v":479650.8075156993},{"$f":"IF(BG$11=\"\",0,Calc!BG459)","v":494040.3317411702},{"$f":"IF(BH$11=\"\",0,Calc!BH459)","v":494040.3317411702},{"$f":"IF(BI$11=\"\",0,Calc!BI459)","v":494040.3317411702},{"$f":"IF(BJ$11=\"\",0,Calc!BJ459)","v":494040.3317411702},{"$f":"IF(BK$11=\"\",0,Calc!BK459)","v":508861.54169340536},{"$f":"IF(BL$11=\"\",0,Calc!BL459)","v":508861.54169340536},{"$f":"IF(BM$11=\"\",0,Calc!BM459)","v":508861.54169340536},{"$f":"IF(BN$11=\"\",0,Calc!BN459)","v":508861.54169340536},{"$f":"IF(BO$11=\"\",0,Calc!BO459)","v":524127.38794420747},{"$f":"IF(BP$11=\"\",0,Calc!BP459)","v":524127.38794420747},{"$f":"IF(BQ$11=\"\",0,Calc!BQ459)","v":524127.38794420747},{"$f":"IF(BR$11=\"\",0,Calc!BR459)","v":524127.38794420747},{"$f":"IF(BS$11=\"\",0,Calc!BS459)","v":539851.20958253369},{"$f":"IF(BT$11=\"\",0,Calc!BT459)","v":539851.20958253369},{"$f":"IF(BU$11=\"\",0,Calc!BU459)","v":539851.20958253369},{"$f":"IF(BV$11=\"\",0,Calc!BV459)","v":539851.20958253369},{"$f":"IF(BW$11=\"\",0,Calc!BW459)","v":556046.74587000965},{"$f":"IF(BX$11=\"\",0,Calc!BX459)","v":556046.74587000965},{"$f":"IF(BY$11=\"\",0,Calc!BY459)","v":556046.74587000965},{"$f":"IF(BZ$11=\"\",0,Calc!BZ459)","v":556046.74587000965},{"$f":"IF(CA$11=\"\",0,Calc!CA459)","v":572728.14824610995},{"$f":"IF(CB$11=\"\",0,Calc!CB459)","v":572728.14824610995},{"$f":"IF(CC$11=\"\",0,Calc!CC459)","v":572728.14824610995},{"$f":"IF(CD$11=\"\",0,Calc!CD459)","v":572728.14824610995},{"$f":"IF(CE$11=\"\",0,Calc!CE459)","v":589909.99269349326},{"$f":"IF(CF$11=\"\",0,Calc!CF459)","v":589909.99269349326},{"$f":"IF(CG$11=\"\",0,Calc!CG459)","v":589909.99269349326},{"$f":"IF(CH$11=\"\",0,Calc!CH459)","v":589909.99269349326},{"$f":"IF(CI$11=\"\",0,Calc!CI459)","v":0}]
[{"$f":"ROW()","v":88},null,null,null,null,null,null,{"$f":"H84","v":"Управленческие расходы"},{"$f":"I85","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L88)=0,$L88=0,$L88=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L88)))","v":"Финансовые менеджеры"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B88=Lists!$CU$24,SUMIFS($Z88:$CJ88,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z88:$CJ88))","v":31246175.329642825},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA460)","v":420000},{"$f":"IF(AB$11=\"\",0,Calc!AB460)","v":420000},{"$f":"IF(AC$11=\"\",0,Calc!AC460)","v":420000},{"$f":"IF(AD$11=\"\",0,Calc!AD460)","v":420000},{"$f":"IF(AE$11=\"\",0,Calc!AE460)","v":432600},{"$f":"IF(AF$11=\"\",0,Calc!AF460)","v":432600},{"$f":"IF(AG$11=\"\",0,Calc!AG460)","v":432600},{"$f":"IF(AH$11=\"\",0,Calc!AH460)","v":432600},{"$f":"IF(AI$11=\"\",0,Calc!AI460)","v":445578},{"$f":"IF(AJ$11=\"\",0,Calc!AJ460)","v":445578},{"$f":"IF(AK$11=\"\",0,Calc!AK460)","v":445578},{"$f":"IF(AL$11=\"\",0,Calc!AL460)","v":445578},{"$f":"IF(AM$11=\"\",0,Calc!AM460)","v":458945.34},{"$f":"IF(AN$11=\"\",0,Calc!AN460)","v":458945.34},{"$f":"IF(AO$11=\"\",0,Calc!AO460)","v":458945.34},{"$f":"IF(AP$11=\"\",0,Calc!AP460)","v":458945.34},{"$f":"IF(AQ$11=\"\",0,Calc!AQ460)","v":472713.70019999996},{"$f":"IF(AR$11=\"\",0,Calc!AR460)","v":472713.70019999996},{"$f":"IF(AS$11=\"\",0,Calc!AS460)","v":472713.70019999996},{"$f":"IF(AT$11=\"\",0,Calc!AT460)","v":472713.70019999996},{"$f":"IF(AU$11=\"\",0,Calc!AU460)","v":486895.11120599991},{"$f":"IF(AV$11=\"\",0,Calc!AV460)","v":486895.11120599991},{"$f":"IF(AW$11=\"\",0,Calc!AW460)","v":486895.11120599991},{"$f":"IF(AX$11=\"\",0,Calc!AX460)","v":486895.11120599991},{"$f":"IF(AY$11=\"\",0,Calc!AY460)","v":501501.96454217995},{"$f":"IF(AZ$11=\"\",0,Calc!AZ460)","v":501501.96454217995},{"$f":"IF(BA$11=\"\",0,Calc!BA460)","v":501501.96454217995},{"$f":"IF(BB$11=\"\",0,Calc!BB460)","v":501501.96454217995},{"$f":"IF(BC$11=\"\",0,Calc!BC460)","v":516547.02347844536},{"$f":"IF(BD$11=\"\",0,Calc!BD460)","v":516547.02347844536},{"$f":"IF(BE$11=\"\",0,Calc!BE460)","v":516547.02347844536},{"$f":"IF(BF$11=\"\",0,Calc!BF460)","v":516547.02347844536},{"$f":"IF(BG$11=\"\",0,Calc!BG460)","v":532043.43418279872},{"$f":"IF(BH$11=\"\",0,Calc!BH460)","v":532043.43418279872},{"$f":"IF(BI$11=\"\",0,Calc!BI460)","v":532043.43418279872},{"$f":"IF(BJ$11=\"\",0,Calc!BJ460)","v":532043.43418279872},{"$f":"IF(BK$11=\"\",0,Calc!BK460)","v":548004.73720828269},{"$f":"IF(BL$11=\"\",0,Calc!BL460)","v":548004.73720828269},{"$f":"IF(BM$11=\"\",0,Calc!BM460)","v":548004.73720828269},{"$f":"IF(BN$11=\"\",0,Calc!BN460)","v":548004.73720828269},{"$f":"IF(BO$11=\"\",0,Calc!BO460)","v":564444.87932453118},{"$f":"IF(BP$11=\"\",0,Calc!BP460)","v":564444.87932453118},{"$f":"IF(BQ$11=\"\",0,Calc!BQ460)","v":564444.87932453118},{"$f":"IF(BR$11=\"\",0,Calc!BR460)","v":564444.87932453118},{"$f":"IF(BS$11=\"\",0,Calc!BS460)","v":581378.22570426716},{"$f":"IF(BT$11=\"\",0,Calc!BT460)","v":581378.22570426716},{"$f":"IF(BU$11=\"\",0,Calc!BU460)","v":581378.22570426716},{"$f":"IF(BV$11=\"\",0,Calc!BV460)","v":581378.22570426716},{"$f":"IF(BW$11=\"\",0,Calc!BW460)","v":598819.57247539505},{"$f":"IF(BX$11=\"\",0,Calc!BX460)","v":598819.57247539505},{"$f":"IF(BY$11=\"\",0,Calc!BY460)","v":598819.57247539505},{"$f":"IF(BZ$11=\"\",0,Calc!BZ460)","v":598819.57247539505},{"$f":"IF(CA$11=\"\",0,Calc!CA460)","v":616784.15964965685},{"$f":"IF(CB$11=\"\",0,Calc!CB460)","v":616784.15964965685},{"$f":"IF(CC$11=\"\",0,Calc!CC460)","v":616784.15964965685},{"$f":"IF(CD$11=\"\",0,Calc!CD460)","v":616784.15964965685},{"$f":"IF(CE$11=\"\",0,Calc!CE460)","v":635287.68443914666},{"$f":"IF(CF$11=\"\",0,Calc!CF460)","v":635287.68443914666},{"$f":"IF(CG$11=\"\",0,Calc!CG460)","v":635287.68443914666},{"$f":"IF(CH$11=\"\",0,Calc!CH460)","v":635287.68443914666},{"$f":"IF(CI$11=\"\",0,Calc!CI460)","v":0}]
[{"$f":"ROW()","v":89},null,null,null,null,null,null,{"$f":"H85","v":"Управленческие расходы"},{"$f":"I86","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L89)=0,$L89=0,$L89=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L89)))","v":"Бухгалтера"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B89=Lists!$CU$24,SUMIFS($Z89:$CJ89,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z89:$CJ89))","v":14507152.831619879},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA461)","v":195000},{"$f":"IF(AB$11=\"\",0,Calc!AB461)","v":195000},{"$f":"IF(AC$11=\"\",0,Calc!AC461)","v":195000},{"$f":"IF(AD$11=\"\",0,Calc!AD461)","v":195000},{"$f":"IF(AE$11=\"\",0,Calc!AE461)","v":200850},{"$f":"IF(AF$11=\"\",0,Calc!AF461)","v":200850},{"$f":"IF(AG$11=\"\",0,Calc!AG461)","v":200850},{"$f":"IF(AH$11=\"\",0,Calc!AH461)","v":200850},{"$f":"IF(AI$11=\"\",0,Calc!AI461)","v":206875.5},{"$f":"IF(AJ$11=\"\",0,Calc!AJ461)","v":206875.5},{"$f":"IF(AK$11=\"\",0,Calc!AK461)","v":206875.5},{"$f":"IF(AL$11=\"\",0,Calc!AL461)","v":206875.5},{"$f":"IF(AM$11=\"\",0,Calc!AM461)","v":213081.76500000001},{"$f":"IF(AN$11=\"\",0,Calc!AN461)","v":213081.76500000001},{"$f":"IF(AO$11=\"\",0,Calc!AO461)","v":213081.76500000001},{"$f":"IF(AP$11=\"\",0,Calc!AP461)","v":213081.76500000001},{"$f":"IF(AQ$11=\"\",0,Calc!AQ461)","v":219474.21794999999},{"$f":"IF(AR$11=\"\",0,Calc!AR461)","v":219474.21794999999},{"$f":"IF(AS$11=\"\",0,Calc!AS461)","v":219474.21794999999},{"$f":"IF(AT$11=\"\",0,Calc!AT461)","v":219474.21794999999},{"$f":"IF(AU$11=\"\",0,Calc!AU461)","v":226058.44448849998},{"$f":"IF(AV$11=\"\",0,Calc!AV461)","v":226058.44448849998},{"$f":"IF(AW$11=\"\",0,Calc!AW461)","v":226058.44448849998},{"$f":"IF(AX$11=\"\",0,Calc!AX461)","v":226058.44448849998},{"$f":"IF(AY$11=\"\",0,Calc!AY461)","v":232840.19782315497},{"$f":"IF(AZ$11=\"\",0,Calc!AZ461)","v":232840.19782315497},{"$f":"IF(BA$11=\"\",0,Calc!BA461)","v":232840.19782315497},{"$f":"IF(BB$11=\"\",0,Calc!BB461)","v":232840.19782315497},{"$f":"IF(BC$11=\"\",0,Calc!BC461)","v":239825.40375784965},{"$f":"IF(BD$11=\"\",0,Calc!BD461)","v":239825.40375784965},{"$f":"IF(BE$11=\"\",0,Calc!BE461)","v":239825.40375784965},{"$f":"IF(BF$11=\"\",0,Calc!BF461)","v":239825.40375784965},{"$f":"IF(BG$11=\"\",0,Calc!BG461)","v":247020.1658705851},{"$f":"IF(BH$11=\"\",0,Calc!BH461)","v":247020.1658705851},{"$f":"IF(BI$11=\"\",0,Calc!BI461)","v":247020.1658705851},{"$f":"IF(BJ$11=\"\",0,Calc!BJ461)","v":247020.1658705851},{"$f":"IF(BK$11=\"\",0,Calc!BK461)","v":254430.77084670268},{"$f":"IF(BL$11=\"\",0,Calc!BL461)","v":254430.77084670268},{"$f":"IF(BM$11=\"\",0,Calc!BM461)","v":254430.77084670268},{"$f":"IF(BN$11=\"\",0,Calc!BN461)","v":254430.77084670268},{"$f":"IF(BO$11=\"\",0,Calc!BO461)","v":262063.69397210373},{"$f":"IF(BP$11=\"\",0,Calc!BP461)","v":262063.69397210373},{"$f":"IF(BQ$11=\"\",0,Calc!BQ461)","v":262063.69397210373},{"$f":"IF(BR$11=\"\",0,Calc!BR461)","v":262063.69397210373},{"$f":"IF(BS$11=\"\",0,Calc!BS461)","v":269925.60479126684},{"$f":"IF(BT$11=\"\",0,Calc!BT461)","v":269925.60479126684},{"$f":"IF(BU$11=\"\",0,Calc!BU461)","v":269925.60479126684},{"$f":"IF(BV$11=\"\",0,Calc!BV461)","v":269925.60479126684},{"$f":"IF(BW$11=\"\",0,Calc!BW461)","v":278023.37293500482},{"$f":"IF(BX$11=\"\",0,Calc!BX461)","v":278023.37293500482},{"$f":"IF(BY$11=\"\",0,Calc!BY461)","v":278023.37293500482},{"$f":"IF(BZ$11=\"\",0,Calc!BZ461)","v":278023.37293500482},{"$f":"IF(CA$11=\"\",0,Calc!CA461)","v":286364.07412305498},{"$f":"IF(CB$11=\"\",0,Calc!CB461)","v":286364.07412305498},{"$f":"IF(CC$11=\"\",0,Calc!CC461)","v":286364.07412305498},{"$f":"IF(CD$11=\"\",0,Calc!CD461)","v":286364.07412305498},{"$f":"IF(CE$11=\"\",0,Calc!CE461)","v":294954.99634674663},{"$f":"IF(CF$11=\"\",0,Calc!CF461)","v":294954.99634674663},{"$f":"IF(CG$11=\"\",0,Calc!CG461)","v":294954.99634674663},{"$f":"IF(CH$11=\"\",0,Calc!CH461)","v":294954.99634674663},{"$f":"IF(CI$11=\"\",0,Calc!CI461)","v":0}]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,{"$f":"H86","v":"Управленческие расходы"},{"$f":"I87","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L90)=0,$L90=0,$L90=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L90)))","v":"Прочие сотрудники"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B90=Lists!$CU$24,SUMIFS($Z90:$CJ90,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z90:$CJ90))","v":22318696.664030593},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA462)","v":300000},{"$f":"IF(AB$11=\"\",0,Calc!AB462)","v":300000},{"$f":"IF(AC$11=\"\",0,Calc!AC462)","v":300000},{"$f":"IF(AD$11=\"\",0,Calc!AD462)","v":300000},{"$f":"IF(AE$11=\"\",0,Calc!AE462)","v":309000},{"$f":"IF(AF$11=\"\",0,Calc!AF462)","v":309000},{"$f":"IF(AG$11=\"\",0,Calc!AG462)","v":309000},{"$f":"IF(AH$11=\"\",0,Calc!AH462)","v":309000},{"$f":"IF(AI$11=\"\",0,Calc!AI462)","v":318270},{"$f":"IF(AJ$11=\"\",0,Calc!AJ462)","v":318270},{"$f":"IF(AK$11=\"\",0,Calc!AK462)","v":318270},{"$f":"IF(AL$11=\"\",0,Calc!AL462)","v":318270},{"$f":"IF(AM$11=\"\",0,Calc!AM462)","v":327818.09999999998},{"$f":"IF(AN$11=\"\",0,Calc!AN462)","v":327818.09999999998},{"$f":"IF(AO$11=\"\",0,Calc!AO462)","v":327818.09999999998},{"$f":"IF(AP$11=\"\",0,Calc!AP462)","v":327818.09999999998},{"$f":"IF(AQ$11=\"\",0,Calc!AQ462)","v":337652.64299999998},{"$f":"IF(AR$11=\"\",0,Calc!AR462)","v":337652.64299999998},{"$f":"IF(AS$11=\"\",0,Calc!AS462)","v":337652.64299999998},{"$f":"IF(AT$11=\"\",0,Calc!AT462)","v":337652.64299999998},{"$f":"IF(AU$11=\"\",0,Calc!AU462)","v":347782.22228999995},{"$f":"IF(AV$11=\"\",0,Calc!AV462)","v":347782.22228999995},{"$f":"IF(AW$11=\"\",0,Calc!AW462)","v":347782.22228999995},{"$f":"IF(AX$11=\"\",0,Calc!AX462)","v":347782.22228999995},{"$f":"IF(AY$11=\"\",0,Calc!AY462)","v":358215.68895869999},{"$f":"IF(AZ$11=\"\",0,Calc!AZ462)","v":358215.68895869999},{"$f":"IF(BA$11=\"\",0,Calc!BA462)","v":358215.68895869999},{"$f":"IF(BB$11=\"\",0,Calc!BB462)","v":358215.68895869999},{"$f":"IF(BC$11=\"\",0,Calc!BC462)","v":368962.15962746099},{"$f":"IF(BD$11=\"\",0,Calc!BD462)","v":368962.15962746099},{"$f":"IF(BE$11=\"\",0,Calc!BE462)","v":368962.15962746099},{"$f":"IF(BF$11=\"\",0,Calc!BF462)","v":368962.15962746099},{"$f":"IF(BG$11=\"\",0,Calc!BG462)","v":380031.02441628475},{"$f":"IF(BH$11=\"\",0,Calc!BH462)","v":380031.02441628475},{"$f":"IF(BI$11=\"\",0,Calc!BI462)","v":380031.02441628475},{"$f":"IF(BJ$11=\"\",0,Calc!BJ462)","v":380031.02441628475},{"$f":"IF(BK$11=\"\",0,Calc!BK462)","v":391431.95514877333},{"$f":"IF(BL$11=\"\",0,Calc!BL462)","v":391431.95514877333},{"$f":"IF(BM$11=\"\",0,Calc!BM462)","v":391431.95514877333},{"$f":"IF(BN$11=\"\",0,Calc!BN462)","v":391431.95514877333},{"$f":"IF(BO$11=\"\",0,Calc!BO462)","v":403174.91380323656},{"$f":"IF(BP$11=\"\",0,Calc!BP462)","v":403174.91380323656},{"$f":"IF(BQ$11=\"\",0,Calc!BQ462)","v":403174.91380323656},{"$f":"IF(BR$11=\"\",0,Calc!BR462)","v":403174.91380323656},{"$f":"IF(BS$11=\"\",0,Calc!BS462)","v":415270.16121733363},{"$f":"IF(BT$11=\"\",0,Calc!BT462)","v":415270.16121733363},{"$f":"IF(BU$11=\"\",0,Calc!BU462)","v":415270.16121733363},{"$f":"IF(BV$11=\"\",0,Calc!BV462)","v":415270.16121733363},{"$f":"IF(BW$11=\"\",0,Calc!BW462)","v":427728.26605385361},{"$f":"IF(BX$11=\"\",0,Calc!BX462)","v":427728.26605385361},{"$f":"IF(BY$11=\"\",0,Calc!BY462)","v":427728.26605385361},{"$f":"IF(BZ$11=\"\",0,Calc!BZ462)","v":427728.26605385361},{"$f":"IF(CA$11=\"\",0,Calc!CA462)","v":440560.11403546919},{"$f":"IF(CB$11=\"\",0,Calc!CB462)","v":440560.11403546919},{"$f":"IF(CC$11=\"\",0,Calc!CC462)","v":440560.11403546919},{"$f":"IF(CD$11=\"\",0,Calc!CD462)","v":440560.11403546919},{"$f":"IF(CE$11=\"\",0,Calc!CE462)","v":453776.91745653329},{"$f":"IF(CF$11=\"\",0,Calc!CF462)","v":453776.91745653329},{"$f":"IF(CG$11=\"\",0,Calc!CG462)","v":453776.91745653329},{"$f":"IF(CH$11=\"\",0,Calc!CH462)","v":453776.91745653329},{"$f":"IF(CI$11=\"\",0,Calc!CI462)","v":0}]
[{"$f":"ROW()","v":91},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":92},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B92=Lists!$CU$24,SUMIFS($Z92:$CJ92,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z92:$CJ92))","v":62603944.142605804},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA464)","v":841500},{"$f":"IF(AB$11=\"\",0,Calc!AB464)","v":841500},{"$f":"IF(AC$11=\"\",0,Calc!AC464)","v":841500},{"$f":"IF(AD$11=\"\",0,Calc!AD464)","v":841500},{"$f":"IF(AE$11=\"\",0,Calc!AE464)","v":866745},{"$f":"IF(AF$11=\"\",0,Calc!AF464)","v":866745},{"$f":"IF(AG$11=\"\",0,Calc!AG464)","v":866745},{"$f":"IF(AH$11=\"\",0,Calc!AH464)","v":866745},{"$f":"IF(AI$11=\"\",0,Calc!AI464)","v":892747.35},{"$f":"IF(AJ$11=\"\",0,Calc!AJ464)","v":892747.35},{"$f":"IF(AK$11=\"\",0,Calc!AK464)","v":892747.35},{"$f":"IF(AL$11=\"\",0,Calc!AL464)","v":892747.35},{"$f":"IF(AM$11=\"\",0,Calc!AM464)","v":919529.77049999998},{"$f":"IF(AN$11=\"\",0,Calc!AN464)","v":919529.77049999998},{"$f":"IF(AO$11=\"\",0,Calc!AO464)","v":919529.77049999998},{"$f":"IF(AP$11=\"\",0,Calc!AP464)","v":919529.77049999998},{"$f":"IF(AQ$11=\"\",0,Calc!AQ464)","v":947115.66361499985},{"$f":"IF(AR$11=\"\",0,Calc!AR464)","v":947115.66361499985},{"$f":"IF(AS$11=\"\",0,Calc!AS464)","v":947115.66361499985},{"$f":"IF(AT$11=\"\",0,Calc!AT464)","v":947115.66361499985},{"$f":"IF(AU$11=\"\",0,Calc!AU464)","v":975529.13352344977},{"$f":"IF(AV$11=\"\",0,Calc!AV464)","v":975529.13352344977},{"$f":"IF(AW$11=\"\",0,Calc!AW464)","v":975529.13352344977},{"$f":"IF(AX$11=\"\",0,Calc!AX464)","v":975529.13352344977},{"$f":"IF(AY$11=\"\",0,Calc!AY464)","v":1004795.0075291533},{"$f":"IF(AZ$11=\"\",0,Calc!AZ464)","v":1004795.0075291533},{"$f":"IF(BA$11=\"\",0,Calc!BA464)","v":1004795.0075291533},{"$f":"IF(BB$11=\"\",0,Calc!BB464)","v":1004795.0075291533},{"$f":"IF(BC$11=\"\",0,Calc!BC464)","v":1034938.8577550279},{"$f":"IF(BD$11=\"\",0,Calc!BD464)","v":1034938.8577550279},{"$f":"IF(BE$11=\"\",0,Calc!BE464)","v":1034938.8577550279},{"$f":"IF(BF$11=\"\",0,Calc!BF464)","v":1034938.8577550279},{"$f":"IF(BG$11=\"\",0,Calc!BG464)","v":1065987.0234876787},{"$f":"IF(BH$11=\"\",0,Calc!BH464)","v":1065987.0234876787},{"$f":"IF(BI$11=\"\",0,Calc!BI464)","v":1065987.0234876787},{"$f":"IF(BJ$11=\"\",0,Calc!BJ464)","v":1065987.0234876787},{"$f":"IF(BK$11=\"\",0,Calc!BK464)","v":1097966.6341923091},{"$f":"IF(BL$11=\"\",0,Calc!BL464)","v":1097966.6341923091},{"$f":"IF(BM$11=\"\",0,Calc!BM464)","v":1097966.6341923091},{"$f":"IF(BN$11=\"\",0,Calc!BN464)","v":1097966.6341923091},{"$f":"IF(BO$11=\"\",0,Calc!BO464)","v":1130905.6332180784},{"$f":"IF(BP$11=\"\",0,Calc!BP464)","v":1130905.6332180784},{"$f":"IF(BQ$11=\"\",0,Calc!BQ464)","v":1130905.6332180784},{"$f":"IF(BR$11=\"\",0,Calc!BR464)","v":1130905.6332180784},{"$f":"IF(BS$11=\"\",0,Calc!BS464)","v":1164832.8022146209},{"$f":"IF(BT$11=\"\",0,Calc!BT464)","v":1164832.8022146209},{"$f":"IF(BU$11=\"\",0,Calc!BU464)","v":1164832.8022146209},{"$f":"IF(BV$11=\"\",0,Calc!BV464)","v":1164832.8022146209},{"$f":"IF(BW$11=\"\",0,Calc!BW464)","v":1199777.7862810593},{"$f":"IF(BX$11=\"\",0,Calc!BX464)","v":1199777.7862810593},{"$f":"IF(BY$11=\"\",0,Calc!BY464)","v":1199777.7862810593},{"$f":"IF(BZ$11=\"\",0,Calc!BZ464)","v":1199777.7862810593},{"$f":"IF(CA$11=\"\",0,Calc!CA464)","v":1235771.1198694906},{"$f":"IF(CB$11=\"\",0,Calc!CB464)","v":1235771.1198694906},{"$f":"IF(CC$11=\"\",0,Calc!CC464)","v":1235771.1198694906},{"$f":"IF(CD$11=\"\",0,Calc!CD464)","v":1235771.1198694906},{"$f":"IF(CE$11=\"\",0,Calc!CE464)","v":1272844.2534655759},{"$f":"IF(CF$11=\"\",0,Calc!CF464)","v":1272844.2534655759},{"$f":"IF(CG$11=\"\",0,Calc!CG464)","v":1272844.2534655759},{"$f":"IF(CH$11=\"\",0,Calc!CH464)","v":1272844.2534655759},{"$f":"IF(CI$11=\"\",0,Calc!CI464)","v":0}]
[{"$f":"ROW()","v":93},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"Items!$BG$13","v":"Расходы на персонал"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X93-SUM($X94:$X99))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B93=Lists!$CU$24,SUMIFS($Z93:$CJ93,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z93:$CJ93))","v":193137602.63708684},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA465)","v":1597400},{"$f":"IF(AB$11=\"\",0,Calc!AB465)","v":293990.36249999999},{"$f":"IF(AC$11=\"\",0,Calc!AC465)","v":287722.35468749999},{"$f":"IF(AD$11=\"\",0,Calc!AD465)","v":352361.65307638893},{"$f":"IF(AE$11=\"\",0,Calc!AE465)","v":358224.20651666669},{"$f":"IF(AF$11=\"\",0,Calc!AF465)","v":375377.68506812496},{"$f":"IF(AG$11=\"\",0,Calc!AG465)","v":263764.60405572917},{"$f":"IF(AH$11=\"\",0,Calc!AH465)","v":467276.70409166673},{"$f":"IF(AI$11=\"\",0,Calc!AI465)","v":386608.50265315623},{"$f":"IF(AJ$11=\"\",0,Calc!AJ465)","v":523609.36493776838},{"$f":"IF(AK$11=\"\",0,Calc!AK465)","v":298800.34624961723},{"$f":"IF(AL$11=\"\",0,Calc!AL465)","v":674950.4883178384},{"$f":"IF(AM$11=\"\",0,Calc!AM465)","v":586346.58845658065},{"$f":"IF(AN$11=\"\",0,Calc!AN465)","v":753908.96920306701},{"$f":"IF(AO$11=\"\",0,Calc!AO465)","v":364208.61715326243},{"$f":"IF(AP$11=\"\",0,Calc!AP465)","v":1095314.4955495165},{"$f":"IF(AQ$11=\"\",0,Calc!AQ465)","v":718535.44651881454},{"$f":"IF(AR$11=\"\",0,Calc!AR465)","v":1148541.8879161319},{"$f":"IF(AS$11=\"\",0,Calc!AS465)","v":467257.30829325604},{"$f":"IF(AT$11=\"\",0,Calc!AT465)","v":1634732.0890254627},{"$f":"IF(AU$11=\"\",0,Calc!AU465)","v":898437.27191531006},{"$f":"IF(AV$11=\"\",0,Calc!AV465)","v":1865357.4352632661},{"$f":"IF(AW$11=\"\",0,Calc!AW465)","v":627032.54034900339},{"$f":"IF(AX$11=\"\",0,Calc!AX465)","v":2164232.7345365467},{"$f":"IF(AY$11=\"\",0,Calc!AY465)","v":1231343.2513131511},{"$f":"IF(AZ$11=\"\",0,Calc!AZ465)","v":2628722.4441841296},{"$f":"IF(BA$11=\"\",0,Calc!BA465)","v":846367.22500287567},{"$f":"IF(BB$11=\"\",0,Calc!BB465)","v":3064808.2491697078},{"$f":"IF(BC$11=\"\",0,Calc!BC465)","v":1409297.0342657489},{"$f":"IF(BD$11=\"\",0,Calc!BD465)","v":3715987.9609043435},{"$f":"IF(BE$11=\"\",0,Calc!BE465)","v":1144318.3036081318},{"$f":"IF(BF$11=\"\",0,Calc!BF465)","v":4136117.7872563004},{"$f":"IF(BG$11=\"\",0,Calc!BG465)","v":1772426.8904345224},{"$f":"IF(BH$11=\"\",0,Calc!BH465)","v":5243302.7972825477},{"$f":"IF(BI$11=\"\",0,Calc!BI465)","v":1549760.4419372818},{"$f":"IF(BJ$11=\"\",0,Calc!BJ465)","v":5196564.9472376397},{"$f":"IF(BK$11=\"\",0,Calc!BK465)","v":2361011.29831954},{"$f":"IF(BL$11=\"\",0,Calc!BL465)","v":6928836.2391620539},{"$f":"IF(BM$11=\"\",0,Calc!BM465)","v":2068946.6196751895},{"$f":"IF(BN$11=\"\",0,Calc!BN465)","v":6811869.2119294591},{"$f":"IF(BO$11=\"\",0,Calc!BO465)","v":2812548.7913081204},{"$f":"IF(BP$11=\"\",0,Calc!BP465)","v":8677372.6977621224},{"$f":"IF(BQ$11=\"\",0,Calc!BQ465)","v":2712205.9405103037},{"$f":"IF(BR$11=\"\",0,Calc!BR465)","v":6282332.134150668},{"$f":"IF(BS$11=\"\",0,Calc!BS465)","v":3013566.9453111943},{"$f":"IF(BT$11=\"\",0,Calc!BT465)","v":8685471.9116284978},{"$f":"IF(BU$11=\"\",0,Calc!BU465)","v":3278963.5673879245},{"$f":"IF(BV$11=\"\",0,Calc!BV465)","v":6444669.0808654791},{"$f":"IF(BW$11=\"\",0,Calc!BW465)","v":3586388.4208549033},{"$f":"IF(BX$11=\"\",0,Calc!BX465)","v":9920717.3667357713},{"$f":"IF(BY$11=\"\",0,Calc!BY465)","v":3881755.9799339627},{"$f":"IF(BZ$11=\"\",0,Calc!BZ465)","v":7286103.7680611126},{"$f":"IF(CA$11=\"\",0,Calc!CA465)","v":4228539.6711461134},{"$f":"IF(CB$11=\"\",0,Calc!CB465)","v":10645650.834039921},{"$f":"IF(CC$11=\"\",0,Calc!CC465)","v":4526758.4316748772},{"$f":"IF(CD$11=\"\",0,Calc!CD465)","v":8154693.9579949155},{"$f":"IF(CE$11=\"\",0,Calc!CE465)","v":4914171.0845582131},{"$f":"IF(CF$11=\"\",0,Calc!CF465)","v":12141673.039916147},{"$f":"IF(CG$11=\"\",0,Calc!CG465)","v":5248946.4680652609},{"$f":"IF(CH$11=\"\",0,Calc!CH465)","v":8381400.1871640496},{"$f":"IF(CI$11=\"\",0,Calc!CI465)","v":0}]
[{"$f":"ROW()","v":94},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L94)=0,$L94=0,$L94=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L94)))","v":"Аренда офиса"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B94=Lists!$CU$24,SUMIFS($Z94:$CJ94,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z94:$CJ94))","v":16281371.30964114},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA466)","v":223200},{"$f":"IF(AB$11=\"\",0,Calc!AB466)","v":223200},{"$f":"IF(AC$11=\"\",0,Calc!AC466)","v":223200},{"$f":"IF(AD$11=\"\",0,Calc!AD466)","v":223200},{"$f":"IF(AE$11=\"\",0,Calc!AE466)","v":234360},{"$f":"IF(AF$11=\"\",0,Calc!AF466)","v":234360},{"$f":"IF(AG$11=\"\",0,Calc!AG466)","v":195300},{"$f":"IF(AH$11=\"\",0,Calc!AH466)","v":195300},{"$f":"IF(AI$11=\"\",0,Calc!AI466)","v":205065},{"$f":"IF(AJ$11=\"\",0,Calc!AJ466)","v":205065},{"$f":"IF(AK$11=\"\",0,Calc!AK466)","v":205065},{"$f":"IF(AL$11=\"\",0,Calc!AL466)","v":205065},{"$f":"IF(AM$11=\"\",0,Calc!AM466)","v":215318.25000000006},{"$f":"IF(AN$11=\"\",0,Calc!AN466)","v":215318.25000000006},{"$f":"IF(AO$11=\"\",0,Calc!AO466)","v":215318.25000000006},{"$f":"IF(AP$11=\"\",0,Calc!AP466)","v":215318.25000000006},{"$f":"IF(AQ$11=\"\",0,Calc!AQ466)","v":226084.16250000001},{"$f":"IF(AR$11=\"\",0,Calc!AR466)","v":226084.16250000001},{"$f":"IF(AS$11=\"\",0,Calc!AS466)","v":226084.16250000001},{"$f":"IF(AT$11=\"\",0,Calc!AT466)","v":226084.16250000001},{"$f":"IF(AU$11=\"\",0,Calc!AU466)","v":237388.37062500007},{"$f":"IF(AV$11=\"\",0,Calc!AV466)","v":237388.37062500007},{"$f":"IF(AW$11=\"\",0,Calc!AW466)","v":237388.37062500007},{"$f":"IF(AX$11=\"\",0,Calc!AX466)","v":237388.37062500007},{"$f":"IF(AY$11=\"\",0,Calc!AY466)","v":249257.78915625004},{"$f":"IF(AZ$11=\"\",0,Calc!AZ466)","v":249257.78915625004},{"$f":"IF(BA$11=\"\",0,Calc!BA466)","v":249257.78915625004},{"$f":"IF(BB$11=\"\",0,Calc!BB466)","v":249257.78915625004},{"$f":"IF(BC$11=\"\",0,Calc!BC466)","v":261720.67861406255},{"$f":"IF(BD$11=\"\",0,Calc!BD466)","v":261720.67861406255},{"$f":"IF(BE$11=\"\",0,Calc!BE466)","v":261720.67861406255},{"$f":"IF(BF$11=\"\",0,Calc!BF466)","v":261720.67861406255},{"$f":"IF(BG$11=\"\",0,Calc!BG466)","v":274806.71254476567},{"$f":"IF(BH$11=\"\",0,Calc!BH466)","v":274806.71254476567},{"$f":"IF(BI$11=\"\",0,Calc!BI466)","v":274806.71254476567},{"$f":"IF(BJ$11=\"\",0,Calc!BJ466)","v":274806.71254476567},{"$f":"IF(BK$11=\"\",0,Calc!BK466)","v":288547.04817200394},{"$f":"IF(BL$11=\"\",0,Calc!BL466)","v":288547.04817200394},{"$f":"IF(BM$11=\"\",0,Calc!BM466)","v":288547.04817200394},{"$f":"IF(BN$11=\"\",0,Calc!BN466)","v":288547.04817200394},{"$f":"IF(BO$11=\"\",0,Calc!BO466)","v":302974.40058060415},{"$f":"IF(BP$11=\"\",0,Calc!BP466)","v":302974.40058060415},{"$f":"IF(BQ$11=\"\",0,Calc!BQ466)","v":302974.40058060415},{"$f":"IF(BR$11=\"\",0,Calc!BR466)","v":302974.40058060415},{"$f":"IF(BS$11=\"\",0,Calc!BS466)","v":318123.12060963438},{"$f":"IF(BT$11=\"\",0,Calc!BT466)","v":318123.12060963438},{"$f":"IF(BU$11=\"\",0,Calc!BU466)","v":318123.12060963438},{"$f":"IF(BV$11=\"\",0,Calc!BV466)","v":318123.12060963438},{"$f":"IF(BW$11=\"\",0,Calc!BW466)","v":334029.27664011606},{"$f":"IF(BX$11=\"\",0,Calc!BX466)","v":334029.27664011606},{"$f":"IF(BY$11=\"\",0,Calc!BY466)","v":334029.27664011606},{"$f":"IF(BZ$11=\"\",0,Calc!BZ466)","v":334029.27664011606},{"$f":"IF(CA$11=\"\",0,Calc!CA466)","v":350730.74047212192},{"$f":"IF(CB$11=\"\",0,Calc!CB466)","v":350730.74047212192},{"$f":"IF(CC$11=\"\",0,Calc!CC466)","v":350730.74047212192},{"$f":"IF(CD$11=\"\",0,Calc!CD466)","v":350730.74047212192},{"$f":"IF(CE$11=\"\",0,Calc!CE466)","v":368267.27749572799},{"$f":"IF(CF$11=\"\",0,Calc!CF466)","v":368267.27749572799},{"$f":"IF(CG$11=\"\",0,Calc!CG466)","v":368267.27749572799},{"$f":"IF(CH$11=\"\",0,Calc!CH466)","v":368267.27749572799},{"$f":"IF(CI$11=\"\",0,Calc!CI466)","v":0}]
[{"$f":"ROW()","v":95},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L95)=0,$L95=0,$L95=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L95)))","v":"Расходы на организацию рабочего места"},null,{"$f":"L94+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B95=Lists!$CU$24,SUMIFS($Z95:$CJ95,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z95:$CJ95))","v":430000},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA467)","v":430000},{"$f":"IF(AB$11=\"\",0,Calc!AB467)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC467)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD467)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE467)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF467)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG467)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH467)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI467)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ467)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK467)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL467)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM467)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN467)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO467)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP467)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ467)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR467)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS467)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT467)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU467)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV467)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW467)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX467)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY467)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ467)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA467)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB467)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC467)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD467)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE467)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF467)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG467)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH467)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI467)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ467)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK467)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL467)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM467)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN467)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO467)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP467)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ467)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR467)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS467)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT467)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU467)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV467)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW467)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX467)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY467)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ467)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA467)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB467)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC467)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD467)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE467)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF467)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG467)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH467)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI467)","v":0}]
[{"$f":"ROW()","v":96},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L96)=0,$L96=0,$L96=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L96)))","v":"Расходы на оргтехнику"},null,{"$f":"L95+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B96=Lists!$CU$24,SUMIFS($Z96:$CJ96,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z96:$CJ96))","v":82987172.519285962},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA468)","v":880000},{"$f":"IF(AB$11=\"\",0,Calc!AB468)","v":6268.0078125},{"$f":"IF(AC$11=\"\",0,Calc!AC468)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD468)","v":61477.593576388892},{"$f":"IF(AE$11=\"\",0,Calc!AE468)","v":50738.387291666688},{"$f":"IF(AF$11=\"\",0,Calc!AF468)","v":64586.111406249984},{"$f":"IF(AG$11=\"\",0,Calc!AG468)","v":4539.288541666655},{"$f":"IF(AH$11=\"\",0,Calc!AH468)","v":197921.06158854175},{"$f":"IF(AI$11=\"\",0,Calc!AI468)","v":99261.225546874964},{"$f":"IF(AJ$11=\"\",0,Calc!AJ468)","v":224809.01868815118},{"$f":"IF(AK$11=\"\",0,Calc!AK468)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL468)","v":357915.8429264322},{"$f":"IF(AM$11=\"\",0,Calc!AM468)","v":241901.49562304685},{"$f":"IF(AN$11=\"\",0,Calc!AN468)","v":389700.35204980464},{"$f":"IF(AO$11=\"\",0,Calc!AO468)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP468)","v":695817.7134521486},{"$f":"IF(AQ$11=\"\",0,Calc!AQ468)","v":285676.31120478542},{"$f":"IF(AR$11=\"\",0,Calc!AR468)","v":681284.5796228759},{"$f":"IF(AS$11=\"\",0,Calc!AS468)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT468)","v":1111361.9300165784},{"$f":"IF(AU$11=\"\",0,Calc!AU468)","v":333657.9018638081},{"$f":"IF(AV$11=\"\",0,Calc!AV468)","v":1238324.8949142627},{"$f":"IF(AW$11=\"\",0,Calc!AW468)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX468)","v":1463620.9235310541},{"$f":"IF(AY$11=\"\",0,Calc!AY468)","v":474201.13195037976},{"$f":"IF(AZ$11=\"\",0,Calc!AZ468)","v":1782355.2191812538},{"$f":"IF(BA$11=\"\",0,Calc!BA468)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB468)","v":2112679.7954808441},{"$f":"IF(BC$11=\"\",0,Calc!BC468)","v":393187.83995346737},{"$f":"IF(BD$11=\"\",0,Calc!BD468)","v":2571669.6572962119},{"$f":"IF(BE$11=\"\",0,Calc!BE468)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF468)","v":2849727.9389045173},{"$f":"IF(BG$11=\"\",0,Calc!BG468)","v":406067.45333110768},{"$f":"IF(BH$11=\"\",0,Calc!BH468)","v":3693542.355345265},{"$f":"IF(BI$11=\"\",0,Calc!BI468)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ468)","v":3474290.3495418746},{"$f":"IF(BK$11=\"\",0,Calc!BK468)","v":532436.23520603578},{"$f":"IF(BL$11=\"\",0,Calc!BL468)","v":4859889.6194868647},{"$f":"IF(BM$11=\"\",0,Calc!BM468)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN468)","v":4519392.1402245546},{"$f":"IF(BO$11=\"\",0,Calc!BO468)","v":394256.34000082756},{"$f":"IF(BP$11=\"\",0,Calc!BP468)","v":5965166.7572518187},{"$f":"IF(BQ$11=\"\",0,Calc!BQ468)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR468)","v":3402480.4365721052},{"$f":"IF(BS$11=\"\",0,Calc!BS468)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT468)","v":5406508.3442405723},{"$f":"IF(BU$11=\"\",0,Calc!BU468)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV468)","v":3017577.5820760285},{"$f":"IF(BW$11=\"\",0,Calc!BW468)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX468)","v":6038961.3868018091},{"$f":"IF(BY$11=\"\",0,Calc!BY468)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ468)","v":3245604.2329650526},{"$f":"IF(CA$11=\"\",0,Calc!CA468)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB468)","v":6118892.4023650447},{"$f":"IF(CC$11=\"\",0,Calc!CC468)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD468)","v":3459336.5401915926},{"$f":"IF(CE$11=\"\",0,Calc!CE468)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF468)","v":6892726.5718508847},{"$f":"IF(CG$11=\"\",0,Calc!CG468)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH468)","v":2987359.5494110207},{"$f":"IF(CI$11=\"\",0,Calc!CI468)","v":0}]
[{"$f":"ROW()","v":97},null,null,null,null,null,null,{"$f":"H93","v":"Управленческие расходы"},{"$f":"I94","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L97)=0,$L97=0,$L97=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L97)))","v":"Канцелярские расходы"},null,{"$f":"L96+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B97=Lists!$CU$24,SUMIFS($Z97:$CJ97,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z97:$CJ97))","v":81179216.872556195},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA469)","v":46800},{"$f":"IF(AB$11=\"\",0,Calc!AB469)","v":47068.62890625},{"$f":"IF(AC$11=\"\",0,Calc!AC469)","v":47068.62890625},{"$f":"IF(AD$11=\"\",0,Calc!AD469)","v":49703.382916666669},{"$f":"IF(AE$11=\"\",0,Calc!AE469)","v":54363.054375},{"$f":"IF(AF$11=\"\",0,Calc!AF469)","v":57131.030578124999},{"$f":"IF(AG$11=\"\",0,Calc!AG469)","v":47803.7330859375},{"$f":"IF(AH$11=\"\",0,Calc!AH469)","v":56286.064296875003},{"$f":"IF(AI$11=\"\",0,Calc!AI469)","v":63354.420035156254},{"$f":"IF(AJ$11=\"\",0,Calc!AJ469)","v":72989.092264648454},{"$f":"IF(AK$11=\"\",0,Calc!AK469)","v":72989.092264648454},{"$f":"IF(AL$11=\"\",0,Calc!AL469)","v":88328.342675781256},{"$f":"IF(AM$11=\"\",0,Calc!AM469)","v":103111.96676484378},{"$f":"IF(AN$11=\"\",0,Calc!AN469)","v":119813.4104241211},{"$f":"IF(AO$11=\"\",0,Calc!AO469)","v":119813.4104241211},{"$f":"IF(AP$11=\"\",0,Calc!AP469)","v":149634.16957207033},{"$f":"IF(AQ$11=\"\",0,Calc!AQ469)","v":169359.14853087888},{"$f":"IF(AR$11=\"\",0,Calc!AR469)","v":198557.05908614499},{"$f":"IF(AS$11=\"\",0,Calc!AS469)","v":198557.05908614499},{"$f":"IF(AT$11=\"\",0,Calc!AT469)","v":246186.85608685552},{"$f":"IF(AU$11=\"\",0,Calc!AU469)","v":272795.82325679006},{"$f":"IF(AV$11=\"\",0,Calc!AV469)","v":325866.89018168702},{"$f":"IF(AW$11=\"\",0,Calc!AW469)","v":325866.89018168702},{"$f":"IF(AX$11=\"\",0,Calc!AX469)","v":388593.50119016075},{"$f":"IF(AY$11=\"\",0,Calc!AY469)","v":428346.08190468512},{"$f":"IF(AZ$11=\"\",0,Calc!AZ469)","v":504732.73415531026},{"$f":"IF(BA$11=\"\",0,Calc!BA469)","v":504732.73415531026},{"$f":"IF(BB$11=\"\",0,Calc!BB469)","v":595276.15396163205},{"$f":"IF(BC$11=\"\",0,Calc!BC469)","v":641890.86908629094},{"$f":"IF(BD$11=\"\",0,Calc!BD469)","v":752105.28297041415},{"$f":"IF(BE$11=\"\",0,Calc!BE469)","v":752105.28297041415},{"$f":"IF(BF$11=\"\",0,Calc!BF469)","v":874236.48035203654},{"$f":"IF(BG$11=\"\",0,Calc!BG469)","v":935351.19522668619},{"$f":"IF(BH$11=\"\",0,Calc!BH469)","v":1093645.8675986261},{"$f":"IF(BI$11=\"\",0,Calc!BI469)","v":1093645.8675986261},{"$f":"IF(BJ$11=\"\",0,Calc!BJ469)","v":1242544.025436135},{"$f":"IF(BK$11=\"\",0,Calc!BK469)","v":1327489.9225024856},{"$f":"IF(BL$11=\"\",0,Calc!BL469)","v":1535770.90619478},{"$f":"IF(BM$11=\"\",0,Calc!BM469)","v":1535770.90619478},{"$f":"IF(BN$11=\"\",0,Calc!BN469)","v":1729459.1407758321},{"$f":"IF(BO$11=\"\",0,Calc!BO469)","v":1832828.7981003742},{"$f":"IF(BP$11=\"\",0,Calc!BP469)","v":2088478.8019825949},{"$f":"IF(BQ$11=\"\",0,Calc!BQ469)","v":2088478.8019825949},{"$f":"IF(BR$11=\"\",0,Calc!BR469)","v":2234299.3921213993},{"$f":"IF(BS$11=\"\",0,Calc!BS469)","v":2346014.3617274696},{"$f":"IF(BT$11=\"\",0,Calc!BT469)","v":2577721.8621949223},{"$f":"IF(BU$11=\"\",0,Calc!BU469)","v":2577721.8621949223},{"$f":"IF(BV$11=\"\",0,Calc!BV469)","v":2707046.6157124666},{"$f":"IF(BW$11=\"\",0,Calc!BW469)","v":2842398.9464980899},{"$f":"IF(BX$11=\"\",0,Calc!BX469)","v":3101211.5773610245},{"$f":"IF(BY$11=\"\",0,Calc!BY469)","v":3101211.5773610245},{"$f":"IF(BZ$11=\"\",0,Calc!BZ469)","v":3240308.9016309553},{"$f":"IF(CA$11=\"\",0,Calc!CA469)","v":3402324.3467125027},{"$f":"IF(CB$11=\"\",0,Calc!CB469)","v":3664562.59252815},{"$f":"IF(CC$11=\"\",0,Calc!CC469)","v":3664562.59252815},{"$f":"IF(CD$11=\"\",0,Calc!CD469)","v":3812819.8728220747},{"$f":"IF(CE$11=\"\",0,Calc!CE469)","v":4003460.8664631769},{"$f":"IF(CF$11=\"\",0,Calc!CF469)","v":4298863.4338282151},{"$f":"IF(CG$11=\"\",0,Calc!CG469)","v":4298863.4338282151},{"$f":"IF(CH$11=\"\",0,Calc!CH469)","v":4426893.1288029728},{"$f":"IF(CI$11=\"\",0,Calc!CI469)","v":0}]
[{"$f":"ROW()","v":98},null,null,null,null,null,null,{"$f":"H94","v":"Управленческие расходы"},{"$f":"I95","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L98)=0,$L98=0,$L98=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L98)))","v":"Прочие расходы на персонал"},null,{"$f":"L97+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B98=Lists!$CU$24,SUMIFS($Z98:$CJ98,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z98:$CJ98))","v":12259841.935603548},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA470)","v":17400},{"$f":"IF(AB$11=\"\",0,Calc!AB470)","v":17453.725781249999},{"$f":"IF(AC$11=\"\",0,Calc!AC470)","v":17453.725781249999},{"$f":"IF(AD$11=\"\",0,Calc!AD470)","v":17980.676583333334},{"$f":"IF(AE$11=\"\",0,Calc!AE470)","v":18762.76485},{"$f":"IF(AF$11=\"\",0,Calc!AF470)","v":19300.543083750003},{"$f":"IF(AG$11=\"\",0,Calc!AG470)","v":16121.582428125001},{"$f":"IF(AH$11=\"\",0,Calc!AH470)","v":17769.578206250004},{"$f":"IF(AI$11=\"\",0,Calc!AI470)","v":18927.857071125007},{"$f":"IF(AJ$11=\"\",0,Calc!AJ470)","v":20746.253984968756},{"$f":"IF(AK$11=\"\",0,Calc!AK470)","v":20746.253984968756},{"$f":"IF(AL$11=\"\",0,Calc!AL470)","v":23641.302715625006},{"$f":"IF(AM$11=\"\",0,Calc!AM470)","v":26014.876068689999},{"$f":"IF(AN$11=\"\",0,Calc!AN470)","v":29076.956729141239},{"$f":"IF(AO$11=\"\",0,Calc!AO470)","v":29076.956729141239},{"$f":"IF(AP$11=\"\",0,Calc!AP470)","v":34544.362525297503},{"$f":"IF(AQ$11=\"\",0,Calc!AQ470)","v":37415.824283150105},{"$f":"IF(AR$11=\"\",0,Calc!AR470)","v":42616.086707111062},{"$f":"IF(AS$11=\"\",0,Calc!AS470)","v":42616.086707111062},{"$f":"IF(AT$11=\"\",0,Calc!AT470)","v":51099.140422028715},{"$f":"IF(AU$11=\"\",0,Calc!AU470)","v":54595.176169711827},{"$f":"IF(AV$11=\"\",0,Calc!AV470)","v":63777.27954231637},{"$f":"IF(AW$11=\"\",0,Calc!AW470)","v":63777.27954231637},{"$f":"IF(AX$11=\"\",0,Calc!AX470)","v":74629.939190331861},{"$f":"IF(AY$11=\"\",0,Calc!AY470)","v":79538.248301836182},{"$f":"IF(AZ$11=\"\",0,Calc!AZ470)","v":92376.701691315422},{"$f":"IF(BA$11=\"\",0,Calc!BA470)","v":92376.701691315422},{"$f":"IF(BB$11=\"\",0,Calc!BB470)","v":107594.51057098132},{"$f":"IF(BC$11=\"\",0,Calc!BC470)","v":112497.64661192795},{"$f":"IF(BD$11=\"\",0,Calc!BD470)","v":130492.34202365503},{"$f":"IF(BE$11=\"\",0,Calc!BE470)","v":130492.34202365503},{"$f":"IF(BF$11=\"\",0,Calc!BF470)","v":150432.68938568368},{"$f":"IF(BG$11=\"\",0,Calc!BG470)","v":156201.52933196275},{"$f":"IF(BH$11=\"\",0,Calc!BH470)","v":181307.86179389016},{"$f":"IF(BI$11=\"\",0,Calc!BI470)","v":181307.86179389016},{"$f":"IF(BJ$11=\"\",0,Calc!BJ470)","v":204923.85971486443},{"$f":"IF(BK$11=\"\",0,Calc!BK470)","v":212538.09243901426},{"$f":"IF(BL$11=\"\",0,Calc!BL470)","v":244628.66530840538},{"$f":"IF(BM$11=\"\",0,Calc!BM470)","v":244628.66530840538},{"$f":"IF(BN$11=\"\",0,Calc!BN470)","v":274470.8827570689},{"$f":"IF(BO$11=\"\",0,Calc!BO470)","v":282489.25262631418},{"$f":"IF(BP$11=\"\",0,Calc!BP470)","v":320752.73794710456},{"$f":"IF(BQ$11=\"\",0,Calc!BQ470)","v":320752.73794710456},{"$f":"IF(BR$11=\"\",0,Calc!BR470)","v":342577.90487655904},{"$f":"IF(BS$11=\"\",0,Calc!BS470)","v":349429.46297409007},{"$f":"IF(BT$11=\"\",0,Calc!BT470)","v":383118.58458336786},{"$f":"IF(BU$11=\"\",0,Calc!BU470)","v":383118.58458336786},{"$f":"IF(BV$11=\"\",0,Calc!BV470)","v":401921.76246735005},{"$f":"IF(BW$11=\"\",0,Calc!BW470)","v":409960.19771669724},{"$f":"IF(BX$11=\"\",0,Calc!BX470)","v":446515.12593282183},{"$f":"IF(BY$11=\"\",0,Calc!BY470)","v":446515.12593282183},{"$f":"IF(BZ$11=\"\",0,Calc!BZ470)","v":466161.35682498862},{"$f":"IF(CA$11=\"\",0,Calc!CA470)","v":475484.58396148821},{"$f":"IF(CB$11=\"\",0,Calc!CB470)","v":511465.09867460548},{"$f":"IF(CC$11=\"\",0,Calc!CC470)","v":511465.09867460548},{"$f":"IF(CD$11=\"\",0,Calc!CD470)","v":531806.8045091253},{"$f":"IF(CE$11=\"\",0,Calc!CE470)","v":542442.94059930788},{"$f":"IF(CF$11=\"\",0,Calc!CF470)","v":581815.75674131792},{"$f":"IF(CG$11=\"\",0,Calc!CG470)","v":581815.75674131792},{"$f":"IF(CH$11=\"\",0,Calc!CH470)","v":598880.23145432747},{"$f":"IF(CI$11=\"\",0,Calc!CI470)","v":0}]
[{"$f":"ROW()","v":99},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":100},null,null,null,null,null,null,{"$f":"H89","v":"Управленческие расходы"},{"$f":"Items!$BC$13","v":"Постоянные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X100-SUM($X101:$X108))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B100=Lists!$CU$24,SUMIFS($Z100:$CJ100,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z100:$CJ100))","v":217491917.88235098},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA472)","v":15000},{"$f":"IF(AB$11=\"\",0,Calc!AB472)","v":25000},{"$f":"IF(AC$11=\"\",0,Calc!AC472)","v":125000},{"$f":"IF(AD$11=\"\",0,Calc!AD472)","v":125000},{"$f":"IF(AE$11=\"\",0,Calc!AE472)","v":126000},{"$f":"IF(AF$11=\"\",0,Calc!AF472)","v":183976.9816182295},{"$f":"IF(AG$11=\"\",0,Calc!AG472)","v":159871.60206855254},{"$f":"IF(AH$11=\"\",0,Calc!AH472)","v":183209.42354559302},{"$f":"IF(AI$11=\"\",0,Calc!AI472)","v":228577.20771248493},{"$f":"IF(AJ$11=\"\",0,Calc!AJ472)","v":257278.99326985807},{"$f":"IF(AK$11=\"\",0,Calc!AK472)","v":263728.66426988266},{"$f":"IF(AL$11=\"\",0,Calc!AL472)","v":321720.24461312417},{"$f":"IF(AM$11=\"\",0,Calc!AM472)","v":415808.1626038386},{"$f":"IF(AN$11=\"\",0,Calc!AN472)","v":480676.83313043544},{"$f":"IF(AO$11=\"\",0,Calc!AO472)","v":470944.82562780142},{"$f":"IF(AP$11=\"\",0,Calc!AP472)","v":541858.8111583452},{"$f":"IF(AQ$11=\"\",0,Calc!AQ472)","v":719211.95754668606},{"$f":"IF(AR$11=\"\",0,Calc!AR472)","v":838043.46158975374},{"$f":"IF(AS$11=\"\",0,Calc!AS472)","v":794046.89500476257},{"$f":"IF(AT$11=\"\",0,Calc!AT472)","v":928006.23349428084},{"$f":"IF(AU$11=\"\",0,Calc!AU472)","v":1223284.7155519677},{"$f":"IF(AV$11=\"\",0,Calc!AV472)","v":1366240.2461304555},{"$f":"IF(AW$11=\"\",0,Calc!AW472)","v":1258946.028447517},{"$f":"IF(AX$11=\"\",0,Calc!AX472)","v":1445351.6975533392},{"$f":"IF(AY$11=\"\",0,Calc!AY472)","v":1896695.0622502444},{"$f":"IF(AZ$11=\"\",0,Calc!AZ472)","v":2110300.2422043877},{"$f":"IF(BA$11=\"\",0,Calc!BA472)","v":1893646.199470503},{"$f":"IF(BB$11=\"\",0,Calc!BB472)","v":2083704.3839073756},{"$f":"IF(BC$11=\"\",0,Calc!BC472)","v":2698584.7290910156},{"$f":"IF(BD$11=\"\",0,Calc!BD472)","v":2958138.1557537327},{"$f":"IF(BE$11=\"\",0,Calc!BE472)","v":2644838.1268122592},{"$f":"IF(BF$11=\"\",0,Calc!BF472)","v":2943288.1993662161},{"$f":"IF(BG$11=\"\",0,Calc!BG472)","v":3760342.9061651924},{"$f":"IF(BH$11=\"\",0,Calc!BH472)","v":4024361.4509547516},{"$f":"IF(BI$11=\"\",0,Calc!BI472)","v":3539238.5685706255},{"$f":"IF(BJ$11=\"\",0,Calc!BJ472)","v":3859360.1134515619},{"$f":"IF(BK$11=\"\",0,Calc!BK472)","v":4955563.1451387964},{"$f":"IF(BL$11=\"\",0,Calc!BL472)","v":5338352.642786324},{"$f":"IF(BM$11=\"\",0,Calc!BM472)","v":4622144.0815108037},{"$f":"IF(BN$11=\"\",0,Calc!BN472)","v":4901338.9267513249},{"$f":"IF(BO$11=\"\",0,Calc!BO472)","v":6001443.0216660472},{"$f":"IF(BP$11=\"\",0,Calc!BP472)","v":6153970.7701958921},{"$f":"IF(BQ$11=\"\",0,Calc!BQ472)","v":5389755.6465354273},{"$f":"IF(BR$11=\"\",0,Calc!BR472)","v":5854396.9515053835},{"$f":"IF(BS$11=\"\",0,Calc!BS472)","v":7136966.3030547621},{"$f":"IF(BT$11=\"\",0,Calc!BT472)","v":7246459.7223266624},{"$f":"IF(BU$11=\"\",0,Calc!BU472)","v":6100446.0074937148},{"$f":"IF(BV$11=\"\",0,Calc!BV472)","v":6210917.1950832531},{"$f":"IF(BW$11=\"\",0,Calc!BW472)","v":7873508.0382098742},{"$f":"IF(BX$11=\"\",0,Calc!BX472)","v":8357639.5371276084},{"$f":"IF(BY$11=\"\",0,Calc!BY472)","v":7041887.7086867103},{"$f":"IF(BZ$11=\"\",0,Calc!BZ472)","v":7143106.6062520137},{"$f":"IF(CA$11=\"\",0,Calc!CA472)","v":8673797.9761281144},{"$f":"IF(CB$11=\"\",0,Calc!CB472)","v":8809691.4040980134},{"$f":"IF(CC$11=\"\",0,Calc!CC472)","v":7634847.4713993119},{"$f":"IF(CD$11=\"\",0,Calc!CD472)","v":8156769.7744358946},{"$f":"IF(CE$11=\"\",0,Calc!CE472)","v":9919830.9194101449},{"$f":"IF(CF$11=\"\",0,Calc!CF472)","v":10042747.390606117},{"$f":"IF(CG$11=\"\",0,Calc!CG472)","v":8442428.5004334357},{"$f":"IF(CH$11=\"\",0,Calc!CH472)","v":8574627.0185805969},{"$f":"IF(CI$11=\"\",0,Calc!CI472)","v":0}]
[{"$f":"ROW()","v":101},null,null,null,null,null,null,{"$f":"H89","v":"Управленческие расходы"},{"$f":"I90","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L101)=0,$L101=0,$L101=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L101)))","v":"Аутсорсинг бухгалтерии"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B101=Lists!$CU$24,SUMIFS($Z101:$CJ101,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z101:$CJ101))","v":930765},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA473)","v":15000},{"$f":"IF(AB$11=\"\",0,Calc!AB473)","v":15000},{"$f":"IF(AC$11=\"\",0,Calc!AC473)","v":15000},{"$f":"IF(AD$11=\"\",0,Calc!AD473)","v":15000},{"$f":"IF(AE$11=\"\",0,Calc!AE473)","v":15000},{"$f":"IF(AF$11=\"\",0,Calc!AF473)","v":15000},{"$f":"IF(AG$11=\"\",0,Calc!AG473)","v":12500},{"$f":"IF(AH$11=\"\",0,Calc!AH473)","v":12500},{"$f":"IF(AI$11=\"\",0,Calc!AI473)","v":12500},{"$f":"IF(AJ$11=\"\",0,Calc!AJ473)","v":12500},{"$f":"IF(AK$11=\"\",0,Calc!AK473)","v":12500},{"$f":"IF(AL$11=\"\",0,Calc!AL473)","v":12500},{"$f":"IF(AM$11=\"\",0,Calc!AM473)","v":13750},{"$f":"IF(AN$11=\"\",0,Calc!AN473)","v":13750},{"$f":"IF(AO$11=\"\",0,Calc!AO473)","v":13750},{"$f":"IF(AP$11=\"\",0,Calc!AP473)","v":13750},{"$f":"IF(AQ$11=\"\",0,Calc!AQ473)","v":13750},{"$f":"IF(AR$11=\"\",0,Calc!AR473)","v":13750},{"$f":"IF(AS$11=\"\",0,Calc!AS473)","v":13750},{"$f":"IF(AT$11=\"\",0,Calc!AT473)","v":13750},{"$f":"IF(AU$11=\"\",0,Calc!AU473)","v":13750},{"$f":"IF(AV$11=\"\",0,Calc!AV473)","v":13750},{"$f":"IF(AW$11=\"\",0,Calc!AW473)","v":13750},{"$f":"IF(AX$11=\"\",0,Calc!AX473)","v":13750},{"$f":"IF(AY$11=\"\",0,Calc!AY473)","v":15125.000000000004},{"$f":"IF(AZ$11=\"\",0,Calc!AZ473)","v":15125.000000000004},{"$f":"IF(BA$11=\"\",0,Calc!BA473)","v":15125.000000000004},{"$f":"IF(BB$11=\"\",0,Calc!BB473)","v":15125.000000000004},{"$f":"IF(BC$11=\"\",0,Calc!BC473)","v":15125.000000000004},{"$f":"IF(BD$11=\"\",0,Calc!BD473)","v":15125.000000000004},{"$f":"IF(BE$11=\"\",0,Calc!BE473)","v":15125.000000000004},{"$f":"IF(BF$11=\"\",0,Calc!BF473)","v":15125.000000000004},{"$f":"IF(BG$11=\"\",0,Calc!BG473)","v":15125.000000000004},{"$f":"IF(BH$11=\"\",0,Calc!BH473)","v":15125.000000000004},{"$f":"IF(BI$11=\"\",0,Calc!BI473)","v":15125.000000000004},{"$f":"IF(BJ$11=\"\",0,Calc!BJ473)","v":15125.000000000004},{"$f":"IF(BK$11=\"\",0,Calc!BK473)","v":16637.500000000007},{"$f":"IF(BL$11=\"\",0,Calc!BL473)","v":16637.500000000007},{"$f":"IF(BM$11=\"\",0,Calc!BM473)","v":16637.500000000007},{"$f":"IF(BN$11=\"\",0,Calc!BN473)","v":16637.500000000007},{"$f":"IF(BO$11=\"\",0,Calc!BO473)","v":16637.500000000007},{"$f":"IF(BP$11=\"\",0,Calc!BP473)","v":16637.500000000007},{"$f":"IF(BQ$11=\"\",0,Calc!BQ473)","v":16637.500000000007},{"$f":"IF(BR$11=\"\",0,Calc!BR473)","v":16637.500000000007},{"$f":"IF(BS$11=\"\",0,Calc!BS473)","v":16637.500000000007},{"$f":"IF(BT$11=\"\",0,Calc!BT473)","v":16637.500000000007},{"$f":"IF(BU$11=\"\",0,Calc!BU473)","v":16637.500000000007},{"$f":"IF(BV$11=\"\",0,Calc!BV473)","v":16637.500000000007},{"$f":"IF(BW$11=\"\",0,Calc!BW473)","v":18301.250000000007},{"$f":"IF(BX$11=\"\",0,Calc!BX473)","v":18301.250000000007},{"$f":"IF(BY$11=\"\",0,Calc!BY473)","v":18301.250000000007},{"$f":"IF(BZ$11=\"\",0,Calc!BZ473)","v":18301.250000000007},{"$f":"IF(CA$11=\"\",0,Calc!CA473)","v":18301.250000000007},{"$f":"IF(CB$11=\"\",0,Calc!CB473)","v":18301.250000000007},{"$f":"IF(CC$11=\"\",0,Calc!CC473)","v":18301.250000000007},{"$f":"IF(CD$11=\"\",0,Calc!CD473)","v":18301.250000000007},{"$f":"IF(CE$11=\"\",0,Calc!CE473)","v":18301.250000000007},{"$f":"IF(CF$11=\"\",0,Calc!CF473)","v":18301.250000000007},{"$f":"IF(CG$11=\"\",0,Calc!CG473)","v":18301.250000000007},{"$f":"IF(CH$11=\"\",0,Calc!CH473)","v":18301.250000000007},{"$f":"IF(CI$11=\"\",0,Calc!CI473)","v":0}]
[{"$f":"ROW()","v":102},null,null,null,null,null,null,{"$f":"H89","v":"Управленческие расходы"},{"$f":"I90","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L102)=0,$L102=0,$L102=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L102)))","v":"Юридические расходы"},null,{"$f":"L101+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B102=Lists!$CU$24,SUMIFS($Z102:$CJ102,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z102:$CJ102))","v":100650114.2033181},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA474)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB474)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC474)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD474)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE474)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF474)","v":18988.490809114744},{"$f":"IF(AG$11=\"\",0,Calc!AG474)","v":19102.467700942932},{"$f":"IF(AH$11=\"\",0,Calc!AH474)","v":30313.045106129826},{"$f":"IF(AI$11=\"\",0,Calc!AI474)","v":48413.603856242458},{"$f":"IF(AJ$11=\"\",0,Calc!AJ474)","v":62764.496634929019},{"$f":"IF(AK$11=\"\",0,Calc!AK474)","v":65485.165468274674},{"$f":"IF(AL$11=\"\",0,Calc!AL474)","v":89439.288973228744},{"$f":"IF(AM$11=\"\",0,Calc!AM474)","v":135858.24796858596},{"$f":"IF(AN$11=\"\",0,Calc!AN474)","v":167737.99989855103},{"$f":"IF(AO$11=\"\",0,Calc!AO474)","v":157326.16281390071},{"$f":"IF(AP$11=\"\",0,Calc!AP474)","v":192783.15557917257},{"$f":"IF(AQ$11=\"\",0,Calc!AQ474)","v":280849.68710667634},{"$f":"IF(AR$11=\"\",0,Calc!AR474)","v":333956.68912821019},{"$f":"IF(AS$11=\"\",0,Calc!AS474)","v":311958.4058357146},{"$f":"IF(AT$11=\"\",0,Calc!AT474)","v":378267.0292471404},{"$f":"IF(AU$11=\"\",0,Calc!AU474)","v":519195.81194265041},{"$f":"IF(AV$11=\"\",0,Calc!AV474)","v":590673.57723189436},{"$f":"IF(AW$11=\"\",0,Calc!AW474)","v":536288.31797375844},{"$f":"IF(AX$11=\"\",0,Calc!AX474)","v":622109.6483600029},{"$f":"IF(AY$11=\"\",0,Calc!AY474)","v":847093.83070845553},{"$f":"IF(AZ$11=\"\",0,Calc!AZ474)","v":953084.45522719377},{"$f":"IF(BA$11=\"\",0,Calc!BA474)","v":836637.77927691815},{"$f":"IF(BB$11=\"\",0,Calc!BB474)","v":931666.87149535445},{"$f":"IF(BC$11=\"\",0,Calc!BC474)","v":1238213.8820830078},{"$f":"IF(BD$11=\"\",0,Calc!BD474)","v":1358840.2253726996},{"$f":"IF(BE$11=\"\",0,Calc!BE474)","v":1202190.2109019628},{"$f":"IF(BF$11=\"\",0,Calc!BF474)","v":1350432.768974358},{"$f":"IF(BG$11=\"\",0,Calc!BG474)","v":1749135.3403280128},{"$f":"IF(BH$11=\"\",0,Calc!BH474)","v":1881144.6127227924},{"$f":"IF(BI$11=\"\",0,Calc!BI474)","v":1637502.4455056877},{"$f":"IF(BJ$11=\"\",0,Calc!BJ474)","v":1786755.9576957393},{"$f":"IF(BK$11=\"\",0,Calc!BK474)","v":2334101.2235393566},{"$f":"IF(BL$11=\"\",0,Calc!BL474)","v":2524307.1737355744},{"$f":"IF(BM$11=\"\",0,Calc!BM474)","v":2154314.9068223559},{"$f":"IF(BN$11=\"\",0,Calc!BN474)","v":2293912.3294426166},{"$f":"IF(BO$11=\"\",0,Calc!BO474)","v":2842656.6984096775},{"$f":"IF(BP$11=\"\",0,Calc!BP474)","v":2905614.1002715956},{"$f":"IF(BQ$11=\"\",0,Calc!BQ474)","v":2523506.5384413633},{"$f":"IF(BR$11=\"\",0,Calc!BR474)","v":2754388.7445870107},{"$f":"IF(BS$11=\"\",0,Calc!BS474)","v":3381288.9569683955},{"$f":"IF(BT$11=\"\",0,Calc!BT474)","v":3436035.6666043457},{"$f":"IF(BU$11=\"\",0,Calc!BU474)","v":2861446.5182146085},{"$f":"IF(BV$11=\"\",0,Calc!BV474)","v":2900859.2022767426},{"$f":"IF(BW$11=\"\",0,Calc!BW474)","v":3731322.7488400531},{"$f":"IF(BX$11=\"\",0,Calc!BX474)","v":3971647.9782283301},{"$f":"IF(BY$11=\"\",0,Calc!BY474)","v":3296366.8633019826},{"$f":"IF(BZ$11=\"\",0,Calc!BZ474)","v":3346976.3120846343},{"$f":"IF(CA$11=\"\",0,Calc!CA474)","v":4110407.424945035},{"$f":"IF(CB$11=\"\",0,Calc!CB474)","v":4158967.2462784965},{"$f":"IF(CC$11=\"\",0,Calc!CC474)","v":3571545.2799291462},{"$f":"IF(CD$11=\"\",0,Calc!CD474)","v":3830400.4021620238},{"$f":"IF(CE$11=\"\",0,Calc!CE474)","v":4690870.6817950113},{"$f":"IF(CF$11=\"\",0,Calc!CF474)","v":4752328.9173929971},{"$f":"IF(CG$11=\"\",0,Calc!CG474)","v":3949852.8400927023},{"$f":"IF(CH$11=\"\",0,Calc!CH474)","v":3992785.7770267315},{"$f":"IF(CI$11=\"\",0,Calc!CI474)","v":0}]
[{"$f":"ROW()","v":103},null,null,null,null,null,null,{"$f":"H89","v":"Управленческие расходы"},{"$f":"I90","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L103)=0,$L103=0,$L103=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L103)))","v":"Расходы на ПО и т.п."},null,3,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B103=Lists!$CU$24,SUMIFS($Z103:$CJ103,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z103:$CJ103))","v":503583.69791666663},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA475)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB475)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC475)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD475)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE475)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF475)","v":10000},{"$f":"IF(AG$11=\"\",0,Calc!AG475)","v":8333.3333333333339},{"$f":"IF(AH$11=\"\",0,Calc!AH475)","v":8333.3333333333339},{"$f":"IF(AI$11=\"\",0,Calc!AI475)","v":8333.3333333333339},{"$f":"IF(AJ$11=\"\",0,Calc!AJ475)","v":8333.3333333333339},{"$f":"IF(AK$11=\"\",0,Calc!AK475)","v":8333.3333333333339},{"$f":"IF(AL$11=\"\",0,Calc!AL475)","v":8333.3333333333339},{"$f":"IF(AM$11=\"\",0,Calc!AM475)","v":8333.3333333333339},{"$f":"IF(AN$11=\"\",0,Calc!AN475)","v":8333.3333333333339},{"$f":"IF(AO$11=\"\",0,Calc!AO475)","v":8333.3333333333339},{"$f":"IF(AP$11=\"\",0,Calc!AP475)","v":8333.3333333333339},{"$f":"IF(AQ$11=\"\",0,Calc!AQ475)","v":8333.3333333333339},{"$f":"IF(AR$11=\"\",0,Calc!AR475)","v":8750},{"$f":"IF(AS$11=\"\",0,Calc!AS475)","v":8750},{"$f":"IF(AT$11=\"\",0,Calc!AT475)","v":8750},{"$f":"IF(AU$11=\"\",0,Calc!AU475)","v":8750},{"$f":"IF(AV$11=\"\",0,Calc!AV475)","v":8750},{"$f":"IF(AW$11=\"\",0,Calc!AW475)","v":8750},{"$f":"IF(AX$11=\"\",0,Calc!AX475)","v":8750},{"$f":"IF(AY$11=\"\",0,Calc!AY475)","v":8750},{"$f":"IF(AZ$11=\"\",0,Calc!AZ475)","v":8750},{"$f":"IF(BA$11=\"\",0,Calc!BA475)","v":8750},{"$f":"IF(BB$11=\"\",0,Calc!BB475)","v":8750},{"$f":"IF(BC$11=\"\",0,Calc!BC475)","v":8750},{"$f":"IF(BD$11=\"\",0,Calc!BD475)","v":9187.5},{"$f":"IF(BE$11=\"\",0,Calc!BE475)","v":9187.5},{"$f":"IF(BF$11=\"\",0,Calc!BF475)","v":9187.5},{"$f":"IF(BG$11=\"\",0,Calc!BG475)","v":9187.5},{"$f":"IF(BH$11=\"\",0,Calc!BH475)","v":9187.5},{"$f":"IF(BI$11=\"\",0,Calc!BI475)","v":9187.5},{"$f":"IF(BJ$11=\"\",0,Calc!BJ475)","v":9187.5},{"$f":"IF(BK$11=\"\",0,Calc!BK475)","v":9187.5},{"$f":"IF(BL$11=\"\",0,Calc!BL475)","v":9187.5},{"$f":"IF(BM$11=\"\",0,Calc!BM475)","v":9187.5},{"$f":"IF(BN$11=\"\",0,Calc!BN475)","v":9187.5},{"$f":"IF(BO$11=\"\",0,Calc!BO475)","v":9187.5},{"$f":"IF(BP$11=\"\",0,Calc!BP475)","v":9646.8750000000018},{"$f":"IF(BQ$11=\"\",0,Calc!BQ475)","v":9646.8750000000018},{"$f":"IF(BR$11=\"\",0,Calc!BR475)","v":9646.8750000000018},{"$f":"IF(BS$11=\"\",0,Calc!BS475)","v":9646.8750000000018},{"$f":"IF(BT$11=\"\",0,Calc!BT475)","v":9646.8750000000018},{"$f":"IF(BU$11=\"\",0,Calc!BU475)","v":9646.8750000000018},{"$f":"IF(BV$11=\"\",0,Calc!BV475)","v":9646.8750000000018},{"$f":"IF(BW$11=\"\",0,Calc!BW475)","v":9646.8750000000018},{"$f":"IF(BX$11=\"\",0,Calc!BX475)","v":9646.8750000000018},{"$f":"IF(BY$11=\"\",0,Calc!BY475)","v":9646.8750000000018},{"$f":"IF(BZ$11=\"\",0,Calc!BZ475)","v":9646.8750000000018},{"$f":"IF(CA$11=\"\",0,Calc!CA475)","v":9646.8750000000018},{"$f":"IF(CB$11=\"\",0,Calc!CB475)","v":10129.21875},{"$f":"IF(CC$11=\"\",0,Calc!CC475)","v":10129.21875},{"$f":"IF(CD$11=\"\",0,Calc!CD475)","v":10129.21875},{"$f":"IF(CE$11=\"\",0,Calc!CE475)","v":10129.21875},{"$f":"IF(CF$11=\"\",0,Calc!CF475)","v":10129.21875},{"$f":"IF(CG$11=\"\",0,Calc!CG475)","v":10129.21875},{"$f":"IF(CH$11=\"\",0,Calc!CH475)","v":10129.21875},{"$f":"IF(CI$11=\"\",0,Calc!CI475)","v":0}]
[{"$f":"ROW()","v":104},null,null,null,null,null,null,{"$f":"H100","v":"Управленческие расходы"},{"$f":"I101","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L104)=0,$L104=0,$L104=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L104)))","v":"Банковские расходы"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B104=Lists!$CU$24,SUMIFS($Z104:$CJ104,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z104:$CJ104))","v":100650114.2033181},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA476)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB476)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC476)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD476)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE476)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF476)","v":18988.490809114744},{"$f":"IF(AG$11=\"\",0,Calc!AG476)","v":19102.467700942932},{"$f":"IF(AH$11=\"\",0,Calc!AH476)","v":30313.045106129826},{"$f":"IF(AI$11=\"\",0,Calc!AI476)","v":48413.603856242458},{"$f":"IF(AJ$11=\"\",0,Calc!AJ476)","v":62764.496634929019},{"$f":"IF(AK$11=\"\",0,Calc!AK476)","v":65485.165468274674},{"$f":"IF(AL$11=\"\",0,Calc!AL476)","v":89439.288973228744},{"$f":"IF(AM$11=\"\",0,Calc!AM476)","v":135858.24796858596},{"$f":"IF(AN$11=\"\",0,Calc!AN476)","v":167737.99989855103},{"$f":"IF(AO$11=\"\",0,Calc!AO476)","v":157326.16281390071},{"$f":"IF(AP$11=\"\",0,Calc!AP476)","v":192783.15557917257},{"$f":"IF(AQ$11=\"\",0,Calc!AQ476)","v":280849.68710667634},{"$f":"IF(AR$11=\"\",0,Calc!AR476)","v":333956.68912821019},{"$f":"IF(AS$11=\"\",0,Calc!AS476)","v":311958.4058357146},{"$f":"IF(AT$11=\"\",0,Calc!AT476)","v":378267.0292471404},{"$f":"IF(AU$11=\"\",0,Calc!AU476)","v":519195.81194265041},{"$f":"IF(AV$11=\"\",0,Calc!AV476)","v":590673.57723189436},{"$f":"IF(AW$11=\"\",0,Calc!AW476)","v":536288.31797375844},{"$f":"IF(AX$11=\"\",0,Calc!AX476)","v":622109.6483600029},{"$f":"IF(AY$11=\"\",0,Calc!AY476)","v":847093.83070845553},{"$f":"IF(AZ$11=\"\",0,Calc!AZ476)","v":953084.45522719377},{"$f":"IF(BA$11=\"\",0,Calc!BA476)","v":836637.77927691815},{"$f":"IF(BB$11=\"\",0,Calc!BB476)","v":931666.87149535445},{"$f":"IF(BC$11=\"\",0,Calc!BC476)","v":1238213.8820830078},{"$f":"IF(BD$11=\"\",0,Calc!BD476)","v":1358840.2253726996},{"$f":"IF(BE$11=\"\",0,Calc!BE476)","v":1202190.2109019628},{"$f":"IF(BF$11=\"\",0,Calc!BF476)","v":1350432.768974358},{"$f":"IF(BG$11=\"\",0,Calc!BG476)","v":1749135.3403280128},{"$f":"IF(BH$11=\"\",0,Calc!BH476)","v":1881144.6127227924},{"$f":"IF(BI$11=\"\",0,Calc!BI476)","v":1637502.4455056877},{"$f":"IF(BJ$11=\"\",0,Calc!BJ476)","v":1786755.9576957393},{"$f":"IF(BK$11=\"\",0,Calc!BK476)","v":2334101.2235393566},{"$f":"IF(BL$11=\"\",0,Calc!BL476)","v":2524307.1737355744},{"$f":"IF(BM$11=\"\",0,Calc!BM476)","v":2154314.9068223559},{"$f":"IF(BN$11=\"\",0,Calc!BN476)","v":2293912.3294426166},{"$f":"IF(BO$11=\"\",0,Calc!BO476)","v":2842656.6984096775},{"$f":"IF(BP$11=\"\",0,Calc!BP476)","v":2905614.1002715956},{"$f":"IF(BQ$11=\"\",0,Calc!BQ476)","v":2523506.5384413633},{"$f":"IF(BR$11=\"\",0,Calc!BR476)","v":2754388.7445870107},{"$f":"IF(BS$11=\"\",0,Calc!BS476)","v":3381288.9569683955},{"$f":"IF(BT$11=\"\",0,Calc!BT476)","v":3436035.6666043457},{"$f":"IF(BU$11=\"\",0,Calc!BU476)","v":2861446.5182146085},{"$f":"IF(BV$11=\"\",0,Calc!BV476)","v":2900859.2022767426},{"$f":"IF(BW$11=\"\",0,Calc!BW476)","v":3731322.7488400531},{"$f":"IF(BX$11=\"\",0,Calc!BX476)","v":3971647.9782283301},{"$f":"IF(BY$11=\"\",0,Calc!BY476)","v":3296366.8633019826},{"$f":"IF(BZ$11=\"\",0,Calc!BZ476)","v":3346976.3120846343},{"$f":"IF(CA$11=\"\",0,Calc!CA476)","v":4110407.424945035},{"$f":"IF(CB$11=\"\",0,Calc!CB476)","v":4158967.2462784965},{"$f":"IF(CC$11=\"\",0,Calc!CC476)","v":3571545.2799291462},{"$f":"IF(CD$11=\"\",0,Calc!CD476)","v":3830400.4021620238},{"$f":"IF(CE$11=\"\",0,Calc!CE476)","v":4690870.6817950113},{"$f":"IF(CF$11=\"\",0,Calc!CF476)","v":4752328.9173929971},{"$f":"IF(CG$11=\"\",0,Calc!CG476)","v":3949852.8400927023},{"$f":"IF(CH$11=\"\",0,Calc!CH476)","v":3992785.7770267315},{"$f":"IF(CI$11=\"\",0,Calc!CI476)","v":0}]
[{"$f":"ROW()","v":105},null,null,null,null,null,null,{"$f":"H101","v":"Управленческие расходы"},{"$f":"I102","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L105)=0,$L105=0,$L105=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L105)))","v":"Расходы на уборку-охрану"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B105=Lists!$CU$24,SUMIFS($Z105:$CJ105,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z105:$CJ105))","v":13367765.032507103},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA477)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB477)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC477)","v":100000},{"$f":"IF(AD$11=\"\",0,Calc!AD477)","v":100000},{"$f":"IF(AE$11=\"\",0,Calc!AE477)","v":100000},{"$f":"IF(AF$11=\"\",0,Calc!AF477)","v":110000.00000000001},{"$f":"IF(AG$11=\"\",0,Calc!AG477)","v":91666.666666666686},{"$f":"IF(AH$11=\"\",0,Calc!AH477)","v":91666.666666666686},{"$f":"IF(AI$11=\"\",0,Calc!AI477)","v":100833.33333333334},{"$f":"IF(AJ$11=\"\",0,Calc!AJ477)","v":100833.33333333334},{"$f":"IF(AK$11=\"\",0,Calc!AK477)","v":100833.33333333334},{"$f":"IF(AL$11=\"\",0,Calc!AL477)","v":110916.6666666667},{"$f":"IF(AM$11=\"\",0,Calc!AM477)","v":110916.6666666667},{"$f":"IF(AN$11=\"\",0,Calc!AN477)","v":110916.6666666667},{"$f":"IF(AO$11=\"\",0,Calc!AO477)","v":122008.33333333336},{"$f":"IF(AP$11=\"\",0,Calc!AP477)","v":122008.33333333336},{"$f":"IF(AQ$11=\"\",0,Calc!AQ477)","v":122008.33333333336},{"$f":"IF(AR$11=\"\",0,Calc!AR477)","v":134209.16666666672},{"$f":"IF(AS$11=\"\",0,Calc!AS477)","v":134209.16666666672},{"$f":"IF(AT$11=\"\",0,Calc!AT477)","v":134209.16666666672},{"$f":"IF(AU$11=\"\",0,Calc!AU477)","v":147630.08333333343},{"$f":"IF(AV$11=\"\",0,Calc!AV477)","v":147630.08333333343},{"$f":"IF(AW$11=\"\",0,Calc!AW477)","v":147630.08333333343},{"$f":"IF(AX$11=\"\",0,Calc!AX477)","v":162393.09166666676},{"$f":"IF(AY$11=\"\",0,Calc!AY477)","v":162393.09166666676},{"$f":"IF(AZ$11=\"\",0,Calc!AZ477)","v":162393.09166666676},{"$f":"IF(BA$11=\"\",0,Calc!BA477)","v":178632.40083333344},{"$f":"IF(BB$11=\"\",0,Calc!BB477)","v":178632.40083333344},{"$f":"IF(BC$11=\"\",0,Calc!BC477)","v":178632.40083333344},{"$f":"IF(BD$11=\"\",0,Calc!BD477)","v":196495.6409166668},{"$f":"IF(BE$11=\"\",0,Calc!BE477)","v":196495.6409166668},{"$f":"IF(BF$11=\"\",0,Calc!BF477)","v":196495.6409166668},{"$f":"IF(BG$11=\"\",0,Calc!BG477)","v":216145.20500833349},{"$f":"IF(BH$11=\"\",0,Calc!BH477)","v":216145.20500833349},{"$f":"IF(BI$11=\"\",0,Calc!BI477)","v":216145.20500833349},{"$f":"IF(BJ$11=\"\",0,Calc!BJ477)","v":237759.72550916689},{"$f":"IF(BK$11=\"\",0,Calc!BK477)","v":237759.72550916689},{"$f":"IF(BL$11=\"\",0,Calc!BL477)","v":237759.72550916689},{"$f":"IF(BM$11=\"\",0,Calc!BM477)","v":261535.69806008358},{"$f":"IF(BN$11=\"\",0,Calc!BN477)","v":261535.69806008358},{"$f":"IF(BO$11=\"\",0,Calc!BO477)","v":261535.69806008358},{"$f":"IF(BP$11=\"\",0,Calc!BP477)","v":287689.26786609192},{"$f":"IF(BQ$11=\"\",0,Calc!BQ477)","v":287689.26786609192},{"$f":"IF(BR$11=\"\",0,Calc!BR477)","v":287689.26786609192},{"$f":"IF(BS$11=\"\",0,Calc!BS477)","v":316458.19465270115},{"$f":"IF(BT$11=\"\",0,Calc!BT477)","v":316458.19465270115},{"$f":"IF(BU$11=\"\",0,Calc!BU477)","v":316458.19465270115},{"$f":"IF(BV$11=\"\",0,Calc!BV477)","v":348104.0141179713},{"$f":"IF(BW$11=\"\",0,Calc!BW477)","v":348104.0141179713},{"$f":"IF(BX$11=\"\",0,Calc!BX477)","v":348104.0141179713},{"$f":"IF(BY$11=\"\",0,Calc!BY477)","v":382914.41552976839},{"$f":"IF(BZ$11=\"\",0,Calc!BZ477)","v":382914.41552976839},{"$f":"IF(CA$11=\"\",0,Calc!CA477)","v":382914.41552976839},{"$f":"IF(CB$11=\"\",0,Calc!CB477)","v":421205.85708274529},{"$f":"IF(CC$11=\"\",0,Calc!CC477)","v":421205.85708274529},{"$f":"IF(CD$11=\"\",0,Calc!CD477)","v":421205.85708274529},{"$f":"IF(CE$11=\"\",0,Calc!CE477)","v":463326.4427910198},{"$f":"IF(CF$11=\"\",0,Calc!CF477)","v":463326.4427910198},{"$f":"IF(CG$11=\"\",0,Calc!CG477)","v":463326.4427910198},{"$f":"IF(CH$11=\"\",0,Calc!CH477)","v":509659.0870701219},{"$f":"IF(CI$11=\"\",0,Calc!CI477)","v":0}]
[{"$f":"ROW()","v":106},null,null,null,null,null,null,{"$f":"H102","v":"Управленческие расходы"},{"$f":"I103","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L106)=0,$L106=0,$L106=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L106)))","v":"Эксплуатация объектов недвижимости"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B106=Lists!$CU$24,SUMIFS($Z106:$CJ106,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z106:$CJ106))","v":1389575.7452910556},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA478)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB478)","v":10000},{"$f":"IF(AC$11=\"\",0,Calc!AC478)","v":10000},{"$f":"IF(AD$11=\"\",0,Calc!AD478)","v":10000},{"$f":"IF(AE$11=\"\",0,Calc!AE478)","v":11000},{"$f":"IF(AF$11=\"\",0,Calc!AF478)","v":11000},{"$f":"IF(AG$11=\"\",0,Calc!AG478)","v":9166.6666666666679},{"$f":"IF(AH$11=\"\",0,Calc!AH478)","v":10083.333333333336},{"$f":"IF(AI$11=\"\",0,Calc!AI478)","v":10083.333333333336},{"$f":"IF(AJ$11=\"\",0,Calc!AJ478)","v":10083.333333333336},{"$f":"IF(AK$11=\"\",0,Calc!AK478)","v":11091.66666666667},{"$f":"IF(AL$11=\"\",0,Calc!AL478)","v":11091.66666666667},{"$f":"IF(AM$11=\"\",0,Calc!AM478)","v":11091.66666666667},{"$f":"IF(AN$11=\"\",0,Calc!AN478)","v":12200.833333333338},{"$f":"IF(AO$11=\"\",0,Calc!AO478)","v":12200.833333333338},{"$f":"IF(AP$11=\"\",0,Calc!AP478)","v":12200.833333333338},{"$f":"IF(AQ$11=\"\",0,Calc!AQ478)","v":13420.916666666672},{"$f":"IF(AR$11=\"\",0,Calc!AR478)","v":13420.916666666672},{"$f":"IF(AS$11=\"\",0,Calc!AS478)","v":13420.916666666672},{"$f":"IF(AT$11=\"\",0,Calc!AT478)","v":14763.00833333334},{"$f":"IF(AU$11=\"\",0,Calc!AU478)","v":14763.00833333334},{"$f":"IF(AV$11=\"\",0,Calc!AV478)","v":14763.00833333334},{"$f":"IF(AW$11=\"\",0,Calc!AW478)","v":16239.309166666679},{"$f":"IF(AX$11=\"\",0,Calc!AX478)","v":16239.309166666679},{"$f":"IF(AY$11=\"\",0,Calc!AY478)","v":16239.309166666679},{"$f":"IF(AZ$11=\"\",0,Calc!AZ478)","v":17863.240083333345},{"$f":"IF(BA$11=\"\",0,Calc!BA478)","v":17863.240083333345},{"$f":"IF(BB$11=\"\",0,Calc!BB478)","v":17863.240083333345},{"$f":"IF(BC$11=\"\",0,Calc!BC478)","v":19649.564091666682},{"$f":"IF(BD$11=\"\",0,Calc!BD478)","v":19649.564091666682},{"$f":"IF(BE$11=\"\",0,Calc!BE478)","v":19649.564091666682},{"$f":"IF(BF$11=\"\",0,Calc!BF478)","v":21614.520500833347},{"$f":"IF(BG$11=\"\",0,Calc!BG478)","v":21614.520500833347},{"$f":"IF(BH$11=\"\",0,Calc!BH478)","v":21614.520500833347},{"$f":"IF(BI$11=\"\",0,Calc!BI478)","v":23775.972550916689},{"$f":"IF(BJ$11=\"\",0,Calc!BJ478)","v":23775.972550916689},{"$f":"IF(BK$11=\"\",0,Calc!BK478)","v":23775.972550916689},{"$f":"IF(BL$11=\"\",0,Calc!BL478)","v":26153.569806008356},{"$f":"IF(BM$11=\"\",0,Calc!BM478)","v":26153.569806008356},{"$f":"IF(BN$11=\"\",0,Calc!BN478)","v":26153.569806008356},{"$f":"IF(BO$11=\"\",0,Calc!BO478)","v":28768.92678660919},{"$f":"IF(BP$11=\"\",0,Calc!BP478)","v":28768.92678660919},{"$f":"IF(BQ$11=\"\",0,Calc!BQ478)","v":28768.92678660919},{"$f":"IF(BR$11=\"\",0,Calc!BR478)","v":31645.81946527012},{"$f":"IF(BS$11=\"\",0,Calc!BS478)","v":31645.81946527012},{"$f":"IF(BT$11=\"\",0,Calc!BT478)","v":31645.81946527012},{"$f":"IF(BU$11=\"\",0,Calc!BU478)","v":34810.401411797131},{"$f":"IF(BV$11=\"\",0,Calc!BV478)","v":34810.401411797131},{"$f":"IF(BW$11=\"\",0,Calc!BW478)","v":34810.401411797131},{"$f":"IF(BX$11=\"\",0,Calc!BX478)","v":38291.441552976845},{"$f":"IF(BY$11=\"\",0,Calc!BY478)","v":38291.441552976845},{"$f":"IF(BZ$11=\"\",0,Calc!BZ478)","v":38291.441552976845},{"$f":"IF(CA$11=\"\",0,Calc!CA478)","v":42120.585708274528},{"$f":"IF(CB$11=\"\",0,Calc!CB478)","v":42120.585708274528},{"$f":"IF(CC$11=\"\",0,Calc!CC478)","v":42120.585708274528},{"$f":"IF(CD$11=\"\",0,Calc!CD478)","v":46332.64427910198},{"$f":"IF(CE$11=\"\",0,Calc!CE478)","v":46332.64427910198},{"$f":"IF(CF$11=\"\",0,Calc!CF478)","v":46332.64427910198},{"$f":"IF(CG$11=\"\",0,Calc!CG478)","v":50965.908707012197},{"$f":"IF(CH$11=\"\",0,Calc!CH478)","v":50965.908707012197},{"$f":"IF(CI$11=\"\",0,Calc!CI478)","v":0}]
[{"$f":"ROW()","v":107},null,null,null,null,null,null,{"$f":"H103","v":"Управленческие расходы"},{"$f":"I104","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L107)=0,$L107=0,$L107=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L107)))","v":"Постоянный расход - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B107=Lists!$CU$24,SUMIFS($Z107:$CJ107,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z107:$CJ107))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA479)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB479)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC479)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD479)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE479)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF479)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG479)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH479)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI479)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ479)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK479)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL479)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM479)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN479)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO479)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP479)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ479)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR479)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS479)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT479)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU479)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV479)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW479)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX479)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY479)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ479)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA479)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB479)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC479)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD479)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE479)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF479)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG479)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH479)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI479)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ479)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK479)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL479)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM479)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN479)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO479)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP479)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ479)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR479)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS479)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT479)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU479)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV479)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW479)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX479)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY479)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ479)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA479)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB479)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC479)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD479)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE479)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF479)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG479)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH479)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI479)","v":0}]
[{"$f":"ROW()","v":108},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":109},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":110}]
[{"$f":"ROW()","v":111},null,null,null,null,null,null,{"$f":"Items!$BO$25","v":"EBITDA"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X111-(X80-X82))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B111=Lists!$CU$24,SUMIFS($Z111:$CJ111,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z111:$CJ111))","v":6341843033.7433205},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA520)","v":-8660900},{"$f":"IF(AB$11=\"\",0,Calc!AB520)","v":-7862906.0633761166},{"$f":"IF(AC$11=\"\",0,Calc!AC520)","v":-8043563.0089285709},{"$f":"IF(AD$11=\"\",0,Calc!AD520)","v":-8542497.487380987},{"$f":"IF(AE$11=\"\",0,Calc!AE520)","v":-7984468.4793075481},{"$f":"IF(AF$11=\"\",0,Calc!AF520)","v":-7187649.3068727814},{"$f":"IF(AG$11=\"\",0,Calc!AG520)","v":-6861254.3036513198},{"$f":"IF(AH$11=\"\",0,Calc!AH520)","v":-6724944.1915550465},{"$f":"IF(AI$11=\"\",0,Calc!AI520)","v":-4996842.9490108993},{"$f":"IF(AJ$11=\"\",0,Calc!AJ520)","v":-4499205.4547577593},{"$f":"IF(AK$11=\"\",0,Calc!AK520)","v":-3673711.733043734},{"$f":"IF(AL$11=\"\",0,Calc!AL520)","v":-2830874.476515945},{"$f":"IF(AM$11=\"\",0,Calc!AM520)","v":2533034.960700985},{"$f":"IF(AN$11=\"\",0,Calc!AN520)","v":4683213.074239634},{"$f":"IF(AO$11=\"\",0,Calc!AO520)","v":4081326.831405323},{"$f":"IF(AP$11=\"\",0,Calc!AP520)","v":3847176.9653518796},{"$f":"IF(AQ$11=\"\",0,Calc!AQ520)","v":15835014.704574808},{"$f":"IF(AR$11=\"\",0,Calc!AR520)","v":20086278.57888943},{"$f":"IF(AS$11=\"\",0,Calc!AS520)","v":18667422.519528694},{"$f":"IF(AT$11=\"\",0,Calc!AT520)","v":20396076.281803891},{"$f":"IF(AU$11=\"\",0,Calc!AU520)","v":40616179.754274756},{"$f":"IF(AV$11=\"\",0,Calc!AV520)","v":44735730.870029554},{"$f":"IF(AW$11=\"\",0,Calc!AW520)","v":39398509.717739448},{"$f":"IF(AX$11=\"\",0,Calc!AX520)","v":41389246.08480978},{"$f":"IF(AY$11=\"\",0,Calc!AY520)","v":74035589.343492448},{"$f":"IF(AZ$11=\"\",0,Calc!AZ520)","v":80462085.276479855},{"$f":"IF(BA$11=\"\",0,Calc!BA520)","v":66313188.952890411},{"$f":"IF(BB$11=\"\",0,Calc!BB520)","v":64226566.085028812},{"$f":"IF(BC$11=\"\",0,Calc!BC520)","v":110164638.57306412},{"$f":"IF(BD$11=\"\",0,Calc!BD520)","v":115751138.03381637},{"$f":"IF(BE$11=\"\",0,Calc!BE520)","v":97931690.960330427},{"$f":"IF(BF$11=\"\",0,Calc!BF520)","v":99136701.071191818},{"$f":"IF(BG$11=\"\",0,Calc!BG520)","v":158131173.79587659},{"$f":"IF(BH$11=\"\",0,Calc!BH520)","v":160039452.48223138},{"$f":"IF(BI$11=\"\",0,Calc!BI520)","v":130932017.77183092},{"$f":"IF(BJ$11=\"\",0,Calc!BJ520)","v":126987651.21379447},{"$f":"IF(BK$11=\"\",0,Calc!BK520)","v":206656202.96374637},{"$f":"IF(BL$11=\"\",0,Calc!BL520)","v":211279727.18922091},{"$f":"IF(BM$11=\"\",0,Calc!BM520)","v":164182626.24300501},{"$f":"IF(BN$11=\"\",0,Calc!BN520)","v":149668816.40626514},{"$f":"IF(BO$11=\"\",0,Calc!BO520)","v":223781073.39988083},{"$f":"IF(BP$11=\"\",0,Calc!BP520)","v":200726651.08258533},{"$f":"IF(BQ$11=\"\",0,Calc!BQ520)","v":163090946.49891818},{"$f":"IF(BR$11=\"\",0,Calc!BR520)","v":167608011.61146879},{"$f":"IF(BS$11=\"\",0,Calc!BS520)","v":254281221.88296896},{"$f":"IF(BT$11=\"\",0,Calc!BT520)","v":234784792.60899341},{"$f":"IF(BU$11=\"\",0,Calc!BU520)","v":168543097.06684846},{"$f":"IF(BV$11=\"\",0,Calc!BV520)","v":136000954.40913439},{"$f":"IF(BW$11=\"\",0,Calc!BW520)","v":253702729.77100211},{"$f":"IF(BX$11=\"\",0,Calc!BX520)","v":263581332.87800562},{"$f":"IF(BY$11=\"\",0,Calc!BY520)","v":185671875.4853884},{"$f":"IF(BZ$11=\"\",0,Calc!BZ520)","v":151651164.13002825},{"$f":"IF(CA$11=\"\",0,Calc!CA520)","v":254225296.93969107},{"$f":"IF(CB$11=\"\",0,Calc!CB520)","v":230517772.85111904},{"$f":"IF(CC$11=\"\",0,Calc!CC520)","v":179524123.41631758},{"$f":"IF(CD$11=\"\",0,Calc!CD520)","v":179518470.47834516},{"$f":"IF(CE$11=\"\",0,Calc!CE520)","v":294647868.25384355},{"$f":"IF(CF$11=\"\",0,Calc!CF520)","v":271334079.00348902},{"$f":"IF(CG$11=\"\",0,Calc!CG520)","v":187613068.9280839},{"$f":"IF(CH$11=\"\",0,Calc!CH520)","v":146738843.79599607},{"$f":"IF(CI$11=\"\",0,Calc!CI520)","v":0}]
[{"$f":"ROW()","v":112}]
[{"$f":"ROW()","v":113},null,null,null,null,null,null,{"$f":"Items!$BO$28","v":"Амортизация"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X113-SUMIFS($X114:$X143,$J114:$J143,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B113=Lists!$CU$24,SUMIFS($Z113:$CJ113,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z113:$CJ113))","v":1538962047.0800202},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA653)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB653)","v":330781.28696475038},{"$f":"IF(AC$11=\"\",0,Calc!AC653)","v":330781.28696475038},{"$f":"IF(AD$11=\"\",0,Calc!AD653)","v":1446308.9765239123},{"$f":"IF(AE$11=\"\",0,Calc!AE653)","v":2429460.8591159545},{"$f":"IF(AF$11=\"\",0,Calc!AF653)","v":2524485.1723128529},{"$f":"IF(AG$11=\"\",0,Calc!AG653)","v":2680905.0887147882},{"$f":"IF(AH$11=\"\",0,Calc!AH653)","v":2942681.6725343959},{"$f":"IF(AI$11=\"\",0,Calc!AI653)","v":3827709.0430713706},{"$f":"IF(AJ$11=\"\",0,Calc!AJ653)","v":4858024.2957196552},{"$f":"IF(AK$11=\"\",0,Calc!AK653)","v":5735412.2701106463},{"$f":"IF(AL$11=\"\",0,Calc!AL653)","v":5915308.0424570441},{"$f":"IF(AM$11=\"\",0,Calc!AM653)","v":6983402.9802837176},{"$f":"IF(AN$11=\"\",0,Calc!AN653)","v":7345888.4087856421},{"$f":"IF(AO$11=\"\",0,Calc!AO653)","v":8045336.5069608968},{"$f":"IF(AP$11=\"\",0,Calc!AP653)","v":9176360.6042914968},{"$f":"IF(AQ$11=\"\",0,Calc!AQ653)","v":10695101.937960118},{"$f":"IF(AR$11=\"\",0,Calc!AR653)","v":10975706.554988833},{"$f":"IF(AS$11=\"\",0,Calc!AS653)","v":11998632.061384462},{"$f":"IF(AT$11=\"\",0,Calc!AT653)","v":12461826.3345687},{"$f":"IF(AU$11=\"\",0,Calc!AU653)","v":13792611.766380562},{"$f":"IF(AV$11=\"\",0,Calc!AV653)","v":15024344.708393475},{"$f":"IF(AW$11=\"\",0,Calc!AW653)","v":16222104.94159022},{"$f":"IF(AX$11=\"\",0,Calc!AX653)","v":16603418.403301246},{"$f":"IF(AY$11=\"\",0,Calc!AY653)","v":17973508.160746284},{"$f":"IF(AZ$11=\"\",0,Calc!AZ653)","v":18537411.278612837},{"$f":"IF(BA$11=\"\",0,Calc!BA653)","v":19455328.4140159},{"$f":"IF(BB$11=\"\",0,Calc!BB653)","v":20787770.200711131},{"$f":"IF(BC$11=\"\",0,Calc!BC653)","v":22519972.558787052},{"$f":"IF(BD$11=\"\",0,Calc!BD653)","v":23001994.865180396},{"$f":"IF(BE$11=\"\",0,Calc!BE653)","v":24220003.956795938},{"$f":"IF(BF$11=\"\",0,Calc!BF653)","v":24884615.919344805},{"$f":"IF(BG$11=\"\",0,Calc!BG653)","v":26336975.17962705},{"$f":"IF(BH$11=\"\",0,Calc!BH653)","v":27770125.81100459},{"$f":"IF(BI$11=\"\",0,Calc!BI653)","v":29089459.87267172},{"$f":"IF(BJ$11=\"\",0,Calc!BJ653)","v":29672191.023747377},{"$f":"IF(BK$11=\"\",0,Calc!BK653)","v":31163854.609662797},{"$f":"IF(BL$11=\"\",0,Calc!BL653)","v":31929175.416893985},{"$f":"IF(BM$11=\"\",0,Calc!BM653)","v":32968666.380767427},{"$f":"IF(BN$11=\"\",0,Calc!BN653)","v":34502525.856827289},{"$f":"IF(BO$11=\"\",0,Calc!BO653)","v":36338065.969103031},{"$f":"IF(BP$11=\"\",0,Calc!BP653)","v":36991112.507743411},{"$f":"IF(BQ$11=\"\",0,Calc!BQ653)","v":38300301.970711738},{"$f":"IF(BR$11=\"\",0,Calc!BR653)","v":39117702.091237083},{"$f":"IF(BS$11=\"\",0,Calc!BS653)","v":40630848.265754513},{"$f":"IF(BT$11=\"\",0,Calc!BT653)","v":42204629.672261506},{"$f":"IF(BU$11=\"\",0,Calc!BU653)","v":43566514.573893264},{"$f":"IF(BV$11=\"\",0,Calc!BV653)","v":44259483.042980775},{"$f":"IF(BW$11=\"\",0,Calc!BW653)","v":45781540.086013779},{"$f":"IF(BX$11=\"\",0,Calc!BX653)","v":46638862.136986271},{"$f":"IF(BY$11=\"\",0,Calc!BY653)","v":47678353.100859702},{"$f":"IF(BZ$11=\"\",0,Calc!BZ653)","v":49292056.437813818},{"$f":"IF(CA$11=\"\",0,Calc!CA653)","v":51127596.55008956},{"$f":"IF(CB$11=\"\",0,Calc!CB653)","v":51860486.949624188},{"$f":"IF(CC$11=\"\",0,Calc!CC653)","v":53169676.412592515},{"$f":"IF(CD$11=\"\",0,Calc!CD653)","v":54066920.394012123},{"$f":"IF(CE$11=\"\",0,Calc!CE653)","v":55580066.568529546},{"$f":"IF(CF$11=\"\",0,Calc!CF653)","v":57233691.83593078},{"$f":"IF(CG$11=\"\",0,Calc!CG653)","v":58595576.73756253},{"$f":"IF(CH$11=\"\",0,Calc!CH653)","v":59368389.067544296},{"$f":"IF(CI$11=\"\",0,Calc!CI653)","v":0}]
[{"$f":"ROW()","v":114},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"Items!$AU$13","v":"Капзатраты разовые амортизируемые"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X114-SUM($X115:$X125))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B114=Lists!$CU$24,SUMIFS($Z114:$CJ114,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z114:$CJ114))","v":6874999.9999999953},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA654)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB654)","v":137500},{"$f":"IF(AC$11=\"\",0,Calc!AC654)","v":137500},{"$f":"IF(AD$11=\"\",0,Calc!AD654)","v":137500},{"$f":"IF(AE$11=\"\",0,Calc!AE654)","v":137500},{"$f":"IF(AF$11=\"\",0,Calc!AF654)","v":137500},{"$f":"IF(AG$11=\"\",0,Calc!AG654)","v":114583.33333333334},{"$f":"IF(AH$11=\"\",0,Calc!AH654)","v":114583.33333333334},{"$f":"IF(AI$11=\"\",0,Calc!AI654)","v":114583.33333333334},{"$f":"IF(AJ$11=\"\",0,Calc!AJ654)","v":114583.33333333334},{"$f":"IF(AK$11=\"\",0,Calc!AK654)","v":114583.33333333334},{"$f":"IF(AL$11=\"\",0,Calc!AL654)","v":114583.33333333334},{"$f":"IF(AM$11=\"\",0,Calc!AM654)","v":114583.33333333334},{"$f":"IF(AN$11=\"\",0,Calc!AN654)","v":114583.33333333334},{"$f":"IF(AO$11=\"\",0,Calc!AO654)","v":114583.33333333334},{"$f":"IF(AP$11=\"\",0,Calc!AP654)","v":114583.33333333334},{"$f":"IF(AQ$11=\"\",0,Calc!AQ654)","v":114583.33333333334},{"$f":"IF(AR$11=\"\",0,Calc!AR654)","v":114583.33333333334},{"$f":"IF(AS$11=\"\",0,Calc!AS654)","v":114583.33333333334},{"$f":"IF(AT$11=\"\",0,Calc!AT654)","v":114583.33333333334},{"$f":"IF(AU$11=\"\",0,Calc!AU654)","v":114583.33333333334},{"$f":"IF(AV$11=\"\",0,Calc!AV654)","v":114583.33333333334},{"$f":"IF(AW$11=\"\",0,Calc!AW654)","v":114583.33333333334},{"$f":"IF(AX$11=\"\",0,Calc!AX654)","v":114583.33333333334},{"$f":"IF(AY$11=\"\",0,Calc!AY654)","v":114583.33333333334},{"$f":"IF(AZ$11=\"\",0,Calc!AZ654)","v":114583.33333333334},{"$f":"IF(BA$11=\"\",0,Calc!BA654)","v":114583.33333333334},{"$f":"IF(BB$11=\"\",0,Calc!BB654)","v":114583.33333333334},{"$f":"IF(BC$11=\"\",0,Calc!BC654)","v":114583.33333333334},{"$f":"IF(BD$11=\"\",0,Calc!BD654)","v":114583.33333333334},{"$f":"IF(BE$11=\"\",0,Calc!BE654)","v":114583.33333333334},{"$f":"IF(BF$11=\"\",0,Calc!BF654)","v":114583.33333333334},{"$f":"IF(BG$11=\"\",0,Calc!BG654)","v":114583.33333333334},{"$f":"IF(BH$11=\"\",0,Calc!BH654)","v":114583.33333333334},{"$f":"IF(BI$11=\"\",0,Calc!BI654)","v":114583.33333333334},{"$f":"IF(BJ$11=\"\",0,Calc!BJ654)","v":114583.33333333334},{"$f":"IF(BK$11=\"\",0,Calc!BK654)","v":114583.33333333334},{"$f":"IF(BL$11=\"\",0,Calc!BL654)","v":114583.33333333334},{"$f":"IF(BM$11=\"\",0,Calc!BM654)","v":114583.33333333334},{"$f":"IF(BN$11=\"\",0,Calc!BN654)","v":114583.33333333334},{"$f":"IF(BO$11=\"\",0,Calc!BO654)","v":114583.33333333334},{"$f":"IF(BP$11=\"\",0,Calc!BP654)","v":114583.33333333334},{"$f":"IF(BQ$11=\"\",0,Calc!BQ654)","v":114583.33333333334},{"$f":"IF(BR$11=\"\",0,Calc!BR654)","v":114583.33333333334},{"$f":"IF(BS$11=\"\",0,Calc!BS654)","v":114583.33333333334},{"$f":"IF(BT$11=\"\",0,Calc!BT654)","v":114583.33333333334},{"$f":"IF(BU$11=\"\",0,Calc!BU654)","v":114583.33333333334},{"$f":"IF(BV$11=\"\",0,Calc!BV654)","v":114583.33333333334},{"$f":"IF(BW$11=\"\",0,Calc!BW654)","v":114583.33333333334},{"$f":"IF(BX$11=\"\",0,Calc!BX654)","v":114583.33333333334},{"$f":"IF(BY$11=\"\",0,Calc!BY654)","v":114583.33333333334},{"$f":"IF(BZ$11=\"\",0,Calc!BZ654)","v":114583.33333333334},{"$f":"IF(CA$11=\"\",0,Calc!CA654)","v":114583.33333333334},{"$f":"IF(CB$11=\"\",0,Calc!CB654)","v":114583.33333333334},{"$f":"IF(CC$11=\"\",0,Calc!CC654)","v":114583.33333333334},{"$f":"IF(CD$11=\"\",0,Calc!CD654)","v":114583.33333333334},{"$f":"IF(CE$11=\"\",0,Calc!CE654)","v":114583.33333333334},{"$f":"IF(CF$11=\"\",0,Calc!CF654)","v":114583.33333333334},{"$f":"IF(CG$11=\"\",0,Calc!CG654)","v":114583.33333333334},{"$f":"IF(CH$11=\"\",0,Calc!CH654)","v":114583.33333333334},{"$f":"IF(CI$11=\"\",0,Calc!CI654)","v":0}]
[{"$f":"ROW()","v":115},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I114","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L115)=0,$L115=0,$L115=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L115)))","v":"Юридические расходы"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B115=Lists!$CU$24,SUMIFS($Z115:$CJ115,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z115:$CJ115))","v":625000},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA655)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB655)","v":12500},{"$f":"IF(AC$11=\"\",0,Calc!AC655)","v":12500},{"$f":"IF(AD$11=\"\",0,Calc!AD655)","v":12500},{"$f":"IF(AE$11=\"\",0,Calc!AE655)","v":12500},{"$f":"IF(AF$11=\"\",0,Calc!AF655)","v":12500},{"$f":"IF(AG$11=\"\",0,Calc!AG655)","v":10416.666666666668},{"$f":"IF(AH$11=\"\",0,Calc!AH655)","v":10416.666666666668},{"$f":"IF(AI$11=\"\",0,Calc!AI655)","v":10416.666666666668},{"$f":"IF(AJ$11=\"\",0,Calc!AJ655)","v":10416.666666666668},{"$f":"IF(AK$11=\"\",0,Calc!AK655)","v":10416.666666666668},{"$f":"IF(AL$11=\"\",0,Calc!AL655)","v":10416.666666666668},{"$f":"IF(AM$11=\"\",0,Calc!AM655)","v":10416.666666666668},{"$f":"IF(AN$11=\"\",0,Calc!AN655)","v":10416.666666666668},{"$f":"IF(AO$11=\"\",0,Calc!AO655)","v":10416.666666666668},{"$f":"IF(AP$11=\"\",0,Calc!AP655)","v":10416.666666666668},{"$f":"IF(AQ$11=\"\",0,Calc!AQ655)","v":10416.666666666668},{"$f":"IF(AR$11=\"\",0,Calc!AR655)","v":10416.666666666668},{"$f":"IF(AS$11=\"\",0,Calc!AS655)","v":10416.666666666668},{"$f":"IF(AT$11=\"\",0,Calc!AT655)","v":10416.666666666668},{"$f":"IF(AU$11=\"\",0,Calc!AU655)","v":10416.666666666668},{"$f":"IF(AV$11=\"\",0,Calc!AV655)","v":10416.666666666668},{"$f":"IF(AW$11=\"\",0,Calc!AW655)","v":10416.666666666668},{"$f":"IF(AX$11=\"\",0,Calc!AX655)","v":10416.666666666668},{"$f":"IF(AY$11=\"\",0,Calc!AY655)","v":10416.666666666668},{"$f":"IF(AZ$11=\"\",0,Calc!AZ655)","v":10416.666666666668},{"$f":"IF(BA$11=\"\",0,Calc!BA655)","v":10416.666666666668},{"$f":"IF(BB$11=\"\",0,Calc!BB655)","v":10416.666666666668},{"$f":"IF(BC$11=\"\",0,Calc!BC655)","v":10416.666666666668},{"$f":"IF(BD$11=\"\",0,Calc!BD655)","v":10416.666666666668},{"$f":"IF(BE$11=\"\",0,Calc!BE655)","v":10416.666666666668},{"$f":"IF(BF$11=\"\",0,Calc!BF655)","v":10416.666666666668},{"$f":"IF(BG$11=\"\",0,Calc!BG655)","v":10416.666666666668},{"$f":"IF(BH$11=\"\",0,Calc!BH655)","v":10416.666666666668},{"$f":"IF(BI$11=\"\",0,Calc!BI655)","v":10416.666666666668},{"$f":"IF(BJ$11=\"\",0,Calc!BJ655)","v":10416.666666666668},{"$f":"IF(BK$11=\"\",0,Calc!BK655)","v":10416.666666666668},{"$f":"IF(BL$11=\"\",0,Calc!BL655)","v":10416.666666666668},{"$f":"IF(BM$11=\"\",0,Calc!BM655)","v":10416.666666666668},{"$f":"IF(BN$11=\"\",0,Calc!BN655)","v":10416.666666666668},{"$f":"IF(BO$11=\"\",0,Calc!BO655)","v":10416.666666666668},{"$f":"IF(BP$11=\"\",0,Calc!BP655)","v":10416.666666666668},{"$f":"IF(BQ$11=\"\",0,Calc!BQ655)","v":10416.666666666668},{"$f":"IF(BR$11=\"\",0,Calc!BR655)","v":10416.666666666668},{"$f":"IF(BS$11=\"\",0,Calc!BS655)","v":10416.666666666668},{"$f":"IF(BT$11=\"\",0,Calc!BT655)","v":10416.666666666668},{"$f":"IF(BU$11=\"\",0,Calc!BU655)","v":10416.666666666668},{"$f":"IF(BV$11=\"\",0,Calc!BV655)","v":10416.666666666668},{"$f":"IF(BW$11=\"\",0,Calc!BW655)","v":10416.666666666668},{"$f":"IF(BX$11=\"\",0,Calc!BX655)","v":10416.666666666668},{"$f":"IF(BY$11=\"\",0,Calc!BY655)","v":10416.666666666668},{"$f":"IF(BZ$11=\"\",0,Calc!BZ655)","v":10416.666666666668},{"$f":"IF(CA$11=\"\",0,Calc!CA655)","v":10416.666666666668},{"$f":"IF(CB$11=\"\",0,Calc!CB655)","v":10416.666666666668},{"$f":"IF(CC$11=\"\",0,Calc!CC655)","v":10416.666666666668},{"$f":"IF(CD$11=\"\",0,Calc!CD655)","v":10416.666666666668},{"$f":"IF(CE$11=\"\",0,Calc!CE655)","v":10416.666666666668},{"$f":"IF(CF$11=\"\",0,Calc!CF655)","v":10416.666666666668},{"$f":"IF(CG$11=\"\",0,Calc!CG655)","v":10416.666666666668},{"$f":"IF(CH$11=\"\",0,Calc!CH655)","v":10416.666666666668},{"$f":"IF(CI$11=\"\",0,Calc!CI655)","v":0}]
[{"$f":"ROW()","v":116},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I114","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L116)=0,$L116=0,$L116=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L116)))","v":"Градостроительное планирование"},null,{"$f":"L115+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B116=Lists!$CU$24,SUMIFS($Z116:$CJ116,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z116:$CJ116))","v":6250000.0000000037},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA656)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB656)","v":125000},{"$f":"IF(AC$11=\"\",0,Calc!AC656)","v":125000},{"$f":"IF(AD$11=\"\",0,Calc!AD656)","v":125000},{"$f":"IF(AE$11=\"\",0,Calc!AE656)","v":125000},{"$f":"IF(AF$11=\"\",0,Calc!AF656)","v":125000},{"$f":"IF(AG$11=\"\",0,Calc!AG656)","v":104166.66666666667},{"$f":"IF(AH$11=\"\",0,Calc!AH656)","v":104166.66666666667},{"$f":"IF(AI$11=\"\",0,Calc!AI656)","v":104166.66666666667},{"$f":"IF(AJ$11=\"\",0,Calc!AJ656)","v":104166.66666666667},{"$f":"IF(AK$11=\"\",0,Calc!AK656)","v":104166.66666666667},{"$f":"IF(AL$11=\"\",0,Calc!AL656)","v":104166.66666666667},{"$f":"IF(AM$11=\"\",0,Calc!AM656)","v":104166.66666666667},{"$f":"IF(AN$11=\"\",0,Calc!AN656)","v":104166.66666666667},{"$f":"IF(AO$11=\"\",0,Calc!AO656)","v":104166.66666666667},{"$f":"IF(AP$11=\"\",0,Calc!AP656)","v":104166.66666666667},{"$f":"IF(AQ$11=\"\",0,Calc!AQ656)","v":104166.66666666667},{"$f":"IF(AR$11=\"\",0,Calc!AR656)","v":104166.66666666667},{"$f":"IF(AS$11=\"\",0,Calc!AS656)","v":104166.66666666667},{"$f":"IF(AT$11=\"\",0,Calc!AT656)","v":104166.66666666667},{"$f":"IF(AU$11=\"\",0,Calc!AU656)","v":104166.66666666667},{"$f":"IF(AV$11=\"\",0,Calc!AV656)","v":104166.66666666667},{"$f":"IF(AW$11=\"\",0,Calc!AW656)","v":104166.66666666667},{"$f":"IF(AX$11=\"\",0,Calc!AX656)","v":104166.66666666667},{"$f":"IF(AY$11=\"\",0,Calc!AY656)","v":104166.66666666667},{"$f":"IF(AZ$11=\"\",0,Calc!AZ656)","v":104166.66666666667},{"$f":"IF(BA$11=\"\",0,Calc!BA656)","v":104166.66666666667},{"$f":"IF(BB$11=\"\",0,Calc!BB656)","v":104166.66666666667},{"$f":"IF(BC$11=\"\",0,Calc!BC656)","v":104166.66666666667},{"$f":"IF(BD$11=\"\",0,Calc!BD656)","v":104166.66666666667},{"$f":"IF(BE$11=\"\",0,Calc!BE656)","v":104166.66666666667},{"$f":"IF(BF$11=\"\",0,Calc!BF656)","v":104166.66666666667},{"$f":"IF(BG$11=\"\",0,Calc!BG656)","v":104166.66666666667},{"$f":"IF(BH$11=\"\",0,Calc!BH656)","v":104166.66666666667},{"$f":"IF(BI$11=\"\",0,Calc!BI656)","v":104166.66666666667},{"$f":"IF(BJ$11=\"\",0,Calc!BJ656)","v":104166.66666666667},{"$f":"IF(BK$11=\"\",0,Calc!BK656)","v":104166.66666666667},{"$f":"IF(BL$11=\"\",0,Calc!BL656)","v":104166.66666666667},{"$f":"IF(BM$11=\"\",0,Calc!BM656)","v":104166.66666666667},{"$f":"IF(BN$11=\"\",0,Calc!BN656)","v":104166.66666666667},{"$f":"IF(BO$11=\"\",0,Calc!BO656)","v":104166.66666666667},{"$f":"IF(BP$11=\"\",0,Calc!BP656)","v":104166.66666666667},{"$f":"IF(BQ$11=\"\",0,Calc!BQ656)","v":104166.66666666667},{"$f":"IF(BR$11=\"\",0,Calc!BR656)","v":104166.66666666667},{"$f":"IF(BS$11=\"\",0,Calc!BS656)","v":104166.66666666667},{"$f":"IF(BT$11=\"\",0,Calc!BT656)","v":104166.66666666667},{"$f":"IF(BU$11=\"\",0,Calc!BU656)","v":104166.66666666667},{"$f":"IF(BV$11=\"\",0,Calc!BV656)","v":104166.66666666667},{"$f":"IF(BW$11=\"\",0,Calc!BW656)","v":104166.66666666667},{"$f":"IF(BX$11=\"\",0,Calc!BX656)","v":104166.66666666667},{"$f":"IF(BY$11=\"\",0,Calc!BY656)","v":104166.66666666667},{"$f":"IF(BZ$11=\"\",0,Calc!BZ656)","v":104166.66666666667},{"$f":"IF(CA$11=\"\",0,Calc!CA656)","v":104166.66666666667},{"$f":"IF(CB$11=\"\",0,Calc!CB656)","v":104166.66666666667},{"$f":"IF(CC$11=\"\",0,Calc!CC656)","v":104166.66666666667},{"$f":"IF(CD$11=\"\",0,Calc!CD656)","v":104166.66666666667},{"$f":"IF(CE$11=\"\",0,Calc!CE656)","v":104166.66666666667},{"$f":"IF(CF$11=\"\",0,Calc!CF656)","v":104166.66666666667},{"$f":"IF(CG$11=\"\",0,Calc!CG656)","v":104166.66666666667},{"$f":"IF(CH$11=\"\",0,Calc!CH656)","v":104166.66666666667},{"$f":"IF(CI$11=\"\",0,Calc!CI656)","v":0}]
[{"$f":"ROW()","v":117},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I114","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L117)=0,$L117=0,$L117=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L117)))","v":"Разовые капзатраты - 3"},null,{"$f":"L116+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B117=Lists!$CU$24,SUMIFS($Z117:$CJ117,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z117:$CJ117))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA657)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB657)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC657)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD657)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE657)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF657)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG657)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH657)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI657)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ657)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK657)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL657)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM657)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN657)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO657)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP657)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ657)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR657)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS657)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT657)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU657)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV657)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW657)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX657)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY657)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ657)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA657)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB657)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC657)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD657)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE657)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF657)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG657)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH657)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI657)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ657)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK657)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL657)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM657)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN657)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO657)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP657)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ657)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR657)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS657)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT657)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU657)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV657)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW657)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX657)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY657)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ657)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA657)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB657)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC657)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD657)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE657)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF657)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG657)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH657)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI657)","v":0}]
[{"$f":"ROW()","v":118},null,null,null,null,null,null,{"$f":"H114","v":"Амортизация"},{"$f":"I115","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L118)=0,$L118=0,$L118=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L118)))","v":"Разовые капзатраты - 4"},null,{"$f":"L117+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B118=Lists!$CU$24,SUMIFS($Z118:$CJ118,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z118:$CJ118))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA658)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB658)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC658)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD658)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE658)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF658)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG658)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH658)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI658)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ658)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK658)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL658)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM658)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN658)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO658)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP658)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ658)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR658)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS658)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT658)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU658)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV658)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW658)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX658)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY658)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ658)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA658)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB658)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC658)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD658)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE658)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF658)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG658)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH658)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI658)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ658)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK658)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL658)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM658)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN658)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO658)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP658)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ658)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR658)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS658)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT658)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU658)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV658)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW658)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX658)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY658)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ658)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA658)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB658)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC658)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD658)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE658)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF658)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG658)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH658)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI658)","v":0}]
[{"$f":"ROW()","v":119},null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L119)=0,$L119=0,$L119=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L119)))","v":"Разовые капзатраты - 5"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B119=Lists!$CU$24,SUMIFS($Z119:$CJ119,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z119:$CJ119))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA659)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB659)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC659)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD659)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE659)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF659)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG659)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH659)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI659)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ659)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK659)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL659)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM659)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN659)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO659)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP659)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ659)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR659)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS659)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT659)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU659)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV659)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW659)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX659)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY659)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ659)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA659)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB659)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC659)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD659)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE659)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF659)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG659)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH659)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI659)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ659)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK659)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL659)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM659)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN659)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO659)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP659)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ659)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR659)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS659)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT659)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU659)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV659)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW659)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX659)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY659)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ659)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA659)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB659)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC659)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD659)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE659)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF659)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG659)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH659)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI659)","v":0}]
[{"$f":"ROW()","v":120},null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L120)=0,$L120=0,$L120=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L120)))","v":"Разовые капзатраты - 6"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B120=Lists!$CU$24,SUMIFS($Z120:$CJ120,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z120:$CJ120))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA660)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB660)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC660)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD660)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE660)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF660)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG660)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH660)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI660)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ660)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK660)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL660)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM660)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN660)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO660)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP660)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ660)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR660)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS660)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT660)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU660)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV660)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW660)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX660)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY660)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ660)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA660)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB660)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC660)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD660)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE660)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF660)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG660)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH660)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI660)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ660)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK660)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL660)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM660)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN660)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO660)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP660)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ660)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR660)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS660)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT660)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU660)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV660)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW660)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX660)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY660)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ660)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA660)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB660)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC660)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD660)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE660)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF660)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG660)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH660)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI660)","v":0}]
[{"$f":"ROW()","v":121},null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L121)=0,$L121=0,$L121=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L121)))","v":"Разовые капзатраты - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B121=Lists!$CU$24,SUMIFS($Z121:$CJ121,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z121:$CJ121))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA661)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB661)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC661)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD661)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE661)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF661)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG661)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH661)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI661)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ661)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK661)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL661)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM661)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN661)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO661)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP661)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ661)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR661)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS661)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT661)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU661)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV661)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW661)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX661)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY661)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ661)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA661)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB661)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC661)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD661)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE661)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF661)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG661)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH661)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI661)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ661)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK661)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL661)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM661)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN661)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO661)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP661)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ661)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR661)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS661)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT661)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU661)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV661)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW661)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX661)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY661)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ661)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA661)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB661)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC661)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD661)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE661)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF661)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG661)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH661)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI661)","v":0}]
[{"$f":"ROW()","v":122},null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L122)=0,$L122=0,$L122=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L122)))","v":"Разовые капзатраты - 8"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B122=Lists!$CU$24,SUMIFS($Z122:$CJ122,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z122:$CJ122))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA662)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB662)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC662)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD662)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE662)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF662)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG662)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH662)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI662)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ662)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK662)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL662)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM662)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN662)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO662)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP662)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ662)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR662)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS662)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT662)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU662)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV662)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW662)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX662)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY662)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ662)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA662)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB662)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC662)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD662)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE662)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF662)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG662)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH662)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI662)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ662)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK662)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL662)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM662)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN662)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO662)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP662)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ662)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR662)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS662)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT662)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU662)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV662)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW662)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX662)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY662)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ662)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA662)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB662)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC662)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD662)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE662)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF662)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG662)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH662)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI662)","v":0}]
[{"$f":"ROW()","v":123},null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L123)=0,$L123=0,$L123=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L123)))","v":"Разовые капзатраты - 9"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B123=Lists!$CU$24,SUMIFS($Z123:$CJ123,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z123:$CJ123))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA663)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB663)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC663)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD663)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE663)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF663)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG663)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH663)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI663)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ663)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK663)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL663)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM663)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN663)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO663)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP663)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ663)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR663)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS663)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT663)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU663)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV663)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW663)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX663)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY663)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ663)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA663)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB663)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC663)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD663)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE663)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF663)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG663)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH663)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI663)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ663)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK663)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL663)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM663)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN663)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO663)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP663)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ663)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR663)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS663)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT663)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU663)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV663)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW663)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX663)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY663)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ663)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA663)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB663)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC663)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD663)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE663)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF663)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG663)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH663)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI663)","v":0}]
[{"$f":"ROW()","v":124},null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L124)=0,$L124=0,$L124=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L124)))","v":"Разовые капзатраты - 10"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B124=Lists!$CU$24,SUMIFS($Z124:$CJ124,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z124:$CJ124))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA664)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB664)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC664)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD664)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE664)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF664)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG664)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH664)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI664)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ664)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK664)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL664)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM664)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN664)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO664)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP664)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ664)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR664)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS664)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT664)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU664)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV664)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW664)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX664)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY664)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ664)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA664)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB664)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC664)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD664)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE664)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF664)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG664)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH664)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI664)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ664)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK664)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL664)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM664)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN664)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO664)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP664)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ664)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR664)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS664)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT664)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU664)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV664)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW664)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX664)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY664)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ664)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA664)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB664)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC664)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD664)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE664)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF664)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG664)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH664)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI664)","v":0}]
[{"$f":"ROW()","v":125},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":126},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"Items!$AY$13","v":"Капзатраты переменные амортизируемые"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X126-SUM($X127:$X137))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B126=Lists!$CU$24,SUMIFS($Z126:$CJ126,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z126:$CJ126))","v":355583333.33333337},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA666)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB666)","v":166666.66666666666},{"$f":"IF(AC$11=\"\",0,Calc!AC666)","v":166666.66666666666},{"$f":"IF(AD$11=\"\",0,Calc!AD666)","v":1166666.6666666665},{"$f":"IF(AE$11=\"\",0,Calc!AE666)","v":1416666.6666666663},{"$f":"IF(AF$11=\"\",0,Calc!AF666)","v":1416666.6666666663},{"$f":"IF(AG$11=\"\",0,Calc!AG666)","v":1180555.5555555557},{"$f":"IF(AH$11=\"\",0,Calc!AH666)","v":1319444.4444444445},{"$f":"IF(AI$11=\"\",0,Calc!AI666)","v":1319444.4444444445},{"$f":"IF(AJ$11=\"\",0,Calc!AJ666)","v":2152777.777777778},{"$f":"IF(AK$11=\"\",0,Calc!AK666)","v":2361111.1111111115},{"$f":"IF(AL$11=\"\",0,Calc!AL666)","v":2361111.1111111115},{"$f":"IF(AM$11=\"\",0,Calc!AM666)","v":2361111.1111111115},{"$f":"IF(AN$11=\"\",0,Calc!AN666)","v":2500000.0000000005},{"$f":"IF(AO$11=\"\",0,Calc!AO666)","v":2500000.0000000005},{"$f":"IF(AP$11=\"\",0,Calc!AP666)","v":3333333.333333334},{"$f":"IF(AQ$11=\"\",0,Calc!AQ666)","v":3541666.6666666674},{"$f":"IF(AR$11=\"\",0,Calc!AR666)","v":3541666.6666666674},{"$f":"IF(AS$11=\"\",0,Calc!AS666)","v":3541666.6666666674},{"$f":"IF(AT$11=\"\",0,Calc!AT666)","v":3680555.555555556},{"$f":"IF(AU$11=\"\",0,Calc!AU666)","v":3680555.555555556},{"$f":"IF(AV$11=\"\",0,Calc!AV666)","v":4513888.888888889},{"$f":"IF(AW$11=\"\",0,Calc!AW666)","v":4722222.2222222229},{"$f":"IF(AX$11=\"\",0,Calc!AX666)","v":4722222.2222222229},{"$f":"IF(AY$11=\"\",0,Calc!AY666)","v":4722222.2222222229},{"$f":"IF(AZ$11=\"\",0,Calc!AZ666)","v":4861111.111111111},{"$f":"IF(BA$11=\"\",0,Calc!BA666)","v":4861111.111111111},{"$f":"IF(BB$11=\"\",0,Calc!BB666)","v":5694444.444444444},{"$f":"IF(BC$11=\"\",0,Calc!BC666)","v":5902777.7777777771},{"$f":"IF(BD$11=\"\",0,Calc!BD666)","v":5902777.7777777771},{"$f":"IF(BE$11=\"\",0,Calc!BE666)","v":5902777.7777777771},{"$f":"IF(BF$11=\"\",0,Calc!BF666)","v":6041666.666666667},{"$f":"IF(BG$11=\"\",0,Calc!BG666)","v":6041666.666666667},{"$f":"IF(BH$11=\"\",0,Calc!BH666)","v":6875000},{"$f":"IF(BI$11=\"\",0,Calc!BI666)","v":7083333.3333333349},{"$f":"IF(BJ$11=\"\",0,Calc!BJ666)","v":7083333.3333333349},{"$f":"IF(BK$11=\"\",0,Calc!BK666)","v":7083333.3333333349},{"$f":"IF(BL$11=\"\",0,Calc!BL666)","v":7222222.2222222229},{"$f":"IF(BM$11=\"\",0,Calc!BM666)","v":7222222.2222222229},{"$f":"IF(BN$11=\"\",0,Calc!BN666)","v":8055555.555555556},{"$f":"IF(BO$11=\"\",0,Calc!BO666)","v":8263888.8888888881},{"$f":"IF(BP$11=\"\",0,Calc!BP666)","v":8263888.8888888881},{"$f":"IF(BQ$11=\"\",0,Calc!BQ666)","v":8263888.8888888881},{"$f":"IF(BR$11=\"\",0,Calc!BR666)","v":8402777.777777778},{"$f":"IF(BS$11=\"\",0,Calc!BS666)","v":8402777.777777778},{"$f":"IF(BT$11=\"\",0,Calc!BT666)","v":9236111.1111111101},{"$f":"IF(BU$11=\"\",0,Calc!BU666)","v":9444444.4444444459},{"$f":"IF(BV$11=\"\",0,Calc!BV666)","v":9444444.4444444459},{"$f":"IF(BW$11=\"\",0,Calc!BW666)","v":9444444.4444444459},{"$f":"IF(BX$11=\"\",0,Calc!BX666)","v":9583333.333333334},{"$f":"IF(BY$11=\"\",0,Calc!BY666)","v":9583333.333333334},{"$f":"IF(BZ$11=\"\",0,Calc!BZ666)","v":10416666.666666668},{"$f":"IF(CA$11=\"\",0,Calc!CA666)","v":10625000},{"$f":"IF(CB$11=\"\",0,Calc!CB666)","v":10625000},{"$f":"IF(CC$11=\"\",0,Calc!CC666)","v":10625000},{"$f":"IF(CD$11=\"\",0,Calc!CD666)","v":10763888.888888888},{"$f":"IF(CE$11=\"\",0,Calc!CE666)","v":10763888.888888888},{"$f":"IF(CF$11=\"\",0,Calc!CF666)","v":11597222.222222222},{"$f":"IF(CG$11=\"\",0,Calc!CG666)","v":11805555.555555554},{"$f":"IF(CH$11=\"\",0,Calc!CH666)","v":11805555.555555554},{"$f":"IF(CI$11=\"\",0,Calc!CI666)","v":0}]
[{"$f":"ROW()","v":127},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I126","v":"Капзатраты переменные амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L127)=0,$L127=0,$L127=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L127)))","v":"Приобретение зданий/сооружений"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B127=Lists!$CU$24,SUMIFS($Z127:$CJ127,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z127:$CJ127))","v":20875000.000000007},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA667)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB667)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC667)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD667)","v":83333.333333333328},{"$f":"IF(AE$11=\"\",0,Calc!AE667)","v":83333.333333333328},{"$f":"IF(AF$11=\"\",0,Calc!AF667)","v":83333.333333333328},{"$f":"IF(AG$11=\"\",0,Calc!AG667)","v":69444.444444444438},{"$f":"IF(AH$11=\"\",0,Calc!AH667)","v":69444.444444444438},{"$f":"IF(AI$11=\"\",0,Calc!AI667)","v":69444.444444444438},{"$f":"IF(AJ$11=\"\",0,Calc!AJ667)","v":138888.88888888888},{"$f":"IF(AK$11=\"\",0,Calc!AK667)","v":138888.88888888888},{"$f":"IF(AL$11=\"\",0,Calc!AL667)","v":138888.88888888888},{"$f":"IF(AM$11=\"\",0,Calc!AM667)","v":138888.88888888888},{"$f":"IF(AN$11=\"\",0,Calc!AN667)","v":138888.88888888888},{"$f":"IF(AO$11=\"\",0,Calc!AO667)","v":138888.88888888888},{"$f":"IF(AP$11=\"\",0,Calc!AP667)","v":208333.33333333334},{"$f":"IF(AQ$11=\"\",0,Calc!AQ667)","v":208333.33333333334},{"$f":"IF(AR$11=\"\",0,Calc!AR667)","v":208333.33333333334},{"$f":"IF(AS$11=\"\",0,Calc!AS667)","v":208333.33333333334},{"$f":"IF(AT$11=\"\",0,Calc!AT667)","v":208333.33333333334},{"$f":"IF(AU$11=\"\",0,Calc!AU667)","v":208333.33333333334},{"$f":"IF(AV$11=\"\",0,Calc!AV667)","v":277777.77777777775},{"$f":"IF(AW$11=\"\",0,Calc!AW667)","v":277777.77777777775},{"$f":"IF(AX$11=\"\",0,Calc!AX667)","v":277777.77777777775},{"$f":"IF(AY$11=\"\",0,Calc!AY667)","v":277777.77777777775},{"$f":"IF(AZ$11=\"\",0,Calc!AZ667)","v":277777.77777777775},{"$f":"IF(BA$11=\"\",0,Calc!BA667)","v":277777.77777777775},{"$f":"IF(BB$11=\"\",0,Calc!BB667)","v":347222.22222222219},{"$f":"IF(BC$11=\"\",0,Calc!BC667)","v":347222.22222222219},{"$f":"IF(BD$11=\"\",0,Calc!BD667)","v":347222.22222222219},{"$f":"IF(BE$11=\"\",0,Calc!BE667)","v":347222.22222222219},{"$f":"IF(BF$11=\"\",0,Calc!BF667)","v":347222.22222222219},{"$f":"IF(BG$11=\"\",0,Calc!BG667)","v":347222.22222222219},{"$f":"IF(BH$11=\"\",0,Calc!BH667)","v":416666.66666666663},{"$f":"IF(BI$11=\"\",0,Calc!BI667)","v":416666.66666666663},{"$f":"IF(BJ$11=\"\",0,Calc!BJ667)","v":416666.66666666663},{"$f":"IF(BK$11=\"\",0,Calc!BK667)","v":416666.66666666663},{"$f":"IF(BL$11=\"\",0,Calc!BL667)","v":416666.66666666663},{"$f":"IF(BM$11=\"\",0,Calc!BM667)","v":416666.66666666663},{"$f":"IF(BN$11=\"\",0,Calc!BN667)","v":486111.11111111107},{"$f":"IF(BO$11=\"\",0,Calc!BO667)","v":486111.11111111107},{"$f":"IF(BP$11=\"\",0,Calc!BP667)","v":486111.11111111107},{"$f":"IF(BQ$11=\"\",0,Calc!BQ667)","v":486111.11111111107},{"$f":"IF(BR$11=\"\",0,Calc!BR667)","v":486111.11111111107},{"$f":"IF(BS$11=\"\",0,Calc!BS667)","v":486111.11111111107},{"$f":"IF(BT$11=\"\",0,Calc!BT667)","v":555555.5555555555},{"$f":"IF(BU$11=\"\",0,Calc!BU667)","v":555555.5555555555},{"$f":"IF(BV$11=\"\",0,Calc!BV667)","v":555555.5555555555},{"$f":"IF(BW$11=\"\",0,Calc!BW667)","v":555555.5555555555},{"$f":"IF(BX$11=\"\",0,Calc!BX667)","v":555555.5555555555},{"$f":"IF(BY$11=\"\",0,Calc!BY667)","v":555555.5555555555},{"$f":"IF(BZ$11=\"\",0,Calc!BZ667)","v":625000},{"$f":"IF(CA$11=\"\",0,Calc!CA667)","v":625000},{"$f":"IF(CB$11=\"\",0,Calc!CB667)","v":625000},{"$f":"IF(CC$11=\"\",0,Calc!CC667)","v":625000},{"$f":"IF(CD$11=\"\",0,Calc!CD667)","v":625000},{"$f":"IF(CE$11=\"\",0,Calc!CE667)","v":625000},{"$f":"IF(CF$11=\"\",0,Calc!CF667)","v":694444.4444444445},{"$f":"IF(CG$11=\"\",0,Calc!CG667)","v":694444.4444444445},{"$f":"IF(CH$11=\"\",0,Calc!CH667)","v":694444.4444444445},{"$f":"IF(CI$11=\"\",0,Calc!CI667)","v":0}]
[{"$f":"ROW()","v":128},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I126","v":"Капзатраты переменные амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L128)=0,$L128=0,$L128=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L128)))","v":"Строительство зданий/сооружений"},null,{"$f":"L127+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B128=Lists!$CU$24,SUMIFS($Z128:$CJ128,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z128:$CJ128))","v":104374999.99999999},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA668)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB668)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC668)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD668)","v":416666.66666666669},{"$f":"IF(AE$11=\"\",0,Calc!AE668)","v":416666.66666666669},{"$f":"IF(AF$11=\"\",0,Calc!AF668)","v":416666.66666666669},{"$f":"IF(AG$11=\"\",0,Calc!AG668)","v":347222.22222222225},{"$f":"IF(AH$11=\"\",0,Calc!AH668)","v":347222.22222222225},{"$f":"IF(AI$11=\"\",0,Calc!AI668)","v":347222.22222222225},{"$f":"IF(AJ$11=\"\",0,Calc!AJ668)","v":694444.4444444445},{"$f":"IF(AK$11=\"\",0,Calc!AK668)","v":694444.4444444445},{"$f":"IF(AL$11=\"\",0,Calc!AL668)","v":694444.4444444445},{"$f":"IF(AM$11=\"\",0,Calc!AM668)","v":694444.4444444445},{"$f":"IF(AN$11=\"\",0,Calc!AN668)","v":694444.4444444445},{"$f":"IF(AO$11=\"\",0,Calc!AO668)","v":694444.4444444445},{"$f":"IF(AP$11=\"\",0,Calc!AP668)","v":1041666.6666666667},{"$f":"IF(AQ$11=\"\",0,Calc!AQ668)","v":1041666.6666666667},{"$f":"IF(AR$11=\"\",0,Calc!AR668)","v":1041666.6666666667},{"$f":"IF(AS$11=\"\",0,Calc!AS668)","v":1041666.6666666667},{"$f":"IF(AT$11=\"\",0,Calc!AT668)","v":1041666.6666666667},{"$f":"IF(AU$11=\"\",0,Calc!AU668)","v":1041666.6666666667},{"$f":"IF(AV$11=\"\",0,Calc!AV668)","v":1388888.888888889},{"$f":"IF(AW$11=\"\",0,Calc!AW668)","v":1388888.888888889},{"$f":"IF(AX$11=\"\",0,Calc!AX668)","v":1388888.888888889},{"$f":"IF(AY$11=\"\",0,Calc!AY668)","v":1388888.888888889},{"$f":"IF(AZ$11=\"\",0,Calc!AZ668)","v":1388888.888888889},{"$f":"IF(BA$11=\"\",0,Calc!BA668)","v":1388888.888888889},{"$f":"IF(BB$11=\"\",0,Calc!BB668)","v":1736111.1111111112},{"$f":"IF(BC$11=\"\",0,Calc!BC668)","v":1736111.1111111112},{"$f":"IF(BD$11=\"\",0,Calc!BD668)","v":1736111.1111111112},{"$f":"IF(BE$11=\"\",0,Calc!BE668)","v":1736111.1111111112},{"$f":"IF(BF$11=\"\",0,Calc!BF668)","v":1736111.1111111112},{"$f":"IF(BG$11=\"\",0,Calc!BG668)","v":1736111.1111111112},{"$f":"IF(BH$11=\"\",0,Calc!BH668)","v":2083333.3333333335},{"$f":"IF(BI$11=\"\",0,Calc!BI668)","v":2083333.3333333335},{"$f":"IF(BJ$11=\"\",0,Calc!BJ668)","v":2083333.3333333335},{"$f":"IF(BK$11=\"\",0,Calc!BK668)","v":2083333.3333333335},{"$f":"IF(BL$11=\"\",0,Calc!BL668)","v":2083333.3333333335},{"$f":"IF(BM$11=\"\",0,Calc!BM668)","v":2083333.3333333335},{"$f":"IF(BN$11=\"\",0,Calc!BN668)","v":2430555.5555555555},{"$f":"IF(BO$11=\"\",0,Calc!BO668)","v":2430555.5555555555},{"$f":"IF(BP$11=\"\",0,Calc!BP668)","v":2430555.5555555555},{"$f":"IF(BQ$11=\"\",0,Calc!BQ668)","v":2430555.5555555555},{"$f":"IF(BR$11=\"\",0,Calc!BR668)","v":2430555.5555555555},{"$f":"IF(BS$11=\"\",0,Calc!BS668)","v":2430555.5555555555},{"$f":"IF(BT$11=\"\",0,Calc!BT668)","v":2777777.7777777775},{"$f":"IF(BU$11=\"\",0,Calc!BU668)","v":2777777.7777777775},{"$f":"IF(BV$11=\"\",0,Calc!BV668)","v":2777777.7777777775},{"$f":"IF(BW$11=\"\",0,Calc!BW668)","v":2777777.7777777775},{"$f":"IF(BX$11=\"\",0,Calc!BX668)","v":2777777.7777777775},{"$f":"IF(BY$11=\"\",0,Calc!BY668)","v":2777777.7777777775},{"$f":"IF(BZ$11=\"\",0,Calc!BZ668)","v":3124999.9999999995},{"$f":"IF(CA$11=\"\",0,Calc!CA668)","v":3124999.9999999995},{"$f":"IF(CB$11=\"\",0,Calc!CB668)","v":3124999.9999999995},{"$f":"IF(CC$11=\"\",0,Calc!CC668)","v":3124999.9999999995},{"$f":"IF(CD$11=\"\",0,Calc!CD668)","v":3124999.9999999995},{"$f":"IF(CE$11=\"\",0,Calc!CE668)","v":3124999.9999999995},{"$f":"IF(CF$11=\"\",0,Calc!CF668)","v":3472222.222222222},{"$f":"IF(CG$11=\"\",0,Calc!CG668)","v":3472222.222222222},{"$f":"IF(CH$11=\"\",0,Calc!CH668)","v":3472222.222222222},{"$f":"IF(CI$11=\"\",0,Calc!CI668)","v":0}]
[{"$f":"ROW()","v":129},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I126","v":"Капзатраты переменные амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L129)=0,$L129=0,$L129=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L129)))","v":"Ремонтные работы"},null,{"$f":"L128+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B129=Lists!$CU$24,SUMIFS($Z129:$CJ129,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z129:$CJ129))","v":62624999.999999993},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA669)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB669)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC669)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD669)","v":250000},{"$f":"IF(AE$11=\"\",0,Calc!AE669)","v":250000},{"$f":"IF(AF$11=\"\",0,Calc!AF669)","v":250000},{"$f":"IF(AG$11=\"\",0,Calc!AG669)","v":208333.33333333334},{"$f":"IF(AH$11=\"\",0,Calc!AH669)","v":208333.33333333334},{"$f":"IF(AI$11=\"\",0,Calc!AI669)","v":208333.33333333334},{"$f":"IF(AJ$11=\"\",0,Calc!AJ669)","v":416666.66666666669},{"$f":"IF(AK$11=\"\",0,Calc!AK669)","v":416666.66666666669},{"$f":"IF(AL$11=\"\",0,Calc!AL669)","v":416666.66666666669},{"$f":"IF(AM$11=\"\",0,Calc!AM669)","v":416666.66666666669},{"$f":"IF(AN$11=\"\",0,Calc!AN669)","v":416666.66666666669},{"$f":"IF(AO$11=\"\",0,Calc!AO669)","v":416666.66666666669},{"$f":"IF(AP$11=\"\",0,Calc!AP669)","v":625000},{"$f":"IF(AQ$11=\"\",0,Calc!AQ669)","v":625000},{"$f":"IF(AR$11=\"\",0,Calc!AR669)","v":625000},{"$f":"IF(AS$11=\"\",0,Calc!AS669)","v":625000},{"$f":"IF(AT$11=\"\",0,Calc!AT669)","v":625000},{"$f":"IF(AU$11=\"\",0,Calc!AU669)","v":625000},{"$f":"IF(AV$11=\"\",0,Calc!AV669)","v":833333.33333333337},{"$f":"IF(AW$11=\"\",0,Calc!AW669)","v":833333.33333333337},{"$f":"IF(AX$11=\"\",0,Calc!AX669)","v":833333.33333333337},{"$f":"IF(AY$11=\"\",0,Calc!AY669)","v":833333.33333333337},{"$f":"IF(AZ$11=\"\",0,Calc!AZ669)","v":833333.33333333337},{"$f":"IF(BA$11=\"\",0,Calc!BA669)","v":833333.33333333337},{"$f":"IF(BB$11=\"\",0,Calc!BB669)","v":1041666.6666666667},{"$f":"IF(BC$11=\"\",0,Calc!BC669)","v":1041666.6666666667},{"$f":"IF(BD$11=\"\",0,Calc!BD669)","v":1041666.6666666667},{"$f":"IF(BE$11=\"\",0,Calc!BE669)","v":1041666.6666666667},{"$f":"IF(BF$11=\"\",0,Calc!BF669)","v":1041666.6666666667},{"$f":"IF(BG$11=\"\",0,Calc!BG669)","v":1041666.6666666667},{"$f":"IF(BH$11=\"\",0,Calc!BH669)","v":1250000},{"$f":"IF(BI$11=\"\",0,Calc!BI669)","v":1250000},{"$f":"IF(BJ$11=\"\",0,Calc!BJ669)","v":1250000},{"$f":"IF(BK$11=\"\",0,Calc!BK669)","v":1250000},{"$f":"IF(BL$11=\"\",0,Calc!BL669)","v":1250000},{"$f":"IF(BM$11=\"\",0,Calc!BM669)","v":1250000},{"$f":"IF(BN$11=\"\",0,Calc!BN669)","v":1458333.3333333335},{"$f":"IF(BO$11=\"\",0,Calc!BO669)","v":1458333.3333333335},{"$f":"IF(BP$11=\"\",0,Calc!BP669)","v":1458333.3333333335},{"$f":"IF(BQ$11=\"\",0,Calc!BQ669)","v":1458333.3333333335},{"$f":"IF(BR$11=\"\",0,Calc!BR669)","v":1458333.3333333335},{"$f":"IF(BS$11=\"\",0,Calc!BS669)","v":1458333.3333333335},{"$f":"IF(BT$11=\"\",0,Calc!BT669)","v":1666666.6666666667},{"$f":"IF(BU$11=\"\",0,Calc!BU669)","v":1666666.6666666667},{"$f":"IF(BV$11=\"\",0,Calc!BV669)","v":1666666.6666666667},{"$f":"IF(BW$11=\"\",0,Calc!BW669)","v":1666666.6666666667},{"$f":"IF(BX$11=\"\",0,Calc!BX669)","v":1666666.6666666667},{"$f":"IF(BY$11=\"\",0,Calc!BY669)","v":1666666.6666666667},{"$f":"IF(BZ$11=\"\",0,Calc!BZ669)","v":1875000},{"$f":"IF(CA$11=\"\",0,Calc!CA669)","v":1875000},{"$f":"IF(CB$11=\"\",0,Calc!CB669)","v":1875000},{"$f":"IF(CC$11=\"\",0,Calc!CC669)","v":1875000},{"$f":"IF(CD$11=\"\",0,Calc!CD669)","v":1875000},{"$f":"IF(CE$11=\"\",0,Calc!CE669)","v":1875000},{"$f":"IF(CF$11=\"\",0,Calc!CF669)","v":2083333.3333333335},{"$f":"IF(CG$11=\"\",0,Calc!CG669)","v":2083333.3333333335},{"$f":"IF(CH$11=\"\",0,Calc!CH669)","v":2083333.3333333335},{"$f":"IF(CI$11=\"\",0,Calc!CI669)","v":0}]
[{"$f":"ROW()","v":130},null,null,null,null,null,null,{"$f":"H126","v":"Амортизация"},{"$f":"I127","v":"Капзатраты переменные амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L130)=0,$L130=0,$L130=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L130)))","v":"Оборудование"},null,{"$f":"L129+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B130=Lists!$CU$24,SUMIFS($Z130:$CJ130,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z130:$CJ130))","v":41750000.000000015},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA670)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB670)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC670)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD670)","v":166666.66666666666},{"$f":"IF(AE$11=\"\",0,Calc!AE670)","v":166666.66666666666},{"$f":"IF(AF$11=\"\",0,Calc!AF670)","v":166666.66666666666},{"$f":"IF(AG$11=\"\",0,Calc!AG670)","v":138888.88888888888},{"$f":"IF(AH$11=\"\",0,Calc!AH670)","v":138888.88888888888},{"$f":"IF(AI$11=\"\",0,Calc!AI670)","v":138888.88888888888},{"$f":"IF(AJ$11=\"\",0,Calc!AJ670)","v":277777.77777777775},{"$f":"IF(AK$11=\"\",0,Calc!AK670)","v":277777.77777777775},{"$f":"IF(AL$11=\"\",0,Calc!AL670)","v":277777.77777777775},{"$f":"IF(AM$11=\"\",0,Calc!AM670)","v":277777.77777777775},{"$f":"IF(AN$11=\"\",0,Calc!AN670)","v":277777.77777777775},{"$f":"IF(AO$11=\"\",0,Calc!AO670)","v":277777.77777777775},{"$f":"IF(AP$11=\"\",0,Calc!AP670)","v":416666.66666666669},{"$f":"IF(AQ$11=\"\",0,Calc!AQ670)","v":416666.66666666669},{"$f":"IF(AR$11=\"\",0,Calc!AR670)","v":416666.66666666669},{"$f":"IF(AS$11=\"\",0,Calc!AS670)","v":416666.66666666669},{"$f":"IF(AT$11=\"\",0,Calc!AT670)","v":416666.66666666669},{"$f":"IF(AU$11=\"\",0,Calc!AU670)","v":416666.66666666669},{"$f":"IF(AV$11=\"\",0,Calc!AV670)","v":555555.5555555555},{"$f":"IF(AW$11=\"\",0,Calc!AW670)","v":555555.5555555555},{"$f":"IF(AX$11=\"\",0,Calc!AX670)","v":555555.5555555555},{"$f":"IF(AY$11=\"\",0,Calc!AY670)","v":555555.5555555555},{"$f":"IF(AZ$11=\"\",0,Calc!AZ670)","v":555555.5555555555},{"$f":"IF(BA$11=\"\",0,Calc!BA670)","v":555555.5555555555},{"$f":"IF(BB$11=\"\",0,Calc!BB670)","v":694444.44444444438},{"$f":"IF(BC$11=\"\",0,Calc!BC670)","v":694444.44444444438},{"$f":"IF(BD$11=\"\",0,Calc!BD670)","v":694444.44444444438},{"$f":"IF(BE$11=\"\",0,Calc!BE670)","v":694444.44444444438},{"$f":"IF(BF$11=\"\",0,Calc!BF670)","v":694444.44444444438},{"$f":"IF(BG$11=\"\",0,Calc!BG670)","v":694444.44444444438},{"$f":"IF(BH$11=\"\",0,Calc!BH670)","v":833333.33333333326},{"$f":"IF(BI$11=\"\",0,Calc!BI670)","v":833333.33333333326},{"$f":"IF(BJ$11=\"\",0,Calc!BJ670)","v":833333.33333333326},{"$f":"IF(BK$11=\"\",0,Calc!BK670)","v":833333.33333333326},{"$f":"IF(BL$11=\"\",0,Calc!BL670)","v":833333.33333333326},{"$f":"IF(BM$11=\"\",0,Calc!BM670)","v":833333.33333333326},{"$f":"IF(BN$11=\"\",0,Calc!BN670)","v":972222.22222222213},{"$f":"IF(BO$11=\"\",0,Calc!BO670)","v":972222.22222222213},{"$f":"IF(BP$11=\"\",0,Calc!BP670)","v":972222.22222222213},{"$f":"IF(BQ$11=\"\",0,Calc!BQ670)","v":972222.22222222213},{"$f":"IF(BR$11=\"\",0,Calc!BR670)","v":972222.22222222213},{"$f":"IF(BS$11=\"\",0,Calc!BS670)","v":972222.22222222213},{"$f":"IF(BT$11=\"\",0,Calc!BT670)","v":1111111.111111111},{"$f":"IF(BU$11=\"\",0,Calc!BU670)","v":1111111.111111111},{"$f":"IF(BV$11=\"\",0,Calc!BV670)","v":1111111.111111111},{"$f":"IF(BW$11=\"\",0,Calc!BW670)","v":1111111.111111111},{"$f":"IF(BX$11=\"\",0,Calc!BX670)","v":1111111.111111111},{"$f":"IF(BY$11=\"\",0,Calc!BY670)","v":1111111.111111111},{"$f":"IF(BZ$11=\"\",0,Calc!BZ670)","v":1250000},{"$f":"IF(CA$11=\"\",0,Calc!CA670)","v":1250000},{"$f":"IF(CB$11=\"\",0,Calc!CB670)","v":1250000},{"$f":"IF(CC$11=\"\",0,Calc!CC670)","v":1250000},{"$f":"IF(CD$11=\"\",0,Calc!CD670)","v":1250000},{"$f":"IF(CE$11=\"\",0,Calc!CE670)","v":1250000},{"$f":"IF(CF$11=\"\",0,Calc!CF670)","v":1388888.888888889},{"$f":"IF(CG$11=\"\",0,Calc!CG670)","v":1388888.888888889},{"$f":"IF(CH$11=\"\",0,Calc!CH670)","v":1388888.888888889},{"$f":"IF(CI$11=\"\",0,Calc!CI670)","v":0}]
[{"$f":"ROW()","v":131},null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L131)=0,$L131=0,$L131=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L131)))","v":"инфраструктурные объеты типа - 1"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B131=Lists!$CU$24,SUMIFS($Z131:$CJ131,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z131:$CJ131))","v":20875000.000000007},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA671)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB671)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC671)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD671)","v":83333.333333333328},{"$f":"IF(AE$11=\"\",0,Calc!AE671)","v":83333.333333333328},{"$f":"IF(AF$11=\"\",0,Calc!AF671)","v":83333.333333333328},{"$f":"IF(AG$11=\"\",0,Calc!AG671)","v":69444.444444444438},{"$f":"IF(AH$11=\"\",0,Calc!AH671)","v":69444.444444444438},{"$f":"IF(AI$11=\"\",0,Calc!AI671)","v":69444.444444444438},{"$f":"IF(AJ$11=\"\",0,Calc!AJ671)","v":138888.88888888888},{"$f":"IF(AK$11=\"\",0,Calc!AK671)","v":138888.88888888888},{"$f":"IF(AL$11=\"\",0,Calc!AL671)","v":138888.88888888888},{"$f":"IF(AM$11=\"\",0,Calc!AM671)","v":138888.88888888888},{"$f":"IF(AN$11=\"\",0,Calc!AN671)","v":138888.88888888888},{"$f":"IF(AO$11=\"\",0,Calc!AO671)","v":138888.88888888888},{"$f":"IF(AP$11=\"\",0,Calc!AP671)","v":208333.33333333334},{"$f":"IF(AQ$11=\"\",0,Calc!AQ671)","v":208333.33333333334},{"$f":"IF(AR$11=\"\",0,Calc!AR671)","v":208333.33333333334},{"$f":"IF(AS$11=\"\",0,Calc!AS671)","v":208333.33333333334},{"$f":"IF(AT$11=\"\",0,Calc!AT671)","v":208333.33333333334},{"$f":"IF(AU$11=\"\",0,Calc!AU671)","v":208333.33333333334},{"$f":"IF(AV$11=\"\",0,Calc!AV671)","v":277777.77777777775},{"$f":"IF(AW$11=\"\",0,Calc!AW671)","v":277777.77777777775},{"$f":"IF(AX$11=\"\",0,Calc!AX671)","v":277777.77777777775},{"$f":"IF(AY$11=\"\",0,Calc!AY671)","v":277777.77777777775},{"$f":"IF(AZ$11=\"\",0,Calc!AZ671)","v":277777.77777777775},{"$f":"IF(BA$11=\"\",0,Calc!BA671)","v":277777.77777777775},{"$f":"IF(BB$11=\"\",0,Calc!BB671)","v":347222.22222222219},{"$f":"IF(BC$11=\"\",0,Calc!BC671)","v":347222.22222222219},{"$f":"IF(BD$11=\"\",0,Calc!BD671)","v":347222.22222222219},{"$f":"IF(BE$11=\"\",0,Calc!BE671)","v":347222.22222222219},{"$f":"IF(BF$11=\"\",0,Calc!BF671)","v":347222.22222222219},{"$f":"IF(BG$11=\"\",0,Calc!BG671)","v":347222.22222222219},{"$f":"IF(BH$11=\"\",0,Calc!BH671)","v":416666.66666666663},{"$f":"IF(BI$11=\"\",0,Calc!BI671)","v":416666.66666666663},{"$f":"IF(BJ$11=\"\",0,Calc!BJ671)","v":416666.66666666663},{"$f":"IF(BK$11=\"\",0,Calc!BK671)","v":416666.66666666663},{"$f":"IF(BL$11=\"\",0,Calc!BL671)","v":416666.66666666663},{"$f":"IF(BM$11=\"\",0,Calc!BM671)","v":416666.66666666663},{"$f":"IF(BN$11=\"\",0,Calc!BN671)","v":486111.11111111107},{"$f":"IF(BO$11=\"\",0,Calc!BO671)","v":486111.11111111107},{"$f":"IF(BP$11=\"\",0,Calc!BP671)","v":486111.11111111107},{"$f":"IF(BQ$11=\"\",0,Calc!BQ671)","v":486111.11111111107},{"$f":"IF(BR$11=\"\",0,Calc!BR671)","v":486111.11111111107},{"$f":"IF(BS$11=\"\",0,Calc!BS671)","v":486111.11111111107},{"$f":"IF(BT$11=\"\",0,Calc!BT671)","v":555555.5555555555},{"$f":"IF(BU$11=\"\",0,Calc!BU671)","v":555555.5555555555},{"$f":"IF(BV$11=\"\",0,Calc!BV671)","v":555555.5555555555},{"$f":"IF(BW$11=\"\",0,Calc!BW671)","v":555555.5555555555},{"$f":"IF(BX$11=\"\",0,Calc!BX671)","v":555555.5555555555},{"$f":"IF(BY$11=\"\",0,Calc!BY671)","v":555555.5555555555},{"$f":"IF(BZ$11=\"\",0,Calc!BZ671)","v":625000},{"$f":"IF(CA$11=\"\",0,Calc!CA671)","v":625000},{"$f":"IF(CB$11=\"\",0,Calc!CB671)","v":625000},{"$f":"IF(CC$11=\"\",0,Calc!CC671)","v":625000},{"$f":"IF(CD$11=\"\",0,Calc!CD671)","v":625000},{"$f":"IF(CE$11=\"\",0,Calc!CE671)","v":625000},{"$f":"IF(CF$11=\"\",0,Calc!CF671)","v":694444.4444444445},{"$f":"IF(CG$11=\"\",0,Calc!CG671)","v":694444.4444444445},{"$f":"IF(CH$11=\"\",0,Calc!CH671)","v":694444.4444444445},{"$f":"IF(CI$11=\"\",0,Calc!CI671)","v":0}]
[{"$f":"ROW()","v":132},null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L132)=0,$L132=0,$L132=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L132)))","v":"инфраструктурные объеты типа - 2"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B132=Lists!$CU$24,SUMIFS($Z132:$CJ132,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z132:$CJ132))","v":20166666.666666672},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA672)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB672)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC672)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD672)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE672)","v":83333.333333333328},{"$f":"IF(AF$11=\"\",0,Calc!AF672)","v":83333.333333333328},{"$f":"IF(AG$11=\"\",0,Calc!AG672)","v":69444.444444444438},{"$f":"IF(AH$11=\"\",0,Calc!AH672)","v":69444.444444444438},{"$f":"IF(AI$11=\"\",0,Calc!AI672)","v":69444.444444444438},{"$f":"IF(AJ$11=\"\",0,Calc!AJ672)","v":69444.444444444438},{"$f":"IF(AK$11=\"\",0,Calc!AK672)","v":138888.88888888888},{"$f":"IF(AL$11=\"\",0,Calc!AL672)","v":138888.88888888888},{"$f":"IF(AM$11=\"\",0,Calc!AM672)","v":138888.88888888888},{"$f":"IF(AN$11=\"\",0,Calc!AN672)","v":138888.88888888888},{"$f":"IF(AO$11=\"\",0,Calc!AO672)","v":138888.88888888888},{"$f":"IF(AP$11=\"\",0,Calc!AP672)","v":138888.88888888888},{"$f":"IF(AQ$11=\"\",0,Calc!AQ672)","v":208333.33333333334},{"$f":"IF(AR$11=\"\",0,Calc!AR672)","v":208333.33333333334},{"$f":"IF(AS$11=\"\",0,Calc!AS672)","v":208333.33333333334},{"$f":"IF(AT$11=\"\",0,Calc!AT672)","v":208333.33333333334},{"$f":"IF(AU$11=\"\",0,Calc!AU672)","v":208333.33333333334},{"$f":"IF(AV$11=\"\",0,Calc!AV672)","v":208333.33333333334},{"$f":"IF(AW$11=\"\",0,Calc!AW672)","v":277777.77777777775},{"$f":"IF(AX$11=\"\",0,Calc!AX672)","v":277777.77777777775},{"$f":"IF(AY$11=\"\",0,Calc!AY672)","v":277777.77777777775},{"$f":"IF(AZ$11=\"\",0,Calc!AZ672)","v":277777.77777777775},{"$f":"IF(BA$11=\"\",0,Calc!BA672)","v":277777.77777777775},{"$f":"IF(BB$11=\"\",0,Calc!BB672)","v":277777.77777777775},{"$f":"IF(BC$11=\"\",0,Calc!BC672)","v":347222.22222222219},{"$f":"IF(BD$11=\"\",0,Calc!BD672)","v":347222.22222222219},{"$f":"IF(BE$11=\"\",0,Calc!BE672)","v":347222.22222222219},{"$f":"IF(BF$11=\"\",0,Calc!BF672)","v":347222.22222222219},{"$f":"IF(BG$11=\"\",0,Calc!BG672)","v":347222.22222222219},{"$f":"IF(BH$11=\"\",0,Calc!BH672)","v":347222.22222222219},{"$f":"IF(BI$11=\"\",0,Calc!BI672)","v":416666.66666666663},{"$f":"IF(BJ$11=\"\",0,Calc!BJ672)","v":416666.66666666663},{"$f":"IF(BK$11=\"\",0,Calc!BK672)","v":416666.66666666663},{"$f":"IF(BL$11=\"\",0,Calc!BL672)","v":416666.66666666663},{"$f":"IF(BM$11=\"\",0,Calc!BM672)","v":416666.66666666663},{"$f":"IF(BN$11=\"\",0,Calc!BN672)","v":416666.66666666663},{"$f":"IF(BO$11=\"\",0,Calc!BO672)","v":486111.11111111107},{"$f":"IF(BP$11=\"\",0,Calc!BP672)","v":486111.11111111107},{"$f":"IF(BQ$11=\"\",0,Calc!BQ672)","v":486111.11111111107},{"$f":"IF(BR$11=\"\",0,Calc!BR672)","v":486111.11111111107},{"$f":"IF(BS$11=\"\",0,Calc!BS672)","v":486111.11111111107},{"$f":"IF(BT$11=\"\",0,Calc!BT672)","v":486111.11111111107},{"$f":"IF(BU$11=\"\",0,Calc!BU672)","v":555555.5555555555},{"$f":"IF(BV$11=\"\",0,Calc!BV672)","v":555555.5555555555},{"$f":"IF(BW$11=\"\",0,Calc!BW672)","v":555555.5555555555},{"$f":"IF(BX$11=\"\",0,Calc!BX672)","v":555555.5555555555},{"$f":"IF(BY$11=\"\",0,Calc!BY672)","v":555555.5555555555},{"$f":"IF(BZ$11=\"\",0,Calc!BZ672)","v":555555.5555555555},{"$f":"IF(CA$11=\"\",0,Calc!CA672)","v":625000},{"$f":"IF(CB$11=\"\",0,Calc!CB672)","v":625000},{"$f":"IF(CC$11=\"\",0,Calc!CC672)","v":625000},{"$f":"IF(CD$11=\"\",0,Calc!CD672)","v":625000},{"$f":"IF(CE$11=\"\",0,Calc!CE672)","v":625000},{"$f":"IF(CF$11=\"\",0,Calc!CF672)","v":625000},{"$f":"IF(CG$11=\"\",0,Calc!CG672)","v":694444.4444444445},{"$f":"IF(CH$11=\"\",0,Calc!CH672)","v":694444.4444444445},{"$f":"IF(CI$11=\"\",0,Calc!CI672)","v":0}]
[{"$f":"ROW()","v":133},null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L133)=0,$L133=0,$L133=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L133)))","v":"инфраструктурные объеты типа - 3"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B133=Lists!$CU$24,SUMIFS($Z133:$CJ133,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z133:$CJ133))","v":20166666.666666672},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA673)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB673)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC673)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD673)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE673)","v":83333.333333333328},{"$f":"IF(AF$11=\"\",0,Calc!AF673)","v":83333.333333333328},{"$f":"IF(AG$11=\"\",0,Calc!AG673)","v":69444.444444444438},{"$f":"IF(AH$11=\"\",0,Calc!AH673)","v":69444.444444444438},{"$f":"IF(AI$11=\"\",0,Calc!AI673)","v":69444.444444444438},{"$f":"IF(AJ$11=\"\",0,Calc!AJ673)","v":69444.444444444438},{"$f":"IF(AK$11=\"\",0,Calc!AK673)","v":138888.88888888888},{"$f":"IF(AL$11=\"\",0,Calc!AL673)","v":138888.88888888888},{"$f":"IF(AM$11=\"\",0,Calc!AM673)","v":138888.88888888888},{"$f":"IF(AN$11=\"\",0,Calc!AN673)","v":138888.88888888888},{"$f":"IF(AO$11=\"\",0,Calc!AO673)","v":138888.88888888888},{"$f":"IF(AP$11=\"\",0,Calc!AP673)","v":138888.88888888888},{"$f":"IF(AQ$11=\"\",0,Calc!AQ673)","v":208333.33333333334},{"$f":"IF(AR$11=\"\",0,Calc!AR673)","v":208333.33333333334},{"$f":"IF(AS$11=\"\",0,Calc!AS673)","v":208333.33333333334},{"$f":"IF(AT$11=\"\",0,Calc!AT673)","v":208333.33333333334},{"$f":"IF(AU$11=\"\",0,Calc!AU673)","v":208333.33333333334},{"$f":"IF(AV$11=\"\",0,Calc!AV673)","v":208333.33333333334},{"$f":"IF(AW$11=\"\",0,Calc!AW673)","v":277777.77777777775},{"$f":"IF(AX$11=\"\",0,Calc!AX673)","v":277777.77777777775},{"$f":"IF(AY$11=\"\",0,Calc!AY673)","v":277777.77777777775},{"$f":"IF(AZ$11=\"\",0,Calc!AZ673)","v":277777.77777777775},{"$f":"IF(BA$11=\"\",0,Calc!BA673)","v":277777.77777777775},{"$f":"IF(BB$11=\"\",0,Calc!BB673)","v":277777.77777777775},{"$f":"IF(BC$11=\"\",0,Calc!BC673)","v":347222.22222222219},{"$f":"IF(BD$11=\"\",0,Calc!BD673)","v":347222.22222222219},{"$f":"IF(BE$11=\"\",0,Calc!BE673)","v":347222.22222222219},{"$f":"IF(BF$11=\"\",0,Calc!BF673)","v":347222.22222222219},{"$f":"IF(BG$11=\"\",0,Calc!BG673)","v":347222.22222222219},{"$f":"IF(BH$11=\"\",0,Calc!BH673)","v":347222.22222222219},{"$f":"IF(BI$11=\"\",0,Calc!BI673)","v":416666.66666666663},{"$f":"IF(BJ$11=\"\",0,Calc!BJ673)","v":416666.66666666663},{"$f":"IF(BK$11=\"\",0,Calc!BK673)","v":416666.66666666663},{"$f":"IF(BL$11=\"\",0,Calc!BL673)","v":416666.66666666663},{"$f":"IF(BM$11=\"\",0,Calc!BM673)","v":416666.66666666663},{"$f":"IF(BN$11=\"\",0,Calc!BN673)","v":416666.66666666663},{"$f":"IF(BO$11=\"\",0,Calc!BO673)","v":486111.11111111107},{"$f":"IF(BP$11=\"\",0,Calc!BP673)","v":486111.11111111107},{"$f":"IF(BQ$11=\"\",0,Calc!BQ673)","v":486111.11111111107},{"$f":"IF(BR$11=\"\",0,Calc!BR673)","v":486111.11111111107},{"$f":"IF(BS$11=\"\",0,Calc!BS673)","v":486111.11111111107},{"$f":"IF(BT$11=\"\",0,Calc!BT673)","v":486111.11111111107},{"$f":"IF(BU$11=\"\",0,Calc!BU673)","v":555555.5555555555},{"$f":"IF(BV$11=\"\",0,Calc!BV673)","v":555555.5555555555},{"$f":"IF(BW$11=\"\",0,Calc!BW673)","v":555555.5555555555},{"$f":"IF(BX$11=\"\",0,Calc!BX673)","v":555555.5555555555},{"$f":"IF(BY$11=\"\",0,Calc!BY673)","v":555555.5555555555},{"$f":"IF(BZ$11=\"\",0,Calc!BZ673)","v":555555.5555555555},{"$f":"IF(CA$11=\"\",0,Calc!CA673)","v":625000},{"$f":"IF(CB$11=\"\",0,Calc!CB673)","v":625000},{"$f":"IF(CC$11=\"\",0,Calc!CC673)","v":625000},{"$f":"IF(CD$11=\"\",0,Calc!CD673)","v":625000},{"$f":"IF(CE$11=\"\",0,Calc!CE673)","v":625000},{"$f":"IF(CF$11=\"\",0,Calc!CF673)","v":625000},{"$f":"IF(CG$11=\"\",0,Calc!CG673)","v":694444.4444444445},{"$f":"IF(CH$11=\"\",0,Calc!CH673)","v":694444.4444444445},{"$f":"IF(CI$11=\"\",0,Calc!CI673)","v":0}]
[{"$f":"ROW()","v":134},null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L134)=0,$L134=0,$L134=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L134)))","v":"инфраструктурные объеты типа - 4"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B134=Lists!$CU$24,SUMIFS($Z134:$CJ134,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z134:$CJ134))","v":20166666.666666672},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA674)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB674)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC674)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD674)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE674)","v":83333.333333333328},{"$f":"IF(AF$11=\"\",0,Calc!AF674)","v":83333.333333333328},{"$f":"IF(AG$11=\"\",0,Calc!AG674)","v":69444.444444444438},{"$f":"IF(AH$11=\"\",0,Calc!AH674)","v":69444.444444444438},{"$f":"IF(AI$11=\"\",0,Calc!AI674)","v":69444.444444444438},{"$f":"IF(AJ$11=\"\",0,Calc!AJ674)","v":69444.444444444438},{"$f":"IF(AK$11=\"\",0,Calc!AK674)","v":138888.88888888888},{"$f":"IF(AL$11=\"\",0,Calc!AL674)","v":138888.88888888888},{"$f":"IF(AM$11=\"\",0,Calc!AM674)","v":138888.88888888888},{"$f":"IF(AN$11=\"\",0,Calc!AN674)","v":138888.88888888888},{"$f":"IF(AO$11=\"\",0,Calc!AO674)","v":138888.88888888888},{"$f":"IF(AP$11=\"\",0,Calc!AP674)","v":138888.88888888888},{"$f":"IF(AQ$11=\"\",0,Calc!AQ674)","v":208333.33333333334},{"$f":"IF(AR$11=\"\",0,Calc!AR674)","v":208333.33333333334},{"$f":"IF(AS$11=\"\",0,Calc!AS674)","v":208333.33333333334},{"$f":"IF(AT$11=\"\",0,Calc!AT674)","v":208333.33333333334},{"$f":"IF(AU$11=\"\",0,Calc!AU674)","v":208333.33333333334},{"$f":"IF(AV$11=\"\",0,Calc!AV674)","v":208333.33333333334},{"$f":"IF(AW$11=\"\",0,Calc!AW674)","v":277777.77777777775},{"$f":"IF(AX$11=\"\",0,Calc!AX674)","v":277777.77777777775},{"$f":"IF(AY$11=\"\",0,Calc!AY674)","v":277777.77777777775},{"$f":"IF(AZ$11=\"\",0,Calc!AZ674)","v":277777.77777777775},{"$f":"IF(BA$11=\"\",0,Calc!BA674)","v":277777.77777777775},{"$f":"IF(BB$11=\"\",0,Calc!BB674)","v":277777.77777777775},{"$f":"IF(BC$11=\"\",0,Calc!BC674)","v":347222.22222222219},{"$f":"IF(BD$11=\"\",0,Calc!BD674)","v":347222.22222222219},{"$f":"IF(BE$11=\"\",0,Calc!BE674)","v":347222.22222222219},{"$f":"IF(BF$11=\"\",0,Calc!BF674)","v":347222.22222222219},{"$f":"IF(BG$11=\"\",0,Calc!BG674)","v":347222.22222222219},{"$f":"IF(BH$11=\"\",0,Calc!BH674)","v":347222.22222222219},{"$f":"IF(BI$11=\"\",0,Calc!BI674)","v":416666.66666666663},{"$f":"IF(BJ$11=\"\",0,Calc!BJ674)","v":416666.66666666663},{"$f":"IF(BK$11=\"\",0,Calc!BK674)","v":416666.66666666663},{"$f":"IF(BL$11=\"\",0,Calc!BL674)","v":416666.66666666663},{"$f":"IF(BM$11=\"\",0,Calc!BM674)","v":416666.66666666663},{"$f":"IF(BN$11=\"\",0,Calc!BN674)","v":416666.66666666663},{"$f":"IF(BO$11=\"\",0,Calc!BO674)","v":486111.11111111107},{"$f":"IF(BP$11=\"\",0,Calc!BP674)","v":486111.11111111107},{"$f":"IF(BQ$11=\"\",0,Calc!BQ674)","v":486111.11111111107},{"$f":"IF(BR$11=\"\",0,Calc!BR674)","v":486111.11111111107},{"$f":"IF(BS$11=\"\",0,Calc!BS674)","v":486111.11111111107},{"$f":"IF(BT$11=\"\",0,Calc!BT674)","v":486111.11111111107},{"$f":"IF(BU$11=\"\",0,Calc!BU674)","v":555555.5555555555},{"$f":"IF(BV$11=\"\",0,Calc!BV674)","v":555555.5555555555},{"$f":"IF(BW$11=\"\",0,Calc!BW674)","v":555555.5555555555},{"$f":"IF(BX$11=\"\",0,Calc!BX674)","v":555555.5555555555},{"$f":"IF(BY$11=\"\",0,Calc!BY674)","v":555555.5555555555},{"$f":"IF(BZ$11=\"\",0,Calc!BZ674)","v":555555.5555555555},{"$f":"IF(CA$11=\"\",0,Calc!CA674)","v":625000},{"$f":"IF(CB$11=\"\",0,Calc!CB674)","v":625000},{"$f":"IF(CC$11=\"\",0,Calc!CC674)","v":625000},{"$f":"IF(CD$11=\"\",0,Calc!CD674)","v":625000},{"$f":"IF(CE$11=\"\",0,Calc!CE674)","v":625000},{"$f":"IF(CF$11=\"\",0,Calc!CF674)","v":625000},{"$f":"IF(CG$11=\"\",0,Calc!CG674)","v":694444.4444444445},{"$f":"IF(CH$11=\"\",0,Calc!CH674)","v":694444.4444444445},{"$f":"IF(CI$11=\"\",0,Calc!CI674)","v":0}]
[{"$f":"ROW()","v":135},null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L135)=0,$L135=0,$L135=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L135)))","v":"инфраструктурные объеты типа - 5"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B135=Lists!$CU$24,SUMIFS($Z135:$CJ135,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z135:$CJ135))","v":22291666.666666672},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA675)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB675)","v":83333.333333333328},{"$f":"IF(AC$11=\"\",0,Calc!AC675)","v":83333.333333333328},{"$f":"IF(AD$11=\"\",0,Calc!AD675)","v":83333.333333333328},{"$f":"IF(AE$11=\"\",0,Calc!AE675)","v":83333.333333333328},{"$f":"IF(AF$11=\"\",0,Calc!AF675)","v":83333.333333333328},{"$f":"IF(AG$11=\"\",0,Calc!AG675)","v":69444.444444444438},{"$f":"IF(AH$11=\"\",0,Calc!AH675)","v":138888.88888888888},{"$f":"IF(AI$11=\"\",0,Calc!AI675)","v":138888.88888888888},{"$f":"IF(AJ$11=\"\",0,Calc!AJ675)","v":138888.88888888888},{"$f":"IF(AK$11=\"\",0,Calc!AK675)","v":138888.88888888888},{"$f":"IF(AL$11=\"\",0,Calc!AL675)","v":138888.88888888888},{"$f":"IF(AM$11=\"\",0,Calc!AM675)","v":138888.88888888888},{"$f":"IF(AN$11=\"\",0,Calc!AN675)","v":208333.33333333334},{"$f":"IF(AO$11=\"\",0,Calc!AO675)","v":208333.33333333334},{"$f":"IF(AP$11=\"\",0,Calc!AP675)","v":208333.33333333334},{"$f":"IF(AQ$11=\"\",0,Calc!AQ675)","v":208333.33333333334},{"$f":"IF(AR$11=\"\",0,Calc!AR675)","v":208333.33333333334},{"$f":"IF(AS$11=\"\",0,Calc!AS675)","v":208333.33333333334},{"$f":"IF(AT$11=\"\",0,Calc!AT675)","v":277777.77777777775},{"$f":"IF(AU$11=\"\",0,Calc!AU675)","v":277777.77777777775},{"$f":"IF(AV$11=\"\",0,Calc!AV675)","v":277777.77777777775},{"$f":"IF(AW$11=\"\",0,Calc!AW675)","v":277777.77777777775},{"$f":"IF(AX$11=\"\",0,Calc!AX675)","v":277777.77777777775},{"$f":"IF(AY$11=\"\",0,Calc!AY675)","v":277777.77777777775},{"$f":"IF(AZ$11=\"\",0,Calc!AZ675)","v":347222.22222222219},{"$f":"IF(BA$11=\"\",0,Calc!BA675)","v":347222.22222222219},{"$f":"IF(BB$11=\"\",0,Calc!BB675)","v":347222.22222222219},{"$f":"IF(BC$11=\"\",0,Calc!BC675)","v":347222.22222222219},{"$f":"IF(BD$11=\"\",0,Calc!BD675)","v":347222.22222222219},{"$f":"IF(BE$11=\"\",0,Calc!BE675)","v":347222.22222222219},{"$f":"IF(BF$11=\"\",0,Calc!BF675)","v":416666.66666666663},{"$f":"IF(BG$11=\"\",0,Calc!BG675)","v":416666.66666666663},{"$f":"IF(BH$11=\"\",0,Calc!BH675)","v":416666.66666666663},{"$f":"IF(BI$11=\"\",0,Calc!BI675)","v":416666.66666666663},{"$f":"IF(BJ$11=\"\",0,Calc!BJ675)","v":416666.66666666663},{"$f":"IF(BK$11=\"\",0,Calc!BK675)","v":416666.66666666663},{"$f":"IF(BL$11=\"\",0,Calc!BL675)","v":486111.11111111107},{"$f":"IF(BM$11=\"\",0,Calc!BM675)","v":486111.11111111107},{"$f":"IF(BN$11=\"\",0,Calc!BN675)","v":486111.11111111107},{"$f":"IF(BO$11=\"\",0,Calc!BO675)","v":486111.11111111107},{"$f":"IF(BP$11=\"\",0,Calc!BP675)","v":486111.11111111107},{"$f":"IF(BQ$11=\"\",0,Calc!BQ675)","v":486111.11111111107},{"$f":"IF(BR$11=\"\",0,Calc!BR675)","v":555555.5555555555},{"$f":"IF(BS$11=\"\",0,Calc!BS675)","v":555555.5555555555},{"$f":"IF(BT$11=\"\",0,Calc!BT675)","v":555555.5555555555},{"$f":"IF(BU$11=\"\",0,Calc!BU675)","v":555555.5555555555},{"$f":"IF(BV$11=\"\",0,Calc!BV675)","v":555555.5555555555},{"$f":"IF(BW$11=\"\",0,Calc!BW675)","v":555555.5555555555},{"$f":"IF(BX$11=\"\",0,Calc!BX675)","v":625000},{"$f":"IF(BY$11=\"\",0,Calc!BY675)","v":625000},{"$f":"IF(BZ$11=\"\",0,Calc!BZ675)","v":625000},{"$f":"IF(CA$11=\"\",0,Calc!CA675)","v":625000},{"$f":"IF(CB$11=\"\",0,Calc!CB675)","v":625000},{"$f":"IF(CC$11=\"\",0,Calc!CC675)","v":625000},{"$f":"IF(CD$11=\"\",0,Calc!CD675)","v":694444.4444444445},{"$f":"IF(CE$11=\"\",0,Calc!CE675)","v":694444.4444444445},{"$f":"IF(CF$11=\"\",0,Calc!CF675)","v":694444.4444444445},{"$f":"IF(CG$11=\"\",0,Calc!CG675)","v":694444.4444444445},{"$f":"IF(CH$11=\"\",0,Calc!CH675)","v":694444.4444444445},{"$f":"IF(CI$11=\"\",0,Calc!CI675)","v":0}]
[{"$f":"ROW()","v":136},null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L136)=0,$L136=0,$L136=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L136)))","v":"инфраструктурные объеты типа - 6"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B136=Lists!$CU$24,SUMIFS($Z136:$CJ136,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z136:$CJ136))","v":22291666.666666672},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA676)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB676)","v":83333.333333333328},{"$f":"IF(AC$11=\"\",0,Calc!AC676)","v":83333.333333333328},{"$f":"IF(AD$11=\"\",0,Calc!AD676)","v":83333.333333333328},{"$f":"IF(AE$11=\"\",0,Calc!AE676)","v":83333.333333333328},{"$f":"IF(AF$11=\"\",0,Calc!AF676)","v":83333.333333333328},{"$f":"IF(AG$11=\"\",0,Calc!AG676)","v":69444.444444444438},{"$f":"IF(AH$11=\"\",0,Calc!AH676)","v":138888.88888888888},{"$f":"IF(AI$11=\"\",0,Calc!AI676)","v":138888.88888888888},{"$f":"IF(AJ$11=\"\",0,Calc!AJ676)","v":138888.88888888888},{"$f":"IF(AK$11=\"\",0,Calc!AK676)","v":138888.88888888888},{"$f":"IF(AL$11=\"\",0,Calc!AL676)","v":138888.88888888888},{"$f":"IF(AM$11=\"\",0,Calc!AM676)","v":138888.88888888888},{"$f":"IF(AN$11=\"\",0,Calc!AN676)","v":208333.33333333334},{"$f":"IF(AO$11=\"\",0,Calc!AO676)","v":208333.33333333334},{"$f":"IF(AP$11=\"\",0,Calc!AP676)","v":208333.33333333334},{"$f":"IF(AQ$11=\"\",0,Calc!AQ676)","v":208333.33333333334},{"$f":"IF(AR$11=\"\",0,Calc!AR676)","v":208333.33333333334},{"$f":"IF(AS$11=\"\",0,Calc!AS676)","v":208333.33333333334},{"$f":"IF(AT$11=\"\",0,Calc!AT676)","v":277777.77777777775},{"$f":"IF(AU$11=\"\",0,Calc!AU676)","v":277777.77777777775},{"$f":"IF(AV$11=\"\",0,Calc!AV676)","v":277777.77777777775},{"$f":"IF(AW$11=\"\",0,Calc!AW676)","v":277777.77777777775},{"$f":"IF(AX$11=\"\",0,Calc!AX676)","v":277777.77777777775},{"$f":"IF(AY$11=\"\",0,Calc!AY676)","v":277777.77777777775},{"$f":"IF(AZ$11=\"\",0,Calc!AZ676)","v":347222.22222222219},{"$f":"IF(BA$11=\"\",0,Calc!BA676)","v":347222.22222222219},{"$f":"IF(BB$11=\"\",0,Calc!BB676)","v":347222.22222222219},{"$f":"IF(BC$11=\"\",0,Calc!BC676)","v":347222.22222222219},{"$f":"IF(BD$11=\"\",0,Calc!BD676)","v":347222.22222222219},{"$f":"IF(BE$11=\"\",0,Calc!BE676)","v":347222.22222222219},{"$f":"IF(BF$11=\"\",0,Calc!BF676)","v":416666.66666666663},{"$f":"IF(BG$11=\"\",0,Calc!BG676)","v":416666.66666666663},{"$f":"IF(BH$11=\"\",0,Calc!BH676)","v":416666.66666666663},{"$f":"IF(BI$11=\"\",0,Calc!BI676)","v":416666.66666666663},{"$f":"IF(BJ$11=\"\",0,Calc!BJ676)","v":416666.66666666663},{"$f":"IF(BK$11=\"\",0,Calc!BK676)","v":416666.66666666663},{"$f":"IF(BL$11=\"\",0,Calc!BL676)","v":486111.11111111107},{"$f":"IF(BM$11=\"\",0,Calc!BM676)","v":486111.11111111107},{"$f":"IF(BN$11=\"\",0,Calc!BN676)","v":486111.11111111107},{"$f":"IF(BO$11=\"\",0,Calc!BO676)","v":486111.11111111107},{"$f":"IF(BP$11=\"\",0,Calc!BP676)","v":486111.11111111107},{"$f":"IF(BQ$11=\"\",0,Calc!BQ676)","v":486111.11111111107},{"$f":"IF(BR$11=\"\",0,Calc!BR676)","v":555555.5555555555},{"$f":"IF(BS$11=\"\",0,Calc!BS676)","v":555555.5555555555},{"$f":"IF(BT$11=\"\",0,Calc!BT676)","v":555555.5555555555},{"$f":"IF(BU$11=\"\",0,Calc!BU676)","v":555555.5555555555},{"$f":"IF(BV$11=\"\",0,Calc!BV676)","v":555555.5555555555},{"$f":"IF(BW$11=\"\",0,Calc!BW676)","v":555555.5555555555},{"$f":"IF(BX$11=\"\",0,Calc!BX676)","v":625000},{"$f":"IF(BY$11=\"\",0,Calc!BY676)","v":625000},{"$f":"IF(BZ$11=\"\",0,Calc!BZ676)","v":625000},{"$f":"IF(CA$11=\"\",0,Calc!CA676)","v":625000},{"$f":"IF(CB$11=\"\",0,Calc!CB676)","v":625000},{"$f":"IF(CC$11=\"\",0,Calc!CC676)","v":625000},{"$f":"IF(CD$11=\"\",0,Calc!CD676)","v":694444.4444444445},{"$f":"IF(CE$11=\"\",0,Calc!CE676)","v":694444.4444444445},{"$f":"IF(CF$11=\"\",0,Calc!CF676)","v":694444.4444444445},{"$f":"IF(CG$11=\"\",0,Calc!CG676)","v":694444.4444444445},{"$f":"IF(CH$11=\"\",0,Calc!CH676)","v":694444.4444444445},{"$f":"IF(CI$11=\"\",0,Calc!CI676)","v":0}]
[{"$f":"ROW()","v":137},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":138},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"Items!$I$13","v":"Капзатраты на ЗУ и открытие"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X138-SUM($X139:$X142))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B138=Lists!$CU$24,SUMIFS($Z138:$CJ138,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z138:$CJ138))","v":1176503713.7466869},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA678)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB678)","v":26614.620298083748},{"$f":"IF(AC$11=\"\",0,Calc!AC678)","v":26614.620298083748},{"$f":"IF(AD$11=\"\",0,Calc!AD678)","v":142142.30985724585},{"$f":"IF(AE$11=\"\",0,Calc!AE678)","v":875294.19244928844},{"$f":"IF(AF$11=\"\",0,Calc!AF678)","v":970318.50564618688},{"$f":"IF(AG$11=\"\",0,Calc!AG678)","v":1385766.1998258992},{"$f":"IF(AH$11=\"\",0,Calc!AH678)","v":1508653.8947566182},{"$f":"IF(AI$11=\"\",0,Calc!AI678)","v":2393681.2652935926},{"$f":"IF(AJ$11=\"\",0,Calc!AJ678)","v":2590663.1846085433},{"$f":"IF(AK$11=\"\",0,Calc!AK678)","v":3259717.8256662018},{"$f":"IF(AL$11=\"\",0,Calc!AL678)","v":3439613.5980125996},{"$f":"IF(AM$11=\"\",0,Calc!AM678)","v":4507708.5358392727},{"$f":"IF(AN$11=\"\",0,Calc!AN678)","v":4731305.0754523082},{"$f":"IF(AO$11=\"\",0,Calc!AO678)","v":5430753.1736275628},{"$f":"IF(AP$11=\"\",0,Calc!AP678)","v":5728443.9376248289},{"$f":"IF(AQ$11=\"\",0,Calc!AQ678)","v":7038851.9379601181},{"$f":"IF(AR$11=\"\",0,Calc!AR678)","v":7319456.5549888322},{"$f":"IF(AS$11=\"\",0,Calc!AS678)","v":8342382.06138446},{"$f":"IF(AT$11=\"\",0,Calc!AT678)","v":8666687.4456798099},{"$f":"IF(AU$11=\"\",0,Calc!AU678)","v":9997472.8774916716},{"$f":"IF(AV$11=\"\",0,Calc!AV678)","v":10395872.486171253},{"$f":"IF(AW$11=\"\",0,Calc!AW678)","v":11385299.386034664},{"$f":"IF(AX$11=\"\",0,Calc!AX678)","v":11766612.84774569},{"$f":"IF(AY$11=\"\",0,Calc!AY678)","v":13136702.605190728},{"$f":"IF(AZ$11=\"\",0,Calc!AZ678)","v":13561716.834168395},{"$f":"IF(BA$11=\"\",0,Calc!BA678)","v":14479633.969571456},{"$f":"IF(BB$11=\"\",0,Calc!BB678)","v":14978742.422933355},{"$f":"IF(BC$11=\"\",0,Calc!BC678)","v":16502611.447675942},{"$f":"IF(BD$11=\"\",0,Calc!BD678)","v":16984633.754069287},{"$f":"IF(BE$11=\"\",0,Calc!BE678)","v":18202642.845684826},{"$f":"IF(BF$11=\"\",0,Calc!BF678)","v":18728365.919344805},{"$f":"IF(BG$11=\"\",0,Calc!BG678)","v":20180725.17962705},{"$f":"IF(BH$11=\"\",0,Calc!BH678)","v":20780542.477671258},{"$f":"IF(BI$11=\"\",0,Calc!BI678)","v":21891543.206005052},{"$f":"IF(BJ$11=\"\",0,Calc!BJ678)","v":22474274.357080709},{"$f":"IF(BK$11=\"\",0,Calc!BK678)","v":23965937.942996129},{"$f":"IF(BL$11=\"\",0,Calc!BL678)","v":24592369.861338429},{"$f":"IF(BM$11=\"\",0,Calc!BM678)","v":25631860.825211871},{"$f":"IF(BN$11=\"\",0,Calc!BN678)","v":26332386.967938401},{"$f":"IF(BO$11=\"\",0,Calc!BO678)","v":27959593.746880807},{"$f":"IF(BP$11=\"\",0,Calc!BP678)","v":28612640.285521187},{"$f":"IF(BQ$11=\"\",0,Calc!BQ678)","v":29921829.748489514},{"$f":"IF(BR$11=\"\",0,Calc!BR678)","v":30600340.980125971},{"$f":"IF(BS$11=\"\",0,Calc!BS678)","v":32113487.154643402},{"$f":"IF(BT$11=\"\",0,Calc!BT678)","v":32853935.227817059},{"$f":"IF(BU$11=\"\",0,Calc!BU678)","v":34007486.79611548},{"$f":"IF(BV$11=\"\",0,Calc!BV678)","v":34700455.265202992},{"$f":"IF(BW$11=\"\",0,Calc!BW678)","v":36222512.308236003},{"$f":"IF(BX$11=\"\",0,Calc!BX678)","v":36940945.470319599},{"$f":"IF(BY$11=\"\",0,Calc!BY678)","v":37980436.434193037},{"$f":"IF(BZ$11=\"\",0,Calc!BZ678)","v":38760806.437813818},{"$f":"IF(CA$11=\"\",0,Calc!CA678)","v":40388013.216756225},{"$f":"IF(CB$11=\"\",0,Calc!CB678)","v":41120903.616290852},{"$f":"IF(CC$11=\"\",0,Calc!CC678)","v":42430093.07925918},{"$f":"IF(CD$11=\"\",0,Calc!CD678)","v":43188448.171789899},{"$f":"IF(CE$11=\"\",0,Calc!CE678)","v":44701594.346307322},{"$f":"IF(CF$11=\"\",0,Calc!CF678)","v":45521886.280375227},{"$f":"IF(CG$11=\"\",0,Calc!CG678)","v":46675437.848673642},{"$f":"IF(CH$11=\"\",0,Calc!CH678)","v":47448250.178655408},{"$f":"IF(CI$11=\"\",0,Calc!CI678)","v":0}]
[{"$f":"ROW()","v":139},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I138","v":"Капзатраты на ЗУ и открытие"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L139)=0,$L139=0,$L139=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L139)))","v":"Расходы на маркетинг открытия"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B139=Lists!$CU$24,SUMIFS($Z139:$CJ139,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z139:$CJ139))","v":156579023.41771299},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA679)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB679)","v":8871.5400993612493},{"$f":"IF(AC$11=\"\",0,Calc!AC679)","v":8871.5400993612493},{"$f":"IF(AD$11=\"\",0,Calc!AD679)","v":29697.303993087262},{"$f":"IF(AE$11=\"\",0,Calc!AE679)","v":118109.56721241049},{"$f":"IF(AF$11=\"\",0,Calc!AF679)","v":140942.60529837923},{"$f":"IF(AG$11=\"\",0,Calc!AG679)","v":183959.5505140938},{"$f":"IF(AH$11=\"\",0,Calc!AH679)","v":210185.89385822674},{"$f":"IF(AI$11=\"\",0,Calc!AI679)","v":304680.53923726792},{"$f":"IF(AJ$11=\"\",0,Calc!AJ679)","v":340868.73574337148},{"$f":"IF(AK$11=\"\",0,Calc!AK679)","v":415729.49662429304},{"$f":"IF(AL$11=\"\",0,Calc!AL679)","v":453590.4216239322},{"$f":"IF(AM$11=\"\",0,Calc!AM679)","v":564727.57312021882},{"$f":"IF(AN$11=\"\",0,Calc!AN679)","v":609787.30972568365},{"$f":"IF(AO$11=\"\",0,Calc!AO679)","v":687411.11216275033},{"$f":"IF(AP$11=\"\",0,Calc!AP679)","v":742432.70193018578},{"$f":"IF(AQ$11=\"\",0,Calc!AQ679)","v":893733.39038335509},{"$f":"IF(AR$11=\"\",0,Calc!AR679)","v":950427.70864432608},{"$f":"IF(AS$11=\"\",0,Calc!AS679)","v":1071496.1598861974},{"$f":"IF(AT$11=\"\",0,Calc!AT679)","v":1135389.2897529942},{"$f":"IF(AU$11=\"\",0,Calc!AU679)","v":1284445.0069417958},{"$f":"IF(AV$11=\"\",0,Calc!AV679)","v":1358299.989970563},{"$f":"IF(AW$11=\"\",0,Calc!AW679)","v":1468431.6992044549},{"$f":"IF(AX$11=\"\",0,Calc!AX679)","v":1543959.4107267577},{"$f":"IF(AY$11=\"\",0,Calc!AY679)","v":1688696.8342862527},{"$f":"IF(AZ$11=\"\",0,Calc!AZ679)","v":1771423.3574143813},{"$f":"IF(BA$11=\"\",0,Calc!BA679)","v":1870956.7139350947},{"$f":"IF(BB$11=\"\",0,Calc!BB679)","v":1963645.0902251939},{"$f":"IF(BC$11=\"\",0,Calc!BC679)","v":2134351.3263517539},{"$f":"IF(BD$11=\"\",0,Calc!BD679)","v":2228712.4311353886},{"$f":"IF(BE$11=\"\",0,Calc!BE679)","v":2367515.7537608878},{"$f":"IF(BF$11=\"\",0,Calc!BF679)","v":2469075.670150348},{"$f":"IF(BG$11=\"\",0,Calc!BG679)","v":2629183.5535637299},{"$f":"IF(BH$11=\"\",0,Calc!BH679)","v":2740705.3231151607},{"$f":"IF(BI$11=\"\",0,Calc!BI679)","v":2861889.1985736331},{"$f":"IF(BJ$11=\"\",0,Calc!BJ679)","v":2975083.6966185994},{"$f":"IF(BK$11=\"\",0,Calc!BK679)","v":3130873.2864026744},{"$f":"IF(BL$11=\"\",0,Calc!BL679)","v":3251266.5960534671},{"$f":"IF(BM$11=\"\",0,Calc!BM679)","v":3361852.1187987602},{"$f":"IF(BN$11=\"\",0,Calc!BN679)","v":3492207.2816115236},{"$f":"IF(BO$11=\"\",0,Calc!BO679)","v":3672307.8590289759},{"$f":"IF(BP$11=\"\",0,Calc!BP679)","v":3801572.7087791287},{"$f":"IF(BQ$11=\"\",0,Calc!BQ679)","v":3948665.1560730645},{"$f":"IF(BR$11=\"\",0,Calc!BR679)","v":4083470.9924953566},{"$f":"IF(BS$11=\"\",0,Calc!BS679)","v":4249104.9590210281},{"$f":"IF(BT$11=\"\",0,Calc!BT679)","v":4392767.4319828339},{"$f":"IF(BU$11=\"\",0,Calc!BU679)","v":4517819.5656199092},{"$f":"IF(BV$11=\"\",0,Calc!BV679)","v":4660391.7255191039},{"$f":"IF(BW$11=\"\",0,Calc!BW679)","v":4818944.3568593245},{"$f":"IF(BX$11=\"\",0,Calc!BX679)","v":4967057.503430658},{"$f":"IF(BY$11=\"\",0,Calc!BY679)","v":5077643.0261759516},{"$f":"IF(BZ$11=\"\",0,Calc!BZ679)","v":5234612.8092867984},{"$f":"IF(CA$11=\"\",0,Calc!CA679)","v":5414713.3867042502},{"$f":"IF(CB$11=\"\",0,Calc!CB679)","v":5570592.8567524869},{"$f":"IF(CC$11=\"\",0,Calc!CC679)","v":5717685.3040464222},{"$f":"IF(CD$11=\"\",0,Calc!CD679)","v":5879105.7607667986},{"$f":"IF(CE$11=\"\",0,Calc!CE679)","v":6044739.7272924706},{"$f":"IF(CF$11=\"\",0,Calc!CF679)","v":6215016.8205523593},{"$f":"IF(CG$11=\"\",0,Calc!CG679)","v":6340068.9541894337},{"$f":"IF(CH$11=\"\",0,Calc!CH679)","v":6509255.7343867132},{"$f":"IF(CI$11=\"\",0,Calc!CI679)","v":0}]
[{"$f":"ROW()","v":140},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I138","v":"Капзатраты на ЗУ и открытие"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L140)=0,$L140=0,$L140=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L140)))","v":"Приобретение ЗУ"},null,{"$f":"L139+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B140=Lists!$CU$24,SUMIFS($Z140:$CJ140,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z140:$CJ140))","v":416893758.31753707},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA680)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB680)","v":8871.5400993612493},{"$f":"IF(AC$11=\"\",0,Calc!AC680)","v":8871.5400993612493},{"$f":"IF(AD$11=\"\",0,Calc!AD680)","v":49591.203197331291},{"$f":"IF(AE$11=\"\",0,Calc!AE680)","v":307487.05094641901},{"$f":"IF(AF$11=\"\",0,Calc!AF680)","v":340267.03863450984},{"$f":"IF(AG$11=\"\",0,Calc!AG680)","v":487819.89180421119},{"$f":"IF(AH$11=\"\",0,Calc!AH680)","v":530624.48448521423},{"$f":"IF(AI$11=\"\",0,Calc!AI680)","v":846837.5745483872},{"$f":"IF(AJ$11=\"\",0,Calc!AJ680)","v":916182.26972823089},{"$f":"IF(AK$11=\"\",0,Calc!AK680)","v":1153859.8217989258},{"$f":"IF(AL$11=\"\",0,Calc!AL680)","v":1216588.12080387},{"$f":"IF(AM$11=\"\",0,Calc!AM680)","v":1599371.2353360248},{"$f":"IF(AN$11=\"\",0,Calc!AN680)","v":1677587.4706152298},{"$f":"IF(AO$11=\"\",0,Calc!AO680)","v":1926317.1889105053},{"$f":"IF(AP$11=\"\",0,Calc!AP680)","v":2031073.5266885508},{"$f":"IF(AQ$11=\"\",0,Calc!AQ680)","v":2494716.4514413984},{"$f":"IF(AR$11=\"\",0,Calc!AR680)","v":2592856.3930445439},{"$f":"IF(AS$11=\"\",0,Calc!AS680)","v":2953599.2151060477},{"$f":"IF(AT$11=\"\",0,Calc!AT680)","v":3067227.0929834545},{"$f":"IF(AU$11=\"\",0,Calc!AU680)","v":3539918.9788326779},{"$f":"IF(AV$11=\"\",0,Calc!AV680)","v":3680086.9592089248},{"$f":"IF(AW$11=\"\",0,Calc!AW680)","v":4031805.0354607329},{"$f":"IF(AX$11=\"\",0,Calc!AX680)","v":4165356.61966208},{"$f":"IF(AY$11=\"\",0,Calc!AY680)","v":4655497.5532162972},{"$f":"IF(AZ$11=\"\",0,Calc!AZ680)","v":4804537.0736919055},{"$f":"IF(BA$11=\"\",0,Calc!BA680)","v":5131890.5852448456},{"$f":"IF(BB$11=\"\",0,Calc!BB680)","v":5307470.2082192944},{"$f":"IF(BC$11=\"\",0,Calc!BC680)","v":5848735.3236657046},{"$f":"IF(BD$11=\"\",0,Calc!BD680)","v":6017698.550465255},{"$f":"IF(BE$11=\"\",0,Calc!BE680)","v":6449380.8580612708},{"$f":"IF(BF$11=\"\",0,Calc!BF680)","v":6633832.0211350806},{"$f":"IF(BG$11=\"\",0,Calc!BG680)","v":7150732.571882626},{"$f":"IF(BH$11=\"\",0,Calc!BH680)","v":7361723.8374552755},{"$f":"IF(BI$11=\"\",0,Calc!BI680)","v":7757650.5786054041},{"$f":"IF(BJ$11=\"\",0,Calc!BJ680)","v":7962025.4480031552},{"$f":"IF(BK$11=\"\",0,Calc!BK680)","v":8496375.0464556906},{"$f":"IF(BL$11=\"\",0,Calc!BL680)","v":8716237.8521277066},{"$f":"IF(BM$11=\"\",0,Calc!BM680)","v":9087800.0285789669},{"$f":"IF(BN$11=\"\",0,Calc!BN680)","v":9334202.9367498197},{"$f":"IF(BO$11=\"\",0,Calc!BO680)","v":9913045.417359801},{"$f":"IF(BP$11=\"\",0,Calc!BP680)","v":10141779.763131175},{"$f":"IF(BQ$11=\"\",0,Calc!BQ680)","v":10606618.569400931},{"$f":"IF(BR$11=\"\",0,Calc!BR680)","v":10844209.551711816},{"$f":"IF(BS$11=\"\",0,Calc!BS680)","v":11383214.434908517},{"$f":"IF(BT$11=\"\",0,Calc!BT680)","v":11642924.653228415},{"$f":"IF(BU$11=\"\",0,Calc!BU680)","v":12054324.427092955},{"$f":"IF(BV$11=\"\",0,Calc!BV680)","v":12296366.083013371},{"$f":"IF(BW$11=\"\",0,Calc!BW680)","v":12841767.847690487},{"$f":"IF(BX$11=\"\",0,Calc!BX680)","v":13092666.140150417},{"$f":"IF(BY$11=\"\",0,Calc!BY680)","v":13464228.316601677},{"$f":"IF(BZ$11=\"\",0,Calc!BZ680)","v":13737245.845070614},{"$f":"IF(CA$11=\"\",0,Calc!CA680)","v":14316088.325680595},{"$f":"IF(CB$11=\"\",0,Calc!CB680)","v":14571437.291750051},{"$f":"IF(CC$11=\"\",0,Calc!CC680)","v":15036276.098019807},{"$f":"IF(CD$11=\"\",0,Calc!CD680)","v":15300481.700628776},{"$f":"IF(CE$11=\"\",0,Calc!CE680)","v":15839486.583825484},{"$f":"IF(CF$11=\"\",0,Calc!CF680)","v":16125811.422443463},{"$f":"IF(CG$11=\"\",0,Calc!CG680)","v":16537211.196308},{"$f":"IF(CH$11=\"\",0,Calc!CH680)","v":16805867.472526502},{"$f":"IF(CI$11=\"\",0,Calc!CI680)","v":0}]
[{"$f":"ROW()","v":141},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I138","v":"Капзатраты на ЗУ и открытие"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L141)=0,$L141=0,$L141=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L141)))","v":"Расходы на аренду ЗУ"},null,{"$f":"L140+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B141=Lists!$CU$24,SUMIFS($Z141:$CJ141,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z141:$CJ141))","v":603030932.01143706},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA681)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB681)","v":8871.5400993612493},{"$f":"IF(AC$11=\"\",0,Calc!AC681)","v":8871.5400993612493},{"$f":"IF(AD$11=\"\",0,Calc!AD681)","v":62853.802666827309},{"$f":"IF(AE$11=\"\",0,Calc!AE681)","v":449697.57429045893},{"$f":"IF(AF$11=\"\",0,Calc!AF681)","v":489108.86171329772},{"$f":"IF(AG$11=\"\",0,Calc!AG681)","v":713986.75750759419},{"$f":"IF(AH$11=\"\",0,Calc!AH681)","v":767843.51641317725},{"$f":"IF(AI$11=\"\",0,Calc!AI681)","v":1242163.1515079371},{"$f":"IF(AJ$11=\"\",0,Calc!AJ681)","v":1333612.1791369407},{"$f":"IF(AK$11=\"\",0,Calc!AK681)","v":1690128.507242983},{"$f":"IF(AL$11=\"\",0,Calc!AL681)","v":1769435.0555847974},{"$f":"IF(AM$11=\"\",0,Calc!AM681)","v":2343609.7273830296},{"$f":"IF(AN$11=\"\",0,Calc!AN681)","v":2443930.2951113945},{"$f":"IF(AO$11=\"\",0,Calc!AO681)","v":2817024.8725543073},{"$f":"IF(AP$11=\"\",0,Calc!AP681)","v":2954937.709006093},{"$f":"IF(AQ$11=\"\",0,Calc!AQ681)","v":3650402.0961353648},{"$f":"IF(AR$11=\"\",0,Calc!AR681)","v":3776172.453299962},{"$f":"IF(AS$11=\"\",0,Calc!AS681)","v":4317286.6863922151},{"$f":"IF(AT$11=\"\",0,Calc!AT681)","v":4464071.0629433617},{"$f":"IF(AU$11=\"\",0,Calc!AU681)","v":5173108.8917171964},{"$f":"IF(AV$11=\"\",0,Calc!AV681)","v":5357485.5369917648},{"$f":"IF(AW$11=\"\",0,Calc!AW681)","v":5885062.6513694748},{"$f":"IF(AX$11=\"\",0,Calc!AX681)","v":6057296.8173568528},{"$f":"IF(AY$11=\"\",0,Calc!AY681)","v":6792508.2176881786},{"$f":"IF(AZ$11=\"\",0,Calc!AZ681)","v":6985756.403062108},{"$f":"IF(BA$11=\"\",0,Calc!BA681)","v":7476786.6703915168},{"$f":"IF(BB$11=\"\",0,Calc!BB681)","v":7707627.124488866},{"$f":"IF(BC$11=\"\",0,Calc!BC681)","v":8519524.7976584826},{"$f":"IF(BD$11=\"\",0,Calc!BD681)","v":8738222.7724686433},{"$f":"IF(BE$11=\"\",0,Calc!BE681)","v":9385746.2338626664},{"$f":"IF(BF$11=\"\",0,Calc!BF681)","v":9625458.2280593794},{"$f":"IF(BG$11=\"\",0,Calc!BG681)","v":10400809.054180693},{"$f":"IF(BH$11=\"\",0,Calc!BH681)","v":10678113.317100823},{"$f":"IF(BI$11=\"\",0,Calc!BI681)","v":11272003.428826014},{"$f":"IF(BJ$11=\"\",0,Calc!BJ681)","v":11537165.212458955},{"$f":"IF(BK$11=\"\",0,Calc!BK681)","v":12338689.610137763},{"$f":"IF(BL$11=\"\",0,Calc!BL681)","v":12624865.413157254},{"$f":"IF(BM$11=\"\",0,Calc!BM681)","v":13182208.677834144},{"$f":"IF(BN$11=\"\",0,Calc!BN681)","v":13505976.749577057},{"$f":"IF(BO$11=\"\",0,Calc!BO681)","v":14374240.47049203},{"$f":"IF(BP$11=\"\",0,Calc!BP681)","v":14669287.813610885},{"$f":"IF(BQ$11=\"\",0,Calc!BQ681)","v":15366546.023015518},{"$f":"IF(BR$11=\"\",0,Calc!BR681)","v":15672660.435918801},{"$f":"IF(BS$11=\"\",0,Calc!BS681)","v":16481167.760713855},{"$f":"IF(BT$11=\"\",0,Calc!BT681)","v":16818243.142605811},{"$f":"IF(BU$11=\"\",0,Calc!BU681)","v":17435342.803402618},{"$f":"IF(BV$11=\"\",0,Calc!BV681)","v":17743697.456670515},{"$f":"IF(BW$11=\"\",0,Calc!BW681)","v":18561800.103686195},{"$f":"IF(BX$11=\"\",0,Calc!BX681)","v":18881221.826738521},{"$f":"IF(BY$11=\"\",0,Calc!BY681)","v":19438565.091415409},{"$f":"IF(BZ$11=\"\",0,Calc!BZ681)","v":19788947.783456404},{"$f":"IF(CA$11=\"\",0,Calc!CA681)","v":20657211.504371379},{"$f":"IF(CB$11=\"\",0,Calc!CB681)","v":20978873.467788316},{"$f":"IF(CC$11=\"\",0,Calc!CC681)","v":21676131.677192949},{"$f":"IF(CD$11=\"\",0,Calc!CD681)","v":22008860.710394319},{"$f":"IF(CE$11=\"\",0,Calc!CE681)","v":22817368.035189368},{"$f":"IF(CF$11=\"\",0,Calc!CF681)","v":23181058.03737941},{"$f":"IF(CG$11=\"\",0,Calc!CG681)","v":23798157.698176213},{"$f":"IF(CH$11=\"\",0,Calc!CH681)","v":24133126.971742194},{"$f":"IF(CI$11=\"\",0,Calc!CI681)","v":0}]
[{"$f":"ROW()","v":142},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":143},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":144}]
[{"$f":"ROW()","v":145},null,null,null,null,null,null,{"$f":"Lists!$BW$13","v":"Налоги на внеоборотные активы"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B145=Lists!$CU$24,SUMIFS($Z145:$CJ145,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z145:$CJ145))","v":145802812.50000003},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA718)","v":82499.999999999985},{"$f":"IF(AB$11=\"\",0,Calc!AB718)","v":306874.99999999994},{"$f":"IF(AC$11=\"\",0,Calc!AC718)","v":523749.99999999994},{"$f":"IF(AD$11=\"\",0,Calc!AD718)","v":631874.99999999988},{"$f":"IF(AE$11=\"\",0,Calc!AE718)","v":626562.49999999988},{"$f":"IF(AF$11=\"\",0,Calc!AF718)","v":621250},{"$f":"IF(AG$11=\"\",0,Calc!AG718)","v":685572.91666666663},{"$f":"IF(AH$11=\"\",0,Calc!AH718)","v":868124.99999999988},{"$f":"IF(AI$11=\"\",0,Calc!AI718)","v":1044427.0833333333},{"$f":"IF(AJ$11=\"\",0,Calc!AJ718)","v":1130104.1666666665},{"$f":"IF(AK$11=\"\",0,Calc!AK718)","v":1121250},{"$f":"IF(AL$11=\"\",0,Calc!AL718)","v":1112395.8333333333},{"$f":"IF(AM$11=\"\",0,Calc!AM718)","v":1172291.6666666667},{"$f":"IF(AN$11=\"\",0,Calc!AN718)","v":1350416.6666666665},{"$f":"IF(AO$11=\"\",0,Calc!AO718)","v":1522291.6666666667},{"$f":"IF(AP$11=\"\",0,Calc!AP718)","v":1603541.6666666663},{"$f":"IF(AQ$11=\"\",0,Calc!AQ718)","v":1590260.4166666663},{"$f":"IF(AR$11=\"\",0,Calc!AR718)","v":1576979.1666666663},{"$f":"IF(AS$11=\"\",0,Calc!AS718)","v":1632447.9166666663},{"$f":"IF(AT$11=\"\",0,Calc!AT718)","v":1806145.8333333333},{"$f":"IF(AU$11=\"\",0,Calc!AU718)","v":1973593.7499999998},{"$f":"IF(AV$11=\"\",0,Calc!AV718)","v":2050416.6666666665},{"$f":"IF(AW$11=\"\",0,Calc!AW718)","v":2032708.3333333337},{"$f":"IF(AX$11=\"\",0,Calc!AX718)","v":2015000},{"$f":"IF(AY$11=\"\",0,Calc!AY718)","v":2066041.6666666663},{"$f":"IF(AZ$11=\"\",0,Calc!AZ718)","v":2235312.5000000005},{"$f":"IF(BA$11=\"\",0,Calc!BA718)","v":2398333.333333333},{"$f":"IF(BB$11=\"\",0,Calc!BB718)","v":2470729.166666667},{"$f":"IF(BC$11=\"\",0,Calc!BC718)","v":2448593.75},{"$f":"IF(BD$11=\"\",0,Calc!BD718)","v":2426458.3333333335},{"$f":"IF(BE$11=\"\",0,Calc!BE718)","v":2473072.916666667},{"$f":"IF(BF$11=\"\",0,Calc!BF718)","v":2637916.666666667},{"$f":"IF(BG$11=\"\",0,Calc!BG718)","v":2796510.416666667},{"$f":"IF(BH$11=\"\",0,Calc!BH718)","v":2864479.1666666674},{"$f":"IF(BI$11=\"\",0,Calc!BI718)","v":2837916.6666666674},{"$f":"IF(BJ$11=\"\",0,Calc!BJ718)","v":2811354.1666666674},{"$f":"IF(BK$11=\"\",0,Calc!BK718)","v":2853541.6666666674},{"$f":"IF(BL$11=\"\",0,Calc!BL718)","v":3013958.3333333335},{"$f":"IF(BM$11=\"\",0,Calc!BM718)","v":3168125.0000000005},{"$f":"IF(BN$11=\"\",0,Calc!BN718)","v":3231666.6666666674},{"$f":"IF(BO$11=\"\",0,Calc!BO718)","v":3200677.0833333326},{"$f":"IF(BP$11=\"\",0,Calc!BP718)","v":3169687.4999999995},{"$f":"IF(BQ$11=\"\",0,Calc!BQ718)","v":3207447.9166666674},{"$f":"IF(BR$11=\"\",0,Calc!BR718)","v":3363437.4999999991},{"$f":"IF(BS$11=\"\",0,Calc!BS718)","v":3513177.0833333326},{"$f":"IF(BT$11=\"\",0,Calc!BT718)","v":3572291.6666666665},{"$f":"IF(BU$11=\"\",0,Calc!BU718)","v":3536875},{"$f":"IF(BV$11=\"\",0,Calc!BV718)","v":3501458.3333333321},{"$f":"IF(BW$11=\"\",0,Calc!BW718)","v":3534791.666666667},{"$f":"IF(BX$11=\"\",0,Calc!BX718)","v":3686354.166666666},{"$f":"IF(BY$11=\"\",0,Calc!BY718)","v":3831666.666666666},{"$f":"IF(BZ$11=\"\",0,Calc!BZ718)","v":3886354.166666667},{"$f":"IF(CA$11=\"\",0,Calc!CA718)","v":3846510.416666667},{"$f":"IF(CB$11=\"\",0,Calc!CB718)","v":3806666.666666667},{"$f":"IF(CC$11=\"\",0,Calc!CC718)","v":3835572.916666667},{"$f":"IF(CD$11=\"\",0,Calc!CD718)","v":3982708.333333333},{"$f":"IF(CE$11=\"\",0,Calc!CE718)","v":4123593.75},{"$f":"IF(CF$11=\"\",0,Calc!CF718)","v":4173854.166666667},{"$f":"IF(CG$11=\"\",0,Calc!CG718)","v":4129583.3333333321},{"$f":"IF(CH$11=\"\",0,Calc!CH718)","v":4085312.4999999995},{"$f":"IF(CI$11=\"\",0,Calc!CI718)","v":0}]
[{"$f":"ROW()","v":146},null,null,null,null,null,null,{"$f":"H145","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L146)=0,$L146=0,$L146=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L146)))","v":"земельный налог"},null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B146=Lists!$CU$24,SUMIFS($Z146:$CJ146,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z146:$CJ146))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA719)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB719)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC719)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD719)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE719)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF719)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG719)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH719)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI719)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ719)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK719)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL719)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM719)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN719)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO719)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP719)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ719)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR719)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS719)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT719)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU719)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV719)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW719)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX719)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY719)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ719)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA719)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB719)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC719)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD719)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE719)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF719)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG719)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH719)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI719)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ719)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK719)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL719)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM719)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN719)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO719)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP719)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ719)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR719)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS719)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT719)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU719)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV719)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW719)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX719)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY719)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ719)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA719)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB719)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC719)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD719)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE719)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF719)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG719)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH719)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI719)","v":0}]
[{"$f":"ROW()","v":147},null,null,null,null,null,null,{"$f":"H145","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L147)=0,$L147=0,$L147=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L147)))","v":"транспортный налог"},null,null,{"$f":"L146+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B147=Lists!$CU$24,SUMIFS($Z147:$CJ147,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z147:$CJ147))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA720)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB720)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC720)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD720)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE720)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF720)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG720)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH720)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI720)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ720)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK720)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL720)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM720)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN720)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO720)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP720)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ720)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR720)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS720)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT720)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU720)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV720)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW720)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX720)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY720)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ720)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA720)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB720)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC720)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD720)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE720)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF720)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG720)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH720)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI720)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ720)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK720)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL720)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM720)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN720)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO720)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP720)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ720)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR720)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS720)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT720)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU720)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV720)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW720)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX720)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY720)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ720)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA720)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB720)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC720)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD720)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE720)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF720)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG720)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH720)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI720)","v":0}]
[{"$f":"ROW()","v":148},null,null,null,null,null,null,{"$f":"H145","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L148)=0,$L148=0,$L148=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L148)))","v":"налог на имущество организаций"},null,null,{"$f":"L147+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B148=Lists!$CU$24,SUMIFS($Z148:$CJ148,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z148:$CJ148))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA721)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB721)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC721)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD721)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE721)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF721)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG721)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH721)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI721)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ721)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK721)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL721)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM721)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN721)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO721)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP721)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ721)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR721)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS721)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT721)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU721)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV721)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW721)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX721)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY721)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ721)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA721)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB721)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC721)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD721)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE721)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF721)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG721)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH721)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI721)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ721)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK721)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL721)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM721)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN721)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO721)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP721)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ721)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR721)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS721)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT721)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU721)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV721)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW721)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX721)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY721)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ721)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA721)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB721)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC721)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD721)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE721)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF721)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG721)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH721)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI721)","v":0}]
[{"$f":"ROW()","v":149},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":150}]
[{"$f":"ROW()","v":151},null,null,null,null,null,null,{"$f":"Items!$BO$29","v":"EBIT"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X151-(X111-X113-X145))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B151=Lists!$CU$24,SUMIFS($Z151:$CJ151,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z151:$CJ151))","v":4657078174.1633015},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA741)","v":-8743400},{"$f":"IF(AB$11=\"\",0,Calc!AB741)","v":-8500562.3503408656},{"$f":"IF(AC$11=\"\",0,Calc!AC741)","v":-8898094.2958933227},{"$f":"IF(AD$11=\"\",0,Calc!AD741)","v":-10620681.463904899},{"$f":"IF(AE$11=\"\",0,Calc!AE741)","v":-11040491.838423502},{"$f":"IF(AF$11=\"\",0,Calc!AF741)","v":-10333384.479185633},{"$f":"IF(AG$11=\"\",0,Calc!AG741)","v":-10227732.309032774},{"$f":"IF(AH$11=\"\",0,Calc!AH741)","v":-10535750.864089444},{"$f":"IF(AI$11=\"\",0,Calc!AI741)","v":-9868979.075415602},{"$f":"IF(AJ$11=\"\",0,Calc!AJ741)","v":-10487333.917144081},{"$f":"IF(AK$11=\"\",0,Calc!AK741)","v":-10530374.003154378},{"$f":"IF(AL$11=\"\",0,Calc!AL741)","v":-9858578.3523063213},{"$f":"IF(AM$11=\"\",0,Calc!AM741)","v":-5622659.6862494014},{"$f":"IF(AN$11=\"\",0,Calc!AN741)","v":-4013092.0012126714},{"$f":"IF(AO$11=\"\",0,Calc!AO741)","v":-5486301.3422222398},{"$f":"IF(AP$11=\"\",0,Calc!AP741)","v":-6932725.3056062832},{"$f":"IF(AQ$11=\"\",0,Calc!AQ741)","v":3549652.3499480262},{"$f":"IF(AR$11=\"\",0,Calc!AR741)","v":7533592.8572339341},{"$f":"IF(AS$11=\"\",0,Calc!AS741)","v":5036342.5414775684},{"$f":"IF(AT$11=\"\",0,Calc!AT741)","v":6128104.1139018685},{"$f":"IF(AU$11=\"\",0,Calc!AU741)","v":24849974.237894192},{"$f":"IF(AV$11=\"\",0,Calc!AV741)","v":27660969.494969413},{"$f":"IF(AW$11=\"\",0,Calc!AW741)","v":21143696.4428159},{"$f":"IF(AX$11=\"\",0,Calc!AX741)","v":22770827.681508541},{"$f":"IF(AY$11=\"\",0,Calc!AY741)","v":53996039.5160795},{"$f":"IF(AZ$11=\"\",0,Calc!AZ741)","v":59689361.497867018},{"$f":"IF(BA$11=\"\",0,Calc!BA741)","v":44459527.205541179},{"$f":"IF(BB$11=\"\",0,Calc!BB741)","v":40968066.71765101},{"$f":"IF(BC$11=\"\",0,Calc!BC741)","v":85196072.264277071},{"$f":"IF(BD$11=\"\",0,Calc!BD741)","v":90322684.835302621},{"$f":"IF(BE$11=\"\",0,Calc!BE741)","v":71238614.086867839},{"$f":"IF(BF$11=\"\",0,Calc!BF741)","v":71614168.485180348},{"$f":"IF(BG$11=\"\",0,Calc!BG741)","v":128997688.19958287},{"$f":"IF(BH$11=\"\",0,Calc!BH741)","v":129404847.50456014},{"$f":"IF(BI$11=\"\",0,Calc!BI741)","v":99004641.232492536},{"$f":"IF(BJ$11=\"\",0,Calc!BJ741)","v":94504106.023380429},{"$f":"IF(BK$11=\"\",0,Calc!BK741)","v":172638806.68741691},{"$f":"IF(BL$11=\"\",0,Calc!BL741)","v":176336593.43899363},{"$f":"IF(BM$11=\"\",0,Calc!BM741)","v":128045834.86223757},{"$f":"IF(BN$11=\"\",0,Calc!BN741)","v":111934623.88277119},{"$f":"IF(BO$11=\"\",0,Calc!BO741)","v":184242330.34744447},{"$f":"IF(BP$11=\"\",0,Calc!BP741)","v":160565851.07484192},{"$f":"IF(BQ$11=\"\",0,Calc!BQ741)","v":121583196.61153978},{"$f":"IF(BR$11=\"\",0,Calc!BR741)","v":125126872.02023172},{"$f":"IF(BS$11=\"\",0,Calc!BS741)","v":210137196.53388113},{"$f":"IF(BT$11=\"\",0,Calc!BT741)","v":189007871.27006525},{"$f":"IF(BU$11=\"\",0,Calc!BU741)","v":121439707.49295521},{"$f":"IF(BV$11=\"\",0,Calc!BV741)","v":88240013.032820284},{"$f":"IF(BW$11=\"\",0,Calc!BW741)","v":204386398.01832175},{"$f":"IF(BX$11=\"\",0,Calc!BX741)","v":213256116.57435274},{"$f":"IF(BY$11=\"\",0,Calc!BY741)","v":134161855.71786201},{"$f":"IF(BZ$11=\"\",0,Calc!BZ741)","v":98472753.525547862},{"$f":"IF(CA$11=\"\",0,Calc!CA741)","v":199251189.97293484},{"$f":"IF(CB$11=\"\",0,Calc!CB741)","v":174850619.23482823},{"$f":"IF(CC$11=\"\",0,Calc!CC741)","v":122518874.08705842},{"$f":"IF(CD$11=\"\",0,Calc!CD741)","v":121468841.75099969},{"$f":"IF(CE$11=\"\",0,Calc!CE741)","v":234944207.93531394},{"$f":"IF(CF$11=\"\",0,Calc!CF741)","v":209926533.00089157},{"$f":"IF(CG$11=\"\",0,Calc!CG741)","v":124887908.85718799},{"$f":"IF(CH$11=\"\",0,Calc!CH741)","v":83285142.228451729},{"$f":"IF(CI$11=\"\",0,Calc!CI741)","v":0}]
[{"$f":"ROW()","v":152}]
[{"$f":"ROW()","v":153},null,null,null,null,null,null,{"$f":"Items!$BO$30","v":"Прочие доходы"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B153=Lists!$CU$24,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z153:$CJ153))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA769)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB769)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC769)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD769)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE769)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF769)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG769)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH769)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI769)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ769)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK769)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL769)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM769)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN769)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO769)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP769)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ769)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR769)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS769)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT769)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU769)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV769)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW769)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX769)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY769)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ769)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA769)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB769)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC769)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD769)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE769)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF769)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG769)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH769)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI769)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ769)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK769)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL769)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM769)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN769)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO769)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP769)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ769)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR769)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS769)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT769)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU769)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV769)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW769)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX769)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY769)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ769)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA769)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB769)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC769)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD769)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE769)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF769)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG769)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH769)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI769)","v":0}]
[{"$f":"ROW()","v":154}]
[{"$f":"ROW()","v":155},null,null,null,null,null,null,{"$f":"Items!$BO$31","v":"Проценты начисленные"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B155=Lists!$CU$24,SUMIFS($Z155:$CJ155,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z155:$CJ155))","v":445954114.3818714},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA771)","v":10500000},{"$f":"IF(AB$11=\"\",0,Calc!AB771)","v":10500000},{"$f":"IF(AC$11=\"\",0,Calc!AC771)","v":10500000},{"$f":"IF(AD$11=\"\",0,Calc!AD771)","v":10500000},{"$f":"IF(AE$11=\"\",0,Calc!AE771)","v":11250000},{"$f":"IF(AF$11=\"\",0,Calc!AF771)","v":11550000},{"$f":"IF(AG$11=\"\",0,Calc!AG771)","v":12300000},{"$f":"IF(AH$11=\"\",0,Calc!AH771)","v":12600000},{"$f":"IF(AI$11=\"\",0,Calc!AI771)","v":13035000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ771)","v":13150769.230769232},{"$f":"IF(AK$11=\"\",0,Calc!AK771)","v":13854696.356275301},{"$f":"IF(AL$11=\"\",0,Calc!AL771)","v":13780245.103402998},{"$f":"IF(AM$11=\"\",0,Calc!AM771)","v":14147460.517197359},{"$f":"IF(AN$11=\"\",0,Calc!AN771)","v":13743247.359563148},{"$f":"IF(AO$11=\"\",0,Calc!AO771)","v":13339034.201928936},{"$f":"IF(AP$11=\"\",0,Calc!AP771)","v":13684821.04429473},{"$f":"IF(AQ$11=\"\",0,Calc!AQ771)","v":13257170.386660518},{"$f":"IF(AR$11=\"\",0,Calc!AR771)","v":13429519.729026308},{"$f":"IF(AS$11=\"\",0,Calc!AS771)","v":12981869.071392097},{"$f":"IF(AT$11=\"\",0,Calc!AT771)","v":12534218.413757887},{"$f":"IF(AU$11=\"\",0,Calc!AU771)","v":12086567.756123681},{"$f":"IF(AV$11=\"\",0,Calc!AV771)","v":11638917.098489467},{"$f":"IF(AW$11=\"\",0,Calc!AW771)","v":11191266.440855259},{"$f":"IF(AX$11=\"\",0,Calc!AX771)","v":10743615.783221047},{"$f":"IF(AY$11=\"\",0,Calc!AY771)","v":10295965.125586838},{"$f":"IF(AZ$11=\"\",0,Calc!AZ771)","v":10619382.406476637},{"$f":"IF(BA$11=\"\",0,Calc!BA771)","v":12557859.708025441},{"$f":"IF(BB$11=\"\",0,Calc!BB771)","v":12110209.050391231},{"$f":"IF(BC$11=\"\",0,Calc!BC771)","v":11457728.138974404},{"$f":"IF(BD$11=\"\",0,Calc!BD771)","v":10237573.420709368},{"$f":"IF(BE$11=\"\",0,Calc!BE771)","v":9979566.5854299851},{"$f":"IF(BF$11=\"\",0,Calc!BF771)","v":9538337.8027065042},{"$f":"IF(BG$11=\"\",0,Calc!BG771)","v":9090687.1450722944},{"$f":"IF(BH$11=\"\",0,Calc!BH771)","v":8028069.271525804},{"$f":"IF(BI$11=\"\",0,Calc!BI771)","v":8299676.6175072696},{"$f":"IF(BJ$11=\"\",0,Calc!BJ771)","v":7852025.9598730598},{"$f":"IF(BK$11=\"\",0,Calc!BK771)","v":4924157.2339763166},{"$f":"IF(BL$11=\"\",0,Calc!BL771)","v":4476506.5763421068},{"$f":"IF(BM$11=\"\",0,Calc!BM771)","v":4050691.5450961995},{"$f":"IF(BN$11=\"\",0,Calc!BN771)","v":3603040.8874619892},{"$f":"IF(BO$11=\"\",0,Calc!BO771)","v":3133554.6034394749},{"$f":"IF(BP$11=\"\",0,Calc!BP771)","v":2685903.9458052651},{"$f":"IF(BQ$11=\"\",0,Calc!BQ771)","v":2238253.2881710553},{"$f":"IF(BR$11=\"\",0,Calc!BR771)","v":1790602.6305368436},{"$f":"IF(BS$11=\"\",0,Calc!BS771)","v":1342951.9729026316},{"$f":"IF(BT$11=\"\",0,Calc!BT771)","v":895301.31526842003},{"$f":"IF(BU$11=\"\",0,Calc!BU771)","v":447650.65763420821},{"$f":"IF(BV$11=\"\",0,Calc!BV771)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW771)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX771)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY771)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ771)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA771)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB771)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC771)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD771)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE771)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF771)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG771)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH771)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI771)","v":0}]
[{"$f":"ROW()","v":156}]
[{"$f":"ROW()","v":157},null,null,null,null,null,null,{"$f":"Items!$BO$32","v":"Прибыль до налога на прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X157-($X151+$X153-$X155))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B157=Lists!$CU$24,SUMIFS($Z157:$CJ157,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z157:$CJ157))","v":4211124059.7814302},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA773)","v":-19243400},{"$f":"IF(AB$11=\"\",0,Calc!AB773)","v":-19000562.350340866},{"$f":"IF(AC$11=\"\",0,Calc!AC773)","v":-19398094.295893319},{"$f":"IF(AD$11=\"\",0,Calc!AD773)","v":-21120681.463904899},{"$f":"IF(AE$11=\"\",0,Calc!AE773)","v":-22290491.838423502},{"$f":"IF(AF$11=\"\",0,Calc!AF773)","v":-21883384.479185633},{"$f":"IF(AG$11=\"\",0,Calc!AG773)","v":-22527732.309032772},{"$f":"IF(AH$11=\"\",0,Calc!AH773)","v":-23135750.864089444},{"$f":"IF(AI$11=\"\",0,Calc!AI773)","v":-22903979.075415604},{"$f":"IF(AJ$11=\"\",0,Calc!AJ773)","v":-23638103.147913307},{"$f":"IF(AK$11=\"\",0,Calc!AK773)","v":-24385070.359429684},{"$f":"IF(AL$11=\"\",0,Calc!AL773)","v":-23638823.455709316},{"$f":"IF(AM$11=\"\",0,Calc!AM773)","v":-19770120.203446761},{"$f":"IF(AN$11=\"\",0,Calc!AN773)","v":-17756339.360775821},{"$f":"IF(AO$11=\"\",0,Calc!AO773)","v":-18825335.544151176},{"$f":"IF(AP$11=\"\",0,Calc!AP773)","v":-20617546.349901013},{"$f":"IF(AQ$11=\"\",0,Calc!AQ773)","v":-9707518.03671249},{"$f":"IF(AR$11=\"\",0,Calc!AR773)","v":-5895926.871792376},{"$f":"IF(AS$11=\"\",0,Calc!AS773)","v":-7945526.5299145281},{"$f":"IF(AT$11=\"\",0,Calc!AT773)","v":-6406114.299856022},{"$f":"IF(AU$11=\"\",0,Calc!AU773)","v":12763406.481770515},{"$f":"IF(AV$11=\"\",0,Calc!AV773)","v":16022052.396479949},{"$f":"IF(AW$11=\"\",0,Calc!AW773)","v":9952430.0019606352},{"$f":"IF(AX$11=\"\",0,Calc!AX773)","v":12027211.89828749},{"$f":"IF(AY$11=\"\",0,Calc!AY773)","v":43700074.390492663},{"$f":"IF(AZ$11=\"\",0,Calc!AZ773)","v":49069979.091390371},{"$f":"IF(BA$11=\"\",0,Calc!BA773)","v":31901667.497515738},{"$f":"IF(BB$11=\"\",0,Calc!BB773)","v":28857857.667259783},{"$f":"IF(BC$11=\"\",0,Calc!BC773)","v":73738344.125302672},{"$f":"IF(BD$11=\"\",0,Calc!BD773)","v":80085111.41459325},{"$f":"IF(BE$11=\"\",0,Calc!BE773)","v":61259047.501437843},{"$f":"IF(BF$11=\"\",0,Calc!BF773)","v":62075830.682473838},{"$f":"IF(BG$11=\"\",0,Calc!BG773)","v":119907001.05451059},{"$f":"IF(BH$11=\"\",0,Calc!BH773)","v":121376778.23303434},{"$f":"IF(BI$11=\"\",0,Calc!BI773)","v":90704964.614985257},{"$f":"IF(BJ$11=\"\",0,Calc!BJ773)","v":86652080.063507378},{"$f":"IF(BK$11=\"\",0,Calc!BK773)","v":167714649.45344061},{"$f":"IF(BL$11=\"\",0,Calc!BL773)","v":171860086.86265153},{"$f":"IF(BM$11=\"\",0,Calc!BM773)","v":123995143.31714135},{"$f":"IF(BN$11=\"\",0,Calc!BN773)","v":108331582.99530923},{"$f":"IF(BO$11=\"\",0,Calc!BO773)","v":181108775.74400502},{"$f":"IF(BP$11=\"\",0,Calc!BP773)","v":157879947.12903666},{"$f":"IF(BQ$11=\"\",0,Calc!BQ773)","v":119344943.32336873},{"$f":"IF(BR$11=\"\",0,Calc!BR773)","v":123336269.38969487},{"$f":"IF(BS$11=\"\",0,Calc!BS773)","v":208794244.56097847},{"$f":"IF(BT$11=\"\",0,Calc!BT773)","v":188112569.95479685},{"$f":"IF(BU$11=\"\",0,Calc!BU773)","v":120992056.83532101},{"$f":"IF(BV$11=\"\",0,Calc!BV773)","v":88240013.032820284},{"$f":"IF(BW$11=\"\",0,Calc!BW773)","v":204386398.01832175},{"$f":"IF(BX$11=\"\",0,Calc!BX773)","v":213256116.57435274},{"$f":"IF(BY$11=\"\",0,Calc!BY773)","v":134161855.71786201},{"$f":"IF(BZ$11=\"\",0,Calc!BZ773)","v":98472753.525547862},{"$f":"IF(CA$11=\"\",0,Calc!CA773)","v":199251189.97293484},{"$f":"IF(CB$11=\"\",0,Calc!CB773)","v":174850619.23482823},{"$f":"IF(CC$11=\"\",0,Calc!CC773)","v":122518874.08705842},{"$f":"IF(CD$11=\"\",0,Calc!CD773)","v":121468841.75099969},{"$f":"IF(CE$11=\"\",0,Calc!CE773)","v":234944207.93531394},{"$f":"IF(CF$11=\"\",0,Calc!CF773)","v":209926533.00089157},{"$f":"IF(CG$11=\"\",0,Calc!CG773)","v":124887908.85718799},{"$f":"IF(CH$11=\"\",0,Calc!CH773)","v":83285142.228451729},{"$f":"IF(CI$11=\"\",0,Calc!CI773)","v":0}]
[{"$f":"ROW()","v":158}]
[{"$f":"ROW()","v":159},null,null,null,null,null,null,{"$f":"Items!$BO$33","v":"Налог на прибыль"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B159=Lists!$CU$24,SUMIFS($Z159:$CJ159,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z159:$CJ159))","v":842224811.95628607},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA775)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB775)","v":1061.3003303571427},{"$f":"IF(AC$11=\"\",0,Calc!AC775)","v":563.40634821428569},{"$f":"IF(AD$11=\"\",0,Calc!AD775)","v":2235.0630116571433},{"$f":"IF(AE$11=\"\",0,Calc!AE775)","v":19194.536622091189},{"$f":"IF(AF$11=\"\",0,Calc!AF775)","v":37976.981618229489},{"$f":"IF(AG$11=\"\",0,Calc!AG775)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH775)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI775)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ775)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK775)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL775)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM775)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN775)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO775)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP775)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ775)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR775)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS775)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT775)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU775)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV775)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW775)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX775)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY775)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ775)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA775)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB775)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC775)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD775)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE775)","v":9796305.0381899215},{"$f":"IF(BF$11=\"\",0,Calc!BF775)","v":12415166.136494769},{"$f":"IF(BG$11=\"\",0,Calc!BG775)","v":23981400.210902121},{"$f":"IF(BH$11=\"\",0,Calc!BH775)","v":24275355.646606863},{"$f":"IF(BI$11=\"\",0,Calc!BI775)","v":18140992.922997043},{"$f":"IF(BJ$11=\"\",0,Calc!BJ775)","v":17330416.012701482},{"$f":"IF(BK$11=\"\",0,Calc!BK775)","v":33542929.890688121},{"$f":"IF(BL$11=\"\",0,Calc!BL775)","v":34372017.372530311},{"$f":"IF(BM$11=\"\",0,Calc!BM775)","v":24799028.663428247},{"$f":"IF(BN$11=\"\",0,Calc!BN775)","v":21666316.599061817},{"$f":"IF(BO$11=\"\",0,Calc!BO775)","v":36221755.148800999},{"$f":"IF(BP$11=\"\",0,Calc!BP775)","v":31575989.425807357},{"$f":"IF(BQ$11=\"\",0,Calc!BQ775)","v":23868988.664673746},{"$f":"IF(BR$11=\"\",0,Calc!BR775)","v":24667253.877938986},{"$f":"IF(BS$11=\"\",0,Calc!BS775)","v":41758848.912195683},{"$f":"IF(BT$11=\"\",0,Calc!BT775)","v":37622513.990959346},{"$f":"IF(BU$11=\"\",0,Calc!BU775)","v":24198411.367064178},{"$f":"IF(BV$11=\"\",0,Calc!BV775)","v":17648002.606564045},{"$f":"IF(BW$11=\"\",0,Calc!BW775)","v":40877279.603664398},{"$f":"IF(BX$11=\"\",0,Calc!BX775)","v":42651223.314870596},{"$f":"IF(BY$11=\"\",0,Calc!BY775)","v":26832371.14357245},{"$f":"IF(BZ$11=\"\",0,Calc!BZ775)","v":19694550.705109596},{"$f":"IF(CA$11=\"\",0,Calc!CA775)","v":39850237.994586945},{"$f":"IF(CB$11=\"\",0,Calc!CB775)","v":34970123.846965671},{"$f":"IF(CC$11=\"\",0,Calc!CC775)","v":24503774.817411661},{"$f":"IF(CD$11=\"\",0,Calc!CD775)","v":24293768.350200057},{"$f":"IF(CE$11=\"\",0,Calc!CE775)","v":46988841.587062836},{"$f":"IF(CF$11=\"\",0,Calc!CF775)","v":41985306.600178361},{"$f":"IF(CG$11=\"\",0,Calc!CG775)","v":24977581.771437645},{"$f":"IF(CH$11=\"\",0,Calc!CH775)","v":16657028.445690274},{"$f":"IF(CI$11=\"\",0,Calc!CI775)","v":0}]
[{"$f":"ROW()","v":160}]
[{"$f":"ROW()","v":161},null,null,null,null,null,null,{"$f":"Items!$BO$34","v":"Чистая прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X161-($X157-$X159))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"X161-Calc!X781","v":0},null,null,null,{"$f":"IF($B161=Lists!$CU$24,SUMIFS($Z161:$CJ161,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z161:$CJ161))","v":3368899247.8251429},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA781)","v":-19243400},{"$f":"IF(AB$11=\"\",0,Calc!AB781)","v":-19001623.650671221},{"$f":"IF(AC$11=\"\",0,Calc!AC781)","v":-19398657.702241533},{"$f":"IF(AD$11=\"\",0,Calc!AD781)","v":-21122916.526916556},{"$f":"IF(AE$11=\"\",0,Calc!AE781)","v":-22309686.375045594},{"$f":"IF(AF$11=\"\",0,Calc!AF781)","v":-21921361.460803863},{"$f":"IF(AG$11=\"\",0,Calc!AG781)","v":-22527732.309032772},{"$f":"IF(AH$11=\"\",0,Calc!AH781)","v":-23135750.864089444},{"$f":"IF(AI$11=\"\",0,Calc!AI781)","v":-22903979.075415604},{"$f":"IF(AJ$11=\"\",0,Calc!AJ781)","v":-23638103.147913307},{"$f":"IF(AK$11=\"\",0,Calc!AK781)","v":-24385070.359429684},{"$f":"IF(AL$11=\"\",0,Calc!AL781)","v":-23638823.455709316},{"$f":"IF(AM$11=\"\",0,Calc!AM781)","v":-19770120.203446761},{"$f":"IF(AN$11=\"\",0,Calc!AN781)","v":-17756339.360775821},{"$f":"IF(AO$11=\"\",0,Calc!AO781)","v":-18825335.544151176},{"$f":"IF(AP$11=\"\",0,Calc!AP781)","v":-20617546.349901013},{"$f":"IF(AQ$11=\"\",0,Calc!AQ781)","v":-9707518.03671249},{"$f":"IF(AR$11=\"\",0,Calc!AR781)","v":-5895926.871792376},{"$f":"IF(AS$11=\"\",0,Calc!AS781)","v":-7945526.5299145281},{"$f":"IF(AT$11=\"\",0,Calc!AT781)","v":-6406114.299856022},{"$f":"IF(AU$11=\"\",0,Calc!AU781)","v":12763406.481770515},{"$f":"IF(AV$11=\"\",0,Calc!AV781)","v":16022052.396479949},{"$f":"IF(AW$11=\"\",0,Calc!AW781)","v":9952430.0019606352},{"$f":"IF(AX$11=\"\",0,Calc!AX781)","v":12027211.89828749},{"$f":"IF(AY$11=\"\",0,Calc!AY781)","v":43700074.390492663},{"$f":"IF(AZ$11=\"\",0,Calc!AZ781)","v":49069979.091390371},{"$f":"IF(BA$11=\"\",0,Calc!BA781)","v":31901667.497515738},{"$f":"IF(BB$11=\"\",0,Calc!BB781)","v":28857857.667259783},{"$f":"IF(BC$11=\"\",0,Calc!BC781)","v":73738344.125302672},{"$f":"IF(BD$11=\"\",0,Calc!BD781)","v":80085111.41459325},{"$f":"IF(BE$11=\"\",0,Calc!BE781)","v":51462742.463247925},{"$f":"IF(BF$11=\"\",0,Calc!BF781)","v":49660664.545979083},{"$f":"IF(BG$11=\"\",0,Calc!BG781)","v":95925600.843608469},{"$f":"IF(BH$11=\"\",0,Calc!BH781)","v":97101422.58642751},{"$f":"IF(BI$11=\"\",0,Calc!BI781)","v":72563971.69198823},{"$f":"IF(BJ$11=\"\",0,Calc!BJ781)","v":69321664.050805926},{"$f":"IF(BK$11=\"\",0,Calc!BK781)","v":134171719.56275249},{"$f":"IF(BL$11=\"\",0,Calc!BL781)","v":137488069.49012119},{"$f":"IF(BM$11=\"\",0,Calc!BM781)","v":99196114.653713107},{"$f":"IF(BN$11=\"\",0,Calc!BN781)","v":86665266.396247387},{"$f":"IF(BO$11=\"\",0,Calc!BO781)","v":144887020.595204},{"$f":"IF(BP$11=\"\",0,Calc!BP781)","v":126303957.70322931},{"$f":"IF(BQ$11=\"\",0,Calc!BQ781)","v":95475954.658694983},{"$f":"IF(BR$11=\"\",0,Calc!BR781)","v":98669015.511755884},{"$f":"IF(BS$11=\"\",0,Calc!BS781)","v":167035395.64878279},{"$f":"IF(BT$11=\"\",0,Calc!BT781)","v":150490055.9638375},{"$f":"IF(BU$11=\"\",0,Calc!BU781)","v":96793645.468256831},{"$f":"IF(BV$11=\"\",0,Calc!BV781)","v":70592010.426256239},{"$f":"IF(BW$11=\"\",0,Calc!BW781)","v":163509118.41465735},{"$f":"IF(BX$11=\"\",0,Calc!BX781)","v":170604893.25948215},{"$f":"IF(BY$11=\"\",0,Calc!BY781)","v":107329484.57428956},{"$f":"IF(BZ$11=\"\",0,Calc!BZ781)","v":78778202.820438266},{"$f":"IF(CA$11=\"\",0,Calc!CA781)","v":159400951.9783479},{"$f":"IF(CB$11=\"\",0,Calc!CB781)","v":139880495.38786256},{"$f":"IF(CC$11=\"\",0,Calc!CC781)","v":98015099.269646764},{"$f":"IF(CD$11=\"\",0,Calc!CD781)","v":97175073.400799632},{"$f":"IF(CE$11=\"\",0,Calc!CE781)","v":187955366.3482511},{"$f":"IF(CF$11=\"\",0,Calc!CF781)","v":167941226.40071321},{"$f":"IF(CG$11=\"\",0,Calc!CG781)","v":99910327.085750341},{"$f":"IF(CH$11=\"\",0,Calc!CH781)","v":66628113.782761455},{"$f":"IF(CI$11=\"\",0,Calc!CI781)","v":0}]
[{"$f":"ROW()","v":162}]
[{"$f":"ROW()","v":163},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":164}]
[{"$f":"ROW()","v":165}]
[{"$f":"ROW()","v":166},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Sales!$H$95","v":"Поступление ДС"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X166-SUM(X167:X170))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B166=Lists!$CU$24,SUMIFS($Z166:$CJ166,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z166:$CJ166))","v":24777742058.36541},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA74)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB74)","v":70896.291428571421},{"$f":"IF(AC$11=\"\",0,Calc!AC74)","v":41869.681071428575},{"$f":"IF(AD$11=\"\",0,Calc!AD74)","v":405818.33809371432},{"$f":"IF(AE$11=\"\",0,Calc!AE74)","v":3439941.2988943961},{"$f":"IF(AF$11=\"\",0,Calc!AF74)","v":4163043.8914166084},{"$f":"IF(AG$11=\"\",0,Calc!AG74)","v":5009319.9750820743},{"$f":"IF(AH$11=\"\",0,Calc!AH74)","v":9551812.5387986004},{"$f":"IF(AI$11=\"\",0,Calc!AI74)","v":13704269.369167587},{"$f":"IF(AJ$11=\"\",0,Calc!AJ74)","v":16436605.032838281},{"$f":"IF(AK$11=\"\",0,Calc!AK74)","v":14998912.6162568},{"$f":"IF(AL$11=\"\",0,Calc!AL74)","v":27955174.33186749},{"$f":"IF(AM$11=\"\",0,Calc!AM74)","v":37301797.016928062},{"$f":"IF(AN$11=\"\",0,Calc!AN74)","v":43243356.633217618},{"$f":"IF(AO$11=\"\",0,Calc!AO74)","v":32263105.190584753},{"$f":"IF(AP$11=\"\",0,Calc!AP74)","v":60307192.025857121},{"$f":"IF(AQ$11=\"\",0,Calc!AQ74)","v":74586055.63410145},{"$f":"IF(AR$11=\"\",0,Calc!AR74)","v":85764652.846369371},{"$f":"IF(AS$11=\"\",0,Calc!AS74)","v":63954050.286126383},{"$f":"IF(AT$11=\"\",0,Calc!AT74)","v":117678423.02368782},{"$f":"IF(AU$11=\"\",0,Calc!AU74)","v":131672224.92230725},{"$f":"IF(AV$11=\"\",0,Calc!AV74)","v":151920403.92140371},{"$f":"IF(AW$11=\"\",0,Calc!AW74)","v":105445251.48490149},{"$f":"IF(AX$11=\"\",0,Calc!AX74)","v":193250600.41191083},{"$f":"IF(AY$11=\"\",0,Calc!AY74)","v":213572604.80800095},{"$f":"IF(AZ$11=\"\",0,Calc!AZ74)","v":244010712.48846415},{"$f":"IF(BA$11=\"\",0,Calc!BA74)","v":157462503.57565627},{"$f":"IF(BB$11=\"\",0,Calc!BB74)","v":289829744.1648711},{"$f":"IF(BC$11=\"\",0,Calc!BC74)","v":304810176.94220912},{"$f":"IF(BD$11=\"\",0,Calc!BD74)","v":347550102.23624009},{"$f":"IF(BE$11=\"\",0,Calc!BE74)","v":229349295.95236677},{"$f":"IF(BF$11=\"\",0,Calc!BF74)","v":419002183.51466787},{"$f":"IF(BG$11=\"\",0,Calc!BG74)","v":420969400.51803023},{"$f":"IF(BH$11=\"\",0,Calc!BH74)","v":482108022.58032322},{"$f":"IF(BI$11=\"\",0,Calc!BI74)","v":303656892.19116586},{"$f":"IF(BJ$11=\"\",0,Calc!BJ74)","v":554130698.1812762},{"$f":"IF(BK$11=\"\",0,Calc!BK74)","v":566768648.16328144},{"$f":"IF(BL$11=\"\",0,Calc!BL74)","v":645083237.36331797},{"$f":"IF(BM$11=\"\",0,Calc!BM74)","v":388629137.53137565},{"$f":"IF(BN$11=\"\",0,Calc!BN74)","v":712584147.79877245},{"$f":"IF(BO$11=\"\",0,Calc!BO74)","v":652423183.18959856},{"$f":"IF(BP$11=\"\",0,Calc!BP74)","v":742332634.54257286},{"$f":"IF(BQ$11=\"\",0,Calc!BQ74)","v":468579975.36447608},{"$f":"IF(BR$11=\"\",0,Calc!BR74)","v":853750507.81294513},{"$f":"IF(BS$11=\"\",0,Calc!BS74)","v":769876094.7681334},{"$f":"IF(BT$11=\"\",0,Calc!BT74)","v":879474112.92038727},{"$f":"IF(BU$11=\"\",0,Calc!BU74)","v":493463038.46661055},{"$f":"IF(BV$11=\"\",0,Calc!BV74)","v":898987596.98652875},{"$f":"IF(BW$11=\"\",0,Calc!BW74)","v":892852620.44124329},{"$f":"IF(BX$11=\"\",0,Calc!BX74)","v":1013771451.7550348},{"$f":"IF(BY$11=\"\",0,Calc!BY74)","v":567829824.57907927},{"$f":"IF(BZ$11=\"\",0,Calc!BZ74)","v":1038767881.0506676},{"$f":"IF(CA$11=\"\",0,Calc!CA74)","v":934967979.75966239},{"$f":"IF(CB$11=\"\",0,Calc!CB74)","v":1061383386.7656121},{"$f":"IF(CC$11=\"\",0,Calc!CC74)","v":652388726.2996757},{"$f":"IF(CD$11=\"\",0,Calc!CD74)","v":1186454477.7657151},{"$f":"IF(CE$11=\"\",0,Calc!CE74)","v":1065997844.9185644},{"$f":"IF(CF$11=\"\",0,Calc!CF74)","v":1215179631.2948964},{"$f":"IF(CG$11=\"\",0,Calc!CG74)","v":679971573.32918763},{"$f":"IF(CH$11=\"\",0,Calc!CH74)","v":1236607231.5824885},{"$f":"IF(CI$11=\"\",0,Calc!CI74)","v":0}]
[{"$f":"ROW()","v":167},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H166","v":"Поступление ДС"},{"$f":"Lists!$AM$16","v":"Номерной фонд"},null,null,1,{"$f":"M166","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B167=Lists!$CU$24,SUMIFS($Z167:$CJ167,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z167:$CJ167))","v":11043371403.551641},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA75)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB75)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC75)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD75)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE75)","v":1492151.8365957451},{"$f":"IF(AF$11=\"\",0,Calc!AF75)","v":1675662.4455319149},{"$f":"IF(AG$11=\"\",0,Calc!AG75)","v":2177811.0839680848},{"$f":"IF(AH$11=\"\",0,Calc!AH75)","v":3921754.3301106384},{"$f":"IF(AI$11=\"\",0,Calc!AI75)","v":5881312.2236936167},{"$f":"IF(AJ$11=\"\",0,Calc!AJ75)","v":6634518.6138893617},{"$f":"IF(AK$11=\"\",0,Calc!AK75)","v":6824451.9266521269},{"$f":"IF(AL$11=\"\",0,Calc!AL75)","v":12294347.447393617},{"$f":"IF(AM$11=\"\",0,Calc!AM75)","v":17214948.650425788},{"$f":"IF(AN$11=\"\",0,Calc!AN75)","v":19359976.277461786},{"$f":"IF(AO$11=\"\",0,Calc!AO75)","v":15073677.349072848},{"$f":"IF(AP$11=\"\",0,Calc!AP75)","v":27258257.779414471},{"$f":"IF(AQ$11=\"\",0,Calc!AQ75)","v":34982360.401254892},{"$f":"IF(AR$11=\"\",0,Calc!AR75)","v":39346410.370733611},{"$f":"IF(AS$11=\"\",0,Calc!AS75)","v":30083119.495669533},{"$f":"IF(AT$11=\"\",0,Calc!AT75)","v":54231849.16697789},{"$f":"IF(AU$11=\"\",0,Calc!AU75)","v":61939294.234889127},{"$f":"IF(AV$11=\"\",0,Calc!AV75)","v":69898346.915940762},{"$f":"IF(AW$11=\"\",0,Calc!AW75)","v":50575393.071405075},{"$f":"IF(AX$11=\"\",0,Calc!AX75)","v":91187573.722099304},{"$f":"IF(AY$11=\"\",0,Calc!AY75)","v":103270506.83336788},{"$f":"IF(AZ$11=\"\",0,Calc!AZ75)","v":116177801.02237584},{"$f":"IF(BA$11=\"\",0,Calc!BA75)","v":76188690.406436116},{"$f":"IF(BB$11=\"\",0,Calc!BB75)","v":137836030.88901743},{"$f":"IF(BC$11=\"\",0,Calc!BC75)","v":147176246.6005865},{"$f":"IF(BD$11=\"\",0,Calc!BD75)","v":165588971.8238692},{"$f":"IF(BE$11=\"\",0,Calc!BE75)","v":110421478.93487118},{"$f":"IF(BF$11=\"\",0,Calc!BF75)","v":199137370.42794919},{"$f":"IF(BG$11=\"\",0,Calc!BG75)","v":200919656.44580147},{"$f":"IF(BH$11=\"\",0,Calc!BH75)","v":226781376.74427581},{"$f":"IF(BI$11=\"\",0,Calc!BI75)","v":145123455.03408861},{"$f":"IF(BJ$11=\"\",0,Calc!BJ75)","v":261753177.90574855},{"$f":"IF(BK$11=\"\",0,Calc!BK75)","v":270341307.86115122},{"$f":"IF(BL$11=\"\",0,Calc!BL75)","v":304182223.15288025},{"$f":"IF(BM$11=\"\",0,Calc!BM75)","v":183307149.16598696},{"$f":"IF(BN$11=\"\",0,Calc!BN75)","v":331705526.50337452},{"$f":"IF(BO$11=\"\",0,Calc!BO75)","v":294509456.61012834},{"$f":"IF(BP$11=\"\",0,Calc!BP75)","v":331481217.13936144},{"$f":"IF(BQ$11=\"\",0,Calc!BQ75)","v":215048467.95091835},{"$f":"IF(BR$11=\"\",0,Calc!BR75)","v":387857442.77162302},{"$f":"IF(BS$11=\"\",0,Calc!BS75)","v":344365915.21257138},{"$f":"IF(BT$11=\"\",0,Calc!BT75)","v":388782722.80600554},{"$f":"IF(BU$11=\"\",0,Calc!BU75)","v":215591753.82778102},{"$f":"IF(BV$11=\"\",0,Calc!BV75)","v":389042343.30962181},{"$f":"IF(BW$11=\"\",0,Calc!BW75)","v":397692873.68842971},{"$f":"IF(BX$11=\"\",0,Calc!BX75)","v":447484493.58068746},{"$f":"IF(BY$11=\"\",0,Calc!BY75)","v":248145014.28139108},{"$f":"IF(BZ$11=\"\",0,Calc!BZ75)","v":449146960.32184291},{"$f":"IF(CA$11=\"\",0,Calc!CA75)","v":398781516.00516075},{"$f":"IF(CB$11=\"\",0,Calc!CB75)","v":448843252.16443443},{"$f":"IF(CC$11=\"\",0,Calc!CC75)","v":283062880.52215934},{"$f":"IF(CD$11=\"\",0,Calc!CD75)","v":510572456.92316574},{"$f":"IF(CE$11=\"\",0,Calc!CE75)","v":453320555.49648196},{"$f":"IF(CF$11=\"\",0,Calc!CF75)","v":511771636.58886355},{"$f":"IF(CG$11=\"\",0,Calc!CG75)","v":283792837.18321842},{"$f":"IF(CH$11=\"\",0,Calc!CH75)","v":512113420.0728333},{"$f":"IF(CI$11=\"\",0,Calc!CI75)","v":0}]
[{"$f":"ROW()","v":168},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H166","v":"Поступление ДС"},{"$f":"Lists!$AM$17","v":"Food&Beverage"},null,null,{"$f":"L167+1","v":2},{"$f":"M166","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B168=Lists!$CU$24,SUMIFS($Z168:$CJ168,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z168:$CJ168))","v":8059457434.4798126},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA76)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB76)","v":70896.291428571421},{"$f":"IF(AC$11=\"\",0,Calc!AC76)","v":41869.681071428575},{"$f":"IF(AD$11=\"\",0,Calc!AD76)","v":306365.51980800001},{"$f":"IF(AE$11=\"\",0,Calc!AE76)","v":1084154.5315363402},{"$f":"IF(AF$11=\"\",0,Calc!AF76)","v":1459294.0350591613},{"$f":"IF(AG$11=\"\",0,Calc!AG76)","v":1557945.3696519828},{"$f":"IF(AH$11=\"\",0,Calc!AH76)","v":3200431.6391054704},{"$f":"IF(AI$11=\"\",0,Calc!AI76)","v":4284820.3984371787},{"$f":"IF(AJ$11=\"\",0,Calc!AJ76)","v":5492250.2820996065},{"$f":"IF(AK$11=\"\",0,Calc!AK76)","v":4644368.2856874317},{"$f":"IF(AL$11=\"\",0,Calc!AL76)","v":9041557.9460787345},{"$f":"IF(AM$11=\"\",0,Calc!AM76)","v":11589850.960859349},{"$f":"IF(AN$11=\"\",0,Calc!AN76)","v":13940337.985213526},{"$f":"IF(AO$11=\"\",0,Calc!AO76)","v":10038579.430021342},{"$f":"IF(AP$11=\"\",0,Calc!AP76)","v":19446190.229489166},{"$f":"IF(AQ$11=\"\",0,Calc!AQ76)","v":23036434.710979331},{"$f":"IF(AR$11=\"\",0,Calc!AR76)","v":27209069.002961714},{"$f":"IF(AS$11=\"\",0,Calc!AS76)","v":19677441.831210941},{"$f":"IF(AT$11=\"\",0,Calc!AT76)","v":37096773.060222358},{"$f":"IF(AU$11=\"\",0,Calc!AU76)","v":40471934.814832695},{"$f":"IF(AV$11=\"\",0,Calc!AV76)","v":47822897.111700058},{"$f":"IF(AW$11=\"\",0,Calc!AW76)","v":32388124.14939601},{"$f":"IF(AX$11=\"\",0,Calc!AX76)","v":60497441.981229149},{"$f":"IF(AY$11=\"\",0,Calc!AY76)","v":65749442.038681239},{"$f":"IF(AZ$11=\"\",0,Calc!AZ76)","v":76436799.502061844},{"$f":"IF(BA$11=\"\",0,Calc!BA76)","v":48664361.52538722},{"$f":"IF(BB$11=\"\",0,Calc!BB76)","v":91154693.088183656},{"$f":"IF(BC$11=\"\",0,Calc!BC76)","v":94182281.72237277},{"$f":"IF(BD$11=\"\",0,Calc!BD76)","v":108962265.64592832},{"$f":"IF(BE$11=\"\",0,Calc!BE76)","v":70897180.358236879},{"$f":"IF(BF$11=\"\",0,Calc!BF76)","v":131315034.87874728},{"$f":"IF(BG$11=\"\",0,Calc!BG76)","v":130527791.2929},{"$f":"IF(BH$11=\"\",0,Calc!BH76)","v":151592873.95613322},{"$f":"IF(BI$11=\"\",0,Calc!BI76)","v":94499114.615183637},{"$f":"IF(BJ$11=\"\",0,Calc!BJ76)","v":174524278.5471302},{"$f":"IF(BK$11=\"\",0,Calc!BK76)","v":177177285.41836187},{"$f":"IF(BL$11=\"\",0,Calc!BL76)","v":203976295.24898216},{"$f":"IF(BM$11=\"\",0,Calc!BM76)","v":122442095.51290929},{"$f":"IF(BN$11=\"\",0,Calc!BN76)","v":227186192.53729481},{"$f":"IF(BO$11=\"\",0,Calc!BO76)","v":209178769.95239988},{"$f":"IF(BP$11=\"\",0,Calc!BP76)","v":240479616.53073257},{"$f":"IF(BQ$11=\"\",0,Calc!BQ76)","v":149460392.03141177},{"$f":"IF(BR$11=\"\",0,Calc!BR76)","v":274980635.64699358},{"$f":"IF(BS$11=\"\",0,Calc!BS76)","v":248369368.57128501},{"$f":"IF(BT$11=\"\",0,Calc!BT76)","v":286642184.63518113},{"$f":"IF(BU$11=\"\",0,Calc!BU76)","v":161342693.66215014},{"$f":"IF(BV$11=\"\",0,Calc!BV76)","v":296597932.1363551},{"$f":"IF(BW$11=\"\",0,Calc!BW76)","v":290862217.33807051},{"$f":"IF(BX$11=\"\",0,Calc!BX76)","v":333106278.97056323},{"$f":"IF(BY$11=\"\",0,Calc!BY76)","v":187033850.35256746},{"$f":"IF(BZ$11=\"\",0,Calc!BZ76)","v":345264946.79150331},{"$f":"IF(CA$11=\"\",0,Calc!CA76)","v":311124369.36520714},{"$f":"IF(CB$11=\"\",0,Calc!CB76)","v":356059490.02580452},{"$f":"IF(CC$11=\"\",0,Calc!CC76)","v":215844139.96093473},{"$f":"IF(CD$11=\"\",0,Calc!CD76)","v":395617330.29787362},{"$f":"IF(CE$11=\"\",0,Calc!CE76)","v":355722337.63487607},{"$f":"IF(CF$11=\"\",0,Calc!CF76)","v":408843948.82738453},{"$f":"IF(CG$11=\"\",0,Calc!CG76)","v":229244677.494634},{"$f":"IF(CH$11=\"\",0,Calc!CH76)","v":419995239.11731195},{"$f":"IF(CI$11=\"\",0,Calc!CI76)","v":0}]
[{"$f":"ROW()","v":169},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H166","v":"Поступление ДС"},{"$f":"Lists!$AM$18","v":"Развлекат. услуги"},null,null,{"$f":"L168+1","v":3},{"$f":"M166","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B169=Lists!$CU$24,SUMIFS($Z169:$CJ169,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z169:$CJ169))","v":5674913220.3339567},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA77)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB77)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC77)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD77)","v":99452.818285714297},{"$f":"IF(AE$11=\"\",0,Calc!AE77)","v":863634.9307623104},{"$f":"IF(AF$11=\"\",0,Calc!AF77)","v":1028087.4108255322},{"$f":"IF(AG$11=\"\",0,Calc!AG77)","v":1273563.5214620063},{"$f":"IF(AH$11=\"\",0,Calc!AH77)","v":2429626.5695824926},{"$f":"IF(AI$11=\"\",0,Calc!AI77)","v":3538136.7470367909},{"$f":"IF(AJ$11=\"\",0,Calc!AJ77)","v":4309836.136849314},{"$f":"IF(AK$11=\"\",0,Calc!AK77)","v":3530092.4039172409},{"$f":"IF(AL$11=\"\",0,Calc!AL77)","v":6619268.9383951379},{"$f":"IF(AM$11=\"\",0,Calc!AM77)","v":8496997.4056429248},{"$f":"IF(AN$11=\"\",0,Calc!AN77)","v":9943042.3705423027},{"$f":"IF(AO$11=\"\",0,Calc!AO77)","v":7150848.4114905633},{"$f":"IF(AP$11=\"\",0,Calc!AP77)","v":13602744.016953487},{"$f":"IF(AQ$11=\"\",0,Calc!AQ77)","v":16567260.521867234},{"$f":"IF(AR$11=\"\",0,Calc!AR77)","v":19209173.472674046},{"$f":"IF(AS$11=\"\",0,Calc!AS77)","v":14193488.959245911},{"$f":"IF(AT$11=\"\",0,Calc!AT77)","v":26349800.796487581},{"$f":"IF(AU$11=\"\",0,Calc!AU77)","v":29260995.872585438},{"$f":"IF(AV$11=\"\",0,Calc!AV77)","v":34199159.893762887},{"$f":"IF(AW$11=\"\",0,Calc!AW77)","v":22481734.264100406},{"$f":"IF(AX$11=\"\",0,Calc!AX77)","v":41565584.708582357},{"$f":"IF(AY$11=\"\",0,Calc!AY77)","v":44552655.935951836},{"$f":"IF(AZ$11=\"\",0,Calc!AZ77)","v":51396111.964026473},{"$f":"IF(BA$11=\"\",0,Calc!BA77)","v":32609451.643832929},{"$f":"IF(BB$11=\"\",0,Calc!BB77)","v":60839020.187669992},{"$f":"IF(BC$11=\"\",0,Calc!BC77)","v":63451648.619249851},{"$f":"IF(BD$11=\"\",0,Calc!BD77)","v":72998864.766442612},{"$f":"IF(BE$11=\"\",0,Calc!BE77)","v":48030636.659258708},{"$f":"IF(BF$11=\"\",0,Calc!BF77)","v":88549778.207971379},{"$f":"IF(BG$11=\"\",0,Calc!BG77)","v":89521952.779328749},{"$f":"IF(BH$11=\"\",0,Calc!BH77)","v":103733771.87991418},{"$f":"IF(BI$11=\"\",0,Calc!BI77)","v":64034322.541893616},{"$f":"IF(BJ$11=\"\",0,Calc!BJ77)","v":117853241.72839746},{"$f":"IF(BK$11=\"\",0,Calc!BK77)","v":119250054.88376829},{"$f":"IF(BL$11=\"\",0,Calc!BL77)","v":136924718.96145552},{"$f":"IF(BM$11=\"\",0,Calc!BM77)","v":82879892.852479368},{"$f":"IF(BN$11=\"\",0,Calc!BN77)","v":153692428.75810316},{"$f":"IF(BO$11=\"\",0,Calc!BO77)","v":148734956.62707025},{"$f":"IF(BP$11=\"\",0,Calc!BP77)","v":170371800.87247887},{"$f":"IF(BQ$11=\"\",0,Calc!BQ77)","v":104071115.38214602},{"$f":"IF(BR$11=\"\",0,Calc!BR77)","v":190912429.39432853},{"$f":"IF(BS$11=\"\",0,Calc!BS77)","v":177140810.98427698},{"$f":"IF(BT$11=\"\",0,Calc!BT77)","v":204049205.47920054},{"$f":"IF(BU$11=\"\",0,Calc!BU77)","v":116528590.97667938},{"$f":"IF(BV$11=\"\",0,Calc!BV77)","v":213347321.54055175},{"$f":"IF(BW$11=\"\",0,Calc!BW77)","v":204297529.41474304},{"$f":"IF(BX$11=\"\",0,Calc!BX77)","v":233180679.20378408},{"$f":"IF(BY$11=\"\",0,Calc!BY77)","v":132650959.94512074},{"$f":"IF(BZ$11=\"\",0,Calc!BZ77)","v":244355973.93732142},{"$f":"IF(CA$11=\"\",0,Calc!CA77)","v":225062094.38929445},{"$f":"IF(CB$11=\"\",0,Calc!CB77)","v":256480644.57537311},{"$f":"IF(CC$11=\"\",0,Calc!CC77)","v":153481705.81658158},{"$f":"IF(CD$11=\"\",0,Calc!CD77)","v":280264690.54467589},{"$f":"IF(CE$11=\"\",0,Calc!CE77)","v":256954951.78720641},{"$f":"IF(CF$11=\"\",0,Calc!CF77)","v":294564045.87864834},{"$f":"IF(CG$11=\"\",0,Calc!CG77)","v":166934058.6513353},{"$f":"IF(CH$11=\"\",0,Calc!CH77)","v":304498572.39234316},{"$f":"IF(CI$11=\"\",0,Calc!CI77)","v":0}]
[{"$f":"ROW()","v":170},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":171}]
[{"$f":"ROW()","v":172},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Prdction!$H$391","v":"Прямые производственные расходы"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B172=Lists!$CU$24,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z172:$CJ172))","v":7038350952.1246328},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA110)","v":669646.4933333334},{"$f":"IF(AB$11=\"\",0,Calc!AB110)","v":714858.72000000009},{"$f":"IF(AC$11=\"\",0,Calc!AC110)","v":920436.67333333346},{"$f":"IF(AD$11=\"\",0,Calc!AD110)","v":1485258.0133333337},{"$f":"IF(AE$11=\"\",0,Calc!AE110)","v":1719887.6},{"$f":"IF(AF$11=\"\",0,Calc!AF110)","v":2456818.3800000004},{"$f":"IF(AG$11=\"\",0,Calc!AG110)","v":3329336.3956000004},{"$f":"IF(AH$11=\"\",0,Calc!AH110)","v":4597946.0658666668},{"$f":"IF(AI$11=\"\",0,Calc!AI110)","v":5249071.7722666673},{"$f":"IF(AJ$11=\"\",0,Calc!AJ110)","v":6363858.6530666659},{"$f":"IF(AK$11=\"\",0,Calc!AK110)","v":7847063.9197999984},{"$f":"IF(AL$11=\"\",0,Calc!AL110)","v":10391928.152608},{"$f":"IF(AM$11=\"\",0,Calc!AM110)","v":11549308.168765999},{"$f":"IF(AN$11=\"\",0,Calc!AN110)","v":12990288.657118667},{"$f":"IF(AO$11=\"\",0,Calc!AO110)","v":15836046.965644669},{"$f":"IF(AP$11=\"\",0,Calc!AP110)","v":20047685.478888001},{"$f":"IF(AQ$11=\"\",0,Calc!AQ110)","v":21134595.620769333},{"$f":"IF(AR$11=\"\",0,Calc!AR110)","v":22824936.193678159},{"$f":"IF(AS$11=\"\",0,Calc!AS110)","v":27833500.958408907},{"$f":"IF(AT$11=\"\",0,Calc!AT110)","v":34315374.199949801},{"$f":"IF(AU$11=\"\",0,Calc!AU110)","v":35983739.001976743},{"$f":"IF(AV$11=\"\",0,Calc!AV110)","v":37421124.693276629},{"$f":"IF(AW$11=\"\",0,Calc!AW110)","v":43801006.824450463},{"$f":"IF(AX$11=\"\",0,Calc!AX110)","v":53085555.492036663},{"$f":"IF(AY$11=\"\",0,Calc!AY110)","v":56100912.45096232},{"$f":"IF(AZ$11=\"\",0,Calc!AZ110)","v":57261639.141899779},{"$f":"IF(BA$11=\"\",0,Calc!BA110)","v":66754182.854028627},{"$f":"IF(BB$11=\"\",0,Calc!BB110)","v":79608933.770349383},{"$f":"IF(BC$11=\"\",0,Calc!BC110)","v":81404566.248889908},{"$f":"IF(BD$11=\"\",0,Calc!BD110)","v":81553183.591269612},{"$f":"IF(BE$11=\"\",0,Calc!BE110)","v":96449367.272860616},{"$f":"IF(BF$11=\"\",0,Calc!BF110)","v":114189895.13729051},{"$f":"IF(BG$11=\"\",0,Calc!BG110)","v":116491957.89847338},{"$f":"IF(BH$11=\"\",0,Calc!BH110)","v":114826691.98341292},{"$f":"IF(BI$11=\"\",0,Calc!BI110)","v":131553189.19497034},{"$f":"IF(BJ$11=\"\",0,Calc!BJ110)","v":154020654.33441895},{"$f":"IF(BK$11=\"\",0,Calc!BK110)","v":158679348.57822457},{"$f":"IF(BL$11=\"\",0,Calc!BL110)","v":154107786.34145075},{"$f":"IF(BM$11=\"\",0,Calc!BM110)","v":174243931.69831407},{"$f":"IF(BN$11=\"\",0,Calc!BN110)","v":200591192.2673783},{"$f":"IF(BO$11=\"\",0,Calc!BO110)","v":200279712.93159592},{"$f":"IF(BP$11=\"\",0,Calc!BP110)","v":187307452.10619587},{"$f":"IF(BQ$11=\"\",0,Calc!BQ110)","v":214967845.31310594},{"$f":"IF(BR$11=\"\",0,Calc!BR110)","v":243026165.55447316},{"$f":"IF(BS$11=\"\",0,Calc!BS110)","v":241183982.43924344},{"$f":"IF(BT$11=\"\",0,Calc!BT110)","v":223103022.75852531},{"$f":"IF(BU$11=\"\",0,Calc!BU110)","v":248816913.59982044},{"$f":"IF(BV$11=\"\",0,Calc!BV110)","v":279300841.75371617},{"$f":"IF(BW$11=\"\",0,Calc!BW110)","v":282104462.19880855},{"$f":"IF(BX$11=\"\",0,Calc!BX110)","v":260856381.94022083},{"$f":"IF(BY$11=\"\",0,Calc!BY110)","v":290827876.84834546},{"$f":"IF(BZ$11=\"\",0,Calc!BZ110)","v":324484182.37208778},{"$f":"IF(CA$11=\"\",0,Calc!CA110)","v":319421915.31680936},{"$f":"IF(CB$11=\"\",0,Calc!CB110)","v":290083537.21757001},{"$f":"IF(CC$11=\"\",0,Calc!CC110)","v":270516822.86724019},{"$f":"IF(CD$11=\"\",0,Calc!CD110)","v":280357292.57843024},{"$f":"IF(CE$11=\"\",0,Calc!CE110)","v":240002420.66417813},{"$f":"IF(CF$11=\"\",0,Calc!CF110)","v":157591939.34957981},{"$f":"IF(CG$11=\"\",0,Calc!CG110)","v":207422273.14620277},{"$f":"IF(CH$11=\"\",0,Calc!CH110)","v":56289205.310117766},{"$f":"IF(CI$11=\"\",0,Calc!CI110)","v":0}]
[{"$f":"ROW()","v":173}]
[{"$f":"ROW()","v":174},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Prdction!$H$80","v":"ФОТ обслуживающего персонала"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B174=Lists!$CU$24,SUMIFS($Z174:$CJ174,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z174:$CJ174))","v":2920736317.801239},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA158)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB158)","v":10654.98046875},{"$f":"IF(AC$11=\"\",0,Calc!AC158)","v":12785.9765625},{"$f":"IF(AD$11=\"\",0,Calc!AD158)","v":117622.21484375003},{"$f":"IF(AE$11=\"\",0,Calc!AE158)","v":226411.05625000005},{"$f":"IF(AF$11=\"\",0,Calc!AF158)","v":352503.5859375},{"$f":"IF(AG$11=\"\",0,Calc!AG158)","v":388268.54062499997},{"$f":"IF(AH$11=\"\",0,Calc!AH158)","v":775743.61406250019},{"$f":"IF(AI$11=\"\",0,Calc!AI158)","v":1056452.1000000003},{"$f":"IF(AJ$11=\"\",0,Calc!AJ158)","v":1521587.6867187505},{"$f":"IF(AK$11=\"\",0,Calc!AK158)","v":1606463.7703125007},{"$f":"IF(AL$11=\"\",0,Calc!AL158)","v":2272283.4148437502},{"$f":"IF(AM$11=\"\",0,Calc!AM158)","v":2958338.0862500006},{"$f":"IF(AN$11=\"\",0,Calc!AN158)","v":3796045.531390626},{"$f":"IF(AO$11=\"\",0,Calc!AO158)","v":3941471.3907187516},{"$f":"IF(AP$11=\"\",0,Calc!AP158)","v":5189327.4551718757},{"$f":"IF(AQ$11=\"\",0,Calc!AQ158)","v":6050609.1822812511},{"$f":"IF(AR$11=\"\",0,Calc!AR158)","v":7369514.7296171878},{"$f":"IF(AS$11=\"\",0,Calc!AS158)","v":7608827.4185156263},{"$f":"IF(AT$11=\"\",0,Calc!AT158)","v":9490955.6683984399},{"$f":"IF(AU$11=\"\",0,Calc!AU158)","v":10618981.781500002},{"$f":"IF(AV$11=\"\",0,Calc!AV158)","v":12824757.015218752},{"$f":"IF(AW$11=\"\",0,Calc!AW158)","v":13235848.043437501},{"$f":"IF(AX$11=\"\",0,Calc!AX158)","v":15560370.398359373},{"$f":"IF(AY$11=\"\",0,Calc!AY158)","v":17523157.93255078},{"$f":"IF(AZ$11=\"\",0,Calc!AZ158)","v":20721653.094643749},{"$f":"IF(BA$11=\"\",0,Calc!BA158)","v":21301436.804534063},{"$f":"IF(BB$11=\"\",0,Calc!BB158)","v":24544752.138285622},{"$f":"IF(BC$11=\"\",0,Calc!BC158)","v":26304530.614826173},{"$f":"IF(BD$11=\"\",0,Calc!BD158)","v":30483857.639351796},{"$f":"IF(BE$11=\"\",0,Calc!BE158)","v":31275278.427865312},{"$f":"IF(BF$11=\"\",0,Calc!BF158)","v":35396815.981609061},{"$f":"IF(BG$11=\"\",0,Calc!BG158)","v":37345790.519649222},{"$f":"IF(BH$11=\"\",0,Calc!BH158)","v":43143672.647955544},{"$f":"IF(BI$11=\"\",0,Calc!BI158)","v":44258262.392525151},{"$f":"IF(BJ$11=\"\",0,Calc!BJ158)","v":48957432.292688832},{"$f":"IF(BK$11=\"\",0,Calc!BK158)","v":52591274.112992927},{"$f":"IF(BL$11=\"\",0,Calc!BL158)","v":60398150.035460584},{"$f":"IF(BM$11=\"\",0,Calc!BM158)","v":61851764.906343259},{"$f":"IF(BN$11=\"\",0,Calc!BN158)","v":67758687.13004531},{"$f":"IF(BO$11=\"\",0,Calc!BO158)","v":69960219.365727037},{"$f":"IF(BP$11=\"\",0,Calc!BP158)","v":79096062.690180957},{"$f":"IF(BQ$11=\"\",0,Calc!BQ158)","v":80882425.443434089},{"$f":"IF(BR$11=\"\",0,Calc!BR158)","v":84670209.433326274},{"$f":"IF(BS$11=\"\",0,Calc!BS158)","v":85427766.231304705},{"$f":"IF(BT$11=\"\",0,Calc!BT158)","v":93841483.462667376},{"$f":"IF(BU$11=\"\",0,Calc!BU158)","v":95524226.908939913},{"$f":"IF(BV$11=\"\",0,Calc!BV158)","v":98400084.412435859},{"$f":"IF(BW$11=\"\",0,Calc!BW158)","v":101449637.31096339},{"$f":"IF(BX$11=\"\",0,Calc!BX158)","v":111287182.30360065},{"$f":"IF(BY$11=\"\",0,Calc!BY158)","v":113155716.04621497},{"$f":"IF(BZ$11=\"\",0,Calc!BZ158)","v":116005204.80512032},{"$f":"IF(CA$11=\"\",0,Calc!CA158)","v":116575102.55690138},{"$f":"IF(CB$11=\"\",0,Calc!CB158)","v":125840525.23061906},{"$f":"IF(CC$11=\"\",0,Calc!CC158)","v":127693609.76536259},{"$f":"IF(CD$11=\"\",0,Calc!CD158)","v":130427086.34755917},{"$f":"IF(CE$11=\"\",0,Calc!CE158)","v":130973781.66399848},{"$f":"IF(CF$11=\"\",0,Calc!CF158)","v":140965971.69829115},{"$f":"IF(CG$11=\"\",0,Calc!CG158)","v":142964409.70514968},{"$f":"IF(CH$11=\"\",0,Calc!CH158)","v":144753272.10663015},{"$f":"IF(CI$11=\"\",0,Calc!CI158)","v":0}]
[{"$f":"ROW()","v":175}]
[{"$f":"ROW()","v":176},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B176=Lists!$CU$24,SUMIFS($Z176:$CJ176,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z176:$CJ176))","v":839943134.19364023},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA162)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB162)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC162)","v":3835.79296875},{"$f":"IF(AD$11=\"\",0,Calc!AD162)","v":3835.79296875},{"$f":"IF(AE$11=\"\",0,Calc!AE162)","v":41576.838749999995},{"$f":"IF(AF$11=\"\",0,Calc!AF162)","v":73192.612500000017},{"$f":"IF(AG$11=\"\",0,Calc!AG162)","v":112262.76843750001},{"$f":"IF(AH$11=\"\",0,Calc!AH162)","v":117324.12093749997},{"$f":"IF(AI$11=\"\",0,Calc!AI162)","v":255802.87687500005},{"$f":"IF(AJ$11=\"\",0,Calc!AJ162)","v":329162.18062500004},{"$f":"IF(AK$11=\"\",0,Calc!AK162)","v":481939.13109375007},{"$f":"IF(AL$11=\"\",0,Calc!AL162)","v":481939.13109375007},{"$f":"IF(AM$11=\"\",0,Calc!AM162)","v":721634.203125},{"$f":"IF(AN$11=\"\",0,Calc!AN162)","v":920674.87042500009},{"$f":"IF(AO$11=\"\",0,Calc!AO162)","v":1182441.4172156253},{"$f":"IF(AP$11=\"\",0,Calc!AP162)","v":1182441.4172156253},{"$f":"IF(AQ$11=\"\",0,Calc!AQ162)","v":1631669.6004187497},{"$f":"IF(AR$11=\"\",0,Calc!AR162)","v":1851885.3855375003},{"$f":"IF(AS$11=\"\",0,Calc!AS162)","v":2282648.2255546879},{"$f":"IF(AT$11=\"\",0,Calc!AT162)","v":2282648.2255546879},{"$f":"IF(AU$11=\"\",0,Calc!AU162)","v":2960214.3955125008},{"$f":"IF(AV$11=\"\",0,Calc!AV162)","v":3230790.5622375002},{"$f":"IF(AW$11=\"\",0,Calc!AW162)","v":3970754.4130312498},{"$f":"IF(AX$11=\"\",0,Calc!AX162)","v":3970754.4130312498},{"$f":"IF(AY$11=\"\",0,Calc!AY162)","v":4807582.4608031241},{"$f":"IF(AZ$11=\"\",0,Calc!AZ162)","v":5346820.3635576544},{"$f":"IF(BA$11=\"\",0,Calc!BA162)","v":6390431.0413602171},{"$f":"IF(BB$11=\"\",0,Calc!BB162)","v":6390431.0413602171},{"$f":"IF(BC$11=\"\",0,Calc!BC162)","v":7558024.561510779},{"$f":"IF(BD$11=\"\",0,Calc!BD162)","v":7958026.1090352666},{"$f":"IF(BE$11=\"\",0,Calc!BE162)","v":9382583.528359592},{"$f":"IF(BF$11=\"\",0,Calc!BF162)","v":9382583.528359592},{"$f":"IF(BG$11=\"\",0,Calc!BG162)","v":10866337.047707345},{"$f":"IF(BH$11=\"\",0,Calc!BH162)","v":11271217.177532252},{"$f":"IF(BI$11=\"\",0,Calc!BI162)","v":13277478.717757547},{"$f":"IF(BJ$11=\"\",0,Calc!BJ162)","v":13277478.717757547},{"$f":"IF(BK$11=\"\",0,Calc!BK162)","v":14969179.881816471},{"$f":"IF(BL$11=\"\",0,Calc!BL162)","v":15939022.704314161},{"$f":"IF(BM$11=\"\",0,Calc!BM162)","v":18555529.471902978},{"$f":"IF(BN$11=\"\",0,Calc!BN162)","v":18555529.471902978},{"$f":"IF(BO$11=\"\",0,Calc!BO162)","v":20682021.472435717},{"$f":"IF(BP$11=\"\",0,Calc!BP162)","v":21049274.677174594},{"$f":"IF(BQ$11=\"\",0,Calc!BQ162)","v":24264727.633030225},{"$f":"IF(BR$11=\"\",0,Calc!BR162)","v":24264727.633030225},{"$f":"IF(BS$11=\"\",0,Calc!BS162)","v":25628329.869391415},{"$f":"IF(BT$11=\"\",0,Calc!BT162)","v":25628329.869391415},{"$f":"IF(BU$11=\"\",0,Calc!BU162)","v":28657268.072681971},{"$f":"IF(BV$11=\"\",0,Calc!BV162)","v":28657268.072681971},{"$f":"IF(BW$11=\"\",0,Calc!BW162)","v":29692576.773940507},{"$f":"IF(BX$11=\"\",0,Calc!BX162)","v":30583354.077158723},{"$f":"IF(BY$11=\"\",0,Calc!BY162)","v":33946714.813864492},{"$f":"IF(BZ$11=\"\",0,Calc!BZ162)","v":33946714.813864492},{"$f":"IF(CA$11=\"\",0,Calc!CA162)","v":34972530.76707042},{"$f":"IF(CB$11=\"\",0,Calc!CB162)","v":34972530.76707042},{"$f":"IF(CC$11=\"\",0,Calc!CC162)","v":38308082.92960877},{"$f":"IF(CD$11=\"\",0,Calc!CD162)","v":38308082.92960877},{"$f":"IF(CE$11=\"\",0,Calc!CE162)","v":39292134.499199539},{"$f":"IF(CF$11=\"\",0,Calc!CF162)","v":39292134.499199539},{"$f":"IF(CG$11=\"\",0,Calc!CG162)","v":42889322.911544904},{"$f":"IF(CH$11=\"\",0,Calc!CH162)","v":42889322.911544904},{"$f":"IF(CI$11=\"\",0,Calc!CI162)","v":0}]
[{"$f":"ROW()","v":177}]
[{"$f":"ROW()","v":178},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$21","v":"Прямые расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X178-SUMIFS($X179:$X204,$J179:$J204,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B178=Lists!$CU$24,SUMIFS($Z178:$CJ178,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z178:$CJ178))","v":3914588410.4827075},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA311)","v":2670081},{"$f":"IF(AB$11=\"\",0,Calc!AB311)","v":4117513.59375},{"$f":"IF(AC$11=\"\",0,Calc!AC311)","v":4217362.0462500006},{"$f":"IF(AD$11=\"\",0,Calc!AD311)","v":4463196.7824999997},{"$f":"IF(AE$11=\"\",0,Calc!AE311)","v":5112925.6566666672},{"$f":"IF(AF$11=\"\",0,Calc!AF311)","v":5576456.7108333334},{"$f":"IF(AG$11=\"\",0,Calc!AG311)","v":5687167.2283333326},{"$f":"IF(AH$11=\"\",0,Calc!AH311)","v":6776117.2516666669},{"$f":"IF(AI$11=\"\",0,Calc!AI311)","v":7632724.932222222},{"$f":"IF(AJ$11=\"\",0,Calc!AJ311)","v":8566452.2631944437},{"$f":"IF(AK$11=\"\",0,Calc!AK311)","v":7970474.3012499996},{"$f":"IF(AL$11=\"\",0,Calc!AL311)","v":10275069.8325},{"$f":"IF(AM$11=\"\",0,Calc!AM311)","v":11553848.574722223},{"$f":"IF(AN$11=\"\",0,Calc!AN311)","v":13138553.530069444},{"$f":"IF(AO$11=\"\",0,Calc!AO311)","v":11489904.289375},{"$f":"IF(AP$11=\"\",0,Calc!AP311)","v":15641701.38625},{"$f":"IF(AQ$11=\"\",0,Calc!AQ311)","v":16973094.576111112},{"$f":"IF(AR$11=\"\",0,Calc!AR311)","v":19235139.943159722},{"$f":"IF(AS$11=\"\",0,Calc!AS311)","v":16480331.739062501},{"$f":"IF(AT$11=\"\",0,Calc!AT311)","v":22788325.268125001},{"$f":"IF(AU$11=\"\",0,Calc!AU311)","v":24044178.90638889},{"$f":"IF(AV$11=\"\",0,Calc!AV311)","v":27465749.571527775},{"$f":"IF(AW$11=\"\",0,Calc!AW311)","v":23076104.771250002},{"$f":"IF(AX$11=\"\",0,Calc!AX311)","v":31761961.791874997},{"$f":"IF(AY$11=\"\",0,Calc!AY311)","v":33369972.273819439},{"$f":"IF(AZ$11=\"\",0,Calc!AZ311)","v":38054587.248157635},{"$f":"IF(BA$11=\"\",0,Calc!BA311)","v":31689785.265681248},{"$f":"IF(BB$11=\"\",0,Calc!BB311)","v":43433761.940915629},{"$f":"IF(BC$11=\"\",0,Calc!BC311)","v":44644303.808274306},{"$f":"IF(BD$11=\"\",0,Calc!BD311)","v":50372903.371754855},{"$f":"IF(BE$11=\"\",0,Calc!BE311)","v":42155119.637306243},{"$f":"IF(BF$11=\"\",0,Calc!BF311)","v":57170732.75371249},{"$f":"IF(BG$11=\"\",0,Calc!BG311)","v":58202167.700500004},{"$f":"IF(BH$11=\"\",0,Calc!BH311)","v":65535708.98885937},{"$f":"IF(BI$11=\"\",0,Calc!BI311)","v":54871681.183940619},{"$f":"IF(BJ$11=\"\",0,Calc!BJ311)","v":73261870.50362812},{"$f":"IF(BK$11=\"\",0,Calc!BK311)","v":75097717.888919532},{"$f":"IF(BL$11=\"\",0,Calc!BL311)","v":84456151.434783474},{"$f":"IF(BM$11=\"\",0,Calc!BM311)","v":71102868.915305972},{"$f":"IF(BN$11=\"\",0,Calc!BN311)","v":93711073.821780175},{"$f":"IF(BO$11=\"\",0,Calc!BO311)","v":94935661.396605745},{"$f":"IF(BP$11=\"\",0,Calc!BP311)","v":105055702.75015026},{"$f":"IF(BQ$11=\"\",0,Calc!BQ311)","v":88499350.616935223},{"$f":"IF(BR$11=\"\",0,Calc!BR311)","v":113361931.69087976},{"$f":"IF(BS$11=\"\",0,Calc!BS311)","v":113004139.46028869},{"$f":"IF(BT$11=\"\",0,Calc!BT311)","v":122954957.95817931},{"$f":"IF(BU$11=\"\",0,Calc!BU311)","v":102481819.01139805},{"$f":"IF(BV$11=\"\",0,Calc!BV311)","v":130074715.59891759},{"$f":"IF(BW$11=\"\",0,Calc!BW311)","v":130516783.66638869},{"$f":"IF(BX$11=\"\",0,Calc!BX311)","v":142123222.35536662},{"$f":"IF(BY$11=\"\",0,Calc!BY311)","v":118420046.42683555},{"$f":"IF(BZ$11=\"\",0,Calc!BZ311)","v":149486067.73944709},{"$f":"IF(CA$11=\"\",0,Calc!CA311)","v":148132550.08730954},{"$f":"IF(CB$11=\"\",0,Calc!CB311)","v":159442659.09089899},{"$f":"IF(CC$11=\"\",0,Calc!CC311)","v":132604402.96810907},{"$f":"IF(CD$11=\"\",0,Calc!CD311)","v":166937724.11730048},{"$f":"IF(CE$11=\"\",0,Calc!CE311)","v":164880315.28724766},{"$f":"IF(CF$11=\"\",0,Calc!CF311)","v":177262724.5863035},{"$f":"IF(CG$11=\"\",0,Calc!CG311)","v":147076421.08177477},{"$f":"IF(CH$11=\"\",0,Calc!CH311)","v":183492371.90794843},{"$f":"IF(CI$11=\"\",0,Calc!CI311)","v":0}]
[{"$f":"ROW()","v":179},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H178","v":"Прямые расходы"},{"$f":"Items!$AQ$17","v":"Прочие производственные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X179-SUM($X180:$X183))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B179=Lists!$CU$24,SUMIFS($Z179:$CJ179,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z179:$CJ179))","v":16824384},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA312)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB312)","v":30000},{"$f":"IF(AC$11=\"\",0,Calc!AC312)","v":30000},{"$f":"IF(AD$11=\"\",0,Calc!AD312)","v":30000},{"$f":"IF(AE$11=\"\",0,Calc!AE312)","v":30000},{"$f":"IF(AF$11=\"\",0,Calc!AF312)","v":210000},{"$f":"IF(AG$11=\"\",0,Calc!AG312)","v":210000},{"$f":"IF(AH$11=\"\",0,Calc!AH312)","v":210000},{"$f":"IF(AI$11=\"\",0,Calc!AI312)","v":210000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ312)","v":210000},{"$f":"IF(AK$11=\"\",0,Calc!AK312)","v":210000},{"$f":"IF(AL$11=\"\",0,Calc!AL312)","v":210000},{"$f":"IF(AM$11=\"\",0,Calc!AM312)","v":210000},{"$f":"IF(AN$11=\"\",0,Calc!AN312)","v":216000},{"$f":"IF(AO$11=\"\",0,Calc!AO312)","v":216000},{"$f":"IF(AP$11=\"\",0,Calc!AP312)","v":216000},{"$f":"IF(AQ$11=\"\",0,Calc!AQ312)","v":216000},{"$f":"IF(AR$11=\"\",0,Calc!AR312)","v":252000},{"$f":"IF(AS$11=\"\",0,Calc!AS312)","v":252000},{"$f":"IF(AT$11=\"\",0,Calc!AT312)","v":252000},{"$f":"IF(AU$11=\"\",0,Calc!AU312)","v":252000},{"$f":"IF(AV$11=\"\",0,Calc!AV312)","v":252000},{"$f":"IF(AW$11=\"\",0,Calc!AW312)","v":252000},{"$f":"IF(AX$11=\"\",0,Calc!AX312)","v":252000},{"$f":"IF(AY$11=\"\",0,Calc!AY312)","v":252000},{"$f":"IF(AZ$11=\"\",0,Calc!AZ312)","v":259200},{"$f":"IF(BA$11=\"\",0,Calc!BA312)","v":259200},{"$f":"IF(BB$11=\"\",0,Calc!BB312)","v":259200},{"$f":"IF(BC$11=\"\",0,Calc!BC312)","v":259200},{"$f":"IF(BD$11=\"\",0,Calc!BD312)","v":302400},{"$f":"IF(BE$11=\"\",0,Calc!BE312)","v":302400},{"$f":"IF(BF$11=\"\",0,Calc!BF312)","v":302400},{"$f":"IF(BG$11=\"\",0,Calc!BG312)","v":302400},{"$f":"IF(BH$11=\"\",0,Calc!BH312)","v":302400},{"$f":"IF(BI$11=\"\",0,Calc!BI312)","v":302400},{"$f":"IF(BJ$11=\"\",0,Calc!BJ312)","v":302400},{"$f":"IF(BK$11=\"\",0,Calc!BK312)","v":302400},{"$f":"IF(BL$11=\"\",0,Calc!BL312)","v":311040},{"$f":"IF(BM$11=\"\",0,Calc!BM312)","v":311040},{"$f":"IF(BN$11=\"\",0,Calc!BN312)","v":311040},{"$f":"IF(BO$11=\"\",0,Calc!BO312)","v":311040},{"$f":"IF(BP$11=\"\",0,Calc!BP312)","v":362880},{"$f":"IF(BQ$11=\"\",0,Calc!BQ312)","v":362880},{"$f":"IF(BR$11=\"\",0,Calc!BR312)","v":362880},{"$f":"IF(BS$11=\"\",0,Calc!BS312)","v":362880},{"$f":"IF(BT$11=\"\",0,Calc!BT312)","v":362880},{"$f":"IF(BU$11=\"\",0,Calc!BU312)","v":362880},{"$f":"IF(BV$11=\"\",0,Calc!BV312)","v":362880},{"$f":"IF(BW$11=\"\",0,Calc!BW312)","v":362880},{"$f":"IF(BX$11=\"\",0,Calc!BX312)","v":373248},{"$f":"IF(BY$11=\"\",0,Calc!BY312)","v":373248},{"$f":"IF(BZ$11=\"\",0,Calc!BZ312)","v":373248},{"$f":"IF(CA$11=\"\",0,Calc!CA312)","v":373248},{"$f":"IF(CB$11=\"\",0,Calc!CB312)","v":435456},{"$f":"IF(CC$11=\"\",0,Calc!CC312)","v":435456},{"$f":"IF(CD$11=\"\",0,Calc!CD312)","v":435456},{"$f":"IF(CE$11=\"\",0,Calc!CE312)","v":435456},{"$f":"IF(CF$11=\"\",0,Calc!CF312)","v":435456},{"$f":"IF(CG$11=\"\",0,Calc!CG312)","v":435456},{"$f":"IF(CH$11=\"\",0,Calc!CH312)","v":435456},{"$f":"IF(CI$11=\"\",0,Calc!CI312)","v":0}]
[{"$f":"ROW()","v":180},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H178","v":"Прямые расходы"},{"$f":"I179","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L180)=0,$L180=0,$L180=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L180)))","v":"Номерной фонд"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B180=Lists!$CU$24,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z180:$CJ180))","v":11839680},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA313)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB313)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC313)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD313)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE313)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF313)","v":150000},{"$f":"IF(AG$11=\"\",0,Calc!AG313)","v":150000},{"$f":"IF(AH$11=\"\",0,Calc!AH313)","v":150000},{"$f":"IF(AI$11=\"\",0,Calc!AI313)","v":150000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ313)","v":150000},{"$f":"IF(AK$11=\"\",0,Calc!AK313)","v":150000},{"$f":"IF(AL$11=\"\",0,Calc!AL313)","v":150000},{"$f":"IF(AM$11=\"\",0,Calc!AM313)","v":150000},{"$f":"IF(AN$11=\"\",0,Calc!AN313)","v":150000},{"$f":"IF(AO$11=\"\",0,Calc!AO313)","v":150000},{"$f":"IF(AP$11=\"\",0,Calc!AP313)","v":150000},{"$f":"IF(AQ$11=\"\",0,Calc!AQ313)","v":150000},{"$f":"IF(AR$11=\"\",0,Calc!AR313)","v":180000},{"$f":"IF(AS$11=\"\",0,Calc!AS313)","v":180000},{"$f":"IF(AT$11=\"\",0,Calc!AT313)","v":180000},{"$f":"IF(AU$11=\"\",0,Calc!AU313)","v":180000},{"$f":"IF(AV$11=\"\",0,Calc!AV313)","v":180000},{"$f":"IF(AW$11=\"\",0,Calc!AW313)","v":180000},{"$f":"IF(AX$11=\"\",0,Calc!AX313)","v":180000},{"$f":"IF(AY$11=\"\",0,Calc!AY313)","v":180000},{"$f":"IF(AZ$11=\"\",0,Calc!AZ313)","v":180000},{"$f":"IF(BA$11=\"\",0,Calc!BA313)","v":180000},{"$f":"IF(BB$11=\"\",0,Calc!BB313)","v":180000},{"$f":"IF(BC$11=\"\",0,Calc!BC313)","v":180000},{"$f":"IF(BD$11=\"\",0,Calc!BD313)","v":216000},{"$f":"IF(BE$11=\"\",0,Calc!BE313)","v":216000},{"$f":"IF(BF$11=\"\",0,Calc!BF313)","v":216000},{"$f":"IF(BG$11=\"\",0,Calc!BG313)","v":216000},{"$f":"IF(BH$11=\"\",0,Calc!BH313)","v":216000},{"$f":"IF(BI$11=\"\",0,Calc!BI313)","v":216000},{"$f":"IF(BJ$11=\"\",0,Calc!BJ313)","v":216000},{"$f":"IF(BK$11=\"\",0,Calc!BK313)","v":216000},{"$f":"IF(BL$11=\"\",0,Calc!BL313)","v":216000},{"$f":"IF(BM$11=\"\",0,Calc!BM313)","v":216000},{"$f":"IF(BN$11=\"\",0,Calc!BN313)","v":216000},{"$f":"IF(BO$11=\"\",0,Calc!BO313)","v":216000},{"$f":"IF(BP$11=\"\",0,Calc!BP313)","v":259200},{"$f":"IF(BQ$11=\"\",0,Calc!BQ313)","v":259200},{"$f":"IF(BR$11=\"\",0,Calc!BR313)","v":259200},{"$f":"IF(BS$11=\"\",0,Calc!BS313)","v":259200},{"$f":"IF(BT$11=\"\",0,Calc!BT313)","v":259200},{"$f":"IF(BU$11=\"\",0,Calc!BU313)","v":259200},{"$f":"IF(BV$11=\"\",0,Calc!BV313)","v":259200},{"$f":"IF(BW$11=\"\",0,Calc!BW313)","v":259200},{"$f":"IF(BX$11=\"\",0,Calc!BX313)","v":259200},{"$f":"IF(BY$11=\"\",0,Calc!BY313)","v":259200},{"$f":"IF(BZ$11=\"\",0,Calc!BZ313)","v":259200},{"$f":"IF(CA$11=\"\",0,Calc!CA313)","v":259200},{"$f":"IF(CB$11=\"\",0,Calc!CB313)","v":311040},{"$f":"IF(CC$11=\"\",0,Calc!CC313)","v":311040},{"$f":"IF(CD$11=\"\",0,Calc!CD313)","v":311040},{"$f":"IF(CE$11=\"\",0,Calc!CE313)","v":311040},{"$f":"IF(CF$11=\"\",0,Calc!CF313)","v":311040},{"$f":"IF(CG$11=\"\",0,Calc!CG313)","v":311040},{"$f":"IF(CH$11=\"\",0,Calc!CH313)","v":311040},{"$f":"IF(CI$11=\"\",0,Calc!CI313)","v":0}]
[{"$f":"ROW()","v":181},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H178","v":"Прямые расходы"},{"$f":"I179","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L181)=0,$L181=0,$L181=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L181)))","v":"Food&Beverage"},null,{"$f":"L180+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B181=Lists!$CU$24,SUMIFS($Z181:$CJ181,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z181:$CJ181))","v":2616768},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA314)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB314)","v":30000},{"$f":"IF(AC$11=\"\",0,Calc!AC314)","v":30000},{"$f":"IF(AD$11=\"\",0,Calc!AD314)","v":30000},{"$f":"IF(AE$11=\"\",0,Calc!AE314)","v":30000},{"$f":"IF(AF$11=\"\",0,Calc!AF314)","v":30000},{"$f":"IF(AG$11=\"\",0,Calc!AG314)","v":30000},{"$f":"IF(AH$11=\"\",0,Calc!AH314)","v":30000},{"$f":"IF(AI$11=\"\",0,Calc!AI314)","v":30000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ314)","v":30000},{"$f":"IF(AK$11=\"\",0,Calc!AK314)","v":30000},{"$f":"IF(AL$11=\"\",0,Calc!AL314)","v":30000},{"$f":"IF(AM$11=\"\",0,Calc!AM314)","v":30000},{"$f":"IF(AN$11=\"\",0,Calc!AN314)","v":36000},{"$f":"IF(AO$11=\"\",0,Calc!AO314)","v":36000},{"$f":"IF(AP$11=\"\",0,Calc!AP314)","v":36000},{"$f":"IF(AQ$11=\"\",0,Calc!AQ314)","v":36000},{"$f":"IF(AR$11=\"\",0,Calc!AR314)","v":36000},{"$f":"IF(AS$11=\"\",0,Calc!AS314)","v":36000},{"$f":"IF(AT$11=\"\",0,Calc!AT314)","v":36000},{"$f":"IF(AU$11=\"\",0,Calc!AU314)","v":36000},{"$f":"IF(AV$11=\"\",0,Calc!AV314)","v":36000},{"$f":"IF(AW$11=\"\",0,Calc!AW314)","v":36000},{"$f":"IF(AX$11=\"\",0,Calc!AX314)","v":36000},{"$f":"IF(AY$11=\"\",0,Calc!AY314)","v":36000},{"$f":"IF(AZ$11=\"\",0,Calc!AZ314)","v":43200},{"$f":"IF(BA$11=\"\",0,Calc!BA314)","v":43200},{"$f":"IF(BB$11=\"\",0,Calc!BB314)","v":43200},{"$f":"IF(BC$11=\"\",0,Calc!BC314)","v":43200},{"$f":"IF(BD$11=\"\",0,Calc!BD314)","v":43200},{"$f":"IF(BE$11=\"\",0,Calc!BE314)","v":43200},{"$f":"IF(BF$11=\"\",0,Calc!BF314)","v":43200},{"$f":"IF(BG$11=\"\",0,Calc!BG314)","v":43200},{"$f":"IF(BH$11=\"\",0,Calc!BH314)","v":43200},{"$f":"IF(BI$11=\"\",0,Calc!BI314)","v":43200},{"$f":"IF(BJ$11=\"\",0,Calc!BJ314)","v":43200},{"$f":"IF(BK$11=\"\",0,Calc!BK314)","v":43200},{"$f":"IF(BL$11=\"\",0,Calc!BL314)","v":51840},{"$f":"IF(BM$11=\"\",0,Calc!BM314)","v":51840},{"$f":"IF(BN$11=\"\",0,Calc!BN314)","v":51840},{"$f":"IF(BO$11=\"\",0,Calc!BO314)","v":51840},{"$f":"IF(BP$11=\"\",0,Calc!BP314)","v":51840},{"$f":"IF(BQ$11=\"\",0,Calc!BQ314)","v":51840},{"$f":"IF(BR$11=\"\",0,Calc!BR314)","v":51840},{"$f":"IF(BS$11=\"\",0,Calc!BS314)","v":51840},{"$f":"IF(BT$11=\"\",0,Calc!BT314)","v":51840},{"$f":"IF(BU$11=\"\",0,Calc!BU314)","v":51840},{"$f":"IF(BV$11=\"\",0,Calc!BV314)","v":51840},{"$f":"IF(BW$11=\"\",0,Calc!BW314)","v":51840},{"$f":"IF(BX$11=\"\",0,Calc!BX314)","v":62208},{"$f":"IF(BY$11=\"\",0,Calc!BY314)","v":62208},{"$f":"IF(BZ$11=\"\",0,Calc!BZ314)","v":62208},{"$f":"IF(CA$11=\"\",0,Calc!CA314)","v":62208},{"$f":"IF(CB$11=\"\",0,Calc!CB314)","v":62208},{"$f":"IF(CC$11=\"\",0,Calc!CC314)","v":62208},{"$f":"IF(CD$11=\"\",0,Calc!CD314)","v":62208},{"$f":"IF(CE$11=\"\",0,Calc!CE314)","v":62208},{"$f":"IF(CF$11=\"\",0,Calc!CF314)","v":62208},{"$f":"IF(CG$11=\"\",0,Calc!CG314)","v":62208},{"$f":"IF(CH$11=\"\",0,Calc!CH314)","v":62208},{"$f":"IF(CI$11=\"\",0,Calc!CI314)","v":0}]
[{"$f":"ROW()","v":182},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H178","v":"Прямые расходы"},{"$f":"I179","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L182)=0,$L182=0,$L182=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L182)))","v":"Развлекат. услуги"},null,{"$f":"L181+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B182=Lists!$CU$24,SUMIFS($Z182:$CJ182,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z182:$CJ182))","v":2367936},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA315)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB315)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC315)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD315)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE315)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF315)","v":30000},{"$f":"IF(AG$11=\"\",0,Calc!AG315)","v":30000},{"$f":"IF(AH$11=\"\",0,Calc!AH315)","v":30000},{"$f":"IF(AI$11=\"\",0,Calc!AI315)","v":30000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ315)","v":30000},{"$f":"IF(AK$11=\"\",0,Calc!AK315)","v":30000},{"$f":"IF(AL$11=\"\",0,Calc!AL315)","v":30000},{"$f":"IF(AM$11=\"\",0,Calc!AM315)","v":30000},{"$f":"IF(AN$11=\"\",0,Calc!AN315)","v":30000},{"$f":"IF(AO$11=\"\",0,Calc!AO315)","v":30000},{"$f":"IF(AP$11=\"\",0,Calc!AP315)","v":30000},{"$f":"IF(AQ$11=\"\",0,Calc!AQ315)","v":30000},{"$f":"IF(AR$11=\"\",0,Calc!AR315)","v":36000},{"$f":"IF(AS$11=\"\",0,Calc!AS315)","v":36000},{"$f":"IF(AT$11=\"\",0,Calc!AT315)","v":36000},{"$f":"IF(AU$11=\"\",0,Calc!AU315)","v":36000},{"$f":"IF(AV$11=\"\",0,Calc!AV315)","v":36000},{"$f":"IF(AW$11=\"\",0,Calc!AW315)","v":36000},{"$f":"IF(AX$11=\"\",0,Calc!AX315)","v":36000},{"$f":"IF(AY$11=\"\",0,Calc!AY315)","v":36000},{"$f":"IF(AZ$11=\"\",0,Calc!AZ315)","v":36000},{"$f":"IF(BA$11=\"\",0,Calc!BA315)","v":36000},{"$f":"IF(BB$11=\"\",0,Calc!BB315)","v":36000},{"$f":"IF(BC$11=\"\",0,Calc!BC315)","v":36000},{"$f":"IF(BD$11=\"\",0,Calc!BD315)","v":43200},{"$f":"IF(BE$11=\"\",0,Calc!BE315)","v":43200},{"$f":"IF(BF$11=\"\",0,Calc!BF315)","v":43200},{"$f":"IF(BG$11=\"\",0,Calc!BG315)","v":43200},{"$f":"IF(BH$11=\"\",0,Calc!BH315)","v":43200},{"$f":"IF(BI$11=\"\",0,Calc!BI315)","v":43200},{"$f":"IF(BJ$11=\"\",0,Calc!BJ315)","v":43200},{"$f":"IF(BK$11=\"\",0,Calc!BK315)","v":43200},{"$f":"IF(BL$11=\"\",0,Calc!BL315)","v":43200},{"$f":"IF(BM$11=\"\",0,Calc!BM315)","v":43200},{"$f":"IF(BN$11=\"\",0,Calc!BN315)","v":43200},{"$f":"IF(BO$11=\"\",0,Calc!BO315)","v":43200},{"$f":"IF(BP$11=\"\",0,Calc!BP315)","v":51840},{"$f":"IF(BQ$11=\"\",0,Calc!BQ315)","v":51840},{"$f":"IF(BR$11=\"\",0,Calc!BR315)","v":51840},{"$f":"IF(BS$11=\"\",0,Calc!BS315)","v":51840},{"$f":"IF(BT$11=\"\",0,Calc!BT315)","v":51840},{"$f":"IF(BU$11=\"\",0,Calc!BU315)","v":51840},{"$f":"IF(BV$11=\"\",0,Calc!BV315)","v":51840},{"$f":"IF(BW$11=\"\",0,Calc!BW315)","v":51840},{"$f":"IF(BX$11=\"\",0,Calc!BX315)","v":51840},{"$f":"IF(BY$11=\"\",0,Calc!BY315)","v":51840},{"$f":"IF(BZ$11=\"\",0,Calc!BZ315)","v":51840},{"$f":"IF(CA$11=\"\",0,Calc!CA315)","v":51840},{"$f":"IF(CB$11=\"\",0,Calc!CB315)","v":62208},{"$f":"IF(CC$11=\"\",0,Calc!CC315)","v":62208},{"$f":"IF(CD$11=\"\",0,Calc!CD315)","v":62208},{"$f":"IF(CE$11=\"\",0,Calc!CE315)","v":62208},{"$f":"IF(CF$11=\"\",0,Calc!CF315)","v":62208},{"$f":"IF(CG$11=\"\",0,Calc!CG315)","v":62208},{"$f":"IF(CH$11=\"\",0,Calc!CH315)","v":62208},{"$f":"IF(CI$11=\"\",0,Calc!CI315)","v":0}]
[{"$f":"ROW()","v":183},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":184},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H178","v":"Прямые расходы"},{"$f":"Items!$M$13","v":"Прямые переменные расходы маркетинга"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X184-SUM($X185:$X188))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B184=Lists!$CU$24,SUMIFS($Z184:$CJ184,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z184:$CJ184))","v":1414777100},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA317)","v":720000},{"$f":"IF(AB$11=\"\",0,Calc!AB317)","v":738000},{"$f":"IF(AC$11=\"\",0,Calc!AC317)","v":834000},{"$f":"IF(AD$11=\"\",0,Calc!AD317)","v":1005800},{"$f":"IF(AE$11=\"\",0,Calc!AE317)","v":1564800},{"$f":"IF(AF$11=\"\",0,Calc!AF317)","v":1751500},{"$f":"IF(AG$11=\"\",0,Calc!AG317)","v":1822000},{"$f":"IF(AH$11=\"\",0,Calc!AH317)","v":2639400},{"$f":"IF(AI$11=\"\",0,Calc!AI317)","v":3244800},{"$f":"IF(AJ$11=\"\",0,Calc!AJ317)","v":3839600},{"$f":"IF(AK$11=\"\",0,Calc!AK317)","v":3149500},{"$f":"IF(AL$11=\"\",0,Calc!AL317)","v":4951600},{"$f":"IF(AM$11=\"\",0,Calc!AM317)","v":5623200},{"$f":"IF(AN$11=\"\",0,Calc!AN317)","v":6510900},{"$f":"IF(AO$11=\"\",0,Calc!AO317)","v":4763500},{"$f":"IF(AP$11=\"\",0,Calc!AP317)","v":7914500},{"$f":"IF(AQ$11=\"\",0,Calc!AQ317)","v":8487200},{"$f":"IF(AR$11=\"\",0,Calc!AR317)","v":9796000},{"$f":"IF(AS$11=\"\",0,Calc!AS317)","v":6916000},{"$f":"IF(AT$11=\"\",0,Calc!AT317)","v":11644200},{"$f":"IF(AU$11=\"\",0,Calc!AU317)","v":11874400},{"$f":"IF(AV$11=\"\",0,Calc!AV317)","v":13804700},{"$f":"IF(AW$11=\"\",0,Calc!AW317)","v":9253500},{"$f":"IF(AX$11=\"\",0,Calc!AX317)","v":15790400},{"$f":"IF(AY$11=\"\",0,Calc!AY317)","v":15777600},{"$f":"IF(AZ$11=\"\",0,Calc!AZ317)","v":18196400},{"$f":"IF(BA$11=\"\",0,Calc!BA317)","v":11723500},{"$f":"IF(BB$11=\"\",0,Calc!BB317)","v":20326100},{"$f":"IF(BC$11=\"\",0,Calc!BC317)","v":19922400},{"$f":"IF(BD$11=\"\",0,Calc!BD317)","v":22927400},{"$f":"IF(BE$11=\"\",0,Calc!BE317)","v":14643000},{"$f":"IF(BF$11=\"\",0,Calc!BF317)","v":25468400},{"$f":"IF(BG$11=\"\",0,Calc!BG317)","v":24440800},{"$f":"IF(BH$11=\"\",0,Calc!BH317)","v":28213700},{"$f":"IF(BI$11=\"\",0,Calc!BI317)","v":17632500},{"$f":"IF(BJ$11=\"\",0,Calc!BJ317)","v":30804200},{"$f":"IF(BK$11=\"\",0,Calc!BK317)","v":29419200},{"$f":"IF(BL$11=\"\",0,Calc!BL317)","v":33815000},{"$f":"IF(BM$11=\"\",0,Calc!BM317)","v":20774500},{"$f":"IF(BN$11=\"\",0,Calc!BN317)","v":36549500},{"$f":"IF(BO$11=\"\",0,Calc!BO317)","v":34603200},{"$f":"IF(BP$11=\"\",0,Calc!BP317)","v":39647600},{"$f":"IF(BQ$11=\"\",0,Calc!BQ317)","v":24184500},{"$f":"IF(BR$11=\"\",0,Calc!BR317)","v":42533900},{"$f":"IF(BS$11=\"\",0,Calc!BS317)","v":39692800},{"$f":"IF(BT$11=\"\",0,Calc!BT317)","v":45530000},{"$f":"IF(BU$11=\"\",0,Calc!BU317)","v":27370500},{"$f":"IF(BV$11=\"\",0,Calc!BV317)","v":48263300},{"$f":"IF(BW$11=\"\",0,Calc!BW317)","v":44942400},{"$f":"IF(BX$11=\"\",0,Calc!BX317)","v":51349400},{"$f":"IF(BY$11=\"\",0,Calc!BY317)","v":30506500},{"$f":"IF(BZ$11=\"\",0,Calc!BZ317)","v":54064700},{"$f":"IF(CA$11=\"\",0,Calc!CA317)","v":50097600},{"$f":"IF(CB$11=\"\",0,Calc!CB317)","v":57143600},{"$f":"IF(CC$11=\"\",0,Calc!CC317)","v":33904500},{"$f":"IF(CD$11=\"\",0,Calc!CD317)","v":60094700},{"$f":"IF(CE$11=\"\",0,Calc!CE317)","v":55302400},{"$f":"IF(CF$11=\"\",0,Calc!CF317)","v":63155600},{"$f":"IF(CG$11=\"\",0,Calc!CG317)","v":37162500},{"$f":"IF(CH$11=\"\",0,Calc!CH317)","v":65953700},{"$f":"IF(CI$11=\"\",0,Calc!CI317)","v":0}]
[{"$f":"ROW()","v":185},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H178","v":"Прямые расходы"},{"$f":"I184","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L185=0,$L185=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L185)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L185)))","v":"Расходы на привлечение туристов"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B185=Lists!$CU$24,SUMIFS($Z185:$CJ185,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z185:$CJ185))","v":870524500},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA318)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB318)","v":9000},{"$f":"IF(AC$11=\"\",0,Calc!AC318)","v":5000},{"$f":"IF(AD$11=\"\",0,Calc!AD318)","v":113400},{"$f":"IF(AE$11=\"\",0,Calc!AE318)","v":440800},{"$f":"IF(AF$11=\"\",0,Calc!AF318)","v":560700},{"$f":"IF(AG$11=\"\",0,Calc!AG318)","v":544000},{"$f":"IF(AH$11=\"\",0,Calc!AH318)","v":1094400},{"$f":"IF(AI$11=\"\",0,Calc!AI318)","v":1464800},{"$f":"IF(AJ$11=\"\",0,Calc!AJ318)","v":1858500},{"$f":"IF(AK$11=\"\",0,Calc!AK318)","v":1315000},{"$f":"IF(AL$11=\"\",0,Calc!AL318)","v":2538000},{"$f":"IF(AM$11=\"\",0,Calc!AM318)","v":2948000},{"$f":"IF(AN$11=\"\",0,Calc!AN318)","v":3537900},{"$f":"IF(AO$11=\"\",0,Calc!AO318)","v":2273000},{"$f":"IF(AP$11=\"\",0,Calc!AP318)","v":4408200},{"$f":"IF(AQ$11=\"\",0,Calc!AQ318)","v":4750400},{"$f":"IF(AR$11=\"\",0,Calc!AR318)","v":5621400},{"$f":"IF(AS$11=\"\",0,Calc!AS318)","v":3588000},{"$f":"IF(AT$11=\"\",0,Calc!AT318)","v":6786000},{"$f":"IF(AU$11=\"\",0,Calc!AU318)","v":6896000},{"$f":"IF(AV$11=\"\",0,Calc!AV318)","v":8181000},{"$f":"IF(AW$11=\"\",0,Calc!AW318)","v":5035000},{"$f":"IF(AX$11=\"\",0,Calc!AX318)","v":9446400},{"$f":"IF(AY$11=\"\",0,Calc!AY318)","v":9404800},{"$f":"IF(AZ$11=\"\",0,Calc!AZ318)","v":11014200},{"$f":"IF(BA$11=\"\",0,Calc!BA318)","v":6579000},{"$f":"IF(BB$11=\"\",0,Calc!BB318)","v":12371400},{"$f":"IF(BC$11=\"\",0,Calc!BC318)","v":12068800},{"$f":"IF(BD$11=\"\",0,Calc!BD318)","v":14067000},{"$f":"IF(BE$11=\"\",0,Calc!BE318)","v":8420000},{"$f":"IF(BF$11=\"\",0,Calc!BF318)","v":15696000},{"$f":"IF(BG$11=\"\",0,Calc!BG318)","v":14976000},{"$f":"IF(BH$11=\"\",0,Calc!BH318)","v":17483400},{"$f":"IF(BI$11=\"\",0,Calc!BI318)","v":10303000},{"$f":"IF(BJ$11=\"\",0,Calc!BJ318)","v":19141200},{"$f":"IF(BK$11=\"\",0,Calc!BK318)","v":18182400},{"$f":"IF(BL$11=\"\",0,Calc!BL318)","v":21101400},{"$f":"IF(BM$11=\"\",0,Calc!BM318)","v":12283000},{"$f":"IF(BN$11=\"\",0,Calc!BN318)","v":22851000},{"$f":"IF(BO$11=\"\",0,Calc!BO318)","v":21520000},{"$f":"IF(BP$11=\"\",0,Calc!BP318)","v":24867000},{"$f":"IF(BQ$11=\"\",0,Calc!BQ318)","v":14495000},{"$f":"IF(BR$11=\"\",0,Calc!BR318)","v":26771400},{"$f":"IF(BS$11=\"\",0,Calc!BS318)","v":24900800},{"$f":"IF(BT$11=\"\",0,Calc!BT318)","v":28771200},{"$f":"IF(BU$11=\"\",0,Calc!BU318)","v":16609000},{"$f":"IF(BV$11=\"\",0,Calc!BV318)","v":30569400},{"$f":"IF(BW$11=\"\",0,Calc!BW318)","v":28380800},{"$f":"IF(BX$11=\"\",0,Calc!BX318)","v":32625000},{"$f":"IF(BY$11=\"\",0,Calc!BY318)","v":18685000},{"$f":"IF(BZ$11=\"\",0,Calc!BZ318)","v":34407000},{"$f":"IF(CA$11=\"\",0,Calc!CA318)","v":31792000},{"$f":"IF(CB$11=\"\",0,Calc!CB318)","v":36455400},{"$f":"IF(CC$11=\"\",0,Calc!CC318)","v":20933000},{"$f":"IF(CD$11=\"\",0,Calc!CD318)","v":38392200},{"$f":"IF(CE$11=\"\",0,Calc!CE318)","v":35230400},{"$f":"IF(CF$11=\"\",0,Calc!CF318)","v":40424400},{"$f":"IF(CG$11=\"\",0,Calc!CG318)","v":23083000},{"$f":"IF(CH$11=\"\",0,Calc!CH318)","v":42255000},{"$f":"IF(CI$11=\"\",0,Calc!CI318)","v":0}]
[{"$f":"ROW()","v":186},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H178","v":"Прямые расходы"},{"$f":"I184","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L186=0,$L186=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L186)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L186)))","v":"Рекламные расходы"},null,{"$f":"L185+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B186=Lists!$CU$24,SUMIFS($Z186:$CJ186,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z186:$CJ186))","v":425732600},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA319)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB319)","v":9000},{"$f":"IF(AC$11=\"\",0,Calc!AC319)","v":5000},{"$f":"IF(AD$11=\"\",0,Calc!AD319)","v":68400},{"$f":"IF(AE$11=\"\",0,Calc!AE319)","v":196000},{"$f":"IF(AF$11=\"\",0,Calc!AF319)","v":262800},{"$f":"IF(AG$11=\"\",0,Calc!AG319)","v":246000},{"$f":"IF(AH$11=\"\",0,Calc!AH319)","v":513000},{"$f":"IF(AI$11=\"\",0,Calc!AI319)","v":644000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ319)","v":845100},{"$f":"IF(AK$11=\"\",0,Calc!AK319)","v":594500},{"$f":"IF(AL$11=\"\",0,Calc!AL319)","v":1173600},{"$f":"IF(AM$11=\"\",0,Calc!AM319)","v":1331200},{"$f":"IF(AN$11=\"\",0,Calc!AN319)","v":1629000},{"$f":"IF(AO$11=\"\",0,Calc!AO319)","v":1042500},{"$f":"IF(AP$11=\"\",0,Calc!AP319)","v":2058300},{"$f":"IF(AQ$11=\"\",0,Calc!AQ319)","v":2184800},{"$f":"IF(AR$11=\"\",0,Calc!AR319)","v":2622600},{"$f":"IF(AS$11=\"\",0,Calc!AS319)","v":1672000},{"$f":"IF(AT$11=\"\",0,Calc!AT319)","v":3202200},{"$f":"IF(AU$11=\"\",0,Calc!AU319)","v":3218400},{"$f":"IF(AV$11=\"\",0,Calc!AV319)","v":3863700},{"$f":"IF(AW$11=\"\",0,Calc!AW319)","v":2374500},{"$f":"IF(AX$11=\"\",0,Calc!AX319)","v":4500000},{"$f":"IF(AY$11=\"\",0,Calc!AY319)","v":4444800},{"$f":"IF(AZ$11=\"\",0,Calc!AZ319)","v":5254200},{"$f":"IF(BA$11=\"\",0,Calc!BA319)","v":3132500},{"$f":"IF(BB$11=\"\",0,Calc!BB319)","v":5942700},{"$f":"IF(BC$11=\"\",0,Calc!BC319)","v":5757600},{"$f":"IF(BD$11=\"\",0,Calc!BD319)","v":6764400},{"$f":"IF(BE$11=\"\",0,Calc!BE319)","v":4043000},{"$f":"IF(BF$11=\"\",0,Calc!BF319)","v":7592400},{"$f":"IF(BG$11=\"\",0,Calc!BG319)","v":7200800},{"$f":"IF(BH$11=\"\",0,Calc!BH319)","v":8466300},{"$f":"IF(BI$11=\"\",0,Calc!BI319)","v":4981500},{"$f":"IF(BJ$11=\"\",0,Calc!BJ319)","v":9315000},{"$f":"IF(BK$11=\"\",0,Calc!BK319)","v":8804800},{"$f":"IF(BL$11=\"\",0,Calc!BL319)","v":10281600},{"$f":"IF(BM$11=\"\",0,Calc!BM319)","v":5975500},{"$f":"IF(BN$11=\"\",0,Calc!BN319)","v":11182500},{"$f":"IF(BO$11=\"\",0,Calc!BO319)","v":10483200},{"$f":"IF(BP$11=\"\",0,Calc!BP319)","v":12180600},{"$f":"IF(BQ$11=\"\",0,Calc!BQ319)","v":7089500},{"$f":"IF(BR$11=\"\",0,Calc!BR319)","v":13162500},{"$f":"IF(BS$11=\"\",0,Calc!BS319)","v":12192000},{"$f":"IF(BT$11=\"\",0,Calc!BT319)","v":14158800},{"$f":"IF(BU$11=\"\",0,Calc!BU319)","v":8161500},{"$f":"IF(BV$11=\"\",0,Calc!BV319)","v":15093900},{"$f":"IF(BW$11=\"\",0,Calc!BW319)","v":13961600},{"$f":"IF(BX$11=\"\",0,Calc!BX319)","v":16124400},{"$f":"IF(BY$11=\"\",0,Calc!BY319)","v":9221500},{"$f":"IF(BZ$11=\"\",0,Calc!BZ319)","v":17057700},{"$f":"IF(CA$11=\"\",0,Calc!CA319)","v":15705600},{"$f":"IF(CB$11=\"\",0,Calc!CB319)","v":18088200},{"$f":"IF(CC$11=\"\",0,Calc!CC319)","v":10371500},{"$f":"IF(CD$11=\"\",0,Calc!CD319)","v":19102500},{"$f":"IF(CE$11=\"\",0,Calc!CE319)","v":17472000},{"$f":"IF(CF$11=\"\",0,Calc!CF319)","v":20131200},{"$f":"IF(CG$11=\"\",0,Calc!CG319)","v":11479500},{"$f":"IF(CH$11=\"\",0,Calc!CH319)","v":21098700},{"$f":"IF(CI$11=\"\",0,Calc!CI319)","v":0}]
[{"$f":"ROW()","v":187},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H178","v":"Прямые расходы"},{"$f":"I184","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L187=0,$L187=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L187)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L187)))","v":"Расходы на поддержание конверсии"},null,{"$f":"L186+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B187=Lists!$CU$24,SUMIFS($Z187:$CJ187,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z187:$CJ187))","v":118520000},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA320)","v":720000},{"$f":"IF(AB$11=\"\",0,Calc!AB320)","v":720000},{"$f":"IF(AC$11=\"\",0,Calc!AC320)","v":824000},{"$f":"IF(AD$11=\"\",0,Calc!AD320)","v":824000},{"$f":"IF(AE$11=\"\",0,Calc!AE320)","v":928000},{"$f":"IF(AF$11=\"\",0,Calc!AF320)","v":928000},{"$f":"IF(AG$11=\"\",0,Calc!AG320)","v":1032000},{"$f":"IF(AH$11=\"\",0,Calc!AH320)","v":1032000},{"$f":"IF(AI$11=\"\",0,Calc!AI320)","v":1136000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ320)","v":1136000},{"$f":"IF(AK$11=\"\",0,Calc!AK320)","v":1240000},{"$f":"IF(AL$11=\"\",0,Calc!AL320)","v":1240000},{"$f":"IF(AM$11=\"\",0,Calc!AM320)","v":1344000},{"$f":"IF(AN$11=\"\",0,Calc!AN320)","v":1344000},{"$f":"IF(AO$11=\"\",0,Calc!AO320)","v":1448000},{"$f":"IF(AP$11=\"\",0,Calc!AP320)","v":1448000},{"$f":"IF(AQ$11=\"\",0,Calc!AQ320)","v":1552000},{"$f":"IF(AR$11=\"\",0,Calc!AR320)","v":1552000},{"$f":"IF(AS$11=\"\",0,Calc!AS320)","v":1656000},{"$f":"IF(AT$11=\"\",0,Calc!AT320)","v":1656000},{"$f":"IF(AU$11=\"\",0,Calc!AU320)","v":1760000.0000000002},{"$f":"IF(AV$11=\"\",0,Calc!AV320)","v":1760000.0000000002},{"$f":"IF(AW$11=\"\",0,Calc!AW320)","v":1844000},{"$f":"IF(AX$11=\"\",0,Calc!AX320)","v":1844000},{"$f":"IF(AY$11=\"\",0,Calc!AY320)","v":1927999.9999999998},{"$f":"IF(AZ$11=\"\",0,Calc!AZ320)","v":1927999.9999999998},{"$f":"IF(BA$11=\"\",0,Calc!BA320)","v":2012000},{"$f":"IF(BB$11=\"\",0,Calc!BB320)","v":2012000},{"$f":"IF(BC$11=\"\",0,Calc!BC320)","v":2096000},{"$f":"IF(BD$11=\"\",0,Calc!BD320)","v":2096000},{"$f":"IF(BE$11=\"\",0,Calc!BE320)","v":2180000},{"$f":"IF(BF$11=\"\",0,Calc!BF320)","v":2180000},{"$f":"IF(BG$11=\"\",0,Calc!BG320)","v":2264000},{"$f":"IF(BH$11=\"\",0,Calc!BH320)","v":2264000},{"$f":"IF(BI$11=\"\",0,Calc!BI320)","v":2348000},{"$f":"IF(BJ$11=\"\",0,Calc!BJ320)","v":2348000},{"$f":"IF(BK$11=\"\",0,Calc!BK320)","v":2432000},{"$f":"IF(BL$11=\"\",0,Calc!BL320)","v":2432000},{"$f":"IF(BM$11=\"\",0,Calc!BM320)","v":2516000},{"$f":"IF(BN$11=\"\",0,Calc!BN320)","v":2516000},{"$f":"IF(BO$11=\"\",0,Calc!BO320)","v":2600000},{"$f":"IF(BP$11=\"\",0,Calc!BP320)","v":2600000},{"$f":"IF(BQ$11=\"\",0,Calc!BQ320)","v":2600000},{"$f":"IF(BR$11=\"\",0,Calc!BR320)","v":2600000},{"$f":"IF(BS$11=\"\",0,Calc!BS320)","v":2600000},{"$f":"IF(BT$11=\"\",0,Calc!BT320)","v":2600000},{"$f":"IF(BU$11=\"\",0,Calc!BU320)","v":2600000},{"$f":"IF(BV$11=\"\",0,Calc!BV320)","v":2600000},{"$f":"IF(BW$11=\"\",0,Calc!BW320)","v":2600000},{"$f":"IF(BX$11=\"\",0,Calc!BX320)","v":2600000},{"$f":"IF(BY$11=\"\",0,Calc!BY320)","v":2600000},{"$f":"IF(BZ$11=\"\",0,Calc!BZ320)","v":2600000},{"$f":"IF(CA$11=\"\",0,Calc!CA320)","v":2600000},{"$f":"IF(CB$11=\"\",0,Calc!CB320)","v":2600000},{"$f":"IF(CC$11=\"\",0,Calc!CC320)","v":2600000},{"$f":"IF(CD$11=\"\",0,Calc!CD320)","v":2600000},{"$f":"IF(CE$11=\"\",0,Calc!CE320)","v":2600000},{"$f":"IF(CF$11=\"\",0,Calc!CF320)","v":2600000},{"$f":"IF(CG$11=\"\",0,Calc!CG320)","v":2600000},{"$f":"IF(CH$11=\"\",0,Calc!CH320)","v":2600000},{"$f":"IF(CI$11=\"\",0,Calc!CI320)","v":0}]
[{"$f":"ROW()","v":188},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":189},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H178","v":"Прямые расходы"},{"$f":"Items!$Q$13","v":"Прямые постоянные расходы маркетинга"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X189-SUM($X190:$X193))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B189=Lists!$CU$24,SUMIFS($Z189:$CJ189,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z189:$CJ189))","v":207653028.9877201},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA322)","v":1950000},{"$f":"IF(AB$11=\"\",0,Calc!AB322)","v":3252000},{"$f":"IF(AC$11=\"\",0,Calc!AC322)","v":3252000},{"$f":"IF(AD$11=\"\",0,Calc!AD322)","v":3252000},{"$f":"IF(AE$11=\"\",0,Calc!AE322)","v":3252000},{"$f":"IF(AF$11=\"\",0,Calc!AF322)","v":3252000},{"$f":"IF(AG$11=\"\",0,Calc!AG322)","v":3252000},{"$f":"IF(AH$11=\"\",0,Calc!AH322)","v":3252000},{"$f":"IF(AI$11=\"\",0,Calc!AI322)","v":3252000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ322)","v":3252000},{"$f":"IF(AK$11=\"\",0,Calc!AK322)","v":3252000},{"$f":"IF(AL$11=\"\",0,Calc!AL322)","v":3252000},{"$f":"IF(AM$11=\"\",0,Calc!AM322)","v":3310500},{"$f":"IF(AN$11=\"\",0,Calc!AN322)","v":3364260},{"$f":"IF(AO$11=\"\",0,Calc!AO322)","v":3364260},{"$f":"IF(AP$11=\"\",0,Calc!AP322)","v":3364260},{"$f":"IF(AQ$11=\"\",0,Calc!AQ322)","v":3364260},{"$f":"IF(AR$11=\"\",0,Calc!AR322)","v":3364260},{"$f":"IF(AS$11=\"\",0,Calc!AS322)","v":3364260},{"$f":"IF(AT$11=\"\",0,Calc!AT322)","v":3364260},{"$f":"IF(AU$11=\"\",0,Calc!AU322)","v":3364260},{"$f":"IF(AV$11=\"\",0,Calc!AV322)","v":3364260},{"$f":"IF(AW$11=\"\",0,Calc!AW322)","v":3364260},{"$f":"IF(AX$11=\"\",0,Calc!AX322)","v":3364260},{"$f":"IF(AY$11=\"\",0,Calc!AY322)","v":3424515},{"$f":"IF(AZ$11=\"\",0,Calc!AZ322)","v":3481357.8},{"$f":"IF(BA$11=\"\",0,Calc!BA322)","v":3481357.8},{"$f":"IF(BB$11=\"\",0,Calc!BB322)","v":3481357.8},{"$f":"IF(BC$11=\"\",0,Calc!BC322)","v":3481357.8},{"$f":"IF(BD$11=\"\",0,Calc!BD322)","v":3481357.8},{"$f":"IF(BE$11=\"\",0,Calc!BE322)","v":3481357.8},{"$f":"IF(BF$11=\"\",0,Calc!BF322)","v":3481357.8},{"$f":"IF(BG$11=\"\",0,Calc!BG322)","v":3481357.8},{"$f":"IF(BH$11=\"\",0,Calc!BH322)","v":3481357.8},{"$f":"IF(BI$11=\"\",0,Calc!BI322)","v":3481357.8},{"$f":"IF(BJ$11=\"\",0,Calc!BJ322)","v":3481357.8},{"$f":"IF(BK$11=\"\",0,Calc!BK322)","v":3543420.45},{"$f":"IF(BL$11=\"\",0,Calc!BL322)","v":3603585.5340000009},{"$f":"IF(BM$11=\"\",0,Calc!BM322)","v":3603585.5340000009},{"$f":"IF(BN$11=\"\",0,Calc!BN322)","v":3603585.5340000009},{"$f":"IF(BO$11=\"\",0,Calc!BO322)","v":3603585.5340000009},{"$f":"IF(BP$11=\"\",0,Calc!BP322)","v":3603585.5340000009},{"$f":"IF(BQ$11=\"\",0,Calc!BQ322)","v":3603585.5340000009},{"$f":"IF(BR$11=\"\",0,Calc!BR322)","v":3603585.5340000009},{"$f":"IF(BS$11=\"\",0,Calc!BS322)","v":3603585.5340000009},{"$f":"IF(BT$11=\"\",0,Calc!BT322)","v":3603585.5340000009},{"$f":"IF(BU$11=\"\",0,Calc!BU322)","v":3603585.5340000009},{"$f":"IF(BV$11=\"\",0,Calc!BV322)","v":3603585.5340000009},{"$f":"IF(BW$11=\"\",0,Calc!BW322)","v":3667510.0635000006},{"$f":"IF(BX$11=\"\",0,Calc!BX322)","v":3731258.80002},{"$f":"IF(BY$11=\"\",0,Calc!BY322)","v":3731258.80002},{"$f":"IF(BZ$11=\"\",0,Calc!BZ322)","v":3731258.80002},{"$f":"IF(CA$11=\"\",0,Calc!CA322)","v":3731258.80002},{"$f":"IF(CB$11=\"\",0,Calc!CB322)","v":3731258.80002},{"$f":"IF(CC$11=\"\",0,Calc!CC322)","v":3731258.80002},{"$f":"IF(CD$11=\"\",0,Calc!CD322)","v":3731258.80002},{"$f":"IF(CE$11=\"\",0,Calc!CE322)","v":3731258.80002},{"$f":"IF(CF$11=\"\",0,Calc!CF322)","v":3731258.80002},{"$f":"IF(CG$11=\"\",0,Calc!CG322)","v":3731258.80002},{"$f":"IF(CH$11=\"\",0,Calc!CH322)","v":3731258.80002},{"$f":"IF(CI$11=\"\",0,Calc!CI322)","v":0}]
[{"$f":"ROW()","v":190},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H178","v":"Прямые расходы"},{"$f":"I189","v":"Прямые постоянные расходы маркетинга"},{"$f":"IF(OR($L190=0,$L190=\"\",SUMIFS(Items!$A:$A,Items!$R:$R,$L190)=0),0,INDEX(Items!$Q:$Q,SUMIFS(Items!$A:$A,Items!$R:$R,$L190)))","v":"ФОТ сотрудников маркетинга"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B190=Lists!$CU$24,SUMIFS($Z190:$CJ190,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z190:$CJ190))","v":148641585.10890001},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA323)","v":1950000},{"$f":"IF(AB$11=\"\",0,Calc!AB323)","v":2340000},{"$f":"IF(AC$11=\"\",0,Calc!AC323)","v":2340000},{"$f":"IF(AD$11=\"\",0,Calc!AD323)","v":2340000},{"$f":"IF(AE$11=\"\",0,Calc!AE323)","v":2340000},{"$f":"IF(AF$11=\"\",0,Calc!AF323)","v":2340000},{"$f":"IF(AG$11=\"\",0,Calc!AG323)","v":2340000},{"$f":"IF(AH$11=\"\",0,Calc!AH323)","v":2340000},{"$f":"IF(AI$11=\"\",0,Calc!AI323)","v":2340000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ323)","v":2340000},{"$f":"IF(AK$11=\"\",0,Calc!AK323)","v":2340000},{"$f":"IF(AL$11=\"\",0,Calc!AL323)","v":2340000},{"$f":"IF(AM$11=\"\",0,Calc!AM323)","v":2398500},{"$f":"IF(AN$11=\"\",0,Calc!AN323)","v":2410200},{"$f":"IF(AO$11=\"\",0,Calc!AO323)","v":2410200},{"$f":"IF(AP$11=\"\",0,Calc!AP323)","v":2410200},{"$f":"IF(AQ$11=\"\",0,Calc!AQ323)","v":2410200},{"$f":"IF(AR$11=\"\",0,Calc!AR323)","v":2410200},{"$f":"IF(AS$11=\"\",0,Calc!AS323)","v":2410200},{"$f":"IF(AT$11=\"\",0,Calc!AT323)","v":2410200},{"$f":"IF(AU$11=\"\",0,Calc!AU323)","v":2410200},{"$f":"IF(AV$11=\"\",0,Calc!AV323)","v":2410200},{"$f":"IF(AW$11=\"\",0,Calc!AW323)","v":2410200},{"$f":"IF(AX$11=\"\",0,Calc!AX323)","v":2410200},{"$f":"IF(AY$11=\"\",0,Calc!AY323)","v":2470455},{"$f":"IF(AZ$11=\"\",0,Calc!AZ323)","v":2482506},{"$f":"IF(BA$11=\"\",0,Calc!BA323)","v":2482506},{"$f":"IF(BB$11=\"\",0,Calc!BB323)","v":2482506},{"$f":"IF(BC$11=\"\",0,Calc!BC323)","v":2482506},{"$f":"IF(BD$11=\"\",0,Calc!BD323)","v":2482506},{"$f":"IF(BE$11=\"\",0,Calc!BE323)","v":2482506},{"$f":"IF(BF$11=\"\",0,Calc!BF323)","v":2482506},{"$f":"IF(BG$11=\"\",0,Calc!BG323)","v":2482506},{"$f":"IF(BH$11=\"\",0,Calc!BH323)","v":2482506},{"$f":"IF(BI$11=\"\",0,Calc!BI323)","v":2482506},{"$f":"IF(BJ$11=\"\",0,Calc!BJ323)","v":2482506},{"$f":"IF(BK$11=\"\",0,Calc!BK323)","v":2544568.6500000004},{"$f":"IF(BL$11=\"\",0,Calc!BL323)","v":2556981.1800000006},{"$f":"IF(BM$11=\"\",0,Calc!BM323)","v":2556981.1800000006},{"$f":"IF(BN$11=\"\",0,Calc!BN323)","v":2556981.1800000006},{"$f":"IF(BO$11=\"\",0,Calc!BO323)","v":2556981.1800000006},{"$f":"IF(BP$11=\"\",0,Calc!BP323)","v":2556981.1800000006},{"$f":"IF(BQ$11=\"\",0,Calc!BQ323)","v":2556981.1800000006},{"$f":"IF(BR$11=\"\",0,Calc!BR323)","v":2556981.1800000006},{"$f":"IF(BS$11=\"\",0,Calc!BS323)","v":2556981.1800000006},{"$f":"IF(BT$11=\"\",0,Calc!BT323)","v":2556981.1800000006},{"$f":"IF(BU$11=\"\",0,Calc!BU323)","v":2556981.1800000006},{"$f":"IF(BV$11=\"\",0,Calc!BV323)","v":2556981.1800000006},{"$f":"IF(BW$11=\"\",0,Calc!BW323)","v":2620905.7095000003},{"$f":"IF(BX$11=\"\",0,Calc!BX323)","v":2633690.6154},{"$f":"IF(BY$11=\"\",0,Calc!BY323)","v":2633690.6154},{"$f":"IF(BZ$11=\"\",0,Calc!BZ323)","v":2633690.6154},{"$f":"IF(CA$11=\"\",0,Calc!CA323)","v":2633690.6154},{"$f":"IF(CB$11=\"\",0,Calc!CB323)","v":2633690.6154},{"$f":"IF(CC$11=\"\",0,Calc!CC323)","v":2633690.6154},{"$f":"IF(CD$11=\"\",0,Calc!CD323)","v":2633690.6154},{"$f":"IF(CE$11=\"\",0,Calc!CE323)","v":2633690.6154},{"$f":"IF(CF$11=\"\",0,Calc!CF323)","v":2633690.6154},{"$f":"IF(CG$11=\"\",0,Calc!CG323)","v":2633690.6154},{"$f":"IF(CH$11=\"\",0,Calc!CH323)","v":2633690.6154},{"$f":"IF(CI$11=\"\",0,Calc!CI323)","v":0}]
[{"$f":"ROW()","v":191},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H178","v":"Прямые расходы"},{"$f":"I189","v":"Прямые постоянные расходы маркетинга"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B191=Lists!$CU$24,SUMIFS($Z191:$CJ191,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z191:$CJ191))","v":43934052.878820002},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA324)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB324)","v":702000},{"$f":"IF(AC$11=\"\",0,Calc!AC324)","v":702000},{"$f":"IF(AD$11=\"\",0,Calc!AD324)","v":702000},{"$f":"IF(AE$11=\"\",0,Calc!AE324)","v":702000},{"$f":"IF(AF$11=\"\",0,Calc!AF324)","v":702000},{"$f":"IF(AG$11=\"\",0,Calc!AG324)","v":702000},{"$f":"IF(AH$11=\"\",0,Calc!AH324)","v":702000},{"$f":"IF(AI$11=\"\",0,Calc!AI324)","v":702000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ324)","v":702000},{"$f":"IF(AK$11=\"\",0,Calc!AK324)","v":702000},{"$f":"IF(AL$11=\"\",0,Calc!AL324)","v":702000},{"$f":"IF(AM$11=\"\",0,Calc!AM324)","v":702000},{"$f":"IF(AN$11=\"\",0,Calc!AN324)","v":723060},{"$f":"IF(AO$11=\"\",0,Calc!AO324)","v":723060},{"$f":"IF(AP$11=\"\",0,Calc!AP324)","v":723060},{"$f":"IF(AQ$11=\"\",0,Calc!AQ324)","v":723060},{"$f":"IF(AR$11=\"\",0,Calc!AR324)","v":723060},{"$f":"IF(AS$11=\"\",0,Calc!AS324)","v":723060},{"$f":"IF(AT$11=\"\",0,Calc!AT324)","v":723060},{"$f":"IF(AU$11=\"\",0,Calc!AU324)","v":723060},{"$f":"IF(AV$11=\"\",0,Calc!AV324)","v":723060},{"$f":"IF(AW$11=\"\",0,Calc!AW324)","v":723060},{"$f":"IF(AX$11=\"\",0,Calc!AX324)","v":723060},{"$f":"IF(AY$11=\"\",0,Calc!AY324)","v":723060},{"$f":"IF(AZ$11=\"\",0,Calc!AZ324)","v":744751.79999999993},{"$f":"IF(BA$11=\"\",0,Calc!BA324)","v":744751.79999999993},{"$f":"IF(BB$11=\"\",0,Calc!BB324)","v":744751.79999999993},{"$f":"IF(BC$11=\"\",0,Calc!BC324)","v":744751.79999999993},{"$f":"IF(BD$11=\"\",0,Calc!BD324)","v":744751.79999999993},{"$f":"IF(BE$11=\"\",0,Calc!BE324)","v":744751.79999999993},{"$f":"IF(BF$11=\"\",0,Calc!BF324)","v":744751.79999999993},{"$f":"IF(BG$11=\"\",0,Calc!BG324)","v":744751.79999999993},{"$f":"IF(BH$11=\"\",0,Calc!BH324)","v":744751.79999999993},{"$f":"IF(BI$11=\"\",0,Calc!BI324)","v":744751.79999999993},{"$f":"IF(BJ$11=\"\",0,Calc!BJ324)","v":744751.79999999993},{"$f":"IF(BK$11=\"\",0,Calc!BK324)","v":744751.79999999993},{"$f":"IF(BL$11=\"\",0,Calc!BL324)","v":767094.35400000017},{"$f":"IF(BM$11=\"\",0,Calc!BM324)","v":767094.35400000017},{"$f":"IF(BN$11=\"\",0,Calc!BN324)","v":767094.35400000017},{"$f":"IF(BO$11=\"\",0,Calc!BO324)","v":767094.35400000017},{"$f":"IF(BP$11=\"\",0,Calc!BP324)","v":767094.35400000017},{"$f":"IF(BQ$11=\"\",0,Calc!BQ324)","v":767094.35400000017},{"$f":"IF(BR$11=\"\",0,Calc!BR324)","v":767094.35400000017},{"$f":"IF(BS$11=\"\",0,Calc!BS324)","v":767094.35400000017},{"$f":"IF(BT$11=\"\",0,Calc!BT324)","v":767094.35400000017},{"$f":"IF(BU$11=\"\",0,Calc!BU324)","v":767094.35400000017},{"$f":"IF(BV$11=\"\",0,Calc!BV324)","v":767094.35400000017},{"$f":"IF(BW$11=\"\",0,Calc!BW324)","v":767094.35400000017},{"$f":"IF(BX$11=\"\",0,Calc!BX324)","v":790107.18461999996},{"$f":"IF(BY$11=\"\",0,Calc!BY324)","v":790107.18461999996},{"$f":"IF(BZ$11=\"\",0,Calc!BZ324)","v":790107.18461999996},{"$f":"IF(CA$11=\"\",0,Calc!CA324)","v":790107.18461999996},{"$f":"IF(CB$11=\"\",0,Calc!CB324)","v":790107.18461999996},{"$f":"IF(CC$11=\"\",0,Calc!CC324)","v":790107.18461999996},{"$f":"IF(CD$11=\"\",0,Calc!CD324)","v":790107.18461999996},{"$f":"IF(CE$11=\"\",0,Calc!CE324)","v":790107.18461999996},{"$f":"IF(CF$11=\"\",0,Calc!CF324)","v":790107.18461999996},{"$f":"IF(CG$11=\"\",0,Calc!CG324)","v":790107.18461999996},{"$f":"IF(CH$11=\"\",0,Calc!CH324)","v":790107.18461999996},{"$f":"IF(CI$11=\"\",0,Calc!CI324)","v":0}]
[{"$f":"ROW()","v":192},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H178","v":"Прямые расходы"},{"$f":"I189","v":"Прямые постоянные расходы маркетинга"},{"$f":"IF(OR($L192=0,$L192=\"\",SUMIFS(Items!$A:$A,Items!$R:$R,$L192)=0),0,INDEX(Items!$Q:$Q,SUMIFS(Items!$A:$A,Items!$R:$R,$L192)))","v":"Прочие расходы маркетинга"},null,{"$f":"MAX(L$190:L191)+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B192=Lists!$CU$24,SUMIFS($Z192:$CJ192,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z192:$CJ192))","v":15077391},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA325)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB325)","v":210000},{"$f":"IF(AC$11=\"\",0,Calc!AC325)","v":210000},{"$f":"IF(AD$11=\"\",0,Calc!AD325)","v":210000},{"$f":"IF(AE$11=\"\",0,Calc!AE325)","v":210000},{"$f":"IF(AF$11=\"\",0,Calc!AF325)","v":210000},{"$f":"IF(AG$11=\"\",0,Calc!AG325)","v":210000},{"$f":"IF(AH$11=\"\",0,Calc!AH325)","v":210000},{"$f":"IF(AI$11=\"\",0,Calc!AI325)","v":210000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ325)","v":210000},{"$f":"IF(AK$11=\"\",0,Calc!AK325)","v":210000},{"$f":"IF(AL$11=\"\",0,Calc!AL325)","v":210000},{"$f":"IF(AM$11=\"\",0,Calc!AM325)","v":210000},{"$f":"IF(AN$11=\"\",0,Calc!AN325)","v":231000},{"$f":"IF(AO$11=\"\",0,Calc!AO325)","v":231000},{"$f":"IF(AP$11=\"\",0,Calc!AP325)","v":231000},{"$f":"IF(AQ$11=\"\",0,Calc!AQ325)","v":231000},{"$f":"IF(AR$11=\"\",0,Calc!AR325)","v":231000},{"$f":"IF(AS$11=\"\",0,Calc!AS325)","v":231000},{"$f":"IF(AT$11=\"\",0,Calc!AT325)","v":231000},{"$f":"IF(AU$11=\"\",0,Calc!AU325)","v":231000},{"$f":"IF(AV$11=\"\",0,Calc!AV325)","v":231000},{"$f":"IF(AW$11=\"\",0,Calc!AW325)","v":231000},{"$f":"IF(AX$11=\"\",0,Calc!AX325)","v":231000},{"$f":"IF(AY$11=\"\",0,Calc!AY325)","v":231000},{"$f":"IF(AZ$11=\"\",0,Calc!AZ325)","v":254100.00000000003},{"$f":"IF(BA$11=\"\",0,Calc!BA325)","v":254100.00000000003},{"$f":"IF(BB$11=\"\",0,Calc!BB325)","v":254100.00000000003},{"$f":"IF(BC$11=\"\",0,Calc!BC325)","v":254100.00000000003},{"$f":"IF(BD$11=\"\",0,Calc!BD325)","v":254100.00000000003},{"$f":"IF(BE$11=\"\",0,Calc!BE325)","v":254100.00000000003},{"$f":"IF(BF$11=\"\",0,Calc!BF325)","v":254100.00000000003},{"$f":"IF(BG$11=\"\",0,Calc!BG325)","v":254100.00000000003},{"$f":"IF(BH$11=\"\",0,Calc!BH325)","v":254100.00000000003},{"$f":"IF(BI$11=\"\",0,Calc!BI325)","v":254100.00000000003},{"$f":"IF(BJ$11=\"\",0,Calc!BJ325)","v":254100.00000000003},{"$f":"IF(BK$11=\"\",0,Calc!BK325)","v":254100.00000000003},{"$f":"IF(BL$11=\"\",0,Calc!BL325)","v":279510.00000000006},{"$f":"IF(BM$11=\"\",0,Calc!BM325)","v":279510.00000000006},{"$f":"IF(BN$11=\"\",0,Calc!BN325)","v":279510.00000000006},{"$f":"IF(BO$11=\"\",0,Calc!BO325)","v":279510.00000000006},{"$f":"IF(BP$11=\"\",0,Calc!BP325)","v":279510.00000000006},{"$f":"IF(BQ$11=\"\",0,Calc!BQ325)","v":279510.00000000006},{"$f":"IF(BR$11=\"\",0,Calc!BR325)","v":279510.00000000006},{"$f":"IF(BS$11=\"\",0,Calc!BS325)","v":279510.00000000006},{"$f":"IF(BT$11=\"\",0,Calc!BT325)","v":279510.00000000006},{"$f":"IF(BU$11=\"\",0,Calc!BU325)","v":279510.00000000006},{"$f":"IF(BV$11=\"\",0,Calc!BV325)","v":279510.00000000006},{"$f":"IF(BW$11=\"\",0,Calc!BW325)","v":279510.00000000006},{"$f":"IF(BX$11=\"\",0,Calc!BX325)","v":307461.00000000006},{"$f":"IF(BY$11=\"\",0,Calc!BY325)","v":307461.00000000006},{"$f":"IF(BZ$11=\"\",0,Calc!BZ325)","v":307461.00000000006},{"$f":"IF(CA$11=\"\",0,Calc!CA325)","v":307461.00000000006},{"$f":"IF(CB$11=\"\",0,Calc!CB325)","v":307461.00000000006},{"$f":"IF(CC$11=\"\",0,Calc!CC325)","v":307461.00000000006},{"$f":"IF(CD$11=\"\",0,Calc!CD325)","v":307461.00000000006},{"$f":"IF(CE$11=\"\",0,Calc!CE325)","v":307461.00000000006},{"$f":"IF(CF$11=\"\",0,Calc!CF325)","v":307461.00000000006},{"$f":"IF(CG$11=\"\",0,Calc!CG325)","v":307461.00000000006},{"$f":"IF(CH$11=\"\",0,Calc!CH325)","v":307461.00000000006},{"$f":"IF(CI$11=\"\",0,Calc!CI325)","v":0}]
[{"$f":"ROW()","v":193},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":194},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H178","v":"Прямые расходы"},{"$f":"Items!$AD$13","v":"Прямые переменные коммерческие расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X194-SUM($X195:$X198))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B194=Lists!$CU$24,SUMIFS($Z194:$CJ194,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z194:$CJ194))","v":409932982.80000007},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA327)","v":81},{"$f":"IF(AB$11=\"\",0,Calc!AB327)","v":1830},{"$f":"IF(AC$11=\"\",0,Calc!AC327)","v":2495.6400000000003},{"$f":"IF(AD$11=\"\",0,Calc!AD327)","v":20982.720000000008},{"$f":"IF(AE$11=\"\",0,Calc!AE327)","v":40188.240000000013},{"$f":"IF(AF$11=\"\",0,Calc!AF327)","v":60985.440000000017},{"$f":"IF(AG$11=\"\",0,Calc!AG327)","v":69725.52},{"$f":"IF(AH$11=\"\",0,Calc!AH327)","v":135384.96000000002},{"$f":"IF(AI$11=\"\",0,Calc!AI327)","v":185865.96},{"$f":"IF(AJ$11=\"\",0,Calc!AJ327)","v":259851.60000000003},{"$f":"IF(AK$11=\"\",0,Calc!AK327)","v":232550.51999999996},{"$f":"IF(AL$11=\"\",0,Calc!AL327)","v":383951.51999999996},{"$f":"IF(AM$11=\"\",0,Calc!AM327)","v":503513.0400000001},{"$f":"IF(AN$11=\"\",0,Calc!AN327)","v":627138.24},{"$f":"IF(AO$11=\"\",0,Calc!AO327)","v":521255.27999999997},{"$f":"IF(AP$11=\"\",0,Calc!AP327)","v":839386.07999999984},{"$f":"IF(AQ$11=\"\",0,Calc!AQ327)","v":1022973.72},{"$f":"IF(AR$11=\"\",0,Calc!AR327)","v":1215395.2799999998},{"$f":"IF(AS$11=\"\",0,Calc!AS327)","v":995151.72},{"$f":"IF(AT$11=\"\",0,Calc!AT327)","v":1526904.9600000004},{"$f":"IF(AU$11=\"\",0,Calc!AU327)","v":1793796.9600000004},{"$f":"IF(AV$11=\"\",0,Calc!AV327)","v":2111498.4},{"$f":"IF(AW$11=\"\",0,Calc!AW327)","v":1669749.8400000003},{"$f":"IF(AX$11=\"\",0,Calc!AX327)","v":2482566.7199999997},{"$f":"IF(AY$11=\"\",0,Calc!AY327)","v":2882698.0799999991},{"$f":"IF(AZ$11=\"\",0,Calc!AZ327)","v":3309036.1199999982},{"$f":"IF(BA$11=\"\",0,Calc!BA327)","v":2564248.4399999995},{"$f":"IF(BB$11=\"\",0,Calc!BB327)","v":3784876.4400000004},{"$f":"IF(BC$11=\"\",0,Calc!BC327)","v":4304141.4000000004},{"$f":"IF(BD$11=\"\",0,Calc!BD327)","v":4865047.919999999},{"$f":"IF(BE$11=\"\",0,Calc!BE327)","v":3750818.6399999997},{"$f":"IF(BF$11=\"\",0,Calc!BF327)","v":5446655.2800000003},{"$f":"IF(BG$11=\"\",0,Calc!BG327)","v":6108839.4000000004},{"$f":"IF(BH$11=\"\",0,Calc!BH327)","v":6881094.8400000017},{"$f":"IF(BI$11=\"\",0,Calc!BI327)","v":5236770.96},{"$f":"IF(BJ$11=\"\",0,Calc!BJ327)","v":7507287.7200000007},{"$f":"IF(BK$11=\"\",0,Calc!BK327)","v":8386594.5599999987},{"$f":"IF(BL$11=\"\",0,Calc!BL327)","v":9348350.8800000008},{"$f":"IF(BM$11=\"\",0,Calc!BM327)","v":7045256.2799999993},{"$f":"IF(BN$11=\"\",0,Calc!BN327)","v":10063238.159999998},{"$f":"IF(BO$11=\"\",0,Calc!BO327)","v":11097600.84},{"$f":"IF(BP$11=\"\",0,Calc!BP327)","v":12227511.359999996},{"$f":"IF(BQ$11=\"\",0,Calc!BQ327)","v":8953680.3599999994},{"$f":"IF(BR$11=\"\",0,Calc!BR327)","v":12463324.560000001},{"$f":"IF(BS$11=\"\",0,Calc!BS327)","v":13264651.680000003},{"$f":"IF(BT$11=\"\",0,Calc!BT327)","v":14438578.440000001},{"$f":"IF(BU$11=\"\",0,Calc!BU327)","v":10478712.119999999},{"$f":"IF(BV$11=\"\",0,Calc!BV327)","v":14448207.720000003},{"$f":"IF(BW$11=\"\",0,Calc!BW327)","v":15372530.880000001},{"$f":"IF(BX$11=\"\",0,Calc!BX327)","v":16622271.119999997},{"$f":"IF(BY$11=\"\",0,Calc!BY327)","v":11999702.760000002},{"$f":"IF(BZ$11=\"\",0,Calc!BZ327)","v":16515890.879999999},{"$f":"IF(CA$11=\"\",0,Calc!CA327)","v":17454158.639999997},{"$f":"IF(CB$11=\"\",0,Calc!CB327)","v":18768909.719999999},{"$f":"IF(CC$11=\"\",0,Calc!CC327)","v":13552949.639999999},{"$f":"IF(CD$11=\"\",0,Calc!CD327)","v":18564046.199999999},{"$f":"IF(CE$11=\"\",0,Calc!CE327)","v":19545003.599999998},{"$f":"IF(CF$11=\"\",0,Calc!CF327)","v":21007948.800000001},{"$f":"IF(CG$11=\"\",0,Calc!CG327)","v":15097637.4},{"$f":"IF(CH$11=\"\",0,Calc!CH327)","v":19871487.600000001},{"$f":"IF(CI$11=\"\",0,Calc!CI327)","v":0}]
[{"$f":"ROW()","v":195},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H178","v":"Прямые расходы"},{"$f":"I194","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L195)=0,$L195=0,$L195=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L195)))","v":"Номерной фонд"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B195=Lists!$CU$24,SUMIFS($Z195:$CJ195,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z195:$CJ195))","v":273288655.19999999},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA328)","v":54},{"$f":"IF(AB$11=\"\",0,Calc!AB328)","v":1220},{"$f":"IF(AC$11=\"\",0,Calc!AC328)","v":1663.7600000000002},{"$f":"IF(AD$11=\"\",0,Calc!AD328)","v":13988.480000000003},{"$f":"IF(AE$11=\"\",0,Calc!AE328)","v":26792.160000000011},{"$f":"IF(AF$11=\"\",0,Calc!AF328)","v":40656.960000000006},{"$f":"IF(AG$11=\"\",0,Calc!AG328)","v":46483.68},{"$f":"IF(AH$11=\"\",0,Calc!AH328)","v":90256.640000000014},{"$f":"IF(AI$11=\"\",0,Calc!AI328)","v":123910.63999999998},{"$f":"IF(AJ$11=\"\",0,Calc!AJ328)","v":173234.40000000002},{"$f":"IF(AK$11=\"\",0,Calc!AK328)","v":155033.68},{"$f":"IF(AL$11=\"\",0,Calc!AL328)","v":255967.68},{"$f":"IF(AM$11=\"\",0,Calc!AM328)","v":335675.36000000004},{"$f":"IF(AN$11=\"\",0,Calc!AN328)","v":418092.16},{"$f":"IF(AO$11=\"\",0,Calc!AO328)","v":347503.51999999996},{"$f":"IF(AP$11=\"\",0,Calc!AP328)","v":559590.72},{"$f":"IF(AQ$11=\"\",0,Calc!AQ328)","v":681982.48},{"$f":"IF(AR$11=\"\",0,Calc!AR328)","v":810263.5199999999},{"$f":"IF(AS$11=\"\",0,Calc!AS328)","v":663434.48},{"$f":"IF(AT$11=\"\",0,Calc!AT328)","v":1017936.6400000001},{"$f":"IF(AU$11=\"\",0,Calc!AU328)","v":1195864.6400000001},{"$f":"IF(AV$11=\"\",0,Calc!AV328)","v":1407665.6},{"$f":"IF(AW$11=\"\",0,Calc!AW328)","v":1113166.56},{"$f":"IF(AX$11=\"\",0,Calc!AX328)","v":1655044.4799999997},{"$f":"IF(AY$11=\"\",0,Calc!AY328)","v":1921798.7199999997},{"$f":"IF(AZ$11=\"\",0,Calc!AZ328)","v":2206024.0799999991},{"$f":"IF(BA$11=\"\",0,Calc!BA328)","v":1709498.9599999997},{"$f":"IF(BB$11=\"\",0,Calc!BB328)","v":2523250.96},{"$f":"IF(BC$11=\"\",0,Calc!BC328)","v":2869427.6},{"$f":"IF(BD$11=\"\",0,Calc!BD328)","v":3243365.2799999993},{"$f":"IF(BE$11=\"\",0,Calc!BE328)","v":2500545.7599999998},{"$f":"IF(BF$11=\"\",0,Calc!BF328)","v":3631103.5200000005},{"$f":"IF(BG$11=\"\",0,Calc!BG328)","v":4072559.5999999996},{"$f":"IF(BH$11=\"\",0,Calc!BH328)","v":4587396.5600000005},{"$f":"IF(BI$11=\"\",0,Calc!BI328)","v":3491180.64},{"$f":"IF(BJ$11=\"\",0,Calc!BJ328)","v":5004858.4800000004},{"$f":"IF(BK$11=\"\",0,Calc!BK328)","v":5591063.0399999991},{"$f":"IF(BL$11=\"\",0,Calc!BL328)","v":6232233.9199999999},{"$f":"IF(BM$11=\"\",0,Calc!BM328)","v":4696837.5199999996},{"$f":"IF(BN$11=\"\",0,Calc!BN328)","v":6708825.4399999995},{"$f":"IF(BO$11=\"\",0,Calc!BO328)","v":7398400.5599999996},{"$f":"IF(BP$11=\"\",0,Calc!BP328)","v":8151674.2399999984},{"$f":"IF(BQ$11=\"\",0,Calc!BQ328)","v":5969120.2399999993},{"$f":"IF(BR$11=\"\",0,Calc!BR328)","v":8308883.040000001},{"$f":"IF(BS$11=\"\",0,Calc!BS328)","v":8843101.120000001},{"$f":"IF(BT$11=\"\",0,Calc!BT328)","v":9625718.9600000009},{"$f":"IF(BU$11=\"\",0,Calc!BU328)","v":6985808.0800000001},{"$f":"IF(BV$11=\"\",0,Calc!BV328)","v":9632138.4800000004},{"$f":"IF(BW$11=\"\",0,Calc!BW328)","v":10248353.92},{"$f":"IF(BX$11=\"\",0,Calc!BX328)","v":11081514.079999998},{"$f":"IF(BY$11=\"\",0,Calc!BY328)","v":7999801.8399999999},{"$f":"IF(BZ$11=\"\",0,Calc!BZ328)","v":11010593.919999998},{"$f":"IF(CA$11=\"\",0,Calc!CA328)","v":11636105.759999998},{"$f":"IF(CB$11=\"\",0,Calc!CB328)","v":12512606.479999999},{"$f":"IF(CC$11=\"\",0,Calc!CC328)","v":9035299.7599999998},{"$f":"IF(CD$11=\"\",0,Calc!CD328)","v":12376030.800000001},{"$f":"IF(CE$11=\"\",0,Calc!CE328)","v":13030002.399999999},{"$f":"IF(CF$11=\"\",0,Calc!CF328)","v":14005299.200000001},{"$f":"IF(CG$11=\"\",0,Calc!CG328)","v":10065091.6},{"$f":"IF(CH$11=\"\",0,Calc!CH328)","v":13247658.4},{"$f":"IF(CI$11=\"\",0,Calc!CI328)","v":0}]
[{"$f":"ROW()","v":196},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H178","v":"Прямые расходы"},{"$f":"I194","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L196)=0,$L196=0,$L196=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L196)))","v":"Food&Beverage"},null,{"$f":"L195+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B196=Lists!$CU$24,SUMIFS($Z196:$CJ196,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z196:$CJ196))","v":68322163.799999997},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA329)","v":13.5},{"$f":"IF(AB$11=\"\",0,Calc!AB329)","v":305},{"$f":"IF(AC$11=\"\",0,Calc!AC329)","v":415.94000000000005},{"$f":"IF(AD$11=\"\",0,Calc!AD329)","v":3497.1200000000008},{"$f":"IF(AE$11=\"\",0,Calc!AE329)","v":6698.0400000000027},{"$f":"IF(AF$11=\"\",0,Calc!AF329)","v":10164.240000000002},{"$f":"IF(AG$11=\"\",0,Calc!AG329)","v":11620.92},{"$f":"IF(AH$11=\"\",0,Calc!AH329)","v":22564.160000000003},{"$f":"IF(AI$11=\"\",0,Calc!AI329)","v":30977.659999999996},{"$f":"IF(AJ$11=\"\",0,Calc!AJ329)","v":43308.600000000006},{"$f":"IF(AK$11=\"\",0,Calc!AK329)","v":38758.42},{"$f":"IF(AL$11=\"\",0,Calc!AL329)","v":63991.92},{"$f":"IF(AM$11=\"\",0,Calc!AM329)","v":83918.840000000011},{"$f":"IF(AN$11=\"\",0,Calc!AN329)","v":104523.04},{"$f":"IF(AO$11=\"\",0,Calc!AO329)","v":86875.87999999999},{"$f":"IF(AP$11=\"\",0,Calc!AP329)","v":139897.68},{"$f":"IF(AQ$11=\"\",0,Calc!AQ329)","v":170495.62},{"$f":"IF(AR$11=\"\",0,Calc!AR329)","v":202565.87999999998},{"$f":"IF(AS$11=\"\",0,Calc!AS329)","v":165858.62},{"$f":"IF(AT$11=\"\",0,Calc!AT329)","v":254484.16000000003},{"$f":"IF(AU$11=\"\",0,Calc!AU329)","v":298966.16000000003},{"$f":"IF(AV$11=\"\",0,Calc!AV329)","v":351916.4},{"$f":"IF(AW$11=\"\",0,Calc!AW329)","v":278291.64},{"$f":"IF(AX$11=\"\",0,Calc!AX329)","v":413761.11999999994},{"$f":"IF(AY$11=\"\",0,Calc!AY329)","v":480449.67999999993},{"$f":"IF(AZ$11=\"\",0,Calc!AZ329)","v":551506.01999999979},{"$f":"IF(BA$11=\"\",0,Calc!BA329)","v":427374.73999999993},{"$f":"IF(BB$11=\"\",0,Calc!BB329)","v":630812.74},{"$f":"IF(BC$11=\"\",0,Calc!BC329)","v":717356.9},{"$f":"IF(BD$11=\"\",0,Calc!BD329)","v":810841.31999999983},{"$f":"IF(BE$11=\"\",0,Calc!BE329)","v":625136.43999999994},{"$f":"IF(BF$11=\"\",0,Calc!BF329)","v":907775.88000000012},{"$f":"IF(BG$11=\"\",0,Calc!BG329)","v":1018139.8999999999},{"$f":"IF(BH$11=\"\",0,Calc!BH329)","v":1146849.1400000001},{"$f":"IF(BI$11=\"\",0,Calc!BI329)","v":872795.16},{"$f":"IF(BJ$11=\"\",0,Calc!BJ329)","v":1251214.6200000001},{"$f":"IF(BK$11=\"\",0,Calc!BK329)","v":1397765.7599999998},{"$f":"IF(BL$11=\"\",0,Calc!BL329)","v":1558058.48},{"$f":"IF(BM$11=\"\",0,Calc!BM329)","v":1174209.3799999999},{"$f":"IF(BN$11=\"\",0,Calc!BN329)","v":1677206.3599999999},{"$f":"IF(BO$11=\"\",0,Calc!BO329)","v":1849600.14},{"$f":"IF(BP$11=\"\",0,Calc!BP329)","v":2037918.5599999996},{"$f":"IF(BQ$11=\"\",0,Calc!BQ329)","v":1492280.0599999998},{"$f":"IF(BR$11=\"\",0,Calc!BR329)","v":2077220.7600000002},{"$f":"IF(BS$11=\"\",0,Calc!BS329)","v":2210775.2800000003},{"$f":"IF(BT$11=\"\",0,Calc!BT329)","v":2406429.7400000002},{"$f":"IF(BU$11=\"\",0,Calc!BU329)","v":1746452.02},{"$f":"IF(BV$11=\"\",0,Calc!BV329)","v":2408034.62},{"$f":"IF(BW$11=\"\",0,Calc!BW329)","v":2562088.48},{"$f":"IF(BX$11=\"\",0,Calc!BX329)","v":2770378.5199999996},{"$f":"IF(BY$11=\"\",0,Calc!BY329)","v":1999950.46},{"$f":"IF(BZ$11=\"\",0,Calc!BZ329)","v":2752648.4799999995},{"$f":"IF(CA$11=\"\",0,Calc!CA329)","v":2909026.4399999995},{"$f":"IF(CB$11=\"\",0,Calc!CB329)","v":3128151.6199999996},{"$f":"IF(CC$11=\"\",0,Calc!CC329)","v":2258824.94},{"$f":"IF(CD$11=\"\",0,Calc!CD329)","v":3094007.7},{"$f":"IF(CE$11=\"\",0,Calc!CE329)","v":3257500.5999999996},{"$f":"IF(CF$11=\"\",0,Calc!CF329)","v":3501324.8000000003},{"$f":"IF(CG$11=\"\",0,Calc!CG329)","v":2516272.9},{"$f":"IF(CH$11=\"\",0,Calc!CH329)","v":3311914.6},{"$f":"IF(CI$11=\"\",0,Calc!CI329)","v":0}]
[{"$f":"ROW()","v":197},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H178","v":"Прямые расходы"},{"$f":"I194","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L197)=0,$L197=0,$L197=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L197)))","v":"Развлекат. услуги"},null,{"$f":"L196+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B197=Lists!$CU$24,SUMIFS($Z197:$CJ197,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z197:$CJ197))","v":68322163.799999997},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA330)","v":13.5},{"$f":"IF(AB$11=\"\",0,Calc!AB330)","v":305},{"$f":"IF(AC$11=\"\",0,Calc!AC330)","v":415.94000000000005},{"$f":"IF(AD$11=\"\",0,Calc!AD330)","v":3497.1200000000008},{"$f":"IF(AE$11=\"\",0,Calc!AE330)","v":6698.0400000000027},{"$f":"IF(AF$11=\"\",0,Calc!AF330)","v":10164.240000000002},{"$f":"IF(AG$11=\"\",0,Calc!AG330)","v":11620.92},{"$f":"IF(AH$11=\"\",0,Calc!AH330)","v":22564.160000000003},{"$f":"IF(AI$11=\"\",0,Calc!AI330)","v":30977.659999999996},{"$f":"IF(AJ$11=\"\",0,Calc!AJ330)","v":43308.600000000006},{"$f":"IF(AK$11=\"\",0,Calc!AK330)","v":38758.42},{"$f":"IF(AL$11=\"\",0,Calc!AL330)","v":63991.92},{"$f":"IF(AM$11=\"\",0,Calc!AM330)","v":83918.840000000011},{"$f":"IF(AN$11=\"\",0,Calc!AN330)","v":104523.04},{"$f":"IF(AO$11=\"\",0,Calc!AO330)","v":86875.87999999999},{"$f":"IF(AP$11=\"\",0,Calc!AP330)","v":139897.68},{"$f":"IF(AQ$11=\"\",0,Calc!AQ330)","v":170495.62},{"$f":"IF(AR$11=\"\",0,Calc!AR330)","v":202565.87999999998},{"$f":"IF(AS$11=\"\",0,Calc!AS330)","v":165858.62},{"$f":"IF(AT$11=\"\",0,Calc!AT330)","v":254484.16000000003},{"$f":"IF(AU$11=\"\",0,Calc!AU330)","v":298966.16000000003},{"$f":"IF(AV$11=\"\",0,Calc!AV330)","v":351916.4},{"$f":"IF(AW$11=\"\",0,Calc!AW330)","v":278291.64},{"$f":"IF(AX$11=\"\",0,Calc!AX330)","v":413761.11999999994},{"$f":"IF(AY$11=\"\",0,Calc!AY330)","v":480449.67999999993},{"$f":"IF(AZ$11=\"\",0,Calc!AZ330)","v":551506.01999999979},{"$f":"IF(BA$11=\"\",0,Calc!BA330)","v":427374.73999999993},{"$f":"IF(BB$11=\"\",0,Calc!BB330)","v":630812.74},{"$f":"IF(BC$11=\"\",0,Calc!BC330)","v":717356.9},{"$f":"IF(BD$11=\"\",0,Calc!BD330)","v":810841.31999999983},{"$f":"IF(BE$11=\"\",0,Calc!BE330)","v":625136.43999999994},{"$f":"IF(BF$11=\"\",0,Calc!BF330)","v":907775.88000000012},{"$f":"IF(BG$11=\"\",0,Calc!BG330)","v":1018139.8999999999},{"$f":"IF(BH$11=\"\",0,Calc!BH330)","v":1146849.1400000001},{"$f":"IF(BI$11=\"\",0,Calc!BI330)","v":872795.16},{"$f":"IF(BJ$11=\"\",0,Calc!BJ330)","v":1251214.6200000001},{"$f":"IF(BK$11=\"\",0,Calc!BK330)","v":1397765.7599999998},{"$f":"IF(BL$11=\"\",0,Calc!BL330)","v":1558058.48},{"$f":"IF(BM$11=\"\",0,Calc!BM330)","v":1174209.3799999999},{"$f":"IF(BN$11=\"\",0,Calc!BN330)","v":1677206.3599999999},{"$f":"IF(BO$11=\"\",0,Calc!BO330)","v":1849600.14},{"$f":"IF(BP$11=\"\",0,Calc!BP330)","v":2037918.5599999996},{"$f":"IF(BQ$11=\"\",0,Calc!BQ330)","v":1492280.0599999998},{"$f":"IF(BR$11=\"\",0,Calc!BR330)","v":2077220.7600000002},{"$f":"IF(BS$11=\"\",0,Calc!BS330)","v":2210775.2800000003},{"$f":"IF(BT$11=\"\",0,Calc!BT330)","v":2406429.7400000002},{"$f":"IF(BU$11=\"\",0,Calc!BU330)","v":1746452.02},{"$f":"IF(BV$11=\"\",0,Calc!BV330)","v":2408034.62},{"$f":"IF(BW$11=\"\",0,Calc!BW330)","v":2562088.48},{"$f":"IF(BX$11=\"\",0,Calc!BX330)","v":2770378.5199999996},{"$f":"IF(BY$11=\"\",0,Calc!BY330)","v":1999950.46},{"$f":"IF(BZ$11=\"\",0,Calc!BZ330)","v":2752648.4799999995},{"$f":"IF(CA$11=\"\",0,Calc!CA330)","v":2909026.4399999995},{"$f":"IF(CB$11=\"\",0,Calc!CB330)","v":3128151.6199999996},{"$f":"IF(CC$11=\"\",0,Calc!CC330)","v":2258824.94},{"$f":"IF(CD$11=\"\",0,Calc!CD330)","v":3094007.7},{"$f":"IF(CE$11=\"\",0,Calc!CE330)","v":3257500.5999999996},{"$f":"IF(CF$11=\"\",0,Calc!CF330)","v":3501324.8000000003},{"$f":"IF(CG$11=\"\",0,Calc!CG330)","v":2516272.9},{"$f":"IF(CH$11=\"\",0,Calc!CH330)","v":3311914.6},{"$f":"IF(CI$11=\"\",0,Calc!CI330)","v":0}]
[{"$f":"ROW()","v":198},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":199},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H178","v":"Прямые расходы"},{"$f":"Items!$AH$13","v":"Прямые постоянные расходы отдела продаж"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X199-SUM($X200:$X203))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B199=Lists!$CU$24,SUMIFS($Z199:$CJ199,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z199:$CJ199))","v":1865400914.6949871},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA332)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB332)","v":95683.59375},{"$f":"IF(AC$11=\"\",0,Calc!AC332)","v":98866.40625},{"$f":"IF(AD$11=\"\",0,Calc!AD332)","v":154414.0625},{"$f":"IF(AE$11=\"\",0,Calc!AE332)","v":225937.41666666669},{"$f":"IF(AF$11=\"\",0,Calc!AF332)","v":301971.27083333331},{"$f":"IF(AG$11=\"\",0,Calc!AG332)","v":333441.70833333337},{"$f":"IF(AH$11=\"\",0,Calc!AH332)","v":539332.29166666674},{"$f":"IF(AI$11=\"\",0,Calc!AI332)","v":740058.97222222236},{"$f":"IF(AJ$11=\"\",0,Calc!AJ332)","v":1005000.6631944446},{"$f":"IF(AK$11=\"\",0,Calc!AK332)","v":1126423.7812500002},{"$f":"IF(AL$11=\"\",0,Calc!AL332)","v":1477518.3125},{"$f":"IF(AM$11=\"\",0,Calc!AM332)","v":1906635.5347222222},{"$f":"IF(AN$11=\"\",0,Calc!AN332)","v":2420255.2900694446},{"$f":"IF(AO$11=\"\",0,Calc!AO332)","v":2624889.0093749999},{"$f":"IF(AP$11=\"\",0,Calc!AP332)","v":3307555.3062499994},{"$f":"IF(AQ$11=\"\",0,Calc!AQ332)","v":3882660.8561111107},{"$f":"IF(AR$11=\"\",0,Calc!AR332)","v":4607484.6631597225},{"$f":"IF(AS$11=\"\",0,Calc!AS332)","v":4952920.0190625004},{"$f":"IF(AT$11=\"\",0,Calc!AT332)","v":6000960.3081250014},{"$f":"IF(AU$11=\"\",0,Calc!AU332)","v":6759721.9463888891},{"$f":"IF(AV$11=\"\",0,Calc!AV332)","v":7933291.1715277778},{"$f":"IF(AW$11=\"\",0,Calc!AW332)","v":8536594.9312500004},{"$f":"IF(AX$11=\"\",0,Calc!AX332)","v":9872735.0718749985},{"$f":"IF(AY$11=\"\",0,Calc!AY332)","v":11033159.193819443},{"$f":"IF(AZ$11=\"\",0,Calc!AZ332)","v":12808593.328157634},{"$f":"IF(BA$11=\"\",0,Calc!BA332)","v":13661479.025681246},{"$f":"IF(BB$11=\"\",0,Calc!BB332)","v":15582227.700915623},{"$f":"IF(BC$11=\"\",0,Calc!BC332)","v":16677204.608274305},{"$f":"IF(BD$11=\"\",0,Calc!BD332)","v":18796697.65175486},{"$f":"IF(BE$11=\"\",0,Calc!BE332)","v":19977543.197306242},{"$f":"IF(BF$11=\"\",0,Calc!BF332)","v":22471919.673712496},{"$f":"IF(BG$11=\"\",0,Calc!BG332)","v":23868770.500500001},{"$f":"IF(BH$11=\"\",0,Calc!BH332)","v":26657156.34885937},{"$f":"IF(BI$11=\"\",0,Calc!BI332)","v":28218652.423940621},{"$f":"IF(BJ$11=\"\",0,Calc!BJ332)","v":31166624.983628124},{"$f":"IF(BK$11=\"\",0,Calc!BK332)","v":33446102.878919534},{"$f":"IF(BL$11=\"\",0,Calc!BL332)","v":37378175.020783469},{"$f":"IF(BM$11=\"\",0,Calc!BM332)","v":39368487.101305962},{"$f":"IF(BN$11=\"\",0,Calc!BN332)","v":43183710.127780184},{"$f":"IF(BO$11=\"\",0,Calc!BO332)","v":45320235.022605747},{"$f":"IF(BP$11=\"\",0,Calc!BP332)","v":49214125.856150277},{"$f":"IF(BQ$11=\"\",0,Calc!BQ332)","v":51394704.722935222},{"$f":"IF(BR$11=\"\",0,Calc!BR332)","v":54398241.59687975},{"$f":"IF(BS$11=\"\",0,Calc!BS332)","v":56080222.246288687},{"$f":"IF(BT$11=\"\",0,Calc!BT332)","v":59019913.984179303},{"$f":"IF(BU$11=\"\",0,Calc!BU332)","v":60666141.357398048},{"$f":"IF(BV$11=\"\",0,Calc!BV332)","v":63396742.34491758},{"$f":"IF(BW$11=\"\",0,Calc!BW332)","v":66171462.722888678},{"$f":"IF(BX$11=\"\",0,Calc!BX332)","v":70047044.435346618},{"$f":"IF(BY$11=\"\",0,Calc!BY332)","v":71809336.866815552},{"$f":"IF(BZ$11=\"\",0,Calc!BZ332)","v":74800970.059427083},{"$f":"IF(CA$11=\"\",0,Calc!CA332)","v":76476284.647289544},{"$f":"IF(CB$11=\"\",0,Calc!CB332)","v":79363434.570878997},{"$f":"IF(CC$11=\"\",0,Calc!CC332)","v":80980238.528089076},{"$f":"IF(CD$11=\"\",0,Calc!CD332)","v":84112263.117280483},{"$f":"IF(CE$11=\"\",0,Calc!CE332)","v":85866196.887227654},{"$f":"IF(CF$11=\"\",0,Calc!CF332)","v":88932460.986283511},{"$f":"IF(CG$11=\"\",0,Calc!CG332)","v":90649568.881754786},{"$f":"IF(CH$11=\"\",0,Calc!CH332)","v":93500469.507928431},{"$f":"IF(CI$11=\"\",0,Calc!CI332)","v":0}]
[{"$f":"ROW()","v":200},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H178","v":"Прямые расходы"},{"$f":"I199","v":"Прямые постоянные расходы отдела продаж"},{"$f":"IF(OR($L200=0,$L200=\"\",SUMIFS(Items!$A:$A,Items!$AI:$AI,$L200)=0),0,INDEX(Items!$AH:$AH,SUMIFS(Items!$A:$A,Items!$AI:$AI,$L200)))","v":"ФОТ менеджеров-консультантов"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B200=Lists!$CU$24,SUMIFS($Z200:$CJ200,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z200:$CJ200))","v":1442925077.7326214},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA333)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB333)","v":5683.59375},{"$f":"IF(AC$11=\"\",0,Calc!AC333)","v":6820.3125},{"$f":"IF(AD$11=\"\",0,Calc!AD333)","v":62367.96875},{"$f":"IF(AE$11=\"\",0,Calc!AE333)","v":113894.16666666669},{"$f":"IF(AF$11=\"\",0,Calc!AF333)","v":175378.02083333331},{"$f":"IF(AG$11=\"\",0,Calc!AG333)","v":187624.27083333334},{"$f":"IF(AH$11=\"\",0,Calc!AH333)","v":392951.0416666668},{"$f":"IF(AI$11=\"\",0,Calc!AI333)","v":519872.84722222231},{"$f":"IF(AJ$11=\"\",0,Calc!AJ333)","v":753883.66319444461},{"$f":"IF(AK$11=\"\",0,Calc!AK333)","v":797249.06250000023},{"$f":"IF(AL$11=\"\",0,Calc!AL333)","v":1148343.59375},{"$f":"IF(AM$11=\"\",0,Calc!AM333)","v":1451066.7847222222},{"$f":"IF(AN$11=\"\",0,Calc!AN333)","v":1862984.9975694446},{"$f":"IF(AO$11=\"\",0,Calc!AO333)","v":1936068.46875},{"$f":"IF(AP$11=\"\",0,Calc!AP333)","v":2618734.7656249995},{"$f":"IF(AQ$11=\"\",0,Calc!AQ333)","v":2948080.4486111109},{"$f":"IF(AR$11=\"\",0,Calc!AR333)","v":3603491.7831597226},{"$f":"IF(AS$11=\"\",0,Calc!AS333)","v":3726861.5531250001},{"$f":"IF(AT$11=\"\",0,Calc!AT333)","v":4774901.8421875015},{"$f":"IF(AU$11=\"\",0,Calc!AU333)","v":5156368.9763888884},{"$f":"IF(AV$11=\"\",0,Calc!AV333)","v":6268068.934027778},{"$f":"IF(AW$11=\"\",0,Calc!AW333)","v":6483534.5625},{"$f":"IF(AX$11=\"\",0,Calc!AX333)","v":7819674.7031249981},{"$f":"IF(AY$11=\"\",0,Calc!AY333)","v":8499088.3744444437},{"$f":"IF(AZ$11=\"\",0,Calc!AZ333)","v":10104535.677232634},{"$f":"IF(BA$11=\"\",0,Calc!BA333)","v":10409137.712062497},{"$f":"IF(BB$11=\"\",0,Calc!BB333)","v":12329886.387296874},{"$f":"IF(BC$11=\"\",0,Calc!BC333)","v":12733393.77157118},{"$f":"IF(BD$11=\"\",0,Calc!BD333)","v":14845918.061329858},{"$f":"IF(BE$11=\"\",0,Calc!BE333)","v":15267648.613312494},{"$f":"IF(BF$11=\"\",0,Calc!BF333)","v":17762025.089718748},{"$f":"IF(BG$11=\"\",0,Calc!BG333)","v":18260900.385000002},{"$f":"IF(BH$11=\"\",0,Calc!BH333)","v":21049286.23335937},{"$f":"IF(BI$11=\"\",0,Calc!BI333)","v":21606963.403031249},{"$f":"IF(BJ$11=\"\",0,Calc!BJ333)","v":24554935.962718751},{"$f":"IF(BK$11=\"\",0,Calc!BK333)","v":25773143.73652266},{"$f":"IF(BL$11=\"\",0,Calc!BL333)","v":29452995.104114689},{"$f":"IF(BM$11=\"\",0,Calc!BM333)","v":30163820.847158436},{"$f":"IF(BN$11=\"\",0,Calc!BN333)","v":33979043.873632655},{"$f":"IF(BO$11=\"\",0,Calc!BO333)","v":34742088.478927501},{"$f":"IF(BP$11=\"\",0,Calc!BP333)","v":38635979.312472031},{"$f":"IF(BQ$11=\"\",0,Calc!BQ333)","v":39414757.479180939},{"$f":"IF(BR$11=\"\",0,Calc!BR333)","v":42418294.353125468},{"$f":"IF(BS$11=\"\",0,Calc!BS333)","v":43019001.727914378},{"$f":"IF(BT$11=\"\",0,Calc!BT333)","v":45958693.465804994},{"$f":"IF(BU$11=\"\",0,Calc!BU333)","v":46546631.813383117},{"$f":"IF(BV$11=\"\",0,Calc!BV333)","v":49277232.80090265},{"$f":"IF(BW$11=\"\",0,Calc!BW333)","v":51068936.823366717},{"$f":"IF(BX$11=\"\",0,Calc!BX333)","v":54465004.358838998},{"$f":"IF(BY$11=\"\",0,Calc!BY333)","v":55094394.512935042},{"$f":"IF(BZ$11=\"\",0,Calc!BZ333)","v":58086027.705546573},{"$f":"IF(CA$11=\"\",0,Calc!CA333)","v":58684354.344068877},{"$f":"IF(CB$11=\"\",0,Calc!CB333)","v":61571504.267658331},{"$f":"IF(CC$11=\"\",0,Calc!CC333)","v":62148934.252376214},{"$f":"IF(CD$11=\"\",0,Calc!CD333)","v":65280958.841567613},{"$f":"IF(CE$11=\"\",0,Calc!CE333)","v":65907363.759405896},{"$f":"IF(CF$11=\"\",0,Calc!CF333)","v":68973627.858461753},{"$f":"IF(CG$11=\"\",0,Calc!CG333)","v":69586880.678272918},{"$f":"IF(CH$11=\"\",0,Calc!CH333)","v":72437781.304446548},{"$f":"IF(CI$11=\"\",0,Calc!CI333)","v":0}]
[{"$f":"ROW()","v":201},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H178","v":"Прямые расходы"},{"$f":"I199","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B201=Lists!$CU$24,SUMIFS($Z201:$CJ201,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z201:$CJ201))","v":414625532.9623661},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA334)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB334)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC334)","v":2046.09375},{"$f":"IF(AD$11=\"\",0,Calc!AD334)","v":2046.09375},{"$f":"IF(AE$11=\"\",0,Calc!AE334)","v":22043.25},{"$f":"IF(AF$11=\"\",0,Calc!AF334)","v":36593.25},{"$f":"IF(AG$11=\"\",0,Calc!AG334)","v":55817.437499999993},{"$f":"IF(AH$11=\"\",0,Calc!AH334)","v":56381.25},{"$f":"IF(AI$11=\"\",0,Calc!AI334)","v":130186.12500000003},{"$f":"IF(AJ$11=\"\",0,Calc!AJ334)","v":161116.99999999997},{"$f":"IF(AK$11=\"\",0,Calc!AK334)","v":239174.71875000006},{"$f":"IF(AL$11=\"\",0,Calc!AL334)","v":239174.71875000006},{"$f":"IF(AM$11=\"\",0,Calc!AM334)","v":365568.75},{"$f":"IF(AN$11=\"\",0,Calc!AN334)","v":449270.29249999998},{"$f":"IF(AO$11=\"\",0,Calc!AO334)","v":580820.54062500002},{"$f":"IF(AP$11=\"\",0,Calc!AP334)","v":580820.54062500002},{"$f":"IF(AQ$11=\"\",0,Calc!AQ334)","v":826580.40749999986},{"$f":"IF(AR$11=\"\",0,Calc!AR334)","v":895992.87999999989},{"$f":"IF(AS$11=\"\",0,Calc!AS334)","v":1118058.4659374999},{"$f":"IF(AT$11=\"\",0,Calc!AT334)","v":1118058.4659374999},{"$f":"IF(AU$11=\"\",0,Calc!AU334)","v":1495352.9700000004},{"$f":"IF(AV$11=\"\",0,Calc!AV334)","v":1557222.2375},{"$f":"IF(AW$11=\"\",0,Calc!AW334)","v":1945060.3687499999},{"$f":"IF(AX$11=\"\",0,Calc!AX334)","v":1945060.3687499999},{"$f":"IF(AY$11=\"\",0,Calc!AY334)","v":2426070.819374999},{"$f":"IF(AZ$11=\"\",0,Calc!AZ334)","v":2574457.6509249993},{"$f":"IF(BA$11=\"\",0,Calc!BA334)","v":3122741.3136187489},{"$f":"IF(BB$11=\"\",0,Calc!BB334)","v":3122741.3136187489},{"$f":"IF(BC$11=\"\",0,Calc!BC334)","v":3814210.8367031249},{"$f":"IF(BD$11=\"\",0,Calc!BD334)","v":3821179.5904250001},{"$f":"IF(BE$11=\"\",0,Calc!BE334)","v":4580294.5839937478},{"$f":"IF(BF$11=\"\",0,Calc!BF334)","v":4580294.5839937478},{"$f":"IF(BG$11=\"\",0,Calc!BG334)","v":5478270.1154999994},{"$f":"IF(BH$11=\"\",0,Calc!BH334)","v":5478270.1154999994},{"$f":"IF(BI$11=\"\",0,Calc!BI334)","v":6482089.0209093736},{"$f":"IF(BJ$11=\"\",0,Calc!BJ334)","v":6482089.0209093736},{"$f":"IF(BK$11=\"\",0,Calc!BK334)","v":7543359.1423968757},{"$f":"IF(BL$11=\"\",0,Calc!BL334)","v":7769659.9166687829},{"$f":"IF(BM$11=\"\",0,Calc!BM334)","v":9049146.2541475296},{"$f":"IF(BN$11=\"\",0,Calc!BN334)","v":9049146.2541475296},{"$f":"IF(BO$11=\"\",0,Calc!BO334)","v":10422626.543678248},{"$f":"IF(BP$11=\"\",0,Calc!BP334)","v":10422626.543678248},{"$f":"IF(BQ$11=\"\",0,Calc!BQ334)","v":11824427.243754281},{"$f":"IF(BR$11=\"\",0,Calc!BR334)","v":11824427.243754281},{"$f":"IF(BS$11=\"\",0,Calc!BS334)","v":12905700.518374311},{"$f":"IF(BT$11=\"\",0,Calc!BT334)","v":12905700.518374311},{"$f":"IF(BU$11=\"\",0,Calc!BU334)","v":13963989.544014934},{"$f":"IF(BV$11=\"\",0,Calc!BV334)","v":13963989.544014934},{"$f":"IF(BW$11=\"\",0,Calc!BW334)","v":14947005.899521966},{"$f":"IF(BX$11=\"\",0,Calc!BX334)","v":15395416.076507622},{"$f":"IF(BY$11=\"\",0,Calc!BY334)","v":16528318.353880512},{"$f":"IF(BZ$11=\"\",0,Calc!BZ334)","v":16528318.353880512},{"$f":"IF(CA$11=\"\",0,Calc!CA334)","v":17605306.303220663},{"$f":"IF(CB$11=\"\",0,Calc!CB334)","v":17605306.303220663},{"$f":"IF(CC$11=\"\",0,Calc!CC334)","v":18644680.275712863},{"$f":"IF(CD$11=\"\",0,Calc!CD334)","v":18644680.275712863},{"$f":"IF(CE$11=\"\",0,Calc!CE334)","v":19772209.127821766},{"$f":"IF(CF$11=\"\",0,Calc!CF334)","v":19772209.127821766},{"$f":"IF(CG$11=\"\",0,Calc!CG334)","v":20876064.203481875},{"$f":"IF(CH$11=\"\",0,Calc!CH334)","v":20876064.203481875},{"$f":"IF(CI$11=\"\",0,Calc!CI334)","v":0}]
[{"$f":"ROW()","v":202},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H178","v":"Прямые расходы"},{"$f":"I199","v":"Прямые постоянные расходы отдела продаж"},{"$f":"IF(OR($L202=0,$L202=\"\",SUMIFS(Items!$A:$A,Items!$AI:$AI,$L202)=0),0,INDEX(Items!$AH:$AH,SUMIFS(Items!$A:$A,Items!$AI:$AI,$L202)))","v":"Прочие расходы отдела продаж"},null,{"$f":"MAX(L$200:L201)+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B202=Lists!$CU$24,SUMIFS($Z202:$CJ202,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z202:$CJ202))","v":7850304},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA335)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB335)","v":90000},{"$f":"IF(AC$11=\"\",0,Calc!AC335)","v":90000},{"$f":"IF(AD$11=\"\",0,Calc!AD335)","v":90000},{"$f":"IF(AE$11=\"\",0,Calc!AE335)","v":90000},{"$f":"IF(AF$11=\"\",0,Calc!AF335)","v":90000},{"$f":"IF(AG$11=\"\",0,Calc!AG335)","v":90000},{"$f":"IF(AH$11=\"\",0,Calc!AH335)","v":90000},{"$f":"IF(AI$11=\"\",0,Calc!AI335)","v":90000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ335)","v":90000},{"$f":"IF(AK$11=\"\",0,Calc!AK335)","v":90000},{"$f":"IF(AL$11=\"\",0,Calc!AL335)","v":90000},{"$f":"IF(AM$11=\"\",0,Calc!AM335)","v":90000},{"$f":"IF(AN$11=\"\",0,Calc!AN335)","v":108000},{"$f":"IF(AO$11=\"\",0,Calc!AO335)","v":108000},{"$f":"IF(AP$11=\"\",0,Calc!AP335)","v":108000},{"$f":"IF(AQ$11=\"\",0,Calc!AQ335)","v":108000},{"$f":"IF(AR$11=\"\",0,Calc!AR335)","v":108000},{"$f":"IF(AS$11=\"\",0,Calc!AS335)","v":108000},{"$f":"IF(AT$11=\"\",0,Calc!AT335)","v":108000},{"$f":"IF(AU$11=\"\",0,Calc!AU335)","v":108000},{"$f":"IF(AV$11=\"\",0,Calc!AV335)","v":108000},{"$f":"IF(AW$11=\"\",0,Calc!AW335)","v":108000},{"$f":"IF(AX$11=\"\",0,Calc!AX335)","v":108000},{"$f":"IF(AY$11=\"\",0,Calc!AY335)","v":108000},{"$f":"IF(AZ$11=\"\",0,Calc!AZ335)","v":129600},{"$f":"IF(BA$11=\"\",0,Calc!BA335)","v":129600},{"$f":"IF(BB$11=\"\",0,Calc!BB335)","v":129600},{"$f":"IF(BC$11=\"\",0,Calc!BC335)","v":129600},{"$f":"IF(BD$11=\"\",0,Calc!BD335)","v":129600},{"$f":"IF(BE$11=\"\",0,Calc!BE335)","v":129600},{"$f":"IF(BF$11=\"\",0,Calc!BF335)","v":129600},{"$f":"IF(BG$11=\"\",0,Calc!BG335)","v":129600},{"$f":"IF(BH$11=\"\",0,Calc!BH335)","v":129600},{"$f":"IF(BI$11=\"\",0,Calc!BI335)","v":129600},{"$f":"IF(BJ$11=\"\",0,Calc!BJ335)","v":129600},{"$f":"IF(BK$11=\"\",0,Calc!BK335)","v":129600},{"$f":"IF(BL$11=\"\",0,Calc!BL335)","v":155520},{"$f":"IF(BM$11=\"\",0,Calc!BM335)","v":155520},{"$f":"IF(BN$11=\"\",0,Calc!BN335)","v":155520},{"$f":"IF(BO$11=\"\",0,Calc!BO335)","v":155520},{"$f":"IF(BP$11=\"\",0,Calc!BP335)","v":155520},{"$f":"IF(BQ$11=\"\",0,Calc!BQ335)","v":155520},{"$f":"IF(BR$11=\"\",0,Calc!BR335)","v":155520},{"$f":"IF(BS$11=\"\",0,Calc!BS335)","v":155520},{"$f":"IF(BT$11=\"\",0,Calc!BT335)","v":155520},{"$f":"IF(BU$11=\"\",0,Calc!BU335)","v":155520},{"$f":"IF(BV$11=\"\",0,Calc!BV335)","v":155520},{"$f":"IF(BW$11=\"\",0,Calc!BW335)","v":155520},{"$f":"IF(BX$11=\"\",0,Calc!BX335)","v":186624},{"$f":"IF(BY$11=\"\",0,Calc!BY335)","v":186624},{"$f":"IF(BZ$11=\"\",0,Calc!BZ335)","v":186624},{"$f":"IF(CA$11=\"\",0,Calc!CA335)","v":186624},{"$f":"IF(CB$11=\"\",0,Calc!CB335)","v":186624},{"$f":"IF(CC$11=\"\",0,Calc!CC335)","v":186624},{"$f":"IF(CD$11=\"\",0,Calc!CD335)","v":186624},{"$f":"IF(CE$11=\"\",0,Calc!CE335)","v":186624},{"$f":"IF(CF$11=\"\",0,Calc!CF335)","v":186624},{"$f":"IF(CG$11=\"\",0,Calc!CG335)","v":186624},{"$f":"IF(CH$11=\"\",0,Calc!CH335)","v":186624},{"$f":"IF(CI$11=\"\",0,Calc!CI335)","v":0}]
[{"$f":"ROW()","v":203},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":204},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":205}]
[{"$f":"ROW()","v":206},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$23","v":"Управленческие расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X206-SUMIFS($X207:$X233,$J207:$J233,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B206=Lists!$CU$24,SUMIFS($Z206:$CJ206,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z206:$CJ206))","v":727406930.51220262},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA485)","v":4725550},{"$f":"IF(AB$11=\"\",0,Calc!AB485)","v":3965490.3624999998},{"$f":"IF(AC$11=\"\",0,Calc!AC485)","v":4025889.0213541663},{"$f":"IF(AD$11=\"\",0,Calc!AD485)","v":4127581.6530763889},{"$f":"IF(AE$11=\"\",0,Calc!AE485)","v":4221886.7065166663},{"$f":"IF(AF$11=\"\",0,Calc!AF485)","v":4292927.8425439065},{"$f":"IF(AG$11=\"\",0,Calc!AG485)","v":4241335.4861080069},{"$f":"IF(AH$11=\"\",0,Calc!AH485)","v":4504008.6990373554},{"$f":"IF(AI$11=\"\",0,Calc!AI485)","v":4526252.2361446125},{"$f":"IF(AJ$11=\"\",0,Calc!AJ485)","v":4730320.4838872375},{"$f":"IF(AK$11=\"\",0,Calc!AK485)","v":4465024.4640614707},{"$f":"IF(AL$11=\"\",0,Calc!AL485)","v":4957317.5494159479},{"$f":"IF(AM$11=\"\",0,Calc!AM485)","v":5004841.949960201},{"$f":"IF(AN$11=\"\",0,Calc!AN485)","v":5264846.368421942},{"$f":"IF(AO$11=\"\",0,Calc!AO485)","v":4793585.0747939292},{"$f":"IF(AP$11=\"\",0,Calc!AP485)","v":5722203.5518544279},{"$f":"IF(AQ$11=\"\",0,Calc!AQ485)","v":6991598.4671251643},{"$f":"IF(AR$11=\"\",0,Calc!AR485)","v":6082441.934784878},{"$f":"IF(AS$11=\"\",0,Calc!AS485)","v":5243382.8326197648},{"$f":"IF(AT$11=\"\",0,Calc!AT485)","v":6730055.1108421236},{"$f":"IF(AU$11=\"\",0,Calc!AU485)","v":6124435.1165195107},{"$f":"IF(AV$11=\"\",0,Calc!AV485)","v":7396401.8369291425},{"$f":"IF(AW$11=\"\",0,Calc!AW485)","v":5846921.2129222639},{"$f":"IF(AX$11=\"\",0,Calc!AX485)","v":7811105.2164899753},{"$f":"IF(AY$11=\"\",0,Calc!AY485)","v":7070108.6141592516},{"$f":"IF(AZ$11=\"\",0,Calc!AZ485)","v":8897237.5766865872},{"$f":"IF(BA$11=\"\",0,Calc!BA485)","v":6631666.7498620842},{"$f":"IF(BB$11=\"\",0,Calc!BB485)","v":9419311.768974198},{"$f":"IF(BC$11=\"\",0,Calc!BC485)","v":17625541.507516198},{"$f":"IF(BD$11=\"\",0,Calc!BD485)","v":10855932.823780905},{"$f":"IF(BE$11=\"\",0,Calc!BE485)","v":7589094.5136939008},{"$f":"IF(BF$11=\"\",0,Calc!BF485)","v":11364737.325021857},{"$f":"IF(BG$11=\"\",0,Calc!BG485)","v":9129354.9484179597},{"$f":"IF(BH$11=\"\",0,Calc!BH485)","v":13483100.664397348},{"$f":"IF(BI$11=\"\",0,Calc!BI485)","v":8761072.9797826055},{"$f":"IF(BJ$11=\"\",0,Calc!BJ485)","v":13339130.35142266},{"$f":"IF(BK$11=\"\",0,Calc!BK485)","v":10713726.893227216},{"$f":"IF(BL$11=\"\",0,Calc!BL485)","v":16449313.464688703},{"$f":"IF(BM$11=\"\",0,Calc!BM485)","v":10192475.979049336},{"$f":"IF(BN$11=\"\",0,Calc!BN485)","v":16066781.326882582},{"$f":"IF(BO$11=\"\",0,Calc!BO485)","v":39780756.609822564},{"$f":"IF(BP$11=\"\",0,Calc!BP485)","v":19201004.890579641},{"$f":"IF(BQ$11=\"\",0,Calc!BQ485)","v":11594737.135603581},{"$f":"IF(BR$11=\"\",0,Calc!BR485)","v":16165458.9745728},{"$f":"IF(BS$11=\"\",0,Calc!BS485)","v":13134691.433172729},{"$f":"IF(BT$11=\"\",0,Calc!BT485)","v":20042683.970417663},{"$f":"IF(BU$11=\"\",0,Calc!BU485)","v":12869164.477597129},{"$f":"IF(BV$11=\"\",0,Calc!BV485)","v":16746985.432629164},{"$f":"IF(BW$11=\"\",0,Calc!BW485)","v":14448087.482106276},{"$f":"IF(BX$11=\"\",0,Calc!BX485)","v":22367087.784646653},{"$f":"IF(BY$11=\"\",0,Calc!BY485)","v":14337845.103702299},{"$f":"IF(BZ$11=\"\",0,Calc!BZ485)","v":18504398.534091584},{"$f":"IF(CA$11=\"\",0,Calc!CA485)","v":62943162.533243649},{"$f":"IF(CB$11=\"\",0,Calc!CB485)","v":23695341.599711262},{"$f":"IF(CC$11=\"\",0,Calc!CC485)","v":15663080.933875181},{"$f":"IF(CD$11=\"\",0,Calc!CD485)","v":20339298.797233112},{"$f":"IF(CE$11=\"\",0,Calc!CE485)","v":17643792.743078362},{"$f":"IF(CF$11=\"\",0,Calc!CF485)","v":26434168.24743928},{"$f":"IF(CG$11=\"\",0,Calc!CG485)","v":17205484.985771358},{"$f":"IF(CH$11=\"\",0,Calc!CH485)","v":20905708.177435726},{"$f":"IF(CI$11=\"\",0,Calc!CI485)","v":0}]
[{"$f":"ROW()","v":207},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H206","v":"Управленческие расходы"},{"$f":"Items!$BO$24","v":"ФОТ управленческого персонала"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X207-SUM($X208:$X215))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B207=Lists!$CU$24,SUMIFS($Z207:$CJ207,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z207:$CJ207))","v":207972678.11231613},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA486)","v":2337500},{"$f":"IF(AB$11=\"\",0,Calc!AB486)","v":2805000},{"$f":"IF(AC$11=\"\",0,Calc!AC486)","v":2805000},{"$f":"IF(AD$11=\"\",0,Calc!AD486)","v":2805000},{"$f":"IF(AE$11=\"\",0,Calc!AE486)","v":2875125},{"$f":"IF(AF$11=\"\",0,Calc!AF486)","v":2889150},{"$f":"IF(AG$11=\"\",0,Calc!AG486)","v":2889150},{"$f":"IF(AH$11=\"\",0,Calc!AH486)","v":2889150},{"$f":"IF(AI$11=\"\",0,Calc!AI486)","v":2961378.75},{"$f":"IF(AJ$11=\"\",0,Calc!AJ486)","v":2975824.5},{"$f":"IF(AK$11=\"\",0,Calc!AK486)","v":2975824.5},{"$f":"IF(AL$11=\"\",0,Calc!AL486)","v":2975824.5},{"$f":"IF(AM$11=\"\",0,Calc!AM486)","v":3050220.1125000003},{"$f":"IF(AN$11=\"\",0,Calc!AN486)","v":3065099.2350000003},{"$f":"IF(AO$11=\"\",0,Calc!AO486)","v":3065099.2350000003},{"$f":"IF(AP$11=\"\",0,Calc!AP486)","v":3065099.2350000003},{"$f":"IF(AQ$11=\"\",0,Calc!AQ486)","v":3141726.7158749998},{"$f":"IF(AR$11=\"\",0,Calc!AR486)","v":3157052.2120500002},{"$f":"IF(AS$11=\"\",0,Calc!AS486)","v":3157052.2120500002},{"$f":"IF(AT$11=\"\",0,Calc!AT486)","v":3157052.2120500002},{"$f":"IF(AU$11=\"\",0,Calc!AU486)","v":3235978.5173512497},{"$f":"IF(AV$11=\"\",0,Calc!AV486)","v":3251763.7784114997},{"$f":"IF(AW$11=\"\",0,Calc!AW486)","v":3251763.7784114997},{"$f":"IF(AX$11=\"\",0,Calc!AX486)","v":3251763.7784114997},{"$f":"IF(AY$11=\"\",0,Calc!AY486)","v":3333057.8728717873},{"$f":"IF(AZ$11=\"\",0,Calc!AZ486)","v":3349316.6917638443},{"$f":"IF(BA$11=\"\",0,Calc!BA486)","v":3349316.6917638443},{"$f":"IF(BB$11=\"\",0,Calc!BB486)","v":3349316.6917638443},{"$f":"IF(BC$11=\"\",0,Calc!BC486)","v":3433049.609057941},{"$f":"IF(BD$11=\"\",0,Calc!BD486)","v":3449796.19251676},{"$f":"IF(BE$11=\"\",0,Calc!BE486)","v":3449796.19251676},{"$f":"IF(BF$11=\"\",0,Calc!BF486)","v":3449796.19251676},{"$f":"IF(BG$11=\"\",0,Calc!BG486)","v":3536041.0973296794},{"$f":"IF(BH$11=\"\",0,Calc!BH486)","v":3553290.0782922623},{"$f":"IF(BI$11=\"\",0,Calc!BI486)","v":3553290.0782922623},{"$f":"IF(BJ$11=\"\",0,Calc!BJ486)","v":3553290.0782922623},{"$f":"IF(BK$11=\"\",0,Calc!BK486)","v":3642122.3302495689},{"$f":"IF(BL$11=\"\",0,Calc!BL486)","v":3659888.7806410305},{"$f":"IF(BM$11=\"\",0,Calc!BM486)","v":3659888.7806410305},{"$f":"IF(BN$11=\"\",0,Calc!BN486)","v":3659888.7806410305},{"$f":"IF(BO$11=\"\",0,Calc!BO486)","v":3751386.0001570568},{"$f":"IF(BP$11=\"\",0,Calc!BP486)","v":3769685.4440602618},{"$f":"IF(BQ$11=\"\",0,Calc!BQ486)","v":3769685.4440602618},{"$f":"IF(BR$11=\"\",0,Calc!BR486)","v":3769685.4440602618},{"$f":"IF(BS$11=\"\",0,Calc!BS486)","v":3863927.5801617689},{"$f":"IF(BT$11=\"\",0,Calc!BT486)","v":3882776.0073820697},{"$f":"IF(BU$11=\"\",0,Calc!BU486)","v":3882776.0073820697},{"$f":"IF(BV$11=\"\",0,Calc!BV486)","v":3882776.0073820697},{"$f":"IF(BW$11=\"\",0,Calc!BW486)","v":3979845.407566621},{"$f":"IF(BX$11=\"\",0,Calc!BX486)","v":3999259.2876035315},{"$f":"IF(BY$11=\"\",0,Calc!BY486)","v":3999259.2876035315},{"$f":"IF(BZ$11=\"\",0,Calc!BZ486)","v":3999259.2876035315},{"$f":"IF(CA$11=\"\",0,Calc!CA486)","v":4099240.7697936194},{"$f":"IF(CB$11=\"\",0,Calc!CB486)","v":4119237.0662316373},{"$f":"IF(CC$11=\"\",0,Calc!CC486)","v":4119237.0662316373},{"$f":"IF(CD$11=\"\",0,Calc!CD486)","v":4119237.0662316373},{"$f":"IF(CE$11=\"\",0,Calc!CE486)","v":4222217.992887428},{"$f":"IF(CF$11=\"\",0,Calc!CF486)","v":4242814.1782185864},{"$f":"IF(CG$11=\"\",0,Calc!CG486)","v":4242814.1782185864},{"$f":"IF(CH$11=\"\",0,Calc!CH486)","v":4242814.1782185864},{"$f":"IF(CI$11=\"\",0,Calc!CI486)","v":0}]
[{"$f":"ROW()","v":208},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H206","v":"Управленческие расходы"},{"$f":"I207","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L208)=0,$L208=0,$L208=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L208)))","v":"Генеральный директор"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B208=Lists!$CU$24,SUMIFS($Z208:$CJ208,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z208:$CJ208))","v":44486134.355575673},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA487)","v":500000},{"$f":"IF(AB$11=\"\",0,Calc!AB487)","v":600000},{"$f":"IF(AC$11=\"\",0,Calc!AC487)","v":600000},{"$f":"IF(AD$11=\"\",0,Calc!AD487)","v":600000},{"$f":"IF(AE$11=\"\",0,Calc!AE487)","v":615000},{"$f":"IF(AF$11=\"\",0,Calc!AF487)","v":618000},{"$f":"IF(AG$11=\"\",0,Calc!AG487)","v":618000},{"$f":"IF(AH$11=\"\",0,Calc!AH487)","v":618000},{"$f":"IF(AI$11=\"\",0,Calc!AI487)","v":633450},{"$f":"IF(AJ$11=\"\",0,Calc!AJ487)","v":636540},{"$f":"IF(AK$11=\"\",0,Calc!AK487)","v":636540},{"$f":"IF(AL$11=\"\",0,Calc!AL487)","v":636540},{"$f":"IF(AM$11=\"\",0,Calc!AM487)","v":652453.5},{"$f":"IF(AN$11=\"\",0,Calc!AN487)","v":655636.19999999995},{"$f":"IF(AO$11=\"\",0,Calc!AO487)","v":655636.19999999995},{"$f":"IF(AP$11=\"\",0,Calc!AP487)","v":655636.19999999995},{"$f":"IF(AQ$11=\"\",0,Calc!AQ487)","v":672027.10499999998},{"$f":"IF(AR$11=\"\",0,Calc!AR487)","v":675305.28600000008},{"$f":"IF(AS$11=\"\",0,Calc!AS487)","v":675305.28600000008},{"$f":"IF(AT$11=\"\",0,Calc!AT487)","v":675305.28600000008},{"$f":"IF(AU$11=\"\",0,Calc!AU487)","v":692187.91814999992},{"$f":"IF(AV$11=\"\",0,Calc!AV487)","v":695564.44457999989},{"$f":"IF(AW$11=\"\",0,Calc!AW487)","v":695564.44457999989},{"$f":"IF(AX$11=\"\",0,Calc!AX487)","v":695564.44457999989},{"$f":"IF(AY$11=\"\",0,Calc!AY487)","v":712953.55569449998},{"$f":"IF(AZ$11=\"\",0,Calc!AZ487)","v":716431.3779174001},{"$f":"IF(BA$11=\"\",0,Calc!BA487)","v":716431.3779174001},{"$f":"IF(BB$11=\"\",0,Calc!BB487)","v":716431.3779174001},{"$f":"IF(BC$11=\"\",0,Calc!BC487)","v":734342.16236533504},{"$f":"IF(BD$11=\"\",0,Calc!BD487)","v":737924.31925492198},{"$f":"IF(BE$11=\"\",0,Calc!BE487)","v":737924.31925492198},{"$f":"IF(BF$11=\"\",0,Calc!BF487)","v":737924.31925492198},{"$f":"IF(BG$11=\"\",0,Calc!BG487)","v":756372.42723629496},{"$f":"IF(BH$11=\"\",0,Calc!BH487)","v":760062.0488325695},{"$f":"IF(BI$11=\"\",0,Calc!BI487)","v":760062.0488325695},{"$f":"IF(BJ$11=\"\",0,Calc!BJ487)","v":760062.0488325695},{"$f":"IF(BK$11=\"\",0,Calc!BK487)","v":779063.60005338374},{"$f":"IF(BL$11=\"\",0,Calc!BL487)","v":782863.91029754665},{"$f":"IF(BM$11=\"\",0,Calc!BM487)","v":782863.91029754665},{"$f":"IF(BN$11=\"\",0,Calc!BN487)","v":782863.91029754665},{"$f":"IF(BO$11=\"\",0,Calc!BO487)","v":802435.50805498543},{"$f":"IF(BP$11=\"\",0,Calc!BP487)","v":806349.82760647312},{"$f":"IF(BQ$11=\"\",0,Calc!BQ487)","v":806349.82760647312},{"$f":"IF(BR$11=\"\",0,Calc!BR487)","v":806349.82760647312},{"$f":"IF(BS$11=\"\",0,Calc!BS487)","v":826508.57329663495},{"$f":"IF(BT$11=\"\",0,Calc!BT487)","v":830540.32243466727},{"$f":"IF(BU$11=\"\",0,Calc!BU487)","v":830540.32243466727},{"$f":"IF(BV$11=\"\",0,Calc!BV487)","v":830540.32243466727},{"$f":"IF(BW$11=\"\",0,Calc!BW487)","v":851303.830495534},{"$f":"IF(BX$11=\"\",0,Calc!BX487)","v":855456.53210770735},{"$f":"IF(BY$11=\"\",0,Calc!BY487)","v":855456.53210770735},{"$f":"IF(BZ$11=\"\",0,Calc!BZ487)","v":855456.53210770735},{"$f":"IF(CA$11=\"\",0,Calc!CA487)","v":876842.94541039993},{"$f":"IF(CB$11=\"\",0,Calc!CB487)","v":881120.22807093849},{"$f":"IF(CC$11=\"\",0,Calc!CC487)","v":881120.22807093849},{"$f":"IF(CD$11=\"\",0,Calc!CD487)","v":881120.22807093849},{"$f":"IF(CE$11=\"\",0,Calc!CE487)","v":903148.23377271194},{"$f":"IF(CF$11=\"\",0,Calc!CF487)","v":907553.83491306659},{"$f":"IF(CG$11=\"\",0,Calc!CG487)","v":907553.83491306659},{"$f":"IF(CH$11=\"\",0,Calc!CH487)","v":907553.83491306659},{"$f":"IF(CI$11=\"\",0,Calc!CI487)","v":0}]
[{"$f":"ROW()","v":209},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H206","v":"Управленческие расходы"},{"$f":"I207","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L209)=0,$L209=0,$L209=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L209)))","v":"Операционный директор"},null,{"$f":"L208+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B209=Lists!$CU$24,SUMIFS($Z209:$CJ209,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z209:$CJ209))","v":40037520.920018099},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA488)","v":450000},{"$f":"IF(AB$11=\"\",0,Calc!AB488)","v":540000},{"$f":"IF(AC$11=\"\",0,Calc!AC488)","v":540000},{"$f":"IF(AD$11=\"\",0,Calc!AD488)","v":540000},{"$f":"IF(AE$11=\"\",0,Calc!AE488)","v":553500},{"$f":"IF(AF$11=\"\",0,Calc!AF488)","v":556200},{"$f":"IF(AG$11=\"\",0,Calc!AG488)","v":556200},{"$f":"IF(AH$11=\"\",0,Calc!AH488)","v":556200},{"$f":"IF(AI$11=\"\",0,Calc!AI488)","v":570105},{"$f":"IF(AJ$11=\"\",0,Calc!AJ488)","v":572886},{"$f":"IF(AK$11=\"\",0,Calc!AK488)","v":572886},{"$f":"IF(AL$11=\"\",0,Calc!AL488)","v":572886},{"$f":"IF(AM$11=\"\",0,Calc!AM488)","v":587208.14999999991},{"$f":"IF(AN$11=\"\",0,Calc!AN488)","v":590072.58000000007},{"$f":"IF(AO$11=\"\",0,Calc!AO488)","v":590072.58000000007},{"$f":"IF(AP$11=\"\",0,Calc!AP488)","v":590072.58000000007},{"$f":"IF(AQ$11=\"\",0,Calc!AQ488)","v":604824.39450000005},{"$f":"IF(AR$11=\"\",0,Calc!AR488)","v":607774.7574},{"$f":"IF(AS$11=\"\",0,Calc!AS488)","v":607774.7574},{"$f":"IF(AT$11=\"\",0,Calc!AT488)","v":607774.7574},{"$f":"IF(AU$11=\"\",0,Calc!AU488)","v":622969.12633499992},{"$f":"IF(AV$11=\"\",0,Calc!AV488)","v":626008.00012199988},{"$f":"IF(AW$11=\"\",0,Calc!AW488)","v":626008.00012199988},{"$f":"IF(AX$11=\"\",0,Calc!AX488)","v":626008.00012199988},{"$f":"IF(AY$11=\"\",0,Calc!AY488)","v":641658.20012505003},{"$f":"IF(AZ$11=\"\",0,Calc!AZ488)","v":644788.24012565997},{"$f":"IF(BA$11=\"\",0,Calc!BA488)","v":644788.24012565997},{"$f":"IF(BB$11=\"\",0,Calc!BB488)","v":644788.24012565997},{"$f":"IF(BC$11=\"\",0,Calc!BC488)","v":660907.94612880144},{"$f":"IF(BD$11=\"\",0,Calc!BD488)","v":664131.88732942985},{"$f":"IF(BE$11=\"\",0,Calc!BE488)","v":664131.88732942985},{"$f":"IF(BF$11=\"\",0,Calc!BF488)","v":664131.88732942985},{"$f":"IF(BG$11=\"\",0,Calc!BG488)","v":680735.1845126655},{"$f":"IF(BH$11=\"\",0,Calc!BH488)","v":684055.84394931258},{"$f":"IF(BI$11=\"\",0,Calc!BI488)","v":684055.84394931258},{"$f":"IF(BJ$11=\"\",0,Calc!BJ488)","v":684055.84394931258},{"$f":"IF(BK$11=\"\",0,Calc!BK488)","v":701157.24004804553},{"$f":"IF(BL$11=\"\",0,Calc!BL488)","v":704577.519267792},{"$f":"IF(BM$11=\"\",0,Calc!BM488)","v":704577.519267792},{"$f":"IF(BN$11=\"\",0,Calc!BN488)","v":704577.519267792},{"$f":"IF(BO$11=\"\",0,Calc!BO488)","v":722191.95724948682},{"$f":"IF(BP$11=\"\",0,Calc!BP488)","v":725714.84484582581},{"$f":"IF(BQ$11=\"\",0,Calc!BQ488)","v":725714.84484582581},{"$f":"IF(BR$11=\"\",0,Calc!BR488)","v":725714.84484582581},{"$f":"IF(BS$11=\"\",0,Calc!BS488)","v":743857.71596697147},{"$f":"IF(BT$11=\"\",0,Calc!BT488)","v":747486.29019120056},{"$f":"IF(BU$11=\"\",0,Calc!BU488)","v":747486.29019120056},{"$f":"IF(BV$11=\"\",0,Calc!BV488)","v":747486.29019120056},{"$f":"IF(BW$11=\"\",0,Calc!BW488)","v":766173.44744598051},{"$f":"IF(BX$11=\"\",0,Calc!BX488)","v":769910.87889693654},{"$f":"IF(BY$11=\"\",0,Calc!BY488)","v":769910.87889693654},{"$f":"IF(BZ$11=\"\",0,Calc!BZ488)","v":769910.87889693654},{"$f":"IF(CA$11=\"\",0,Calc!CA488)","v":789158.65086935984},{"$f":"IF(CB$11=\"\",0,Calc!CB488)","v":793008.20526384446},{"$f":"IF(CC$11=\"\",0,Calc!CC488)","v":793008.20526384446},{"$f":"IF(CD$11=\"\",0,Calc!CD488)","v":793008.20526384446},{"$f":"IF(CE$11=\"\",0,Calc!CE488)","v":812833.41039544065},{"$f":"IF(CF$11=\"\",0,Calc!CF488)","v":816798.45142175991},{"$f":"IF(CG$11=\"\",0,Calc!CG488)","v":816798.45142175991},{"$f":"IF(CH$11=\"\",0,Calc!CH488)","v":816798.45142175991},{"$f":"IF(CI$11=\"\",0,Calc!CI488)","v":0}]
[{"$f":"ROW()","v":210},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H206","v":"Управленческие расходы"},{"$f":"I207","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L210)=0,$L210=0,$L210=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L210)))","v":"Главный бухгалтер"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B210=Lists!$CU$24,SUMIFS($Z210:$CJ210,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z210:$CJ210))","v":26691680.613345396},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA489)","v":300000},{"$f":"IF(AB$11=\"\",0,Calc!AB489)","v":360000},{"$f":"IF(AC$11=\"\",0,Calc!AC489)","v":360000},{"$f":"IF(AD$11=\"\",0,Calc!AD489)","v":360000},{"$f":"IF(AE$11=\"\",0,Calc!AE489)","v":369000},{"$f":"IF(AF$11=\"\",0,Calc!AF489)","v":370800},{"$f":"IF(AG$11=\"\",0,Calc!AG489)","v":370800},{"$f":"IF(AH$11=\"\",0,Calc!AH489)","v":370800},{"$f":"IF(AI$11=\"\",0,Calc!AI489)","v":380070},{"$f":"IF(AJ$11=\"\",0,Calc!AJ489)","v":381924},{"$f":"IF(AK$11=\"\",0,Calc!AK489)","v":381924},{"$f":"IF(AL$11=\"\",0,Calc!AL489)","v":381924},{"$f":"IF(AM$11=\"\",0,Calc!AM489)","v":391472.10000000003},{"$f":"IF(AN$11=\"\",0,Calc!AN489)","v":393381.72000000003},{"$f":"IF(AO$11=\"\",0,Calc!AO489)","v":393381.72000000003},{"$f":"IF(AP$11=\"\",0,Calc!AP489)","v":393381.72000000003},{"$f":"IF(AQ$11=\"\",0,Calc!AQ489)","v":403216.26299999998},{"$f":"IF(AR$11=\"\",0,Calc!AR489)","v":405183.1716},{"$f":"IF(AS$11=\"\",0,Calc!AS489)","v":405183.1716},{"$f":"IF(AT$11=\"\",0,Calc!AT489)","v":405183.1716},{"$f":"IF(AU$11=\"\",0,Calc!AU489)","v":415312.75088999997},{"$f":"IF(AV$11=\"\",0,Calc!AV489)","v":417338.66674799996},{"$f":"IF(AW$11=\"\",0,Calc!AW489)","v":417338.66674799996},{"$f":"IF(AX$11=\"\",0,Calc!AX489)","v":417338.66674799996},{"$f":"IF(AY$11=\"\",0,Calc!AY489)","v":427772.13341669994},{"$f":"IF(AZ$11=\"\",0,Calc!AZ489)","v":429858.82675043994},{"$f":"IF(BA$11=\"\",0,Calc!BA489)","v":429858.82675043994},{"$f":"IF(BB$11=\"\",0,Calc!BB489)","v":429858.82675043994},{"$f":"IF(BC$11=\"\",0,Calc!BC489)","v":440605.297419201},{"$f":"IF(BD$11=\"\",0,Calc!BD489)","v":442754.59155295318},{"$f":"IF(BE$11=\"\",0,Calc!BE489)","v":442754.59155295318},{"$f":"IF(BF$11=\"\",0,Calc!BF489)","v":442754.59155295318},{"$f":"IF(BG$11=\"\",0,Calc!BG489)","v":453823.456341777},{"$f":"IF(BH$11=\"\",0,Calc!BH489)","v":456037.2292995418},{"$f":"IF(BI$11=\"\",0,Calc!BI489)","v":456037.2292995418},{"$f":"IF(BJ$11=\"\",0,Calc!BJ489)","v":456037.2292995418},{"$f":"IF(BK$11=\"\",0,Calc!BK489)","v":467438.16003203031},{"$f":"IF(BL$11=\"\",0,Calc!BL489)","v":469718.34617852798},{"$f":"IF(BM$11=\"\",0,Calc!BM489)","v":469718.34617852798},{"$f":"IF(BN$11=\"\",0,Calc!BN489)","v":469718.34617852798},{"$f":"IF(BO$11=\"\",0,Calc!BO489)","v":481461.30483299121},{"$f":"IF(BP$11=\"\",0,Calc!BP489)","v":483809.89656388387},{"$f":"IF(BQ$11=\"\",0,Calc!BQ489)","v":483809.89656388387},{"$f":"IF(BR$11=\"\",0,Calc!BR489)","v":483809.89656388387},{"$f":"IF(BS$11=\"\",0,Calc!BS489)","v":495905.14397798094},{"$f":"IF(BT$11=\"\",0,Calc!BT489)","v":498324.19346080045},{"$f":"IF(BU$11=\"\",0,Calc!BU489)","v":498324.19346080045},{"$f":"IF(BV$11=\"\",0,Calc!BV489)","v":498324.19346080045},{"$f":"IF(BW$11=\"\",0,Calc!BW489)","v":510782.29829732038},{"$f":"IF(BX$11=\"\",0,Calc!BX489)","v":513273.91926462436},{"$f":"IF(BY$11=\"\",0,Calc!BY489)","v":513273.91926462436},{"$f":"IF(BZ$11=\"\",0,Calc!BZ489)","v":513273.91926462436},{"$f":"IF(CA$11=\"\",0,Calc!CA489)","v":526105.76724623994},{"$f":"IF(CB$11=\"\",0,Calc!CB489)","v":528672.13684256305},{"$f":"IF(CC$11=\"\",0,Calc!CC489)","v":528672.13684256305},{"$f":"IF(CD$11=\"\",0,Calc!CD489)","v":528672.13684256305},{"$f":"IF(CE$11=\"\",0,Calc!CE489)","v":541888.9402636271},{"$f":"IF(CF$11=\"\",0,Calc!CF489)","v":544532.30094783998},{"$f":"IF(CG$11=\"\",0,Calc!CG489)","v":544532.30094783998},{"$f":"IF(CH$11=\"\",0,Calc!CH489)","v":544532.30094783998},{"$f":"IF(CI$11=\"\",0,Calc!CI489)","v":0}]
[{"$f":"ROW()","v":211},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H207","v":"Управленческие расходы"},{"$f":"I208","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L211)=0,$L211=0,$L211=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L211)))","v":"ИТ-специалисты"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B211=Lists!$CU$24,SUMIFS($Z211:$CJ211,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z211:$CJ211))","v":28915987.331124175},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA490)","v":325000},{"$f":"IF(AB$11=\"\",0,Calc!AB490)","v":390000},{"$f":"IF(AC$11=\"\",0,Calc!AC490)","v":390000},{"$f":"IF(AD$11=\"\",0,Calc!AD490)","v":390000},{"$f":"IF(AE$11=\"\",0,Calc!AE490)","v":399750},{"$f":"IF(AF$11=\"\",0,Calc!AF490)","v":401700},{"$f":"IF(AG$11=\"\",0,Calc!AG490)","v":401700},{"$f":"IF(AH$11=\"\",0,Calc!AH490)","v":401700},{"$f":"IF(AI$11=\"\",0,Calc!AI490)","v":411742.5},{"$f":"IF(AJ$11=\"\",0,Calc!AJ490)","v":413751},{"$f":"IF(AK$11=\"\",0,Calc!AK490)","v":413751},{"$f":"IF(AL$11=\"\",0,Calc!AL490)","v":413751},{"$f":"IF(AM$11=\"\",0,Calc!AM490)","v":424094.77500000002},{"$f":"IF(AN$11=\"\",0,Calc!AN490)","v":426163.53},{"$f":"IF(AO$11=\"\",0,Calc!AO490)","v":426163.53},{"$f":"IF(AP$11=\"\",0,Calc!AP490)","v":426163.53},{"$f":"IF(AQ$11=\"\",0,Calc!AQ490)","v":436817.61825},{"$f":"IF(AR$11=\"\",0,Calc!AR490)","v":438948.43589999998},{"$f":"IF(AS$11=\"\",0,Calc!AS490)","v":438948.43589999998},{"$f":"IF(AT$11=\"\",0,Calc!AT490)","v":438948.43589999998},{"$f":"IF(AU$11=\"\",0,Calc!AU490)","v":449922.14679749997},{"$f":"IF(AV$11=\"\",0,Calc!AV490)","v":452116.88897699997},{"$f":"IF(AW$11=\"\",0,Calc!AW490)","v":452116.88897699997},{"$f":"IF(AX$11=\"\",0,Calc!AX490)","v":452116.88897699997},{"$f":"IF(AY$11=\"\",0,Calc!AY490)","v":463419.81120142492},{"$f":"IF(AZ$11=\"\",0,Calc!AZ490)","v":465680.39564630995},{"$f":"IF(BA$11=\"\",0,Calc!BA490)","v":465680.39564630995},{"$f":"IF(BB$11=\"\",0,Calc!BB490)","v":465680.39564630995},{"$f":"IF(BC$11=\"\",0,Calc!BC490)","v":477322.40553746774},{"$f":"IF(BD$11=\"\",0,Calc!BD490)","v":479650.8075156993},{"$f":"IF(BE$11=\"\",0,Calc!BE490)","v":479650.8075156993},{"$f":"IF(BF$11=\"\",0,Calc!BF490)","v":479650.8075156993},{"$f":"IF(BG$11=\"\",0,Calc!BG490)","v":491642.07770359173},{"$f":"IF(BH$11=\"\",0,Calc!BH490)","v":494040.33174117026},{"$f":"IF(BI$11=\"\",0,Calc!BI490)","v":494040.33174117026},{"$f":"IF(BJ$11=\"\",0,Calc!BJ490)","v":494040.33174117026},{"$f":"IF(BK$11=\"\",0,Calc!BK490)","v":506391.34003469953},{"$f":"IF(BL$11=\"\",0,Calc!BL490)","v":508861.54169340536},{"$f":"IF(BM$11=\"\",0,Calc!BM490)","v":508861.54169340536},{"$f":"IF(BN$11=\"\",0,Calc!BN490)","v":508861.54169340536},{"$f":"IF(BO$11=\"\",0,Calc!BO490)","v":521583.08023574052},{"$f":"IF(BP$11=\"\",0,Calc!BP490)","v":524127.38794420753},{"$f":"IF(BQ$11=\"\",0,Calc!BQ490)","v":524127.38794420753},{"$f":"IF(BR$11=\"\",0,Calc!BR490)","v":524127.38794420753},{"$f":"IF(BS$11=\"\",0,Calc!BS490)","v":537230.57264281274},{"$f":"IF(BT$11=\"\",0,Calc!BT490)","v":539851.20958253369},{"$f":"IF(BU$11=\"\",0,Calc!BU490)","v":539851.20958253369},{"$f":"IF(BV$11=\"\",0,Calc!BV490)","v":539851.20958253369},{"$f":"IF(BW$11=\"\",0,Calc!BW490)","v":553347.48982209701},{"$f":"IF(BX$11=\"\",0,Calc!BX490)","v":556046.74587000965},{"$f":"IF(BY$11=\"\",0,Calc!BY490)","v":556046.74587000965},{"$f":"IF(BZ$11=\"\",0,Calc!BZ490)","v":556046.74587000965},{"$f":"IF(CA$11=\"\",0,Calc!CA490)","v":569947.91451675992},{"$f":"IF(CB$11=\"\",0,Calc!CB490)","v":572728.14824610995},{"$f":"IF(CC$11=\"\",0,Calc!CC490)","v":572728.14824610995},{"$f":"IF(CD$11=\"\",0,Calc!CD490)","v":572728.14824610995},{"$f":"IF(CE$11=\"\",0,Calc!CE490)","v":587046.35195226269},{"$f":"IF(CF$11=\"\",0,Calc!CF490)","v":589909.99269349326},{"$f":"IF(CG$11=\"\",0,Calc!CG490)","v":589909.99269349326},{"$f":"IF(CH$11=\"\",0,Calc!CH490)","v":589909.99269349326},{"$f":"IF(CI$11=\"\",0,Calc!CI490)","v":0}]
[{"$f":"ROW()","v":212},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H208","v":"Управленческие расходы"},{"$f":"I209","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L212)=0,$L212=0,$L212=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L212)))","v":"Финансовые менеджеры"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B212=Lists!$CU$24,SUMIFS($Z212:$CJ212,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z212:$CJ212))","v":31140294.048902962},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA491)","v":350000},{"$f":"IF(AB$11=\"\",0,Calc!AB491)","v":420000},{"$f":"IF(AC$11=\"\",0,Calc!AC491)","v":420000},{"$f":"IF(AD$11=\"\",0,Calc!AD491)","v":420000},{"$f":"IF(AE$11=\"\",0,Calc!AE491)","v":430500},{"$f":"IF(AF$11=\"\",0,Calc!AF491)","v":432600},{"$f":"IF(AG$11=\"\",0,Calc!AG491)","v":432600},{"$f":"IF(AH$11=\"\",0,Calc!AH491)","v":432600},{"$f":"IF(AI$11=\"\",0,Calc!AI491)","v":443415},{"$f":"IF(AJ$11=\"\",0,Calc!AJ491)","v":445578},{"$f":"IF(AK$11=\"\",0,Calc!AK491)","v":445578},{"$f":"IF(AL$11=\"\",0,Calc!AL491)","v":445578},{"$f":"IF(AM$11=\"\",0,Calc!AM491)","v":456717.45000000007},{"$f":"IF(AN$11=\"\",0,Calc!AN491)","v":458945.34000000008},{"$f":"IF(AO$11=\"\",0,Calc!AO491)","v":458945.34000000008},{"$f":"IF(AP$11=\"\",0,Calc!AP491)","v":458945.34000000008},{"$f":"IF(AQ$11=\"\",0,Calc!AQ491)","v":470418.97349999996},{"$f":"IF(AR$11=\"\",0,Calc!AR491)","v":472713.70019999996},{"$f":"IF(AS$11=\"\",0,Calc!AS491)","v":472713.70019999996},{"$f":"IF(AT$11=\"\",0,Calc!AT491)","v":472713.70019999996},{"$f":"IF(AU$11=\"\",0,Calc!AU491)","v":484531.54270499991},{"$f":"IF(AV$11=\"\",0,Calc!AV491)","v":486895.11120599997},{"$f":"IF(AW$11=\"\",0,Calc!AW491)","v":486895.11120599997},{"$f":"IF(AX$11=\"\",0,Calc!AX491)","v":486895.11120599997},{"$f":"IF(AY$11=\"\",0,Calc!AY491)","v":499067.48898614995},{"$f":"IF(AZ$11=\"\",0,Calc!AZ491)","v":501501.96454217995},{"$f":"IF(BA$11=\"\",0,Calc!BA491)","v":501501.96454217995},{"$f":"IF(BB$11=\"\",0,Calc!BB491)","v":501501.96454217995},{"$f":"IF(BC$11=\"\",0,Calc!BC491)","v":514039.51365573448},{"$f":"IF(BD$11=\"\",0,Calc!BD491)","v":516547.02347844536},{"$f":"IF(BE$11=\"\",0,Calc!BE491)","v":516547.02347844536},{"$f":"IF(BF$11=\"\",0,Calc!BF491)","v":516547.02347844536},{"$f":"IF(BG$11=\"\",0,Calc!BG491)","v":529460.69906540657},{"$f":"IF(BH$11=\"\",0,Calc!BH491)","v":532043.43418279872},{"$f":"IF(BI$11=\"\",0,Calc!BI491)","v":532043.43418279872},{"$f":"IF(BJ$11=\"\",0,Calc!BJ491)","v":532043.43418279872},{"$f":"IF(BK$11=\"\",0,Calc!BK491)","v":545344.52003736864},{"$f":"IF(BL$11=\"\",0,Calc!BL491)","v":548004.73720828269},{"$f":"IF(BM$11=\"\",0,Calc!BM491)","v":548004.73720828269},{"$f":"IF(BN$11=\"\",0,Calc!BN491)","v":548004.73720828269},{"$f":"IF(BO$11=\"\",0,Calc!BO491)","v":561704.85563848983},{"$f":"IF(BP$11=\"\",0,Calc!BP491)","v":564444.87932453118},{"$f":"IF(BQ$11=\"\",0,Calc!BQ491)","v":564444.87932453118},{"$f":"IF(BR$11=\"\",0,Calc!BR491)","v":564444.87932453118},{"$f":"IF(BS$11=\"\",0,Calc!BS491)","v":578556.00130764453},{"$f":"IF(BT$11=\"\",0,Calc!BT491)","v":581378.22570426716},{"$f":"IF(BU$11=\"\",0,Calc!BU491)","v":581378.22570426716},{"$f":"IF(BV$11=\"\",0,Calc!BV491)","v":581378.22570426716},{"$f":"IF(BW$11=\"\",0,Calc!BW491)","v":595912.68134687375},{"$f":"IF(BX$11=\"\",0,Calc!BX491)","v":598819.57247539505},{"$f":"IF(BY$11=\"\",0,Calc!BY491)","v":598819.57247539505},{"$f":"IF(BZ$11=\"\",0,Calc!BZ491)","v":598819.57247539505},{"$f":"IF(CA$11=\"\",0,Calc!CA491)","v":613790.0617872799},{"$f":"IF(CB$11=\"\",0,Calc!CB491)","v":616784.15964965685},{"$f":"IF(CC$11=\"\",0,Calc!CC491)","v":616784.15964965685},{"$f":"IF(CD$11=\"\",0,Calc!CD491)","v":616784.15964965685},{"$f":"IF(CE$11=\"\",0,Calc!CE491)","v":632203.7636408984},{"$f":"IF(CF$11=\"\",0,Calc!CF491)","v":635287.68443914666},{"$f":"IF(CG$11=\"\",0,Calc!CG491)","v":635287.68443914666},{"$f":"IF(CH$11=\"\",0,Calc!CH491)","v":635287.68443914666},{"$f":"IF(CI$11=\"\",0,Calc!CI491)","v":0}]
[{"$f":"ROW()","v":213},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H209","v":"Управленческие расходы"},{"$f":"I210","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L213)=0,$L213=0,$L213=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L213)))","v":"Бухгалтера"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B213=Lists!$CU$24,SUMIFS($Z213:$CJ213,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z213:$CJ213))","v":14457993.665562088},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA492)","v":162500},{"$f":"IF(AB$11=\"\",0,Calc!AB492)","v":195000},{"$f":"IF(AC$11=\"\",0,Calc!AC492)","v":195000},{"$f":"IF(AD$11=\"\",0,Calc!AD492)","v":195000},{"$f":"IF(AE$11=\"\",0,Calc!AE492)","v":199875},{"$f":"IF(AF$11=\"\",0,Calc!AF492)","v":200850},{"$f":"IF(AG$11=\"\",0,Calc!AG492)","v":200850},{"$f":"IF(AH$11=\"\",0,Calc!AH492)","v":200850},{"$f":"IF(AI$11=\"\",0,Calc!AI492)","v":205871.25},{"$f":"IF(AJ$11=\"\",0,Calc!AJ492)","v":206875.5},{"$f":"IF(AK$11=\"\",0,Calc!AK492)","v":206875.5},{"$f":"IF(AL$11=\"\",0,Calc!AL492)","v":206875.5},{"$f":"IF(AM$11=\"\",0,Calc!AM492)","v":212047.38750000001},{"$f":"IF(AN$11=\"\",0,Calc!AN492)","v":213081.76500000001},{"$f":"IF(AO$11=\"\",0,Calc!AO492)","v":213081.76500000001},{"$f":"IF(AP$11=\"\",0,Calc!AP492)","v":213081.76500000001},{"$f":"IF(AQ$11=\"\",0,Calc!AQ492)","v":218408.809125},{"$f":"IF(AR$11=\"\",0,Calc!AR492)","v":219474.21794999999},{"$f":"IF(AS$11=\"\",0,Calc!AS492)","v":219474.21794999999},{"$f":"IF(AT$11=\"\",0,Calc!AT492)","v":219474.21794999999},{"$f":"IF(AU$11=\"\",0,Calc!AU492)","v":224961.07339874998},{"$f":"IF(AV$11=\"\",0,Calc!AV492)","v":226058.44448849998},{"$f":"IF(AW$11=\"\",0,Calc!AW492)","v":226058.44448849998},{"$f":"IF(AX$11=\"\",0,Calc!AX492)","v":226058.44448849998},{"$f":"IF(AY$11=\"\",0,Calc!AY492)","v":231709.90560071246},{"$f":"IF(AZ$11=\"\",0,Calc!AZ492)","v":232840.19782315497},{"$f":"IF(BA$11=\"\",0,Calc!BA492)","v":232840.19782315497},{"$f":"IF(BB$11=\"\",0,Calc!BB492)","v":232840.19782315497},{"$f":"IF(BC$11=\"\",0,Calc!BC492)","v":238661.20276873387},{"$f":"IF(BD$11=\"\",0,Calc!BD492)","v":239825.40375784965},{"$f":"IF(BE$11=\"\",0,Calc!BE492)","v":239825.40375784965},{"$f":"IF(BF$11=\"\",0,Calc!BF492)","v":239825.40375784965},{"$f":"IF(BG$11=\"\",0,Calc!BG492)","v":245821.03885179586},{"$f":"IF(BH$11=\"\",0,Calc!BH492)","v":247020.16587058513},{"$f":"IF(BI$11=\"\",0,Calc!BI492)","v":247020.16587058513},{"$f":"IF(BJ$11=\"\",0,Calc!BJ492)","v":247020.16587058513},{"$f":"IF(BK$11=\"\",0,Calc!BK492)","v":253195.67001734977},{"$f":"IF(BL$11=\"\",0,Calc!BL492)","v":254430.77084670268},{"$f":"IF(BM$11=\"\",0,Calc!BM492)","v":254430.77084670268},{"$f":"IF(BN$11=\"\",0,Calc!BN492)","v":254430.77084670268},{"$f":"IF(BO$11=\"\",0,Calc!BO492)","v":260791.54011787026},{"$f":"IF(BP$11=\"\",0,Calc!BP492)","v":262063.69397210376},{"$f":"IF(BQ$11=\"\",0,Calc!BQ492)","v":262063.69397210376},{"$f":"IF(BR$11=\"\",0,Calc!BR492)","v":262063.69397210376},{"$f":"IF(BS$11=\"\",0,Calc!BS492)","v":268615.28632140637},{"$f":"IF(BT$11=\"\",0,Calc!BT492)","v":269925.60479126684},{"$f":"IF(BU$11=\"\",0,Calc!BU492)","v":269925.60479126684},{"$f":"IF(BV$11=\"\",0,Calc!BV492)","v":269925.60479126684},{"$f":"IF(BW$11=\"\",0,Calc!BW492)","v":276673.7449110485},{"$f":"IF(BX$11=\"\",0,Calc!BX492)","v":278023.37293500482},{"$f":"IF(BY$11=\"\",0,Calc!BY492)","v":278023.37293500482},{"$f":"IF(BZ$11=\"\",0,Calc!BZ492)","v":278023.37293500482},{"$f":"IF(CA$11=\"\",0,Calc!CA492)","v":284973.95725837996},{"$f":"IF(CB$11=\"\",0,Calc!CB492)","v":286364.07412305498},{"$f":"IF(CC$11=\"\",0,Calc!CC492)","v":286364.07412305498},{"$f":"IF(CD$11=\"\",0,Calc!CD492)","v":286364.07412305498},{"$f":"IF(CE$11=\"\",0,Calc!CE492)","v":293523.17597613134},{"$f":"IF(CF$11=\"\",0,Calc!CF492)","v":294954.99634674663},{"$f":"IF(CG$11=\"\",0,Calc!CG492)","v":294954.99634674663},{"$f":"IF(CH$11=\"\",0,Calc!CH492)","v":294954.99634674663},{"$f":"IF(CI$11=\"\",0,Calc!CI492)","v":0}]
[{"$f":"ROW()","v":214},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H210","v":"Управленческие расходы"},{"$f":"I211","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L214)=0,$L214=0,$L214=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L214)))","v":"Прочие сотрудники"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B214=Lists!$CU$24,SUMIFS($Z214:$CJ214,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z214:$CJ214))","v":22243067.177787837},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA493)","v":250000},{"$f":"IF(AB$11=\"\",0,Calc!AB493)","v":300000},{"$f":"IF(AC$11=\"\",0,Calc!AC493)","v":300000},{"$f":"IF(AD$11=\"\",0,Calc!AD493)","v":300000},{"$f":"IF(AE$11=\"\",0,Calc!AE493)","v":307500},{"$f":"IF(AF$11=\"\",0,Calc!AF493)","v":309000},{"$f":"IF(AG$11=\"\",0,Calc!AG493)","v":309000},{"$f":"IF(AH$11=\"\",0,Calc!AH493)","v":309000},{"$f":"IF(AI$11=\"\",0,Calc!AI493)","v":316725},{"$f":"IF(AJ$11=\"\",0,Calc!AJ493)","v":318270},{"$f":"IF(AK$11=\"\",0,Calc!AK493)","v":318270},{"$f":"IF(AL$11=\"\",0,Calc!AL493)","v":318270},{"$f":"IF(AM$11=\"\",0,Calc!AM493)","v":326226.75},{"$f":"IF(AN$11=\"\",0,Calc!AN493)","v":327818.09999999998},{"$f":"IF(AO$11=\"\",0,Calc!AO493)","v":327818.09999999998},{"$f":"IF(AP$11=\"\",0,Calc!AP493)","v":327818.09999999998},{"$f":"IF(AQ$11=\"\",0,Calc!AQ493)","v":336013.55249999999},{"$f":"IF(AR$11=\"\",0,Calc!AR493)","v":337652.64300000004},{"$f":"IF(AS$11=\"\",0,Calc!AS493)","v":337652.64300000004},{"$f":"IF(AT$11=\"\",0,Calc!AT493)","v":337652.64300000004},{"$f":"IF(AU$11=\"\",0,Calc!AU493)","v":346093.95907499996},{"$f":"IF(AV$11=\"\",0,Calc!AV493)","v":347782.22228999995},{"$f":"IF(AW$11=\"\",0,Calc!AW493)","v":347782.22228999995},{"$f":"IF(AX$11=\"\",0,Calc!AX493)","v":347782.22228999995},{"$f":"IF(AY$11=\"\",0,Calc!AY493)","v":356476.77784724999},{"$f":"IF(AZ$11=\"\",0,Calc!AZ493)","v":358215.68895870005},{"$f":"IF(BA$11=\"\",0,Calc!BA493)","v":358215.68895870005},{"$f":"IF(BB$11=\"\",0,Calc!BB493)","v":358215.68895870005},{"$f":"IF(BC$11=\"\",0,Calc!BC493)","v":367171.08118266752},{"$f":"IF(BD$11=\"\",0,Calc!BD493)","v":368962.15962746099},{"$f":"IF(BE$11=\"\",0,Calc!BE493)","v":368962.15962746099},{"$f":"IF(BF$11=\"\",0,Calc!BF493)","v":368962.15962746099},{"$f":"IF(BG$11=\"\",0,Calc!BG493)","v":378186.21361814748},{"$f":"IF(BH$11=\"\",0,Calc!BH493)","v":380031.02441628475},{"$f":"IF(BI$11=\"\",0,Calc!BI493)","v":380031.02441628475},{"$f":"IF(BJ$11=\"\",0,Calc!BJ493)","v":380031.02441628475},{"$f":"IF(BK$11=\"\",0,Calc!BK493)","v":389531.80002669187},{"$f":"IF(BL$11=\"\",0,Calc!BL493)","v":391431.95514877333},{"$f":"IF(BM$11=\"\",0,Calc!BM493)","v":391431.95514877333},{"$f":"IF(BN$11=\"\",0,Calc!BN493)","v":391431.95514877333},{"$f":"IF(BO$11=\"\",0,Calc!BO493)","v":401217.75402749272},{"$f":"IF(BP$11=\"\",0,Calc!BP493)","v":403174.91380323656},{"$f":"IF(BQ$11=\"\",0,Calc!BQ493)","v":403174.91380323656},{"$f":"IF(BR$11=\"\",0,Calc!BR493)","v":403174.91380323656},{"$f":"IF(BS$11=\"\",0,Calc!BS493)","v":413254.28664831747},{"$f":"IF(BT$11=\"\",0,Calc!BT493)","v":415270.16121733363},{"$f":"IF(BU$11=\"\",0,Calc!BU493)","v":415270.16121733363},{"$f":"IF(BV$11=\"\",0,Calc!BV493)","v":415270.16121733363},{"$f":"IF(BW$11=\"\",0,Calc!BW493)","v":425651.915247767},{"$f":"IF(BX$11=\"\",0,Calc!BX493)","v":427728.26605385367},{"$f":"IF(BY$11=\"\",0,Calc!BY493)","v":427728.26605385367},{"$f":"IF(BZ$11=\"\",0,Calc!BZ493)","v":427728.26605385367},{"$f":"IF(CA$11=\"\",0,Calc!CA493)","v":438421.47270519997},{"$f":"IF(CB$11=\"\",0,Calc!CB493)","v":440560.11403546925},{"$f":"IF(CC$11=\"\",0,Calc!CC493)","v":440560.11403546925},{"$f":"IF(CD$11=\"\",0,Calc!CD493)","v":440560.11403546925},{"$f":"IF(CE$11=\"\",0,Calc!CE493)","v":451574.11688635597},{"$f":"IF(CF$11=\"\",0,Calc!CF493)","v":453776.91745653329},{"$f":"IF(CG$11=\"\",0,Calc!CG493)","v":453776.91745653329},{"$f":"IF(CH$11=\"\",0,Calc!CH493)","v":453776.91745653329},{"$f":"IF(CI$11=\"\",0,Calc!CI493)","v":0}]
[{"$f":"ROW()","v":215},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":216},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H206","v":"Управленческие расходы"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B216=Lists!$CU$24,SUMIFS($Z216:$CJ216,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z216:$CJ216))","v":62391803.433694862},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA495)","v":701250},{"$f":"IF(AB$11=\"\",0,Calc!AB495)","v":841500},{"$f":"IF(AC$11=\"\",0,Calc!AC495)","v":841500},{"$f":"IF(AD$11=\"\",0,Calc!AD495)","v":841500},{"$f":"IF(AE$11=\"\",0,Calc!AE495)","v":862537.5},{"$f":"IF(AF$11=\"\",0,Calc!AF495)","v":866745},{"$f":"IF(AG$11=\"\",0,Calc!AG495)","v":866745},{"$f":"IF(AH$11=\"\",0,Calc!AH495)","v":866745},{"$f":"IF(AI$11=\"\",0,Calc!AI495)","v":888413.625},{"$f":"IF(AJ$11=\"\",0,Calc!AJ495)","v":892747.35},{"$f":"IF(AK$11=\"\",0,Calc!AK495)","v":892747.35},{"$f":"IF(AL$11=\"\",0,Calc!AL495)","v":892747.35},{"$f":"IF(AM$11=\"\",0,Calc!AM495)","v":915066.03375000006},{"$f":"IF(AN$11=\"\",0,Calc!AN495)","v":919529.7705000001},{"$f":"IF(AO$11=\"\",0,Calc!AO495)","v":919529.7705000001},{"$f":"IF(AP$11=\"\",0,Calc!AP495)","v":919529.7705000001},{"$f":"IF(AQ$11=\"\",0,Calc!AQ495)","v":942518.01476249995},{"$f":"IF(AR$11=\"\",0,Calc!AR495)","v":947115.66361499997},{"$f":"IF(AS$11=\"\",0,Calc!AS495)","v":947115.66361499997},{"$f":"IF(AT$11=\"\",0,Calc!AT495)","v":947115.66361499997},{"$f":"IF(AU$11=\"\",0,Calc!AU495)","v":970793.55520537484},{"$f":"IF(AV$11=\"\",0,Calc!AV495)","v":975529.13352344988},{"$f":"IF(AW$11=\"\",0,Calc!AW495)","v":975529.13352344988},{"$f":"IF(AX$11=\"\",0,Calc!AX495)","v":975529.13352344988},{"$f":"IF(AY$11=\"\",0,Calc!AY495)","v":999917.36186153616},{"$f":"IF(AZ$11=\"\",0,Calc!AZ495)","v":1004795.0075291533},{"$f":"IF(BA$11=\"\",0,Calc!BA495)","v":1004795.0075291533},{"$f":"IF(BB$11=\"\",0,Calc!BB495)","v":1004795.0075291533},{"$f":"IF(BC$11=\"\",0,Calc!BC495)","v":1029914.8827173823},{"$f":"IF(BD$11=\"\",0,Calc!BD495)","v":1034938.8577550279},{"$f":"IF(BE$11=\"\",0,Calc!BE495)","v":1034938.8577550279},{"$f":"IF(BF$11=\"\",0,Calc!BF495)","v":1034938.8577550279},{"$f":"IF(BG$11=\"\",0,Calc!BG495)","v":1060812.3291989039},{"$f":"IF(BH$11=\"\",0,Calc!BH495)","v":1065987.0234876787},{"$f":"IF(BI$11=\"\",0,Calc!BI495)","v":1065987.0234876787},{"$f":"IF(BJ$11=\"\",0,Calc!BJ495)","v":1065987.0234876787},{"$f":"IF(BK$11=\"\",0,Calc!BK495)","v":1092636.6990748707},{"$f":"IF(BL$11=\"\",0,Calc!BL495)","v":1097966.6341923091},{"$f":"IF(BM$11=\"\",0,Calc!BM495)","v":1097966.6341923091},{"$f":"IF(BN$11=\"\",0,Calc!BN495)","v":1097966.6341923091},{"$f":"IF(BO$11=\"\",0,Calc!BO495)","v":1125415.8000471171},{"$f":"IF(BP$11=\"\",0,Calc!BP495)","v":1130905.6332180784},{"$f":"IF(BQ$11=\"\",0,Calc!BQ495)","v":1130905.6332180784},{"$f":"IF(BR$11=\"\",0,Calc!BR495)","v":1130905.6332180784},{"$f":"IF(BS$11=\"\",0,Calc!BS495)","v":1159178.2740485307},{"$f":"IF(BT$11=\"\",0,Calc!BT495)","v":1164832.8022146209},{"$f":"IF(BU$11=\"\",0,Calc!BU495)","v":1164832.8022146209},{"$f":"IF(BV$11=\"\",0,Calc!BV495)","v":1164832.8022146209},{"$f":"IF(BW$11=\"\",0,Calc!BW495)","v":1193953.6222699862},{"$f":"IF(BX$11=\"\",0,Calc!BX495)","v":1199777.7862810595},{"$f":"IF(BY$11=\"\",0,Calc!BY495)","v":1199777.7862810595},{"$f":"IF(BZ$11=\"\",0,Calc!BZ495)","v":1199777.7862810595},{"$f":"IF(CA$11=\"\",0,Calc!CA495)","v":1229772.2309380858},{"$f":"IF(CB$11=\"\",0,Calc!CB495)","v":1235771.1198694911},{"$f":"IF(CC$11=\"\",0,Calc!CC495)","v":1235771.1198694911},{"$f":"IF(CD$11=\"\",0,Calc!CD495)","v":1235771.1198694911},{"$f":"IF(CE$11=\"\",0,Calc!CE495)","v":1266665.3978662284},{"$f":"IF(CF$11=\"\",0,Calc!CF495)","v":1272844.2534655759},{"$f":"IF(CG$11=\"\",0,Calc!CG495)","v":1272844.2534655759},{"$f":"IF(CH$11=\"\",0,Calc!CH495)","v":1272844.2534655759},{"$f":"IF(CI$11=\"\",0,Calc!CI495)","v":0}]
[{"$f":"ROW()","v":217},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H206","v":"Управленческие расходы"},{"$f":"Items!$BG$13","v":"Расходы на персонал"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X217-SUM($X218:$X223))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B217=Lists!$CU$24,SUMIFS($Z217:$CJ217,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z217:$CJ217))","v":231112107.9121345},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA496)","v":1671800},{"$f":"IF(AB$11=\"\",0,Calc!AB496)","v":293990.36249999999},{"$f":"IF(AC$11=\"\",0,Calc!AC496)","v":287722.35468749999},{"$f":"IF(AD$11=\"\",0,Calc!AD496)","v":356081.65307638893},{"$f":"IF(AE$11=\"\",0,Calc!AE496)","v":358224.20651666669},{"$f":"IF(AF$11=\"\",0,Calc!AF496)","v":375377.68506812502},{"$f":"IF(AG$11=\"\",0,Calc!AG496)","v":316517.52486687503},{"$f":"IF(AH$11=\"\",0,Calc!AH496)","v":564638.04491000006},{"$f":"IF(AI$11=\"\",0,Calc!AI496)","v":463930.20318378747},{"$f":"IF(AJ$11=\"\",0,Calc!AJ496)","v":628331.23792532203},{"$f":"IF(AK$11=\"\",0,Calc!AK496)","v":358560.41549954063},{"$f":"IF(AL$11=\"\",0,Calc!AL496)","v":814041.8859814062},{"$f":"IF(AM$11=\"\",0,Calc!AM496)","v":703615.90614789689},{"$f":"IF(AN$11=\"\",0,Calc!AN496)","v":904690.76304368058},{"$f":"IF(AO$11=\"\",0,Calc!AO496)","v":437050.34058391489},{"$f":"IF(AP$11=\"\",0,Calc!AP496)","v":1318683.7596594198},{"$f":"IF(AQ$11=\"\",0,Calc!AQ496)","v":862242.53582257731},{"$f":"IF(AR$11=\"\",0,Calc!AR496)","v":1378250.2654993585},{"$f":"IF(AS$11=\"\",0,Calc!AS496)","v":560708.76995190734},{"$f":"IF(AT$11=\"\",0,Calc!AT496)","v":1966200.1900805552},{"$f":"IF(AU$11=\"\",0,Calc!AU496)","v":1078124.726298372},{"$f":"IF(AV$11=\"\",0,Calc!AV496)","v":2238428.9223159193},{"$f":"IF(AW$11=\"\",0,Calc!AW496)","v":752439.04841880419},{"$f":"IF(AX$11=\"\",0,Calc!AX496)","v":2601827.0488563557},{"$f":"IF(AY$11=\"\",0,Calc!AY496)","v":1477611.9015757814},{"$f":"IF(AZ$11=\"\",0,Calc!AZ496)","v":3154466.9330209554},{"$f":"IF(BA$11=\"\",0,Calc!BA496)","v":1015640.6700034507},{"$f":"IF(BB$11=\"\",0,Calc!BB496)","v":3682755.0547867739},{"$f":"IF(BC$11=\"\",0,Calc!BC496)","v":1691156.4411188986},{"$f":"IF(BD$11=\"\",0,Calc!BD496)","v":4459185.5530852117},{"$f":"IF(BE$11=\"\",0,Calc!BE496)","v":1373181.9643297582},{"$f":"IF(BF$11=\"\",0,Calc!BF496)","v":4968575.7582798405},{"$f":"IF(BG$11=\"\",0,Calc!BG496)","v":2126912.2685214267},{"$f":"IF(BH$11=\"\",0,Calc!BH496)","v":6291963.3567390554},{"$f":"IF(BI$11=\"\",0,Calc!BI496)","v":1859712.5303247382},{"$f":"IF(BJ$11=\"\",0,Calc!BJ496)","v":6241374.0709360633},{"$f":"IF(BK$11=\"\",0,Calc!BK496)","v":2833213.5579834478},{"$f":"IF(BL$11=\"\",0,Calc!BL496)","v":8314603.486994464},{"$f":"IF(BM$11=\"\",0,Calc!BM496)","v":2482735.9436102267},{"$f":"IF(BN$11=\"\",0,Calc!BN496)","v":8180013.9952787906},{"$f":"IF(BO$11=\"\",0,Calc!BO496)","v":3375058.5495697442},{"$f":"IF(BP$11=\"\",0,Calc!BP496)","v":10412847.237314546},{"$f":"IF(BQ$11=\"\",0,Calc!BQ496)","v":3254647.1286123642},{"$f":"IF(BR$11=\"\",0,Calc!BR496)","v":7544858.0489924131},{"$f":"IF(BS$11=\"\",0,Calc!BS496)","v":3616280.3343734327},{"$f":"IF(BT$11=\"\",0,Calc!BT496)","v":10422566.293954195},{"$f":"IF(BU$11=\"\",0,Calc!BU496)","v":3934756.2808655095},{"$f":"IF(BV$11=\"\",0,Calc!BV496)","v":7739965.3594507677},{"$f":"IF(BW$11=\"\",0,Calc!BW496)","v":4303666.1050258838},{"$f":"IF(BX$11=\"\",0,Calc!BX496)","v":11904860.840082927},{"$f":"IF(BY$11=\"\",0,Calc!BY496)","v":4658107.1759207547},{"$f":"IF(BZ$11=\"\",0,Calc!BZ496)","v":8750005.107206136},{"$f":"IF(CA$11=\"\",0,Calc!CA496)","v":5074247.6053753346},{"$f":"IF(CB$11=\"\",0,Calc!CB496)","v":12774781.000847906},{"$f":"IF(CC$11=\"\",0,Calc!CC496)","v":5432110.1180098522},{"$f":"IF(CD$11=\"\",0,Calc!CD496)","v":9792647.364403341},{"$f":"IF(CE$11=\"\",0,Calc!CE496)","v":5897005.3014698541},{"$f":"IF(CF$11=\"\",0,Calc!CF496)","v":14570007.647899374},{"$f":"IF(CG$11=\"\",0,Calc!CG496)","v":6298735.7616783138},{"$f":"IF(CH$11=\"\",0,Calc!CH496)","v":9910373.3135985676},{"$f":"IF(CI$11=\"\",0,Calc!CI496)","v":0}]
[{"$f":"ROW()","v":218},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H206","v":"Управленческие расходы"},{"$f":"I207","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L218)=0,$L218=0,$L218=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L218)))","v":"Аренда офиса"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B218=Lists!$CU$24,SUMIFS($Z218:$CJ218,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z218:$CJ218))","v":19265341.571569372},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA497)","v":297600},{"$f":"IF(AB$11=\"\",0,Calc!AB497)","v":223200.00000000003},{"$f":"IF(AC$11=\"\",0,Calc!AC497)","v":223200.00000000003},{"$f":"IF(AD$11=\"\",0,Calc!AD497)","v":226920.00000000003},{"$f":"IF(AE$11=\"\",0,Calc!AE497)","v":234360.00000000003},{"$f":"IF(AF$11=\"\",0,Calc!AF497)","v":234360.00000000003},{"$f":"IF(AG$11=\"\",0,Calc!AG497)","v":234360.00000000003},{"$f":"IF(AH$11=\"\",0,Calc!AH497)","v":238266.00000000003},{"$f":"IF(AI$11=\"\",0,Calc!AI497)","v":246078.00000000003},{"$f":"IF(AJ$11=\"\",0,Calc!AJ497)","v":246078.00000000003},{"$f":"IF(AK$11=\"\",0,Calc!AK497)","v":246078.00000000003},{"$f":"IF(AL$11=\"\",0,Calc!AL497)","v":250179.30000000005},{"$f":"IF(AM$11=\"\",0,Calc!AM497)","v":258381.90000000008},{"$f":"IF(AN$11=\"\",0,Calc!AN497)","v":258381.90000000008},{"$f":"IF(AO$11=\"\",0,Calc!AO497)","v":258381.90000000008},{"$f":"IF(AP$11=\"\",0,Calc!AP497)","v":262688.26500000007},{"$f":"IF(AQ$11=\"\",0,Calc!AQ497)","v":271300.995},{"$f":"IF(AR$11=\"\",0,Calc!AR497)","v":271300.995},{"$f":"IF(AS$11=\"\",0,Calc!AS497)","v":271300.995},{"$f":"IF(AT$11=\"\",0,Calc!AT497)","v":275822.67825},{"$f":"IF(AU$11=\"\",0,Calc!AU497)","v":284866.04475000006},{"$f":"IF(AV$11=\"\",0,Calc!AV497)","v":284866.04475000006},{"$f":"IF(AW$11=\"\",0,Calc!AW497)","v":284866.04475000006},{"$f":"IF(AX$11=\"\",0,Calc!AX497)","v":289613.81216250005},{"$f":"IF(AY$11=\"\",0,Calc!AY497)","v":299109.34698750003},{"$f":"IF(AZ$11=\"\",0,Calc!AZ497)","v":299109.34698750003},{"$f":"IF(BA$11=\"\",0,Calc!BA497)","v":299109.34698750003},{"$f":"IF(BB$11=\"\",0,Calc!BB497)","v":304094.50277062505},{"$f":"IF(BC$11=\"\",0,Calc!BC497)","v":314064.81433687505},{"$f":"IF(BD$11=\"\",0,Calc!BD497)","v":314064.81433687505},{"$f":"IF(BE$11=\"\",0,Calc!BE497)","v":314064.81433687505},{"$f":"IF(BF$11=\"\",0,Calc!BF497)","v":319299.2279091563},{"$f":"IF(BG$11=\"\",0,Calc!BG497)","v":329768.0550537188},{"$f":"IF(BH$11=\"\",0,Calc!BH497)","v":329768.0550537188},{"$f":"IF(BI$11=\"\",0,Calc!BI497)","v":329768.0550537188},{"$f":"IF(BJ$11=\"\",0,Calc!BJ497)","v":335264.18930461409},{"$f":"IF(BK$11=\"\",0,Calc!BK497)","v":346256.4578064048},{"$f":"IF(BL$11=\"\",0,Calc!BL497)","v":346256.4578064048},{"$f":"IF(BM$11=\"\",0,Calc!BM497)","v":346256.4578064048},{"$f":"IF(BN$11=\"\",0,Calc!BN497)","v":352027.39876984485},{"$f":"IF(BO$11=\"\",0,Calc!BO497)","v":363569.28069672501},{"$f":"IF(BP$11=\"\",0,Calc!BP497)","v":363569.28069672501},{"$f":"IF(BQ$11=\"\",0,Calc!BQ497)","v":363569.28069672501},{"$f":"IF(BR$11=\"\",0,Calc!BR497)","v":369628.7687083371},{"$f":"IF(BS$11=\"\",0,Calc!BS497)","v":381747.74473156128},{"$f":"IF(BT$11=\"\",0,Calc!BT497)","v":381747.74473156128},{"$f":"IF(BU$11=\"\",0,Calc!BU497)","v":381747.74473156128},{"$f":"IF(BV$11=\"\",0,Calc!BV497)","v":388110.20714375388},{"$f":"IF(BW$11=\"\",0,Calc!BW497)","v":400835.13196813926},{"$f":"IF(BX$11=\"\",0,Calc!BX497)","v":400835.13196813926},{"$f":"IF(BY$11=\"\",0,Calc!BY497)","v":400835.13196813926},{"$f":"IF(BZ$11=\"\",0,Calc!BZ497)","v":407515.7175009416},{"$f":"IF(CA$11=\"\",0,Calc!CA497)","v":420876.88856654626},{"$f":"IF(CB$11=\"\",0,Calc!CB497)","v":420876.88856654626},{"$f":"IF(CC$11=\"\",0,Calc!CC497)","v":420876.88856654626},{"$f":"IF(CD$11=\"\",0,Calc!CD497)","v":427891.50337598869},{"$f":"IF(CE$11=\"\",0,Calc!CE497)","v":441920.73299487354},{"$f":"IF(CF$11=\"\",0,Calc!CF497)","v":441920.73299487354},{"$f":"IF(CG$11=\"\",0,Calc!CG497)","v":441920.73299487354},{"$f":"IF(CH$11=\"\",0,Calc!CH497)","v":294613.82199658238},{"$f":"IF(CI$11=\"\",0,Calc!CI497)","v":0}]
[{"$f":"ROW()","v":219},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H206","v":"Управленческие расходы"},{"$f":"I207","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L219)=0,$L219=0,$L219=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L219)))","v":"Расходы на организацию рабочего места"},null,{"$f":"L218+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B219=Lists!$CU$24,SUMIFS($Z219:$CJ219,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z219:$CJ219))","v":430000},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA498)","v":430000},{"$f":"IF(AB$11=\"\",0,Calc!AB498)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC498)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD498)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE498)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF498)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG498)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH498)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI498)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ498)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK498)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL498)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM498)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN498)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO498)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP498)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ498)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR498)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS498)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT498)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU498)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV498)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW498)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX498)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY498)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ498)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA498)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB498)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC498)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD498)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE498)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF498)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG498)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH498)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI498)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ498)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK498)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL498)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM498)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN498)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO498)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP498)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ498)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR498)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS498)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT498)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU498)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV498)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW498)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX498)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY498)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ498)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA498)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB498)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC498)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD498)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE498)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF498)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG498)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH498)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI498)","v":0}]
[{"$f":"ROW()","v":220},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H206","v":"Управленческие расходы"},{"$f":"I207","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L220)=0,$L220=0,$L220=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L220)))","v":"Расходы на оргтехнику"},null,{"$f":"L219+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B220=Lists!$CU$24,SUMIFS($Z220:$CJ220,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z220:$CJ220))","v":99371993.003125817},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA499)","v":880000},{"$f":"IF(AB$11=\"\",0,Calc!AB499)","v":6268.0078125},{"$f":"IF(AC$11=\"\",0,Calc!AC499)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD499)","v":61477.593576388892},{"$f":"IF(AE$11=\"\",0,Calc!AE499)","v":50738.387291666688},{"$f":"IF(AF$11=\"\",0,Calc!AF499)","v":64586.111406249984},{"$f":"IF(AG$11=\"\",0,Calc!AG499)","v":5447.1462499999852},{"$f":"IF(AH$11=\"\",0,Calc!AH499)","v":237505.27390625011},{"$f":"IF(AI$11=\"\",0,Calc!AI499)","v":119113.47065624995},{"$f":"IF(AJ$11=\"\",0,Calc!AJ499)","v":269770.8224257814},{"$f":"IF(AK$11=\"\",0,Calc!AK499)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL499)","v":429499.01151171862},{"$f":"IF(AM$11=\"\",0,Calc!AM499)","v":290281.79474765621},{"$f":"IF(AN$11=\"\",0,Calc!AN499)","v":467640.42245976557},{"$f":"IF(AO$11=\"\",0,Calc!AO499)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP499)","v":834981.25614257832},{"$f":"IF(AQ$11=\"\",0,Calc!AQ499)","v":342811.57344574248},{"$f":"IF(AR$11=\"\",0,Calc!AR499)","v":817541.49554745108},{"$f":"IF(AS$11=\"\",0,Calc!AS499)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT499)","v":1333634.3160198941},{"$f":"IF(AU$11=\"\",0,Calc!AU499)","v":400389.48223656969},{"$f":"IF(AV$11=\"\",0,Calc!AV499)","v":1485989.8738971152},{"$f":"IF(AW$11=\"\",0,Calc!AW499)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX499)","v":1756345.1082372647},{"$f":"IF(AY$11=\"\",0,Calc!AY499)","v":569041.35834045568},{"$f":"IF(AZ$11=\"\",0,Calc!AZ499)","v":2138826.2630175045},{"$f":"IF(BA$11=\"\",0,Calc!BA499)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB499)","v":2535215.7545770127},{"$f":"IF(BC$11=\"\",0,Calc!BC499)","v":471825.4079441608},{"$f":"IF(BD$11=\"\",0,Calc!BD499)","v":3086003.5887554539},{"$f":"IF(BE$11=\"\",0,Calc!BE499)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF499)","v":3419673.5266854209},{"$f":"IF(BG$11=\"\",0,Calc!BG499)","v":487280.94399732922},{"$f":"IF(BH$11=\"\",0,Calc!BH499)","v":4432250.8264143178},{"$f":"IF(BI$11=\"\",0,Calc!BI499)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ499)","v":4169148.4194502495},{"$f":"IF(BK$11=\"\",0,Calc!BK499)","v":638923.48224724294},{"$f":"IF(BL$11=\"\",0,Calc!BL499)","v":5831867.5433842372},{"$f":"IF(BM$11=\"\",0,Calc!BM499)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN499)","v":5423270.5682694651},{"$f":"IF(BO$11=\"\",0,Calc!BO499)","v":473107.60800099303},{"$f":"IF(BP$11=\"\",0,Calc!BP499)","v":7158200.1087021818},{"$f":"IF(BQ$11=\"\",0,Calc!BQ499)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR499)","v":4082976.523886526},{"$f":"IF(BS$11=\"\",0,Calc!BS499)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT499)","v":6487810.0130886864},{"$f":"IF(BU$11=\"\",0,Calc!BU499)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV499)","v":3621093.0984912338},{"$f":"IF(BW$11=\"\",0,Calc!BW499)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX499)","v":7246753.6641621711},{"$f":"IF(BY$11=\"\",0,Calc!BY499)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ499)","v":3894725.0795580628},{"$f":"IF(CA$11=\"\",0,Calc!CA499)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB499)","v":7342670.8828380536},{"$f":"IF(CC$11=\"\",0,Calc!CC499)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD499)","v":4151203.8482299112},{"$f":"IF(CE$11=\"\",0,Calc!CE499)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF499)","v":8271271.8862210615},{"$f":"IF(CG$11=\"\",0,Calc!CG499)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH499)","v":3584831.4592932248},{"$f":"IF(CI$11=\"\",0,Calc!CI499)","v":0}]
[{"$f":"ROW()","v":221},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H217","v":"Управленческие расходы"},{"$f":"I218","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L221)=0,$L221=0,$L221=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L221)))","v":"Канцелярские расходы"},null,{"$f":"L220+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B221=Lists!$CU$24,SUMIFS($Z221:$CJ221,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z221:$CJ221))","v":97354633.301930979},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA500)","v":46800},{"$f":"IF(AB$11=\"\",0,Calc!AB500)","v":47068.62890625},{"$f":"IF(AC$11=\"\",0,Calc!AC500)","v":47068.62890625},{"$f":"IF(AD$11=\"\",0,Calc!AD500)","v":49703.382916666669},{"$f":"IF(AE$11=\"\",0,Calc!AE500)","v":54363.054375},{"$f":"IF(AF$11=\"\",0,Calc!AF500)","v":57131.030578124999},{"$f":"IF(AG$11=\"\",0,Calc!AG500)","v":57364.479703124998},{"$f":"IF(AH$11=\"\",0,Calc!AH500)","v":67543.277156249998},{"$f":"IF(AI$11=\"\",0,Calc!AI500)","v":76025.304042187505},{"$f":"IF(AJ$11=\"\",0,Calc!AJ500)","v":87586.910717578139},{"$f":"IF(AK$11=\"\",0,Calc!AK500)","v":87586.910717578139},{"$f":"IF(AL$11=\"\",0,Calc!AL500)","v":105994.0112109375},{"$f":"IF(AM$11=\"\",0,Calc!AM500)","v":123734.36011781252},{"$f":"IF(AN$11=\"\",0,Calc!AN500)","v":143776.09250894532},{"$f":"IF(AO$11=\"\",0,Calc!AO500)","v":143776.09250894532},{"$f":"IF(AP$11=\"\",0,Calc!AP500)","v":179561.00348648438},{"$f":"IF(AQ$11=\"\",0,Calc!AQ500)","v":203230.97823705466},{"$f":"IF(AR$11=\"\",0,Calc!AR500)","v":238268.47090337399},{"$f":"IF(AS$11=\"\",0,Calc!AS500)","v":238268.47090337399},{"$f":"IF(AT$11=\"\",0,Calc!AT500)","v":295424.2273042266},{"$f":"IF(AU$11=\"\",0,Calc!AU500)","v":327354.98790814803},{"$f":"IF(AV$11=\"\",0,Calc!AV500)","v":391040.2682180244},{"$f":"IF(AW$11=\"\",0,Calc!AW500)","v":391040.2682180244},{"$f":"IF(AX$11=\"\",0,Calc!AX500)","v":466312.2014281929},{"$f":"IF(AY$11=\"\",0,Calc!AY500)","v":514015.29828562215},{"$f":"IF(AZ$11=\"\",0,Calc!AZ500)","v":605679.28098637227},{"$f":"IF(BA$11=\"\",0,Calc!BA500)","v":605679.28098637227},{"$f":"IF(BB$11=\"\",0,Calc!BB500)","v":714331.38475395844},{"$f":"IF(BC$11=\"\",0,Calc!BC500)","v":770269.04290354915},{"$f":"IF(BD$11=\"\",0,Calc!BD500)","v":902526.339564497},{"$f":"IF(BE$11=\"\",0,Calc!BE500)","v":902526.339564497},{"$f":"IF(BF$11=\"\",0,Calc!BF500)","v":1049083.7764224438},{"$f":"IF(BG$11=\"\",0,Calc!BG500)","v":1122421.4342720234},{"$f":"IF(BH$11=\"\",0,Calc!BH500)","v":1312375.0411183513},{"$f":"IF(BI$11=\"\",0,Calc!BI500)","v":1312375.0411183513},{"$f":"IF(BJ$11=\"\",0,Calc!BJ500)","v":1491052.8305233619},{"$f":"IF(BK$11=\"\",0,Calc!BK500)","v":1592987.9070029827},{"$f":"IF(BL$11=\"\",0,Calc!BL500)","v":1842925.0874337358},{"$f":"IF(BM$11=\"\",0,Calc!BM500)","v":1842925.0874337358},{"$f":"IF(BN$11=\"\",0,Calc!BN500)","v":2075350.9689309984},{"$f":"IF(BO$11=\"\",0,Calc!BO500)","v":2199394.5577204488},{"$f":"IF(BP$11=\"\",0,Calc!BP500)","v":2506174.5623791139},{"$f":"IF(BQ$11=\"\",0,Calc!BQ500)","v":2506174.5623791139},{"$f":"IF(BR$11=\"\",0,Calc!BR500)","v":2681159.2705456791},{"$f":"IF(BS$11=\"\",0,Calc!BS500)","v":2815217.2340729632},{"$f":"IF(BT$11=\"\",0,Calc!BT500)","v":3093266.2346339067},{"$f":"IF(BU$11=\"\",0,Calc!BU500)","v":3093266.2346339067},{"$f":"IF(BV$11=\"\",0,Calc!BV500)","v":3248455.9388549598},{"$f":"IF(BW$11=\"\",0,Calc!BW500)","v":3410878.7357977079},{"$f":"IF(BX$11=\"\",0,Calc!BX500)","v":3721453.8928332292},{"$f":"IF(BY$11=\"\",0,Calc!BY500)","v":3721453.8928332292},{"$f":"IF(BZ$11=\"\",0,Calc!BZ500)","v":3888370.6819571462},{"$f":"IF(CA$11=\"\",0,Calc!CA500)","v":4082789.216055003},{"$f":"IF(CB$11=\"\",0,Calc!CB500)","v":4397475.1110337796},{"$f":"IF(CC$11=\"\",0,Calc!CC500)","v":4397475.1110337796},{"$f":"IF(CD$11=\"\",0,Calc!CD500)","v":4575383.8473864896},{"$f":"IF(CE$11=\"\",0,Calc!CE500)","v":4804153.0397558119},{"$f":"IF(CF$11=\"\",0,Calc!CF500)","v":5158636.120593858},{"$f":"IF(CG$11=\"\",0,Calc!CG500)","v":5158636.120593858},{"$f":"IF(CH$11=\"\",0,Calc!CH500)","v":5312271.7545635672},{"$f":"IF(CI$11=\"\",0,Calc!CI500)","v":0}]
[{"$f":"ROW()","v":222},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H218","v":"Управленческие расходы"},{"$f":"I219","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L222)=0,$L222=0,$L222=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L222)))","v":"Прочие расходы на персонал"},null,{"$f":"L221+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B222=Lists!$CU$24,SUMIFS($Z222:$CJ222,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z222:$CJ222))","v":14690140.035508346},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA501)","v":17400},{"$f":"IF(AB$11=\"\",0,Calc!AB501)","v":17453.725781249999},{"$f":"IF(AC$11=\"\",0,Calc!AC501)","v":17453.725781249999},{"$f":"IF(AD$11=\"\",0,Calc!AD501)","v":17980.676583333334},{"$f":"IF(AE$11=\"\",0,Calc!AE501)","v":18762.76485},{"$f":"IF(AF$11=\"\",0,Calc!AF501)","v":19300.543083750003},{"$f":"IF(AG$11=\"\",0,Calc!AG501)","v":19345.898913749999},{"$f":"IF(AH$11=\"\",0,Calc!AH501)","v":21323.493847500002},{"$f":"IF(AI$11=\"\",0,Calc!AI501)","v":22713.428485350007},{"$f":"IF(AJ$11=\"\",0,Calc!AJ501)","v":24895.504781962507},{"$f":"IF(AK$11=\"\",0,Calc!AK501)","v":24895.504781962507},{"$f":"IF(AL$11=\"\",0,Calc!AL501)","v":28369.563258750008},{"$f":"IF(AM$11=\"\",0,Calc!AM501)","v":31217.851282427997},{"$f":"IF(AN$11=\"\",0,Calc!AN501)","v":34892.348074969486},{"$f":"IF(AO$11=\"\",0,Calc!AO501)","v":34892.348074969486},{"$f":"IF(AP$11=\"\",0,Calc!AP501)","v":41453.235030356998},{"$f":"IF(AQ$11=\"\",0,Calc!AQ501)","v":44898.989139780126},{"$f":"IF(AR$11=\"\",0,Calc!AR501)","v":51139.304048533275},{"$f":"IF(AS$11=\"\",0,Calc!AS501)","v":51139.304048533275},{"$f":"IF(AT$11=\"\",0,Calc!AT501)","v":61318.968506434459},{"$f":"IF(AU$11=\"\",0,Calc!AU501)","v":65514.21140365419},{"$f":"IF(AV$11=\"\",0,Calc!AV501)","v":76532.735450779641},{"$f":"IF(AW$11=\"\",0,Calc!AW501)","v":76532.735450779641},{"$f":"IF(AX$11=\"\",0,Calc!AX501)","v":89555.927028398233},{"$f":"IF(AY$11=\"\",0,Calc!AY501)","v":95445.897962203409},{"$f":"IF(AZ$11=\"\",0,Calc!AZ501)","v":110852.0420295785},{"$f":"IF(BA$11=\"\",0,Calc!BA501)","v":110852.0420295785},{"$f":"IF(BB$11=\"\",0,Calc!BB501)","v":129113.41268517758},{"$f":"IF(BC$11=\"\",0,Calc!BC501)","v":134997.17593431353},{"$f":"IF(BD$11=\"\",0,Calc!BD501)","v":156590.81042838603},{"$f":"IF(BE$11=\"\",0,Calc!BE501)","v":156590.81042838603},{"$f":"IF(BF$11=\"\",0,Calc!BF501)","v":180519.22726282041},{"$f":"IF(BG$11=\"\",0,Calc!BG501)","v":187441.83519835529},{"$f":"IF(BH$11=\"\",0,Calc!BH501)","v":217569.43415266817},{"$f":"IF(BI$11=\"\",0,Calc!BI501)","v":217569.43415266817},{"$f":"IF(BJ$11=\"\",0,Calc!BJ501)","v":245908.63165783731},{"$f":"IF(BK$11=\"\",0,Calc!BK501)","v":255045.71092681709},{"$f":"IF(BL$11=\"\",0,Calc!BL501)","v":293554.39837008645},{"$f":"IF(BM$11=\"\",0,Calc!BM501)","v":293554.39837008645},{"$f":"IF(BN$11=\"\",0,Calc!BN501)","v":329365.05930848268},{"$f":"IF(BO$11=\"\",0,Calc!BO501)","v":338987.103151577},{"$f":"IF(BP$11=\"\",0,Calc!BP501)","v":384903.28553652548},{"$f":"IF(BQ$11=\"\",0,Calc!BQ501)","v":384903.28553652548},{"$f":"IF(BR$11=\"\",0,Calc!BR501)","v":411093.48585187085},{"$f":"IF(BS$11=\"\",0,Calc!BS501)","v":419315.35556890804},{"$f":"IF(BT$11=\"\",0,Calc!BT501)","v":459742.30150004139},{"$f":"IF(BU$11=\"\",0,Calc!BU501)","v":459742.30150004139},{"$f":"IF(BV$11=\"\",0,Calc!BV501)","v":482306.11496082006},{"$f":"IF(BW$11=\"\",0,Calc!BW501)","v":491952.23726003664},{"$f":"IF(BX$11=\"\",0,Calc!BX501)","v":535818.1511193862},{"$f":"IF(BY$11=\"\",0,Calc!BY501)","v":535818.1511193862},{"$f":"IF(BZ$11=\"\",0,Calc!BZ501)","v":559393.62818998634},{"$f":"IF(CA$11=\"\",0,Calc!CA501)","v":570581.50075378583},{"$f":"IF(CB$11=\"\",0,Calc!CB501)","v":613758.11840952653},{"$f":"IF(CC$11=\"\",0,Calc!CC501)","v":613758.11840952653},{"$f":"IF(CD$11=\"\",0,Calc!CD501)","v":638168.16541095031},{"$f":"IF(CE$11=\"\",0,Calc!CE501)","v":650931.52871916944},{"$f":"IF(CF$11=\"\",0,Calc!CF501)","v":698178.90808958153},{"$f":"IF(CG$11=\"\",0,Calc!CG501)","v":698178.90808958153},{"$f":"IF(CH$11=\"\",0,Calc!CH501)","v":718656.27774519299},{"$f":"IF(CI$11=\"\",0,Calc!CI501)","v":0}]
[{"$f":"ROW()","v":223},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":224},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H213","v":"Управленческие расходы"},{"$f":"Items!$BC$13","v":"Постоянные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X224-SUM($X225:$X232))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B224=Lists!$CU$24,SUMIFS($Z224:$CJ224,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z224:$CJ224))","v":225930341.054057},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA503)","v":15000},{"$f":"IF(AB$11=\"\",0,Calc!AB503)","v":25000},{"$f":"IF(AC$11=\"\",0,Calc!AC503)","v":91666.666666666672},{"$f":"IF(AD$11=\"\",0,Calc!AD503)","v":125000},{"$f":"IF(AE$11=\"\",0,Calc!AE503)","v":126000},{"$f":"IF(AF$11=\"\",0,Calc!AF503)","v":161655.15747578142},{"$f":"IF(AG$11=\"\",0,Calc!AG503)","v":168922.96124113153},{"$f":"IF(AH$11=\"\",0,Calc!AH503)","v":183475.65412735581},{"$f":"IF(AI$11=\"\",0,Calc!AI503)","v":212529.65796082432},{"$f":"IF(AJ$11=\"\",0,Calc!AJ503)","v":233417.39596191485},{"$f":"IF(AK$11=\"\",0,Calc!AK503)","v":237892.19856192963},{"$f":"IF(AL$11=\"\",0,Calc!AL503)","v":274703.81343454117},{"$f":"IF(AM$11=\"\",0,Calc!AM503)","v":335939.89756230317},{"$f":"IF(AN$11=\"\",0,Calc!AN503)","v":375526.59987826127},{"$f":"IF(AO$11=\"\",0,Calc!AO503)","v":371905.7287100142},{"$f":"IF(AP$11=\"\",0,Calc!AP503)","v":418890.78669500712},{"$f":"IF(AQ$11=\"\",0,Calc!AQ503)","v":2045111.2006650872},{"$f":"IF(AR$11=\"\",0,Calc!AR503)","v":600023.79362051899},{"$f":"IF(AS$11=\"\",0,Calc!AS503)","v":578506.18700285756},{"$f":"IF(AT$11=\"\",0,Calc!AT503)","v":659687.04509656841},{"$f":"IF(AU$11=\"\",0,Calc!AU503)","v":839538.31766451383},{"$f":"IF(AV$11=\"\",0,Calc!AV503)","v":930680.00267827325},{"$f":"IF(AW$11=\"\",0,Calc!AW503)","v":867189.25256851013},{"$f":"IF(AX$11=\"\",0,Calc!AX503)","v":981985.25569867028},{"$f":"IF(AY$11=\"\",0,Calc!AY503)","v":1259521.4778501468},{"$f":"IF(AZ$11=\"\",0,Calc!AZ503)","v":1388658.9443726328},{"$f":"IF(BA$11=\"\",0,Calc!BA503)","v":1261914.3805656354},{"$f":"IF(BB$11=\"\",0,Calc!BB503)","v":1382445.0148944254},{"$f":"IF(BC$11=\"\",0,Calc!BC503)","v":11471420.574621974},{"$f":"IF(BD$11=\"\",0,Calc!BD503)","v":1912012.2204239061},{"$f":"IF(BE$11=\"\",0,Calc!BE503)","v":1731177.4990923554},{"$f":"IF(BF$11=\"\",0,Calc!BF503)","v":1911426.5164702297},{"$f":"IF(BG$11=\"\",0,Calc!BG503)","v":2405589.2533679488},{"$f":"IF(BH$11=\"\",0,Calc!BH503)","v":2571860.2058783509},{"$f":"IF(BI$11=\"\",0,Calc!BI503)","v":2282083.3476779256},{"$f":"IF(BJ$11=\"\",0,Calc!BJ503)","v":2478479.1787066543},{"$f":"IF(BK$11=\"\",0,Calc!BK503)","v":3145754.3059193282},{"$f":"IF(BL$11=\"\",0,Calc!BL503)","v":3376854.5628608991},{"$f":"IF(BM$11=\"\",0,Calc!BM503)","v":2951884.6206057705},{"$f":"IF(BN$11=\"\",0,Calc!BN503)","v":3128911.9167704498},{"$f":"IF(BO$11=\"\",0,Calc!BO503)","v":31528896.260048646},{"$f":"IF(BP$11=\"\",0,Calc!BP503)","v":3887566.5759867528},{"$f":"IF(BQ$11=\"\",0,Calc!BQ503)","v":3439498.9297128771},{"$f":"IF(BR$11=\"\",0,Calc!BR503)","v":3720009.8483020468},{"$f":"IF(BS$11=\"\",0,Calc!BS503)","v":4495305.2445889972},{"$f":"IF(BT$11=\"\",0,Calc!BT503)","v":4572508.8668667804},{"$f":"IF(BU$11=\"\",0,Calc!BU503)","v":3886799.3871349283},{"$f":"IF(BV$11=\"\",0,Calc!BV503)","v":3959411.2635817053},{"$f":"IF(BW$11=\"\",0,Calc!BW503)","v":4970622.3472437859},{"$f":"IF(BX$11=\"\",0,Calc!BX503)","v":5263189.8706791336},{"$f":"IF(BY$11=\"\",0,Calc!BY503)","v":4480700.8538969541},{"$f":"IF(BZ$11=\"\",0,Calc!BZ503)","v":4555356.3530008551},{"$f":"IF(CA$11=\"\",0,Calc!CA503)","v":52539901.927136607},{"$f":"IF(CB$11=\"\",0,Calc!CB503)","v":5565552.4127622284},{"$f":"IF(CC$11=\"\",0,Calc!CC503)","v":4875962.6297641983},{"$f":"IF(CD$11=\"\",0,Calc!CD503)","v":5191643.2467286447},{"$f":"IF(CE$11=\"\",0,Calc!CE503)","v":6257904.0508548496},{"$f":"IF(CF$11=\"\",0,Calc!CF503)","v":6348502.1678557424},{"$f":"IF(CG$11=\"\",0,Calc!CG503)","v":5391090.7924088817},{"$f":"IF(CH$11=\"\",0,Calc!CH503)","v":5479676.4321529977},{"$f":"IF(CI$11=\"\",0,Calc!CI503)","v":0}]
[{"$f":"ROW()","v":225},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H213","v":"Управленческие расходы"},{"$f":"I214","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L225)=0,$L225=0,$L225=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L225)))","v":"Аутсорсинг бухгалтерии"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B225=Lists!$CU$24,SUMIFS($Z225:$CJ225,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z225:$CJ225))","v":1098918},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA504)","v":15000},{"$f":"IF(AB$11=\"\",0,Calc!AB504)","v":15000},{"$f":"IF(AC$11=\"\",0,Calc!AC504)","v":15000},{"$f":"IF(AD$11=\"\",0,Calc!AD504)","v":15000},{"$f":"IF(AE$11=\"\",0,Calc!AE504)","v":15000},{"$f":"IF(AF$11=\"\",0,Calc!AF504)","v":15000},{"$f":"IF(AG$11=\"\",0,Calc!AG504)","v":15000},{"$f":"IF(AH$11=\"\",0,Calc!AH504)","v":15000},{"$f":"IF(AI$11=\"\",0,Calc!AI504)","v":15000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ504)","v":15000},{"$f":"IF(AK$11=\"\",0,Calc!AK504)","v":15000},{"$f":"IF(AL$11=\"\",0,Calc!AL504)","v":15000},{"$f":"IF(AM$11=\"\",0,Calc!AM504)","v":16500},{"$f":"IF(AN$11=\"\",0,Calc!AN504)","v":16500},{"$f":"IF(AO$11=\"\",0,Calc!AO504)","v":16500},{"$f":"IF(AP$11=\"\",0,Calc!AP504)","v":16500},{"$f":"IF(AQ$11=\"\",0,Calc!AQ504)","v":16500},{"$f":"IF(AR$11=\"\",0,Calc!AR504)","v":16500},{"$f":"IF(AS$11=\"\",0,Calc!AS504)","v":16500},{"$f":"IF(AT$11=\"\",0,Calc!AT504)","v":16500},{"$f":"IF(AU$11=\"\",0,Calc!AU504)","v":16500},{"$f":"IF(AV$11=\"\",0,Calc!AV504)","v":16500},{"$f":"IF(AW$11=\"\",0,Calc!AW504)","v":16500},{"$f":"IF(AX$11=\"\",0,Calc!AX504)","v":16500},{"$f":"IF(AY$11=\"\",0,Calc!AY504)","v":18150.000000000004},{"$f":"IF(AZ$11=\"\",0,Calc!AZ504)","v":18150.000000000004},{"$f":"IF(BA$11=\"\",0,Calc!BA504)","v":18150.000000000004},{"$f":"IF(BB$11=\"\",0,Calc!BB504)","v":18150.000000000004},{"$f":"IF(BC$11=\"\",0,Calc!BC504)","v":18150.000000000004},{"$f":"IF(BD$11=\"\",0,Calc!BD504)","v":18150.000000000004},{"$f":"IF(BE$11=\"\",0,Calc!BE504)","v":18150.000000000004},{"$f":"IF(BF$11=\"\",0,Calc!BF504)","v":18150.000000000004},{"$f":"IF(BG$11=\"\",0,Calc!BG504)","v":18150.000000000004},{"$f":"IF(BH$11=\"\",0,Calc!BH504)","v":18150.000000000004},{"$f":"IF(BI$11=\"\",0,Calc!BI504)","v":18150.000000000004},{"$f":"IF(BJ$11=\"\",0,Calc!BJ504)","v":18150.000000000004},{"$f":"IF(BK$11=\"\",0,Calc!BK504)","v":19965.000000000007},{"$f":"IF(BL$11=\"\",0,Calc!BL504)","v":19965.000000000007},{"$f":"IF(BM$11=\"\",0,Calc!BM504)","v":19965.000000000007},{"$f":"IF(BN$11=\"\",0,Calc!BN504)","v":19965.000000000007},{"$f":"IF(BO$11=\"\",0,Calc!BO504)","v":19965.000000000007},{"$f":"IF(BP$11=\"\",0,Calc!BP504)","v":19965.000000000007},{"$f":"IF(BQ$11=\"\",0,Calc!BQ504)","v":19965.000000000007},{"$f":"IF(BR$11=\"\",0,Calc!BR504)","v":19965.000000000007},{"$f":"IF(BS$11=\"\",0,Calc!BS504)","v":19965.000000000007},{"$f":"IF(BT$11=\"\",0,Calc!BT504)","v":19965.000000000007},{"$f":"IF(BU$11=\"\",0,Calc!BU504)","v":19965.000000000007},{"$f":"IF(BV$11=\"\",0,Calc!BV504)","v":19965.000000000007},{"$f":"IF(BW$11=\"\",0,Calc!BW504)","v":21961.500000000007},{"$f":"IF(BX$11=\"\",0,Calc!BX504)","v":21961.500000000007},{"$f":"IF(BY$11=\"\",0,Calc!BY504)","v":21961.500000000007},{"$f":"IF(BZ$11=\"\",0,Calc!BZ504)","v":21961.500000000007},{"$f":"IF(CA$11=\"\",0,Calc!CA504)","v":21961.500000000007},{"$f":"IF(CB$11=\"\",0,Calc!CB504)","v":21961.500000000007},{"$f":"IF(CC$11=\"\",0,Calc!CC504)","v":21961.500000000007},{"$f":"IF(CD$11=\"\",0,Calc!CD504)","v":21961.500000000007},{"$f":"IF(CE$11=\"\",0,Calc!CE504)","v":21961.500000000007},{"$f":"IF(CF$11=\"\",0,Calc!CF504)","v":21961.500000000007},{"$f":"IF(CG$11=\"\",0,Calc!CG504)","v":21961.500000000007},{"$f":"IF(CH$11=\"\",0,Calc!CH504)","v":21961.500000000007},{"$f":"IF(CI$11=\"\",0,Calc!CI504)","v":0}]
[{"$f":"ROW()","v":226},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H213","v":"Управленческие расходы"},{"$f":"I214","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L226)=0,$L226=0,$L226=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L226)))","v":"Юридические расходы"},null,{"$f":"L225+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B226=Lists!$CU$24,SUMIFS($Z226:$CJ226,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z226:$CJ226))","v":86040237.972207353},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA505)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB505)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC505)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD505)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE505)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF505)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG505)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH505)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI505)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ505)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK505)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL505)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM505)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN505)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO505)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP505)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ505)","v":1519076.4761370756},{"$f":"IF(AR$11=\"\",0,Calc!AR505)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS505)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT505)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU505)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV505)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW505)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX505)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY505)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ505)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA505)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB505)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC505)","v":9718975.5582123622},{"$f":"IF(BD$11=\"\",0,Calc!BD505)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE505)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF505)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG505)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH505)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI505)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ505)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK505)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL505)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM505)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN505)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO505)","v":27738352.672141001},{"$f":"IF(BP$11=\"\",0,Calc!BP505)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ505)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR505)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS505)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT505)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU505)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV505)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW505)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX505)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY505)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ505)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA505)","v":47063833.26571691},{"$f":"IF(CB$11=\"\",0,Calc!CB505)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC505)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD505)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE505)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF505)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG505)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH505)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI505)","v":0}]
[{"$f":"ROW()","v":227},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H213","v":"Управленческие расходы"},{"$f":"I214","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L227)=0,$L227=0,$L227=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L227)))","v":"Расходы на ПО и т.п."},null,3,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B227=Lists!$CU$24,SUMIFS($Z227:$CJ227,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z227:$CJ227))","v":602300.4375},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA506)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB506)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC506)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD506)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE506)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF506)","v":10000},{"$f":"IF(AG$11=\"\",0,Calc!AG506)","v":10000},{"$f":"IF(AH$11=\"\",0,Calc!AH506)","v":10000},{"$f":"IF(AI$11=\"\",0,Calc!AI506)","v":10000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ506)","v":10000},{"$f":"IF(AK$11=\"\",0,Calc!AK506)","v":10000},{"$f":"IF(AL$11=\"\",0,Calc!AL506)","v":10000},{"$f":"IF(AM$11=\"\",0,Calc!AM506)","v":10000},{"$f":"IF(AN$11=\"\",0,Calc!AN506)","v":10000},{"$f":"IF(AO$11=\"\",0,Calc!AO506)","v":10000},{"$f":"IF(AP$11=\"\",0,Calc!AP506)","v":10000},{"$f":"IF(AQ$11=\"\",0,Calc!AQ506)","v":10000},{"$f":"IF(AR$11=\"\",0,Calc!AR506)","v":10500},{"$f":"IF(AS$11=\"\",0,Calc!AS506)","v":10500},{"$f":"IF(AT$11=\"\",0,Calc!AT506)","v":10500},{"$f":"IF(AU$11=\"\",0,Calc!AU506)","v":10500},{"$f":"IF(AV$11=\"\",0,Calc!AV506)","v":10500},{"$f":"IF(AW$11=\"\",0,Calc!AW506)","v":10500},{"$f":"IF(AX$11=\"\",0,Calc!AX506)","v":10500},{"$f":"IF(AY$11=\"\",0,Calc!AY506)","v":10500},{"$f":"IF(AZ$11=\"\",0,Calc!AZ506)","v":10500},{"$f":"IF(BA$11=\"\",0,Calc!BA506)","v":10500},{"$f":"IF(BB$11=\"\",0,Calc!BB506)","v":10500},{"$f":"IF(BC$11=\"\",0,Calc!BC506)","v":10500},{"$f":"IF(BD$11=\"\",0,Calc!BD506)","v":11025},{"$f":"IF(BE$11=\"\",0,Calc!BE506)","v":11025},{"$f":"IF(BF$11=\"\",0,Calc!BF506)","v":11025},{"$f":"IF(BG$11=\"\",0,Calc!BG506)","v":11025},{"$f":"IF(BH$11=\"\",0,Calc!BH506)","v":11025},{"$f":"IF(BI$11=\"\",0,Calc!BI506)","v":11025},{"$f":"IF(BJ$11=\"\",0,Calc!BJ506)","v":11025},{"$f":"IF(BK$11=\"\",0,Calc!BK506)","v":11025},{"$f":"IF(BL$11=\"\",0,Calc!BL506)","v":11025},{"$f":"IF(BM$11=\"\",0,Calc!BM506)","v":11025},{"$f":"IF(BN$11=\"\",0,Calc!BN506)","v":11025},{"$f":"IF(BO$11=\"\",0,Calc!BO506)","v":11025},{"$f":"IF(BP$11=\"\",0,Calc!BP506)","v":11576.250000000002},{"$f":"IF(BQ$11=\"\",0,Calc!BQ506)","v":11576.250000000002},{"$f":"IF(BR$11=\"\",0,Calc!BR506)","v":11576.250000000002},{"$f":"IF(BS$11=\"\",0,Calc!BS506)","v":11576.250000000002},{"$f":"IF(BT$11=\"\",0,Calc!BT506)","v":11576.250000000002},{"$f":"IF(BU$11=\"\",0,Calc!BU506)","v":11576.250000000002},{"$f":"IF(BV$11=\"\",0,Calc!BV506)","v":11576.250000000002},{"$f":"IF(BW$11=\"\",0,Calc!BW506)","v":11576.250000000002},{"$f":"IF(BX$11=\"\",0,Calc!BX506)","v":11576.250000000002},{"$f":"IF(BY$11=\"\",0,Calc!BY506)","v":11576.250000000002},{"$f":"IF(BZ$11=\"\",0,Calc!BZ506)","v":11576.250000000002},{"$f":"IF(CA$11=\"\",0,Calc!CA506)","v":11576.250000000002},{"$f":"IF(CB$11=\"\",0,Calc!CB506)","v":12155.0625},{"$f":"IF(CC$11=\"\",0,Calc!CC506)","v":12155.0625},{"$f":"IF(CD$11=\"\",0,Calc!CD506)","v":12155.0625},{"$f":"IF(CE$11=\"\",0,Calc!CE506)","v":12155.0625},{"$f":"IF(CF$11=\"\",0,Calc!CF506)","v":12155.0625},{"$f":"IF(CG$11=\"\",0,Calc!CG506)","v":12155.0625},{"$f":"IF(CH$11=\"\",0,Calc!CH506)","v":12155.0625},{"$f":"IF(CI$11=\"\",0,Calc!CI506)","v":0}]
[{"$f":"ROW()","v":228},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H224","v":"Управленческие расходы"},{"$f":"I225","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L228)=0,$L228=0,$L228=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L228)))","v":"Банковские расходы"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B228=Lists!$CU$24,SUMIFS($Z228:$CJ228,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z228:$CJ228))","v":120776339.34581986},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA507)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB507)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC507)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD507)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE507)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF507)","v":18988.490809114744},{"$f":"IF(AG$11=\"\",0,Calc!AG507)","v":22922.961241131517},{"$f":"IF(AH$11=\"\",0,Calc!AH507)","v":36375.654127355789},{"$f":"IF(AI$11=\"\",0,Calc!AI507)","v":58096.324627490947},{"$f":"IF(AJ$11=\"\",0,Calc!AJ507)","v":75317.395961914823},{"$f":"IF(AK$11=\"\",0,Calc!AK507)","v":78582.198561929603},{"$f":"IF(AL$11=\"\",0,Calc!AL507)","v":107327.14676787448},{"$f":"IF(AM$11=\"\",0,Calc!AM507)","v":163029.89756230314},{"$f":"IF(AN$11=\"\",0,Calc!AN507)","v":201285.59987826124},{"$f":"IF(AO$11=\"\",0,Calc!AO507)","v":188791.39537668083},{"$f":"IF(AP$11=\"\",0,Calc!AP507)","v":231339.78669500706},{"$f":"IF(AQ$11=\"\",0,Calc!AQ507)","v":337019.6245280116},{"$f":"IF(AR$11=\"\",0,Calc!AR507)","v":400748.02695385221},{"$f":"IF(AS$11=\"\",0,Calc!AS507)","v":374350.08700285753},{"$f":"IF(AT$11=\"\",0,Calc!AT507)","v":453920.43509656843},{"$f":"IF(AU$11=\"\",0,Calc!AU507)","v":623034.97433118045},{"$f":"IF(AV$11=\"\",0,Calc!AV507)","v":708808.29267827317},{"$f":"IF(AW$11=\"\",0,Calc!AW507)","v":643545.98156851006},{"$f":"IF(AX$11=\"\",0,Calc!AX507)","v":746531.57803200348},{"$f":"IF(AY$11=\"\",0,Calc!AY507)","v":1016512.5968501467},{"$f":"IF(AZ$11=\"\",0,Calc!AZ507)","v":1143701.3462726325},{"$f":"IF(BA$11=\"\",0,Calc!BA507)","v":1003965.3351323018},{"$f":"IF(BB$11=\"\",0,Calc!BB507)","v":1118000.2457944253},{"$f":"IF(BC$11=\"\",0,Calc!BC507)","v":1485856.6584996092},{"$f":"IF(BD$11=\"\",0,Calc!BD507)","v":1630608.2704472393},{"$f":"IF(BE$11=\"\",0,Calc!BE507)","v":1442628.2530823553},{"$f":"IF(BF$11=\"\",0,Calc!BF507)","v":1620519.3227692295},{"$f":"IF(BG$11=\"\",0,Calc!BG507)","v":2098962.4083936154},{"$f":"IF(BH$11=\"\",0,Calc!BH507)","v":2257373.5352673507},{"$f":"IF(BI$11=\"\",0,Calc!BI507)","v":1965002.9346068252},{"$f":"IF(BJ$11=\"\",0,Calc!BJ507)","v":2144107.1492348872},{"$f":"IF(BK$11=\"\",0,Calc!BK507)","v":2800921.4682472278},{"$f":"IF(BL$11=\"\",0,Calc!BL507)","v":3029168.6084826891},{"$f":"IF(BM$11=\"\",0,Calc!BM507)","v":2585177.8881868268},{"$f":"IF(BN$11=\"\",0,Calc!BN507)","v":2752694.7953311396},{"$f":"IF(BO$11=\"\",0,Calc!BO507)","v":3411188.038091613},{"$f":"IF(BP$11=\"\",0,Calc!BP507)","v":3486736.9203259149},{"$f":"IF(BQ$11=\"\",0,Calc!BQ507)","v":3028207.8461296358},{"$f":"IF(BR$11=\"\",0,Calc!BR507)","v":3305266.4935044125},{"$f":"IF(BS$11=\"\",0,Calc!BS507)","v":4057546.7483620746},{"$f":"IF(BT$11=\"\",0,Calc!BT507)","v":4123242.7999252146},{"$f":"IF(BU$11=\"\",0,Calc!BU507)","v":3433735.8218575302},{"$f":"IF(BV$11=\"\",0,Calc!BV507)","v":3481031.0427320912},{"$f":"IF(BW$11=\"\",0,Calc!BW507)","v":4477587.2986080637},{"$f":"IF(BX$11=\"\",0,Calc!BX507)","v":4765977.5738739958},{"$f":"IF(BY$11=\"\",0,Calc!BY507)","v":3955640.2359623793},{"$f":"IF(BZ$11=\"\",0,Calc!BZ507)","v":4016371.574501561},{"$f":"IF(CA$11=\"\",0,Calc!CA507)","v":4932488.909934042},{"$f":"IF(CB$11=\"\",0,Calc!CB507)","v":4990760.6955341958},{"$f":"IF(CC$11=\"\",0,Calc!CC507)","v":4285854.335914975},{"$f":"IF(CD$11=\"\",0,Calc!CD507)","v":4596480.4825944286},{"$f":"IF(CE$11=\"\",0,Calc!CE507)","v":5629044.8181540137},{"$f":"IF(CF$11=\"\",0,Calc!CF507)","v":5702794.7008715961},{"$f":"IF(CG$11=\"\",0,Calc!CG507)","v":4739823.4081112426},{"$f":"IF(CH$11=\"\",0,Calc!CH507)","v":4791342.9324320778},{"$f":"IF(CI$11=\"\",0,Calc!CI507)","v":0}]
[{"$f":"ROW()","v":229},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H225","v":"Управленческие расходы"},{"$f":"I226","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L229)=0,$L229=0,$L229=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L229)))","v":"Расходы на уборку-охрану"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B229=Lists!$CU$24,SUMIFS($Z229:$CJ229,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z229:$CJ229))","v":15755454.404180475},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA508)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB508)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC508)","v":66666.666666666672},{"$f":"IF(AD$11=\"\",0,Calc!AD508)","v":100000},{"$f":"IF(AE$11=\"\",0,Calc!AE508)","v":100000},{"$f":"IF(AF$11=\"\",0,Calc!AF508)","v":106666.66666666669},{"$f":"IF(AG$11=\"\",0,Calc!AG508)","v":110000.00000000003},{"$f":"IF(AH$11=\"\",0,Calc!AH508)","v":110000.00000000003},{"$f":"IF(AI$11=\"\",0,Calc!AI508)","v":117333.33333333336},{"$f":"IF(AJ$11=\"\",0,Calc!AJ508)","v":121000.00000000003},{"$f":"IF(AK$11=\"\",0,Calc!AK508)","v":121000.00000000003},{"$f":"IF(AL$11=\"\",0,Calc!AL508)","v":129066.66666666669},{"$f":"IF(AM$11=\"\",0,Calc!AM508)","v":133100.00000000003},{"$f":"IF(AN$11=\"\",0,Calc!AN508)","v":133100.00000000003},{"$f":"IF(AO$11=\"\",0,Calc!AO508)","v":141973.33333333337},{"$f":"IF(AP$11=\"\",0,Calc!AP508)","v":146410.00000000006},{"$f":"IF(AQ$11=\"\",0,Calc!AQ508)","v":146410.00000000006},{"$f":"IF(AR$11=\"\",0,Calc!AR508)","v":156170.66666666674},{"$f":"IF(AS$11=\"\",0,Calc!AS508)","v":161051.00000000006},{"$f":"IF(AT$11=\"\",0,Calc!AT508)","v":161051.00000000006},{"$f":"IF(AU$11=\"\",0,Calc!AU508)","v":171787.73333333342},{"$f":"IF(AV$11=\"\",0,Calc!AV508)","v":177156.10000000009},{"$f":"IF(AW$11=\"\",0,Calc!AW508)","v":177156.10000000009},{"$f":"IF(AX$11=\"\",0,Calc!AX508)","v":188966.50666666677},{"$f":"IF(AY$11=\"\",0,Calc!AY508)","v":194871.71000000011},{"$f":"IF(AZ$11=\"\",0,Calc!AZ508)","v":194871.71000000011},{"$f":"IF(BA$11=\"\",0,Calc!BA508)","v":207863.15733333345},{"$f":"IF(BB$11=\"\",0,Calc!BB508)","v":214358.88100000011},{"$f":"IF(BC$11=\"\",0,Calc!BC508)","v":214358.88100000011},{"$f":"IF(BD$11=\"\",0,Calc!BD508)","v":228649.4730666668},{"$f":"IF(BE$11=\"\",0,Calc!BE508)","v":235794.76910000015},{"$f":"IF(BF$11=\"\",0,Calc!BF508)","v":235794.76910000015},{"$f":"IF(BG$11=\"\",0,Calc!BG508)","v":251514.4203733335},{"$f":"IF(BH$11=\"\",0,Calc!BH508)","v":259374.24601000018},{"$f":"IF(BI$11=\"\",0,Calc!BI508)","v":259374.24601000018},{"$f":"IF(BJ$11=\"\",0,Calc!BJ508)","v":276665.86241066694},{"$f":"IF(BK$11=\"\",0,Calc!BK508)","v":285311.67061100027},{"$f":"IF(BL$11=\"\",0,Calc!BL508)","v":285311.67061100027},{"$f":"IF(BM$11=\"\",0,Calc!BM508)","v":304332.44865173363},{"$f":"IF(BN$11=\"\",0,Calc!BN508)","v":313842.83767210029},{"$f":"IF(BO$11=\"\",0,Calc!BO508)","v":313842.83767210029},{"$f":"IF(BP$11=\"\",0,Calc!BP508)","v":334765.69351690699},{"$f":"IF(BQ$11=\"\",0,Calc!BQ508)","v":345227.12143931037},{"$f":"IF(BR$11=\"\",0,Calc!BR508)","v":345227.12143931037},{"$f":"IF(BS$11=\"\",0,Calc!BS508)","v":368242.26286859775},{"$f":"IF(BT$11=\"\",0,Calc!BT508)","v":379749.83358324145},{"$f":"IF(BU$11=\"\",0,Calc!BU508)","v":379749.83358324145},{"$f":"IF(BV$11=\"\",0,Calc!BV508)","v":405066.48915545747},{"$f":"IF(BW$11=\"\",0,Calc!BW508)","v":417724.81694156554},{"$f":"IF(BX$11=\"\",0,Calc!BX508)","v":417724.81694156554},{"$f":"IF(BY$11=\"\",0,Calc!BY508)","v":445573.13807100325},{"$f":"IF(BZ$11=\"\",0,Calc!BZ508)","v":459497.29863572214},{"$f":"IF(CA$11=\"\",0,Calc!CA508)","v":459497.29863572214},{"$f":"IF(CB$11=\"\",0,Calc!CB508)","v":490130.45187810354},{"$f":"IF(CC$11=\"\",0,Calc!CC508)","v":505447.02849929431},{"$f":"IF(CD$11=\"\",0,Calc!CD508)","v":505447.02849929431},{"$f":"IF(CE$11=\"\",0,Calc!CE508)","v":539143.49706591398},{"$f":"IF(CF$11=\"\",0,Calc!CF508)","v":555991.73134922376},{"$f":"IF(CG$11=\"\",0,Calc!CG508)","v":555991.73134922376},{"$f":"IF(CH$11=\"\",0,Calc!CH508)","v":593057.84677250544},{"$f":"IF(CI$11=\"\",0,Calc!CI508)","v":0}]
[{"$f":"ROW()","v":230},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H226","v":"Управленческие расходы"},{"$f":"I227","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L230)=0,$L230=0,$L230=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L230)))","v":"Эксплуатация объектов недвижимости"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B230=Lists!$CU$24,SUMIFS($Z230:$CJ230,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z230:$CJ230))","v":1657090.8943492665},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA509)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB509)","v":10000},{"$f":"IF(AC$11=\"\",0,Calc!AC509)","v":10000},{"$f":"IF(AD$11=\"\",0,Calc!AD509)","v":10000},{"$f":"IF(AE$11=\"\",0,Calc!AE509)","v":11000},{"$f":"IF(AF$11=\"\",0,Calc!AF509)","v":11000},{"$f":"IF(AG$11=\"\",0,Calc!AG509)","v":11000},{"$f":"IF(AH$11=\"\",0,Calc!AH509)","v":12100.000000000002},{"$f":"IF(AI$11=\"\",0,Calc!AI509)","v":12100.000000000002},{"$f":"IF(AJ$11=\"\",0,Calc!AJ509)","v":12100.000000000002},{"$f":"IF(AK$11=\"\",0,Calc!AK509)","v":13310.000000000004},{"$f":"IF(AL$11=\"\",0,Calc!AL509)","v":13310.000000000004},{"$f":"IF(AM$11=\"\",0,Calc!AM509)","v":13310.000000000004},{"$f":"IF(AN$11=\"\",0,Calc!AN509)","v":14641.000000000004},{"$f":"IF(AO$11=\"\",0,Calc!AO509)","v":14641.000000000004},{"$f":"IF(AP$11=\"\",0,Calc!AP509)","v":14641.000000000004},{"$f":"IF(AQ$11=\"\",0,Calc!AQ509)","v":16105.100000000006},{"$f":"IF(AR$11=\"\",0,Calc!AR509)","v":16105.100000000006},{"$f":"IF(AS$11=\"\",0,Calc!AS509)","v":16105.100000000006},{"$f":"IF(AT$11=\"\",0,Calc!AT509)","v":17715.610000000008},{"$f":"IF(AU$11=\"\",0,Calc!AU509)","v":17715.610000000008},{"$f":"IF(AV$11=\"\",0,Calc!AV509)","v":17715.610000000008},{"$f":"IF(AW$11=\"\",0,Calc!AW509)","v":19487.171000000013},{"$f":"IF(AX$11=\"\",0,Calc!AX509)","v":19487.171000000013},{"$f":"IF(AY$11=\"\",0,Calc!AY509)","v":19487.171000000013},{"$f":"IF(AZ$11=\"\",0,Calc!AZ509)","v":21435.888100000011},{"$f":"IF(BA$11=\"\",0,Calc!BA509)","v":21435.888100000011},{"$f":"IF(BB$11=\"\",0,Calc!BB509)","v":21435.888100000011},{"$f":"IF(BC$11=\"\",0,Calc!BC509)","v":23579.476910000016},{"$f":"IF(BD$11=\"\",0,Calc!BD509)","v":23579.476910000016},{"$f":"IF(BE$11=\"\",0,Calc!BE509)","v":23579.476910000016},{"$f":"IF(BF$11=\"\",0,Calc!BF509)","v":25937.424601000017},{"$f":"IF(BG$11=\"\",0,Calc!BG509)","v":25937.424601000017},{"$f":"IF(BH$11=\"\",0,Calc!BH509)","v":25937.424601000017},{"$f":"IF(BI$11=\"\",0,Calc!BI509)","v":28531.167061100026},{"$f":"IF(BJ$11=\"\",0,Calc!BJ509)","v":28531.167061100026},{"$f":"IF(BK$11=\"\",0,Calc!BK509)","v":28531.167061100026},{"$f":"IF(BL$11=\"\",0,Calc!BL509)","v":31384.283767210025},{"$f":"IF(BM$11=\"\",0,Calc!BM509)","v":31384.283767210025},{"$f":"IF(BN$11=\"\",0,Calc!BN509)","v":31384.283767210025},{"$f":"IF(BO$11=\"\",0,Calc!BO509)","v":34522.712143931029},{"$f":"IF(BP$11=\"\",0,Calc!BP509)","v":34522.712143931029},{"$f":"IF(BQ$11=\"\",0,Calc!BQ509)","v":34522.712143931029},{"$f":"IF(BR$11=\"\",0,Calc!BR509)","v":37974.983358324142},{"$f":"IF(BS$11=\"\",0,Calc!BS509)","v":37974.983358324142},{"$f":"IF(BT$11=\"\",0,Calc!BT509)","v":37974.983358324142},{"$f":"IF(BU$11=\"\",0,Calc!BU509)","v":41772.481694156551},{"$f":"IF(BV$11=\"\",0,Calc!BV509)","v":41772.481694156551},{"$f":"IF(BW$11=\"\",0,Calc!BW509)","v":41772.481694156551},{"$f":"IF(BX$11=\"\",0,Calc!BX509)","v":45949.729863572211},{"$f":"IF(BY$11=\"\",0,Calc!BY509)","v":45949.729863572211},{"$f":"IF(BZ$11=\"\",0,Calc!BZ509)","v":45949.729863572211},{"$f":"IF(CA$11=\"\",0,Calc!CA509)","v":50544.702849929432},{"$f":"IF(CB$11=\"\",0,Calc!CB509)","v":50544.702849929432},{"$f":"IF(CC$11=\"\",0,Calc!CC509)","v":50544.702849929432},{"$f":"IF(CD$11=\"\",0,Calc!CD509)","v":55599.173134922377},{"$f":"IF(CE$11=\"\",0,Calc!CE509)","v":55599.173134922377},{"$f":"IF(CF$11=\"\",0,Calc!CF509)","v":55599.173134922377},{"$f":"IF(CG$11=\"\",0,Calc!CG509)","v":61159.09044841463},{"$f":"IF(CH$11=\"\",0,Calc!CH509)","v":61159.09044841463},{"$f":"IF(CI$11=\"\",0,Calc!CI509)","v":0}]
[{"$f":"ROW()","v":231},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H227","v":"Управленческие расходы"},{"$f":"I228","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L231)=0,$L231=0,$L231=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L231)))","v":"Постоянный расход - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B231=Lists!$CU$24,SUMIFS($Z231:$CJ231,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z231:$CJ231))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA510)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB510)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC510)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD510)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE510)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF510)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG510)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH510)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI510)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ510)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK510)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL510)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM510)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN510)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO510)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP510)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ510)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR510)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS510)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT510)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU510)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV510)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW510)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX510)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY510)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ510)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA510)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB510)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC510)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD510)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE510)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF510)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG510)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH510)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI510)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ510)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK510)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL510)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM510)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN510)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO510)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP510)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ510)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR510)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS510)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT510)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU510)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV510)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW510)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX510)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY510)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ510)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA510)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB510)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC510)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD510)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE510)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF510)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG510)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH510)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI510)","v":0}]
[{"$f":"ROW()","v":232},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":233},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":234}]
[{"$f":"ROW()","v":235},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$38","v":"Финпоток по операционной деятельности"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X235-(X166-X172-X174-X176-X178-X206))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B235=Lists!$CU$24,SUMIFS($Z235:$CJ235,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z235:$CJ235))","v":9336716313.2509899},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AA$15:AA234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":-8065277.4933333332},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AB$15:AB234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":-8737621.365290178},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AC$15:AC234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":-9138439.8293973226},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AD$15:AD234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":-9791676.1186285075},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AE$15:AE234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":-7882746.5592889376},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AF$15:AF234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":-8588855.2403981313},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AG$15:AG234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":-8749050.4440217651},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AH$15:AH234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":-7219327.21277209},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AI$15:AI234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":-5016034.5483409148},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AJ$15:AJ234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":-5074776.2346538156},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AK$15:AK234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":-7372052.9702609219},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AL$15:AL234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":-423363.74859395251},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AM$15:AM234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":5513826.0341046378},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AN$15:AN234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":7132947.6757919341},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AO$15:AO234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":-4980343.9471632205},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AP$15:AP234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":12523832.736477181},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AQ$15:AQ234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":21804488.187395841},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AR$15:AR234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":28400734.659591928},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AS$15:AS234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":4505359.1119648963},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AT$15:AT234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":42071064.550817773},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AU$15:AU234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":51940675.720409602},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AV$15:AV234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":63581580.242213905},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AW$15:AW234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":15514616.219810009},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AX$15:AX234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":81060853.100118577},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AY$15:AY234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":94700871.075706035},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AZ$15:AZ234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":113728775.06351873},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BA$15:BA234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":24695000.860190019},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BB$15:BB234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":126432553.50498605},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BC$15:BC234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":127273210.20119175},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BD$15:BD234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":166326198.70104766},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BE$15:BE234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":42497852.572281122},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BF$15:BF234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":191497418.78867435},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BG$15:BG234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":188933792.40328231},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BH$15:BH234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":233847631.11816579},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BI$15:BI234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":50935207.722189575},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BJ$15:BJ234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":251274131.98136008},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BK$15:BK234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":254717400.8081007},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BL$15:BL234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":313732813.38262028},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BM$15:BM234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":52682566.560460091},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BN$15:BN234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":315900883.78078306},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BO$15:BO234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":226784811.41341156},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BP$15:BP234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":330623137.42829156},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BQ$15:BQ234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":48370889.222366989},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BR$15:BR234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":372262014.52666295},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BS$15:BS234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":291497185.33473241},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BT$15:BT234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":393903634.90120614},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BU$15:BU234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":5113646.3961731195},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BV$15:BV234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":345807701.71614802},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BW$15:BW234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":334641073.00903583},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BX$15:BX234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":446554223.29404128},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BY$15:BY234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":-2858374.6598834991},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BZ$15:BZ234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":396341312.7860564},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(CA$15:CA234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":252922718.49832797},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(CB$15:CB234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":427348792.85974228},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(CC$15:CC234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":67602726.835479856},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(CD$15:CD234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":550084992.99558342},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(CE$15:CE234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":473205400.0608623},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(CF$15:CF234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":673632692.91408312},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(CG$15:CG234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":122413661.49874401},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(CH$15:CH234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":788277351.16881156},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(CI$15:CI234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":0}]
[{"$f":"ROW()","v":236}]
[{"$f":"ROW()","v":237},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$26","v":"Капзатраты"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X237-SUMIFS($X238:$X245,$J238:$J245,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B237=Lists!$CU$24,SUMIFS($Z237:$CJ237,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z237:$CJ237))","v":4212466666.666666},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA609)","v":34746666.666666664},{"$f":"IF(AB$11=\"\",0,Calc!AB609)","v":151186111.1111111},{"$f":"IF(AC$11=\"\",0,Calc!AC609)","v":60263888.888888888},{"$f":"IF(AD$11=\"\",0,Calc!AD609)","v":46419444.444444448},{"$f":"IF(AE$11=\"\",0,Calc!AE609)","v":45380555.55555556},{"$f":"IF(AF$11=\"\",0,Calc!AF609)","v":33719444.44444444},{"$f":"IF(AG$11=\"\",0,Calc!AG609)","v":30597222.222222224},{"$f":"IF(AH$11=\"\",0,Calc!AH609)","v":115702777.77777778},{"$f":"IF(AI$11=\"\",0,Calc!AI609)","v":69813888.888888896},{"$f":"IF(AJ$11=\"\",0,Calc!AJ609)","v":65319444.44444444},{"$f":"IF(AK$11=\"\",0,Calc!AK609)","v":35080555.555555552},{"$f":"IF(AL$11=\"\",0,Calc!AL609)","v":14922777.77777778},{"$f":"IF(AM$11=\"\",0,Calc!AM609)","v":36857222.222222224},{"$f":"IF(AN$11=\"\",0,Calc!AN609)","v":162369444.44444442},{"$f":"IF(AO$11=\"\",0,Calc!AO609)","v":69613888.888888896},{"$f":"IF(AP$11=\"\",0,Calc!AP609)","v":52602777.777777776},{"$f":"IF(AQ$11=\"\",0,Calc!AQ609)","v":50980555.55555556},{"$f":"IF(AR$11=\"\",0,Calc!AR609)","v":39319444.44444444},{"$f":"IF(AS$11=\"\",0,Calc!AS609)","v":36197222.222222224},{"$f":"IF(AT$11=\"\",0,Calc!AT609)","v":121302777.77777778},{"$f":"IF(AU$11=\"\",0,Calc!AU609)","v":75413888.888888896},{"$f":"IF(AV$11=\"\",0,Calc!AV609)","v":70919444.444444448},{"$f":"IF(AW$11=\"\",0,Calc!AW609)","v":40680555.555555552},{"$f":"IF(AX$11=\"\",0,Calc!AX609)","v":20522777.777777776},{"$f":"IF(AY$11=\"\",0,Calc!AY609)","v":42457222.222222224},{"$f":"IF(AZ$11=\"\",0,Calc!AZ609)","v":167969444.44444445},{"$f":"IF(BA$11=\"\",0,Calc!BA609)","v":75213888.888888896},{"$f":"IF(BB$11=\"\",0,Calc!BB609)","v":58202777.777777776},{"$f":"IF(BC$11=\"\",0,Calc!BC609)","v":56580555.55555556},{"$f":"IF(BD$11=\"\",0,Calc!BD609)","v":44919444.44444444},{"$f":"IF(BE$11=\"\",0,Calc!BE609)","v":41797222.222222224},{"$f":"IF(BF$11=\"\",0,Calc!BF609)","v":126902777.77777778},{"$f":"IF(BG$11=\"\",0,Calc!BG609)","v":81013888.888888896},{"$f":"IF(BH$11=\"\",0,Calc!BH609)","v":76519444.444444448},{"$f":"IF(BI$11=\"\",0,Calc!BI609)","v":46280555.555555552},{"$f":"IF(BJ$11=\"\",0,Calc!BJ609)","v":26122777.777777776},{"$f":"IF(BK$11=\"\",0,Calc!BK609)","v":48057222.222222224},{"$f":"IF(BL$11=\"\",0,Calc!BL609)","v":173569444.44444445},{"$f":"IF(BM$11=\"\",0,Calc!BM609)","v":80813888.888888881},{"$f":"IF(BN$11=\"\",0,Calc!BN609)","v":63802777.777777776},{"$f":"IF(BO$11=\"\",0,Calc!BO609)","v":62180555.555555567},{"$f":"IF(BP$11=\"\",0,Calc!BP609)","v":50519444.44444444},{"$f":"IF(BQ$11=\"\",0,Calc!BQ609)","v":47397222.222222224},{"$f":"IF(BR$11=\"\",0,Calc!BR609)","v":132502777.77777778},{"$f":"IF(BS$11=\"\",0,Calc!BS609)","v":86613888.888888896},{"$f":"IF(BT$11=\"\",0,Calc!BT609)","v":82119444.444444448},{"$f":"IF(BU$11=\"\",0,Calc!BU609)","v":51880555.555555552},{"$f":"IF(BV$11=\"\",0,Calc!BV609)","v":31722777.77777778},{"$f":"IF(BW$11=\"\",0,Calc!BW609)","v":53657222.222222216},{"$f":"IF(BX$11=\"\",0,Calc!BX609)","v":179169444.44444445},{"$f":"IF(BY$11=\"\",0,Calc!BY609)","v":86413888.888888881},{"$f":"IF(BZ$11=\"\",0,Calc!BZ609)","v":69402777.777777776},{"$f":"IF(CA$11=\"\",0,Calc!CA609)","v":67780555.555555552},{"$f":"IF(CB$11=\"\",0,Calc!CB609)","v":56119444.44444444},{"$f":"IF(CC$11=\"\",0,Calc!CC609)","v":52997222.222222224},{"$f":"IF(CD$11=\"\",0,Calc!CD609)","v":138102777.77777779},{"$f":"IF(CE$11=\"\",0,Calc!CE609)","v":92213888.888888896},{"$f":"IF(CF$11=\"\",0,Calc!CF609)","v":87719444.444444448},{"$f":"IF(CG$11=\"\",0,Calc!CG609)","v":57480555.555555552},{"$f":"IF(CH$11=\"\",0,Calc!CH609)","v":36316666.666666672},{"$f":"IF(CI$11=\"\",0,Calc!CI609)","v":0}]
[{"$f":"ROW()","v":238},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H237","v":"Капзатраты"},{"$f":"Items!$AU$13","v":"Капзатраты разовые амортизируемые"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B238=Lists!$CU$24,SUMIFS($Z238:$CJ238,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z238:$CJ238))","v":11000000},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA610)","v":11000000},{"$f":"IF(AB$11=\"\",0,Calc!AB610)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC610)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD610)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE610)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF610)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG610)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH610)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI610)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ610)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK610)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL610)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM610)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN610)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO610)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP610)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ610)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR610)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS610)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT610)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU610)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV610)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW610)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX610)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY610)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ610)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA610)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB610)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC610)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD610)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE610)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF610)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG610)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH610)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI610)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ610)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK610)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL610)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM610)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN610)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO610)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP610)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ610)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR610)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS610)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT610)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU610)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV610)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW610)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX610)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY610)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ610)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA610)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB610)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC610)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD610)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE610)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF610)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG610)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH610)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI610)","v":0}]
[{"$f":"ROW()","v":239},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H237","v":"Капзатраты"},{"$f":"Items!$AY$13","v":"Капзатраты переменные амортизируемые"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B239=Lists!$CU$24,SUMIFS($Z239:$CJ239,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z239:$CJ239))","v":1700000000},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA611)","v":22000000},{"$f":"IF(AB$11=\"\",0,Calc!AB611)","v":60000000},{"$f":"IF(AC$11=\"\",0,Calc!AC611)","v":58000000},{"$f":"IF(AD$11=\"\",0,Calc!AD611)","v":30000000},{"$f":"IF(AE$11=\"\",0,Calc!AE611)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF611)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG611)","v":22000000},{"$f":"IF(AH$11=\"\",0,Calc!AH611)","v":60000000},{"$f":"IF(AI$11=\"\",0,Calc!AI611)","v":58000000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ611)","v":30000000},{"$f":"IF(AK$11=\"\",0,Calc!AK611)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL611)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM611)","v":22000000},{"$f":"IF(AN$11=\"\",0,Calc!AN611)","v":60000000},{"$f":"IF(AO$11=\"\",0,Calc!AO611)","v":58000000},{"$f":"IF(AP$11=\"\",0,Calc!AP611)","v":30000000},{"$f":"IF(AQ$11=\"\",0,Calc!AQ611)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR611)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS611)","v":22000000},{"$f":"IF(AT$11=\"\",0,Calc!AT611)","v":60000000},{"$f":"IF(AU$11=\"\",0,Calc!AU611)","v":58000000},{"$f":"IF(AV$11=\"\",0,Calc!AV611)","v":30000000},{"$f":"IF(AW$11=\"\",0,Calc!AW611)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX611)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY611)","v":22000000},{"$f":"IF(AZ$11=\"\",0,Calc!AZ611)","v":60000000},{"$f":"IF(BA$11=\"\",0,Calc!BA611)","v":58000000},{"$f":"IF(BB$11=\"\",0,Calc!BB611)","v":30000000},{"$f":"IF(BC$11=\"\",0,Calc!BC611)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD611)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE611)","v":22000000},{"$f":"IF(BF$11=\"\",0,Calc!BF611)","v":60000000},{"$f":"IF(BG$11=\"\",0,Calc!BG611)","v":58000000},{"$f":"IF(BH$11=\"\",0,Calc!BH611)","v":30000000},{"$f":"IF(BI$11=\"\",0,Calc!BI611)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ611)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK611)","v":22000000},{"$f":"IF(BL$11=\"\",0,Calc!BL611)","v":60000000},{"$f":"IF(BM$11=\"\",0,Calc!BM611)","v":58000000},{"$f":"IF(BN$11=\"\",0,Calc!BN611)","v":30000000},{"$f":"IF(BO$11=\"\",0,Calc!BO611)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP611)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ611)","v":22000000},{"$f":"IF(BR$11=\"\",0,Calc!BR611)","v":60000000},{"$f":"IF(BS$11=\"\",0,Calc!BS611)","v":58000000},{"$f":"IF(BT$11=\"\",0,Calc!BT611)","v":30000000},{"$f":"IF(BU$11=\"\",0,Calc!BU611)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV611)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW611)","v":22000000},{"$f":"IF(BX$11=\"\",0,Calc!BX611)","v":60000000},{"$f":"IF(BY$11=\"\",0,Calc!BY611)","v":58000000},{"$f":"IF(BZ$11=\"\",0,Calc!BZ611)","v":30000000},{"$f":"IF(CA$11=\"\",0,Calc!CA611)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB611)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC611)","v":22000000},{"$f":"IF(CD$11=\"\",0,Calc!CD611)","v":60000000},{"$f":"IF(CE$11=\"\",0,Calc!CE611)","v":58000000},{"$f":"IF(CF$11=\"\",0,Calc!CF611)","v":30000000},{"$f":"IF(CG$11=\"\",0,Calc!CG611)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH611)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI611)","v":0}]
[{"$f":"ROW()","v":240},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H237","v":"Капзатраты"},{"$f":"Items!$I$13","v":"Капзатраты на ЗУ и открытие"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X240-SUM($X241:$X244))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B240=Lists!$CU$24,SUMIFS($Z240:$CJ240,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z240:$CJ240))","v":2501466666.666666},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA612)","v":1746666.6666666667},{"$f":"IF(AB$11=\"\",0,Calc!AB612)","v":91186111.111111104},{"$f":"IF(AC$11=\"\",0,Calc!AC612)","v":2263888.8888888885},{"$f":"IF(AD$11=\"\",0,Calc!AD612)","v":16419444.444444444},{"$f":"IF(AE$11=\"\",0,Calc!AE612)","v":45380555.55555556},{"$f":"IF(AF$11=\"\",0,Calc!AF612)","v":33719444.44444444},{"$f":"IF(AG$11=\"\",0,Calc!AG612)","v":8597222.2222222239},{"$f":"IF(AH$11=\"\",0,Calc!AH612)","v":55702777.777777776},{"$f":"IF(AI$11=\"\",0,Calc!AI612)","v":11813888.888888888},{"$f":"IF(AJ$11=\"\",0,Calc!AJ612)","v":35319444.44444444},{"$f":"IF(AK$11=\"\",0,Calc!AK612)","v":35080555.555555552},{"$f":"IF(AL$11=\"\",0,Calc!AL612)","v":14922777.77777778},{"$f":"IF(AM$11=\"\",0,Calc!AM612)","v":14857222.222222222},{"$f":"IF(AN$11=\"\",0,Calc!AN612)","v":102369444.44444443},{"$f":"IF(AO$11=\"\",0,Calc!AO612)","v":11613888.888888888},{"$f":"IF(AP$11=\"\",0,Calc!AP612)","v":22602777.777777776},{"$f":"IF(AQ$11=\"\",0,Calc!AQ612)","v":50980555.55555556},{"$f":"IF(AR$11=\"\",0,Calc!AR612)","v":39319444.44444444},{"$f":"IF(AS$11=\"\",0,Calc!AS612)","v":14197222.222222224},{"$f":"IF(AT$11=\"\",0,Calc!AT612)","v":61302777.777777776},{"$f":"IF(AU$11=\"\",0,Calc!AU612)","v":17413888.888888888},{"$f":"IF(AV$11=\"\",0,Calc!AV612)","v":40919444.44444444},{"$f":"IF(AW$11=\"\",0,Calc!AW612)","v":40680555.555555552},{"$f":"IF(AX$11=\"\",0,Calc!AX612)","v":20522777.777777776},{"$f":"IF(AY$11=\"\",0,Calc!AY612)","v":20457222.222222224},{"$f":"IF(AZ$11=\"\",0,Calc!AZ612)","v":107969444.44444445},{"$f":"IF(BA$11=\"\",0,Calc!BA612)","v":17213888.888888888},{"$f":"IF(BB$11=\"\",0,Calc!BB612)","v":28202777.777777776},{"$f":"IF(BC$11=\"\",0,Calc!BC612)","v":56580555.55555556},{"$f":"IF(BD$11=\"\",0,Calc!BD612)","v":44919444.44444444},{"$f":"IF(BE$11=\"\",0,Calc!BE612)","v":19797222.222222224},{"$f":"IF(BF$11=\"\",0,Calc!BF612)","v":66902777.777777776},{"$f":"IF(BG$11=\"\",0,Calc!BG612)","v":23013888.888888888},{"$f":"IF(BH$11=\"\",0,Calc!BH612)","v":46519444.44444444},{"$f":"IF(BI$11=\"\",0,Calc!BI612)","v":46280555.555555552},{"$f":"IF(BJ$11=\"\",0,Calc!BJ612)","v":26122777.777777776},{"$f":"IF(BK$11=\"\",0,Calc!BK612)","v":26057222.222222224},{"$f":"IF(BL$11=\"\",0,Calc!BL612)","v":113569444.44444445},{"$f":"IF(BM$11=\"\",0,Calc!BM612)","v":22813888.888888884},{"$f":"IF(BN$11=\"\",0,Calc!BN612)","v":33802777.777777776},{"$f":"IF(BO$11=\"\",0,Calc!BO612)","v":62180555.555555567},{"$f":"IF(BP$11=\"\",0,Calc!BP612)","v":50519444.44444444},{"$f":"IF(BQ$11=\"\",0,Calc!BQ612)","v":25397222.22222222},{"$f":"IF(BR$11=\"\",0,Calc!BR612)","v":72502777.777777776},{"$f":"IF(BS$11=\"\",0,Calc!BS612)","v":28613888.888888888},{"$f":"IF(BT$11=\"\",0,Calc!BT612)","v":52119444.44444444},{"$f":"IF(BU$11=\"\",0,Calc!BU612)","v":51880555.555555552},{"$f":"IF(BV$11=\"\",0,Calc!BV612)","v":31722777.77777778},{"$f":"IF(BW$11=\"\",0,Calc!BW612)","v":31657222.222222216},{"$f":"IF(BX$11=\"\",0,Calc!BX612)","v":119169444.44444445},{"$f":"IF(BY$11=\"\",0,Calc!BY612)","v":28413888.888888884},{"$f":"IF(BZ$11=\"\",0,Calc!BZ612)","v":39402777.777777776},{"$f":"IF(CA$11=\"\",0,Calc!CA612)","v":67780555.555555552},{"$f":"IF(CB$11=\"\",0,Calc!CB612)","v":56119444.44444444},{"$f":"IF(CC$11=\"\",0,Calc!CC612)","v":30997222.22222222},{"$f":"IF(CD$11=\"\",0,Calc!CD612)","v":78102777.777777776},{"$f":"IF(CE$11=\"\",0,Calc!CE612)","v":34213888.888888888},{"$f":"IF(CF$11=\"\",0,Calc!CF612)","v":57719444.44444444},{"$f":"IF(CG$11=\"\",0,Calc!CG612)","v":57480555.555555552},{"$f":"IF(CH$11=\"\",0,Calc!CH612)","v":36316666.666666672},{"$f":"IF(CI$11=\"\",0,Calc!CI612)","v":0}]
[{"$f":"ROW()","v":241},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H237","v":"Капзатраты"},{"$f":"I240","v":"Капзатраты на ЗУ и открытие"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L241)=0,$L241=0,$L241=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L241)))","v":"Расходы на маркетинг открытия"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B241=Lists!$CU$24,SUMIFS($Z241:$CJ241,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z241:$CJ241))","v":432500000.00000006},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA613)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB613)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC613)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD613)","v":8750000},{"$f":"IF(AE$11=\"\",0,Calc!AE613)","v":22166666.666666672},{"$f":"IF(AF$11=\"\",0,Calc!AF613)","v":5333333.3333333321},{"$f":"IF(AG$11=\"\",0,Calc!AG613)","v":4416666.666666667},{"$f":"IF(AH$11=\"\",0,Calc!AH613)","v":6250000},{"$f":"IF(AI$11=\"\",0,Calc!AI613)","v":6916666.666666667},{"$f":"IF(AJ$11=\"\",0,Calc!AJ613)","v":4916666.666666666},{"$f":"IF(AK$11=\"\",0,Calc!AK613)","v":9500000},{"$f":"IF(AL$11=\"\",0,Calc!AL613)","v":4250000},{"$f":"IF(AM$11=\"\",0,Calc!AM613)","v":7583333.333333334},{"$f":"IF(AN$11=\"\",0,Calc!AN613)","v":5583333.333333333},{"$f":"IF(AO$11=\"\",0,Calc!AO613)","v":3750000},{"$f":"IF(AP$11=\"\",0,Calc!AP613)","v":9333333.3333333321},{"$f":"IF(AQ$11=\"\",0,Calc!AQ613)","v":22166666.666666672},{"$f":"IF(AR$11=\"\",0,Calc!AR613)","v":5333333.3333333321},{"$f":"IF(AS$11=\"\",0,Calc!AS613)","v":4416666.666666667},{"$f":"IF(AT$11=\"\",0,Calc!AT613)","v":6250000},{"$f":"IF(AU$11=\"\",0,Calc!AU613)","v":6916666.666666667},{"$f":"IF(AV$11=\"\",0,Calc!AV613)","v":4916666.666666666},{"$f":"IF(AW$11=\"\",0,Calc!AW613)","v":9500000},{"$f":"IF(AX$11=\"\",0,Calc!AX613)","v":4250000},{"$f":"IF(AY$11=\"\",0,Calc!AY613)","v":7583333.333333334},{"$f":"IF(AZ$11=\"\",0,Calc!AZ613)","v":5583333.333333333},{"$f":"IF(BA$11=\"\",0,Calc!BA613)","v":3750000},{"$f":"IF(BB$11=\"\",0,Calc!BB613)","v":9333333.3333333321},{"$f":"IF(BC$11=\"\",0,Calc!BC613)","v":22166666.666666672},{"$f":"IF(BD$11=\"\",0,Calc!BD613)","v":5333333.3333333321},{"$f":"IF(BE$11=\"\",0,Calc!BE613)","v":4416666.666666667},{"$f":"IF(BF$11=\"\",0,Calc!BF613)","v":6250000},{"$f":"IF(BG$11=\"\",0,Calc!BG613)","v":6916666.666666667},{"$f":"IF(BH$11=\"\",0,Calc!BH613)","v":4916666.666666666},{"$f":"IF(BI$11=\"\",0,Calc!BI613)","v":9500000},{"$f":"IF(BJ$11=\"\",0,Calc!BJ613)","v":4250000},{"$f":"IF(BK$11=\"\",0,Calc!BK613)","v":7583333.333333334},{"$f":"IF(BL$11=\"\",0,Calc!BL613)","v":5583333.333333333},{"$f":"IF(BM$11=\"\",0,Calc!BM613)","v":3750000},{"$f":"IF(BN$11=\"\",0,Calc!BN613)","v":9333333.3333333321},{"$f":"IF(BO$11=\"\",0,Calc!BO613)","v":22166666.666666672},{"$f":"IF(BP$11=\"\",0,Calc!BP613)","v":5333333.3333333321},{"$f":"IF(BQ$11=\"\",0,Calc!BQ613)","v":4416666.666666667},{"$f":"IF(BR$11=\"\",0,Calc!BR613)","v":6250000},{"$f":"IF(BS$11=\"\",0,Calc!BS613)","v":6916666.666666667},{"$f":"IF(BT$11=\"\",0,Calc!BT613)","v":4916666.666666666},{"$f":"IF(BU$11=\"\",0,Calc!BU613)","v":9500000},{"$f":"IF(BV$11=\"\",0,Calc!BV613)","v":4250000},{"$f":"IF(BW$11=\"\",0,Calc!BW613)","v":7583333.333333334},{"$f":"IF(BX$11=\"\",0,Calc!BX613)","v":5583333.333333333},{"$f":"IF(BY$11=\"\",0,Calc!BY613)","v":3750000},{"$f":"IF(BZ$11=\"\",0,Calc!BZ613)","v":9333333.3333333321},{"$f":"IF(CA$11=\"\",0,Calc!CA613)","v":22166666.666666672},{"$f":"IF(CB$11=\"\",0,Calc!CB613)","v":5333333.3333333321},{"$f":"IF(CC$11=\"\",0,Calc!CC613)","v":4416666.666666667},{"$f":"IF(CD$11=\"\",0,Calc!CD613)","v":6250000},{"$f":"IF(CE$11=\"\",0,Calc!CE613)","v":6916666.666666667},{"$f":"IF(CF$11=\"\",0,Calc!CF613)","v":4916666.666666666},{"$f":"IF(CG$11=\"\",0,Calc!CG613)","v":9500000},{"$f":"IF(CH$11=\"\",0,Calc!CH613)","v":4250000},{"$f":"IF(CI$11=\"\",0,Calc!CI613)","v":0}]
[{"$f":"ROW()","v":242},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H238","v":"Капзатраты"},{"$f":"I240","v":"Капзатраты на ЗУ и открытие"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L242)=0,$L242=0,$L242=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L242)))","v":"Приобретение ЗУ"},null,{"$f":"L241+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B242=Lists!$CU$24,SUMIFS($Z242:$CJ242,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z242:$CJ242))","v":1170000000},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA614)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB614)","v":89000000},{"$f":"IF(AC$11=\"\",0,Calc!AC614)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD614)","v":5000000},{"$f":"IF(AE$11=\"\",0,Calc!AE614)","v":20000000},{"$f":"IF(AF$11=\"\",0,Calc!AF614)","v":25000000},{"$f":"IF(AG$11=\"\",0,Calc!AG614)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH614)","v":45000000},{"$f":"IF(AI$11=\"\",0,Calc!AI614)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ614)","v":25000000},{"$f":"IF(AK$11=\"\",0,Calc!AK614)","v":20000000},{"$f":"IF(AL$11=\"\",0,Calc!AL614)","v":5000000},{"$f":"IF(AM$11=\"\",0,Calc!AM614)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN614)","v":89000000},{"$f":"IF(AO$11=\"\",0,Calc!AO614)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP614)","v":5000000},{"$f":"IF(AQ$11=\"\",0,Calc!AQ614)","v":20000000},{"$f":"IF(AR$11=\"\",0,Calc!AR614)","v":25000000},{"$f":"IF(AS$11=\"\",0,Calc!AS614)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT614)","v":45000000},{"$f":"IF(AU$11=\"\",0,Calc!AU614)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV614)","v":25000000},{"$f":"IF(AW$11=\"\",0,Calc!AW614)","v":20000000},{"$f":"IF(AX$11=\"\",0,Calc!AX614)","v":5000000},{"$f":"IF(AY$11=\"\",0,Calc!AY614)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ614)","v":89000000},{"$f":"IF(BA$11=\"\",0,Calc!BA614)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB614)","v":5000000},{"$f":"IF(BC$11=\"\",0,Calc!BC614)","v":20000000},{"$f":"IF(BD$11=\"\",0,Calc!BD614)","v":25000000},{"$f":"IF(BE$11=\"\",0,Calc!BE614)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF614)","v":45000000},{"$f":"IF(BG$11=\"\",0,Calc!BG614)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH614)","v":25000000},{"$f":"IF(BI$11=\"\",0,Calc!BI614)","v":20000000},{"$f":"IF(BJ$11=\"\",0,Calc!BJ614)","v":5000000},{"$f":"IF(BK$11=\"\",0,Calc!BK614)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL614)","v":89000000},{"$f":"IF(BM$11=\"\",0,Calc!BM614)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN614)","v":5000000},{"$f":"IF(BO$11=\"\",0,Calc!BO614)","v":20000000},{"$f":"IF(BP$11=\"\",0,Calc!BP614)","v":25000000},{"$f":"IF(BQ$11=\"\",0,Calc!BQ614)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR614)","v":45000000},{"$f":"IF(BS$11=\"\",0,Calc!BS614)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT614)","v":25000000},{"$f":"IF(BU$11=\"\",0,Calc!BU614)","v":20000000},{"$f":"IF(BV$11=\"\",0,Calc!BV614)","v":5000000},{"$f":"IF(BW$11=\"\",0,Calc!BW614)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX614)","v":89000000},{"$f":"IF(BY$11=\"\",0,Calc!BY614)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ614)","v":5000000},{"$f":"IF(CA$11=\"\",0,Calc!CA614)","v":20000000},{"$f":"IF(CB$11=\"\",0,Calc!CB614)","v":25000000},{"$f":"IF(CC$11=\"\",0,Calc!CC614)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD614)","v":45000000},{"$f":"IF(CE$11=\"\",0,Calc!CE614)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF614)","v":25000000},{"$f":"IF(CG$11=\"\",0,Calc!CG614)","v":20000000},{"$f":"IF(CH$11=\"\",0,Calc!CH614)","v":5000000},{"$f":"IF(CI$11=\"\",0,Calc!CI614)","v":0}]
[{"$f":"ROW()","v":243},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H239","v":"Капзатраты"},{"$f":"I240","v":"Капзатраты на ЗУ и открытие"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L243)=0,$L243=0,$L243=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L243)))","v":"Расходы на аренду ЗУ"},null,{"$f":"L242+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B243=Lists!$CU$24,SUMIFS($Z243:$CJ243,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z243:$CJ243))","v":898966666.66666675},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA615)","v":1746666.6666666667},{"$f":"IF(AB$11=\"\",0,Calc!AB615)","v":2186111.111111111},{"$f":"IF(AC$11=\"\",0,Calc!AC615)","v":2263888.8888888885},{"$f":"IF(AD$11=\"\",0,Calc!AD615)","v":2669444.4444444445},{"$f":"IF(AE$11=\"\",0,Calc!AE615)","v":3213888.888888889},{"$f":"IF(AF$11=\"\",0,Calc!AF615)","v":3386111.111111111},{"$f":"IF(AG$11=\"\",0,Calc!AG615)","v":4180555.555555556},{"$f":"IF(AH$11=\"\",0,Calc!AH615)","v":4452777.777777778},{"$f":"IF(AI$11=\"\",0,Calc!AI615)","v":4897222.222222222},{"$f":"IF(AJ$11=\"\",0,Calc!AJ615)","v":5402777.7777777771},{"$f":"IF(AK$11=\"\",0,Calc!AK615)","v":5580555.555555556},{"$f":"IF(AL$11=\"\",0,Calc!AL615)","v":5672777.7777777789},{"$f":"IF(AM$11=\"\",0,Calc!AM615)","v":7273888.8888888881},{"$f":"IF(AN$11=\"\",0,Calc!AN615)","v":7786111.111111111},{"$f":"IF(AO$11=\"\",0,Calc!AO615)","v":7863888.8888888881},{"$f":"IF(AP$11=\"\",0,Calc!AP615)","v":8269444.444444444},{"$f":"IF(AQ$11=\"\",0,Calc!AQ615)","v":8813888.8888888881},{"$f":"IF(AR$11=\"\",0,Calc!AR615)","v":8986111.1111111101},{"$f":"IF(AS$11=\"\",0,Calc!AS615)","v":9780555.555555556},{"$f":"IF(AT$11=\"\",0,Calc!AT615)","v":10052777.777777778},{"$f":"IF(AU$11=\"\",0,Calc!AU615)","v":10497222.222222222},{"$f":"IF(AV$11=\"\",0,Calc!AV615)","v":11002777.777777778},{"$f":"IF(AW$11=\"\",0,Calc!AW615)","v":11180555.555555556},{"$f":"IF(AX$11=\"\",0,Calc!AX615)","v":11272777.777777776},{"$f":"IF(AY$11=\"\",0,Calc!AY615)","v":12873888.888888892},{"$f":"IF(AZ$11=\"\",0,Calc!AZ615)","v":13386111.111111112},{"$f":"IF(BA$11=\"\",0,Calc!BA615)","v":13463888.88888889},{"$f":"IF(BB$11=\"\",0,Calc!BB615)","v":13869444.444444444},{"$f":"IF(BC$11=\"\",0,Calc!BC615)","v":14413888.88888889},{"$f":"IF(BD$11=\"\",0,Calc!BD615)","v":14586111.11111111},{"$f":"IF(BE$11=\"\",0,Calc!BE615)","v":15380555.555555556},{"$f":"IF(BF$11=\"\",0,Calc!BF615)","v":15652777.777777776},{"$f":"IF(BG$11=\"\",0,Calc!BG615)","v":16097222.222222222},{"$f":"IF(BH$11=\"\",0,Calc!BH615)","v":16602777.777777778},{"$f":"IF(BI$11=\"\",0,Calc!BI615)","v":16780555.555555556},{"$f":"IF(BJ$11=\"\",0,Calc!BJ615)","v":16872777.777777776},{"$f":"IF(BK$11=\"\",0,Calc!BK615)","v":18473888.888888888},{"$f":"IF(BL$11=\"\",0,Calc!BL615)","v":18986111.111111112},{"$f":"IF(BM$11=\"\",0,Calc!BM615)","v":19063888.888888884},{"$f":"IF(BN$11=\"\",0,Calc!BN615)","v":19469444.444444444},{"$f":"IF(BO$11=\"\",0,Calc!BO615)","v":20013888.888888892},{"$f":"IF(BP$11=\"\",0,Calc!BP615)","v":20186111.111111108},{"$f":"IF(BQ$11=\"\",0,Calc!BQ615)","v":20980555.555555552},{"$f":"IF(BR$11=\"\",0,Calc!BR615)","v":21252777.777777776},{"$f":"IF(BS$11=\"\",0,Calc!BS615)","v":21697222.22222222},{"$f":"IF(BT$11=\"\",0,Calc!BT615)","v":22202777.777777776},{"$f":"IF(BU$11=\"\",0,Calc!BU615)","v":22380555.555555556},{"$f":"IF(BV$11=\"\",0,Calc!BV615)","v":22472777.77777778},{"$f":"IF(BW$11=\"\",0,Calc!BW615)","v":24073888.888888884},{"$f":"IF(BX$11=\"\",0,Calc!BX615)","v":24586111.111111112},{"$f":"IF(BY$11=\"\",0,Calc!BY615)","v":24663888.888888884},{"$f":"IF(BZ$11=\"\",0,Calc!BZ615)","v":25069444.444444444},{"$f":"IF(CA$11=\"\",0,Calc!CA615)","v":25613888.888888888},{"$f":"IF(CB$11=\"\",0,Calc!CB615)","v":25786111.111111108},{"$f":"IF(CC$11=\"\",0,Calc!CC615)","v":26580555.555555552},{"$f":"IF(CD$11=\"\",0,Calc!CD615)","v":26852777.777777776},{"$f":"IF(CE$11=\"\",0,Calc!CE615)","v":27297222.222222224},{"$f":"IF(CF$11=\"\",0,Calc!CF615)","v":27802777.777777776},{"$f":"IF(CG$11=\"\",0,Calc!CG615)","v":27980555.555555556},{"$f":"IF(CH$11=\"\",0,Calc!CH615)","v":27066666.666666672},{"$f":"IF(CI$11=\"\",0,Calc!CI615)","v":0}]
[{"$f":"ROW()","v":244},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":245},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":246}]
[{"$f":"ROW()","v":247},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Lists!$BW$13","v":"Налоги на внеоборотные активы"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B247=Lists!$CU$24,SUMIFS($Z247:$CJ247,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z247:$CJ247))","v":137587916.66666666},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA723)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB723)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC723)","v":389374.99999999994},{"$f":"IF(AD$11=\"\",0,Calc!AD723)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE723)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF723)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG723)","v":2403437.4999999995},{"$f":"IF(AH$11=\"\",0,Calc!AH723)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI723)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ723)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK723)","v":3728229.1666666665},{"$f":"IF(AL$11=\"\",0,Calc!AL723)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM723)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN723)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO723)","v":4756354.166666666},{"$f":"IF(AP$11=\"\",0,Calc!AP723)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ723)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR723)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS723)","v":6293072.9166666651},{"$f":"IF(AT$11=\"\",0,Calc!AT723)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU723)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV723)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW723)","v":7462604.166666666},{"$f":"IF(AX$11=\"\",0,Calc!AX723)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY723)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ723)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA723)","v":8349062.5},{"$f":"IF(BB$11=\"\",0,Calc!BB723)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC723)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD723)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE723)","v":9744114.583333334},{"$f":"IF(BF$11=\"\",0,Calc!BF723)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG723)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH723)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI723)","v":10771979.166666668},{"$f":"IF(BJ$11=\"\",0,Calc!BJ723)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK723)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL723)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM723)","v":11516770.833333336},{"$f":"IF(BN$11=\"\",0,Calc!BN723)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO723)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP723)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ723)","v":12770156.25},{"$f":"IF(BR$11=\"\",0,Calc!BR723)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS723)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT723)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU723)","v":13656354.166666664},{"$f":"IF(BV$11=\"\",0,Calc!BV723)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW723)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX723)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY723)","v":14259479.166666666},{"$f":"IF(BZ$11=\"\",0,Calc!BZ723)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA723)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB723)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC723)","v":15371197.916666668},{"$f":"IF(CD$11=\"\",0,Calc!CD723)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE723)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF723)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG723)","v":16115729.166666668},{"$f":"IF(CH$11=\"\",0,Calc!CH723)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI723)","v":0}]
[{"$f":"ROW()","v":248},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H247","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L248)=0,$L248=0,$L248=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L248)))","v":"земельный налог"},null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B248=Lists!$CU$24,SUMIFS($Z248:$CJ248,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z248:$CJ248))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA724)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB724)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC724)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD724)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE724)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF724)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG724)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH724)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI724)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ724)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK724)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL724)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM724)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN724)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO724)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP724)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ724)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR724)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS724)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT724)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU724)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV724)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW724)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX724)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY724)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ724)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA724)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB724)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC724)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD724)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE724)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF724)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG724)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH724)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI724)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ724)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK724)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL724)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM724)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN724)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO724)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP724)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ724)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR724)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS724)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT724)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU724)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV724)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW724)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX724)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY724)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ724)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA724)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB724)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC724)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD724)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE724)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF724)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG724)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH724)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI724)","v":0}]
[{"$f":"ROW()","v":249},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H247","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L249)=0,$L249=0,$L249=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L249)))","v":"транспортный налог"},null,null,{"$f":"L248+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B249=Lists!$CU$24,SUMIFS($Z249:$CJ249,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z249:$CJ249))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA725)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB725)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC725)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD725)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE725)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF725)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG725)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH725)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI725)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ725)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK725)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL725)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM725)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN725)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO725)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP725)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ725)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR725)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS725)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT725)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU725)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV725)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW725)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX725)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY725)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ725)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA725)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB725)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC725)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD725)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE725)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF725)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG725)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH725)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI725)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ725)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK725)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL725)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM725)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN725)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO725)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP725)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ725)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR725)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS725)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT725)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU725)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV725)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW725)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX725)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY725)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ725)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA725)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB725)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC725)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD725)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE725)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF725)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG725)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH725)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI725)","v":0}]
[{"$f":"ROW()","v":250},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H247","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L250)=0,$L250=0,$L250=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L250)))","v":"налог на имущество организаций"},null,null,{"$f":"L249+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B250=Lists!$CU$24,SUMIFS($Z250:$CJ250,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z250:$CJ250))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA726)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB726)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC726)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD726)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE726)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF726)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG726)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH726)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI726)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ726)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK726)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL726)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM726)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN726)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO726)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP726)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ726)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR726)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS726)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT726)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU726)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV726)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW726)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX726)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY726)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ726)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA726)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB726)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC726)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD726)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE726)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF726)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG726)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH726)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI726)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ726)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK726)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL726)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM726)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN726)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO726)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP726)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ726)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR726)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS726)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT726)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU726)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV726)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW726)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX726)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY726)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ726)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA726)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB726)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC726)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD726)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE726)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF726)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG726)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH726)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI726)","v":0}]
[{"$f":"ROW()","v":251},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":252},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BO$27","v":"НДС к возмещению по капзатратам"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B252=Lists!$CU$24,SUMIFS($Z252:$CJ252,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z252:$CJ252))","v":610830555.55555534},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA730)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB730)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC730)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD730)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE730)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF730)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG730)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH730)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI730)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ730)","v":5238888.8888888843},{"$f":"IF(AK$11=\"\",0,Calc!AK730)","v":19322222.222222239},{"$f":"IF(AL$11=\"\",0,Calc!AL730)","v":11669444.444444444},{"$f":"IF(AM$11=\"\",0,Calc!AM730)","v":10836111.111111104},{"$f":"IF(AN$11=\"\",0,Calc!AN730)","v":6016666.6666666642},{"$f":"IF(AO$11=\"\",0,Calc!AO730)","v":2266666.6666666642},{"$f":"IF(AP$11=\"\",0,Calc!AP730)","v":6380555.5555555522},{"$f":"IF(AQ$11=\"\",0,Calc!AQ730)","v":26963888.888888866},{"$f":"IF(AR$11=\"\",0,Calc!AR730)","v":11561111.111111104},{"$f":"IF(AS$11=\"\",0,Calc!AS730)","v":8977777.7777777761},{"$f":"IF(AT$11=\"\",0,Calc!AT730)","v":8908333.3333333284},{"$f":"IF(AU$11=\"\",0,Calc!AU730)","v":5908333.3333333284},{"$f":"IF(AV$11=\"\",0,Calc!AV730)","v":6172222.2222222239},{"$f":"IF(AW$11=\"\",0,Calc!AW730)","v":20255555.555555552},{"$f":"IF(AX$11=\"\",0,Calc!AX730)","v":12602777.777777761},{"$f":"IF(AY$11=\"\",0,Calc!AY730)","v":11769444.444444448},{"$f":"IF(AZ$11=\"\",0,Calc!AZ730)","v":6950000},{"$f":"IF(BA$11=\"\",0,Calc!BA730)","v":3200000},{"$f":"IF(BB$11=\"\",0,Calc!BB730)","v":7313888.8888888955},{"$f":"IF(BC$11=\"\",0,Calc!BC730)","v":27897222.222222209},{"$f":"IF(BD$11=\"\",0,Calc!BD730)","v":12494444.444444418},{"$f":"IF(BE$11=\"\",0,Calc!BE730)","v":9911111.1111111045},{"$f":"IF(BF$11=\"\",0,Calc!BF730)","v":9841666.6666666567},{"$f":"IF(BG$11=\"\",0,Calc!BG730)","v":6841666.6666666567},{"$f":"IF(BH$11=\"\",0,Calc!BH730)","v":7105555.5555555522},{"$f":"IF(BI$11=\"\",0,Calc!BI730)","v":21188888.888888866},{"$f":"IF(BJ$11=\"\",0,Calc!BJ730)","v":13536111.111111104},{"$f":"IF(BK$11=\"\",0,Calc!BK730)","v":12702777.777777731},{"$f":"IF(BL$11=\"\",0,Calc!BL730)","v":7883333.3333333135},{"$f":"IF(BM$11=\"\",0,Calc!BM730)","v":4133333.3333333135},{"$f":"IF(BN$11=\"\",0,Calc!BN730)","v":8247222.222222209},{"$f":"IF(BO$11=\"\",0,Calc!BO730)","v":28830555.555555522},{"$f":"IF(BP$11=\"\",0,Calc!BP730)","v":13427777.777777791},{"$f":"IF(BQ$11=\"\",0,Calc!BQ730)","v":10844444.444444478},{"$f":"IF(BR$11=\"\",0,Calc!BR730)","v":10775000},{"$f":"IF(BS$11=\"\",0,Calc!BS730)","v":7775000},{"$f":"IF(BT$11=\"\",0,Calc!BT730)","v":8038888.8888888955},{"$f":"IF(BU$11=\"\",0,Calc!BU730)","v":22122222.222222209},{"$f":"IF(BV$11=\"\",0,Calc!BV730)","v":14469444.444444418},{"$f":"IF(BW$11=\"\",0,Calc!BW730)","v":13636111.111111104},{"$f":"IF(BX$11=\"\",0,Calc!BX730)","v":8816666.6666666865},{"$f":"IF(BY$11=\"\",0,Calc!BY730)","v":5066666.6666666865},{"$f":"IF(BZ$11=\"\",0,Calc!BZ730)","v":9180555.5555555224},{"$f":"IF(CA$11=\"\",0,Calc!CA730)","v":29763888.888888896},{"$f":"IF(CB$11=\"\",0,Calc!CB730)","v":14361111.111111104},{"$f":"IF(CC$11=\"\",0,Calc!CC730)","v":11777777.777777731},{"$f":"IF(CD$11=\"\",0,Calc!CD730)","v":11708333.333333373},{"$f":"IF(CE$11=\"\",0,Calc!CE730)","v":8708333.3333333731},{"$f":"IF(CF$11=\"\",0,Calc!CF730)","v":8972222.222222209},{"$f":"IF(CG$11=\"\",0,Calc!CG730)","v":23055555.555555582},{"$f":"IF(CH$11=\"\",0,Calc!CH730)","v":15402777.777777791},{"$f":"IF(CI$11=\"\",0,Calc!CI730)","v":0}]
[{"$f":"ROW()","v":253}]
[{"$f":"ROW()","v":254},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$19","v":"НДС начисленный"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B254=Lists!$CU$24,SUMIFS($Z254:$CJ254,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z254:$CJ254))","v":2320712279.3844724},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA736)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB736)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC736)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD736)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE736)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF736)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG736)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH736)","v":-299263.69985380524},{"$f":"IF(AI$11=\"\",0,Calc!AI736)","v":-288992.09928225842},{"$f":"IF(AJ$11=\"\",0,Calc!AJ736)","v":274198.29884323571},{"$f":"IF(AK$11=\"\",0,Calc!AK736)","v":477588.63842230197},{"$f":"IF(AL$11=\"\",0,Calc!AL736)","v":514358.76196041983},{"$f":"IF(AM$11=\"\",0,Calc!AM736)","v":550818.63667629147},{"$f":"IF(AN$11=\"\",0,Calc!AN736)","v":2188024.7194913547},{"$f":"IF(AO$11=\"\",0,Calc!AO736)","v":2961745.0335253412},{"$f":"IF(AP$11=\"\",0,Calc!AP736)","v":2428756.0579198161},{"$f":"IF(AQ$11=\"\",0,Calc!AQ736)","v":2286799.8010119982},{"$f":"IF(AR$11=\"\",0,Calc!AR736)","v":5761133.9761339547},{"$f":"IF(AS$11=\"\",0,Calc!AS736)","v":7162451.3847805653},{"$f":"IF(AT$11=\"\",0,Calc!AT736)","v":6002459.9787781835},{"$f":"IF(AU$11=\"\",0,Calc!AU736)","v":6300869.6609280687},{"$f":"IF(AV$11=\"\",0,Calc!AV736)","v":11979071.423044994},{"$f":"IF(AW$11=\"\",0,Calc!AW736)","v":13950807.111975003},{"$f":"IF(AX$11=\"\",0,Calc!AX736)","v":11650149.841465604},{"$f":"IF(AY$11=\"\",0,Calc!AY736)","v":11727801.748176906},{"$f":"IF(AZ$11=\"\",0,Calc!AZ736)","v":20671041.91390207},{"$f":"IF(BA$11=\"\",0,Calc!BA736)","v":23946755.786885131},{"$f":"IF(BB$11=\"\",0,Calc!BB736)","v":18972651.207095794},{"$f":"IF(BC$11=\"\",0,Calc!BC736)","v":18215917.864094418},{"$f":"IF(BD$11=\"\",0,Calc!BD736)","v":31073777.152801394},{"$f":"IF(BE$11=\"\",0,Calc!BE736)","v":34747549.276836909},{"$f":"IF(BF$11=\"\",0,Calc!BF736)","v":27507658.029514126},{"$f":"IF(BG$11=\"\",0,Calc!BG736)","v":27470895.584423173},{"$f":"IF(BH$11=\"\",0,Calc!BH736)","v":44331088.909696311},{"$f":"IF(BI$11=\"\",0,Calc!BI736)","v":48450776.044444561},{"$f":"IF(BJ$11=\"\",0,Calc!BJ736)","v":38016472.635824144},{"$f":"IF(BK$11=\"\",0,Calc!BK736)","v":36414723.568549998},{"$f":"IF(BL$11=\"\",0,Calc!BL736)","v":59043372.120684832},{"$f":"IF(BM$11=\"\",0,Calc!BM736)","v":65876442.413587354},{"$f":"IF(BN$11=\"\",0,Calc!BN736)","v":50254639.258598685},{"$f":"IF(BO$11=\"\",0,Calc!BO736)","v":46773080.870470114},{"$f":"IF(BP$11=\"\",0,Calc!BP736)","v":71077144.504273593},{"$f":"IF(BQ$11=\"\",0,Calc!BQ736)","v":74049866.078525797},{"$f":"IF(BR$11=\"\",0,Calc!BR736)","v":56590017.294984847},{"$f":"IF(BS$11=\"\",0,Calc!BS736)","v":56645755.961109325},{"$f":"IF(BT$11=\"\",0,Calc!BT736)","v":84358920.648797989},{"$f":"IF(BU$11=\"\",0,Calc!BU736)","v":87963654.010333627},{"$f":"IF(BV$11=\"\",0,Calc!BV736)","v":63519288.877915725},{"$f":"IF(BW$11=\"\",0,Calc!BW736)","v":54933738.444685876},{"$f":"IF(BX$11=\"\",0,Calc!BX736)","v":89806152.115990996},{"$f":"IF(BY$11=\"\",0,Calc!BY736)","v":101561659.93357036},{"$f":"IF(BZ$11=\"\",0,Calc!BZ736)","v":72575040.739222214},{"$f":"IF(CA$11=\"\",0,Calc!CA736)","v":63371089.949918568},{"$f":"IF(CB$11=\"\",0,Calc!CB736)","v":97672033.683130234},{"$f":"IF(CC$11=\"\",0,Calc!CC736)","v":102407952.43778747},{"$f":"IF(CD$11=\"\",0,Calc!CD736)","v":88426930.737827823},{"$f":"IF(CE$11=\"\",0,Calc!CE736)","v":88431326.029111534},{"$f":"IF(CF$11=\"\",0,Calc!CF736)","v":133804733.76934952},{"$f":"IF(CG$11=\"\",0,Calc!CG736)","v":149508792.3680343},{"$f":"IF(CH$11=\"\",0,Calc!CH736)","v":106612559.88849562},{"$f":"IF(CI$11=\"\",0,Calc!CI736)","v":0}]
[{"$f":"ROW()","v":255}]
[{"$f":"ROW()","v":256},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$33","v":"Налог на прибыль"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B256=Lists!$CU$24,SUMIFS($Z256:$CJ256,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z256:$CJ256))","v":825567783.5105958},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA777)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB777)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC777)","v":1061.3003303571427},{"$f":"IF(AD$11=\"\",0,Calc!AD777)","v":563.40634821428569},{"$f":"IF(AE$11=\"\",0,Calc!AE777)","v":2235.0630116571433},{"$f":"IF(AF$11=\"\",0,Calc!AF777)","v":19194.536622091189},{"$f":"IF(AG$11=\"\",0,Calc!AG777)","v":37976.981618229489},{"$f":"IF(AH$11=\"\",0,Calc!AH777)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI777)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ777)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK777)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL777)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM777)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN777)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO777)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP777)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ777)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR777)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS777)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT777)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU777)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV777)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW777)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX777)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY777)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ777)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA777)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB777)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC777)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD777)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE777)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF777)","v":9796305.0381899215},{"$f":"IF(BG$11=\"\",0,Calc!BG777)","v":12415166.136494769},{"$f":"IF(BH$11=\"\",0,Calc!BH777)","v":23981400.210902121},{"$f":"IF(BI$11=\"\",0,Calc!BI777)","v":24275355.646606863},{"$f":"IF(BJ$11=\"\",0,Calc!BJ777)","v":18140992.922997043},{"$f":"IF(BK$11=\"\",0,Calc!BK777)","v":17330416.012701482},{"$f":"IF(BL$11=\"\",0,Calc!BL777)","v":33542929.890688121},{"$f":"IF(BM$11=\"\",0,Calc!BM777)","v":34372017.372530311},{"$f":"IF(BN$11=\"\",0,Calc!BN777)","v":24799028.663428247},{"$f":"IF(BO$11=\"\",0,Calc!BO777)","v":21666316.599061817},{"$f":"IF(BP$11=\"\",0,Calc!BP777)","v":36221755.148800999},{"$f":"IF(BQ$11=\"\",0,Calc!BQ777)","v":31575989.425807357},{"$f":"IF(BR$11=\"\",0,Calc!BR777)","v":23868988.664673746},{"$f":"IF(BS$11=\"\",0,Calc!BS777)","v":24667253.877938986},{"$f":"IF(BT$11=\"\",0,Calc!BT777)","v":41758848.912195683},{"$f":"IF(BU$11=\"\",0,Calc!BU777)","v":37622513.990959346},{"$f":"IF(BV$11=\"\",0,Calc!BV777)","v":24198411.367064178},{"$f":"IF(BW$11=\"\",0,Calc!BW777)","v":17648002.606564045},{"$f":"IF(BX$11=\"\",0,Calc!BX777)","v":40877279.603664398},{"$f":"IF(BY$11=\"\",0,Calc!BY777)","v":42651223.314870596},{"$f":"IF(BZ$11=\"\",0,Calc!BZ777)","v":26832371.14357245},{"$f":"IF(CA$11=\"\",0,Calc!CA777)","v":19694550.705109596},{"$f":"IF(CB$11=\"\",0,Calc!CB777)","v":39850237.994586945},{"$f":"IF(CC$11=\"\",0,Calc!CC777)","v":34970123.846965671},{"$f":"IF(CD$11=\"\",0,Calc!CD777)","v":24503774.817411661},{"$f":"IF(CE$11=\"\",0,Calc!CE777)","v":24293768.350200057},{"$f":"IF(CF$11=\"\",0,Calc!CF777)","v":46988841.587062836},{"$f":"IF(CG$11=\"\",0,Calc!CG777)","v":41985306.600178361},{"$f":"IF(CH$11=\"\",0,Calc!CH777)","v":24977581.771437645},{"$f":"IF(CI$11=\"\",0,Calc!CI777)","v":0}]
[{"$f":"ROW()","v":257}]
[{"$f":"ROW()","v":258},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$39","v":"Финпоток по основной деятельности"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X258-(X235-X237-X247+X252-X254-X256))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B258=Lists!$CU$24,SUMIFS($Z258:$CJ258,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z258:$CJ258))","v":2451212222.5781412},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(AA$15:AA257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":-42811944.159999996},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(AB$15:AB257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":-159923732.4764013},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(AC$15:AC257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":-69792765.018616572},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(AD$15:AD257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":-56211683.969421171},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(AE$15:AE257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":-53265537.177856147},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(AF$15:AF257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":-42327494.221464664},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(AG$15:AG257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":-41787687.147862218},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(AH$15:AH257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":-122622841.29069605},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(AI$15:AI257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":-74540931.337947547},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(AJ$15:AJ257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":-65429530.089052603},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(AK$15:AK257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":-27336204.108683199},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(AL$15:AL257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":-4191055.8438877016},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(AM$15:AM257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":-21058103.713682771},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(AN$15:AN257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":-151407854.82147717},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(AO$15:AO257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":-80045665.369577467},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(AP$15:AP257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":-36127145.543664858},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(AQ$15:AQ257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":-4498978.2802828401},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(AR$15:AR257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":-5118732.6498753726},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(AS$15:AS257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":-36169609.633926779},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(AT$15:AT257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":-76325839.872404873},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(AU$15:AU257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":-23865749.496074051},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(AV$15:AV257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":-13144713.403053343},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(AW$15:AW257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":-26323795.058831662},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(AX$15:AX257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":61490703.258652955},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(AY$15:AY257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":52285291.549751371},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(AZ$15:AZ257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":-67961711.294827789},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(BA$15:BA257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":-79614706.315584034},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(BB$15:BB257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":56571013.40900135},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(BC$15:BC257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":80373959.003764004},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(BD$15:BD257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":102827421.54824623},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(BE$15:BE257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":-33879922.399000227},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(BF$15:BF257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":37132344.609859109},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(BG$15:BG257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":74875508.460142136},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(BH$15:BH257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":96121253.10867846},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(BI$15:BI257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":-57654569.802195191},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(BJ$15:BJ257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":182529999.75587213},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(BK$15:BK257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":165617816.78240466},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(BL$15:BL257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":55460400.260136127},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(BM$15:BM257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":-135763219.61454648},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(BN$15:BN257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":185291660.30320054},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(BO$15:BO257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":124995413.9438796},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(BP$15:BP257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":186232571.10855031},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(BQ$15:BQ257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":-106577900.30974394},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(BR$15:BR257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":170075230.78922653},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(BS$15:BS257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":131345286.60679519},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(BT$15:BT257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":193705309.78465688},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(BU$15:BU257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":-163887209.10511994},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(BV$15:BV257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":240836668.13783467},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(BW$15:BW257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":222038220.84667468},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(BX$15:BX257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":145518013.79660809},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(BY$15:BY257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":-242677959.29721332},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(BZ$15:BZ257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":236711678.68103945},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(CA$15:CA257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":131840411.17663312},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(CB$15:CB257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":248068187.84869182},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(CC$15:CC257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":-126365991.81038439},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(CD$15:CD257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":310759842.99589968},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(CE$15:CE257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":276974750.12599516},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(CF$15:CF257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":414091895.3354485},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(CG$15:CG257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":-119621166.63613522},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(CH$15:CH257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":635773320.61998928},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$21)-SUMIFS(CI$15:CI257,$H$15:$H257,\"<>\"&\"\",$I$15:$I257,\"\",$B$15:$B257,Lists!$CU$22))","v":0}]
[{"$f":"ROW()","v":259}]
[{"$f":"ROW()","v":260},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BS$22","v":"Поступление финансирования от Учредителей"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B260=Lists!$CU$24,SUMIFS($Z260:$CJ260,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z260:$CJ260))","v":800000000},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA815)","v":800000000},{"$f":"IF(AB$11=\"\",0,Calc!AB815)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC815)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD815)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE815)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF815)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG815)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH815)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI815)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ815)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK815)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL815)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM815)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN815)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO815)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP815)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ815)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR815)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS815)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT815)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU815)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV815)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW815)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX815)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY815)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ815)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA815)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB815)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC815)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD815)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE815)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF815)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG815)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH815)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI815)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ815)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK815)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL815)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM815)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN815)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO815)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP815)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ815)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR815)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS815)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT815)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU815)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV815)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW815)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX815)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY815)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ815)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA815)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB815)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC815)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD815)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE815)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF815)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG815)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH815)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI815)","v":0}]
[{"$f":"ROW()","v":261}]
[{"$f":"ROW()","v":262},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BS$29","v":"Поступление кредита"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B262=Lists!$CU$24,SUMIFS($Z262:$CJ262,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z262:$CJ262))","v":1150000000},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA841)","v":700000000},{"$f":"IF(AB$11=\"\",0,Calc!AB841)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC841)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD841)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE841)","v":50000000},{"$f":"IF(AF$11=\"\",0,Calc!AF841)","v":20000000},{"$f":"IF(AG$11=\"\",0,Calc!AG841)","v":50000000},{"$f":"IF(AH$11=\"\",0,Calc!AH841)","v":20000000},{"$f":"IF(AI$11=\"\",0,Calc!AI841)","v":50000000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ841)","v":30000000},{"$f":"IF(AK$11=\"\",0,Calc!AK841)","v":70000000},{"$f":"IF(AL$11=\"\",0,Calc!AL841)","v":20000000},{"$f":"IF(AM$11=\"\",0,Calc!AM841)","v":50000000},{"$f":"IF(AN$11=\"\",0,Calc!AN841)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO841)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP841)","v":50000000},{"$f":"IF(AQ$11=\"\",0,Calc!AQ841)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR841)","v":40000000},{"$f":"IF(AS$11=\"\",0,Calc!AS841)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT841)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU841)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV841)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW841)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX841)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY841)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ841)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA841)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB841)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC841)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD841)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE841)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF841)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG841)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH841)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI841)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ841)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK841)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL841)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM841)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN841)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO841)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP841)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ841)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR841)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS841)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT841)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU841)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV841)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW841)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX841)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY841)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ841)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA841)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB841)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC841)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD841)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE841)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF841)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG841)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH841)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI841)","v":0}]
[{"$f":"ROW()","v":263}]
[{"$f":"ROW()","v":264},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BS$30","v":"Возврат кредита"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B264=Lists!$CU$24,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z264:$CJ264))","v":1150000000},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA843)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB843)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC843)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD843)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE843)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF843)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG843)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH843)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI843)","v":21000000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ843)","v":22282051.282051284},{"$f":"IF(AK$11=\"\",0,Calc!AK843)","v":23071524.966261808},{"$f":"IF(AL$11=\"\",0,Calc!AL843)","v":24963416.858153701},{"$f":"IF(AM$11=\"\",0,Calc!AM843)","v":25518972.413709257},{"$f":"IF(AN$11=\"\",0,Calc!AN843)","v":26947543.842280686},{"$f":"IF(AO$11=\"\",0,Calc!AO843)","v":26947543.842280682},{"$f":"IF(AP$11=\"\",0,Calc!AP843)","v":26947543.842280686},{"$f":"IF(AQ$11=\"\",0,Calc!AQ843)","v":28510043.842280686},{"$f":"IF(AR$11=\"\",0,Calc!AR843)","v":28510043.842280682},{"$f":"IF(AS$11=\"\",0,Calc!AS843)","v":29843377.175614014},{"$f":"IF(AT$11=\"\",0,Calc!AT843)","v":29843377.175614022},{"$f":"IF(AU$11=\"\",0,Calc!AU843)","v":29843377.175614018},{"$f":"IF(AV$11=\"\",0,Calc!AV843)","v":29843377.175614022},{"$f":"IF(AW$11=\"\",0,Calc!AW843)","v":29843377.175614018},{"$f":"IF(AX$11=\"\",0,Calc!AX843)","v":29843377.175614022},{"$f":"IF(AY$11=\"\",0,Calc!AY843)","v":29843377.175614018},{"$f":"IF(AZ$11=\"\",0,Calc!AZ843)","v":29843377.175614025},{"$f":"IF(BA$11=\"\",0,Calc!BA843)","v":29843377.175614022},{"$f":"IF(BB$11=\"\",0,Calc!BB843)","v":29843377.175614029},{"$f":"IF(BC$11=\"\",0,Calc!BC843)","v":29843377.175614022},{"$f":"IF(BD$11=\"\",0,Calc!BD843)","v":29843377.175614025},{"$f":"IF(BE$11=\"\",0,Calc!BE843)","v":29843377.175614025},{"$f":"IF(BF$11=\"\",0,Calc!BF843)","v":29843377.175614029},{"$f":"IF(BG$11=\"\",0,Calc!BG843)","v":29843377.175614029},{"$f":"IF(BH$11=\"\",0,Calc!BH843)","v":29843377.175614033},{"$f":"IF(BI$11=\"\",0,Calc!BI843)","v":29843377.175614033},{"$f":"IF(BJ$11=\"\",0,Calc!BJ843)","v":29843377.175614037},{"$f":"IF(BK$11=\"\",0,Calc!BK843)","v":29843377.17561404},{"$f":"IF(BL$11=\"\",0,Calc!BL843)","v":29843377.175614044},{"$f":"IF(BM$11=\"\",0,Calc!BM843)","v":29843377.175614048},{"$f":"IF(BN$11=\"\",0,Calc!BN843)","v":29843377.175614052},{"$f":"IF(BO$11=\"\",0,Calc!BO843)","v":29843377.175614059},{"$f":"IF(BP$11=\"\",0,Calc!BP843)","v":29843377.175614052},{"$f":"IF(BQ$11=\"\",0,Calc!BQ843)","v":29843377.175614059},{"$f":"IF(BR$11=\"\",0,Calc!BR843)","v":29843377.17561407},{"$f":"IF(BS$11=\"\",0,Calc!BS843)","v":29843377.175614059},{"$f":"IF(BT$11=\"\",0,Calc!BT843)","v":29843377.17561404},{"$f":"IF(BU$11=\"\",0,Calc!BU843)","v":29843377.175613999},{"$f":"IF(BV$11=\"\",0,Calc!BV843)","v":29843377.17561388},{"$f":"IF(BW$11=\"\",0,Calc!BW843)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX843)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY843)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ843)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA843)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB843)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC843)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD843)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE843)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF843)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG843)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH843)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI843)","v":0}]
[{"$f":"ROW()","v":265}]
[{"$f":"ROW()","v":266},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BS$31","v":"Оплата процентов по кредиту"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B266=Lists!$CU$24,SUMIFS($Z266:$CJ266,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z266:$CJ266))","v":419850000.00000018},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA849)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB849)","v":10500000},{"$f":"IF(AC$11=\"\",0,Calc!AC849)","v":10500000},{"$f":"IF(AD$11=\"\",0,Calc!AD849)","v":10500000},{"$f":"IF(AE$11=\"\",0,Calc!AE849)","v":10500000},{"$f":"IF(AF$11=\"\",0,Calc!AF849)","v":11250000},{"$f":"IF(AG$11=\"\",0,Calc!AG849)","v":11550000},{"$f":"IF(AH$11=\"\",0,Calc!AH849)","v":12300000},{"$f":"IF(AI$11=\"\",0,Calc!AI849)","v":12600000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ849)","v":13035000},{"$f":"IF(AK$11=\"\",0,Calc!AK849)","v":13150769.230769232},{"$f":"IF(AL$11=\"\",0,Calc!AL849)","v":13854696.356275301},{"$f":"IF(AM$11=\"\",0,Calc!AM849)","v":13780245.103402998},{"$f":"IF(AN$11=\"\",0,Calc!AN849)","v":14147460.517197359},{"$f":"IF(AO$11=\"\",0,Calc!AO849)","v":13743247.359563148},{"$f":"IF(AP$11=\"\",0,Calc!AP849)","v":13339034.201928936},{"$f":"IF(AQ$11=\"\",0,Calc!AQ849)","v":13684821.04429473},{"$f":"IF(AR$11=\"\",0,Calc!AR849)","v":13257170.386660518},{"$f":"IF(AS$11=\"\",0,Calc!AS849)","v":13429519.729026308},{"$f":"IF(AT$11=\"\",0,Calc!AT849)","v":12981869.071392097},{"$f":"IF(AU$11=\"\",0,Calc!AU849)","v":12534218.413757887},{"$f":"IF(AV$11=\"\",0,Calc!AV849)","v":12086567.756123681},{"$f":"IF(AW$11=\"\",0,Calc!AW849)","v":11638917.098489467},{"$f":"IF(AX$11=\"\",0,Calc!AX849)","v":11191266.440855259},{"$f":"IF(AY$11=\"\",0,Calc!AY849)","v":10743615.783221047},{"$f":"IF(AZ$11=\"\",0,Calc!AZ849)","v":10295965.125586838},{"$f":"IF(BA$11=\"\",0,Calc!BA849)","v":9848314.4679526258},{"$f":"IF(BB$11=\"\",0,Calc!BB849)","v":9400663.8103184178},{"$f":"IF(BC$11=\"\",0,Calc!BC849)","v":8953013.1526842061},{"$f":"IF(BD$11=\"\",0,Calc!BD849)","v":8505362.4950499963},{"$f":"IF(BE$11=\"\",0,Calc!BE849)","v":8057711.8374157865},{"$f":"IF(BF$11=\"\",0,Calc!BF849)","v":7610061.1797815766},{"$f":"IF(BG$11=\"\",0,Calc!BG849)","v":7162410.5221473668},{"$f":"IF(BH$11=\"\",0,Calc!BH849)","v":6714759.864513156},{"$f":"IF(BI$11=\"\",0,Calc!BI849)","v":6267109.206878948},{"$f":"IF(BJ$11=\"\",0,Calc!BJ849)","v":5819458.5492447373},{"$f":"IF(BK$11=\"\",0,Calc!BK849)","v":5371807.8916105265},{"$f":"IF(BL$11=\"\",0,Calc!BL849)","v":4924157.2339763166},{"$f":"IF(BM$11=\"\",0,Calc!BM849)","v":4476506.5763421068},{"$f":"IF(BN$11=\"\",0,Calc!BN849)","v":4028855.9187078974},{"$f":"IF(BO$11=\"\",0,Calc!BO849)","v":3581205.2610736871},{"$f":"IF(BP$11=\"\",0,Calc!BP849)","v":3133554.6034394749},{"$f":"IF(BQ$11=\"\",0,Calc!BQ849)","v":2685903.9458052651},{"$f":"IF(BR$11=\"\",0,Calc!BR849)","v":2238253.2881710553},{"$f":"IF(BS$11=\"\",0,Calc!BS849)","v":1790602.6305368436},{"$f":"IF(BT$11=\"\",0,Calc!BT849)","v":1342951.9729026316},{"$f":"IF(BU$11=\"\",0,Calc!BU849)","v":895301.31526842003},{"$f":"IF(BV$11=\"\",0,Calc!BV849)","v":447650.65763420821},{"$f":"IF(BW$11=\"\",0,Calc!BW849)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX849)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY849)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ849)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA849)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB849)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC849)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD849)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE849)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF849)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG849)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH849)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI849)","v":0}]
[{"$f":"ROW()","v":267}]
[{"$f":"ROW()","v":268},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,"Поступления овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B268=Lists!$CU$24,SUMIFS($Z268:$CJ268,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z268:$CJ268))","v":324818737.54702097},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA867)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB867)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC867)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD867)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE867)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF867)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG867)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH867)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI867)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ867)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK867)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL867)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM867)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN867)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO867)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP867)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ867)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR867)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS867)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT867)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU867)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV867)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW867)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX867)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY867)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ867)","v":38553396.926200539},{"$f":"IF(BA$11=\"\",0,Calc!BA867)","v":119306397.95915064},{"$f":"IF(BB$11=\"\",0,Calc!BB867)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC867)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD867)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE867)","v":71781011.412030041},{"$f":"IF(BF$11=\"\",0,Calc!BF867)","v":321093.74553644657},{"$f":"IF(BG$11=\"\",0,Calc!BG867)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH867)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI867)","v":93765056.18468821},{"$f":"IF(BJ$11=\"\",0,Calc!BJ867)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK867)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL867)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM867)","v":1091781.3194150925},{"$f":"IF(BN$11=\"\",0,Calc!BN867)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO867)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP867)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ867)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR867)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS867)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT867)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU867)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV867)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW867)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX867)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY867)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ867)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA867)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB867)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC867)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD867)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE867)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF867)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG867)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH867)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI867)","v":0}]
[{"$f":"ROW()","v":269}]
[{"$f":"ROW()","v":270},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,"Возвраты овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B270=Lists!$CU$24,SUMIFS($Z270:$CJ270,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z270:$CJ270))","v":324818737.54702103},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA869)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB869)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC869)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD869)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE869)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF869)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG869)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH869)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI869)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ869)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK869)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL869)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM869)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN869)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO869)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP869)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ869)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR869)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS869)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT869)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU869)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV869)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW869)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX869)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY869)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ869)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA869)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB869)","v":10241512.689130824},{"$f":"IF(BC$11=\"\",0,Calc!BC869)","v":38625203.031541355},{"$f":"IF(BD$11=\"\",0,Calc!BD869)","v":62298820.294288613},{"$f":"IF(BE$11=\"\",0,Calc!BE869)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF869)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG869)","v":30748360.795614094},{"$f":"IF(BH$11=\"\",0,Calc!BH869)","v":57802156.003904387},{"$f":"IF(BI$11=\"\",0,Calc!BI869)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ869)","v":124010903.41312663},{"$f":"IF(BK$11=\"\",0,Calc!BK869)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL869)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM869)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN869)","v":1091781.3194150925},{"$f":"IF(BO$11=\"\",0,Calc!BO869)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP869)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ869)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR869)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS869)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT869)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU869)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV869)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW869)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX869)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY869)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ869)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA869)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB869)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC869)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD869)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE869)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF869)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG869)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH869)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI869)","v":0}]
[{"$f":"ROW()","v":271}]
[{"$f":"ROW()","v":272},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,"Оплата %% по овердрафту",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B272=Lists!$CU$24,SUMIFS($Z272:$CJ272,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z272:$CJ272))","v":26104114.38187125},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA877)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB877)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC877)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD877)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE877)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF877)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG877)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH877)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI877)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ877)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK877)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL877)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM877)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN877)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO877)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP877)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ877)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR877)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS877)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT877)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU877)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV877)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW877)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX877)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY877)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ877)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA877)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB877)","v":7085459.7339380579},{"$f":"IF(BC$11=\"\",0,Calc!BC877)","v":2952365.6439244067},{"$f":"IF(BD$11=\"\",0,Calc!BD877)","v":2179861.5832935795},{"$f":"IF(BE$11=\"\",0,Calc!BE877)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF877)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG877)","v":7121359.9667666852},{"$f":"IF(BH$11=\"\",0,Calc!BH877)","v":1760960.064646855},{"$f":"IF(BI$11=\"\",0,Calc!BI877)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ877)","v":4960436.1365250647},{"$f":"IF(BK$11=\"\",0,Calc!BK877)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL877)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM877)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN877)","v":43671.25277660042},{"$f":"IF(BO$11=\"\",0,Calc!BO877)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP877)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ877)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR877)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS877)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT877)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU877)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV877)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW877)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX877)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY877)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ877)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA877)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB877)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC877)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD877)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE877)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF877)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG877)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH877)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI877)","v":0}]
[{"$f":"ROW()","v":273}]
[{"$f":"ROW()","v":274},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$40","v":"Финпоток по финансовой деятельности"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X274-(X260+X262+X268-X264-X266-X270-X272))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B274=Lists!$CU$24,SUMIFS($Z274:$CJ274,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z274:$CJ274))","v":354045885.6181283},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$259:AA273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(AA$259:AA273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":1500000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$259:AB273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(AB$259:AB273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":-10500000},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$259:AC273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(AC$259:AC273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":-10500000},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$259:AD273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(AD$259:AD273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":-10500000},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$259:AE273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(AE$259:AE273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":39500000},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$259:AF273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(AF$259:AF273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":8750000},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$259:AG273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(AG$259:AG273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":38450000},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$259:AH273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(AH$259:AH273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":7700000},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$259:AI273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(AI$259:AI273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":16400000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$259:AJ273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(AJ$259:AJ273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":-5317051.2820512801},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$259:AK273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(AK$259:AK273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":33777705.802968964},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$259:AL273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(AL$259:AL273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":-18818113.214429006},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$259:AM273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(AM$259:AM273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":10700782.482887745},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$259:AN273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(AN$259:AN273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":-41095004.359478042},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$259:AO273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(AO$259:AO273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":-40690791.201843828},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$259:AP273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(AP$259:AP273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":9713421.9557903782},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$259:AQ273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(AQ$259:AQ273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":-42194864.886575416},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$259:AR273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(AR$259:AR273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":-1767214.2289412022},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$259:AS273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(AS$259:AS273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":-43272896.904640324},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$259:AT273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(AT$259:AT273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":-42825246.247006118},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$259:AU273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(AU$259:AU273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":-42377595.589371905},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$259:AV273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(AV$259:AV273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":-41929944.931737706},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$259:AW273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(AW$259:AW273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":-41482294.274103485},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$259:AX273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(AX$259:AX273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":-41034643.616469279},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$259:AY273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(AY$259:AY273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":-40586992.958835065},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$259:AZ273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(AZ$259:AZ273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":-1585945.3750003278},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$259:BA273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(BA$259:BA273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":79614706.315584004},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$259:BB273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(BB$259:BB273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":-56571013.409001328},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$259:BC273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(BC$259:BC273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":-80373959.003763989},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$259:BD273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(BD$259:BD273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":-102827421.5482462},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$259:BE273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(BE$259:BE273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":33879922.399000227},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$259:BF273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(BF$259:BF273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":-37132344.609859161},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$259:BG273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(BG$259:BG273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":-74875508.460142165},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$259:BH273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(BH$259:BH273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":-96121253.10867843},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$259:BI273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(BI$259:BI273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":57654569.802195229},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$259:BJ273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(BJ$259:BJ273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":-164634175.27451047},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$259:BK273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(BK$259:BK273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":-35215185.06722457},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$259:BL273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(BL$259:BL273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":-34767534.409590364},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$259:BM273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(BM$259:BM273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":-33228102.432541065},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$259:BN273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(BN$259:BN273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":-35007685.666513644},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$259:BO273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(BO$259:BO273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":-33424582.436687745},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$259:BP273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(BP$259:BP273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":-32976931.779053528},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$259:BQ273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(BQ$259:BQ273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":-32529281.121419325},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$259:BR273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(BR$259:BR273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":-32081630.463785127},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$259:BS273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(BS$259:BS273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":-31633979.806150902},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$259:BT273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(BT$259:BT273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":-31186329.148516674},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$259:BU273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(BU$259:BU273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":-30738678.490882419},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$259:BV273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(BV$259:BV273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":-30291027.83324809},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$259:BW273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(BW$259:BW273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$259:BX273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(BX$259:BX273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$259:BY273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(BY$259:BY273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$259:BZ273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(BZ$259:BZ273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$259:CA273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(CA$259:CA273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$259:CB273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(CB$259:CB273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$259:CC273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(CC$259:CC273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$259:CD273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(CD$259:CD273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$259:CE273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(CE$259:CE273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$259:CF273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(CF$259:CF273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$259:CG273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(CG$259:CG273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$259:CH273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(CH$259:CH273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$259:CI273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$21)-SUMIFS(CI$259:CI273,$H$259:$H273,\"<>\"&\"\",$I$259:$I273,\"\",$B$259:$B273,Lists!$CU$22))","v":0}]
[{"$f":"ROW()","v":275}]
[{"$f":"ROW()","v":276}]
[{"$f":"ROW()","v":277},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$35","v":"Итоговый финпоток"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X277-(X258+X274))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B277=Lists!$CU$24,SUMIFS($Z277:$CJ277,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z277:$CJ277))","v":2805258108.19627},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(AA$15:AA276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":1457188055.8399999},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(AB$15:AB276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":-170423732.4764013},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(AC$15:AC276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":-80292765.018616572},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(AD$15:AD276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":-66711683.969421163},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(AE$15:AE276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":-13765537.177856155},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(AF$15:AF276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":-33577494.221464664},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(AG$15:AG276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":-3337687.1478622183},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(AH$15:AH276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":-114922841.29069605},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(AI$15:AI276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":-58140931.33794754},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(AJ$15:AJ276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":-70746581.371103883},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(AK$15:AK276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":6441501.6942857653},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(AL$15:AL276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":-23009169.058316708},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(AM$15:AM276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":-10357321.230795026},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(AN$15:AN276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":-192502859.18095523},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(AO$15:AO276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":-120736456.57142128},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(AP$15:AP276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":-26413723.587874472},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(AQ$15:AQ276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":-46693843.166858226},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(AR$15:AR276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":-6885946.8788165748},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(AS$15:AS276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":-79442506.538567126},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(AT$15:AT276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":-119151086.11941099},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(AU$15:AU276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":-66243345.08544597},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(AV$15:AV276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":-55074658.334791064},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(AW$15:AW276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":-67806089.332935154},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(AX$15:AX276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":20456059.642183661},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(AY$15:AY276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":11698298.590916306},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(AZ$15:AZ276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":-69547656.669828117},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(BA$15:BA276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(BB$15:BB276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(BC$15:BC276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(BD$15:BD276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(BE$15:BE276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(BF$15:BF276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(BG$15:BG276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(BH$15:BH276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(BI$15:BI276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(BJ$15:BJ276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":17895824.481361628},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(BK$15:BK276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":130402631.7151801},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(BL$15:BL276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":20692865.850545764},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(BM$15:BM276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":-168991322.04708749},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(BN$15:BN276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":150283974.63668692},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(BO$15:BO276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":91570831.507191777},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(BP$15:BP276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":153255639.32949686},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(BQ$15:BQ276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":-139107181.43116337},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(BR$15:BR276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":137993600.32544136},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(BS$15:BS276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":99711306.800644398},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(BT$15:BT276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":162518980.63614023},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(BU$15:BU276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":-194625887.59600234},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(BV$15:BV276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":210545640.30458653},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(BW$15:BW276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":222038220.84667468},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(BX$15:BX276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":145518013.79660809},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(BY$15:BY276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":-242677959.29721332},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(BZ$15:BZ276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":236711678.68103945},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(CA$15:CA276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":131840411.17663312},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(CB$15:CB276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":248068187.84869182},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(CC$15:CC276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":-126365991.81038439},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(CD$15:CD276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":310759842.99589968},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(CE$15:CE276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":276974750.12599516},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(CF$15:CF276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":414091895.3354485},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(CG$15:CG276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":-119621166.63613522},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(CH$15:CH276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":635773320.61998928},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$21)-SUMIFS(CI$15:CI276,$H$15:$H276,\"<>\"&\"\",$I$15:$I276,\"\",$B$15:$B276,Lists!$CU$22))","v":0}]
[{"$f":"ROW()","v":278}]
[{"$f":"ROW()","v":279},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BS$36","v":"Итоговый финпоток нараст. итогом"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X279-$X277)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B279=Lists!$CU$24,SUMIFS($Z279:$CJ279,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z279:$CJ279))","v":2805258108.19627},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z277:AA277))","v":1457188055.8399999},{"$f":"IF(AB$11=\"\",0,SUM($Z277:AB277))","v":1286764323.3635986},{"$f":"IF(AC$11=\"\",0,SUM($Z277:AC277))","v":1206471558.3449819},{"$f":"IF(AD$11=\"\",0,SUM($Z277:AD277))","v":1139759874.3755608},{"$f":"IF(AE$11=\"\",0,SUM($Z277:AE277))","v":1125994337.1977046},{"$f":"IF(AF$11=\"\",0,SUM($Z277:AF277))","v":1092416842.9762399},{"$f":"IF(AG$11=\"\",0,SUM($Z277:AG277))","v":1089079155.8283777},{"$f":"IF(AH$11=\"\",0,SUM($Z277:AH277))","v":974156314.5376817},{"$f":"IF(AI$11=\"\",0,SUM($Z277:AI277))","v":916015383.19973421},{"$f":"IF(AJ$11=\"\",0,SUM($Z277:AJ277))","v":845268801.82863033},{"$f":"IF(AK$11=\"\",0,SUM($Z277:AK277))","v":851710303.52291608},{"$f":"IF(AL$11=\"\",0,SUM($Z277:AL277))","v":828701134.46459937},{"$f":"IF(AM$11=\"\",0,SUM($Z277:AM277))","v":818343813.23380435},{"$f":"IF(AN$11=\"\",0,SUM($Z277:AN277))","v":625840954.05284905},{"$f":"IF(AO$11=\"\",0,SUM($Z277:AO277))","v":505104497.48142779},{"$f":"IF(AP$11=\"\",0,SUM($Z277:AP277))","v":478690773.89355332},{"$f":"IF(AQ$11=\"\",0,SUM($Z277:AQ277))","v":431996930.72669506},{"$f":"IF(AR$11=\"\",0,SUM($Z277:AR277))","v":425110983.84787846},{"$f":"IF(AS$11=\"\",0,SUM($Z277:AS277))","v":345668477.30931133},{"$f":"IF(AT$11=\"\",0,SUM($Z277:AT277))","v":226517391.18990034},{"$f":"IF(AU$11=\"\",0,SUM($Z277:AU277))","v":160274046.10445437},{"$f":"IF(AV$11=\"\",0,SUM($Z277:AV277))","v":105199387.7696633},{"$f":"IF(AW$11=\"\",0,SUM($Z277:AW277))","v":37393298.43672815},{"$f":"IF(AX$11=\"\",0,SUM($Z277:AX277))","v":57849358.078911811},{"$f":"IF(AY$11=\"\",0,SUM($Z277:AY277))","v":69547656.669828117},{"$f":"IF(AZ$11=\"\",0,SUM($Z277:AZ277))","v":0},{"$f":"IF(BA$11=\"\",0,SUM($Z277:BA277))","v":0},{"$f":"IF(BB$11=\"\",0,SUM($Z277:BB277))","v":0},{"$f":"IF(BC$11=\"\",0,SUM($Z277:BC277))","v":0},{"$f":"IF(BD$11=\"\",0,SUM($Z277:BD277))","v":0},{"$f":"IF(BE$11=\"\",0,SUM($Z277:BE277))","v":0},{"$f":"IF(BF$11=\"\",0,SUM($Z277:BF277))","v":0},{"$f":"IF(BG$11=\"\",0,SUM($Z277:BG277))","v":0},{"$f":"IF(BH$11=\"\",0,SUM($Z277:BH277))","v":0},{"$f":"IF(BI$11=\"\",0,SUM($Z277:BI277))","v":0},{"$f":"IF(BJ$11=\"\",0,SUM($Z277:BJ277))","v":17895824.481361628},{"$f":"IF(BK$11=\"\",0,SUM($Z277:BK277))","v":148298456.19654173},{"$f":"IF(BL$11=\"\",0,SUM($Z277:BL277))","v":168991322.04708749},{"$f":"IF(BM$11=\"\",0,SUM($Z277:BM277))","v":0},{"$f":"IF(BN$11=\"\",0,SUM($Z277:BN277))","v":150283974.63668692},{"$f":"IF(BO$11=\"\",0,SUM($Z277:BO277))","v":241854806.1438787},{"$f":"IF(BP$11=\"\",0,SUM($Z277:BP277))","v":395110445.47337556},{"$f":"IF(BQ$11=\"\",0,SUM($Z277:BQ277))","v":256003264.04221219},{"$f":"IF(BR$11=\"\",0,SUM($Z277:BR277))","v":393996864.36765355},{"$f":"IF(BS$11=\"\",0,SUM($Z277:BS277))","v":493708171.16829795},{"$f":"IF(BT$11=\"\",0,SUM($Z277:BT277))","v":656227151.80443811},{"$f":"IF(BU$11=\"\",0,SUM($Z277:BU277))","v":461601264.20843577},{"$f":"IF(BV$11=\"\",0,SUM($Z277:BV277))","v":672146904.5130223},{"$f":"IF(BW$11=\"\",0,SUM($Z277:BW277))","v":894185125.35969698},{"$f":"IF(BX$11=\"\",0,SUM($Z277:BX277))","v":1039703139.1563051},{"$f":"IF(BY$11=\"\",0,SUM($Z277:BY277))","v":797025179.85909176},{"$f":"IF(BZ$11=\"\",0,SUM($Z277:BZ277))","v":1033736858.5401312},{"$f":"IF(CA$11=\"\",0,SUM($Z277:CA277))","v":1165577269.7167645},{"$f":"IF(CB$11=\"\",0,SUM($Z277:CB277))","v":1413645457.5654564},{"$f":"IF(CC$11=\"\",0,SUM($Z277:CC277))","v":1287279465.7550721},{"$f":"IF(CD$11=\"\",0,SUM($Z277:CD277))","v":1598039308.7509718},{"$f":"IF(CE$11=\"\",0,SUM($Z277:CE277))","v":1875014058.876967},{"$f":"IF(CF$11=\"\",0,SUM($Z277:CF277))","v":2289105954.2124157},{"$f":"IF(CG$11=\"\",0,SUM($Z277:CG277))","v":2169484787.5762806},{"$f":"IF(CH$11=\"\",0,SUM($Z277:CH277))","v":2805258108.19627},{"$f":"IF(CI$11=\"\",0,SUM($Z277:CI277))","v":0}]
[{"$f":"ROW()","v":280}]
[{"$f":"ROW()","v":281},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":282}]
[{"$f":"ROW()","v":283},null,null,null,null,null,null,{"$f":"Items!$BK$26","v":"АКТИВЫ"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X283-SUM(X284:X294))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z283:$CJ283,$Z$2:$CJ$2,Periods!$Q$18)","v":5106634952.2783041},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA284:AA294))","v":1493576060.3733332},{"$f":"IF(AB$11=\"\",0,SUM(AB284:AB294))","v":1474871962.940527},1455677334.9883311,1437462827.0248322,1470613258.3903601,1466439730.9536359,1494040154.5200725,1495298495.2031565,1506013802.0116189,1493335224.0083604,1514608984.2001238,{"$f":"IF(AL$11=\"\",0,SUM(AL284:AL294))","v":1493651879.6418827},1508405607.0611122,1468956704.8674603,1413971149.1536939,1436050659.7394121,1411322070.9292707,1423597151.5781386,1370840514.6981781,1367289216.6809149,1365791024.1789353,1368113911.1900032,1319673672.1699882,1351580156.7677245,1390006123.4228168,1471887811.5206318,1544454199.0615625,1605827239.6280723,1628011015.2040534,1643795765.5478635,1680909182.6298523,1813637080.4170871,1878578480.9897747,1931176366.9858932,1962519001.2530463,2012321427.6439643,2170599658.3051195,2334063056.2884407,2249148023.5723162,2480421067.8691945,2584471533.9652157,2729046608.1098251,2633779878.0315104,2914198806.3632336,3060160032.8943505,3242282484.8759489,3078878313.8437176,3324237164.7751851,3554477209.1555738,3806244039.2928157,3647132377.2848201,3967293953.8647585,4090974108.0838366,4299122821.7431574,4154606292.012095,4540010349.9833164,4735622511.5633411,4979971410.400775,4777005514.6872816,5106634952.2783041,0]
[{"$f":"ROW()","v":284},null,null,null,null,null,null,{"$f":"H282","v":0},{"$f":"Calc!I746","v":"Внеоборотные активы"},null,null,null,{"$f":"M282","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z284:$CJ284,$Z$2:$CJ$2,Periods!$Q$18)","v":2039387952.9199796},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA746)","v":35183333.333333336},{"$f":"IF(AB$11=\"\",0,Calc!AB746)","v":186035885.37970191},{"$f":"IF(AC$11=\"\",0,Calc!AC746)","v":245971770.75940382},{"$f":"IF(AD$11=\"\",0,Calc!AD746)","v":292792128.44954658},{"$f":"IF(AE$11=\"\",0,Calc!AE746)","v":338212667.59043062},{"$f":"IF(AF$11=\"\",0,Calc!AF746)","v":365538182.41811782},{"$f":"IF(AG$11=\"\",0,Calc!AG746)","v":389051721.77384746},{"$f":"IF(AH$11=\"\",0,Calc!AH746)","v":482720151.21242416},{"$f":"IF(AI$11=\"\",0,Calc!AI746)","v":537239664.39157498},{"$f":"IF(AJ$11=\"\",0,Calc!AJ746)","v":586562195.65141106},{"$f":"IF(AK$11=\"\",0,Calc!AK746)","v":610910116.7146337},{"$f":"IF(AL$11=\"\",0,Calc!AL746)","v":616328142.00550985},{"$f":"IF(AM$11=\"\",0,Calc!AM746)","v":641247516.80300403},{"$f":"IF(AN$11=\"\",0,Calc!AN746)","v":768721072.83866274},{"$f":"IF(AO$11=\"\",0,Calc!AO746)","v":818481291.88725758},{"$f":"IF(AP$11=\"\",0,Calc!AP746)","v":854193820.17185485},{"$f":"IF(AQ$11=\"\",0,Calc!AQ746)","v":888040384.90056133},{"$f":"IF(AR$11=\"\",0,Calc!AR746)","v":906606345.01223922},{"$f":"IF(AS$11=\"\",0,Calc!AS746)","v":925468824.06196594},{"$f":"IF(AT$11=\"\",0,Calc!AT746)","v":1014284775.5051751},{"$f":"IF(AU$11=\"\",0,Calc!AU746)","v":1063506052.6276834},{"$f":"IF(AV$11=\"\",0,Calc!AV746)","v":1107328930.1415119},{"$f":"IF(AW$11=\"\",0,Calc!AW746)","v":1125856825.1999221},{"$f":"IF(AX$11=\"\",0,Calc!AX746)","v":1125253406.7966208},{"$f":"IF(AY$11=\"\",0,Calc!AY746)","v":1143849343.0803189},{"$f":"IF(AZ$11=\"\",0,Calc!AZ746)","v":1264798042.912817},{"$f":"IF(BA$11=\"\",0,Calc!BA746)","v":1307814936.7210236},{"$f":"IF(BB$11=\"\",0,Calc!BB746)","v":1336582722.0758677},{"$f":"IF(BC$11=\"\",0,Calc!BC746)","v":1363271082.8504143},{"$f":"IF(BD$11=\"\",0,Calc!BD746)","v":1374477421.3185673},{"$f":"IF(BE$11=\"\",0,Calc!BE746)","v":1385785195.1395488},{"$f":"IF(BF$11=\"\",0,Calc!BF746)","v":1466845023.6646485},{"$f":"IF(BG$11=\"\",0,Calc!BG746)","v":1508188604.0405769},{"$f":"IF(BH$11=\"\",0,Calc!BH746)","v":1543932367.1184616},{"$f":"IF(BI$11=\"\",0,Calc!BI746)","v":1554259573.9124565},{"$f":"IF(BJ$11=\"\",0,Calc!BJ746)","v":1545254049.5553756},{"$f":"IF(BK$11=\"\",0,Calc!BK746)","v":1555326306.056824},{"$f":"IF(BL$11=\"\",0,Calc!BL746)","v":1667549908.4177074},{"$f":"IF(BM$11=\"\",0,Calc!BM746)","v":1701720130.9258292},{"$f":"IF(BN$11=\"\",0,Calc!BN746)","v":1721439827.2912235},{"$f":"IF(BO$11=\"\",0,Calc!BO746)","v":1738976761.3221211},{"$f":"IF(BP$11=\"\",0,Calc!BP746)","v":1740860648.8143773},{"$f":"IF(BQ$11=\"\",0,Calc!BQ746)","v":1742754791.2881103},{"$f":"IF(BR$11=\"\",0,Calc!BR746)","v":1814248200.3079841},{"$f":"IF(BS$11=\"\",0,Calc!BS746)","v":1845964574.264452},{"$f":"IF(BT$11=\"\",0,Calc!BT746)","v":1871940500.1477456},{"$f":"IF(BU$11=\"\",0,Calc!BU746)","v":1872457318.907186},{"$f":"IF(BV$11=\"\",0,Calc!BV746)","v":1853531169.1975384},{"$f":"IF(BW$11=\"\",0,Calc!BW746)","v":1853652406.8893027},{"$f":"IF(BX$11=\"\",0,Calc!BX746)","v":1955832989.1967604},{"$f":"IF(BY$11=\"\",0,Calc!BY746)","v":1979960191.6514564},{"$f":"IF(BZ$11=\"\",0,Calc!BZ746)","v":1989557024.1025314},{"$f":"IF(CA$11=\"\",0,Calc!CA746)","v":1996971094.2191086},{"$f":"IF(CB$11=\"\",0,Calc!CB746)","v":1988652273.936151},{"$f":"IF(CC$11=\"\",0,Calc!CC746)","v":1980343708.6346695},{"$f":"IF(CD$11=\"\",0,Calc!CD746)","v":2041554566.0184355},{"$f":"IF(CE$11=\"\",0,Calc!CE746)","v":2062988388.3387947},{"$f":"IF(CF$11=\"\",0,Calc!CF746)","v":2078601918.7250867},{"$f":"IF(CG$11=\"\",0,Calc!CG746)","v":2068756341.9875236},{"$f":"IF(CH$11=\"\",0,Calc!CH746)","v":2039387952.9199796},{"$f":"IF(CI$11=\"\",0,Calc!CI746)","v":0}]
[{"$f":"ROW()","v":285},null,null,null,null,null,null,{"$f":"H283","v":"АКТИВЫ"},{"$f":"Calc!I747","v":"Дебиторская задолженность"},null,null,null,{"$f":"M283","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z285:$CJ285,$Z$2:$CJ$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA747)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB747)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC747)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD747)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE747)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF747)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG747)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH747)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI747)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ747)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK747)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL747)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM747)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN747)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO747)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP747)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ747)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR747)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS747)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT747)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU747)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV747)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW747)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX747)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY747)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ747)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA747)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB747)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC747)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD747)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE747)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF747)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG747)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH747)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI747)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ747)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK747)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL747)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM747)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN747)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO747)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP747)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ747)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR747)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS747)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT747)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU747)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV747)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW747)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX747)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY747)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ747)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA747)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB747)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC747)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD747)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE747)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF747)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG747)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH747)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI747)","v":0}]
[{"$f":"ROW()","v":286},null,null,null,null,null,null,{"$f":"H283","v":"АКТИВЫ"},{"$f":"Calc!I748","v":"Запасы"},null,null,null,{"$f":"M283","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z286:$CJ286,$Z$2:$CJ$2,Periods!$Q$18)","v":59744147.951038599},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA748)","v":844671.20000000007},{"$f":"IF(AB$11=\"\",0,Calc!AB748)","v":1473215.9000000001},{"$f":"IF(AC$11=\"\",0,Calc!AC748)","v":2423420.7000000002},{"$f":"IF(AD$11=\"\",0,Calc!AD748)","v":3702750.9000000008},{"$f":"IF(AE$11=\"\",0,Calc!AE748)","v":4808421.3000000007},{"$f":"IF(AF$11=\"\",0,Calc!AF748)","v":6547340.1000000015},{"$f":"IF(AG$11=\"\",0,Calc!AG748)","v":8674132.6000000015},{"$f":"IF(AH$11=\"\",0,Calc!AH748)","v":10975653.655600002},{"$f":"IF(AI$11=\"\",0,Calc!AI748)","v":13153334.476666668},{"$f":"IF(AJ$11=\"\",0,Calc!AJ748)","v":15365035.778266668},{"$f":"IF(AK$11=\"\",0,Calc!AK748)","v":19677716.593266666},{"$f":"IF(AL$11=\"\",0,Calc!AL748)","v":23809324.048266664},{"$f":"IF(AM$11=\"\",0,Calc!AM748)","v":27382225.993466664},{"$f":"IF(AN$11=\"\",0,Calc!AN748)","v":30399645.128696665},{"$f":"IF(AO$11=\"\",0,Calc!AO748)","v":38619759.671283334},{"$f":"IF(AP$11=\"\",0,Calc!AP748)","v":44810388.299787343},{"$f":"IF(AQ$11=\"\",0,Calc!AQ748)","v":49859680.983928673},{"$f":"IF(AR$11=\"\",0,Calc!AR748)","v":53547545.709474161},{"$f":"IF(AS$11=\"\",0,Calc!AS748)","v":67128894.411094829},{"$f":"IF(AT$11=\"\",0,Calc!AT748)","v":75760592.425015956},{"$f":"IF(AU$11=\"\",0,Calc!AU748)","v":83494597.852325231},{"$f":"IF(AV$11=\"\",0,Calc!AV748)","v":87044291.351499155},{"$f":"IF(AW$11=\"\",0,Calc!AW748)","v":106893476.9774594},{"$f":"IF(AX$11=\"\",0,Calc!AX748)","v":118275633.25963524},{"$f":"IF(AY$11=\"\",0,Calc!AY748)","v":129084123.12446269},{"$f":"IF(AZ$11=\"\",0,Calc!AZ748)","v":132089426.70024347},{"$f":"IF(BA$11=\"\",0,Calc!BA748)","v":161784455.05160049},{"$f":"IF(BB$11=\"\",0,Calc!BB748)","v":176471678.14501786},{"$f":"IF(BC$11=\"\",0,Calc!BC748)","v":189109549.3809399},{"$f":"IF(BD$11=\"\",0,Calc!BD748)","v":190797591.53409892},{"$f":"IF(BE$11=\"\",0,Calc!BE748)","v":233136280.86361361},{"$f":"IF(BF$11=\"\",0,Calc!BF748)","v":251426574.38237977},{"$f":"IF(BG$11=\"\",0,Calc!BG748)","v":268725513.16622549},{"$f":"IF(BH$11=\"\",0,Calc!BH748)","v":268103776.79550859},{"$f":"IF(BI$11=\"\",0,Calc!BI748)","v":322736208.74142647},{"$f":"IF(BJ$11=\"\",0,Calc!BJ748)","v":344201029.20548308},{"$f":"IF(BK$11=\"\",0,Calc!BK748)","v":366198470.16231287},{"$f":"IF(BL$11=\"\",0,Calc!BL748)","v":359513802.90110862},{"$f":"IF(BM$11=\"\",0,Calc!BM748)","v":428933164.35214114},{"$f":"IF(BN$11=\"\",0,Calc!BN748)","v":448546031.15974993},{"$f":"IF(BO$11=\"\",0,Calc!BO748)","v":465481202.31310487},{"$f":"IF(BP$11=\"\",0,Calc!BP748)","v":442364589.69051719},{"$f":"IF(BQ$11=\"\",0,Calc!BQ748)","v":526579166.34132844},{"$f":"IF(BR$11=\"\",0,Calc!BR748)","v":539067541.03366685},{"$f":"IF(BS$11=\"\",0,Calc!BS748)","v":558821231.06199479},{"$f":"IF(BT$11=\"\",0,Calc!BT748)","v":527790251.38542217},{"$f":"IF(BU$11=\"\",0,Calc!BU748)","v":620210923.0418849},{"$f":"IF(BV$11=\"\",0,Calc!BV748)","v":631118760.88068104},{"$f":"IF(BW$11=\"\",0,Calc!BW748)","v":654877975.66625464},{"$f":"IF(BX$11=\"\",0,Calc!BX748)","v":615048391.7559582},{"$f":"IF(BY$11=\"\",0,Calc!BY748)","v":723148395.90405643},{"$f":"IF(BZ$11=\"\",0,Calc!BZ748)","v":733685044.59326208},{"$f":"IF(CA$11=\"\",0,Calc!CA748)","v":752694970.19314468},{"$f":"IF(CB$11=\"\",0,Calc!CB748)","v":704401855.62228227},{"$f":"IF(CC$11=\"\",0,Calc!CC748)","v":762361695.05389309},{"$f":"IF(CD$11=\"\",0,Calc!CD748)","v":693665754.7801137},{"$f":"IF(CE$11=\"\",0,Calc!CE748)","v":604540268.87780356},{"$f":"IF(CF$11=\"\",0,Calc!CF748)","v":388249324.86523533},{"$f":"IF(CG$11=\"\",0,Calc!CG748)","v":403135869.17164087},{"$f":"IF(CH$11=\"\",0,Calc!CH748)","v":59744147.951038599},{"$f":"IF(CI$11=\"\",0,Calc!CI748)","v":0}]
[{"$f":"ROW()","v":287},null,null,null,null,null,null,{"$f":"H283","v":"АКТИВЫ"},{"$f":"Calc!I749","v":"Незавершенное производство"},null,null,null,{"$f":"M283","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z287:$CJ287,$Z$2:$CJ$2,Periods!$Q$18)","v":171925298.76657104},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA749)","v":360000},{"$f":"IF(AB$11=\"\",0,Calc!AB749)","v":598538.29722656251},{"$f":"IF(AC$11=\"\",0,Calc!AC749)","v":810585.18394531251},{"$f":"IF(AD$11=\"\",0,Calc!AD749)","v":1208073.299725},{"$f":"IF(AE$11=\"\",0,Calc!AE749)","v":1597832.3022250002},{"$f":"IF(AF$11=\"\",0,Calc!AF749)","v":1937365.4592781249},{"$f":"IF(AG$11=\"\",0,Calc!AG749)","v":1996255.4289583354},{"$f":"IF(AH$11=\"\",0,Calc!AH749)","v":2885264.6863395842},{"$f":"IF(AI$11=\"\",0,Calc!AI749)","v":3374864.3880874999},{"$f":"IF(AJ$11=\"\",0,Calc!AJ749)","v":4311412.9722744767},{"$f":"IF(AK$11=\"\",0,Calc!AK749)","v":3788625.1470848955},{"$f":"IF(AL$11=\"\",0,Calc!AL749)","v":5693834.6790625006},{"$f":"IF(AM$11=\"\",0,Calc!AM749)","v":6768162.1419483721},{"$f":"IF(AN$11=\"\",0,Calc!AN749)","v":8383921.7361406982},{"$f":"IF(AO$11=\"\",0,Calc!AO749)","v":6860044.5581696481},{"$f":"IF(AP$11=\"\",0,Calc!AP749)","v":10852899.59643881},{"$f":"IF(AQ$11=\"\",0,Calc!AQ749)","v":11977852.095863372},{"$f":"IF(AR$11=\"\",0,Calc!AR749)","v":14537832.564102292},{"$f":"IF(AS$11=\"\",0,Calc!AS749)","v":11585430.026917219},{"$f":"IF(AT$11=\"\",0,Calc!AT749)","v":18390346.449712187},{"$f":"IF(AU$11=\"\",0,Calc!AU749)","v":19485772.038916826},{"$f":"IF(AV$11=\"\",0,Calc!AV749)","v":23913524.149551213},{"$f":"IF(AW$11=\"\",0,Calc!AW749)","v":18207849.333656073},{"$f":"IF(AX$11=\"\",0,Calc!AX749)","v":28282314.188112319},{"$f":"IF(AY$11=\"\",0,Calc!AY749)","v":30061111.659318149},{"$f":"IF(AZ$11=\"\",0,Calc!AZ749)","v":36589230.796460092},{"$f":"IF(BA$11=\"\",0,Calc!BA749)","v":27149251.73338294},{"$f":"IF(BB$11=\"\",0,Calc!BB749)","v":42470061.629409015},{"$f":"IF(BC$11=\"\",0,Calc!BC749)","v":43383160.750477016},{"$f":"IF(BD$11=\"\",0,Calc!BD749)","v":51926308.250752866},{"$f":"IF(BE$11=\"\",0,Calc!BE749)","v":38198817.737800956},{"$f":"IF(BF$11=\"\",0,Calc!BF749)","v":60229371.25894773},{"$f":"IF(BG$11=\"\",0,Calc!BG749)","v":59833808.227416754},{"$f":"IF(BH$11=\"\",0,Calc!BH749)","v":71712445.294145226},{"$f":"IF(BI$11=\"\",0,Calc!BI749)","v":51400996.376941323},{"$f":"IF(BJ$11=\"\",0,Calc!BJ749)","v":80251079.957299709},{"$f":"IF(BK$11=\"\",0,Calc!BK749)","v":80512537.000552177},{"$f":"IF(BL$11=\"\",0,Calc!BL749)","v":96796911.811425805},{"$f":"IF(BM$11=\"\",0,Calc!BM749)","v":67989172.738790512},{"$f":"IF(BN$11=\"\",0,Calc!BN749)","v":107048457.00375652},{"$f":"IF(BO$11=\"\",0,Calc!BO749)","v":103111541.96388865},{"$f":"IF(BP$11=\"\",0,Calc!BP749)","v":121316479.68711042},{"$f":"IF(BQ$11=\"\",0,Calc!BQ749)","v":81853767.470970869},{"$f":"IF(BR$11=\"\",0,Calc!BR749)","v":128950089.54281807},{"$f":"IF(BS$11=\"\",0,Calc!BS749)","v":117035500.84405088},{"$f":"IF(BT$11=\"\",0,Calc!BT749)","v":136096803.76056528},{"$f":"IF(BU$11=\"\",0,Calc!BU749)","v":87686585.463988781},{"$f":"IF(BV$11=\"\",0,Calc!BV749)","v":139920885.73949862},{"$f":"IF(BW$11=\"\",0,Calc!BW749)","v":128697812.35143089},{"$f":"IF(BX$11=\"\",0,Calc!BX749)","v":151648408.07268095},{"$f":"IF(BY$11=\"\",0,Calc!BY749)","v":93693054.314660072},{"$f":"IF(BZ$11=\"\",0,Calc!BZ749)","v":154412248.8510561},{"$f":"IF(CA$11=\"\",0,Calc!CA749)","v":137883551.7325964},{"$f":"IF(CB$11=\"\",0,Calc!CB749)","v":160228790.17482281},{"$f":"IF(CC$11=\"\",0,Calc!CC749)","v":95232533.679571629},{"$f":"IF(CD$11=\"\",0,Calc!CD749)","v":166014609.32268524},{"$f":"IF(CE$11=\"\",0,Calc!CE749)","v":145649239.91421986},{"$f":"IF(CF$11=\"\",0,Calc!CF749)","v":170986434.82026005},{"$f":"IF(CG$11=\"\",0,Calc!CG749)","v":95906293.729614258},{"$f":"IF(CH$11=\"\",0,Calc!CH749)","v":171925298.76657104},{"$f":"IF(CI$11=\"\",0,Calc!CI749)","v":0}]
[{"$f":"ROW()","v":288},null,null,null,null,null,null,{"$f":"H286","v":"АКТИВЫ"},{"$f":"Calc!I750","v":"Авансы выданные"},null,null,null,{"$f":"M286","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z288:$CJ288,$Z$2:$CJ$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA750)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB750)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC750)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD750)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE750)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF750)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG750)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH750)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI750)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ750)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK750)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL750)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM750)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN750)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO750)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP750)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ750)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR750)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS750)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT750)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU750)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV750)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW750)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX750)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY750)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ750)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA750)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB750)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC750)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD750)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE750)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF750)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG750)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH750)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI750)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ750)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK750)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL750)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM750)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN750)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO750)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP750)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ750)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR750)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS750)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT750)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU750)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV750)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW750)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX750)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY750)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ750)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA750)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB750)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC750)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD750)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE750)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF750)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG750)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH750)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI750)","v":0}]
[{"$f":"ROW()","v":289},null,null,null,null,null,null,{"$f":"H286","v":"АКТИВЫ"},{"$f":"Calc!I751","v":"Денежные средства"},null,null,null,{"$f":"M286","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z289:$CJ289,$Z$2:$CJ$2,Periods!$Q$18)","v":2805258108.19627},null,null,{"$f":"IF(AA$11=\"\",0,AA279)","v":1457188055.8399999},{"$f":"IF(AB$11=\"\",0,AB279)","v":1286764323.3635986},1206471558.3449819,1139759874.3755608,1125994337.1977046,1092416842.9762399,1089079155.8283777,974156314.5376817,916015383.19973421,845268801.82863033,851710303.52291608,828701134.46459937,818343813.23380435,625840954.05284905,505104497.48142779,478690773.89355332,431996930.72669506,425110983.84787846,345668477.30931133,226517391.18990034,160274046.10445437,105199387.7696633,37393298.43672815,57849358.078911811,69547656.669828117,0,0,0,0,0,0,0,0,0,0,17895824.481361628,148298456.19654173,168991322.04708749,0,150283974.63668692,241854806.1438787,395110445.47337556,256003264.04221219,393996864.36765355,493708171.16829795,656227151.80443811,461601264.20843577,672146904.5130223,894185125.35969698,1039703139.1563051,797025179.85909176,1033736858.5401312,1165577269.7167645,1413645457.5654564,1287279465.7550721,1598039308.7509718,1875014058.876967,2289105954.2124157,2169484787.5762806,2805258108.19627,0]
[{"$f":"ROW()","v":290},null,null,null,null,null,null,{"$f":"H287","v":"АКТИВЫ"},{"$f":"Calc!I752","v":"ДЗ по возмещению НДС с капзатрат"},null,null,null,{"$f":"M287","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z290:$CJ290,$Z$2:$CJ$2,Periods!$Q$18)","v":30319444.444444418},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA752)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB752)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC752)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD752)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE752)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF752)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG752)","v":5238888.8888888843},{"$f":"IF(AH$11=\"\",0,Calc!AH752)","v":24561111.111111123},{"$f":"IF(AI$11=\"\",0,Calc!AI752)","v":36230555.555555567},{"$f":"IF(AJ$11=\"\",0,Calc!AJ752)","v":41827777.777777791},{"$f":"IF(AK$11=\"\",0,Calc!AK752)","v":28522222.222222213},{"$f":"IF(AL$11=\"\",0,Calc!AL752)","v":19119444.444444433},{"$f":"IF(AM$11=\"\",0,Calc!AM752)","v":14663888.888888881},{"$f":"IF(AN$11=\"\",0,Calc!AN752)","v":35611111.111111082},{"$f":"IF(AO$11=\"\",0,Calc!AO752)","v":44905555.555555522},{"$f":"IF(AP$11=\"\",0,Calc!AP752)","v":47502777.777777746},{"$f":"IF(AQ$11=\"\",0,Calc!AQ752)","v":29447222.222222209},{"$f":"IF(AR$11=\"\",0,Calc!AR752)","v":23794444.444444433},{"$f":"IF(AS$11=\"\",0,Calc!AS752)","v":20988888.888888881},{"$f":"IF(AT$11=\"\",0,Calc!AT752)","v":32336111.111111104},{"$f":"IF(AU$11=\"\",0,Calc!AU752)","v":39030555.555555537},{"$f":"IF(AV$11=\"\",0,Calc!AV752)","v":44627777.777777761},{"$f":"IF(AW$11=\"\",0,Calc!AW752)","v":31322222.222222209},{"$f":"IF(AX$11=\"\",0,Calc!AX752)","v":21919444.444444448},{"$f":"IF(AY$11=\"\",0,Calc!AY752)","v":17463888.888888896},{"$f":"IF(AZ$11=\"\",0,Calc!AZ752)","v":38411111.111111104},{"$f":"IF(BA$11=\"\",0,Calc!BA752)","v":47705555.555555522},{"$f":"IF(BB$11=\"\",0,Calc!BB752)","v":50302777.777777731},{"$f":"IF(BC$11=\"\",0,Calc!BC752)","v":32247222.222222179},{"$f":"IF(BD$11=\"\",0,Calc!BD752)","v":26594444.444444418},{"$f":"IF(BE$11=\"\",0,Calc!BE752)","v":23788888.888888866},{"$f":"IF(BF$11=\"\",0,Calc!BF752)","v":35136111.111111075},{"$f":"IF(BG$11=\"\",0,Calc!BG752)","v":41830555.555555522},{"$f":"IF(BH$11=\"\",0,Calc!BH752)","v":47427777.777777702},{"$f":"IF(BI$11=\"\",0,Calc!BI752)","v":34122222.222222149},{"$f":"IF(BJ$11=\"\",0,Calc!BJ752)","v":24719444.444444358},{"$f":"IF(BK$11=\"\",0,Calc!BK752)","v":20263888.888888836},{"$f":"IF(BL$11=\"\",0,Calc!BL752)","v":41211111.111111045},{"$f":"IF(BM$11=\"\",0,Calc!BM752)","v":50505555.555555522},{"$f":"IF(BN$11=\"\",0,Calc!BN752)","v":53102777.777777791},{"$f":"IF(BO$11=\"\",0,Calc!BO752)","v":35047222.222222269},{"$f":"IF(BP$11=\"\",0,Calc!BP752)","v":29394444.444444478},{"$f":"IF(BQ$11=\"\",0,Calc!BQ752)","v":26588888.888888896},{"$f":"IF(BR$11=\"\",0,Calc!BR752)","v":37936111.111111104},{"$f":"IF(BS$11=\"\",0,Calc!BS752)","v":44630555.555555522},{"$f":"IF(BT$11=\"\",0,Calc!BT752)","v":50227777.777777731},{"$f":"IF(BU$11=\"\",0,Calc!BU752)","v":36922222.222222209},{"$f":"IF(BV$11=\"\",0,Calc!BV752)","v":27519444.444444478},{"$f":"IF(BW$11=\"\",0,Calc!BW752)","v":23063888.888888896},{"$f":"IF(BX$11=\"\",0,Calc!BX752)","v":44011111.111111104},{"$f":"IF(BY$11=\"\",0,Calc!BY752)","v":53305555.555555522},{"$f":"IF(BZ$11=\"\",0,Calc!BZ752)","v":55902777.777777731},{"$f":"IF(CA$11=\"\",0,Calc!CA752)","v":37847222.222222209},{"$f":"IF(CB$11=\"\",0,Calc!CB752)","v":32194444.444444478},{"$f":"IF(CC$11=\"\",0,Calc!CC752)","v":29388888.888888955},{"$f":"IF(CD$11=\"\",0,Calc!CD752)","v":40736111.111111164},{"$f":"IF(CE$11=\"\",0,Calc!CE752)","v":47430555.555555582},{"$f":"IF(CF$11=\"\",0,Calc!CF752)","v":53027777.777777791},{"$f":"IF(CG$11=\"\",0,Calc!CG752)","v":39722222.222222209},{"$f":"IF(CH$11=\"\",0,Calc!CH752)","v":30319444.444444418},{"$f":"IF(CI$11=\"\",0,Calc!CI752)","v":0}]
[{"$f":"ROW()","v":291}]
[{"$f":"ROW()","v":292}]
[{"$f":"ROW()","v":293}]
[{"$f":"ROW()","v":294},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":295}]
[{"$f":"ROW()","v":296},null,null,null,null,null,null,{"$f":"Items!$BK$27","v":"ПАССИВЫ"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X296-SUM(X297:X316))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z296:$CJ296,$Z$2:$CJ$2,Periods!$Q$18)","v":5106634952.278306},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA297:AA316))","v":1493576060.3733335},{"$f":"IF(AB$11=\"\",0,SUM(AB297:AB316))","v":1474871962.9405272},1455677334.9883313,1437462827.0248327,1470613258.3903604,1466439730.9536362,1494040154.5200725,1495298495.2031567,1506013802.0116191,1493335224.0083601,1514608984.2001235,{"$f":"IF(AL$11=\"\",0,SUM(AL297:AL316))","v":1493651879.6418829},1508405607.0611122,1468956704.86746,1413971149.1536937,1436050659.7394118,1411322070.9292707,1423597151.5781386,1370840514.6981781,1367289216.6809144,1365791024.1789358,1368113911.1900039,1319673672.1699882,1351580156.7677248,1390006123.4228172,1471887811.5206323,1544454199.0615628,1605827239.6280732,1628011015.2040539,1643795765.547864,1680909182.6298532,1813637080.417088,1878578480.9897759,1931176366.985894,1962519001.2530472,2012321427.6439657,2170599658.3051205,2334063056.2884421,2249148023.5723171,2480421067.8691969,2584471533.9652176,2729046608.1098275,2633779878.0315142,2914198806.3632383,3060160032.8943539,3242282484.8759518,3078878313.843719,3324237164.7751865,3554477209.1555762,3806244039.2928171,3647132377.2848201,3967293953.8647585,4090974108.0838346,4299122821.7431545,4154606292.0120935,4540010349.9833164,4735622511.5633411,4979971410.400774,4777005514.6872816,5106634952.278306,0]
[{"$f":"ROW()","v":297},null,null,null,null,null,null,{"$f":"H296","v":"ПАССИВЫ"},{"$f":"Items!$BK$29","v":"Собственный капитал"},null,null,null,{"$f":"M296","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z297:$CJ297,$Z$2:$CJ$2,Periods!$Q$18)","v":3368899247.8251429},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z161:AA161))","v":-19243400},{"$f":"IF(AB$11=\"\",0,SUM($Z161:AB161))","v":-38245023.650671221},{"$f":"IF(AC$11=\"\",0,SUM($Z161:AC161))","v":-57643681.352912754},{"$f":"IF(AD$11=\"\",0,SUM($Z161:AD161))","v":-78766597.879829317},{"$f":"IF(AE$11=\"\",0,SUM($Z161:AE161))","v":-101076284.25487491},{"$f":"IF(AF$11=\"\",0,SUM($Z161:AF161))","v":-122997645.71567878},{"$f":"IF(AG$11=\"\",0,SUM($Z161:AG161))","v":-145525378.02471155},{"$f":"IF(AH$11=\"\",0,SUM($Z161:AH161))","v":-168661128.88880098},{"$f":"IF(AI$11=\"\",0,SUM($Z161:AI161))","v":-191565107.96421659},{"$f":"IF(AJ$11=\"\",0,SUM($Z161:AJ161))","v":-215203211.1121299},{"$f":"IF(AK$11=\"\",0,SUM($Z161:AK161))","v":-239588281.47155958},{"$f":"IF(AL$11=\"\",0,SUM($Z161:AL161))","v":-263227104.92726889},{"$f":"IF(AM$11=\"\",0,SUM($Z161:AM161))","v":-282997225.13071567},{"$f":"IF(AN$11=\"\",0,SUM($Z161:AN161))","v":-300753564.4914915},{"$f":"IF(AO$11=\"\",0,SUM($Z161:AO161))","v":-319578900.03564268},{"$f":"IF(AP$11=\"\",0,SUM($Z161:AP161))","v":-340196446.3855437},{"$f":"IF(AQ$11=\"\",0,SUM($Z161:AQ161))","v":-349903964.42225617},{"$f":"IF(AR$11=\"\",0,SUM($Z161:AR161))","v":-355799891.29404855},{"$f":"IF(AS$11=\"\",0,SUM($Z161:AS161))","v":-363745417.82396305},{"$f":"IF(AT$11=\"\",0,SUM($Z161:AT161))","v":-370151532.12381905},{"$f":"IF(AU$11=\"\",0,SUM($Z161:AU161))","v":-357388125.64204854},{"$f":"IF(AV$11=\"\",0,SUM($Z161:AV161))","v":-341366073.24556857},{"$f":"IF(AW$11=\"\",0,SUM($Z161:AW161))","v":-331413643.24360794},{"$f":"IF(AX$11=\"\",0,SUM($Z161:AX161))","v":-319386431.34532046},{"$f":"IF(AY$11=\"\",0,SUM($Z161:AY161))","v":-275686356.95482779},{"$f":"IF(AZ$11=\"\",0,SUM($Z161:AZ161))","v":-226616377.86343741},{"$f":"IF(BA$11=\"\",0,SUM($Z161:BA161))","v":-194714710.36592168},{"$f":"IF(BB$11=\"\",0,SUM($Z161:BB161))","v":-165856852.69866189},{"$f":"IF(BC$11=\"\",0,SUM($Z161:BC161))","v":-92118508.573359221},{"$f":"IF(BD$11=\"\",0,SUM($Z161:BD161))","v":-12033397.158765972},{"$f":"IF(BE$11=\"\",0,SUM($Z161:BE161))","v":39429345.304481953},{"$f":"IF(BF$11=\"\",0,SUM($Z161:BF161))","v":89090009.850461036},{"$f":"IF(BG$11=\"\",0,SUM($Z161:BG161))","v":185015610.6940695},{"$f":"IF(BH$11=\"\",0,SUM($Z161:BH161))","v":282117033.28049701},{"$f":"IF(BI$11=\"\",0,SUM($Z161:BI161))","v":354681004.97248524},{"$f":"IF(BJ$11=\"\",0,SUM($Z161:BJ161))","v":424002669.02329117},{"$f":"IF(BK$11=\"\",0,SUM($Z161:BK161))","v":558174388.5860436},{"$f":"IF(BL$11=\"\",0,SUM($Z161:BL161))","v":695662458.07616472},{"$f":"IF(BM$11=\"\",0,SUM($Z161:BM161))","v":794858572.72987783},{"$f":"IF(BN$11=\"\",0,SUM($Z161:BN161))","v":881523839.12612522},{"$f":"IF(BO$11=\"\",0,SUM($Z161:BO161))","v":1026410859.7213292},{"$f":"IF(BP$11=\"\",0,SUM($Z161:BP161))","v":1152714817.4245586},{"$f":"IF(BQ$11=\"\",0,SUM($Z161:BQ161))","v":1248190772.0832536},{"$f":"IF(BR$11=\"\",0,SUM($Z161:BR161))","v":1346859787.5950096},{"$f":"IF(BS$11=\"\",0,SUM($Z161:BS161))","v":1513895183.2437923},{"$f":"IF(BT$11=\"\",0,SUM($Z161:BT161))","v":1664385239.2076297},{"$f":"IF(BU$11=\"\",0,SUM($Z161:BU161))","v":1761178884.6758866},{"$f":"IF(BV$11=\"\",0,SUM($Z161:BV161))","v":1831770895.1021428},{"$f":"IF(BW$11=\"\",0,SUM($Z161:BW161))","v":1995280013.5168002},{"$f":"IF(BX$11=\"\",0,SUM($Z161:BX161))","v":2165884906.7762823},{"$f":"IF(BY$11=\"\",0,SUM($Z161:BY161))","v":2273214391.3505716},{"$f":"IF(BZ$11=\"\",0,SUM($Z161:BZ161))","v":2351992594.17101},{"$f":"IF(CA$11=\"\",0,SUM($Z161:CA161))","v":2511393546.1493578},{"$f":"IF(CB$11=\"\",0,SUM($Z161:CB161))","v":2651274041.5372205},{"$f":"IF(CC$11=\"\",0,SUM($Z161:CC161))","v":2749289140.8068671},{"$f":"IF(CD$11=\"\",0,SUM($Z161:CD161))","v":2846464214.2076669},{"$f":"IF(CE$11=\"\",0,SUM($Z161:CE161))","v":3034419580.5559177},{"$f":"IF(CF$11=\"\",0,SUM($Z161:CF161))","v":3202360806.9566307},{"$f":"IF(CG$11=\"\",0,SUM($Z161:CG161))","v":3302271134.0423813},{"$f":"IF(CH$11=\"\",0,SUM($Z161:CH161))","v":3368899247.8251429},{"$f":"IF(CI$11=\"\",0,SUM($Z161:CI161))","v":0}]
[{"$f":"ROW()","v":298},null,null,null,null,null,null,{"$f":"H296","v":"ПАССИВЫ"},{"$f":"Items!$BK$17","v":"Авансы полученные"},null,null,null,{"$f":"M296","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z298:$CJ298,$Z$2:$CJ$2,Periods!$Q$18)","v":620239511.92556095},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA756)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB756)","v":35519.613749999997},{"$f":"IF(AC$11=\"\",0,Calc!AC756)","v":21048.660000000003},{"$f":"IF(AD$11=\"\",0,Calc!AD756)","v":203360.69692799996},{"$f":"IF(AE$11=\"\",0,Calc!AE756)","v":1723848.3336132767},{"$f":"IF(AF$11=\"\",0,Calc!AF756)","v":2089194.063206936},{"$f":"IF(AG$11=\"\",0,Calc!AG756)","v":2513921.7900627055},{"$f":"IF(AH$11=\"\",0,Calc!AH756)","v":4790603.5033901501},{"$f":"IF(AI$11=\"\",0,Calc!AI756)","v":6875607.9470595457},{"$f":"IF(AJ$11=\"\",0,Calc!AJ756)","v":8248733.7875148654},{"$f":"IF(AK$11=\"\",0,Calc!AK756)","v":7531206.6913857423},{"$f":"IF(AL$11=\"\",0,Calc!AL756)","v":14020951.669678334},{"$f":"IF(AM$11=\"\",0,Calc!AM756)","v":18716769.174145766},{"$f":"IF(AN$11=\"\",0,Calc!AN756)","v":21703005.831711136},{"$f":"IF(AO$11=\"\",0,Calc!AO756)","v":16207831.946959719},{"$f":"IF(AP$11=\"\",0,Calc!AP756)","v":30247066.633815423},{"$f":"IF(AQ$11=\"\",0,Calc!AQ756)","v":37429197.362314552},{"$f":"IF(AR$11=\"\",0,Calc!AR756)","v":43044244.817913488},{"$f":"IF(AS$11=\"\",0,Calc!AS756)","v":32128277.703468338},{"$f":"IF(AT$11=\"\",0,Calc!AT756)","v":59022613.707842484},{"$f":"IF(AU$11=\"\",0,Calc!AU756)","v":66087843.763913721},{"$f":"IF(AV$11=\"\",0,Calc!AV756)","v":76246589.149662793},{"$f":"IF(AW$11=\"\",0,Calc!AW756)","v":52982644.320862263},{"$f":"IF(AX$11=\"\",0,Calc!AX756)","v":96926929.126372397},{"$f":"IF(AY$11=\"\",0,Calc!AY756)","v":107197014.56434393},{"$f":"IF(AZ$11=\"\",0,Calc!AZ756)","v":122467457.79828155},{"$f":"IF(BA$11=\"\",0,Calc!BA756)","v":79136894.347477317},{"$f":"IF(BB$11=\"\",0,Calc!BB756)","v":145366589.35346341},{"$f":"IF(BC$11=\"\",0,Calc!BC756)","v":153005434.59575069},{"$f":"IF(BD$11=\"\",0,Calc!BD756)","v":174433882.7425431},{"$f":"IF(BE$11=\"\",0,Calc!BE756)","v":115257528.078439},{"$f":"IF(BF$11=\"\",0,Calc!BF756)","v":210155847.03926098},{"$f":"IF(BG$11=\"\",0,Calc!BG756)","v":211332765.87856817},{"$f":"IF(BH$11=\"\",0,Calc!BH756)","v":241966081.40542114},{"$f":"IF(BI$11=\"\",0,Calc!BI756)","v":152622386.6752218},{"$f":"IF(BJ$11=\"\",0,Calc!BJ756)","v":277931655.00952041},{"$f":"IF(BK$11=\"\",0,Calc!BK756)","v":284516009.5233562},{"$f":"IF(BL$11=\"\",0,Calc!BL756)","v":323765525.19013643},{"$f":"IF(BM$11=\"\",0,Calc!BM756)","v":195359085.0841465},{"$f":"IF(BN$11=\"\",0,Calc!BN756)","v":357404273.8166914},{"$f":"IF(BO$11=\"\",0,Calc!BO756)","v":327589849.38796735},{"$f":"IF(BP$11=\"\",0,Calc!BP756)","v":372575099.86535764},{"$f":"IF(BQ$11=\"\",0,Calc!BQ756)","v":235513506.0039072},{"$f":"IF(BR$11=\"\",0,Calc!BR756)","v":428210715.11596966},{"$f":"IF(BS$11=\"\",0,Calc!BS756)","v":386577460.21168756},{"$f":"IF(BT$11=\"\",0,Calc!BT756)","v":441403013.14703178},{"$f":"IF(BU$11=\"\",0,Calc!BU756)","v":248118887.24213552},{"$f":"IF(BV$11=\"\",0,Calc!BV756)","v":450900275.68224525},{"$f":"IF(BW$11=\"\",0,Calc!BW756)","v":448235436.40187502},{"$f":"IF(BX$11=\"\",0,Calc!BX756)","v":508811373.38210964},{"$f":"IF(BY$11=\"\",0,Calc!BY756)","v":285513150.768713},{"$f":"IF(BZ$11=\"\",0,Calc!BZ756)","v":521006716.91906786},{"$f":"IF(CA$11=\"\",0,Calc!CA756)","v":469476914.69192123},{"$f":"IF(CB$11=\"\",0,Calc!CB756)","v":532708162.35069418},{"$f":"IF(CC$11=\"\",0,Calc!CC756)","v":327926021.4673748},{"$f":"IF(CD$11=\"\",0,Calc!CD756)","v":595084402.71420479},{"$f":"IF(CE$11=\"\",0,Calc!CE756)","v":535273284.00196743},{"$f":"IF(CF$11=\"\",0,Calc!CF756)","v":609893975.12254524},{"$f":"IF(CG$11=\"\",0,Calc!CG756)","v":341900866.82948589},{"$f":"IF(CH$11=\"\",0,Calc!CH756)","v":620239511.92556095},{"$f":"IF(CI$11=\"\",0,Calc!CI756)","v":0}]
[{"$f":"ROW()","v":299},null,null,null,null,null,null,{"$f":"H296","v":"ПАССИВЫ"},{"$f":"Items!$BK$23","v":"Кредиторская задолженность"},null,null,null,{"$f":"M296","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z299:$CJ299,$Z$2:$CJ$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA757)","v":175024.70666666667},{"$f":"IF(AB$11=\"\",0,Calc!AB757)","v":122123.186666667},{"$f":"IF(AC$11=\"\",0,Calc!AC757)","v":171691.31333333347},{"$f":"IF(AD$11=\"\",0,Calc!AD757)","v":325727.5},{"$f":"IF(AE$11=\"\",0,Calc!AE757)","v":309074.30000000075},{"$f":"IF(AF$11=\"\",0,Calc!AF757)","v":502667.72000000067},{"$f":"IF(AG$11=\"\",0,Calc!AG757)","v":646182.32440000027},{"$f":"IF(AH$11=\"\",0,Calc!AH757)","v":972723.52653333172},{"$f":"IF(AI$11=\"\",0,Calc!AI757)","v":1013356.8342666626},{"$f":"IF(AJ$11=\"\",0,Calc!AJ757)","v":1276728.7131999955},{"$f":"IF(AK$11=\"\",0,Calc!AK757)","v":1518417.1213999987},{"$f":"IF(AL$11=\"\",0,Calc!AL757)","v":2195241.6227919981},{"$f":"IF(AM$11=\"\",0,Calc!AM757)","v":2269953.3482659981},{"$f":"IF(AN$11=\"\",0,Calc!AN757)","v":2549203.5028473288},{"$f":"IF(AO$11=\"\",0,Calc!AO757)","v":3123823.1336826533},{"$f":"IF(AP$11=\"\",0,Calc!AP757)","v":4236109.8196746409},{"$f":"IF(AQ$11=\"\",0,Calc!AQ757)","v":4138024.7628252953},{"$f":"IF(AR$11=\"\",0,Calc!AR757)","v":4427919.6318271458},{"$f":"IF(AS$11=\"\",0,Calc!AS757)","v":5560647.1573630273},{"$f":"IF(AT$11=\"\",0,Calc!AT757)","v":7189457.6241348386},{"$f":"IF(AU$11=\"\",0,Calc!AU757)","v":7131282.565163523},{"$f":"IF(AV$11=\"\",0,Calc!AV757)","v":7250628.5180190802},{"$f":"IF(AW$11=\"\",0,Calc!AW757)","v":8714060.6759212017},{"$f":"IF(AX$11=\"\",0,Calc!AX757)","v":11057757.782715976},{"$f":"IF(AY$11=\"\",0,Calc!AY757)","v":11228880.042094588},{"$f":"IF(AZ$11=\"\",0,Calc!AZ757)","v":11005082.60974431},{"$f":"IF(BA$11=\"\",0,Calc!BA757)","v":13363313.43023324},{"$f":"IF(BB$11=\"\",0,Calc!BB757)","v":16641872.474509954},{"$f":"IF(BC$11=\"\",0,Calc!BC757)","v":16193581.692705393},{"$f":"IF(BD$11=\"\",0,Calc!BD757)","v":15526875.589872479},{"$f":"IF(BE$11=\"\",0,Calc!BE757)","v":19476583.039893746},{"$f":"IF(BF$11=\"\",0,Calc!BF757)","v":23782719.765963078},{"$f":"IF(BG$11=\"\",0,Calc!BG757)","v":23281391.932115555},{"$f":"IF(BH$11=\"\",0,Calc!BH757)","v":21947352.43762064},{"$f":"IF(BI$11=\"\",0,Calc!BI757)","v":26422157.536460876},{"$f":"IF(BJ$11=\"\",0,Calc!BJ757)","v":31932737.164892197},{"$f":"IF(BK$11=\"\",0,Calc!BK757)","v":31989911.379854202},{"$f":"IF(BL$11=\"\",0,Calc!BL757)","v":29340443.195079327},{"$f":"IF(BM$11=\"\",0,Calc!BM757)","v":35091442.74111557},{"$f":"IF(BN$11=\"\",0,Calc!BN757)","v":41721486.950727463},{"$f":"IF(BO$11=\"\",0,Calc!BO757)","v":40345820.836243629},{"$f":"IF(BP$11=\"\",0,Calc!BP757)","v":34992071.362526417},{"$f":"IF(BQ$11=\"\",0,Calc!BQ757)","v":43938003.60098362},{"$f":"IF(BR$11=\"\",0,Calc!BR757)","v":50168172.877950191},{"$f":"IF(BS$11=\"\",0,Calc!BS757)","v":48733347.920294762},{"$f":"IF(BT$11=\"\",0,Calc!BT757)","v":41873989.924064636},{"$f":"IF(BU$11=\"\",0,Calc!BU757)","v":50543031.938397884},{"$f":"IF(BV$11=\"\",0,Calc!BV757)","v":57352921.331846714},{"$f":"IF(BW$11=\"\",0,Calc!BW757)","v":57435937.207827568},{"$f":"IF(BX$11=\"\",0,Calc!BX757)","v":48813785.556347847},{"$f":"IF(BY$11=\"\",0,Calc!BY757)","v":59211954.03880024},{"$f":"IF(BZ$11=\"\",0,Calc!BZ757)","v":66951467.81833744},{"$f":"IF(CA$11=\"\",0,Calc!CA757)","v":64551391.012825966},{"$f":"IF(CB$11=\"\",0,Calc!CB757)","v":57078992.989603996},{"$f":"IF(CC$11=\"\",0,Calc!CC757)","v":52470354.794703484},{"$f":"IF(CD$11=\"\",0,Calc!CD757)","v":59359711.081572533},{"$f":"IF(CE$11=\"\",0,Calc!CE757)","v":49292500.027338028},{"$f":"IF(CF$11=\"\",0,Calc!CF757)","v":22472027.127244949},{"$f":"IF(CG$11=\"\",0,Calc!CG757)","v":56289205.310117722},{"$f":"IF(CH$11=\"\",0,Calc!CH757)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI757)","v":0}]
[{"$f":"ROW()","v":300},null,null,null,null,null,null,{"$f":"H297","v":"ПАССИВЫ"},{"$f":"Items!$BK$31","v":"Задолженность по прямым расходам"},null,null,null,{"$f":"M297","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z300:$CJ300,$Z$2:$CJ$2,Periods!$Q$18)","v":5392623.5999999642},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA758)","v":-81},{"$f":"IF(AB$11=\"\",0,Calc!AB758)","v":519},{"$f":"IF(AC$11=\"\",0,Calc!AC758)","v":-536.64000000059605},{"$f":"IF(AD$11=\"\",0,Calc!AD758)","v":4659.839999999851},{"$f":"IF(AE$11=\"\",0,Calc!AE758)","v":7930.7999999995809},{"$f":"IF(AF$11=\"\",0,Calc!AF758)","v":13235.759999997914},{"$f":"IF(AG$11=\"\",0,Calc!AG758)","v":10470.239999999758},{"$f":"IF(AH$11=\"\",0,Calc!AH758)","v":29698.079999998445},{"$f":"IF(AI$11=\"\",0,Calc!AI758)","v":35179.319999995176},{"$f":"IF(AJ$11=\"\",0,Calc!AJ758)","v":59378.520000002347},{"$f":"IF(AK$11=\"\",0,Calc!AK758)","v":33827.999999999069},{"$f":"IF(AL$11=\"\",0,Calc!AL758)","v":84036.480000003241},{"$f":"IF(AM$11=\"\",0,Calc!AM758)","v":98549.039999988861},{"$f":"IF(AN$11=\"\",0,Calc!AN758)","v":141118.80000000028},{"$f":"IF(AO$11=\"\",0,Calc!AO758)","v":74255.519999998622},{"$f":"IF(AP$11=\"\",0,Calc!AP758)","v":187947.83999999845},{"$f":"IF(AQ$11=\"\",0,Calc!AQ758)","v":198087.71999997599},{"$f":"IF(AR$11=\"\",0,Calc!AR758)","v":271856.03999998048},{"$f":"IF(AS$11=\"\",0,Calc!AS758)","v":145168.31999997888},{"$f":"IF(AT$11=\"\",0,Calc!AT758)","v":342461.7599999886},{"$f":"IF(AU$11=\"\",0,Calc!AU758)","v":344200.8000000082},{"$f":"IF(AV$11=\"\",0,Calc!AV758)","v":475430.40000000969},{"$f":"IF(AW$11=\"\",0,Calc!AW758)","v":241864.55999997817},{"$f":"IF(AX$11=\"\",0,Calc!AX758)","v":556649.0399999842},{"$f":"IF(AY$11=\"\",0,Calc!AY758)","v":555938.15999997966},{"$f":"IF(AZ$11=\"\",0,Calc!AZ758)","v":742667.63999996707},{"$f":"IF(BA$11=\"\",0,Calc!BA758)","v":368749.19999998063},{"$f":"IF(BB$11=\"\",0,Calc!BB758)","v":853706.75999994203},{"$f":"IF(BC$11=\"\",0,Calc!BC758)","v":827200.55999989435},{"$f":"IF(BD$11=\"\",0,Calc!BD758)","v":1089582.2399998941},{"$f":"IF(BE$11=\"\",0,Calc!BE758)","v":543303.59999986738},{"$f":"IF(BF$11=\"\",0,Calc!BF758)","v":1229320.3199998885},{"$f":"IF(BG$11=\"\",0,Calc!BG758)","v":1169575.3199998885},{"$f":"IF(BH$11=\"\",0,Calc!BH758)","v":1544881.6799998581},{"$f":"IF(BI$11=\"\",0,Calc!BI758)","v":756468.7199998498},{"$f":"IF(BJ$11=\"\",0,Calc!BJ758)","v":1693625.3999997675},{"$f":"IF(BK$11=\"\",0,Calc!BK758)","v":1609379.6399998218},{"$f":"IF(BL$11=\"\",0,Calc!BL758)","v":2096081.1599998921},{"$f":"IF(BM$11=\"\",0,Calc!BM758)","v":1013756.8799999058},{"$f":"IF(BN$11=\"\",0,Calc!BN758)","v":2278336.3199998736},{"$f":"IF(BO$11=\"\",0,Calc!BO758)","v":2125369.0799998641},{"$f":"IF(BP$11=\"\",0,Calc!BP758)","v":2749220.5200001895},{"$f":"IF(BQ$11=\"\",0,Calc!BQ758)","v":1278464.1599999219},{"$f":"IF(BR$11=\"\",0,Calc!BR758)","v":2841682.7999999225},{"$f":"IF(BS$11=\"\",0,Calc!BS758)","v":2512349.5199997127},{"$f":"IF(BT$11=\"\",0,Calc!BT758)","v":3250514.2799997032},{"$f":"IF(BU$11=\"\",0,Calc!BU758)","v":1493576.15999946},{"$f":"IF(BV$11=\"\",0,Calc!BV758)","v":3290501.6399995685},{"$f":"IF(BW$11=\"\",0,Calc!BW758)","v":2918853.9599996209},{"$f":"IF(BX$11=\"\",0,Calc!BX758)","v":3737146.4399997592},{"$f":"IF(BY$11=\"\",0,Calc!BY758)","v":1706995.6799999774},{"$f":"IF(BZ$11=\"\",0,Calc!BZ758)","v":3768098.3999996781},{"$f":"IF(CA$11=\"\",0,Calc!CA758)","v":3309942.9600002766},{"$f":"IF(CB$11=\"\",0,Calc!CB758)","v":4214766.840000391},{"$f":"IF(CC$11=\"\",0,Calc!CC758)","v":1934947.2000005841},{"$f":"IF(CD$11=\"\",0,Calc!CD758)","v":4234395.000000596},{"$f":"IF(CE$11=\"\",0,Calc!CE758)","v":3701999.4000006318},{"$f":"IF(CF$11=\"\",0,Calc!CF758)","v":4722324.6000003815},{"$f":"IF(CG$11=\"\",0,Calc!CG758)","v":2152867.2000002265},{"$f":"IF(CH$11=\"\",0,Calc!CH758)","v":5392623.5999999642},{"$f":"IF(CI$11=\"\",0,Calc!CI758)","v":0}]
[{"$f":"ROW()","v":301},null,null,null,null,null,null,{"$f":"H298","v":"ПАССИВЫ"},{"$f":"Items!$BK$32","v":"Задолженность по управленческим расходам"},null,null,null,{"$f":"M298","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z301:$CJ301,$Z$2:$CJ$2,Periods!$Q$18)","v":34939965.008440286},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA759)","v":-74400},{"$f":"IF(AB$11=\"\",0,Calc!AB759)","v":-74400},{"$f":"IF(AC$11=\"\",0,Calc!AC759)","v":-41066.666666666046},{"$f":"IF(AD$11=\"\",0,Calc!AD759)","v":-44786.666666667908},{"$f":"IF(AE$11=\"\",0,Calc!AE759)","v":-44786.666666664183},{"$f":"IF(AF$11=\"\",0,Calc!AF759)","v":-22464.842524215579},{"$f":"IF(AG$11=\"\",0,Calc!AG759)","v":458.11871691793203},{"$f":"IF(AH$11=\"\",0,Calc!AH759)","v":32927.772844269872},{"$f":"IF(AI$11=\"\",0,Calc!AI759)","v":94690.76413843222},{"$f":"IF(AJ$11=\"\",0,Calc!AJ759)","v":170008.16010034271},{"$f":"IF(AK$11=\"\",0,Calc!AK759)","v":248590.35866227187},{"$f":"IF(AL$11=\"\",0,Calc!AL759)","v":355849.53876348026},{"$f":"IF(AM$11=\"\",0,Calc!AM759)","v":518879.43632578105},{"$f":"IF(AN$11=\"\",0,Calc!AN759)","v":720165.03620404005},{"$f":"IF(AO$11=\"\",0,Calc!AO759)","v":913393.09824739397},{"$f":"IF(AP$11=\"\",0,Calc!AP759)","v":1140426.5199424028},{"$f":"IF(AQ$11=\"\",0,Calc!AQ759)","v":-41630.331666657701},{"$f":"IF(AR$11=\"\",0,Calc!AR759)","v":363998.02862053178},{"$f":"IF(AS$11=\"\",0,Calc!AS759)","v":738348.1156233754},{"$f":"IF(AT$11=\"\",0,Calc!AT759)","v":1187746.8674699441},{"$f":"IF(AU$11=\"\",0,Calc!AU759)","v":1816150.208467789},{"$f":"IF(AV$11=\"\",0,Calc!AV759)","v":2524958.5011460558},{"$f":"IF(AW$11=\"\",0,Calc!AW759)","v":3168504.4827145785},{"$f":"IF(AX$11=\"\",0,Calc!AX759)","v":3916193.4966674149},{"$f":"IF(AY$11=\"\",0,Calc!AY759)","v":4932706.0935175344},{"$f":"IF(AZ$11=\"\",0,Calc!AZ759)","v":6076407.439790152},{"$f":"IF(BA$11=\"\",0,Calc!BA759)","v":7086868.4985891208},{"$f":"IF(BB$11=\"\",0,Calc!BB759)","v":8199883.5886004195},{"$f":"IF(BC$11=\"\",0,Calc!BC759)","v":-33235.311112333089},{"$f":"IF(BD$11=\"\",0,Calc!BD759)","v":1604518.2553682439},{"$f":"IF(BE$11=\"\",0,Calc!BE759)","v":3047146.5084506087},{"$f":"IF(BF$11=\"\",0,Calc!BF759)","v":4662431.4176475517},{"$f":"IF(BG$11=\"\",0,Calc!BG759)","v":6769253.6516778283},{"$f":"IF(BH$11=\"\",0,Calc!BH759)","v":9026627.1869451515},{"$f":"IF(BI$11=\"\",0,Calc!BI759)","v":10991630.121551972},{"$f":"IF(BJ$11=\"\",0,Calc!BJ759)","v":13138886.94473628},{"$f":"IF(BK$11=\"\",0,Calc!BK759)","v":15939808.412983499},{"$f":"IF(BL$11=\"\",0,Calc!BL759)","v":18968977.021466158},{"$f":"IF(BM$11=\"\",0,Calc!BM759)","v":21563665.298673354},{"$f":"IF(BN$11=\"\",0,Calc!BN759)","v":24310589.153041027},{"$f":"IF(BO$11=\"\",0,Calc!BO759)","v":-16575.481008403003},{"$f":"IF(BP$11=\"\",0,Calc!BP759)","v":3480622.8672398999},{"$f":"IF(BQ$11=\"\",0,Calc!BQ759)","v":6508830.7133694962},{"$f":"IF(BR$11=\"\",0,Calc!BR759)","v":9808037.7188623026},{"$f":"IF(BS$11=\"\",0,Calc!BS759)","v":13877092.037939042},{"$f":"IF(BT$11=\"\",0,Calc!BT759)","v":18000334.83786425},{"$f":"IF(BU$11=\"\",0,Calc!BU759)","v":21434070.659721822},{"$f":"IF(BV$11=\"\",0,Calc!BV759)","v":24921397.567827851},{"$f":"IF(BW$11=\"\",0,Calc!BW759)","v":29398984.866435938},{"$f":"IF(BX$11=\"\",0,Calc!BX759)","v":34164962.440309934},{"$f":"IF(BY$11=\"\",0,Calc!BY759)","v":38134526.836836986},{"$f":"IF(BZ$11=\"\",0,Calc!BZ759)","v":42144217.825805716},{"$f":"IF(CA$11=\"\",0,Calc!CA759)","v":12873.470022805035},{"$f":"IF(CB$11=\"\",0,Calc!CB759)","v":5018950.7421782091},{"$f":"IF(CC$11=\"\",0,Calc!CC759)","v":9304805.0780931786},{"$f":"IF(CD$11=\"\",0,Calc!CD759)","v":13894270.945878156},{"$f":"IF(CE$11=\"\",0,Calc!CE759)","v":19540163.998315483},{"$f":"IF(CF$11=\"\",0,Calc!CF759)","v":25242958.69918707},{"$f":"IF(CG$11=\"\",0,Calc!CG759)","v":29982782.107298285},{"$f":"IF(CH$11=\"\",0,Calc!CH759)","v":34939965.008440286},{"$f":"IF(CI$11=\"\",0,Calc!CI759)","v":0}]
[{"$f":"ROW()","v":302},null,null,null,null,null,null,{"$f":"H298","v":"ПАССИВЫ"},{"$f":"Items!$BK$24","v":"Задолженность перед персоналом"},null,null,null,{"$f":"M298","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z302:$CJ302,$Z$2:$CJ$2,Periods!$Q$18)","v":37499251.801704496},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA760)","v":857500},{"$f":"IF(AB$11=\"\",0,Calc!AB760)","v":860767.71484375},{"$f":"IF(AC$11=\"\",0,Calc!AC760)","v":860767.71484375},{"$f":"IF(AD$11=\"\",0,Calc!AD760)","v":892844.49375000002},{"$f":"IF(AE$11=\"\",0,Calc!AE760)","v":932517.14583333326},{"$f":"IF(AF$11=\"\",0,Calc!AF760)","v":964902.89218749991},{"$f":"IF(AG$11=\"\",0,Calc!AG760)","v":968027.98385416658},{"$f":"IF(AH$11=\"\",0,Calc!AH760)","v":1085963.3343749996},{"$f":"IF(AI$11=\"\",0,Calc!AI760)","v":1158348.0725694452},{"$f":"IF(AJ$11=\"\",0,Calc!AJ760)","v":1286589.5554687502},{"$f":"IF(AK$11=\"\",0,Calc!AK760)","v":1286589.5554687502},{"$f":"IF(AL$11=\"\",0,Calc!AL760)","v":1489972.390625},{"$f":"IF(AM$11=\"\",0,Calc!AM760)","v":1673630.5185694499},{"$f":"IF(AN$11=\"\",0,Calc!AN760)","v":1892139.84907813},{"$f":"IF(AO$11=\"\",0,Calc!AO760)","v":1892139.84907813},{"$f":"IF(AP$11=\"\",0,Calc!AP760)","v":2278244.321343746},{"$f":"IF(AQ$11=\"\",0,Calc!AQ760)","v":2454474.4050847217},{"$f":"IF(AR$11=\"\",0,Calc!AR760)","v":2817156.863948442},{"$f":"IF(AS$11=\"\",0,Calc!AS760)","v":2817156.8639484346},{"$f":"IF(AT$11=\"\",0,Calc!AT760)","v":3403190.5717375055},{"$f":"IF(AU$11=\"\",0,Calc!AU760)","v":3603667.740700528},{"$f":"IF(AV$11=\"\",0,Calc!AV760)","v":4230224.3973914906},{"$f":"IF(AW$11=\"\",0,Calc!AW760)","v":4230224.3973914832},{"$f":"IF(AX$11=\"\",0,Calc!AX760)","v":4962356.8965008557},{"$f":"IF(AY$11=\"\",0,Calc!AY760)","v":5372680.4566732198},{"$f":"IF(AZ$11=\"\",0,Calc!AZ760)","v":6257066.2013934106},{"$f":"IF(BA$11=\"\",0,Calc!BA760)","v":6257066.2013933957},{"$f":"IF(BB$11=\"\",0,Calc!BB760)","v":7289879.0031905621},{"$f":"IF(BC$11=\"\",0,Calc!BC760)","v":7532720.1984529197},{"$f":"IF(BD$11=\"\",0,Calc!BD760)","v":8745871.5389490873},{"$f":"IF(BE$11=\"\",0,Calc!BE760)","v":8745871.5389491469},{"$f":"IF(BF$11=\"\",0,Calc!BF760)","v":10069054.344979122},{"$f":"IF(BG$11=\"\",0,Calc!BG760)","v":10311236.731399983},{"$f":"IF(BH$11=\"\",0,Calc!BH760)","v":11983503.645641476},{"$f":"IF(BI$11=\"\",0,Calc!BI760)","v":11983503.645641446},{"$f":"IF(BJ$11=\"\",0,Calc!BJ760)","v":13512932.137611717},{"$f":"IF(BK$11=\"\",0,Calc!BK760)","v":14207635.338430882},{"$f":"IF(BL$11=\"\",0,Calc!BL760)","v":16372075.952357233},{"$f":"IF(BM$11=\"\",0,Calc!BM760)","v":16372075.952357233},{"$f":"IF(BN$11=\"\",0,Calc!BN760)","v":18316505.002392471},{"$f":"IF(BO$11=\"\",0,Calc!BO760)","v":18538834.004483879},{"$f":"IF(BP$11=\"\",0,Calc!BP760)","v":21103974.924445868},{"$f":"IF(BQ$11=\"\",0,Calc!BQ760)","v":21103974.924445987},{"$f":"IF(BR$11=\"\",0,Calc!BR760)","v":22462239.097213387},{"$f":"IF(BS$11=\"\",0,Calc!BS760)","v":22481087.524433553},{"$f":"IF(BT$11=\"\",0,Calc!BT760)","v":24751769.318284094},{"$f":"IF(BU$11=\"\",0,Calc!BU760)","v":24751769.318284214},{"$f":"IF(BV$11=\"\",0,Calc!BV760)","v":25873061.0164873},{"$f":"IF(BW$11=\"\",0,Calc!BW760)","v":26649252.846981794},{"$f":"IF(BX$11=\"\",0,Calc!BX760)","v":29147176.743692309},{"$f":"IF(BY$11=\"\",0,Calc!BY760)","v":29147176.743692309},{"$f":"IF(BZ$11=\"\",0,Calc!BZ760)","v":30315401.13399592},{"$f":"IF(CA$11=\"\",0,Calc!CA760)","v":30335397.43043381},{"$f":"IF(CB$11=\"\",0,Calc!CB760)","v":32765911.949895203},{"$f":"IF(CC$11=\"\",0,Calc!CC760)","v":32765911.949894965},{"$f":"IF(CD$11=\"\",0,Calc!CD760)","v":33939012.184172928},{"$f":"IF(CE$11=\"\",0,Calc!CE760)","v":33959608.369504064},{"$f":"IF(CF$11=\"\",0,Calc!CF760)","v":36571299.196173519},{"$f":"IF(CG$11=\"\",0,Calc!CG760)","v":36571299.196173519},{"$f":"IF(CH$11=\"\",0,Calc!CH760)","v":37499251.801704496},{"$f":"IF(CI$11=\"\",0,Calc!CI760)","v":0}]
[{"$f":"ROW()","v":303},null,null,null,null,null,null,{"$f":"H298","v":"ПАССИВЫ"},{"$f":"Items!$BK$25","v":"Задолженность по соцсборам"},null,null,null,{"$f":"M298","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z303:$CJ303,$Z$2:$CJ$2,Periods!$Q$18)","v":66437949.69851321},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA761)","v":842250},{"$f":"IF(AB$11=\"\",0,Calc!AB761)","v":848131.88671875},{"$f":"IF(AC$11=\"\",0,Calc!AC761)","v":848131.88671875},{"$f":"IF(AD$11=\"\",0,Calc!AD761)","v":905870.08875},{"$f":"IF(AE$11=\"\",0,Calc!AE761)","v":956243.36250000005},{"$f":"IF(AF$11=\"\",0,Calc!AF761)","v":1014537.7059375},{"$f":"IF(AG$11=\"\",0,Calc!AG761)","v":1020162.8709374999},{"$f":"IF(AH$11=\"\",0,Calc!AH761)","v":1232446.5018750001},{"$f":"IF(AI$11=\"\",0,Calc!AI761)","v":1341070.4056249997},{"$f":"IF(AJ$11=\"\",0,Calc!AJ761)","v":1571905.0748437496},{"$f":"IF(AK$11=\"\",0,Calc!AK761)","v":1571905.0748437496},{"$f":"IF(AL$11=\"\",0,Calc!AL761)","v":1937994.1781249994},{"$f":"IF(AM$11=\"\",0,Calc!AM761)","v":2246260.124675001},{"$f":"IF(AN$11=\"\",0,Calc!AN761)","v":2639576.9195906254},{"$f":"IF(AO$11=\"\",0,Calc!AO761)","v":2639576.919590625},{"$f":"IF(AP$11=\"\",0,Calc!AP761)","v":3334564.9696687511},{"$f":"IF(AQ$11=\"\",0,Calc!AQ761)","v":3628790.8761399989},{"$f":"IF(AR$11=\"\",0,Calc!AR761)","v":4281619.3020946868},{"$f":"IF(AS$11=\"\",0,Calc!AS761)","v":4281619.3020946896},{"$f":"IF(AT$11=\"\",0,Calc!AT761)","v":5336479.9761149995},{"$f":"IF(AU$11=\"\",0,Calc!AU761)","v":5673660.9886580743},{"$f":"IF(AV$11=\"\",0,Calc!AV761)","v":6801462.9707018249},{"$f":"IF(AW$11=\"\",0,Calc!AW761)","v":6801462.970701823},{"$f":"IF(AX$11=\"\",0,Calc!AX761)","v":8119301.4690986983},{"$f":"IF(AY$11=\"\",0,Calc!AY761)","v":8833495.6490708385},{"$f":"IF(AZ$11=\"\",0,Calc!AZ761)","v":10425389.989567157},{"$f":"IF(BA$11=\"\",0,Calc!BA761)","v":10425389.989567161},{"$f":"IF(BB$11=\"\",0,Calc!BB761)","v":12284453.032802094},{"$f":"IF(BC$11=\"\",0,Calc!BC761)","v":12696447.309086107},{"$f":"IF(BD$11=\"\",0,Calc!BD761)","v":14880119.721979171},{"$f":"IF(BE$11=\"\",0,Calc!BE761)","v":14880119.721979182},{"$f":"IF(BF$11=\"\",0,Calc!BF761)","v":17261848.772833187},{"$f":"IF(BG$11=\"\",0,Calc!BG761)","v":17671903.596946869},{"$f":"IF(BH$11=\"\",0,Calc!BH761)","v":20681984.042581547},{"$f":"IF(BI$11=\"\",0,Calc!BI761)","v":20681984.042581547},{"$f":"IF(BJ$11=\"\",0,Calc!BJ761)","v":23434955.328127958},{"$f":"IF(BK$11=\"\",0,Calc!BK761)","v":24658771.414015017},{"$f":"IF(BL$11=\"\",0,Calc!BL761)","v":28554764.519082539},{"$f":"IF(BM$11=\"\",0,Calc!BM761)","v":28554764.519082554},{"$f":"IF(BN$11=\"\",0,Calc!BN761)","v":32054736.809146024},{"$f":"IF(BO$11=\"\",0,Calc!BO761)","v":32427479.847055875},{"$f":"IF(BP$11=\"\",0,Calc!BP761)","v":37044733.502987526},{"$f":"IF(BQ$11=\"\",0,Calc!BQ761)","v":37044733.502987511},{"$f":"IF(BR$11=\"\",0,Calc!BR761)","v":39489609.013968788},{"$f":"IF(BS$11=\"\",0,Calc!BS761)","v":39495263.542134881},{"$f":"IF(BT$11=\"\",0,Calc!BT761)","v":43582490.77106601},{"$f":"IF(BU$11=\"\",0,Calc!BU761)","v":43582490.77106601},{"$f":"IF(BV$11=\"\",0,Calc!BV761)","v":45600815.827831596},{"$f":"IF(BW$11=\"\",0,Calc!BW761)","v":46968840.302666582},{"$f":"IF(BX$11=\"\",0,Calc!BX761)","v":51465103.31674514},{"$f":"IF(BY$11=\"\",0,Calc!BY761)","v":51465103.316745169},{"$f":"IF(BZ$11=\"\",0,Calc!BZ761)","v":53567907.219291367},{"$f":"IF(CA$11=\"\",0,Calc!CA761)","v":53573906.108222656},{"$f":"IF(CB$11=\"\",0,Calc!CB761)","v":57948832.243253283},{"$f":"IF(CC$11=\"\",0,Calc!CC761)","v":57948832.243253224},{"$f":"IF(CD$11=\"\",0,Calc!CD761)","v":60060412.664952807},{"$f":"IF(CE$11=\"\",0,Calc!CE761)","v":60066591.520552218},{"$f":"IF(CF$11=\"\",0,Calc!CF761)","v":64767635.008557677},{"$f":"IF(CG$11=\"\",0,Calc!CG761)","v":64767635.008557737},{"$f":"IF(CH$11=\"\",0,Calc!CH761)","v":66437949.69851321},{"$f":"IF(CI$11=\"\",0,Calc!CI761)","v":0}]
[{"$f":"ROW()","v":304},null,null,null,null,null,null,{"$f":"H301","v":"ПАССИВЫ"},{"$f":"Items!$BK$33","v":"Задолженность по капзатратам"},null,null,null,{"$f":"M301","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z304:$CJ304,$Z$2:$CJ$2,Periods!$Q$18)","v":7033333.3333334923},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA762)","v":436666.66666667163},{"$f":"IF(AB$11=\"\",0,Calc!AB762)","v":433888.88888889551},{"$f":"IF(AC$11=\"\",0,Calc!AC762)","v":436666.66666665673},{"$f":"IF(AD$11=\"\",0,Calc!AD762)","v":2283888.8888888955},{"$f":"IF(AE$11=\"\",0,Calc!AE762)","v":4753333.3333333135},{"$f":"IF(AF$11=\"\",0,Calc!AF762)","v":883888.88888889551},{"$f":"IF(AG$11=\"\",0,Calc!AG762)","v":1720000},{"$f":"IF(AH$11=\"\",0,Calc!AH762)","v":1950555.5555555224},{"$f":"IF(AI$11=\"\",0,Calc!AI762)","v":2153333.3333332539},{"$f":"IF(AJ$11=\"\",0,Calc!AJ762)","v":1850555.5555554628},{"$f":"IF(AK$11=\"\",0,Calc!AK762)","v":2869999.9999998808},{"$f":"IF(AL$11=\"\",0,Calc!AL762)","v":1547222.2222220898},{"$f":"IF(AM$11=\"\",0,Calc!AM762)","v":2973333.3333332539},{"$f":"IF(AN$11=\"\",0,Calc!AN762)","v":2387222.2222220898},{"$f":"IF(AO$11=\"\",0,Calc!AO762)","v":2139999.9999998808},{"$f":"IF(AP$11=\"\",0,Calc!AP762)","v":3403888.8888887167},{"$f":"IF(AQ$11=\"\",0,Calc!AQ762)","v":5873333.3333332539},{"$f":"IF(AR$11=\"\",0,Calc!AR762)","v":2003888.8888888359},{"$f":"IF(AS$11=\"\",0,Calc!AS762)","v":2839999.9999997616},{"$f":"IF(AT$11=\"\",0,Calc!AT762)","v":3070555.5555553436},{"$f":"IF(AU$11=\"\",0,Calc!AU762)","v":3273333.3333332539},{"$f":"IF(AV$11=\"\",0,Calc!AV762)","v":2970555.555555582},{"$f":"IF(AW$11=\"\",0,Calc!AW762)","v":3990000},{"$f":"IF(AX$11=\"\",0,Calc!AX762)","v":2667222.2222223282},{"$f":"IF(AY$11=\"\",0,Calc!AY762)","v":4093333.3333332539},{"$f":"IF(AZ$11=\"\",0,Calc!AZ762)","v":3507222.2222220898},{"$f":"IF(BA$11=\"\",0,Calc!BA762)","v":3260000},{"$f":"IF(BB$11=\"\",0,Calc!BB762)","v":4523888.8888890743},{"$f":"IF(BC$11=\"\",0,Calc!BC762)","v":6993333.3333334923},{"$f":"IF(BD$11=\"\",0,Calc!BD762)","v":3123888.8888890743},{"$f":"IF(BE$11=\"\",0,Calc!BE762)","v":3960000},{"$f":"IF(BF$11=\"\",0,Calc!BF762)","v":4190555.555555582},{"$f":"IF(BG$11=\"\",0,Calc!BG762)","v":4393333.3333334923},{"$f":"IF(BH$11=\"\",0,Calc!BH762)","v":4090555.5555553436},{"$f":"IF(BI$11=\"\",0,Calc!BI762)","v":5110000},{"$f":"IF(BJ$11=\"\",0,Calc!BJ762)","v":3787222.2222223282},{"$f":"IF(BK$11=\"\",0,Calc!BK762)","v":5213333.3333334923},{"$f":"IF(BL$11=\"\",0,Calc!BL762)","v":4627222.2222223282},{"$f":"IF(BM$11=\"\",0,Calc!BM762)","v":4380000},{"$f":"IF(BN$11=\"\",0,Calc!BN762)","v":5643888.8888888359},{"$f":"IF(BO$11=\"\",0,Calc!BO762)","v":8113333.3333334923},{"$f":"IF(BP$11=\"\",0,Calc!BP762)","v":4243888.8888888359},{"$f":"IF(BQ$11=\"\",0,Calc!BQ762)","v":5080000},{"$f":"IF(BR$11=\"\",0,Calc!BR762)","v":5310555.5555558205},{"$f":"IF(BS$11=\"\",0,Calc!BS762)","v":5513333.3333334923},{"$f":"IF(BT$11=\"\",0,Calc!BT762)","v":5210555.5555553436},{"$f":"IF(BU$11=\"\",0,Calc!BU762)","v":6230000},{"$f":"IF(BV$11=\"\",0,Calc!BV762)","v":4907222.2222223282},{"$f":"IF(BW$11=\"\",0,Calc!BW762)","v":6333333.3333334923},{"$f":"IF(BX$11=\"\",0,Calc!BX762)","v":5747222.2222223282},{"$f":"IF(BY$11=\"\",0,Calc!BY762)","v":5500000},{"$f":"IF(BZ$11=\"\",0,Calc!BZ762)","v":6763888.8888888359},{"$f":"IF(CA$11=\"\",0,Calc!CA762)","v":9233333.3333334923},{"$f":"IF(CB$11=\"\",0,Calc!CB762)","v":5363888.8888888359},{"$f":"IF(CC$11=\"\",0,Calc!CC762)","v":6200000},{"$f":"IF(CD$11=\"\",0,Calc!CD762)","v":6430555.5555558205},{"$f":"IF(CE$11=\"\",0,Calc!CE762)","v":6633333.3333334923},{"$f":"IF(CF$11=\"\",0,Calc!CF762)","v":6330555.5555553436},{"$f":"IF(CG$11=\"\",0,Calc!CG762)","v":7350000},{"$f":"IF(CH$11=\"\",0,Calc!CH762)","v":7033333.3333334923},{"$f":"IF(CI$11=\"\",0,Calc!CI762)","v":0}]
[{"$f":"ROW()","v":305},null,null,null,null,null,null,{"$f":"H301","v":"ПАССИВЫ"},{"$f":"Items!$BK$36","v":"Задолженность по налогам"},null,null,null,{"$f":"M301","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z305:$CJ305,$Z$2:$CJ$2,Periods!$Q$18)","v":8214895.8333333731},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA763)","v":82499.999999999985},{"$f":"IF(AB$11=\"\",0,Calc!AB763)","v":389374.99999999994},{"$f":"IF(AC$11=\"\",0,Calc!AC763)","v":523749.99999999994},{"$f":"IF(AD$11=\"\",0,Calc!AD763)","v":1155624.9999999998},{"$f":"IF(AE$11=\"\",0,Calc!AE763)","v":1782187.4999999995},{"$f":"IF(AF$11=\"\",0,Calc!AF763)","v":2403437.4999999995},{"$f":"IF(AG$11=\"\",0,Calc!AG763)","v":685572.91666666651},{"$f":"IF(AH$11=\"\",0,Calc!AH763)","v":1553697.9166666665},{"$f":"IF(AI$11=\"\",0,Calc!AI763)","v":2598124.9999999995},{"$f":"IF(AJ$11=\"\",0,Calc!AJ763)","v":3728229.1666666665},{"$f":"IF(AK$11=\"\",0,Calc!AK763)","v":1121250},{"$f":"IF(AL$11=\"\",0,Calc!AL763)","v":2233645.833333334},{"$f":"IF(AM$11=\"\",0,Calc!AM763)","v":3405937.5},{"$f":"IF(AN$11=\"\",0,Calc!AN763)","v":4756354.166666666},{"$f":"IF(AO$11=\"\",0,Calc!AO763)","v":1522291.666666666},{"$f":"IF(AP$11=\"\",0,Calc!AP763)","v":3125833.3333333321},{"$f":"IF(AQ$11=\"\",0,Calc!AQ763)","v":4716093.7499999981},{"$f":"IF(AR$11=\"\",0,Calc!AR763)","v":6293072.9166666642},{"$f":"IF(AS$11=\"\",0,Calc!AS763)","v":1632447.9166666679},{"$f":"IF(AT$11=\"\",0,Calc!AT763)","v":3438593.75},{"$f":"IF(AU$11=\"\",0,Calc!AU763)","v":5412187.5},{"$f":"IF(AV$11=\"\",0,Calc!AV763)","v":7462604.1666666679},{"$f":"IF(AW$11=\"\",0,Calc!AW763)","v":2032708.3333333321},{"$f":"IF(AX$11=\"\",0,Calc!AX763)","v":4047708.3333333321},{"$f":"IF(AY$11=\"\",0,Calc!AY763)","v":6113750},{"$f":"IF(AZ$11=\"\",0,Calc!AZ763)","v":8349062.5},{"$f":"IF(BA$11=\"\",0,Calc!BA763)","v":2398333.3333333358},{"$f":"IF(BB$11=\"\",0,Calc!BB763)","v":4869062.5},{"$f":"IF(BC$11=\"\",0,Calc!BC763)","v":7317656.25},{"$f":"IF(BD$11=\"\",0,Calc!BD763)","v":9744114.5833333358},{"$f":"IF(BE$11=\"\",0,Calc!BE763)","v":2473072.9166666642},{"$f":"IF(BF$11=\"\",0,Calc!BF763)","v":5110989.5833333284},{"$f":"IF(BG$11=\"\",0,Calc!BG763)","v":7907499.9999999925},{"$f":"IF(BH$11=\"\",0,Calc!BH763)","v":10771979.166666657},{"$f":"IF(BI$11=\"\",0,Calc!BI763)","v":2837916.6666666493},{"$f":"IF(BJ$11=\"\",0,Calc!BJ763)","v":5649270.8333333135},{"$f":"IF(BK$11=\"\",0,Calc!BK763)","v":8502812.4999999776},{"$f":"IF(BL$11=\"\",0,Calc!BL763)","v":11516770.833333313},{"$f":"IF(BM$11=\"\",0,Calc!BM763)","v":3168124.9999999776},{"$f":"IF(BN$11=\"\",0,Calc!BN763)","v":6399791.6666666493},{"$f":"IF(BO$11=\"\",0,Calc!BO763)","v":9600468.7499999776},{"$f":"IF(BP$11=\"\",0,Calc!BP763)","v":12770156.249999978},{"$f":"IF(BQ$11=\"\",0,Calc!BQ763)","v":3207447.9166666567},{"$f":"IF(BR$11=\"\",0,Calc!BR763)","v":6570885.4166666567},{"$f":"IF(BS$11=\"\",0,Calc!BS763)","v":10084062.499999985},{"$f":"IF(BT$11=\"\",0,Calc!BT763)","v":13656354.166666657},{"$f":"IF(BU$11=\"\",0,Calc!BU763)","v":3536875},{"$f":"IF(BV$11=\"\",0,Calc!BV763)","v":7038333.3333333284},{"$f":"IF(BW$11=\"\",0,Calc!BW763)","v":10573125},{"$f":"IF(BX$11=\"\",0,Calc!BX763)","v":14259479.166666672},{"$f":"IF(BY$11=\"\",0,Calc!BY763)","v":3831666.6666666716},{"$f":"IF(BZ$11=\"\",0,Calc!BZ763)","v":7718020.8333333433},{"$f":"IF(CA$11=\"\",0,Calc!CA763)","v":11564531.250000015},{"$f":"IF(CB$11=\"\",0,Calc!CB763)","v":15371197.916666687},{"$f":"IF(CC$11=\"\",0,Calc!CC763)","v":3835572.9166666865},{"$f":"IF(CD$11=\"\",0,Calc!CD763)","v":7818281.2500000149},{"$f":"IF(CE$11=\"\",0,Calc!CE763)","v":11941875.000000015},{"$f":"IF(CF$11=\"\",0,Calc!CF763)","v":16115729.166666687},{"$f":"IF(CG$11=\"\",0,Calc!CG763)","v":4129583.3333333731},{"$f":"IF(CH$11=\"\",0,Calc!CH763)","v":8214895.8333333731},{"$f":"IF(CI$11=\"\",0,Calc!CI763)","v":0}]
[{"$f":"ROW()","v":306},null,null,null,null,null,null,{"$f":"H301","v":"ПАССИВЫ"},{"$f":"Items!$BK$37","v":"Задолженность по НДС"},null,null,null,{"$f":"M301","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z306:$CJ306,$Z$2:$CJ$2,Periods!$Q$18)","v":141321144.80658722},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA764)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB764)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC764)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD764)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE764)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF764)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG764)","v":-299263.69985380524},{"$f":"IF(AH$11=\"\",0,Calc!AH764)","v":-288992.09928225842},{"$f":"IF(AI$11=\"\",0,Calc!AI764)","v":274198.29884323571},{"$f":"IF(AJ$11=\"\",0,Calc!AJ764)","v":477588.63842230197},{"$f":"IF(AK$11=\"\",0,Calc!AK764)","v":514358.76196041983},{"$f":"IF(AL$11=\"\",0,Calc!AL764)","v":550818.63667629159},{"$f":"IF(AM$11=\"\",0,Calc!AM764)","v":2188024.7194913547},{"$f":"IF(AN$11=\"\",0,Calc!AN764)","v":2961745.0335253417},{"$f":"IF(AO$11=\"\",0,Calc!AO764)","v":2428756.0579198152},{"$f":"IF(AP$11=\"\",0,Calc!AP764)","v":2286799.8010119982},{"$f":"IF(AQ$11=\"\",0,Calc!AQ764)","v":5761133.9761339538},{"$f":"IF(AR$11=\"\",0,Calc!AR764)","v":7162451.3847805634},{"$f":"IF(AS$11=\"\",0,Calc!AS764)","v":6002459.9787781835},{"$f":"IF(AT$11=\"\",0,Calc!AT764)","v":6300869.6609280705},{"$f":"IF(AU$11=\"\",0,Calc!AU764)","v":11979071.423044994},{"$f":"IF(AV$11=\"\",0,Calc!AV764)","v":13950807.111975007},{"$f":"IF(AW$11=\"\",0,Calc!AW764)","v":11650149.841465607},{"$f":"IF(AX$11=\"\",0,Calc!AX764)","v":11727801.748176903},{"$f":"IF(AY$11=\"\",0,Calc!AY764)","v":20671041.913902074},{"$f":"IF(AZ$11=\"\",0,Calc!AZ764)","v":23946755.786885127},{"$f":"IF(BA$11=\"\",0,Calc!BA764)","v":18972651.207095802},{"$f":"IF(BB$11=\"\",0,Calc!BB764)","v":18215917.864094406},{"$f":"IF(BC$11=\"\",0,Calc!BC764)","v":31073777.152801394},{"$f":"IF(BD$11=\"\",0,Calc!BD764)","v":34747549.276836902},{"$f":"IF(BE$11=\"\",0,Calc!BE764)","v":27507658.029514134},{"$f":"IF(BF$11=\"\",0,Calc!BF764)","v":27470895.584423155},{"$f":"IF(BG$11=\"\",0,Calc!BG764)","v":44331088.909696341},{"$f":"IF(BH$11=\"\",0,Calc!BH764)","v":48450776.044444561},{"$f":"IF(BI$11=\"\",0,Calc!BI764)","v":38016472.635824144},{"$f":"IF(BJ$11=\"\",0,Calc!BJ764)","v":36414723.568549991},{"$f":"IF(BK$11=\"\",0,Calc!BK764)","v":59043372.120684803},{"$f":"IF(BL$11=\"\",0,Calc!BL764)","v":65876442.413587332},{"$f":"IF(BM$11=\"\",0,Calc!BM764)","v":50254639.258598685},{"$f":"IF(BN$11=\"\",0,Calc!BN764)","v":46773080.870470166},{"$f":"IF(BO$11=\"\",0,Calc!BO764)","v":71077144.504273653},{"$f":"IF(BP$11=\"\",0,Calc!BP764)","v":74049866.078525782},{"$f":"IF(BQ$11=\"\",0,Calc!BQ764)","v":56590017.294984818},{"$f":"IF(BR$11=\"\",0,Calc!BR764)","v":56645755.961109281},{"$f":"IF(BS$11=\"\",0,Calc!BS764)","v":84358920.648797989},{"$f":"IF(BT$11=\"\",0,Calc!BT764)","v":87963654.010333657},{"$f":"IF(BU$11=\"\",0,Calc!BU764)","v":63519288.877915621},{"$f":"IF(BV$11=\"\",0,Calc!BV764)","v":54933738.444685936},{"$f":"IF(BW$11=\"\",0,Calc!BW764)","v":89806152.115991116},{"$f":"IF(BX$11=\"\",0,Calc!BX764)","v":101561659.93357038},{"$f":"IF(BY$11=\"\",0,Calc!BY764)","v":72575040.739222288},{"$f":"IF(BZ$11=\"\",0,Calc!BZ764)","v":63371089.949918509},{"$f":"IF(CA$11=\"\",0,Calc!CA764)","v":97672033.683130264},{"$f":"IF(CB$11=\"\",0,Calc!CB764)","v":102407952.43778753},{"$f":"IF(CC$11=\"\",0,Calc!CC764)","v":88426930.737827778},{"$f":"IF(CD$11=\"\",0,Calc!CD764)","v":88431326.029111624},{"$f":"IF(CE$11=\"\",0,Calc!CE764)","v":133804733.76934958},{"$f":"IF(CF$11=\"\",0,Calc!CF764)","v":149508792.36803412},{"$f":"IF(CG$11=\"\",0,Calc!CG764)","v":106612559.88849545},{"$f":"IF(CH$11=\"\",0,Calc!CH764)","v":141321144.80658722},{"$f":"IF(CI$11=\"\",0,Calc!CI764)","v":0}]
[{"$f":"ROW()","v":307},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$38","v":"Задолженность по НП"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z307:$CJ307,$Z$2:$CJ$2,Periods!$Q$18)","v":16657028.445690274},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA779)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB779)","v":1061.3003303571427},{"$f":"IF(AC$11=\"\",0,Calc!AC779)","v":563.40634821428557},{"$f":"IF(AD$11=\"\",0,Calc!AD779)","v":2235.0630116571433},{"$f":"IF(AE$11=\"\",0,Calc!AE779)","v":19194.536622091189},{"$f":"IF(AF$11=\"\",0,Calc!AF779)","v":37976.981618229489},{"$f":"IF(AG$11=\"\",0,Calc!AG779)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH779)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI779)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ779)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK779)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL779)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM779)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN779)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO779)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP779)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ779)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR779)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS779)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT779)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU779)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV779)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW779)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX779)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY779)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ779)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA779)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB779)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC779)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD779)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE779)","v":9796305.0381899215},{"$f":"IF(BF$11=\"\",0,Calc!BF779)","v":12415166.136494769},{"$f":"IF(BG$11=\"\",0,Calc!BG779)","v":23981400.210902121},{"$f":"IF(BH$11=\"\",0,Calc!BH779)","v":24275355.646606863},{"$f":"IF(BI$11=\"\",0,Calc!BI779)","v":18140992.922997043},{"$f":"IF(BJ$11=\"\",0,Calc!BJ779)","v":17330416.012701482},{"$f":"IF(BK$11=\"\",0,Calc!BK779)","v":33542929.890688121},{"$f":"IF(BL$11=\"\",0,Calc!BL779)","v":34372017.372530311},{"$f":"IF(BM$11=\"\",0,Calc!BM779)","v":24799028.663428247},{"$f":"IF(BN$11=\"\",0,Calc!BN779)","v":21666316.599061817},{"$f":"IF(BO$11=\"\",0,Calc!BO779)","v":36221755.148800999},{"$f":"IF(BP$11=\"\",0,Calc!BP779)","v":31575989.425807357},{"$f":"IF(BQ$11=\"\",0,Calc!BQ779)","v":23868988.664673746},{"$f":"IF(BR$11=\"\",0,Calc!BR779)","v":24667253.877938986},{"$f":"IF(BS$11=\"\",0,Calc!BS779)","v":41758848.912195683},{"$f":"IF(BT$11=\"\",0,Calc!BT779)","v":37622513.990959346},{"$f":"IF(BU$11=\"\",0,Calc!BU779)","v":24198411.367064178},{"$f":"IF(BV$11=\"\",0,Calc!BV779)","v":17648002.606564045},{"$f":"IF(BW$11=\"\",0,Calc!BW779)","v":40877279.603664398},{"$f":"IF(BX$11=\"\",0,Calc!BX779)","v":42651223.314870596},{"$f":"IF(BY$11=\"\",0,Calc!BY779)","v":26832371.14357245},{"$f":"IF(BZ$11=\"\",0,Calc!BZ779)","v":19694550.705109596},{"$f":"IF(CA$11=\"\",0,Calc!CA779)","v":39850237.994586945},{"$f":"IF(CB$11=\"\",0,Calc!CB779)","v":34970123.846965671},{"$f":"IF(CC$11=\"\",0,Calc!CC779)","v":24503774.817411661},{"$f":"IF(CD$11=\"\",0,Calc!CD779)","v":24293768.350200057},{"$f":"IF(CE$11=\"\",0,Calc!CE779)","v":46988841.587062836},{"$f":"IF(CF$11=\"\",0,Calc!CF779)","v":41985306.600178361},{"$f":"IF(CG$11=\"\",0,Calc!CG779)","v":24977581.771437645},{"$f":"IF(CH$11=\"\",0,Calc!CH779)","v":16657028.445690274},{"$f":"IF(CI$11=\"\",0,Calc!CI779)","v":0}]
[{"$f":"ROW()","v":308},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$41","v":"Вложения Учредителей в капитал"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z308:$CJ308,$Z$2:$CJ$2,Periods!$Q$18)","v":800000000},null,null,{"$f":"IF(AA$11=\"\",0,SUM(Calc!$Z815:AA815))","v":800000000},{"$f":"IF(AB$11=\"\",0,SUM(Calc!$Z815:AB815))","v":800000000},{"$f":"IF(AC$11=\"\",0,SUM(Calc!$Z815:AC815))","v":800000000},{"$f":"IF(AD$11=\"\",0,SUM(Calc!$Z815:AD815))","v":800000000},{"$f":"IF(AE$11=\"\",0,SUM(Calc!$Z815:AE815))","v":800000000},{"$f":"IF(AF$11=\"\",0,SUM(Calc!$Z815:AF815))","v":800000000},{"$f":"IF(AG$11=\"\",0,SUM(Calc!$Z815:AG815))","v":800000000},{"$f":"IF(AH$11=\"\",0,SUM(Calc!$Z815:AH815))","v":800000000},{"$f":"IF(AI$11=\"\",0,SUM(Calc!$Z815:AI815))","v":800000000},{"$f":"IF(AJ$11=\"\",0,SUM(Calc!$Z815:AJ815))","v":800000000},{"$f":"IF(AK$11=\"\",0,SUM(Calc!$Z815:AK815))","v":800000000},{"$f":"IF(AL$11=\"\",0,SUM(Calc!$Z815:AL815))","v":800000000},{"$f":"IF(AM$11=\"\",0,SUM(Calc!$Z815:AM815))","v":800000000},{"$f":"IF(AN$11=\"\",0,SUM(Calc!$Z815:AN815))","v":800000000},{"$f":"IF(AO$11=\"\",0,SUM(Calc!$Z815:AO815))","v":800000000},{"$f":"IF(AP$11=\"\",0,SUM(Calc!$Z815:AP815))","v":800000000},{"$f":"IF(AQ$11=\"\",0,SUM(Calc!$Z815:AQ815))","v":800000000},{"$f":"IF(AR$11=\"\",0,SUM(Calc!$Z815:AR815))","v":800000000},{"$f":"IF(AS$11=\"\",0,SUM(Calc!$Z815:AS815))","v":800000000},{"$f":"IF(AT$11=\"\",0,SUM(Calc!$Z815:AT815))","v":800000000},{"$f":"IF(AU$11=\"\",0,SUM(Calc!$Z815:AU815))","v":800000000},{"$f":"IF(AV$11=\"\",0,SUM(Calc!$Z815:AV815))","v":800000000},{"$f":"IF(AW$11=\"\",0,SUM(Calc!$Z815:AW815))","v":800000000},{"$f":"IF(AX$11=\"\",0,SUM(Calc!$Z815:AX815))","v":800000000},{"$f":"IF(AY$11=\"\",0,SUM(Calc!$Z815:AY815))","v":800000000},{"$f":"IF(AZ$11=\"\",0,SUM(Calc!$Z815:AZ815))","v":800000000},{"$f":"IF(BA$11=\"\",0,SUM(Calc!$Z815:BA815))","v":800000000},{"$f":"IF(BB$11=\"\",0,SUM(Calc!$Z815:BB815))","v":800000000},{"$f":"IF(BC$11=\"\",0,SUM(Calc!$Z815:BC815))","v":800000000},{"$f":"IF(BD$11=\"\",0,SUM(Calc!$Z815:BD815))","v":800000000},{"$f":"IF(BE$11=\"\",0,SUM(Calc!$Z815:BE815))","v":800000000},{"$f":"IF(BF$11=\"\",0,SUM(Calc!$Z815:BF815))","v":800000000},{"$f":"IF(BG$11=\"\",0,SUM(Calc!$Z815:BG815))","v":800000000},{"$f":"IF(BH$11=\"\",0,SUM(Calc!$Z815:BH815))","v":800000000},{"$f":"IF(BI$11=\"\",0,SUM(Calc!$Z815:BI815))","v":800000000},{"$f":"IF(BJ$11=\"\",0,SUM(Calc!$Z815:BJ815))","v":800000000},{"$f":"IF(BK$11=\"\",0,SUM(Calc!$Z815:BK815))","v":800000000},{"$f":"IF(BL$11=\"\",0,SUM(Calc!$Z815:BL815))","v":800000000},{"$f":"IF(BM$11=\"\",0,SUM(Calc!$Z815:BM815))","v":800000000},{"$f":"IF(BN$11=\"\",0,SUM(Calc!$Z815:BN815))","v":800000000},{"$f":"IF(BO$11=\"\",0,SUM(Calc!$Z815:BO815))","v":800000000},{"$f":"IF(BP$11=\"\",0,SUM(Calc!$Z815:BP815))","v":800000000},{"$f":"IF(BQ$11=\"\",0,SUM(Calc!$Z815:BQ815))","v":800000000},{"$f":"IF(BR$11=\"\",0,SUM(Calc!$Z815:BR815))","v":800000000},{"$f":"IF(BS$11=\"\",0,SUM(Calc!$Z815:BS815))","v":800000000},{"$f":"IF(BT$11=\"\",0,SUM(Calc!$Z815:BT815))","v":800000000},{"$f":"IF(BU$11=\"\",0,SUM(Calc!$Z815:BU815))","v":800000000},{"$f":"IF(BV$11=\"\",0,SUM(Calc!$Z815:BV815))","v":800000000},{"$f":"IF(BW$11=\"\",0,SUM(Calc!$Z815:BW815))","v":800000000},{"$f":"IF(BX$11=\"\",0,SUM(Calc!$Z815:BX815))","v":800000000},{"$f":"IF(BY$11=\"\",0,SUM(Calc!$Z815:BY815))","v":800000000},{"$f":"IF(BZ$11=\"\",0,SUM(Calc!$Z815:BZ815))","v":800000000},{"$f":"IF(CA$11=\"\",0,SUM(Calc!$Z815:CA815))","v":800000000},{"$f":"IF(CB$11=\"\",0,SUM(Calc!$Z815:CB815))","v":800000000},{"$f":"IF(CC$11=\"\",0,SUM(Calc!$Z815:CC815))","v":800000000},{"$f":"IF(CD$11=\"\",0,SUM(Calc!$Z815:CD815))","v":800000000},{"$f":"IF(CE$11=\"\",0,SUM(Calc!$Z815:CE815))","v":800000000},{"$f":"IF(CF$11=\"\",0,SUM(Calc!$Z815:CF815))","v":800000000},{"$f":"IF(CG$11=\"\",0,SUM(Calc!$Z815:CG815))","v":800000000},{"$f":"IF(CH$11=\"\",0,SUM(Calc!$Z815:CH815))","v":800000000},{"$f":"IF(CI$11=\"\",0,SUM(Calc!$Z815:CI815))","v":0}]
[{"$f":"ROW()","v":309},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$39","v":"Остаток долга по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z309:$CJ309,$Z$2:$CJ$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA845)","v":700000000},{"$f":"IF(AB$11=\"\",0,Calc!AB845)","v":700000000},{"$f":"IF(AC$11=\"\",0,Calc!AC845)","v":700000000},{"$f":"IF(AD$11=\"\",0,Calc!AD845)","v":700000000},{"$f":"IF(AE$11=\"\",0,Calc!AE845)","v":750000000},{"$f":"IF(AF$11=\"\",0,Calc!AF845)","v":770000000},{"$f":"IF(AG$11=\"\",0,Calc!AG845)","v":820000000},{"$f":"IF(AH$11=\"\",0,Calc!AH845)","v":840000000},{"$f":"IF(AI$11=\"\",0,Calc!AI845)","v":869000000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ845)","v":876717948.71794868},{"$f":"IF(AK$11=\"\",0,Calc!AK845)","v":923646423.75168693},{"$f":"IF(AL$11=\"\",0,Calc!AL845)","v":918683006.89353323},{"$f":"IF(AM$11=\"\",0,Calc!AM845)","v":943164034.47982395},{"$f":"IF(AN$11=\"\",0,Calc!AN845)","v":916216490.6375432},{"$f":"IF(AO$11=\"\",0,Calc!AO845)","v":889268946.79526258},{"$f":"IF(AP$11=\"\",0,Calc!AP845)","v":912321402.95298195},{"$f":"IF(AQ$11=\"\",0,Calc!AQ845)","v":883811359.1107012},{"$f":"IF(AR$11=\"\",0,Calc!AR845)","v":895301315.26842046},{"$f":"IF(AS$11=\"\",0,Calc!AS845)","v":865457938.09280658},{"$f":"IF(AT$11=\"\",0,Calc!AT845)","v":835614560.91719246},{"$f":"IF(AU$11=\"\",0,Calc!AU845)","v":805771183.74157858},{"$f":"IF(AV$11=\"\",0,Calc!AV845)","v":775927806.56596446},{"$f":"IF(AW$11=\"\",0,Calc!AW845)","v":746084429.39035058},{"$f":"IF(AX$11=\"\",0,Calc!AX845)","v":716241052.21473646},{"$f":"IF(AY$11=\"\",0,Calc!AY845)","v":686397675.03912258},{"$f":"IF(AZ$11=\"\",0,Calc!AZ845)","v":656554297.86350846},{"$f":"IF(BA$11=\"\",0,Calc!BA845)","v":626710920.68789458},{"$f":"IF(BB$11=\"\",0,Calc!BB845)","v":596867543.51228046},{"$f":"IF(BC$11=\"\",0,Calc!BC845)","v":567024166.33666646},{"$f":"IF(BD$11=\"\",0,Calc!BD845)","v":537180789.16105247},{"$f":"IF(BE$11=\"\",0,Calc!BE845)","v":507337411.98543847},{"$f":"IF(BF$11=\"\",0,Calc!BF845)","v":477494034.80982447},{"$f":"IF(BG$11=\"\",0,Calc!BG845)","v":447650657.63421047},{"$f":"IF(BH$11=\"\",0,Calc!BH845)","v":417807280.45859647},{"$f":"IF(BI$11=\"\",0,Calc!BI845)","v":387963903.28298247},{"$f":"IF(BJ$11=\"\",0,Calc!BJ845)","v":358120526.10736847},{"$f":"IF(BK$11=\"\",0,Calc!BK845)","v":328277148.93175447},{"$f":"IF(BL$11=\"\",0,Calc!BL845)","v":298433771.75614047},{"$f":"IF(BM$11=\"\",0,Calc!BM845)","v":268590394.58052647},{"$f":"IF(BN$11=\"\",0,Calc!BN845)","v":238747017.40491247},{"$f":"IF(BO$11=\"\",0,Calc!BO845)","v":208903640.22929835},{"$f":"IF(BP$11=\"\",0,Calc!BP845)","v":179060263.05368435},{"$f":"IF(BQ$11=\"\",0,Calc!BQ845)","v":149216885.87807035},{"$f":"IF(BR$11=\"\",0,Calc!BR845)","v":119373508.70245624},{"$f":"IF(BS$11=\"\",0,Calc!BS845)","v":89530131.526842117},{"$f":"IF(BT$11=\"\",0,Calc!BT845)","v":59686754.351227999},{"$f":"IF(BU$11=\"\",0,Calc!BU845)","v":29843377.17561388},{"$f":"IF(BV$11=\"\",0,Calc!BV845)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW845)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX845)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY845)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ845)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA845)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB845)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC845)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD845)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE845)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF845)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG845)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH845)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI845)","v":0}]
[{"$f":"ROW()","v":310},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$40","v":"Задолженность по выплате %% по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z310:$CJ310,$Z$2:$CJ$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA851)","v":10500000},{"$f":"IF(AB$11=\"\",0,Calc!AB851)","v":10500000},{"$f":"IF(AC$11=\"\",0,Calc!AC851)","v":10500000},{"$f":"IF(AD$11=\"\",0,Calc!AD851)","v":10500000},{"$f":"IF(AE$11=\"\",0,Calc!AE851)","v":11250000},{"$f":"IF(AF$11=\"\",0,Calc!AF851)","v":11550000},{"$f":"IF(AG$11=\"\",0,Calc!AG851)","v":12300000},{"$f":"IF(AH$11=\"\",0,Calc!AH851)","v":12600000},{"$f":"IF(AI$11=\"\",0,Calc!AI851)","v":13035000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ851)","v":13150769.230769232},{"$f":"IF(AK$11=\"\",0,Calc!AK851)","v":13854696.356275305},{"$f":"IF(AL$11=\"\",0,Calc!AL851)","v":13780245.103403002},{"$f":"IF(AM$11=\"\",0,Calc!AM851)","v":14147460.517197371},{"$f":"IF(AN$11=\"\",0,Calc!AN851)","v":13743247.359563142},{"$f":"IF(AO$11=\"\",0,Calc!AO851)","v":13339034.201928943},{"$f":"IF(AP$11=\"\",0,Calc!AP851)","v":13684821.044294745},{"$f":"IF(AQ$11=\"\",0,Calc!AQ851)","v":13257170.386660516},{"$f":"IF(AR$11=\"\",0,Calc!AR851)","v":13429519.729026318},{"$f":"IF(AS$11=\"\",0,Calc!AS851)","v":12981869.071392089},{"$f":"IF(AT$11=\"\",0,Calc!AT851)","v":12534218.41375789},{"$f":"IF(AU$11=\"\",0,Calc!AU851)","v":12086567.756123692},{"$f":"IF(AV$11=\"\",0,Calc!AV851)","v":11638917.098489493},{"$f":"IF(AW$11=\"\",0,Calc!AW851)","v":11191266.440855265},{"$f":"IF(AX$11=\"\",0,Calc!AX851)","v":10743615.783221066},{"$f":"IF(AY$11=\"\",0,Calc!AY851)","v":10295965.125586867},{"$f":"IF(AZ$11=\"\",0,Calc!AZ851)","v":9848314.4679526091},{"$f":"IF(BA$11=\"\",0,Calc!BA851)","v":9400663.8103184104},{"$f":"IF(BB$11=\"\",0,Calc!BB851)","v":8953013.1526842117},{"$f":"IF(BC$11=\"\",0,Calc!BC851)","v":8505362.4950500131},{"$f":"IF(BD$11=\"\",0,Calc!BD851)","v":8057711.8374158144},{"$f":"IF(BE$11=\"\",0,Calc!BE851)","v":7610061.1797815561},{"$f":"IF(BF$11=\"\",0,Calc!BF851)","v":7162410.5221473575},{"$f":"IF(BG$11=\"\",0,Calc!BG851)","v":6714759.8645131588},{"$f":"IF(BH$11=\"\",0,Calc!BH851)","v":6267109.2068789601},{"$f":"IF(BI$11=\"\",0,Calc!BI851)","v":5819458.5492447615},{"$f":"IF(BJ$11=\"\",0,Calc!BJ851)","v":5371807.8916105032},{"$f":"IF(BK$11=\"\",0,Calc!BK851)","v":4924157.2339763045},{"$f":"IF(BL$11=\"\",0,Calc!BL851)","v":4476506.5763421059},{"$f":"IF(BM$11=\"\",0,Calc!BM851)","v":4028855.9187079072},{"$f":"IF(BN$11=\"\",0,Calc!BN851)","v":3581205.2610737085},{"$f":"IF(BO$11=\"\",0,Calc!BO851)","v":3133554.6034394503},{"$f":"IF(BP$11=\"\",0,Calc!BP851)","v":2685903.9458052516},{"$f":"IF(BQ$11=\"\",0,Calc!BQ851)","v":2238253.2881710529},{"$f":"IF(BR$11=\"\",0,Calc!BR851)","v":1790602.6305368543},{"$f":"IF(BS$11=\"\",0,Calc!BS851)","v":1342951.9729026556},{"$f":"IF(BT$11=\"\",0,Calc!BT851)","v":895301.31526839733},{"$f":"IF(BU$11=\"\",0,Calc!BU851)","v":447650.65763419867},{"$f":"IF(BV$11=\"\",0,Calc!BV851)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW851)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX851)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY851)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ851)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA851)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB851)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC851)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD851)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE851)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF851)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG851)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH851)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI851)","v":0}]
[{"$f":"ROW()","v":311},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Calc!$H$873","v":"Остаток долга по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z311:$CJ311,$Z$2:$CJ$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA873)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB873)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC873)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD873)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE873)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF873)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG873)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH873)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI873)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ873)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK873)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL873)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM873)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN873)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO873)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP873)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ873)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR873)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS873)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT873)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU873)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV873)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW873)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX873)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY873)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ873)","v":38553396.926200539},{"$f":"IF(BA$11=\"\",0,Calc!BA873)","v":157859794.88535118},{"$f":"IF(BB$11=\"\",0,Calc!BB873)","v":147618282.19622037},{"$f":"IF(BC$11=\"\",0,Calc!BC873)","v":108993079.16467902},{"$f":"IF(BD$11=\"\",0,Calc!BD873)","v":46694258.870390408},{"$f":"IF(BE$11=\"\",0,Calc!BE873)","v":118475270.28242046},{"$f":"IF(BF$11=\"\",0,Calc!BF873)","v":118796364.0279569},{"$f":"IF(BG$11=\"\",0,Calc!BG873)","v":88048003.232342809},{"$f":"IF(BH$11=\"\",0,Calc!BH873)","v":30245847.228438422},{"$f":"IF(BI$11=\"\",0,Calc!BI873)","v":124010903.41312663},{"$f":"IF(BJ$11=\"\",0,Calc!BJ873)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK873)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL873)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM873)","v":1091781.3194150925},{"$f":"IF(BN$11=\"\",0,Calc!BN873)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO873)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP873)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ873)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR873)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS873)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT873)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU873)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV873)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW873)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX873)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY873)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ873)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA873)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB873)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC873)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD873)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE873)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF873)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG873)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH873)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI873)","v":0}]
[{"$f":"ROW()","v":312},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Calc!$H$881","v":"Задолженность по %% по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z312:$CJ312,$Z$2:$CJ$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA881)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB881)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC881)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD881)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE881)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF881)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG881)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH881)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI881)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ881)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK881)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL881)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM881)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN881)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO881)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP881)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ881)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR881)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS881)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT881)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU881)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV881)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW881)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX881)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY881)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ881)","v":771067.93852401082},{"$f":"IF(BA$11=\"\",0,Calc!BA881)","v":3928263.8362310342},{"$f":"IF(BB$11=\"\",0,Calc!BB881)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC881)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD881)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE881)","v":2369505.4056484103},{"$f":"IF(BF$11=\"\",0,Calc!BF881)","v":4745432.6862075478},{"$f":"IF(BG$11=\"\",0,Calc!BG881)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH881)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI881)","v":2480218.0682625324},{"$f":"IF(BJ$11=\"\",0,Calc!BJ881)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK881)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL881)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM881)","v":21835.62638830021},{"$f":"IF(BN$11=\"\",0,Calc!BN881)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO881)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP881)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ881)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR881)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS881)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT881)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU881)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV881)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW881)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX881)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY881)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ881)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA881)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB881)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC881)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD881)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE881)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF881)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG881)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH881)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI881)","v":0}]
[{"$f":"ROW()","v":313}]
[{"$f":"ROW()","v":314}]
[{"$f":"ROW()","v":315}]
[{"$f":"ROW()","v":316},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":317}]
[{"$f":"ROW()","v":318},null,null,null,null,null,null,{"$f":"Items!$BK$42","v":"БАЛАНС"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X318)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(ABS(SUM($Z318:$CJ318))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"X283-X296","v":0},null,null,{"$f":"IF(AA$11=\"\",0,AA283-AA296)","v":-2.384185791015625E-7},{"$f":"IF(AB$11=\"\",0,AB283-AB296)","v":-2.384185791015625E-7},-2.384185791015625E-7,-4.76837158203125E-7,-2.384185791015625E-7,-2.384185791015625E-7,0,-2.384185791015625E-7,-2.384185791015625E-7,2.384185791015625E-7,2.384185791015625E-7,-2.384185791015625E-7,0,2.384185791015625E-7,2.384185791015625E-7,2.384185791015625E-7,0,0,0,4.76837158203125E-7,-4.76837158203125E-7,-7.152557373046875E-7,0,-2.384185791015625E-7,-4.76837158203125E-7,-4.76837158203125E-7,-2.384185791015625E-7,-9.5367431640625E-7,-4.76837158203125E-7,-4.76837158203125E-7,-9.5367431640625E-7,-9.5367431640625E-7,-1.1920928955078125E-6,-7.152557373046875E-7,-9.5367431640625E-7,-1.430511474609375E-6,-9.5367431640625E-7,-1.430511474609375E-6,-9.5367431640625E-7,-2.384185791015625E-6,-1.9073486328125E-6,-2.384185791015625E-6,-3.814697265625E-6,-4.76837158203125E-6,-3.337860107421875E-6,-2.86102294921875E-6,-1.430511474609375E-6,-1.430511474609375E-6,-2.384185791015625E-6,-1.430511474609375E-6,0,0,1.9073486328125E-6,2.86102294921875E-6,1.430511474609375E-6,0,0,9.5367431640625E-7,0,-1.9073486328125E-6,0]

{"sheet":"Calc","index":29,"n_rows":908,"n_cols":87,"rows_kept":562,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":7},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":10},1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":31},31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":9},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":12},3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I54\")","v":"Calc"},null,null,{"$f":"INDIRECT(\"START!K54\")","v":"Функционал финансовой модели. Все расчеты"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-07-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2032-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2032-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2033-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2033-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2033-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2033-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2034-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2034-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2034-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2034-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2035-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2035-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2035-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2035-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2036-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2036-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2036-06-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2027-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2028-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2028-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2029-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2029-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2030-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2030-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2031-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2031-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2032-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2032-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2032-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2032-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2033-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2033-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2033-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2033-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2034-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2034-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2034-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2034-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2035-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2035-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2035-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2035-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2036-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2036-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"3кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"4кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"1кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"3кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"4кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"1кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"3кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"4кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"1кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"3кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"4кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"1кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"3кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"4кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"1кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"3кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"4кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"1кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"3кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"4кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"1кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"3кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"4кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"1кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"3кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"4кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"1кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"3кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"4кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"1кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"3кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"4кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"1кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"3кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"4кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"1кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"3кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"4кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"1кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"3кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"4кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"1кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"3кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"4кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"1кв36г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2кв36г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CK14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99356)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99356)","v":0},{"$f":"SUM(T$15:T$99356)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!AA$22","v":"УСН(6%)"},{"$f":"Macro!AB$22","v":"УСН(6%)"},{"$f":"Macro!AC$22","v":"УСН(15%)"},{"$f":"Macro!AD$22","v":"УСН(15%)"},{"$f":"Macro!AE$22","v":"УСН(15%)"},{"$f":"Macro!AF$22","v":"УСН(15%)"},{"$f":"Macro!AG$22","v":"ОСНО"},{"$f":"Macro!AH$22","v":"ОСНО"},{"$f":"Macro!AI$22","v":"ОСНО"},{"$f":"Macro!AJ$22","v":"ОСНО"},{"$f":"Macro!AK$22","v":"ОСНО"},{"$f":"Macro!AL$22","v":"ОСНО"},{"$f":"Macro!AM$22","v":"ОСНО"},{"$f":"Macro!AN$22","v":"ОСНО"},{"$f":"Macro!AO$22","v":"ОСНО"},{"$f":"Macro!AP$22","v":"ОСНО"},{"$f":"Macro!AQ$22","v":"ОСНО"},{"$f":"Macro!AR$22","v":"ОСНО"},{"$f":"Macro!AS$22","v":"ОСНО"},{"$f":"Macro!AT$22","v":"ОСНО"},{"$f":"Macro!AU$22","v":"ОСНО"},{"$f":"Macro!AV$22","v":"ОСНО"},{"$f":"Macro!AW$22","v":"ОСНО"},{"$f":"Macro!AX$22","v":"ОСНО"},{"$f":"Macro!AY$22","v":"ОСНО"},{"$f":"Macro!AZ$22","v":"ОСНО"},{"$f":"Macro!BA$22","v":"ОСНО"},{"$f":"Macro!BB$22","v":"ОСНО"},{"$f":"Macro!BC$22","v":"ОСНО"},{"$f":"Macro!BD$22","v":"ОСНО"},{"$f":"Macro!BE$22","v":"ОСНО"},{"$f":"Macro!BF$22","v":"ОСНО"},{"$f":"Macro!BG$22","v":"ОСНО"},{"$f":"Macro!BH$22","v":"ОСНО"},{"$f":"Macro!BI$22","v":"ОСНО"},{"$f":"Macro!BJ$22","v":"ОСНО"},{"$f":"Macro!BK$22","v":"ОСНО"},{"$f":"Macro!BL$22","v":"ОСНО"},{"$f":"Macro!BM$22","v":"ОСНО"},{"$f":"Macro!BN$22","v":"ОСНО"},{"$f":"Macro!BO$22","v":"ОСНО"},{"$f":"Macro!BP$22","v":"ОСНО"},{"$f":"Macro!BQ$22","v":"ОСНО"},{"$f":"Macro!BR$22","v":"ОСНО"},{"$f":"Macro!BS$22","v":"ОСНО"},{"$f":"Macro!BT$22","v":"ОСНО"},{"$f":"Macro!BU$22","v":"ОСНО"},{"$f":"Macro!BV$22","v":"ОСНО"},{"$f":"Macro!BW$22","v":"ОСНО"},{"$f":"Macro!BX$22","v":"ОСНО"},{"$f":"Macro!BY$22","v":"ОСНО"},{"$f":"Macro!BZ$22","v":"ОСНО"},{"$f":"Macro!CA$22","v":"ОСНО"},{"$f":"Macro!CB$22","v":"ОСНО"},{"$f":"Macro!CC$22","v":"ОСНО"},{"$f":"Macro!CD$22","v":"ОСНО"},{"$f":"Macro!CE$22","v":"ОСНО"},{"$f":"Macro!CF$22","v":"ОСНО"},{"$f":"Macro!CG$22","v":"ОСНО"},{"$f":"Macro!CH$22","v":"ОСНО"},{"$f":"Macro!CI$22","v":""}]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,{"$f":"Mrkting!$H$19","v":"Поток запусков создания отелей"},null,null,null,null,{"$f":"Mrkting!$M$19","v":"кол-во объектов"},null,null,null,{"$f":"Mrkting!$Q$19","v":"запуски процесса"},null,null,null,null,null,null,{"$f":"SUM($Z16:$CJ16)","v":10},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":17}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"Mrkting!$M$19","v":"кол-во объектов"},null,null,null,null,{"$f":"Mrkting!$M$19","v":"кол-во объектов"},null,null,null,"нарастающим итогом",null,null,{"$f":"X18-X16","v":0},null,null,null,{"$f":"SUMIFS($Z18:$CJ18,$Z$2:$CJ$2,Periods!$Q$18)","v":10},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z16:AA16))","v":1},{"$f":"IF(AB$11=\"\",0,SUM($Z16:AB16))","v":1},{"$f":"IF(AC$11=\"\",0,SUM($Z16:AC16))","v":1},{"$f":"IF(AD$11=\"\",0,SUM($Z16:AD16))","v":1},{"$f":"IF(AE$11=\"\",0,SUM($Z16:AE16))","v":1},{"$f":"IF(AF$11=\"\",0,SUM($Z16:AF16))","v":1},{"$f":"IF(AG$11=\"\",0,SUM($Z16:AG16))","v":2},{"$f":"IF(AH$11=\"\",0,SUM($Z16:AH16))","v":2},{"$f":"IF(AI$11=\"\",0,SUM($Z16:AI16))","v":2},{"$f":"IF(AJ$11=\"\",0,SUM($Z16:AJ16))","v":2},{"$f":"IF(AK$11=\"\",0,SUM($Z16:AK16))","v":2},{"$f":"IF(AL$11=\"\",0,SUM($Z16:AL16))","v":2},{"$f":"IF(AM$11=\"\",0,SUM($Z16:AM16))","v":3},{"$f":"IF(AN$11=\"\",0,SUM($Z16:AN16))","v":3},{"$f":"IF(AO$11=\"\",0,SUM($Z16:AO16))","v":3},{"$f":"IF(AP$11=\"\",0,SUM($Z16:AP16))","v":3},{"$f":"IF(AQ$11=\"\",0,SUM($Z16:AQ16))","v":3},{"$f":"IF(AR$11=\"\",0,SUM($Z16:AR16))","v":3},{"$f":"IF(AS$11=\"\",0,SUM($Z16:AS16))","v":4},{"$f":"IF(AT$11=\"\",0,SUM($Z16:AT16))","v":4},{"$f":"IF(AU$11=\"\",0,SUM($Z16:AU16))","v":4},{"$f":"IF(AV$11=\"\",0,SUM($Z16:AV16))","v":4},{"$f":"IF(AW$11=\"\",0,SUM($Z16:AW16))","v":4},{"$f":"IF(AX$11=\"\",0,SUM($Z16:AX16))","v":4},{"$f":"IF(AY$11=\"\",0,SUM($Z16:AY16))","v":5},{"$f":"IF(AZ$11=\"\",0,SUM($Z16:AZ16))","v":5},{"$f":"IF(BA$11=\"\",0,SUM($Z16:BA16))","v":5},{"$f":"IF(BB$11=\"\",0,SUM($Z16:BB16))","v":5},{"$f":"IF(BC$11=\"\",0,SUM($Z16:BC16))","v":5},{"$f":"IF(BD$11=\"\",0,SUM($Z16:BD16))","v":5},{"$f":"IF(BE$11=\"\",0,SUM($Z16:BE16))","v":6},{"$f":"IF(BF$11=\"\",0,SUM($Z16:BF16))","v":6},{"$f":"IF(BG$11=\"\",0,SUM($Z16:BG16))","v":6},{"$f":"IF(BH$11=\"\",0,SUM($Z16:BH16))","v":6},{"$f":"IF(BI$11=\"\",0,SUM($Z16:BI16))","v":6},{"$f":"IF(BJ$11=\"\",0,SUM($Z16:BJ16))","v":6},{"$f":"IF(BK$11=\"\",0,SUM($Z16:BK16))","v":7},{"$f":"IF(BL$11=\"\",0,SUM($Z16:BL16))","v":7},{"$f":"IF(BM$11=\"\",0,SUM($Z16:BM16))","v":7},{"$f":"IF(BN$11=\"\",0,SUM($Z16:BN16))","v":7},{"$f":"IF(BO$11=\"\",0,SUM($Z16:BO16))","v":7},{"$f":"IF(BP$11=\"\",0,SUM($Z16:BP16))","v":7},{"$f":"IF(BQ$11=\"\",0,SUM($Z16:BQ16))","v":8},{"$f":"IF(BR$11=\"\",0,SUM($Z16:BR16))","v":8},{"$f":"IF(BS$11=\"\",0,SUM($Z16:BS16))","v":8},{"$f":"IF(BT$11=\"\",0,SUM($Z16:BT16))","v":8},{"$f":"IF(BU$11=\"\",0,SUM($Z16:BU16))","v":8},{"$f":"IF(BV$11=\"\",0,SUM($Z16:BV16))","v":8},{"$f":"IF(BW$11=\"\",0,SUM($Z16:BW16))","v":9},{"$f":"IF(BX$11=\"\",0,SUM($Z16:BX16))","v":9},{"$f":"IF(BY$11=\"\",0,SUM($Z16:BY16))","v":9},{"$f":"IF(BZ$11=\"\",0,SUM($Z16:BZ16))","v":9},{"$f":"IF(CA$11=\"\",0,SUM($Z16:CA16))","v":9},{"$f":"IF(CB$11=\"\",0,SUM($Z16:CB16))","v":9},{"$f":"IF(CC$11=\"\",0,SUM($Z16:CC16))","v":10},{"$f":"IF(CD$11=\"\",0,SUM($Z16:CD16))","v":10},{"$f":"IF(CE$11=\"\",0,SUM($Z16:CE16))","v":10},{"$f":"IF(CF$11=\"\",0,SUM($Z16:CF16))","v":10},{"$f":"IF(CG$11=\"\",0,SUM($Z16:CG16))","v":10},{"$f":"IF(CH$11=\"\",0,SUM($Z16:CH16))","v":10},{"$f":"IF(CI$11=\"\",0,SUM($Z16:CI16))","v":0}]
[{"$f":"ROW()","v":19}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,"Продажи",null,null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,{"$f":"IF(ABS($X20-SUMIFS(Prdction!$X:$X,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z20:$CJ20)","v":24157502546.43985},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":35376.677678571425},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":56340.634821428568},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":223506.30116571431},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":1919453.6622091189},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":3797698.1618229486},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":4584592.2482263036},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":7275130.8254711572},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":11619264.925498189},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":15063479.192382965},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":15716439.712385919},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":21465429.353574894},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":32605979.51246063},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":40257119.975652248},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":37758279.075336166},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":46267957.33900141},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":67403924.905602321},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":80149605.390770435},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":74870017.40057151},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":90784087.019313678},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":124606994.86623609},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":141761658.53565463},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":128709196.31370202},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":149306315.6064007},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":203302519.37002933},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":228740269.2545265},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":200793067.02646035},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":223600049.15888503},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":297171331.69992185},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":326121654.08944786},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":288525650.61647105},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":324103864.55384588},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":419792481.67872304},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":451474707.05347013},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":393000586.92136502},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":428821429.84697741},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":560184293.64944553},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":605833721.69653785},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":517035577.63736534},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":550538959.06622791},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":682237607.61832261},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":697347384.06518292},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":605641569.22592711},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":661053298.70088243},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":811509349.6724149},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":824648559.98504293},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":686747164.37150598},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":696206208.54641819},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":895517459.72161281},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":953195514.77479923},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":791128047.1924758},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":803274314.90031219},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":986497781.98680842},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":998152139.10683918},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":857170867.18299508},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":919296096.51888561},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":1125808963.6308026},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":1140558940.1743193},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":947964681.62224841},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":958268586.48641562},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":21}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"Mrkting!$H$75","v":"Трафик"},null,null,null,null,{"$f":"Mrkting!$M$75","v":"кол-во потенциальных гостей"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z22:$CJ22)","v":49578770},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":450},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":250},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":10170},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":15760},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":23220},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":21750},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":49410},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":55680},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":82170},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":54750},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":113850},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":125360},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":161100},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":101100},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":211320},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":213120},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":264870},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":166850},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":330210},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":322640},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":402120},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":243150},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":472590},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":461200},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":558540},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":332200},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":646920},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":616720},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":738540},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":440200},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":841860},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":793440},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":951390},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":558300},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1059480},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":998880},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1183050},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":689150},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1309050},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1218880},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1431090},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":832450},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1560330},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1440080},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1689480},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":971850},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1809990},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1670000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1941480},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1110500},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":2069100},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1894480},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":2192760},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1255600},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":2323620},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":2118560},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":2454390},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1396800},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":2576520},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":23}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,{"$f":"Mrkting!$H$77","v":"Конверсия в гостя"},null,null,null,null,{"$f":"Mrkting!$M$77","v":"%"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z24:$CJ24,$Z$2:$CJ$2,Periods!$Q$18)","v":3.5},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.89999999999999991},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.89999999999999991},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1.04},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1.04},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1.1800000000000002},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1.1800000000000002},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1.3199999999999998},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1.3199999999999998},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1.46},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1.46},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1.6},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1.6},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1.74},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1.74},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1.8800000000000001},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1.8800000000000001},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":2.02},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":2.02},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":2.16},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":2.16},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":2.2999999999999998},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":2.2999999999999998},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":2.42},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":2.42},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":2.5399999999999996},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":2.5399999999999996},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":2.6599999999999997},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":2.6599999999999997},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":2.78},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":2.78},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":2.9},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":2.9},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":3.02},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":3.02},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":3.14},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":3.14},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":3.26},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":3.26},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":3.38},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":3.38},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":3.5},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":3.5},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":3.5},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":3.5},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":3.5},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":3.5},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":3.5},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":3.5},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":3.5},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":3.5},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":3.5},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":3.5},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":3.5},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":3.5},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":3.5},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":3.5},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":3.5},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":3.5},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":3.5},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":3.5},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":25}]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,{"$f":"Mrkting!$H$86","v":"Валовый поток гостей"},null,null,null,null,{"$f":"Mrkting!$M$86","v":"кол-во гостей"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z26:$CJ26)","v":23073644.800000001},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":135},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":80},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":1454.4},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":2414.4000000000005},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":3682.8},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":3720},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":8589.6000000000022},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":10630.4},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":15780.600000000002},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":11500},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":24120},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":28779.200000000001},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":37206},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":25244},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":52948.799999999996},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":57395.200000000004},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":71620.2},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":48248.000000000007},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":95788.800000000017},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":99752.000000000015},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":124596.00000000001},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":79788},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":155408.39999999997},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":160110.39999999999},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":194209.19999999995},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":121685},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":237213},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":237646.40000000002},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":284857.19999999995},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":178030},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":340704},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":336060.8},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":403133.4},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":247131.00000000003},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":469135.8000000001},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":461241.59999999992},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":546391.79999999993},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":331274},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":629323.19999999995},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":608035.19999999995},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":713964.6},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":415718},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":779252.4},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":718628.8},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":843152.4},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":484543},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":902507.4},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":833382.40000000002},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":968920.2},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":553864},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":1032055.2},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":944222.4},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":1092985.2},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":626285},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":1159083},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":1056256},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":1223793},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":696010},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":1283958},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,{"$f":"H26","v":"Валовый поток гостей"},{"$f":"Lists!$AM$16","v":"Номерной фонд"},null,null,null,{"$f":"Mrkting!$M$87","v":"шт"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z27:$CJ27)","v":23073644.800000001},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":135},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":80},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":1454.4},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":2414.4000000000005},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":3682.8},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":3720},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":8589.6000000000022},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":10630.4},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":15780.600000000002},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":11500},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":24120},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":28779.200000000001},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":37206},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":25244},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":52948.799999999996},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":57395.200000000004},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":71620.2},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":48248.000000000007},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":95788.800000000017},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":99752.000000000015},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":124596.00000000001},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":79788},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":155408.39999999997},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":160110.39999999999},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":194209.19999999995},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":121685},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":237213},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":237646.40000000002},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":284857.19999999995},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":178030},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":340704},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":336060.8},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":403133.4},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":247131.00000000003},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":469135.8000000001},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":461241.59999999992},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":546391.79999999993},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":331274},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":629323.19999999995},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":608035.19999999995},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":713964.6},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":415718},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":779252.4},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":718628.8},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":843152.4},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":484543},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":902507.4},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":833382.40000000002},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":968920.2},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":553864},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":1032055.2},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":944222.4},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":1092985.2},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":626285},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":1159083},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":1056256},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":1223793},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":696010},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":1283958},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":0}]
[{"$f":"ROW()","v":28},"разработка финмоделей: https://mngmnt.ru/",null,null,null,null,null,{"$f":"H26","v":"Валовый поток гостей"},{"$f":"Lists!$AM$17","v":"Food&Beverage"},null,null,null,{"$f":"Mrkting!$M$88","v":"шт"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z28:$CJ28)","v":23073644.800000001},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":135},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":80},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":1454.4},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":2414.4000000000005},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":3682.8},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":3720},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":8589.6000000000022},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":10630.4},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":15780.600000000002},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":11500},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":24120},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":28779.200000000001},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":37206},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":25244},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":52948.799999999996},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":57395.200000000004},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":71620.2},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":48248.000000000007},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":95788.800000000017},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":99752.000000000015},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":124596.00000000001},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":79788},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":155408.39999999997},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":160110.39999999999},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":194209.19999999995},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":121685},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":237213},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":237646.40000000002},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":284857.19999999995},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":178030},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":340704},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":336060.8},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":403133.4},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":247131.00000000003},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":469135.8000000001},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":461241.59999999992},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":546391.79999999993},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":331274},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":629323.19999999995},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":608035.19999999995},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":713964.6},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":415718},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":779252.4},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":718628.8},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":843152.4},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":484543},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":902507.4},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":833382.40000000002},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":968920.2},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":553864},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":1032055.2},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":944222.4},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":1092985.2},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":626285},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":1159083},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":1056256},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":1223793},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":696010},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":1283958},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,{"$f":"H26","v":"Валовый поток гостей"},{"$f":"Lists!$AM$18","v":"Развлекат. услуги"},null,null,null,{"$f":"Mrkting!$M$89","v":"шт"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z29:$CJ29)","v":23073644.800000001},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":135},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":80},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":1454.4},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":2414.4000000000005},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":3682.8},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":3720},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":8589.6000000000022},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":10630.4},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":15780.600000000002},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":11500},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":24120},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":28779.200000000001},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":37206},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":25244},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":52948.799999999996},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":57395.200000000004},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":71620.2},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":48248.000000000007},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":95788.800000000017},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":99752.000000000015},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":124596.00000000001},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":79788},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":155408.39999999997},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":160110.39999999999},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":194209.19999999995},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":121685},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":237213},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":237646.40000000002},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":284857.19999999995},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":178030},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":340704},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":336060.8},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":403133.4},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":247131.00000000003},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":469135.8000000001},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":461241.59999999992},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":546391.79999999993},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":331274},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":629323.19999999995},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":608035.19999999995},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":713964.6},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":415718},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":779252.4},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":718628.8},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":843152.4},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":484543},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":902507.4},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":833382.40000000002},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":968920.2},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":553864},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":1032055.2},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":944222.4},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":1092985.2},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":626285},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":1159083},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":1056256},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":1223793},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":696010},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":1283958},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":31}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"Mrkting!$H$107","v":"Общий оборот (GMV)"},null,null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X32-SUM(X33:X36))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUM($Z32:$CJ32)","v":30555704256.514427},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":88232.142857142855},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":52285.714285714283},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":526268.57142857148},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":4493749.6656534951},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":5439710.5167173259},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":6529000.7781155016},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":12437527.743465045},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":17867908.843768995},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":21350592.177811548},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":19417916.717325229},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":36150240.091185413},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":47996863.009604856},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":55661780.457519755},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":41522417.443039507},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":77198135.878613994},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":95502706.804231003},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":109843719.78304559},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":81638775.952675968},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":150000236.07879394},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":167939446.39068696},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":193012316.70023707},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":133905165.61207291},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":245004166.36658844},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":269636042.24085885},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":308099982.39934051},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":199005754.28706762},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":364182831.79268754},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":383273927.06875598},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":437022560.86007333},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":287608816.64419872},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":524500753.69570899},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":527580527.02618575},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":601777528.36149716},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":379382784.53424764},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":690976798.35965812},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":704347781.35359359},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":801638595.95827651},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":483787309.28989381},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":881749338.18672764},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":809482651.12074244},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":920748242.21562397},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":579214799.47377777},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":1053239385.8366269},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":951629790.04971361},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":1082415735.1357458},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":608744943.95853257},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":1106326817.0180213},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":1094357981.6812601},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":1242328665.1645746},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":697415496.1868912},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":1267726892.9464722},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":1143102526.9090974},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":1297098113.0769041},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":794801007.7687875},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":1442357605.2071643},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":1298135498.6190441},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":1473345352.4874206},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":826227140.61234105},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":1498855115.5471931},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H32","v":"Общий оборот (GMV)"},{"$f":"Lists!$AM$16","v":"Номерной фонд"},null,null,null,{"$f":"M32","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z33:$CJ33)","v":13351090590.999557},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":1876595.7446808515},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":2111170.2127659577},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":2734468.0851063831},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":4922042.5531914895},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":7383063.8297872338},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":8305946.8085106388},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":8545212.7659574468},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":15381382.978723405},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":21476512.340425532},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":24161076.382978722},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":18826812.765957445},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":33888262.978723407},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":43510856.170212768},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":48949713.191489361},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":37339845.319148935},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":67211721.574468091},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":76813396.085106388},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":86415070.595744684},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":62588693.106382973},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":112659647.59148934},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":127274676.41994894},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":143184010.97244254},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":94019596.808170214},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":169235274.25470638},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":180842631.88534471},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":203447960.87101278},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":135414335.95843405},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":243745804.72518128},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":246143304.44378963},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":276911217.49926335},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":177444577.93897536},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":319400240.29015565},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":329139416.92485785},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":370281844.04046506},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":223486932.10294083},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":402276477.78529346},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":357579091.36470532},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":402276477.78529346},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":260521909.42285669},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":468939436.961142},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":416835055.07657075},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":468939436.961142},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":260521909.42285669},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":468939436.961142},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":478318225.70036495},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":538108003.91291058},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":298948891.06272805},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":538108003.91291058},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":478318225.70036495},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":538108003.91291058},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":338808743.20442516},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":609855737.76796532},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":542093989.1270802},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":609855737.76796532},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":338808743.20442516},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":609855737.76796532},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,{"$f":"H32","v":"Общий оборот (GMV)"},{"$f":"Lists!$AM$17","v":"Food&Beverage"},null,null,null,{"$f":"M32","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z34:$CJ34)","v":9440517690.7167206},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":88232.142857142855},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":52285.714285714283},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":379697.14285714284},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":1344051.79331307},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":1810800.4103343466},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":1925452.4498480244},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":3951803.6097264444},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":5293546.6431610929},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":6755926.1306990888},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":5717596.0486322176},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":11115905.744680852},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":14194217.045106385},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":17074663.061744679},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":12309455.91720365},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":23699847.646395139},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":28093932.204838905},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":33182845.073015198},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":23919582.517101519},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":45016888.486759879},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":49150790.38241946},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":57819650.965221889},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":39208189.093167171},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":73097876.088558063},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":79164004.370322078},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":92020865.344060913},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":58670046.746273987},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":109198753.79891603},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":112924119.19139105},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":130618212.79871204},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":84740865.366382793},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":156641329.7192519},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":155848237.93990815},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":180180342.42718527},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":112488036.41589864},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":207302746.61819997},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":209752958.31893721},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":241422965.64860368},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":145153326.5437755},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":267586398.67505533},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":246647910.1782155},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":283432577.79040682},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":175680293.69394186},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":322527859.20134449},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":291645547.58781391},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":335022831.13690788},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":188920639.55434531},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":346433956.60831213},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":338648393.24913937},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":387718973.62222952},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":218096338.61532736},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":399943565.46387237},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":360807987.12203521},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":412723461.08464354},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":249553894.94502962},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":456387669.4770664},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":410832191.9450174},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":470020111.74827987},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":264032121.29980803},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":482524920.15818191},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H32","v":"Общий оборот (GMV)"},{"$f":"Lists!$AM$18","v":"Развлекат. услуги"},null,null,null,{"$f":"M32","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z35:$CJ35)","v":7764095974.798151},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":146571.42857142858},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":1273102.1276595746},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":1517739.8936170214},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":1869080.2431610946},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":3563681.580547113},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":5191298.3708206685},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":6288719.2386018243},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":5155107.9027355621},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":9652951.3677811567},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":12326133.62407295},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":14426041.012796354},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":10386148.759878423},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":19610025.253495447},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":23897918.429179333},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":27711161.518541031},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":20379348.116425533},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":37771626.017565958},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":41975259.923161097},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":48777595.139270522},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":32108283.412522797},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":59246642.686541036},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":63197361.450587824},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":72895106.082837},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":46316110.732623465},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":85748803.739065096},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":89507175.992020249},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":102956387.19034848},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":67453615.319381833},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":124113619.25127588},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":125588984.64248791},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":144685968.43504855},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":89450170.179373607},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":164273811.45130271},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":165455406.1097984},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":189933786.26920778},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":115147050.64317745},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":211886461.7263788},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":205255649.57782155},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":235039186.63992378},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":143012596.35697928},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":261772089.67414036},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":243149187.38532898},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":278453467.03769571},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":159302394.9813306},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":290953423.44856709},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":277391362.73175585},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":316501687.62943459},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":180370266.50883591},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":329675323.56968933},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":303976314.08669722},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":346266648.07934976},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":206438369.6193327},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":376114197.96213228},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":345209317.5469467},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":393469502.97117531},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":223386276.10810786},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":406474457.62104583},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":37}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"Mrkting!$H$129","v":"Маркетинговые скидки"},null,null,null,null,{"$f":"Mrkting!$M$129","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X38-SUM(X39:X42))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUM($Z38:$CJ38)","v":1224522737.4012196},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":8823.2142857142862},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":5228.5714285714284},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":57703.782857142862},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":420594.73811550159},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":514245.82609422493},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":586474.13602431607},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":1128271.6512437691},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":1612473.5098942253},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":1867101.8839468088},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":1634893.8702127661},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":3065798.6720972648},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":3825584.1952588456},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":4469388.6952330582},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":3287880.6485952586},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":5872212.802441095},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":7192742.9076941041},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":8321259.8892758666},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":5831683.5486750342},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":10776770.953229325},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":11998653.895417679},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":13142626.063746128},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":8956401.2382970937},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":16470137.243396481},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":16916750.407864723},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":19430504.907516144},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":12469040.84442934},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":21577108.686137773},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":22593203.959627524},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":25883768.982847586},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":15892243.532674169},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":29122215.850038137},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":29294091.873956967},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":31311869.049732096},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":19588099.810683157},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":35838772.386327155},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":33697486.388663188},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":38534799.234927267},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":23274893.908632878},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":39302302.41663602},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":36794990.821327977},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":42030900.631824203},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":23860335.000703201},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":43573902.844090939},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":39787370.076068401},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":41319014.827720635},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":23412333.847116459},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":42712956.577392146},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":37348556.256596297},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":42570297.231415607},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":24064773.538523037},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":39070062.162089914},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":35609180.03484372},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":40557454.915082514},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":21406663.694847349},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":39004841.049693599},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":35468424.362039767},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":34750872.558677264},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":19639442.3267546},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":35766260.466257788},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H38","v":"Маркетинговые скидки"},{"$f":"Lists!$AM$16","v":"Номерной фонд"},null,null,null,{"$f":"M38","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z39:$CJ39)","v":228882915.34691638},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":106965.95744680853},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":120336.70212765959},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":147661.27659574471},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":265790.29787234042},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":398685.44680851069},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":423603.2872340426},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":435805.85106382979},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":784450.53191489365},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1030872.5923404256},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1159731.6663829787},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":903687.01276595728},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1524971.8340425533},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1957988.527659575},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":2202737.0936170216},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1568273.5034042555},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":2822892.30612766},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":3226162.6355744684},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":3370187.7532340428},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":2440959.0311489361},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":4393726.2560680844},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":4581888.3511181623},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":5154624.3950079316},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":3384705.4850941282},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":5584764.0504053114},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":5967806.852216376},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":6713782.7087434223},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":4062430.0787530215},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":7312374.1417554384},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":7384299.1333136894},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":7476602.8724801112},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":4791003.6043523354},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":8623806.487834204},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":7899346.0061965901},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":8886764.2569711637},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":5363686.3704705806},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":8447806.0334911626},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":7509160.9186588125},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":8447806.0334911626},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":4689394.3696114197},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":8440909.8653005566},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":7503030.9913782729},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":7034091.5544171324},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":3907828.6413428513},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":7034091.5544171324},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":5739818.7084043799},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":6457296.046954928},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":3587386.6927527371},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":4842972.0352161946},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":4304864.0313032838},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":4842972.0352161946},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":2032852.4592265526},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":3659134.4266077951},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":3252563.9347624839},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1829567.2133038975},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1016426.2296132763},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1829567.2133038975},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H38","v":"Маркетинговые скидки"},{"$f":"Lists!$AM$17","v":"Food&Beverage"},null,null,null,{"$f":"M38","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z40:$CJ40)","v":396062320.68296033},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":8823.2142857142862},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":5228.5714285714284},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":36450.925714285717},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":129028.97215805472},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":173836.83939209726},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":177141.62538601825},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":363565.93209483288},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":487006.29117082071},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":594521.49950151995},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":503148.4522796353},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":978199.70553191507},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":1192314.2317889363},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":1434271.6971865529},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":1033994.2970451063},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":1895987.811711611},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":2247514.5763871134},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":2654627.6058412162},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":1817888.2712997159},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":3421283.5249937517},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":3735460.0690638791},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":4163014.8694959763},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":2822989.6147080362},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":5263047.0783761796},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":5383152.2971819025},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":6257418.8433961421},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":3989563.1787466309},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":6988720.2431306262},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":7227143.6282490259},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":8359565.619117572},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":5084451.9219829673},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":9398479.7831551153},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":9350894.2763944883},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":10090099.175922379},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":6299330.0392903248},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":11608953.810619202},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":10907153.832584735},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":12553994.213727394},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":7547972.9802763257},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":12844147.136402657},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":11839099.688554343},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":13604763.733939527},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":7729932.9225334385},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":14191225.804859154},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":12832404.093863811},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":13400913.24547632},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":7556825.5821738131},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":13857358.264332486},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":12191342.15696902},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":13957883.050400261},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":7851468.1901517836},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":12798194.094843918},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":11545855.587905126},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":13207150.754708594},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":6987509.0584608288},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":12778854.745357864},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":11503301.374460485},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":11280482.681958718},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":6336770.9111953927},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":11580598.083796365},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,{"$f":"H38","v":"Маркетинговые скидки"},{"$f":"Lists!$AM$18","v":"Развлекат. услуги"},null,null,null,{"$f":"M38","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z41:$CJ41)","v":599577501.37134314},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":21252.857142857141},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":184599.80851063831},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":220072.2845744681},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":261671.23404255317},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":498915.42127659573},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":726781.77191489364},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":848977.09721124638},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":695939.56686930091},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1303148.4346504565},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1602397.3711294835},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1875385.3316635261},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1350199.3387841948},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2451253.1566869309},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2987239.8036474166},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":3463895.1898176288},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2445521.773971064},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":4532595.1221079156},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":5037031.1907793321},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":5609423.4410161097},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":3692452.5924401209},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":6813363.9089522175},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":6951709.7595646586},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":8018461.6691120705},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":5094772.1805885807},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":9003624.3926018346},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":9398253.4791621231},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":10810420.65498659},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":6745361.5319381831},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":12411361.925127588},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":12558898.464248791},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":13745167.00132961},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":8497766.1670404952},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":15606012.087873753},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":14890986.549881859},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":17094040.764228702},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":10363234.557885971},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":18010349.2467422},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":17446730.214114826},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":19978330.864393517},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":11441007.70855834},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":20941767.17393123},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":19451934.990826316},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":20884010.027827181},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":11947679.623599794},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":21821506.758642528},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":19417395.391222905},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":22155118.134060416},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":12625918.655618513},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":21428896.032029804},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":19758460.415635314},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":22507332.125157729},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":12386302.177159961},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":22566851.877727941},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":20712559.052816797},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":21640822.663414638},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":12286245.185945928},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":22356095.16915752},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":43}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,{"$f":"Mrkting!$H$141","v":"Общий оборот (GMV) с учетом скидок"},null,null,null,null,{"$f":"Mrkting!$M$141","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X44-SUM(X45:X48))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUM($Z44:$CJ44)","v":29331181519.113209},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":79408.928571428565},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":47057.142857142855},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":468564.78857142857},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":4073154.927537994},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":4925464.6906231008},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":5942526.6420911839},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":11309256.092221277},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":16255435.333874773},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":19483490.293864742},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":17783022.847112458},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":33084441.419088148},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":44171278.814346008},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":51192391.762286708},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":38234536.794444263},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":71325923.076172903},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":88309963.896536902},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":101522459.89376973},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":75807092.404000938},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":139223465.12556458},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":155940792.49526927},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":179869690.63649097},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":124948764.37377581},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":228534029.12319192},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":252719291.8329941},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":288669477.49182433},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":186536713.44263828},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":342605723.1065498},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":360680723.10912848},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":411138791.87722576},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":271716573.11152452},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":495378537.84567094},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":498286435.15222877},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":570465659.31176496},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":359794684.72356445},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":655138025.97333109},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":670650294.96493042},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":763103796.72334921},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":460512415.38126093},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":842447035.77009153},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":772687660.29941452},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":878717341.5837996},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":555354464.47307456},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":1009665482.9925362},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":911842419.97364521},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":1041096720.308025},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":585332610.11141622},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":1063613860.4406291},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":1057009425.4246637},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":1199758367.9331591},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":673350722.64836836},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":1228656830.7843823},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":1107493346.8742537},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":1256540658.1618211},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":773394344.07393992},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":1403352764.1574707},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":1262667074.2570045},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":1438594479.9287431},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":806587698.28558648},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":1463088855.0809355},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,{"$f":"H44","v":"Общий оборот (GMV) с учетом скидок"},{"$f":"Lists!$AM$16","v":"Номерной фонд"},null,null,null,{"$f":"M44","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z45:$CJ45)","v":13122207675.652643},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":1769629.787234043},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":1990833.510638298},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":2586806.8085106383},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":4656252.2553191492},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":6984378.3829787234},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":7882343.521276596},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":8109406.9148936169},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":14596932.446808511},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":20445639.748085108},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":23001344.716595743},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":17923125.753191486},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":32363291.144680854},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":41552867.642553195},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":46746976.097872339},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":35771571.815744683},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":64388829.268340431},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":73587233.449531913},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":83044882.842510641},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":60147734.075234041},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":108265921.33542126},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":122692788.06883077},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":138029386.5774346},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":90634891.323076084},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":163650510.20430106},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":174874825.03312835},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":196734178.16226935},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":131351905.87968102},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":236433430.58342585},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":238759005.31047595},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":269434614.62678325},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":172653574.33462304},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":310776433.80232143},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":321240070.91866124},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":361395079.78349388},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":218123245.73247024},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":393828671.75180233},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":350069930.44604653},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":393828671.75180233},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":255832515.05324528},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":460498527.09584147},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":409332024.0851925},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":461905345.40672487},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":256614080.78151384},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":461905345.40672487},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":472578406.99196059},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":531650707.86595565},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":295361504.36997533},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":533265031.87769437},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":474013361.66906166},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":533265031.87769437},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":336775890.74519861},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":606196603.34135747},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":538841425.19231772},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":608026170.55466139},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":337792316.97481185},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":608026170.55466139},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,{"$f":"H44","v":"Общий оборот (GMV) с учетом скидок"},{"$f":"Lists!$AM$17","v":"Food&Beverage"},null,null,null,{"$f":"M44","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z46:$CJ46)","v":9044455370.0337601},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":79408.928571428565},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":47057.142857142855},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":343246.21714285715},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":1215022.8211550151},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":1636963.5709422491},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":1748310.8244620059},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":3588237.6776316105},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":4806540.3519902732},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":6161404.631197568},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":5214447.5963525847},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":10137706.039148936},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":13001902.813317446},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":15640391.364558129},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":11275461.620158542},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":21803859.834683523},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":25846417.628451791},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":30528217.467173979},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":22101694.245801806},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":41595604.961766131},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":45415330.313355587},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":53656636.095725916},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":36385199.478459135},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":67834829.010181874},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":73780852.073140189},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":85763446.500664771},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":54680483.567527346},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":102210033.5557854},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":105696975.563142},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":122258647.1795945},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":79656413.444399819},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":147242849.93609679},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":146497343.66351363},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":170090243.25126293},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":106188706.37660833},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":195693792.80758077},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":198845804.4863525},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":228868971.43487635},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":137605353.56349918},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":254742251.53865266},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":234808810.48966113},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":269827814.05646724},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":167950360.77140838},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":308336633.39648533},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":278813143.49395013},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":321621917.89143169},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":181363813.97217152},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":332576598.34397966},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":326457051.09217036},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":373761090.5718292},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":210244870.42517558},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":387145371.36902851},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":349262131.5341301},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":399516310.32993501},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":242566385.88656878},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":443608814.73170865},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":399328890.57055682},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":458739629.06632119},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":257695350.38861266},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":470944322.07438558},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,{"$f":"H44","v":"Общий оборот (GMV) с учетом скидок"},{"$f":"Lists!$AM$18","v":"Развлекат. услуги"},null,null,null,{"$f":"M44","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z47:$CJ47)","v":7164518473.4268093},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":125318.57142857143},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":1088502.3191489365},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":1297667.6090425535},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":1607409.0091185411},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":3064766.1592705171},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":4464516.5989057757},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":5439742.1413905788},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":4459168.3358662622},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":8349802.9331307001},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":10723736.252943465},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":12550655.681132827},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":9035949.4210942239},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":17158772.096808515},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":20910678.625531916},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":24247266.328723405},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":17933826.342454471},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":33239030.89545805},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":36938228.732381769},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":43168171.698254414},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":28415830.820082676},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":52433278.777588814},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":56245651.691023156},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":64876644.413724937},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":41221338.552034892},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":76745179.346463263},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":80108922.512858108},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":92145966.535361871},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":60708253.787443653},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":111702257.32614829},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":113030086.17823915},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":130940801.43371893},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":80952404.012333125},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":148667799.36342892},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":150564419.55991656},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":172839745.50497907},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":104783816.08529149},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":193876112.47963664},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":187808919.36370674},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":215060855.77553025},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":131571588.64842093},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":240830322.50020915},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":223697252.39450267},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":257569457.00986859},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":147354715.35773081},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":269131916.68992454},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":257973967.3405329},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":294346569.49537414},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":167744347.85321739},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":308246427.53765947},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":284217853.67106187},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":323759315.95419204},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":194052067.44217274},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":353547346.08440441},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":324496758.49412984},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":371828680.30776072},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":211100030.92216194},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":384118362.45188838},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":49}]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,{"$f":"Sales!$H$75","v":"Поток решений о покупке"},null,null,null,null,{"$f":"Mrkting!$M$86","v":"кол-во гостей"},null,null,null,null,null,{"$f":"IF(ABS(X50-SUM(X51:X54))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUM($Z50:$CJ50)","v":58837794.239999995},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":344.25},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":204},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":3708.7200000000003},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":6156.7200000000012},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":9391.1400000000012},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":9486},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":21903.480000000003},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":27107.52},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":40240.530000000006},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":29325},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":61506},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":73386.960000000006},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":94875.3},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":64372.2},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":135019.44},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":146357.76000000001},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":182631.51},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":123032.40000000001},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":244261.44000000006},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":254367.60000000003},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":317719.80000000005},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":203459.4},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":396291.41999999993},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":408281.51999999996},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":495233.45999999985},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":310296.75},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":604893.15},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":605998.32000000007},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":726385.85999999987},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":453976.5},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":868795.2},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":856955.03999999992},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":1027990.1700000002},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":630184.05000000005},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":1196296.2900000003},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":1176166.0799999998},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":1393299.0899999999},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":844748.7},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":1604774.1600000001},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":1550489.7599999998},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":1820609.73},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":1060080.8999999999},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":1987093.62},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":1832503.44},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":2150038.62},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":1235584.6499999999},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":2301393.87},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":2125125.12},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":2470746.5099999998},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":1412353.2},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":2631740.7599999998},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":2407767.12},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":2787112.26},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":1597026.75},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":2955661.65},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":2693452.8},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":3120672.15},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":1774825.5},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":3274092.9},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,{"$f":"H50","v":"Поток решений о покупке"},{"$f":"Lists!$AM$16","v":"Номерной фонд"},null,null,1,{"$f":"Mrkting!$M$87","v":"шт"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z51:$CJ51)","v":19612598.080000002},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":114.75},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":68},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":1236.24},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":2052.2400000000002},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":3130.38},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":3162},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":7301.1600000000017},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":9035.84},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":13413.510000000002},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":9775},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":20502},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":24462.32},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":31625.1},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":21457.399999999998},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":45006.479999999996},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":48785.920000000006},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":60877.17},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":41010.800000000003},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":81420.48000000001},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":84789.200000000012},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":105906.6},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":67819.8},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":132097.13999999996},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":136093.84},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":165077.81999999995},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":103432.25},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":201631.05},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":201999.44},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":242128.61999999997},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":151325.5},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":289598.39999999997},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":285651.68},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":342663.39},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":210061.35},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":398765.43000000005},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":392055.35999999993},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":464433.02999999991},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":281582.89999999997},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":534924.72},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":516829.91999999993},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":606869.90999999992},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":353360.3},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":662364.54},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":610834.48},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":716679.54},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":411861.55},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":767131.29},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":708375.04000000004},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":823582.16999999993},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":470784.39999999997},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":877246.91999999993},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":802589.04},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":929037.41999999993},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":532342.25},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":985220.54999999993},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":897817.59999999998},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":1040224.0499999999},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":591608.5},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":1091364.3},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":0}]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,{"$f":"H50","v":"Поток решений о покупке"},{"$f":"Lists!$AM$17","v":"Food&Beverage"},null,null,{"$f":"L51+1","v":2},{"$f":"Mrkting!$M$88","v":"шт"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z52:$CJ52)","v":20766280.319999997},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":121.5},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":72},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":1308.96},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":2172.9600000000005},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":3314.5200000000004},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":3348},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":7730.6400000000021},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":9567.36},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":14202.540000000003},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":10350},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":21708},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":25901.280000000002},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":33485.4},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":22719.600000000002},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":47653.919999999998},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":51655.680000000008},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":64458.18},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":43423.200000000004},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":86209.920000000013},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":89776.800000000017},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":112136.40000000001},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":71809.2},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":139867.55999999997},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":144099.35999999999},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":174788.27999999997},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":109516.5},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":213491.7},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":213881.76000000004},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":256371.47999999995},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":160227},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":306633.60000000003},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":302454.71999999997},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":362820.06000000006},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":222417.90000000002},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":422222.22000000009},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":415117.43999999994},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":491752.61999999994},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":298146.60000000003},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":566390.88},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":547231.67999999993},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":642568.14},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":374146.2},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":701327.16},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":646765.92000000004},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":758837.16},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":436088.7},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":812256.66},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":750044.16000000003},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":872028.17999999993},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":498477.60000000003},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":928849.67999999993},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":849800.16},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":983686.67999999993},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":563656.5},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":1043174.7000000001},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":950630.40000000002},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":1101413.7},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":626409},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":1155562.2},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":0}]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,{"$f":"H50","v":"Поток решений о покупке"},{"$f":"Lists!$AM$18","v":"Развлекат. услуги"},null,null,{"$f":"L52+1","v":3},{"$f":"Mrkting!$M$89","v":"шт"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z53:$CJ53)","v":18458915.84},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":108},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":64},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":1163.5200000000002},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":1931.5200000000004},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":2946.2400000000002},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":2976},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":6871.6800000000021},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":8504.32},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":12624.480000000003},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":9200},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":19296},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":23023.360000000001},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":29764.800000000003},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":20195.2},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":42359.040000000001},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":45916.160000000003},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":57296.160000000003},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":38598.400000000009},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":76631.040000000023},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":79801.60000000002},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":99676.800000000017},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":63830.400000000001},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":124326.71999999997},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":128088.32000000001},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":155367.35999999996},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":97348},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":189770.40000000002},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":190117.12000000002},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":227885.75999999998},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":142424},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":272563.20000000001},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":268848.64000000001},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":322506.72000000003},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":197704.80000000005},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":375308.64000000013},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":368993.27999999997},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":437113.43999999994},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":265019.2},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":503458.56},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":486428.15999999997},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":571171.68000000005},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":332574.40000000002},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":623401.92000000004},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":574903.04000000004},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":674521.92},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":387634.4},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":722005.92},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":666705.92000000004},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":775136.16},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":443091.20000000001},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":825644.16},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":755377.92},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":874388.16},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":501028},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":927266.4},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":845004.80000000005},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":979034.4},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":556808},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":1027166.4},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,{"$f":"Sales!$H$77","v":"Акцептованный GMV"},null,null,null,null,{"$f":"Sales!$M$77","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X56-SUM(X57:X60))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUM($Z56:$CJ56)","v":25025501136.076576},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":71468.03571428571},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":42351.428571428572},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":409176.45257142861},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":3468507.7135075997},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":4203609.7851246204},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":5058192.7365446808},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":9639041.2543061394},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":13834221.221447781},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":16597049.874275383},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":15153333.38306991},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":28211170.361525837},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":37659495.320212811},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":43668019.782114953},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":32611331.885230828},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":60859289.001640707},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":75310256.262202367},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":86608138.466626793},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":64644421.938568182},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":118757774.06004533},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":132973528.70002756},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":153413660.2608909},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":106604918.1506283},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":195024002.26634282},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":215688158.07715085},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":246413395.97239766},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":159229163.67701721},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":292488107.35103333},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":307858017.29527336},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":350973607.12785351},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":231906495.12764364},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":422848786.79931772},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":425216832.75365812},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":486853282.50587755},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":307087297.13324362},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":559218621.74953902},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":572466819.96651256},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":651439688.51134169},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":393076629.94798219},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":719123287.35752869},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":659134505.81079996},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":749648088.26027679},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":473870233.40826279},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":861590976.08846939},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":777821851.53257084},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":888134835.30589962},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":499233173.52542579},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":907244015.45723748},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":901882165.79854608},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":1023765338.7970079},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":574473140.37971103},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":1048303253.3582933},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":944621558.736269},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":1071847409.1563354},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":659810908.38506889},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":1197352922.9662151},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":1077008619.722275},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":1227150855.3773599},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":687929309.51607096},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":1247966824.7999198},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,{"$f":"H56","v":"Акцептованный GMV"},{"$f":"Lists!$AM$16","v":"Номерной фонд"},null,null,1,{"$f":"M56","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z57:$CJ57)","v":11153876524.304745},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":1504185.3191489365},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":1692208.4840425532},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":2198785.7872340423},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":3957814.4170212769},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":5936721.6255319146},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":6699991.9930851068},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":6892995.8776595742},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":12407392.579787234},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":17378793.78587234},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":19551143.009106383},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":15234656.890212763},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":27508797.472978726},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":35319937.496170215},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":39734929.683191486},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":30405836.04338298},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":54730504.878089368},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":62549148.432102121},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":70588150.416134045},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":51125573.963948935},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":92026033.135108069},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":104288869.85850616},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":117324978.5908194},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":77039657.624614671},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":139102933.6736559},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":148643601.27815908},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":167224051.43792894},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":111649119.99772887},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":200968415.99591196},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":202945154.51390454},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":229019422.43276575},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":146755538.18442959},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":264159968.7319732},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":273054060.28086203},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":307185817.81596977},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":185404758.87259969},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":334754370.98903197},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":297559440.87913954},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":334754370.98903197},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":217457637.79525849},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":391423748.03146523},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":347932220.4724136},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":392619543.59571612},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":218121968.66428676},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":392619543.59571612},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":401691645.94316649},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":451903101.68606228},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":251057278.71447903},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":453275277.09604019},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":402911357.41870242},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":453275277.09604019},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":286259507.1334188},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":515267112.84015381},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":458015211.41347003},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":516822244.97146219},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":287123469.42859006},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":516822244.97146219},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,{"$f":"H56","v":"Акцептованный GMV"},{"$f":"Lists!$AM$17","v":"Food&Beverage"},null,null,{"$f":"L57+1","v":2},{"$f":"M56","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z58:$CJ58)","v":8140009833.0303841},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":71468.03571428571},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":42351.428571428572},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":308921.59542857145},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":1093520.5390395136},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":1473267.2138480244},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":1573479.7420158053},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":3229413.9098684494},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":4325886.3167912457},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":5545264.1680778116},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":4693002.8367173262},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":9123935.4352340419},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":11701712.531985702},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":14076352.228102315},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":10147915.458142688},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":19623473.851215173},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":23261775.865606613},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":27475395.720456582},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":19891524.821221627},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":37436044.465589516},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":40873797.282020032},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":48290972.486153327},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":32746679.530613221},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":61051346.109163687},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":66402766.865826175},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":77187101.850598291},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":49212435.210774615},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":91989030.200206861},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":95127278.006827801},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":110032782.46163505},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":71690772.099959835},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":132518564.94248711},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":131847609.29716226},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":153081218.92613664},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":95569835.738947496},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":176124413.52682269},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":178961224.03771725},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":205982074.29138872},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":123844818.20714927},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":229268026.38478741},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":211327929.44069502},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":242845032.65082052},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":151155324.69426754},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":277502970.05683678},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":250931829.14455512},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":289459726.10228854},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":163227432.57495436},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":299318938.50958169},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":293811345.98295331},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":336384981.51464629},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":189220383.38265803},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":348430834.23212564},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":314335918.3807171},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":359564679.29694152},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":218309747.29791191},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":399247933.25853777},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":359396001.51350117},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":412865666.15968907},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":231925815.34975138},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":423849889.86694705},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":0}]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,{"$f":"H56","v":"Акцептованный GMV"},{"$f":"Lists!$AM$18","v":"Развлекат. услуги"},null,null,{"$f":"L58+1","v":3},{"$f":"M56","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z59:$CJ59)","v":5731614778.7414465},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":100254.85714285716},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":870801.85531914933},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":1038134.0872340428},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":1285927.2072948329},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":2451812.9274164136},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":3571613.2791246208},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":4351793.7131124632},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":3567334.6686930098},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":6679842.3465045607},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":8578989.0023547728},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":10040524.544906262},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":7228759.5368753793},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":13727017.677446812},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":16728542.900425533},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":19397813.062978726},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":14347061.073963577},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":26591224.71636644},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":29550582.985905416},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":34534537.35860353},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":22732664.656066142},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":41946623.022071056},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":44996521.352818526},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":51901315.530979954},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":32977070.841627914},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":61396143.477170616},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":64087138.010286488},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":73716773.2282895},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":48566603.029954925},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":89361805.860918641},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":90424068.942591324},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":104752641.14697516},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":64761923.209866501},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":118934239.49074315},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":120451535.64793324},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":138271796.40398327},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":83827052.868233204},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":155100889.98370931},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":150247135.4909654},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":172048684.62042421},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":105257270.91873676},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":192664258.00016734},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":178957801.91560215},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":206055565.6078949},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":117883772.28618465},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":215305533.35193965},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":206379173.87242633},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":235477255.59629932},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":134195478.28257392},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":246597142.03012758},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":227374282.9368495},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":259007452.76335365},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":155241653.95373818},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":282837876.86752355},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":259597406.79530388},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":297462944.24620861},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":168880024.73772955},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":307294689.96151072},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":0}]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":61}]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,{"$f":"Sales!$H$79","v":"Количество продаж"},null,null,null,null,{"$f":"Mrkting!$M$86","v":"кол-во гостей"},null,null,null,null,null,{"$f":"IF(ABS(X62-SUM(X63:X66))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUM($Z62:$CJ62)","v":56628740.312100008},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":170.40375},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":271.38374999999996},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":1936.7964000000002},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":4883.3928000000005},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":7696.190700000001},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":9344.1843000000008},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":15537.792600000004},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":24260.445000000007},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":33337.284750000006},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":34434.937350000007},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":44961.345000000001},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":66772.015199999994},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":83289.818700000003},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":78827.512499999997},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":98698.861799999984},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":139281.71400000001},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":162849.68865000003},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":151303.63545},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":181810.45080000002},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":246821.37480000005},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":283183.26300000004},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":257983.70400000003},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":296876.65589999995},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":398263.6053},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":447239.91509999998},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":398737.45395},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":453019.00050000002},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":599391.27765000006},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":659530.16910000006},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":584279.36819999991},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":654771.9915},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":854246.36880000005},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":933047.87895000004},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":820796.23890000011},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":904107.76830000011},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":1174368.8731500001},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":1271885.2591499998},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":1107833.6560499999},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":1212513.8157000002},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":1561855.6403999999},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":1668694.24755},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":1425941.86185},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":1508351.3873999999},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":1890700.5447000002},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":1971358.3197000003},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":1675883.51865},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":1750804.3673999999},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":2191126.9000499998},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":2274956.4568499997},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":1922134.3564500001},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":2001826.5101999999},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":2494556.4005999998},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":2571465.2931000004},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":2170148.8099499997},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":2253580.7579999999},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":2796311.6527499999},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":2877991.8502500001},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":2423271.3367499998},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":2499214.608},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,{"$f":"H62","v":"Количество продаж"},{"$f":"Lists!$AM$16","v":"Номерной фонд"},null,null,1,{"$f":"Mrkting!$M$87","v":"шт"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z63:$CJ63)","v":18876246.770699997},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":56.801249999999996},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":90.461249999999993},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":645.59879999999998},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":1627.7976000000001},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":2565.3969000000002},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":3114.7281000000003},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":5179.2642000000014},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":8086.8150000000005},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":11112.428250000001},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":11478.312450000001},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":14987.115},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":22257.338400000001},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":27763.272899999996},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":26275.837499999998},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":32899.620599999995},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":46427.237999999998},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":54283.229550000004},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":50434.545150000005},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":60603.483600000007},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":82273.791599999997},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":94394.421000000002},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":85994.567999999999},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":98958.88529999998},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":132754.53509999998},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":149079.97169999997},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":132912.48464999997},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":151006.33350000001},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":199797.09255},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":219843.3897},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":194759.78939999998},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":218257.33049999998},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":284748.78960000002},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":311015.95964999998},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":273598.7463},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":301369.2561},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":391456.29105},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":423961.75304999994},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":369277.88534999988},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":404171.27189999993},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":520618.54679999995},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":556231.41584999999},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":475313.95395},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":502783.79579999996},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":630233.51490000007},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":657119.4399},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":558627.83954999992},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":583601.4558},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":730375.63335000002},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":758318.81894999999},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":640711.45215000003},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":667275.50339999993},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":831518.80019999994},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":857155.09770000004},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":723382.93665000005},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":751193.58599999989},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":932103.88424999989},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":959330.61675000004},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":807757.11225000001},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":833071.53600000008},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":0}]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,{"$f":"H62","v":"Количество продаж"},{"$f":"Lists!$AM$17","v":"Food&Beverage"},null,null,{"$f":"L63+1","v":2},{"$f":"Mrkting!$M$88","v":"шт"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z64:$CJ64)","v":19986614.227799997},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":60.142499999999998},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":95.782499999999999},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":683.5752},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":1723.5504000000001},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":2716.3026000000004},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":3297.9474},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":5483.9268000000011},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":8562.510000000002},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":11766.1005},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":12153.507300000001},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":15868.71},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":23566.5936},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":29396.406600000002},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":27821.475000000002},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":34834.892399999997},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":49158.252000000008},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":57476.360700000005},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":53401.283100000001},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":64168.394400000005},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":87113.426400000026},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":99947.034000000014},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":91053.072},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":104779.99619999999},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":140563.62539999999},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":157849.38179999997},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":140730.86609999998},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":159889.05900000001},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":211549.8627},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":232775.35379999998},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":206216.24759999997},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":231095.99700000003},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":301498.71840000001},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":329311.01610000001},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":289692.79020000005},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":319096.85940000007},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":414483.13170000003},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":448900.67969999992},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":391000.1139},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":427946.05260000005},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":551243.16720000003},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":588950.91090000002},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":503273.59830000001},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":532359.31319999998},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":667306.07460000005},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":695773.52460000012},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":591488.30070000002},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":617930.95319999999},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":773338.90590000001},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":802925.80829999992},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":678400.36109999998},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":706527.00359999994},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":880431.67079999996},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":907575.98580000002},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":765934.8740999999},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":795381.44400000002},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":986933.52450000006},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":1015761.8295},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":855272.23649999988},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":882075.74399999995},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":0}]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,{"$f":"H62","v":"Количество продаж"},{"$f":"Lists!$AM$18","v":"Развлекат. услуги"},null,null,{"$f":"L64+1","v":3},{"$f":"Mrkting!$M$89","v":"шт"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z65:$CJ65)","v":17765879.313600004},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":53.46},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":85.14},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":607.62240000000008},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":1532.0448000000004},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":2414.4912000000004},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":2931.5088000000001},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":4874.6016000000009},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":7611.1200000000008},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":10458.756000000001},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":10803.117600000001},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":14105.52},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":20948.083200000001},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":26130.139200000001},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":24730.2},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":30964.3488},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":43696.224000000002},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":51090.098400000003},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":47467.807200000003},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":57038.572800000009},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":77434.156800000026},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":88841.808000000019},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":80936.064000000013},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":93137.77439999998},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":124945.4448},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":140310.56159999999},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":125094.10319999998},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":142123.60800000001},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":188044.3224},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":206911.42560000002},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":183303.33120000002},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":205418.66400000002},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":267998.86080000002},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":292720.90320000006},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":257504.70240000004},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":283641.65280000004},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":368429.45040000003},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":399022.82639999996},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":347555.6568},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":380396.49120000005},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":489993.9264},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":523511.92079999996},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":447354.30960000004},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":473208.27840000007},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":593160.95519999997},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":618465.35519999999},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":525767.37840000005},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":549271.9584},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":687412.36080000002},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":713711.82960000006},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":603022.54319999996},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":628024.00320000004},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":782605.92960000003},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":806734.20960000006},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":680830.99919999996},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":707005.728},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":877274.24400000006},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":902899.4040000001},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":760241.98800000001},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":784067.32799999998},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":0}]
[{"$f":"ROW()","v":66},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":67}]
[{"$f":"ROW()","v":68},null,null,null,null,null,null,{"$f":"Sales!$H$81","v":"Продажи"},null,null,null,null,{"$f":"Sales!$M$81","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X68-SUM(X69:X72))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B68=Lists!$CU$24,SUMIFS($Z68:$CJ68,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z68:$CJ68))","v":24157502546.43985},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":35376.677678571425},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":56340.634821428568},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":223506.30116571431},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":1919453.6622091189},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":3797698.1618229486},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":4584592.2482263036},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":7275130.8254711572},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":11619264.925498189},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":15063479.192382965},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":15716439.712385919},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":21465429.353574894},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":32605979.51246063},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":40257119.975652248},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":37758279.075336166},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":46267957.33900141},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":67403924.905602321},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":80149605.390770435},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":74870017.40057151},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":90784087.019313678},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":124606994.86623609},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":141761658.53565463},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":128709196.31370202},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":149306315.6064007},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":203302519.37002933},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":228740269.2545265},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":200793067.02646035},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":223600049.15888503},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":297171331.69992185},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":326121654.08944786},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":288525650.61647105},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":324103864.55384588},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":419792481.67872304},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":451474707.05347013},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":393000586.92136502},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":428821429.84697741},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":560184293.64944553},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":605833721.69653785},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":517035577.63736534},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":550538959.06622791},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":682237607.61832261},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":697347384.06518292},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":605641569.22592711},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":661053298.70088243},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":811509349.6724149},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":824648559.98504293},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":686747164.37150598},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":696206208.54641819},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":895517459.72161281},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":953195514.77479923},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":791128047.1924758},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":803274314.90031219},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":986497781.98680842},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":998152139.10683918},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":857170867.18299508},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":919296096.51888561},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":1125808963.6308026},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":1140558940.1743193},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":947964681.62224841},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":958268586.48641562},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H68,Sales!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":69},{"$f":"Lists!$CU$16","v":"ндс(+)"},null,"*",null,null,null,{"$f":"H68","v":"Продажи"},{"$f":"Lists!$AM$16","v":"Номерной фонд"},null,null,1,{"$f":"M68","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B69=Lists!$CU$24,SUMIFS($Z69:$CJ69,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z69:$CJ69))","v":10786510747.800825},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":744571.73297872359},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":1582214.9325797874},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":1926042.1642819149},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":3047517.1011063829},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":4897795.3410638291},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":6255173.2412154255},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":6728528.9960186165},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":9553692.2864361703},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":14744162.251001488},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":18280318.71351447},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":17218970.950162977},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":21158009.909779787},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":31100223.809728727},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":37152159.253784046},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":34719679.034654364},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":42142488.75612881},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":58053428.388544783},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":65902962.929876901},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":60248293.568141073},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":70860045.514033213},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":97175876.981839031},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":109698854.98241615},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":96210494.92663987},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":106990582.69264394},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":142434534.80114841},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":156354488.09446359},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":138042219.8606506},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":154745680.31685221},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":199937217.40235919},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":213822465.5886018},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":186008605.5055117},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":203403175.92361939},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":265920944.36135346},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":287218739.65793175},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":243832335.46084189},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":257478769.28150767},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":312995336.87474489},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":312995336.87474489},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":273344944.34822381},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":301396285.98422825},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":365981204.40942001},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":366573123.2137242},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":302317048.56870139},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":302317048.56870139},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":393184038.82174689},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":422529400.07646823},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":347965388.29826796},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":348644615.12620699},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":423812384.08479762},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":423812384.08479762},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":366069718.19358218},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":396755676.88691843},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":481774750.50554383},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":482544540.91054142},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":397953128.62802589},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":397953128.62802589},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H69,Sales!$L:$L,$L69))","v":0}]
[{"$f":"ROW()","v":70},{"$f":"Lists!$CU$16","v":"ндс(+)"},null,"*",null,null,null,{"$f":"H68","v":"Продажи"},{"$f":"Lists!$AM$17","v":"Food&Beverage"},null,null,{"$f":"L69+1","v":2},{"$f":"M68","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B70=Lists!$CU$24,SUMIFS($Z70:$CJ70,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z70:$CJ70))","v":7848804039.2159414},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":35376.677678571425},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":56340.634821428568},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":173880.14688000001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":694208.85656170209},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":1270559.9376793313},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":1508139.7431525956},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":2377432.3576827063},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":3739873.6121965488},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":4886219.4900101833},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":5067942.1673735939},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":6839384.4446159275},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":10308695.743773773},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":12760142.056243569},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":11991012.504691277},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":14736837.70813214},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":21228198.609826785},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":25114899.935101282},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":23446625.668130711},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":28377146.796971515},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":38763371.665066727},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":44136561.035245813},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":40113637.748299442},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":46430022.691689566},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":63089785.922619984},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":71076985.014630109},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":62567770.845379584},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":69894725.37843582},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":92622572.562482148},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":101554229.93188912},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":89953159.507989466},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":101083621.83601123},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":130861256.24862644},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":141039769.97053295},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":123082272.05921665},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":134488653.38655624},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":175767390.59444726},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":190546932.67290744},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":163264311.7867763},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":174790858.07300866},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":218094998.1336138},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":224815616.23530018},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":195030176.8858186},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":212185855.90179664},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":261575225.604689},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":267493819.84718764},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":224080143.54523525},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":228960453.68684533},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":293599490.82380486},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":311947182.11131179},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":260174655.62416565},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":266137352.71931791},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":328069542.54335713},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":333580795.85044098},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":286047841.16445243},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":305691051.87544256},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":375528747.71215928},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":382269525.49822915},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":319171783.34717304},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":324608974.08226573},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H70,Sales!$L:$L,$L70))","v":0}]
[{"$f":"ROW()","v":71},{"$f":"Lists!$CU$16","v":"ндс(+)"},null,"*",null,null,null,{"$f":"H68","v":"Продажи"},{"$f":"Lists!$AM$18","v":"Развлекат. услуги"},null,null,{"$f":"L70+1","v":3},{"$f":"M68","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B71=Lists!$CU$24,SUMIFS($Z71:$CJ71,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z71:$CJ71))","v":5522187759.4230833},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":49626.154285714292},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":480673.07266869326},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":944923.29156383011},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":1150410.3407917935},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":1850181.366682067},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":2981595.9722378119},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":3922086.4611573564},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":3919968.5489937095},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":5072352.6225227974},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":7553121.5176853696},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":9216659.2058942132},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":8548295.620481912},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":10373109.721089484},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":15075502.48604681},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":17882546.201885108},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":16703712.697786439},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":20264451.46621336},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":27790194.812624566},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":31722134.570531927},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":28347264.997261487},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":32016247.400677912},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":43036856.465570346},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":47964429.257480249},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":42014801.254440896},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":46714741.087805271},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":62114224.336291268},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":68212936.063095123},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":60530271.247830987},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":68274562.40098241},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":88994008.027737439},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":96612471.494335413},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":83909709.356636614},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":90929600.53680177},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":118495958.69364482},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":128068049.36569867},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":109938930.38974714},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":118269331.71171153},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":151147272.60996395},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":159536430.95513785},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":137266447.99188468},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":147471156.81485751},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":183952919.65830588},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":190581616.92413104},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":160349972.25756937},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":164928706.29087153},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":208733930.07606116},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":218718932.58701921},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":182988003.27004224},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":188492347.05478725},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":234615855.35865366},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":240758959.17160055},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":205053307.82496047},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":216849367.75652456},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":268505465.41309953},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":275744873.76554871},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":230839769.64704937},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":235706483.77612394},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H71,Sales!$L:$L,$L71))","v":0}]
[{"$f":"ROW()","v":72},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":73}]
[{"$f":"ROW()","v":74},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Sales!$H$95","v":"Поступление ДС"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X74-SUM(X75:X78))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B74=Lists!$CU$24,SUMIFS($Z74:$CJ74,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z74:$CJ74))","v":24777742058.36541},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":70896.291428571421},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":41869.681071428575},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":405818.33809371432},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":3439941.2988943961},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":4163043.8914166084},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":5009319.9750820743},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":9551812.5387986004},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":13704269.369167587},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":16436605.032838281},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":14998912.6162568},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":27955174.33186749},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":37301797.016928062},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":43243356.633217618},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":32263105.190584753},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":60307192.025857121},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":74586055.63410145},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":85764652.846369371},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":63954050.286126383},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":117678423.02368782},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":131672224.92230725},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":151920403.92140371},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":105445251.48490149},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":193250600.41191083},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":213572604.80800095},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":244010712.48846415},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":157462503.57565627},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":289829744.1648711},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":304810176.94220912},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":347550102.23624009},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":229349295.95236677},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":419002183.51466787},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":420969400.51803023},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":482108022.58032322},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":303656892.19116586},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":554130698.1812762},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":566768648.16328144},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":645083237.36331797},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":388629137.53137565},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":712584147.79877245},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":652423183.18959856},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":742332634.54257286},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":468579975.36447608},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":853750507.81294513},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":769876094.7681334},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":879474112.92038727},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":493463038.46661055},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":898987596.98652875},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":892852620.44124329},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":1013771451.7550348},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":567829824.57907927},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":1038767881.0506676},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":934967979.75966239},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":1061383386.7656121},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":652388726.2996757},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":1186454477.7657151},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":1065997844.9185644},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":1215179631.2948964},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":679971573.32918763},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":1236607231.5824885},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H74,Sales!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":75},{"$f":"B74","v":"CF(+)"},null,null,null,null,null,{"$f":"H74","v":"Поступление ДС"},{"$f":"Lists!$AM$16","v":"Номерной фонд"},null,null,1,{"$f":"M74","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B75=Lists!$CU$24,SUMIFS($Z75:$CJ75,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z75:$CJ75))","v":11043371403.551641},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":1492151.8365957451},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":1675662.4455319149},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":2177811.0839680848},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":3921754.3301106384},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":5881312.2236936167},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":6634518.6138893617},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":6824451.9266521269},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":12294347.447393617},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":17214948.650425788},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":19359976.277461786},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":15073677.349072848},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":27258257.779414471},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":34982360.401254892},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":39346410.370733611},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":30083119.495669533},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":54231849.16697789},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":61939294.234889127},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":69898346.915940762},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":50575393.071405075},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":91187573.722099304},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":103270506.83336788},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":116177801.02237584},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":76188690.406436116},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":137836030.88901743},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":147176246.6005865},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":165588971.8238692},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":110421478.93487118},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":199137370.42794919},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":200919656.44580147},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":226781376.74427581},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":145123455.03408861},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":261753177.90574855},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":270341307.86115122},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":304182223.15288025},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":183307149.16598696},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":331705526.50337452},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":294509456.61012834},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":331481217.13936144},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":215048467.95091835},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":387857442.77162302},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":344365915.21257138},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":388782722.80600554},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":215591753.82778102},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":389042343.30962181},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":397692873.68842971},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":447484493.58068746},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":248145014.28139108},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":449146960.32184291},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":398781516.00516075},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":448843252.16443443},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":283062880.52215934},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":510572456.92316574},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":453320555.49648196},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":511771636.58886355},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":283792837.18321842},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":512113420.0728333},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":0}]
[{"$f":"ROW()","v":76},{"$f":"B74","v":"CF(+)"},null,null,null,null,null,{"$f":"H74","v":"Поступление ДС"},{"$f":"Lists!$AM$17","v":"Food&Beverage"},null,null,{"$f":"L75+1","v":2},{"$f":"M74","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B76=Lists!$CU$24,SUMIFS($Z76:$CJ76,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z76:$CJ76))","v":8059457434.4798126},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":70896.291428571421},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":41869.681071428575},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":306365.51980800001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":1084154.5315363402},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":1459294.0350591613},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":1557945.3696519828},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":3200431.6391054704},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":4284820.3984371787},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":5492250.2820996065},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":4644368.2856874317},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":9041557.9460787345},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":11589850.960859349},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":13940337.985213526},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":10038579.430021342},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":19446190.229489166},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":23036434.710979331},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":27209069.002961714},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":19677441.831210941},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":37096773.060222358},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":40471934.814832695},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":47822897.111700058},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":32388124.14939601},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":60497441.981229149},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":65749442.038681239},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":76436799.502061844},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":48664361.52538722},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":91154693.088183656},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":94182281.72237277},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":108962265.64592832},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":70897180.358236879},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":131315034.87874728},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":130527791.2929},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":151592873.95613322},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":94499114.615183637},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":174524278.5471302},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":177177285.41836187},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":203976295.24898216},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":122442095.51290929},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":227186192.53729481},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":209178769.95239988},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":240479616.53073257},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":149460392.03141177},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":274980635.64699358},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":248369368.57128501},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":286642184.63518113},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":161342693.66215014},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":296597932.1363551},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":290862217.33807051},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":333106278.97056323},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":187033850.35256746},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":345264946.79150331},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":311124369.36520714},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":356059490.02580452},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":215844139.96093473},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":395617330.29787362},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":355722337.63487607},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":408843948.82738453},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":229244677.494634},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":419995239.11731195},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":0}]
[{"$f":"ROW()","v":77},{"$f":"B74","v":"CF(+)"},null,null,null,null,null,{"$f":"H74","v":"Поступление ДС"},{"$f":"Lists!$AM$18","v":"Развлекат. услуги"},null,null,{"$f":"L76+1","v":3},{"$f":"M74","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B77=Lists!$CU$24,SUMIFS($Z77:$CJ77,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z77:$CJ77))","v":5674913220.3339567},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":99452.818285714297},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":863634.9307623104},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":1028087.4108255322},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":1273563.5214620063},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":2429626.5695824926},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":3538136.7470367909},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":4309836.136849314},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":3530092.4039172409},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":6619268.9383951379},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":8496997.4056429248},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":9943042.3705423027},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":7150848.4114905633},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":13602744.016953487},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":16567260.521867234},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":19209173.472674046},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":14193488.959245911},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":26349800.796487581},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":29260995.872585438},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":34199159.893762887},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":22481734.264100406},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":41565584.708582357},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":44552655.935951836},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":51396111.964026473},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":32609451.643832929},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":60839020.187669992},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":63451648.619249851},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":72998864.766442612},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":48030636.659258708},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":88549778.207971379},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":89521952.779328749},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":103733771.87991418},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":64034322.541893616},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":117853241.72839746},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":119250054.88376829},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":136924718.96145552},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":82879892.852479368},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":153692428.75810316},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":148734956.62707025},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":170371800.87247887},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":104071115.38214602},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":190912429.39432853},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":177140810.98427698},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":204049205.47920054},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":116528590.97667938},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":213347321.54055175},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":204297529.41474304},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":233180679.20378408},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":132650959.94512074},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":244355973.93732142},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":225062094.38929445},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":256480644.57537311},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":153481705.81658158},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":280264690.54467589},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":256954951.78720641},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":294564045.87864834},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":166934058.6513353},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":304498572.39234316},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":0}]
[{"$f":"ROW()","v":78},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":79}]
[{"$f":"ROW()","v":80},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BK$16","v":"Дебиторская задолженность"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X80-SUM(X81:X84))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B80=Lists!$CU$24,SUMIFS($Z80:$CJ80,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z80:$CJ80))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA81:AA84))","v":0},{"$f":"IF(AB$11=\"\",0,SUM(AB81:AB84))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":81},{"$f":"B80","v":"BS"},null,null,null,null,null,{"$f":"H80","v":"Дебиторская задолженность"},{"$f":"Lists!$AM$16","v":"Номерной фонд"},null,null,1,{"$f":"M80","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B81=Lists!$CU$24,SUMIFS($Z81:$CJ81,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z81:$CJ81))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z69:AA69)>SUM($Z75:AA75),SUM($Z69:AA69)-SUM($Z75:AA75),0))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z69:AB69)>SUM($Z75:AB75),SUM($Z69:AB69)-SUM($Z75:AB75),0))","v":0},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z69:AC69)>SUM($Z75:AC75),SUM($Z69:AC69)-SUM($Z75:AC75),0))","v":0},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z69:AD69)>SUM($Z75:AD75),SUM($Z69:AD69)-SUM($Z75:AD75),0))","v":0},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z69:AE69)>SUM($Z75:AE75),SUM($Z69:AE69)-SUM($Z75:AE75),0))","v":0},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z69:AF69)>SUM($Z75:AF75),SUM($Z69:AF69)-SUM($Z75:AF75),0))","v":0},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z69:AG69)>SUM($Z75:AG75),SUM($Z69:AG69)-SUM($Z75:AG75),0))","v":0},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z69:AH69)>SUM($Z75:AH75),SUM($Z69:AH69)-SUM($Z75:AH75),0))","v":0},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z69:AI69)>SUM($Z75:AI75),SUM($Z69:AI69)-SUM($Z75:AI75),0))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z69:AJ69)>SUM($Z75:AJ75),SUM($Z69:AJ69)-SUM($Z75:AJ75),0))","v":0},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z69:AK69)>SUM($Z75:AK75),SUM($Z69:AK69)-SUM($Z75:AK75),0))","v":0},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z69:AL69)>SUM($Z75:AL75),SUM($Z69:AL69)-SUM($Z75:AL75),0))","v":0},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z69:AM69)>SUM($Z75:AM75),SUM($Z69:AM69)-SUM($Z75:AM75),0))","v":0},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z69:AN69)>SUM($Z75:AN75),SUM($Z69:AN69)-SUM($Z75:AN75),0))","v":0},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z69:AO69)>SUM($Z75:AO75),SUM($Z69:AO69)-SUM($Z75:AO75),0))","v":0},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z69:AP69)>SUM($Z75:AP75),SUM($Z69:AP69)-SUM($Z75:AP75),0))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z69:AQ69)>SUM($Z75:AQ75),SUM($Z69:AQ69)-SUM($Z75:AQ75),0))","v":0},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z69:AR69)>SUM($Z75:AR75),SUM($Z69:AR69)-SUM($Z75:AR75),0))","v":0},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z69:AS69)>SUM($Z75:AS75),SUM($Z69:AS69)-SUM($Z75:AS75),0))","v":0},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z69:AT69)>SUM($Z75:AT75),SUM($Z69:AT69)-SUM($Z75:AT75),0))","v":0},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z69:AU69)>SUM($Z75:AU75),SUM($Z69:AU69)-SUM($Z75:AU75),0))","v":0},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z69:AV69)>SUM($Z75:AV75),SUM($Z69:AV69)-SUM($Z75:AV75),0))","v":0},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z69:AW69)>SUM($Z75:AW75),SUM($Z69:AW69)-SUM($Z75:AW75),0))","v":0},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z69:AX69)>SUM($Z75:AX75),SUM($Z69:AX69)-SUM($Z75:AX75),0))","v":0},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z69:AY69)>SUM($Z75:AY75),SUM($Z69:AY69)-SUM($Z75:AY75),0))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z69:AZ69)>SUM($Z75:AZ75),SUM($Z69:AZ69)-SUM($Z75:AZ75),0))","v":0},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z69:BA69)>SUM($Z75:BA75),SUM($Z69:BA69)-SUM($Z75:BA75),0))","v":0},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z69:BB69)>SUM($Z75:BB75),SUM($Z69:BB69)-SUM($Z75:BB75),0))","v":0},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z69:BC69)>SUM($Z75:BC75),SUM($Z69:BC69)-SUM($Z75:BC75),0))","v":0},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z69:BD69)>SUM($Z75:BD75),SUM($Z69:BD69)-SUM($Z75:BD75),0))","v":0},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z69:BE69)>SUM($Z75:BE75),SUM($Z69:BE69)-SUM($Z75:BE75),0))","v":0},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z69:BF69)>SUM($Z75:BF75),SUM($Z69:BF69)-SUM($Z75:BF75),0))","v":0},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z69:BG69)>SUM($Z75:BG75),SUM($Z69:BG69)-SUM($Z75:BG75),0))","v":0},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z69:BH69)>SUM($Z75:BH75),SUM($Z69:BH69)-SUM($Z75:BH75),0))","v":0},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z69:BI69)>SUM($Z75:BI75),SUM($Z69:BI69)-SUM($Z75:BI75),0))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z69:BJ69)>SUM($Z75:BJ75),SUM($Z69:BJ69)-SUM($Z75:BJ75),0))","v":0},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z69:BK69)>SUM($Z75:BK75),SUM($Z69:BK69)-SUM($Z75:BK75),0))","v":0},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z69:BL69)>SUM($Z75:BL75),SUM($Z69:BL69)-SUM($Z75:BL75),0))","v":0},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z69:BM69)>SUM($Z75:BM75),SUM($Z69:BM69)-SUM($Z75:BM75),0))","v":0},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z69:BN69)>SUM($Z75:BN75),SUM($Z69:BN69)-SUM($Z75:BN75),0))","v":0},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z69:BO69)>SUM($Z75:BO75),SUM($Z69:BO69)-SUM($Z75:BO75),0))","v":0},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z69:BP69)>SUM($Z75:BP75),SUM($Z69:BP69)-SUM($Z75:BP75),0))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z69:BQ69)>SUM($Z75:BQ75),SUM($Z69:BQ69)-SUM($Z75:BQ75),0))","v":0},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z69:BR69)>SUM($Z75:BR75),SUM($Z69:BR69)-SUM($Z75:BR75),0))","v":0},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z69:BS69)>SUM($Z75:BS75),SUM($Z69:BS69)-SUM($Z75:BS75),0))","v":0},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z69:BT69)>SUM($Z75:BT75),SUM($Z69:BT69)-SUM($Z75:BT75),0))","v":0},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z69:BU69)>SUM($Z75:BU75),SUM($Z69:BU69)-SUM($Z75:BU75),0))","v":0},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z69:BV69)>SUM($Z75:BV75),SUM($Z69:BV69)-SUM($Z75:BV75),0))","v":0},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z69:BW69)>SUM($Z75:BW75),SUM($Z69:BW69)-SUM($Z75:BW75),0))","v":0},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z69:BX69)>SUM($Z75:BX75),SUM($Z69:BX69)-SUM($Z75:BX75),0))","v":0},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z69:BY69)>SUM($Z75:BY75),SUM($Z69:BY69)-SUM($Z75:BY75),0))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z69:BZ69)>SUM($Z75:BZ75),SUM($Z69:BZ69)-SUM($Z75:BZ75),0))","v":0},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z69:CA69)>SUM($Z75:CA75),SUM($Z69:CA69)-SUM($Z75:CA75),0))","v":0},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z69:CB69)>SUM($Z75:CB75),SUM($Z69:CB69)-SUM($Z75:CB75),0))","v":0},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z69:CC69)>SUM($Z75:CC75),SUM($Z69:CC69)-SUM($Z75:CC75),0))","v":0},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z69:CD69)>SUM($Z75:CD75),SUM($Z69:CD69)-SUM($Z75:CD75),0))","v":0},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z69:CE69)>SUM($Z75:CE75),SUM($Z69:CE69)-SUM($Z75:CE75),0))","v":0},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z69:CF69)>SUM($Z75:CF75),SUM($Z69:CF69)-SUM($Z75:CF75),0))","v":0},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z69:CG69)>SUM($Z75:CG75),SUM($Z69:CG69)-SUM($Z75:CG75),0))","v":0},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z69:CH69)>SUM($Z75:CH75),SUM($Z69:CH69)-SUM($Z75:CH75),0))","v":0},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z69:CI69)>SUM($Z75:CI75),SUM($Z69:CI69)-SUM($Z75:CI75),0))","v":0}]
[{"$f":"ROW()","v":82},{"$f":"B80","v":"BS"},null,null,null,null,null,{"$f":"H80","v":"Дебиторская задолженность"},{"$f":"Lists!$AM$17","v":"Food&Beverage"},null,null,{"$f":"L81+1","v":2},{"$f":"M80","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B82=Lists!$CU$24,SUMIFS($Z82:$CJ82,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z82:$CJ82))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z70:AA70)>SUM($Z76:AA76),SUM($Z70:AA70)-SUM($Z76:AA76),0))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z70:AB70)>SUM($Z76:AB76),SUM($Z70:AB70)-SUM($Z76:AB76),0))","v":0},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z70:AC70)>SUM($Z76:AC76),SUM($Z70:AC70)-SUM($Z76:AC76),0))","v":0},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z70:AD70)>SUM($Z76:AD76),SUM($Z70:AD70)-SUM($Z76:AD76),0))","v":0},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z70:AE70)>SUM($Z76:AE76),SUM($Z70:AE70)-SUM($Z76:AE76),0))","v":0},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z70:AF70)>SUM($Z76:AF76),SUM($Z70:AF70)-SUM($Z76:AF76),0))","v":0},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z70:AG70)>SUM($Z76:AG76),SUM($Z70:AG70)-SUM($Z76:AG76),0))","v":0},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z70:AH70)>SUM($Z76:AH76),SUM($Z70:AH70)-SUM($Z76:AH76),0))","v":0},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z70:AI70)>SUM($Z76:AI76),SUM($Z70:AI70)-SUM($Z76:AI76),0))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z70:AJ70)>SUM($Z76:AJ76),SUM($Z70:AJ70)-SUM($Z76:AJ76),0))","v":0},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z70:AK70)>SUM($Z76:AK76),SUM($Z70:AK70)-SUM($Z76:AK76),0))","v":0},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z70:AL70)>SUM($Z76:AL76),SUM($Z70:AL70)-SUM($Z76:AL76),0))","v":0},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z70:AM70)>SUM($Z76:AM76),SUM($Z70:AM70)-SUM($Z76:AM76),0))","v":0},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z70:AN70)>SUM($Z76:AN76),SUM($Z70:AN70)-SUM($Z76:AN76),0))","v":0},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z70:AO70)>SUM($Z76:AO76),SUM($Z70:AO70)-SUM($Z76:AO76),0))","v":0},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z70:AP70)>SUM($Z76:AP76),SUM($Z70:AP70)-SUM($Z76:AP76),0))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z70:AQ70)>SUM($Z76:AQ76),SUM($Z70:AQ70)-SUM($Z76:AQ76),0))","v":0},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z70:AR70)>SUM($Z76:AR76),SUM($Z70:AR70)-SUM($Z76:AR76),0))","v":0},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z70:AS70)>SUM($Z76:AS76),SUM($Z70:AS70)-SUM($Z76:AS76),0))","v":0},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z70:AT70)>SUM($Z76:AT76),SUM($Z70:AT70)-SUM($Z76:AT76),0))","v":0},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z70:AU70)>SUM($Z76:AU76),SUM($Z70:AU70)-SUM($Z76:AU76),0))","v":0},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z70:AV70)>SUM($Z76:AV76),SUM($Z70:AV70)-SUM($Z76:AV76),0))","v":0},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z70:AW70)>SUM($Z76:AW76),SUM($Z70:AW70)-SUM($Z76:AW76),0))","v":0},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z70:AX70)>SUM($Z76:AX76),SUM($Z70:AX70)-SUM($Z76:AX76),0))","v":0},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z70:AY70)>SUM($Z76:AY76),SUM($Z70:AY70)-SUM($Z76:AY76),0))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z70:AZ70)>SUM($Z76:AZ76),SUM($Z70:AZ70)-SUM($Z76:AZ76),0))","v":0},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z70:BA70)>SUM($Z76:BA76),SUM($Z70:BA70)-SUM($Z76:BA76),0))","v":0},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z70:BB70)>SUM($Z76:BB76),SUM($Z70:BB70)-SUM($Z76:BB76),0))","v":0},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z70:BC70)>SUM($Z76:BC76),SUM($Z70:BC70)-SUM($Z76:BC76),0))","v":0},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z70:BD70)>SUM($Z76:BD76),SUM($Z70:BD70)-SUM($Z76:BD76),0))","v":0},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z70:BE70)>SUM($Z76:BE76),SUM($Z70:BE70)-SUM($Z76:BE76),0))","v":0},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z70:BF70)>SUM($Z76:BF76),SUM($Z70:BF70)-SUM($Z76:BF76),0))","v":0},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z70:BG70)>SUM($Z76:BG76),SUM($Z70:BG70)-SUM($Z76:BG76),0))","v":0},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z70:BH70)>SUM($Z76:BH76),SUM($Z70:BH70)-SUM($Z76:BH76),0))","v":0},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z70:BI70)>SUM($Z76:BI76),SUM($Z70:BI70)-SUM($Z76:BI76),0))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z70:BJ70)>SUM($Z76:BJ76),SUM($Z70:BJ70)-SUM($Z76:BJ76),0))","v":0},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z70:BK70)>SUM($Z76:BK76),SUM($Z70:BK70)-SUM($Z76:BK76),0))","v":0},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z70:BL70)>SUM($Z76:BL76),SUM($Z70:BL70)-SUM($Z76:BL76),0))","v":0},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z70:BM70)>SUM($Z76:BM76),SUM($Z70:BM70)-SUM($Z76:BM76),0))","v":0},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z70:BN70)>SUM($Z76:BN76),SUM($Z70:BN70)-SUM($Z76:BN76),0))","v":0},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z70:BO70)>SUM($Z76:BO76),SUM($Z70:BO70)-SUM($Z76:BO76),0))","v":0},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z70:BP70)>SUM($Z76:BP76),SUM($Z70:BP70)-SUM($Z76:BP76),0))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z70:BQ70)>SUM($Z76:BQ76),SUM($Z70:BQ70)-SUM($Z76:BQ76),0))","v":0},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z70:BR70)>SUM($Z76:BR76),SUM($Z70:BR70)-SUM($Z76:BR76),0))","v":0},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z70:BS70)>SUM($Z76:BS76),SUM($Z70:BS70)-SUM($Z76:BS76),0))","v":0},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z70:BT70)>SUM($Z76:BT76),SUM($Z70:BT70)-SUM($Z76:BT76),0))","v":0},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z70:BU70)>SUM($Z76:BU76),SUM($Z70:BU70)-SUM($Z76:BU76),0))","v":0},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z70:BV70)>SUM($Z76:BV76),SUM($Z70:BV70)-SUM($Z76:BV76),0))","v":0},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z70:BW70)>SUM($Z76:BW76),SUM($Z70:BW70)-SUM($Z76:BW76),0))","v":0},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z70:BX70)>SUM($Z76:BX76),SUM($Z70:BX70)-SUM($Z76:BX76),0))","v":0},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z70:BY70)>SUM($Z76:BY76),SUM($Z70:BY70)-SUM($Z76:BY76),0))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z70:BZ70)>SUM($Z76:BZ76),SUM($Z70:BZ70)-SUM($Z76:BZ76),0))","v":0},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z70:CA70)>SUM($Z76:CA76),SUM($Z70:CA70)-SUM($Z76:CA76),0))","v":0},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z70:CB70)>SUM($Z76:CB76),SUM($Z70:CB70)-SUM($Z76:CB76),0))","v":0},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z70:CC70)>SUM($Z76:CC76),SUM($Z70:CC70)-SUM($Z76:CC76),0))","v":0},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z70:CD70)>SUM($Z76:CD76),SUM($Z70:CD70)-SUM($Z76:CD76),0))","v":0},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z70:CE70)>SUM($Z76:CE76),SUM($Z70:CE70)-SUM($Z76:CE76),0))","v":0},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z70:CF70)>SUM($Z76:CF76),SUM($Z70:CF70)-SUM($Z76:CF76),0))","v":0},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z70:CG70)>SUM($Z76:CG76),SUM($Z70:CG70)-SUM($Z76:CG76),0))","v":0},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z70:CH70)>SUM($Z76:CH76),SUM($Z70:CH70)-SUM($Z76:CH76),0))","v":0},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z70:CI70)>SUM($Z76:CI76),SUM($Z70:CI70)-SUM($Z76:CI76),0))","v":0}]
[{"$f":"ROW()","v":83},{"$f":"B80","v":"BS"},null,null,null,null,null,{"$f":"H80","v":"Дебиторская задолженность"},{"$f":"Lists!$AM$18","v":"Развлекат. услуги"},null,null,{"$f":"L82+1","v":3},{"$f":"M80","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B83=Lists!$CU$24,SUMIFS($Z83:$CJ83,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z83:$CJ83))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z71:AA71)>SUM($Z77:AA77),SUM($Z71:AA71)-SUM($Z77:AA77),0))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z71:AB71)>SUM($Z77:AB77),SUM($Z71:AB71)-SUM($Z77:AB77),0))","v":0},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z71:AC71)>SUM($Z77:AC77),SUM($Z71:AC71)-SUM($Z77:AC77),0))","v":0},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z71:AD71)>SUM($Z77:AD77),SUM($Z71:AD71)-SUM($Z77:AD77),0))","v":0},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z71:AE71)>SUM($Z77:AE77),SUM($Z71:AE71)-SUM($Z77:AE77),0))","v":0},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z71:AF71)>SUM($Z77:AF77),SUM($Z71:AF71)-SUM($Z77:AF77),0))","v":0},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z71:AG71)>SUM($Z77:AG77),SUM($Z71:AG71)-SUM($Z77:AG77),0))","v":0},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z71:AH71)>SUM($Z77:AH77),SUM($Z71:AH71)-SUM($Z77:AH77),0))","v":0},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z71:AI71)>SUM($Z77:AI77),SUM($Z71:AI71)-SUM($Z77:AI77),0))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z71:AJ71)>SUM($Z77:AJ77),SUM($Z71:AJ71)-SUM($Z77:AJ77),0))","v":0},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z71:AK71)>SUM($Z77:AK77),SUM($Z71:AK71)-SUM($Z77:AK77),0))","v":0},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z71:AL71)>SUM($Z77:AL77),SUM($Z71:AL71)-SUM($Z77:AL77),0))","v":0},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z71:AM71)>SUM($Z77:AM77),SUM($Z71:AM71)-SUM($Z77:AM77),0))","v":0},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z71:AN71)>SUM($Z77:AN77),SUM($Z71:AN71)-SUM($Z77:AN77),0))","v":0},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z71:AO71)>SUM($Z77:AO77),SUM($Z71:AO71)-SUM($Z77:AO77),0))","v":0},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z71:AP71)>SUM($Z77:AP77),SUM($Z71:AP71)-SUM($Z77:AP77),0))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z71:AQ71)>SUM($Z77:AQ77),SUM($Z71:AQ71)-SUM($Z77:AQ77),0))","v":0},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z71:AR71)>SUM($Z77:AR77),SUM($Z71:AR71)-SUM($Z77:AR77),0))","v":0},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z71:AS71)>SUM($Z77:AS77),SUM($Z71:AS71)-SUM($Z77:AS77),0))","v":0},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z71:AT71)>SUM($Z77:AT77),SUM($Z71:AT71)-SUM($Z77:AT77),0))","v":0},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z71:AU71)>SUM($Z77:AU77),SUM($Z71:AU71)-SUM($Z77:AU77),0))","v":0},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z71:AV71)>SUM($Z77:AV77),SUM($Z71:AV71)-SUM($Z77:AV77),0))","v":0},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z71:AW71)>SUM($Z77:AW77),SUM($Z71:AW71)-SUM($Z77:AW77),0))","v":0},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z71:AX71)>SUM($Z77:AX77),SUM($Z71:AX71)-SUM($Z77:AX77),0))","v":0},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z71:AY71)>SUM($Z77:AY77),SUM($Z71:AY71)-SUM($Z77:AY77),0))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z71:AZ71)>SUM($Z77:AZ77),SUM($Z71:AZ71)-SUM($Z77:AZ77),0))","v":0},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z71:BA71)>SUM($Z77:BA77),SUM($Z71:BA71)-SUM($Z77:BA77),0))","v":0},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z71:BB71)>SUM($Z77:BB77),SUM($Z71:BB71)-SUM($Z77:BB77),0))","v":0},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z71:BC71)>SUM($Z77:BC77),SUM($Z71:BC71)-SUM($Z77:BC77),0))","v":0},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z71:BD71)>SUM($Z77:BD77),SUM($Z71:BD71)-SUM($Z77:BD77),0))","v":0},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z71:BE71)>SUM($Z77:BE77),SUM($Z71:BE71)-SUM($Z77:BE77),0))","v":0},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z71:BF71)>SUM($Z77:BF77),SUM($Z71:BF71)-SUM($Z77:BF77),0))","v":0},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z71:BG71)>SUM($Z77:BG77),SUM($Z71:BG71)-SUM($Z77:BG77),0))","v":0},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z71:BH71)>SUM($Z77:BH77),SUM($Z71:BH71)-SUM($Z77:BH77),0))","v":0},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z71:BI71)>SUM($Z77:BI77),SUM($Z71:BI71)-SUM($Z77:BI77),0))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z71:BJ71)>SUM($Z77:BJ77),SUM($Z71:BJ71)-SUM($Z77:BJ77),0))","v":0},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z71:BK71)>SUM($Z77:BK77),SUM($Z71:BK71)-SUM($Z77:BK77),0))","v":0},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z71:BL71)>SUM($Z77:BL77),SUM($Z71:BL71)-SUM($Z77:BL77),0))","v":0},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z71:BM71)>SUM($Z77:BM77),SUM($Z71:BM71)-SUM($Z77:BM77),0))","v":0},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z71:BN71)>SUM($Z77:BN77),SUM($Z71:BN71)-SUM($Z77:BN77),0))","v":0},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z71:BO71)>SUM($Z77:BO77),SUM($Z71:BO71)-SUM($Z77:BO77),0))","v":0},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z71:BP71)>SUM($Z77:BP77),SUM($Z71:BP71)-SUM($Z77:BP77),0))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z71:BQ71)>SUM($Z77:BQ77),SUM($Z71:BQ71)-SUM($Z77:BQ77),0))","v":0},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z71:BR71)>SUM($Z77:BR77),SUM($Z71:BR71)-SUM($Z77:BR77),0))","v":0},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z71:BS71)>SUM($Z77:BS77),SUM($Z71:BS71)-SUM($Z77:BS77),0))","v":0},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z71:BT71)>SUM($Z77:BT77),SUM($Z71:BT71)-SUM($Z77:BT77),0))","v":0},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z71:BU71)>SUM($Z77:BU77),SUM($Z71:BU71)-SUM($Z77:BU77),0))","v":0},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z71:BV71)>SUM($Z77:BV77),SUM($Z71:BV71)-SUM($Z77:BV77),0))","v":0},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z71:BW71)>SUM($Z77:BW77),SUM($Z71:BW71)-SUM($Z77:BW77),0))","v":0},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z71:BX71)>SUM($Z77:BX77),SUM($Z71:BX71)-SUM($Z77:BX77),0))","v":0},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z71:BY71)>SUM($Z77:BY77),SUM($Z71:BY71)-SUM($Z77:BY77),0))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z71:BZ71)>SUM($Z77:BZ77),SUM($Z71:BZ71)-SUM($Z77:BZ77),0))","v":0},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z71:CA71)>SUM($Z77:CA77),SUM($Z71:CA71)-SUM($Z77:CA77),0))","v":0},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z71:CB71)>SUM($Z77:CB77),SUM($Z71:CB71)-SUM($Z77:CB77),0))","v":0},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z71:CC71)>SUM($Z77:CC77),SUM($Z71:CC71)-SUM($Z77:CC77),0))","v":0},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z71:CD71)>SUM($Z77:CD77),SUM($Z71:CD71)-SUM($Z77:CD77),0))","v":0},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z71:CE71)>SUM($Z77:CE77),SUM($Z71:CE71)-SUM($Z77:CE77),0))","v":0},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z71:CF71)>SUM($Z77:CF77),SUM($Z71:CF71)-SUM($Z77:CF77),0))","v":0},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z71:CG71)>SUM($Z77:CG77),SUM($Z71:CG71)-SUM($Z77:CG77),0))","v":0},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z71:CH71)>SUM($Z77:CH77),SUM($Z71:CH71)-SUM($Z77:CH77),0))","v":0},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z71:CI71)>SUM($Z77:CI77),SUM($Z71:CI71)-SUM($Z77:CI77),0))","v":0}]
[{"$f":"ROW()","v":84},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":85}]
[{"$f":"ROW()","v":86},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BK$17","v":"Авансы полученные"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X86-SUM(X87:X90))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B86=Lists!$CU$24,SUMIFS($Z86:$CJ86,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z86:$CJ86))","v":620239511.92556095},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA87:AA90))","v":0},35519.613749999997,21048.660000000003,203360.69692799996,1723848.3336132767,2089194.063206936,2513921.7900627055,4790603.5033901501,6875607.9470595457,8248733.7875148654,7531206.6913857423,14020951.669678334,18716769.174145766,21703005.831711136,16207831.946959719,30247066.633815423,37429197.362314552,43044244.817913488,32128277.703468338,59022613.707842484,66087843.763913721,76246589.149662793,52982644.320862263,96926929.126372397,107197014.56434393,122467457.79828155,79136894.347477317,145366589.35346341,153005434.59575069,174433882.7425431,115257528.078439,210155847.03926098,211332765.87856817,241966081.40542114,152622386.6752218,277931655.00952041,284516009.5233562,323765525.19013643,195359085.0841465,357404273.8166914,327589849.38796735,372575099.86535764,235513506.0039072,428210715.11596966,386577460.21168756,441403013.14703178,248118887.24213552,450900275.68224525,448235436.40187502,508811373.38210964,285513150.768713,521006716.91906786,469476914.69192123,532708162.35069418,327926021.4673748,595084402.71420479,535273284.00196743,609893975.12254524,341900866.82948589,620239511.92556095,0]
[{"$f":"ROW()","v":87},{"$f":"B86","v":"BS"},null,null,null,null,null,{"$f":"H86","v":"Авансы полученные"},{"$f":"Lists!$AM$16","v":"Номерной фонд"},null,null,1,{"$f":"M86","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B87=Lists!$CU$24,SUMIFS($Z87:$CJ87,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z87:$CJ87))","v":256860655.75081635},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z69:AA69)<SUM($Z75:AA75),SUM($Z75:AA75)-SUM($Z69:AA69),0))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z69:AB69)<SUM($Z75:AB75),SUM($Z75:AB75)-SUM($Z69:AB69),0))","v":0},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z69:AC69)<SUM($Z75:AC75),SUM($Z75:AC75)-SUM($Z69:AC69),0))","v":0},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z69:AD69)<SUM($Z75:AD75),SUM($Z75:AD75)-SUM($Z69:AD69),0))","v":0},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z69:AE69)<SUM($Z75:AE75),SUM($Z75:AE75)-SUM($Z69:AE69),0))","v":747580.10361702146},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z69:AF69)<SUM($Z75:AF75),SUM($Z75:AF75)-SUM($Z69:AF69),0))","v":841027.61656914884},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z69:AG69)<SUM($Z75:AG75),SUM($Z75:AG75)-SUM($Z69:AG69),0))","v":1092796.5362553187},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z69:AH69)<SUM($Z75:AH75),SUM($Z75:AH75)-SUM($Z69:AH69),0))","v":1967033.7652595751},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z69:AI69)<SUM($Z75:AI75),SUM($Z75:AI75)-SUM($Z69:AI69),0))","v":2950550.6478893626},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z69:AJ69)<SUM($Z75:AJ75),SUM($Z75:AJ75)-SUM($Z69:AJ69),0))","v":3329896.0205633007},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z69:AK69)<SUM($Z75:AK75),SUM($Z75:AK75)-SUM($Z69:AK69),0))","v":3425818.9511968084},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z69:AL69)<SUM($Z75:AL75),SUM($Z75:AL75)-SUM($Z69:AL69),0))","v":6166474.1121542528},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z69:AM69)<SUM($Z75:AM75),SUM($Z75:AM75)-SUM($Z69:AM69),0))","v":8637260.511578545},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z69:AN69)<SUM($Z75:AN75),SUM($Z75:AN75)-SUM($Z69:AN69),0))","v":9716918.075525865},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z69:AO69)<SUM($Z75:AO75),SUM($Z75:AO75)-SUM($Z69:AO69),0))","v":7571624.4744357318},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z69:AP69)<SUM($Z75:AP75),SUM($Z75:AP75)-SUM($Z69:AP69),0))","v":13671872.34407042},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z69:AQ69)<SUM($Z75:AQ75),SUM($Z75:AQ75)-SUM($Z69:AQ69),0))","v":17554008.935596585},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z69:AR69)<SUM($Z75:AR75),SUM($Z75:AR75)-SUM($Z69:AR69),0))","v":19748260.052546144},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z69:AS69)<SUM($Z75:AS75),SUM($Z75:AS75)-SUM($Z69:AS69),0))","v":15111700.513561308},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z69:AT69)<SUM($Z75:AT75),SUM($Z75:AT75)-SUM($Z69:AT69),0))","v":27201060.924410373},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z69:AU69)<SUM($Z75:AU75),SUM($Z75:AU75)-SUM($Z69:AU69),0))","v":31086926.770754755},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z69:AV69)<SUM($Z75:AV75),SUM($Z75:AV75)-SUM($Z69:AV69),0))","v":35082310.756818593},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z69:AW69)<SUM($Z75:AW75),SUM($Z75:AW75)-SUM($Z69:AW69),0))","v":25409410.260082603},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z69:AX69)<SUM($Z75:AX75),SUM($Z75:AX75)-SUM($Z69:AX69),0))","v":45736938.468148708},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z69:AY69)<SUM($Z75:AY75),SUM($Z75:AY75)-SUM($Z69:AY69),0))","v":51831568.319677472},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z69:AZ69)<SUM($Z75:AZ75),SUM($Z75:AZ75)-SUM($Z69:AZ69),0))","v":58310514.359637141},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z69:BA69)<SUM($Z75:BA75),SUM($Z75:BA75)-SUM($Z69:BA69),0))","v":38288709.839433312},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z69:BB69)<SUM($Z75:BB75),SUM($Z75:BB75)-SUM($Z69:BB69),0))","v":69134158.035806894},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z69:BC69)<SUM($Z75:BC75),SUM($Z75:BC75)-SUM($Z69:BC69),0))","v":73875869.835244894},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z69:BD69)<SUM($Z75:BD75),SUM($Z75:BD75)-SUM($Z69:BD69),0))","v":83110353.564650536},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z69:BE69)<SUM($Z75:BE75),SUM($Z75:BE75)-SUM($Z69:BE69),0))","v":55489612.638871193},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z69:BF69)<SUM($Z75:BF75),SUM($Z75:BF75)-SUM($Z69:BF69),0))","v":99881302.749968052},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z69:BG69)<SUM($Z75:BG75),SUM($Z75:BG75)-SUM($Z69:BG69),0))","v":100863741.7934103},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z69:BH69)<SUM($Z75:BH75),SUM($Z75:BH75)-SUM($Z69:BH69),0))","v":113822652.94908428},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z69:BI69)<SUM($Z75:BI75),SUM($Z75:BI75)-SUM($Z69:BI69),0))","v":72937502.477661133},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z69:BJ69)<SUM($Z75:BJ75),SUM($Z75:BJ75)-SUM($Z69:BJ69),0))","v":131287504.45979023},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z69:BK69)<SUM($Z75:BK75),SUM($Z75:BK75)-SUM($Z69:BK69),0))","v":135707867.95958805},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z69:BL69)<SUM($Z75:BL75),SUM($Z75:BL75)-SUM($Z69:BL69),0))","v":152671351.45453644},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z69:BM69)<SUM($Z75:BM75),SUM($Z75:BM75)-SUM($Z69:BM69),0))","v":92146165.15968132},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z69:BN69)<SUM($Z75:BN75),SUM($Z75:BN75)-SUM($Z69:BN69),0))","v":166372922.3815484},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z69:BO69)<SUM($Z75:BO75),SUM($Z75:BO75)-SUM($Z69:BO69),0))","v":147887042.11693192},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z69:BP69)<SUM($Z75:BP75),SUM($Z75:BP75)-SUM($Z69:BP69),0))","v":166372922.3815484},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z69:BQ69)<SUM($Z75:BQ75),SUM($Z75:BQ75)-SUM($Z69:BQ69),0))","v":108076445.98424339},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z69:BR69)<SUM($Z75:BR75),SUM($Z75:BR75)-SUM($Z69:BR69),0))","v":194537602.77163792},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z69:BS69)<SUM($Z75:BS75),SUM($Z75:BS75)-SUM($Z69:BS69),0))","v":172922313.57478905},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z69:BT69)<SUM($Z75:BT75),SUM($Z75:BT75)-SUM($Z69:BT69),0))","v":195131913.16707039},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z69:BU69)<SUM($Z75:BU75),SUM($Z75:BU75)-SUM($Z69:BU69),0))","v":108406618.42614937},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z69:BV69)<SUM($Z75:BV75),SUM($Z75:BV75)-SUM($Z69:BV69),0))","v":195131913.16706944},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z69:BW69)<SUM($Z75:BW75),SUM($Z75:BW75)-SUM($Z69:BW69),0))","v":199640748.03375244},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z69:BX69)<SUM($Z75:BX75),SUM($Z75:BX75)-SUM($Z69:BX69),0))","v":224595841.5379715},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z69:BY69)<SUM($Z75:BY75),SUM($Z75:BY75)-SUM($Z69:BY69),0))","v":124775467.52109432},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z69:BZ69)<SUM($Z75:BZ75),SUM($Z75:BZ75)-SUM($Z69:BZ69),0))","v":225277812.71673012},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z69:CA69)<SUM($Z75:CA75),SUM($Z75:CA75)-SUM($Z69:CA69),0))","v":200246944.63709259},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z69:CB69)<SUM($Z75:CB75),SUM($Z75:CB75)-SUM($Z69:CB69),0))","v":225277812.71672916},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z69:CC69)<SUM($Z75:CC75),SUM($Z75:CC75)-SUM($Z69:CC69),0))","v":142270975.04530716},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z69:CD69)<SUM($Z75:CD75),SUM($Z75:CD75)-SUM($Z69:CD69),0))","v":256087755.08155441},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z69:CE69)<SUM($Z75:CE75),SUM($Z75:CE75)-SUM($Z69:CE69),0))","v":227633560.0724926},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z69:CF69)<SUM($Z75:CF75),SUM($Z75:CF75)-SUM($Z69:CF69),0))","v":256860655.75081444},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z69:CG69)<SUM($Z75:CG75),SUM($Z75:CG75)-SUM($Z69:CG69),0))","v":142700364.30600739},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z69:CH69)<SUM($Z75:CH75),SUM($Z75:CH75)-SUM($Z69:CH69),0))","v":256860655.75081635},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z69:CI69)<SUM($Z75:CI75),SUM($Z75:CI75)-SUM($Z69:CI69),0))","v":0}]
[{"$f":"ROW()","v":88},{"$f":"B86","v":"BS"},null,null,null,null,null,{"$f":"H86","v":"Авансы полученные"},{"$f":"Lists!$AM$17","v":"Food&Beverage"},null,null,{"$f":"L87+1","v":2},{"$f":"M86","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B88=Lists!$CU$24,SUMIFS($Z88:$CJ88,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z88:$CJ88))","v":210653395.26387119},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z70:AA70)<SUM($Z76:AA76),SUM($Z76:AA76)-SUM($Z70:AA70),0))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z70:AB70)<SUM($Z76:AB76),SUM($Z76:AB76)-SUM($Z70:AB70),0))","v":35519.613749999997},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z70:AC70)<SUM($Z76:AC76),SUM($Z76:AC76)-SUM($Z70:AC70),0))","v":21048.660000000003},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z70:AD70)<SUM($Z76:AD76),SUM($Z76:AD76)-SUM($Z70:AD70),0))","v":153534.03292799997},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z70:AE70)<SUM($Z76:AE76),SUM($Z76:AE76)-SUM($Z70:AE70),0))","v":543479.70790263824},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z70:AF70)<SUM($Z76:AF76),SUM($Z76:AF76)-SUM($Z70:AF70),0))","v":732213.80528246798},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z70:AG70)<SUM($Z76:AG76),SUM($Z76:AG76)-SUM($Z70:AG70),0))","v":782019.43178185495},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z70:AH70)<SUM($Z76:AH76),SUM($Z76:AH76)-SUM($Z70:AH70),0))","v":1605018.7132046185},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z70:AI70)<SUM($Z76:AI76),SUM($Z76:AI76)-SUM($Z70:AI70),0))","v":2149965.4994452484},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z70:AJ70)<SUM($Z76:AJ76),SUM($Z76:AJ76)-SUM($Z70:AJ70),0))","v":2755996.2915346734},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z70:AK70)<SUM($Z76:AK76),SUM($Z76:AK76)-SUM($Z70:AK70),0))","v":2332422.4098485112},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z70:AL70)<SUM($Z76:AL76),SUM($Z76:AL76)-SUM($Z70:AL70),0))","v":4534595.9113113172},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z70:AM70)<SUM($Z76:AM76),SUM($Z76:AM76)-SUM($Z70:AM70),0))","v":5815751.1283968985},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z70:AN70)<SUM($Z76:AN76),SUM($Z76:AN76)-SUM($Z70:AN70),0))","v":6995947.0573668554},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z70:AO70)<SUM($Z76:AO76),SUM($Z76:AO76)-SUM($Z70:AO70),0))","v":5043513.9826969206},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z70:AP70)<SUM($Z76:AP76),SUM($Z76:AP76)-SUM($Z70:AP70),0))","v":9752866.5040539354},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z70:AQ70)<SUM($Z76:AQ76),SUM($Z76:AQ76)-SUM($Z70:AQ70),0))","v":11561102.605206475},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z70:AR70)<SUM($Z76:AR76),SUM($Z76:AR76)-SUM($Z70:AR70),0))","v":13655271.673066914},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z70:AS70)<SUM($Z76:AS76),SUM($Z76:AS76)-SUM($Z70:AS70),0))","v":9886087.8361471295},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z70:AT70)<SUM($Z76:AT76),SUM($Z76:AT76)-SUM($Z70:AT70),0))","v":18605714.099397987},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z70:AU70)<SUM($Z76:AU76),SUM($Z76:AU76)-SUM($Z70:AU70),0))","v":20314277.249163955},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z70:AV70)<SUM($Z76:AV76),SUM($Z76:AV76)-SUM($Z70:AV70),0))","v":24000613.325618237},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z70:AW70)<SUM($Z76:AW76),SUM($Z76:AW76)-SUM($Z70:AW70),0))","v":16275099.72671479},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z70:AX70)<SUM($Z76:AX76),SUM($Z76:AX76)-SUM($Z70:AX70),0))","v":30342519.016254365},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z70:AY70)<SUM($Z76:AY76),SUM($Z76:AY76)-SUM($Z70:AY70),0))","v":33002175.132315636},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z70:AZ70)<SUM($Z76:AZ76),SUM($Z76:AZ76)-SUM($Z70:AZ70),0))","v":38361989.6197474},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z70:BA70)<SUM($Z76:BA76),SUM($Z76:BA76)-SUM($Z70:BA70),0))","v":24458580.299754977},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z70:BB70)<SUM($Z76:BB76),SUM($Z76:BB76)-SUM($Z70:BB70),0))","v":45718548.009502769},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z70:BC70)<SUM($Z76:BC76),SUM($Z76:BC76)-SUM($Z70:BC70),0))","v":47278257.16939342},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z70:BD70)<SUM($Z76:BD76),SUM($Z76:BD76)-SUM($Z70:BD70),0))","v":54686292.883432627},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z70:BE70)<SUM($Z76:BE76),SUM($Z76:BE76)-SUM($Z70:BE70),0))","v":35630313.733680129},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z70:BF70)<SUM($Z76:BF76),SUM($Z76:BF76)-SUM($Z70:BF70),0))","v":65861726.776416302},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z70:BG70)<SUM($Z76:BG76),SUM($Z76:BG76)-SUM($Z70:BG70),0))","v":65528261.820689917},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z70:BH70)<SUM($Z76:BH76),SUM($Z76:BH76)-SUM($Z70:BH70),0))","v":76081365.80629015},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z70:BI70)<SUM($Z76:BI76),SUM($Z76:BI76)-SUM($Z70:BI70),0))","v":47498208.362257004},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z70:BJ70)<SUM($Z76:BJ76),SUM($Z76:BJ76)-SUM($Z70:BJ70),0))","v":87533833.522830963},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z70:BK70)<SUM($Z76:BK76),SUM($Z76:BK76)-SUM($Z70:BK70),0))","v":88943728.346745491},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z70:BL70)<SUM($Z76:BL76),SUM($Z76:BL76)-SUM($Z70:BL70),0))","v":102373090.92282033},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z70:BM70)<SUM($Z76:BM76),SUM($Z76:BM76)-SUM($Z70:BM70),0))","v":61550874.648953199},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z70:BN70)<SUM($Z76:BN76),SUM($Z76:BN76)-SUM($Z70:BN70),0))","v":113946209.11323929},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z70:BO70)<SUM($Z76:BO76),SUM($Z76:BO76)-SUM($Z70:BO70),0))","v":105029980.93202543},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z70:BP70)<SUM($Z76:BP76),SUM($Z76:BP76)-SUM($Z70:BP70),0))","v":120693981.227458},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z70:BQ70)<SUM($Z76:BQ76),SUM($Z76:BQ76)-SUM($Z70:BQ70),0))","v":75124196.373051167},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z70:BR70)<SUM($Z76:BR76),SUM($Z76:BR76)-SUM($Z70:BR70),0))","v":137918976.11824799},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z70:BS70)<SUM($Z76:BS76),SUM($Z76:BS76)-SUM($Z70:BS70),0))","v":124713119.08484364},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z70:BT70)<SUM($Z76:BT76),SUM($Z76:BT76)-SUM($Z70:BT70),0))","v":143861483.87283707},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z70:BU70)<SUM($Z76:BU76),SUM($Z76:BU76)-SUM($Z70:BU70),0))","v":81124033.989751816},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z70:BV70)<SUM($Z76:BV76),SUM($Z76:BV76)-SUM($Z70:BV70),0))","v":148761512.43926144},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z70:BW70)<SUM($Z76:BW76),SUM($Z76:BW76)-SUM($Z70:BW70),0))","v":146024238.9535265},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z70:BX70)<SUM($Z76:BX76),SUM($Z76:BX76)-SUM($Z70:BX70),0))","v":167183335.81277752},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z70:BY70)<SUM($Z76:BY76),SUM($Z76:BY76)-SUM($Z70:BY70),0))","v":94042530.541179657},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z70:BZ70)<SUM($Z76:BZ76),SUM($Z76:BZ76)-SUM($Z70:BZ70),0))","v":173170124.61336422},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z70:CA70)<SUM($Z76:CA76),SUM($Z76:CA76)-SUM($Z70:CA70),0))","v":156224951.43521404},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z70:CB70)<SUM($Z76:CB76),SUM($Z76:CB76)-SUM($Z70:CB70),0))","v":178703645.61057758},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z70:CC70)<SUM($Z76:CC76),SUM($Z76:CC76)-SUM($Z70:CC70),0))","v":108499944.40705967},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z70:CD70)<SUM($Z76:CD76),SUM($Z76:CD76)-SUM($Z70:CD70),0))","v":198426222.82949066},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z70:CE70)<SUM($Z76:CE76),SUM($Z76:CE76)-SUM($Z70:CE70),0))","v":178619812.75220776},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z70:CF70)<SUM($Z76:CF76),SUM($Z76:CF76)-SUM($Z70:CF70),0))","v":205194236.08136368},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z70:CG70)<SUM($Z76:CG76),SUM($Z76:CG76)-SUM($Z70:CG70),0))","v":115267130.22882462},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z70:CH70)<SUM($Z76:CH76),SUM($Z76:CH76)-SUM($Z70:CH70),0))","v":210653395.26387119},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z70:CI70)<SUM($Z76:CI76),SUM($Z76:CI76)-SUM($Z70:CI70),0))","v":0}]
[{"$f":"ROW()","v":89},{"$f":"B86","v":"BS"},null,null,null,null,null,{"$f":"H86","v":"Авансы полученные"},{"$f":"Lists!$AM$18","v":"Развлекат. услуги"},null,null,{"$f":"L88+1","v":3},{"$f":"M86","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B89=Lists!$CU$24,SUMIFS($Z89:$CJ89,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z89:$CJ89))","v":152725460.91087341},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z71:AA71)<SUM($Z77:AA77),SUM($Z77:AA77)-SUM($Z71:AA71),0))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z71:AB71)<SUM($Z77:AB77),SUM($Z77:AB77)-SUM($Z71:AB71),0))","v":0},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z71:AC71)<SUM($Z77:AC77),SUM($Z77:AC77)-SUM($Z71:AC71),0))","v":0},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z71:AD71)<SUM($Z77:AD77),SUM($Z77:AD77)-SUM($Z71:AD71),0))","v":49826.664000000004},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z71:AE71)<SUM($Z77:AE77),SUM($Z77:AE77)-SUM($Z71:AE71),0))","v":432788.52209361712},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z71:AF71)<SUM($Z77:AF77),SUM($Z77:AF77)-SUM($Z71:AF71),0))","v":515952.64135531918},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z71:AG71)<SUM($Z77:AG77),SUM($Z77:AG77)-SUM($Z71:AG71),0))","v":639105.8220255319},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z71:AH71)<SUM($Z77:AH77),SUM($Z77:AH77)-SUM($Z71:AH71),0))","v":1218551.0249259565},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z71:AI71)<SUM($Z77:AI77),SUM($Z77:AI77)-SUM($Z71:AI71),0))","v":1775091.7997249346},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z71:AJ71)<SUM($Z77:AJ77),SUM($Z77:AJ77)-SUM($Z71:AJ71),0))","v":2162841.4754168913},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z71:AK71)<SUM($Z77:AK77),SUM($Z77:AK77)-SUM($Z71:AK71),0))","v":1772965.3303404227},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z71:AL71)<SUM($Z77:AL77),SUM($Z77:AL77)-SUM($Z71:AL71),0))","v":3319881.6462127641},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z71:AM71)<SUM($Z77:AM77),SUM($Z77:AM77)-SUM($Z71:AM71),0))","v":4263757.5341703221},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z71:AN71)<SUM($Z77:AN77),SUM($Z77:AN77)-SUM($Z71:AN71),0))","v":4990140.6988184154},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z71:AO71)<SUM($Z77:AO77),SUM($Z77:AO77)-SUM($Z71:AO71),0))","v":3592693.4898270667},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z71:AP71)<SUM($Z77:AP77),SUM($Z77:AP77)-SUM($Z71:AP71),0))","v":6822327.7856910676},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z71:AQ71)<SUM($Z77:AQ77),SUM($Z77:AQ77)-SUM($Z71:AQ71),0))","v":8314085.8215114921},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z71:AR71)<SUM($Z77:AR77),SUM($Z77:AR77)-SUM($Z71:AR71),0))","v":9640713.0923004299},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z71:AS71)<SUM($Z77:AS77),SUM($Z77:AS77)-SUM($Z71:AS71),0))","v":7130489.3537598997},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z71:AT71)<SUM($Z77:AT77),SUM($Z77:AT77)-SUM($Z71:AT71),0))","v":13215838.684034124},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z71:AU71)<SUM($Z77:AU77),SUM($Z77:AU77)-SUM($Z71:AU71),0))","v":14686639.743995011},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z71:AV71)<SUM($Z77:AV77),SUM($Z77:AV77)-SUM($Z71:AV71),0))","v":17163665.067225963},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z71:AW71)<SUM($Z77:AW77),SUM($Z77:AW77)-SUM($Z71:AW71),0))","v":11298134.334064871},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z71:AX71)<SUM($Z77:AX77),SUM($Z77:AX77)-SUM($Z71:AX71),0))","v":20847471.641969323},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z71:AY71)<SUM($Z77:AY77),SUM($Z77:AY77)-SUM($Z71:AY71),0))","v":22363271.112350821},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z71:AZ71)<SUM($Z77:AZ77),SUM($Z77:AZ77)-SUM($Z71:AZ71),0))","v":25794953.818897009},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z71:BA71)<SUM($Z77:BA77),SUM($Z77:BA77)-SUM($Z71:BA71),0))","v":16389604.208289027},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z71:BB71)<SUM($Z77:BB77),SUM($Z77:BB77)-SUM($Z71:BB71),0))","v":30513883.308153749},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z71:BC71)<SUM($Z77:BC77),SUM($Z77:BC77)-SUM($Z71:BC71),0))","v":31851307.591112375},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z71:BD71)<SUM($Z77:BD77),SUM($Z77:BD77)-SUM($Z71:BD71),0))","v":36637236.294459939},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z71:BE71)<SUM($Z77:BE77),SUM($Z77:BE77)-SUM($Z71:BE71),0))","v":24137601.705887675},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z71:BF71)<SUM($Z77:BF77),SUM($Z77:BF77)-SUM($Z71:BF71),0))","v":44412817.51287663},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z71:BG71)<SUM($Z77:BG77),SUM($Z77:BG77)-SUM($Z71:BG71),0))","v":44940762.264467955},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z71:BH71)<SUM($Z77:BH77),SUM($Z77:BH77)-SUM($Z71:BH71),0))","v":52062062.650046706},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z71:BI71)<SUM($Z77:BI77),SUM($Z77:BI77)-SUM($Z71:BI71),0))","v":32186675.835303664},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z71:BJ71)<SUM($Z77:BJ77),SUM($Z77:BJ77)-SUM($Z71:BJ71),0))","v":59110317.026899219},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z71:BK71)<SUM($Z77:BK77),SUM($Z77:BK77)-SUM($Z71:BK71),0))","v":59864413.217022657},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z71:BL71)<SUM($Z77:BL77),SUM($Z77:BL77)-SUM($Z71:BL71),0))","v":68721082.812779665},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z71:BM71)<SUM($Z77:BM77),SUM($Z77:BM77)-SUM($Z71:BM71),0))","v":41662045.27551198},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z71:BN71)<SUM($Z77:BN77),SUM($Z77:BN77)-SUM($Z71:BN71),0))","v":77085142.321903706},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z71:BO71)<SUM($Z77:BO77),SUM($Z77:BO77)-SUM($Z71:BO71),0))","v":74672826.33901},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z71:BP71)<SUM($Z77:BP77),SUM($Z77:BP77)-SUM($Z71:BP71),0))","v":85508196.256351233},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z71:BQ71)<SUM($Z77:BQ77),SUM($Z77:BQ77)-SUM($Z71:BQ71),0))","v":52312863.646612644},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z71:BR71)<SUM($Z77:BR77),SUM($Z77:BR77)-SUM($Z71:BR71),0))","v":95754136.226083755},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z71:BS71)<SUM($Z77:BS77),SUM($Z77:BS77)-SUM($Z71:BS71),0))","v":88942027.552054882},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z71:BT71)<SUM($Z77:BT77),SUM($Z77:BT77)-SUM($Z71:BT71),0))","v":102409616.10712433},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z71:BU71)<SUM($Z77:BU77),SUM($Z77:BU77)-SUM($Z71:BU71),0))","v":58588234.826234341},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z71:BV71)<SUM($Z77:BV77),SUM($Z77:BV77)-SUM($Z71:BV71),0))","v":107006850.07591438},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z71:BW71)<SUM($Z77:BW77),SUM($Z77:BW77)-SUM($Z71:BW71),0))","v":102570449.41459608},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z71:BX71)<SUM($Z77:BX77),SUM($Z77:BX77)-SUM($Z71:BX71),0))","v":117032196.03136063},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z71:BY71)<SUM($Z77:BY77),SUM($Z77:BY77)-SUM($Z71:BY71),0))","v":66695152.706439018},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z71:BZ71)<SUM($Z77:BZ77),SUM($Z77:BZ77)-SUM($Z71:BZ71),0))","v":122558779.58897352},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z71:CA71)<SUM($Z77:CA77),SUM($Z77:CA77)-SUM($Z71:CA71),0))","v":113005018.6196146},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z71:CB71)<SUM($Z77:CB77),SUM($Z77:CB77)-SUM($Z71:CB71),0))","v":128726704.02338743},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z71:CC71)<SUM($Z77:CC77),SUM($Z77:CC77)-SUM($Z71:CC71),0))","v":77155102.015007973},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z71:CD71)<SUM($Z77:CD77),SUM($Z77:CD77)-SUM($Z71:CD71),0))","v":140570424.80315971},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z71:CE71)<SUM($Z77:CE77),SUM($Z77:CE77)-SUM($Z71:CE71),0))","v":129019911.17726707},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z71:CF71)<SUM($Z77:CF77),SUM($Z77:CF77)-SUM($Z71:CF71),0))","v":147839083.29036713},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z71:CG71)<SUM($Z77:CG77),SUM($Z77:CG77)-SUM($Z71:CG71),0))","v":83933372.294653893},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z71:CH71)<SUM($Z77:CH77),SUM($Z77:CH77)-SUM($Z71:CH71),0))","v":152725460.91087341},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z71:CI71)<SUM($Z77:CI77),SUM($Z77:CI77)-SUM($Z71:CI71),0))","v":0}]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":91}]
[{"$f":"ROW()","v":92},{"$f":"Lists!$CU$18","v":"PL(+)"},null,null,null,null,null,{"$f":"Items!$BO$16","v":"Выручка"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X92-SUM(X93:X96))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B92=Lists!$CU$24,SUMIFS($Z92:$CJ92,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z92:$CJ92))","v":20132257517.939495},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA93:AA96))","v":0},35376.677678571425,56340.634821428568,223506.30116571431,1919453.6622091189,3797698.1618229486,3820493.5401885868,6062609.0212259637,9682720.7712484915,12552899.326985804,13097033.093654934,17887857.794645749,27171649.593717195,33547599.979710206,31465232.562780138,38556631.115834504,56169937.421335265,66791337.825642034,62391681.167142928,75653405.849428073,103839162.38853008,118134715.44637887,107257663.59475167,124421929.67200059,169418766.14169115,190616891.04543877,167327555.85538363,186333374.29907086,247642776.41660154,271768045.0745399,240438042.18039256,270086553.79487157,349827068.0656026,376228922.54455847,327500489.10113746,357351191.53914785,466820244.70787132,504861434.74711496,430862981.36447114,458782465.88852322,568531339.68193555,581122820.05431914,504701307.6882726,550877748.91740203,676257791.39367914,687207133.32086909,572289303.64292169,580171840.45534849,746264549.76801085,794329595.645666,659273372.66039658,669395262.41692686,822081484.98900712,831793449.2556994,714309055.98582935,766080080.43240476,938174136.35900235,950465783.47859943,789970568.01854026,798557155.40534627,0]
[{"$f":"ROW()","v":93},{"$f":"B92","v":"PL(+)"},null,null,null,null,null,{"$f":"H92","v":"Выручка"},{"$f":"Lists!$AM$16","v":"Номерной фонд"},null,null,1,{"$f":"M92","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B93=Lists!$CU$24,SUMIFS($Z93:$CJ93,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z93:$CJ93))","v":8989146754.2782784},null,null,{"$f":"IF(AA$11=\"\",0,AA69/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB69/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC69/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":0},{"$f":"IF(AD$11=\"\",0,AD69/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":0},{"$f":"IF(AE$11=\"\",0,AE69/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":744571.73297872359},{"$f":"IF(AF$11=\"\",0,AF69/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":1582214.9325797874},{"$f":"IF(AG$11=\"\",0,AG69/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":1605035.1369015959},{"$f":"IF(AH$11=\"\",0,AH69/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":2539597.5842553191},{"$f":"IF(AI$11=\"\",0,AI69/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":4081496.1175531913},{"$f":"IF(AJ$11=\"\",0,AJ69/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":5212644.3676795214},{"$f":"IF(AK$11=\"\",0,AK69/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":5607107.496682181},{"$f":"IF(AL$11=\"\",0,AL69/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":7961410.2386968089},{"$f":"IF(AM$11=\"\",0,AM69/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":12286801.875834575},{"$f":"IF(AN$11=\"\",0,AN69/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":15233598.927928725},{"$f":"IF(AO$11=\"\",0,AO69/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":14349142.458469149},{"$f":"IF(AP$11=\"\",0,AP69/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":17631674.924816489},{"$f":"IF(AQ$11=\"\",0,AQ69/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":25916853.174773939},{"$f":"IF(AR$11=\"\",0,AR69/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":30960132.711486705},{"$f":"IF(AS$11=\"\",0,AS69/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":28933065.862211972},{"$f":"IF(AT$11=\"\",0,AT69/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":35118740.630107343},{"$f":"IF(AU$11=\"\",0,AU69/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":48377856.990453988},{"$f":"IF(AV$11=\"\",0,AV69/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":54919135.774897419},{"$f":"IF(AW$11=\"\",0,AW69/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":50206911.306784227},{"$f":"IF(AX$11=\"\",0,AX69/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":59050037.928361014},{"$f":"IF(AY$11=\"\",0,AY69/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":80979897.484865859},{"$f":"IF(AZ$11=\"\",0,AZ69/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":91415712.485346794},{"$f":"IF(BA$11=\"\",0,BA69/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":80175412.438866556},{"$f":"IF(BB$11=\"\",0,BB69/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":89158818.910536617},{"$f":"IF(BC$11=\"\",0,BC69/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":118695445.66762368},{"$f":"IF(BD$11=\"\",0,BD69/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":130295406.74538633},{"$f":"IF(BE$11=\"\",0,BE69/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":115035183.21720883},{"$f":"IF(BF$11=\"\",0,BF69/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":128954733.59737685},{"$f":"IF(BG$11=\"\",0,BG69/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":166614347.83529934},{"$f":"IF(BH$11=\"\",0,BH69/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":178185387.99050149},{"$f":"IF(BI$11=\"\",0,BI69/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":155007171.2545931},{"$f":"IF(BJ$11=\"\",0,BJ69/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":169502646.60301617},{"$f":"IF(BK$11=\"\",0,BK69/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":221600786.96779457},{"$f":"IF(BL$11=\"\",0,BL69/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":239348949.71494314},{"$f":"IF(BM$11=\"\",0,BM69/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":203193612.88403493},{"$f":"IF(BN$11=\"\",0,BN69/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":214565641.06792307},{"$f":"IF(BO$11=\"\",0,BO69/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":260829447.39562076},{"$f":"IF(BP$11=\"\",0,BP69/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":260829447.39562076},{"$f":"IF(BQ$11=\"\",0,BQ69/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":227787453.62351984},{"$f":"IF(BR$11=\"\",0,BR69/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":251163571.65352356},{"$f":"IF(BS$11=\"\",0,BS69/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":304984337.00785005},{"$f":"IF(BT$11=\"\",0,BT69/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":305477602.67810351},{"$f":"IF(BU$11=\"\",0,BU69/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":251930873.80725116},{"$f":"IF(BV$11=\"\",0,BV69/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":251930873.80725116},{"$f":"IF(BW$11=\"\",0,BW69/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":327653365.68478906},{"$f":"IF(BX$11=\"\",0,BX69/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":352107833.39705688},{"$f":"IF(BY$11=\"\",0,BY69/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":289971156.9152233},{"$f":"IF(BZ$11=\"\",0,BZ69/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":290537179.2718392},{"$f":"IF(CA$11=\"\",0,CA69/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":353176986.73733139},{"$f":"IF(CB$11=\"\",0,CB69/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":353176986.73733139},{"$f":"IF(CC$11=\"\",0,CC69/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":305058098.49465185},{"$f":"IF(CD$11=\"\",0,CD69/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":330629730.73909873},{"$f":"IF(CE$11=\"\",0,CE69/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":401478958.7546199},{"$f":"IF(CF$11=\"\",0,CF69/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":402120450.75878453},{"$f":"IF(CG$11=\"\",0,CG69/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":331627607.19002157},{"$f":"IF(CH$11=\"\",0,CH69/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":331627607.19002157},{"$f":"IF(CI$11=\"\",0,CI69/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":0}]
[{"$f":"ROW()","v":94},{"$f":"B92","v":"PL(+)"},null,null,null,null,null,{"$f":"H92","v":"Выручка"},{"$f":"Lists!$AM$17","v":"Food&Beverage"},null,null,{"$f":"L93+1","v":2},{"$f":"M92","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B94=Lists!$CU$24,SUMIFS($Z94:$CJ94,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z94:$CJ94))","v":6541041760.3888884},null,null,{"$f":"IF(AA$11=\"\",0,AA70/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB70/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":35376.677678571425},{"$f":"IF(AC$11=\"\",0,AC70/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":56340.634821428568},{"$f":"IF(AD$11=\"\",0,AD70/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":173880.14688000001},{"$f":"IF(AE$11=\"\",0,AE70/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":694208.85656170209},{"$f":"IF(AF$11=\"\",0,AF70/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":1270559.9376793313},{"$f":"IF(AG$11=\"\",0,AG70/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":1256783.1192938297},{"$f":"IF(AH$11=\"\",0,AH70/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":1981193.6314022553},{"$f":"IF(AI$11=\"\",0,AI70/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":3116561.343497124},{"$f":"IF(AJ$11=\"\",0,AJ70/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":4071849.5750084864},{"$f":"IF(AK$11=\"\",0,AK70/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":4223285.1394779952},{"$f":"IF(AL$11=\"\",0,AL70/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":5699487.0371799394},{"$f":"IF(AM$11=\"\",0,AM70/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":8590579.786478145},{"$f":"IF(AN$11=\"\",0,AN70/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":10633451.713536307},{"$f":"IF(AO$11=\"\",0,AO70/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":9992510.4205760639},{"$f":"IF(AP$11=\"\",0,AP70/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":12280698.090110118},{"$f":"IF(AQ$11=\"\",0,AQ70/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":17690165.508188989},{"$f":"IF(AR$11=\"\",0,AR70/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":20929083.279251069},{"$f":"IF(AS$11=\"\",0,AS70/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":19538854.72344226},{"$f":"IF(AT$11=\"\",0,AT70/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":23647622.330809597},{"$f":"IF(AU$11=\"\",0,AU70/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":32302809.720888939},{"$f":"IF(AV$11=\"\",0,AV70/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":36780467.529371515},{"$f":"IF(AW$11=\"\",0,AW70/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":33428031.456916202},{"$f":"IF(AX$11=\"\",0,AX70/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":38691685.576407976},{"$f":"IF(AY$11=\"\",0,AY70/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":52574821.60218332},{"$f":"IF(AZ$11=\"\",0,AZ70/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":59230820.845525093},{"$f":"IF(BA$11=\"\",0,BA70/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":52139809.037816323},{"$f":"IF(BB$11=\"\",0,BB70/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":58245604.482029855},{"$f":"IF(BC$11=\"\",0,BC70/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":77185477.1354018},{"$f":"IF(BD$11=\"\",0,BD70/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":84628524.943240941},{"$f":"IF(BE$11=\"\",0,BE70/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":74960966.256657898},{"$f":"IF(BF$11=\"\",0,BF70/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":84236351.530009359},{"$f":"IF(BG$11=\"\",0,BG70/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":109051046.87385537},{"$f":"IF(BH$11=\"\",0,BH70/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":117533141.64211079},{"$f":"IF(BI$11=\"\",0,BI70/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":102568560.04934721},{"$f":"IF(BJ$11=\"\",0,BJ70/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":112073877.8221302},{"$f":"IF(BK$11=\"\",0,BK70/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":146472825.49537271},{"$f":"IF(BL$11=\"\",0,BL70/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":158789110.56075621},{"$f":"IF(BM$11=\"\",0,BM70/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":136053593.15564692},{"$f":"IF(BN$11=\"\",0,BN70/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":145659048.39417389},{"$f":"IF(BO$11=\"\",0,BO70/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":181745831.7780115},{"$f":"IF(BP$11=\"\",0,BP70/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":187346346.86275017},{"$f":"IF(BQ$11=\"\",0,BQ70/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":162525147.40484884},{"$f":"IF(BR$11=\"\",0,BR70/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":176821546.58483055},{"$f":"IF(BS$11=\"\",0,BS70/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":217979354.67057419},{"$f":"IF(BT$11=\"\",0,BT70/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":222911516.53932303},{"$f":"IF(BU$11=\"\",0,BU70/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":186733452.95436272},{"$f":"IF(BV$11=\"\",0,BV70/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":190800378.07237113},{"$f":"IF(BW$11=\"\",0,BW70/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":244666242.35317072},{"$f":"IF(BX$11=\"\",0,BX70/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":259955985.09275985},{"$f":"IF(BY$11=\"\",0,BY70/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":216812213.02013806},{"$f":"IF(BZ$11=\"\",0,BZ70/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":221781127.26609826},{"$f":"IF(CA$11=\"\",0,CA70/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":273391285.45279765},{"$f":"IF(CB$11=\"\",0,CB70/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":277983996.54203415},{"$f":"IF(CC$11=\"\",0,CC70/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":238373200.97037703},{"$f":"IF(CD$11=\"\",0,CD70/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":254742543.22953549},{"$f":"IF(CE$11=\"\",0,CE70/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":312940623.0934661},{"$f":"IF(CF$11=\"\",0,CF70/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":318557937.91519099},{"$f":"IF(CG$11=\"\",0,CG70/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":265976486.12264422},{"$f":"IF(CH$11=\"\",0,CH70/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":270507478.40188813},{"$f":"IF(CI$11=\"\",0,CI70/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":0}]
[{"$f":"ROW()","v":95},{"$f":"B92","v":"PL(+)"},null,null,null,null,null,{"$f":"H92","v":"Выручка"},{"$f":"Lists!$AM$18","v":"Развлекат. услуги"},null,null,{"$f":"L94+1","v":3},{"$f":"M92","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B95=Lists!$CU$24,SUMIFS($Z95:$CJ95,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z95:$CJ95))","v":4602069003.2723246},null,null,{"$f":"IF(AA$11=\"\",0,AA71/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB71/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC71/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":0},{"$f":"IF(AD$11=\"\",0,AD71/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":49626.154285714292},{"$f":"IF(AE$11=\"\",0,AE71/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":480673.07266869326},{"$f":"IF(AF$11=\"\",0,AF71/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":944923.29156383011},{"$f":"IF(AG$11=\"\",0,AG71/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":958675.28399316128},{"$f":"IF(AH$11=\"\",0,AH71/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":1541817.8055683894},{"$f":"IF(AI$11=\"\",0,AI71/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":2484663.3101981767},{"$f":"IF(AJ$11=\"\",0,AJ71/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":3268405.384297797},{"$f":"IF(AK$11=\"\",0,AK71/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":3266640.4574947581},{"$f":"IF(AL$11=\"\",0,AL71/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":4226960.5187689979},{"$f":"IF(AM$11=\"\",0,AM71/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":6294267.9314044751},{"$f":"IF(AN$11=\"\",0,AN71/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":7680549.3382451776},{"$f":"IF(AO$11=\"\",0,AO71/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":7123579.6837349273},{"$f":"IF(AP$11=\"\",0,AP71/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":8644258.1009079032},{"$f":"IF(AQ$11=\"\",0,AQ71/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":12562918.738372343},{"$f":"IF(AR$11=\"\",0,AR71/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":14902121.834904257},{"$f":"IF(AS$11=\"\",0,AS71/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":13919760.581488701},{"$f":"IF(AT$11=\"\",0,AT71/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":16887042.888511136},{"$f":"IF(AU$11=\"\",0,AU71/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":23158495.677187141},{"$f":"IF(AV$11=\"\",0,AV71/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":26435112.142109942},{"$f":"IF(AW$11=\"\",0,AW71/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":23622720.831051242},{"$f":"IF(AX$11=\"\",0,AX71/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":26680206.167231593},{"$f":"IF(AY$11=\"\",0,AY71/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":35864047.054641955},{"$f":"IF(AZ$11=\"\",0,AZ71/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":39970357.714566879},{"$f":"IF(BA$11=\"\",0,BA71/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":35012334.378700748},{"$f":"IF(BB$11=\"\",0,BB71/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":38928950.906504393},{"$f":"IF(BC$11=\"\",0,BC71/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":51761853.613576062},{"$f":"IF(BD$11=\"\",0,BD71/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":56844113.385912605},{"$f":"IF(BE$11=\"\",0,BE71/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":50441892.706525825},{"$f":"IF(BF$11=\"\",0,BF71/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":56895468.667485341},{"$f":"IF(BG$11=\"\",0,BG71/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":74161673.356447875},{"$f":"IF(BH$11=\"\",0,BH71/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":80510392.911946177},{"$f":"IF(BI$11=\"\",0,BI71/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":69924757.797197178},{"$f":"IF(BJ$11=\"\",0,BJ71/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":75774667.114001483},{"$f":"IF(BK$11=\"\",0,BK71/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":98746632.244704023},{"$f":"IF(BL$11=\"\",0,BL71/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":106723374.47141556},{"$f":"IF(BM$11=\"\",0,BM71/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":91615775.324789286},{"$f":"IF(BN$11=\"\",0,BN71/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":98557776.426426277},{"$f":"IF(BO$11=\"\",0,BO71/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":125956060.5083033},{"$f":"IF(BP$11=\"\",0,BP71/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":132947025.79594821},{"$f":"IF(BQ$11=\"\",0,BQ71/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":114388706.6599039},{"$f":"IF(BR$11=\"\",0,BR71/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":122892630.67904793},{"$f":"IF(BS$11=\"\",0,BS71/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":153294099.7152549},{"$f":"IF(BT$11=\"\",0,BT71/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":158818014.10344255},{"$f":"IF(BU$11=\"\",0,BU71/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":133624976.88130781},{"$f":"IF(BV$11=\"\",0,BV71/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":137440588.57572627},{"$f":"IF(BW$11=\"\",0,BW71/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":173944941.73005098},{"$f":"IF(BX$11=\"\",0,BX71/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":182265777.15584934},{"$f":"IF(BY$11=\"\",0,BY71/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":152490002.72503522},{"$f":"IF(BZ$11=\"\",0,BZ71/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":157076955.87898937},{"$f":"IF(CA$11=\"\",0,CA71/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":195513212.79887807},{"$f":"IF(CB$11=\"\",0,CB71/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":200632465.9763338},{"$f":"IF(CC$11=\"\",0,CC71/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":170877756.52080041},{"$f":"IF(CD$11=\"\",0,CD71/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":180707806.46377048},{"$f":"IF(CE$11=\"\",0,CE71/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":223754554.51091629},{"$f":"IF(CF$11=\"\",0,CF71/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":229787394.80462393},{"$f":"IF(CG$11=\"\",0,CG71/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":192366474.70587447},{"$f":"IF(CH$11=\"\",0,CH71/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":196422069.81343663},{"$f":"IF(CI$11=\"\",0,CI71/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":0}]
[{"$f":"ROW()","v":96},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":97}]
[{"$f":"ROW()","v":98},null,null,null,null,null,null,{"$f":"Items!$BO$19","v":"НДС начисленный"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X98-SUM(X99:X102))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B98=Lists!$CU$24,SUMIFS($Z98:$CJ98,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z98:$CJ98))","v":4025245028.5003595},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA99:AA102))","v":0},{"$f":"IF(AB$11=\"\",0,SUM(AB99:AB102))","v":0},0,0,0,0,764098.70803771738,1212521.8042451928,1936544.1542496986,2510579.8653971609,2619406.6187309865,3577571.5589291495,5434329.918743439,6709519.9959420422,6293046.5125560286,7711326.2231669035,11233987.484267056,13358267.565128408,12478336.233428588,15130681.169885617,20767832.477706015,23626943.089275777,21451532.718950339,24884385.934400119,33883753.228338234,38123378.209087759,33465511.17107673,37266674.859814174,49528555.283320308,54353609.014907971,48087608.436078519,54017310.758974314,69965413.613120526,75245784.508911699,65500097.820227504,71470238.307829574,93364048.941574275,100972286.94942299,86172596.272894233,91756493.177704662,113706267.93638712,116224564.01086383,100940261.53765452,110175549.78348042,135251558.27873582,137441426.66417384,114457860.72858435,116034368.09106973,149252909.95360216,158865919.12913322,131854674.53207931,133879052.48338538,164416296.99780142,166358689.85113987,142861811.19716588,153216016.08648095,187634827.27180046,190093156.6957199,157994113.60370806,159711431.08106929,0]
[{"$f":"ROW()","v":99},null,null,null,null,null,null,{"$f":"H98","v":"НДС начисленный"},{"$f":"Lists!$AM$16","v":"Номерной фонд"},null,null,1,{"$f":"M98","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B99=Lists!$CU$24,SUMIFS($Z99:$CJ99,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z99:$CJ99))","v":1797363993.5225441},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*AA69/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*AB69/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*AC69/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*AD69/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*AE69/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*AF69/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*AG69/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":321007.0273803192},{"$f":"IF(AH$11=\"\",0,IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*AH69/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":507919.51685106382},{"$f":"IF(AI$11=\"\",0,IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*AI69/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":816299.22351063823},{"$f":"IF(AJ$11=\"\",0,IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*AJ69/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":1042528.8735359045},{"$f":"IF(AK$11=\"\",0,IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*AK69/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":1121421.4993364362},{"$f":"IF(AL$11=\"\",0,IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*AL69/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":1592282.0477393619},{"$f":"IF(AM$11=\"\",0,IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*AM69/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":2457360.3751669149},{"$f":"IF(AN$11=\"\",0,IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*AN69/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":3046719.7855857452},{"$f":"IF(AO$11=\"\",0,IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*AO69/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":2869828.4916938301},{"$f":"IF(AP$11=\"\",0,IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*AP69/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":3526334.9849632983},{"$f":"IF(AQ$11=\"\",0,IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*AQ69/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":5183370.6349547887},{"$f":"IF(AR$11=\"\",0,IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*AR69/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":6192026.5422973409},{"$f":"IF(AS$11=\"\",0,IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*AS69/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":5786613.1724423952},{"$f":"IF(AT$11=\"\",0,IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*AT69/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":7023748.126021469},{"$f":"IF(AU$11=\"\",0,IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*AU69/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":9675571.3980907984},{"$f":"IF(AV$11=\"\",0,IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*AV69/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":10983827.154979484},{"$f":"IF(AW$11=\"\",0,IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*AW69/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":10041382.261356847},{"$f":"IF(AX$11=\"\",0,IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*AX69/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":11810007.585672203},{"$f":"IF(AY$11=\"\",0,IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*AY69/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":16195979.496973174},{"$f":"IF(AZ$11=\"\",0,IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*AZ69/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":18283142.497069363},{"$f":"IF(BA$11=\"\",0,IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*BA69/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":16035082.487773312},{"$f":"IF(BB$11=\"\",0,IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*BB69/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":17831763.782107323},{"$f":"IF(BC$11=\"\",0,IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*BC69/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":23739089.133524738},{"$f":"IF(BD$11=\"\",0,IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*BD69/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":26059081.349077266},{"$f":"IF(BE$11=\"\",0,IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*BE69/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":23007036.643441767},{"$f":"IF(BF$11=\"\",0,IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*BF69/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":25790946.71947537},{"$f":"IF(BG$11=\"\",0,IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*BG69/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":33322869.567059871},{"$f":"IF(BH$11=\"\",0,IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*BH69/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":35637077.598100305},{"$f":"IF(BI$11=\"\",0,IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*BI69/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":31001434.250918623},{"$f":"IF(BJ$11=\"\",0,IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*BJ69/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":33900529.320603237},{"$f":"IF(BK$11=\"\",0,IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*BK69/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":44320157.393558912},{"$f":"IF(BL$11=\"\",0,IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*BL69/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":47869789.942988634},{"$f":"IF(BM$11=\"\",0,IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*BM69/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":40638722.576806985},{"$f":"IF(BN$11=\"\",0,IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*BN69/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":42913128.213584617},{"$f":"IF(BO$11=\"\",0,IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*BO69/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":52165889.479124151},{"$f":"IF(BP$11=\"\",0,IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*BP69/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":52165889.479124151},{"$f":"IF(BQ$11=\"\",0,IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*BQ69/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":45557490.724703968},{"$f":"IF(BR$11=\"\",0,IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*BR69/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":50232714.330704711},{"$f":"IF(BS$11=\"\",0,IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*BS69/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":60996867.401570007},{"$f":"IF(BT$11=\"\",0,IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*BT69/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":61095520.535620704},{"$f":"IF(BU$11=\"\",0,IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*BU69/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":50386174.761450239},{"$f":"IF(BV$11=\"\",0,IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*BV69/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":50386174.761450239},{"$f":"IF(BW$11=\"\",0,IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*BW69/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":65530673.136957824},{"$f":"IF(BX$11=\"\",0,IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*BX69/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":70421566.679411381},{"$f":"IF(BY$11=\"\",0,IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*BY69/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":57994231.38304466},{"$f":"IF(BZ$11=\"\",0,IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*BZ69/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":58107435.854367837},{"$f":"IF(CA$11=\"\",0,IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*CA69/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":70635397.347466275},{"$f":"IF(CB$11=\"\",0,IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*CB69/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":70635397.347466275},{"$f":"IF(CC$11=\"\",0,IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*CC69/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":61011619.698930375},{"$f":"IF(CD$11=\"\",0,IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*CD69/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":66125946.14781975},{"$f":"IF(CE$11=\"\",0,IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*CE69/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":80295791.750923976},{"$f":"IF(CF$11=\"\",0,IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*CF69/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":80424090.151756912},{"$f":"IF(CG$11=\"\",0,IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*CG69/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":66325521.438004315},{"$f":"IF(CH$11=\"\",0,IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*CH69/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":66325521.438004315},{"$f":"IF(CI$11=\"\",0,IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))*CI69/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":0}]
[{"$f":"ROW()","v":100},null,null,null,null,null,null,{"$f":"H98","v":"НДС начисленный"},{"$f":"Lists!$AM$17","v":"Food&Beverage"},null,null,{"$f":"L99+1","v":2},{"$f":"M98","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B100=Lists!$CU$24,SUMIFS($Z100:$CJ100,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z100:$CJ100))","v":1307762278.8270533},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*AA70/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*AB70/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*AC70/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*AD70/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*AE70/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*AF70/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*AG70/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":251356.62385876596},{"$f":"IF(AH$11=\"\",0,IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*AH70/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":396238.72628045111},{"$f":"IF(AI$11=\"\",0,IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*AI70/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":623312.26869942492},{"$f":"IF(AJ$11=\"\",0,IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*AJ70/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":814369.91500169726},{"$f":"IF(AK$11=\"\",0,IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*AK70/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":844657.02789559902},{"$f":"IF(AL$11=\"\",0,IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*AL70/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":1139897.4074359881},{"$f":"IF(AM$11=\"\",0,IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*AM70/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":1718115.957295629},{"$f":"IF(AN$11=\"\",0,IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*AN70/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":2126690.3427072614},{"$f":"IF(AO$11=\"\",0,IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*AO70/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":1998502.0841152128},{"$f":"IF(AP$11=\"\",0,IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*AP70/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":2456139.6180220237},{"$f":"IF(AQ$11=\"\",0,IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*AQ70/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":3538033.1016377974},{"$f":"IF(AR$11=\"\",0,IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*AR70/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":4185816.6558502144},{"$f":"IF(AS$11=\"\",0,IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*AS70/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":3907770.9446884524},{"$f":"IF(AT$11=\"\",0,IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*AT70/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":4729524.4661619198},{"$f":"IF(AU$11=\"\",0,IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*AU70/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":6460561.9441777878},{"$f":"IF(AV$11=\"\",0,IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*AV70/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":7356093.5058743032},{"$f":"IF(AW$11=\"\",0,IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*AW70/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":6685606.2913832413},{"$f":"IF(AX$11=\"\",0,IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*AX70/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":7738337.1152815958},{"$f":"IF(AY$11=\"\",0,IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*AY70/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":10514964.320436666},{"$f":"IF(AZ$11=\"\",0,IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*AZ70/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":11846164.169105019},{"$f":"IF(BA$11=\"\",0,IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*BA70/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":10427961.807563266},{"$f":"IF(BB$11=\"\",0,IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*BB70/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":11649120.896405971},{"$f":"IF(BC$11=\"\",0,IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*BC70/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":15437095.427080359},{"$f":"IF(BD$11=\"\",0,IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*BD70/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":16925704.988648187},{"$f":"IF(BE$11=\"\",0,IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*BE70/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":14992193.251331579},{"$f":"IF(BF$11=\"\",0,IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*BF70/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":16847270.306001876},{"$f":"IF(BG$11=\"\",0,IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*BG70/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":21810209.374771077},{"$f":"IF(BH$11=\"\",0,IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*BH70/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":23506628.328422159},{"$f":"IF(BI$11=\"\",0,IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*BI70/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":20513712.009869441},{"$f":"IF(BJ$11=\"\",0,IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*BJ70/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":22414775.564426042},{"$f":"IF(BK$11=\"\",0,IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*BK70/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":29294565.099074543},{"$f":"IF(BL$11=\"\",0,IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*BL70/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":31757822.112151243},{"$f":"IF(BM$11=\"\",0,IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*BM70/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":27210718.631129388},{"$f":"IF(BN$11=\"\",0,IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*BN70/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":29131809.678834777},{"$f":"IF(BO$11=\"\",0,IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*BO70/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":36349166.355602302},{"$f":"IF(BP$11=\"\",0,IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*BP70/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":37469269.372550033},{"$f":"IF(BQ$11=\"\",0,IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*BQ70/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":32505029.480969772},{"$f":"IF(BR$11=\"\",0,IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*BR70/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":35364309.316966116},{"$f":"IF(BS$11=\"\",0,IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*BS70/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":43595870.934114836},{"$f":"IF(BT$11=\"\",0,IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*BT70/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":44582303.307864614},{"$f":"IF(BU$11=\"\",0,IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*BU70/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":37346690.590872541},{"$f":"IF(BV$11=\"\",0,IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*BV70/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":38160075.614474222},{"$f":"IF(BW$11=\"\",0,IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*BW70/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":48933248.470634148},{"$f":"IF(BX$11=\"\",0,IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*BX70/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":51991197.018551968},{"$f":"IF(BY$11=\"\",0,IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*BY70/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":43362442.604027614},{"$f":"IF(BZ$11=\"\",0,IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*BZ70/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":44356225.45321966},{"$f":"IF(CA$11=\"\",0,IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*CA70/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":54678257.090559527},{"$f":"IF(CB$11=\"\",0,IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*CB70/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":55596799.308406837},{"$f":"IF(CC$11=\"\",0,IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*CC70/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":47674640.194075406},{"$f":"IF(CD$11=\"\",0,IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*CD70/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":50948508.645907097},{"$f":"IF(CE$11=\"\",0,IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*CE70/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":62588124.618693218},{"$f":"IF(CF$11=\"\",0,IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*CF70/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":63711587.583038203},{"$f":"IF(CG$11=\"\",0,IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*CG70/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":53195297.224528842},{"$f":"IF(CH$11=\"\",0,IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*CH70/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":54101495.680377625},{"$f":"IF(CI$11=\"\",0,IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))*CI70/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E70=\"\",Macro!$Q$43,$E70))),IF($E70=\"\",Macro!$Q$43,$E70))))))","v":0}]
[{"$f":"ROW()","v":101},null,null,null,null,null,null,{"$f":"H98","v":"НДС начисленный"},{"$f":"Lists!$AM$18","v":"Развлекат. услуги"},null,null,{"$f":"L100+1","v":3},{"$f":"M98","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B101=Lists!$CU$24,SUMIFS($Z101:$CJ101,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z101:$CJ101))","v":920118756.15076101},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*AA71/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*AB71/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*AC71/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*AD71/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*AE71/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*AF71/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*AG71/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":191735.05679863226},{"$f":"IF(AH$11=\"\",0,IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*AH71/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":308363.56111367786},{"$f":"IF(AI$11=\"\",0,IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*AI71/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":496932.66203963541},{"$f":"IF(AJ$11=\"\",0,IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*AJ71/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":653681.0768595594},{"$f":"IF(AK$11=\"\",0,IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*AK71/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":653328.09149895166},{"$f":"IF(AL$11=\"\",0,IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*AL71/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":845392.10375379969},{"$f":"IF(AM$11=\"\",0,IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*AM71/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":1258853.5862808952},{"$f":"IF(AN$11=\"\",0,IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*AN71/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":1536109.8676490358},{"$f":"IF(AO$11=\"\",0,IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*AO71/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":1424715.9367469854},{"$f":"IF(AP$11=\"\",0,IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*AP71/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":1728851.620181581},{"$f":"IF(AQ$11=\"\",0,IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*AQ71/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":2512583.7476744684},{"$f":"IF(AR$11=\"\",0,IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*AR71/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":2980424.3669808516},{"$f":"IF(AS$11=\"\",0,IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*AS71/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":2783952.11629774},{"$f":"IF(AT$11=\"\",0,IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*AT71/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":3377408.577702227},{"$f":"IF(AU$11=\"\",0,IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*AU71/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":4631699.135437428},{"$f":"IF(AV$11=\"\",0,IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*AV71/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":5287022.4284219882},{"$f":"IF(AW$11=\"\",0,IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*AW71/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":4724544.1662102481},{"$f":"IF(AX$11=\"\",0,IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*AX71/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":5336041.2334463187},{"$f":"IF(AY$11=\"\",0,IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*AY71/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":7172809.4109283919},{"$f":"IF(AZ$11=\"\",0,IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*AZ71/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":7994071.5429133754},{"$f":"IF(BA$11=\"\",0,IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*BA71/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":7002466.87574015},{"$f":"IF(BB$11=\"\",0,IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*BB71/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":7785790.1813008795},{"$f":"IF(BC$11=\"\",0,IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*BC71/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":10352370.722715212},{"$f":"IF(BD$11=\"\",0,IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*BD71/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":11368822.677182522},{"$f":"IF(BE$11=\"\",0,IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*BE71/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":10088378.541305166},{"$f":"IF(BF$11=\"\",0,IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*BF71/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":11379093.73349707},{"$f":"IF(BG$11=\"\",0,IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*BG71/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":14832334.671289574},{"$f":"IF(BH$11=\"\",0,IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*BH71/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":16102078.582389237},{"$f":"IF(BI$11=\"\",0,IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*BI71/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":13984951.559439436},{"$f":"IF(BJ$11=\"\",0,IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*BJ71/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":15154933.422800297},{"$f":"IF(BK$11=\"\",0,IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*BK71/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":19749326.448940806},{"$f":"IF(BL$11=\"\",0,IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*BL71/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":21344674.894283112},{"$f":"IF(BM$11=\"\",0,IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*BM71/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":18323155.064957861},{"$f":"IF(BN$11=\"\",0,IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*BN71/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":19711555.285285257},{"$f":"IF(BO$11=\"\",0,IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*BO71/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":25191212.101660661},{"$f":"IF(BP$11=\"\",0,IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*BP71/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":26589405.159189641},{"$f":"IF(BQ$11=\"\",0,IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*BQ71/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":22877741.331980783},{"$f":"IF(BR$11=\"\",0,IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*BR71/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":24578526.135809585},{"$f":"IF(BS$11=\"\",0,IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*BS71/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":30658819.943050984},{"$f":"IF(BT$11=\"\",0,IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*BT71/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":31763602.820688505},{"$f":"IF(BU$11=\"\",0,IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*BU71/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":26724995.376261562},{"$f":"IF(BV$11=\"\",0,IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*BV71/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":27488117.715145256},{"$f":"IF(BW$11=\"\",0,IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*BW71/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":34788988.346010201},{"$f":"IF(BX$11=\"\",0,IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*BX71/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":36453155.431169868},{"$f":"IF(BY$11=\"\",0,IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*BY71/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":30498000.545007043},{"$f":"IF(BZ$11=\"\",0,IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*BZ71/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":31415391.175797876},{"$f":"IF(CA$11=\"\",0,IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*CA71/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":39102642.559775613},{"$f":"IF(CB$11=\"\",0,IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*CB71/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":40126493.195266761},{"$f":"IF(CC$11=\"\",0,IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*CC71/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":34175551.304160088},{"$f":"IF(CD$11=\"\",0,IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*CD71/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":36141561.292754099},{"$f":"IF(CE$11=\"\",0,IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*CE71/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":44750910.902183257},{"$f":"IF(CF$11=\"\",0,IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*CF71/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":45957478.960924789},{"$f":"IF(CG$11=\"\",0,IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*CG71/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":38473294.941174902},{"$f":"IF(CH$11=\"\",0,IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*CH71/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":39284413.962687328},{"$f":"IF(CI$11=\"\",0,IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))*CI71/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E71=\"\",Macro!$Q$43,$E71))),IF($E71=\"\",Macro!$Q$43,$E71))))))","v":0}]
[{"$f":"ROW()","v":102},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":103}]
[{"$f":"ROW()","v":104},null,null,null,null,null,null,{"$f":"Prdction!$H$391","v":"Прямые производственные расходы"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,{"$f":"IF(ABS(X104-SUM(X105:X108))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B104=Lists!$CU$24,SUMIFS($Z104:$CJ104,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z104:$CJ104))","v":7038350952.1246328},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":844671.20000000007},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":661957.20000000019},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":970004.8},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":1639294.2000000004},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":1703234.4000000001},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":2650411.8000000003},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":3472851.0000000005},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":4924487.2680000002},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":5289705.08},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":6627230.5319999997},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":8088752.3279999997},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":11068752.654000001},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":11624019.894239999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":13269538.811700001},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":16410666.596480001},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":21159972.16488},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":21036510.563919999},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":23114831.062679999},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":28966228.483944803},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":35944184.666721597},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":35925563.943005405},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":37540470.646132201},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":45264438.9823526},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":55429252.598831408},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":56272034.710340925},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":57037841.709549509},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":69112413.674517557},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":82887492.814626068},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":80956275.467085361},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":80886477.488436759},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":100399074.72288188},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":118496031.86335984},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":115990630.06462565},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":113492652.48891808},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":136027994.29381064},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":159531233.96285033},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":158736522.79318675},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":151458318.15667573},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":179994931.24435008},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":207221236.47699028},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":198904046.81711215},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":181953702.63247856},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":223913777.55156317},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":249256334.83143932},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":239749157.48158786},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":216243664.76229507},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":257485955.6141538},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":286110731.14716458},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":282187478.07478929},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":252234230.28874099},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":301226045.33079779},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":332223696.15162504},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":317021838.51129806},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":282611139.19434881},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":265908184.67233929},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":287246648.86529946},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":229935209.60994369},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":130771466.44948691},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":241239451.32907617},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H104,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q104))","v":0}]
[{"$f":"ROW()","v":105},{"$f":"Lists!$CU$17","v":"ндс(-)"},null,"*",null,null,null,{"$f":"H104","v":"Прямые производственные расходы"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,null,1,{"$f":"M104","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B105=Lists!$CU$24,SUMIFS($Z105:$CJ105,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z105:$CJ105))","v":4089538959.0479918},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":19440},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":11520},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":209433.60000000003},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":347673.60000000009},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":530323.20000000007},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":535680},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":1274009.4720000003},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":1576700.9280000001},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":2340578.5920000002},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":1705680},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":3577478.3999999994},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":4268530.9440000001},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":5683945.7375999987},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":3856515.7823999994},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":8088966.9964799993},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":8768241.7459200006},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":10941389.305919997},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":7370827.6607999997},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":15072625.160294404},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":15696245.333376003},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":19605515.514048003},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":12554856.270144001},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":24453929.477779195},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":25193801.816755202},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":31476119.843959473},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":19721885.694458399},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":38445886.273900315},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":38516128.828528889},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":46167737.499638192},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":28853904.015979193},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":56875581.246284224},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":56100466.487306505},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":67297262.271035269},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":41254928.820839986},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":78315403.718302548},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":76997581.757085696},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":93948535.237624392},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":56960421.189170092},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":108208052.95953299},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":104547719.07798763},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":122761594.11893885},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":71480020.695615768},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":138007031.2314634},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":127270480.32887557},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":149323838.59155688},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":85813455.221937045},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":159835718.10420713},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":147593553.64776796},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":176745473.36814311},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":101033041.58750454},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":188262237.55687374},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":172240226.85542542},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":199376776.90936217},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":114243710.46074539},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":217777019.93745869},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":198457128.58445892},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":229935209.60994369},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":130771466.44948691},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":241239451.32907617},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":0}]
[{"$f":"ROW()","v":106},{"$f":"Lists!$CU$17","v":"ндс(-)"},null,"*",null,null,null,{"$f":"H104","v":"Прямые производственные расходы"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,null,{"$f":"L105+1","v":2},{"$f":"M104","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B106=Lists!$CU$24,SUMIFS($Z106:$CJ106,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z106:$CJ106))","v":1482354078.6229765},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":216441.40000000002},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":195188.40000000002},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":197160},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":455248.8000000001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":563411.20000000007},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":836371.80000000028},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":627785},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":1316710.8000000003},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":1571056.5280000002},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":2031075.54},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":1378069.9600000002},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":2890474.9920000001},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":3227200.0870400001},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":4027039.1195400003},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":2712874.0696},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":5385983.9097600011},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":5608825.5304000005},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":7005746.5092000002},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":4620884.5994279999},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":9000404.5994603988},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":9272718.7242224012},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":11247534.733885199},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":7047329.7047350006},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":13738079.642103001},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":14176075.193833554},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":16992292.274172392},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":10619839.672547899},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":20323663.740918718},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":20046687.728069339},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":24047700.245178465},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":15184105.746559165},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":28824419.424097471},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":28339387.73003849},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":33571145.951955862},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":20353980.063551884},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":38666577.716122232},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":38479368.827314891},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":45183086.72433167},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":26308618.728247467},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":49314810.243173949},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":45478259.556569606},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":53358707.155828707},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":31584118.935851827},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":58828424.024465114},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":54322627.384247929},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":63157430.478098623},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":36102691.505783059},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":67272779.062259376},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":63393972.384288535},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":73381730.390251353},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":42048032.322357684},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":77819458.310985103},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":70915775.451566368},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":82164010.985214517},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":48131164.734880604},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":88789520.280840531},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H106,Prdction!$I:$I,$I106,Prdction!$Q:$Q,$Q106))","v":0}]
[{"$f":"ROW()","v":107},{"$f":"Lists!$CU$17","v":"ндс(-)"},null,"*",null,null,null,{"$f":"H104","v":"Прямые производственные расходы"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,null,{"$f":"L106+1","v":3},{"$f":"M104","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B107=Lists!$CU$24,SUMIFS($Z107:$CJ107,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z107:$CJ107))","v":1466457914.453665},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":608789.80000000005},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":455248.8000000001},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":563411.19999999995},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":836371.80000000028},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":609500},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":1278360},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":1571056.5280000002},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":2031075.54},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":1378069.96},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":2890474.9920000001},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":3133203.9680000003},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":3909746.7180000003},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":2712874.0696000005},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":5385983.9097600011},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":5608825.5304000005},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":7005746.5092000002},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":4486295.7275999999},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":8738256.8926799987},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":9272718.7242224012},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":11247534.733885197},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":7047329.7047350006},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":13738079.642103001},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":13763179.799838401},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":16497371.139973199},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":10619839.672547899},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":20323663.740918718},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":20046687.728069343},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":24047700.245178461},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":14741850.239377832},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":27984873.227279101},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":28339387.73003849},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":33571145.951955862},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":20353980.063551884},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":38666577.716122225},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":37358610.511956207},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":43867074.489642397},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":26308618.728247467},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":49314810.243173949},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":45478259.556569606},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":53358707.155828707},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":30664193.141603716},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":57114974.78103409},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":54322627.384247929},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":63157430.478098623},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":36102691.505783059},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":67272779.062259391},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":61547546.004163638},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":71244398.437137246},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":42048032.322357677},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":77819458.310985103},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":70915775.451566368},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":82164010.985214517},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":46729286.15036951},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":86203417.748388872},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H107,Prdction!$I:$I,$I107,Prdction!$Q:$Q,$Q107))","v":0}]
[{"$f":"ROW()","v":108},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":109}]
[{"$f":"ROW()","v":110},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Prdction!$H$391","v":"Прямые производственные расходы"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"IF($B110=Lists!$CU$24,SUMIFS($Z110:$CJ110,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z110:$CJ110))","v":7038350952.1246328},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":669646.4933333334},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":714858.72000000009},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":920436.67333333346},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":1485258.0133333337},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":1719887.6},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":2456818.3800000004},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":3329336.3956000004},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":4597946.0658666668},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":5249071.7722666673},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":6363858.6530666659},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":7847063.9197999984},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":10391928.152608},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":11549308.168765999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":12990288.657118667},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":15836046.965644669},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":20047685.478888001},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":21134595.620769333},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":22824936.193678159},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":27833500.958408907},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":34315374.199949801},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":35983739.001976743},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":37421124.693276629},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":43801006.824450463},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":53085555.492036663},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":56100912.45096232},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":57261639.141899779},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":66754182.854028627},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":79608933.770349383},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":81404566.248889908},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":81553183.591269612},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":96449367.272860616},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":114189895.13729051},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":116491957.89847338},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":114826691.98341292},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":131553189.19497034},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":154020654.33441895},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":158679348.57822457},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":154107786.34145075},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":174243931.69831407},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":200591192.2673783},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":200279712.93159592},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":187307452.10619587},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":214967845.31310594},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":243026165.55447316},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":241183982.43924344},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":223103022.75852531},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":248816913.59982044},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":279300841.75371617},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":282104462.19880855},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":260856381.94022083},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":290827876.84834546},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":324484182.37208778},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":319421915.31680936},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":290083537.21757001},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":270516822.86724019},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":280357292.57843024},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":240002420.66417813},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":157591939.34957981},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":207422273.14620277},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":56289205.310117766},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H110,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q110))","v":0}]
[{"$f":"ROW()","v":111}]
[{"$f":"ROW()","v":112},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BK$22","v":"Авансы выданные"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B112=Lists!$CU$24,SUMIFS($Z112:$CJ112,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z112:$CJ112))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z104:AA104)<SUM($Z110:AA110),SUM($Z110:AA110)-SUM($Z104:AA104),0))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z104:AB104)<SUM($Z110:AB110),SUM($Z110:AB110)-SUM($Z104:AB104),0))","v":0},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z104:AC104)<SUM($Z110:AC110),SUM($Z110:AC110)-SUM($Z104:AC104),0))","v":0},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z104:AD104)<SUM($Z110:AD110),SUM($Z110:AD110)-SUM($Z104:AD104),0))","v":0},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z104:AE104)<SUM($Z110:AE110),SUM($Z110:AE110)-SUM($Z104:AE104),0))","v":0},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z104:AF104)<SUM($Z110:AF110),SUM($Z110:AF110)-SUM($Z104:AF104),0))","v":0},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z104:AG104)<SUM($Z110:AG110),SUM($Z110:AG110)-SUM($Z104:AG104),0))","v":0},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z104:AH104)<SUM($Z110:AH110),SUM($Z110:AH110)-SUM($Z104:AH104),0))","v":0},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z104:AI104)<SUM($Z110:AI110),SUM($Z110:AI110)-SUM($Z104:AI104),0))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z104:AJ104)<SUM($Z110:AJ110),SUM($Z110:AJ110)-SUM($Z104:AJ104),0))","v":0},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z104:AK104)<SUM($Z110:AK110),SUM($Z110:AK110)-SUM($Z104:AK104),0))","v":0},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z104:AL104)<SUM($Z110:AL110),SUM($Z110:AL110)-SUM($Z104:AL104),0))","v":0},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z104:AM104)<SUM($Z110:AM110),SUM($Z110:AM110)-SUM($Z104:AM104),0))","v":0},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z104:AN104)<SUM($Z110:AN110),SUM($Z110:AN110)-SUM($Z104:AN104),0))","v":0},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z104:AO104)<SUM($Z110:AO110),SUM($Z110:AO110)-SUM($Z104:AO104),0))","v":0},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z104:AP104)<SUM($Z110:AP110),SUM($Z110:AP110)-SUM($Z104:AP104),0))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z104:AQ104)<SUM($Z110:AQ110),SUM($Z110:AQ110)-SUM($Z104:AQ104),0))","v":0},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z104:AR104)<SUM($Z110:AR110),SUM($Z110:AR110)-SUM($Z104:AR104),0))","v":0},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z104:AS104)<SUM($Z110:AS110),SUM($Z110:AS110)-SUM($Z104:AS104),0))","v":0},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z104:AT104)<SUM($Z110:AT110),SUM($Z110:AT110)-SUM($Z104:AT104),0))","v":0},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z104:AU104)<SUM($Z110:AU110),SUM($Z110:AU110)-SUM($Z104:AU104),0))","v":0},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z104:AV104)<SUM($Z110:AV110),SUM($Z110:AV110)-SUM($Z104:AV104),0))","v":0},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z104:AW104)<SUM($Z110:AW110),SUM($Z110:AW110)-SUM($Z104:AW104),0))","v":0},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z104:AX104)<SUM($Z110:AX110),SUM($Z110:AX110)-SUM($Z104:AX104),0))","v":0},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z104:AY104)<SUM($Z110:AY110),SUM($Z110:AY110)-SUM($Z104:AY104),0))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z104:AZ104)<SUM($Z110:AZ110),SUM($Z110:AZ110)-SUM($Z104:AZ104),0))","v":0},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z104:BA104)<SUM($Z110:BA110),SUM($Z110:BA110)-SUM($Z104:BA104),0))","v":0},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z104:BB104)<SUM($Z110:BB110),SUM($Z110:BB110)-SUM($Z104:BB104),0))","v":0},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z104:BC104)<SUM($Z110:BC110),SUM($Z110:BC110)-SUM($Z104:BC104),0))","v":0},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z104:BD104)<SUM($Z110:BD110),SUM($Z110:BD110)-SUM($Z104:BD104),0))","v":0},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z104:BE104)<SUM($Z110:BE110),SUM($Z110:BE110)-SUM($Z104:BE104),0))","v":0},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z104:BF104)<SUM($Z110:BF110),SUM($Z110:BF110)-SUM($Z104:BF104),0))","v":0},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z104:BG104)<SUM($Z110:BG110),SUM($Z110:BG110)-SUM($Z104:BG104),0))","v":0},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z104:BH104)<SUM($Z110:BH110),SUM($Z110:BH110)-SUM($Z104:BH104),0))","v":0},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z104:BI104)<SUM($Z110:BI110),SUM($Z110:BI110)-SUM($Z104:BI104),0))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z104:BJ104)<SUM($Z110:BJ110),SUM($Z110:BJ110)-SUM($Z104:BJ104),0))","v":0},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z104:BK104)<SUM($Z110:BK110),SUM($Z110:BK110)-SUM($Z104:BK104),0))","v":0},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z104:BL104)<SUM($Z110:BL110),SUM($Z110:BL110)-SUM($Z104:BL104),0))","v":0},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z104:BM104)<SUM($Z110:BM110),SUM($Z110:BM110)-SUM($Z104:BM104),0))","v":0},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z104:BN104)<SUM($Z110:BN110),SUM($Z110:BN110)-SUM($Z104:BN104),0))","v":0},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z104:BO104)<SUM($Z110:BO110),SUM($Z110:BO110)-SUM($Z104:BO104),0))","v":0},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z104:BP104)<SUM($Z110:BP110),SUM($Z110:BP110)-SUM($Z104:BP104),0))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z104:BQ104)<SUM($Z110:BQ110),SUM($Z110:BQ110)-SUM($Z104:BQ104),0))","v":0},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z104:BR104)<SUM($Z110:BR110),SUM($Z110:BR110)-SUM($Z104:BR104),0))","v":0},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z104:BS104)<SUM($Z110:BS110),SUM($Z110:BS110)-SUM($Z104:BS104),0))","v":0},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z104:BT104)<SUM($Z110:BT110),SUM($Z110:BT110)-SUM($Z104:BT104),0))","v":0},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z104:BU104)<SUM($Z110:BU110),SUM($Z110:BU110)-SUM($Z104:BU104),0))","v":0},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z104:BV104)<SUM($Z110:BV110),SUM($Z110:BV110)-SUM($Z104:BV104),0))","v":0},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z104:BW104)<SUM($Z110:BW110),SUM($Z110:BW110)-SUM($Z104:BW104),0))","v":0},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z104:BX104)<SUM($Z110:BX110),SUM($Z110:BX110)-SUM($Z104:BX104),0))","v":0},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z104:BY104)<SUM($Z110:BY110),SUM($Z110:BY110)-SUM($Z104:BY104),0))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z104:BZ104)<SUM($Z110:BZ110),SUM($Z110:BZ110)-SUM($Z104:BZ104),0))","v":0},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z104:CA104)<SUM($Z110:CA110),SUM($Z110:CA110)-SUM($Z104:CA104),0))","v":0},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z104:CB104)<SUM($Z110:CB110),SUM($Z110:CB110)-SUM($Z104:CB104),0))","v":0},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z104:CC104)<SUM($Z110:CC110),SUM($Z110:CC110)-SUM($Z104:CC104),0))","v":0},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z104:CD104)<SUM($Z110:CD110),SUM($Z110:CD110)-SUM($Z104:CD104),0))","v":0},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z104:CE104)<SUM($Z110:CE110),SUM($Z110:CE110)-SUM($Z104:CE104),0))","v":0},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z104:CF104)<SUM($Z110:CF110),SUM($Z110:CF110)-SUM($Z104:CF104),0))","v":0},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z104:CG104)<SUM($Z110:CG110),SUM($Z110:CG110)-SUM($Z104:CG104),0))","v":0},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z104:CH104)<SUM($Z110:CH110),SUM($Z110:CH110)-SUM($Z104:CH104),0))","v":0},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z104:CI104)<SUM($Z110:CI110),SUM($Z110:CI110)-SUM($Z104:CI104),0))","v":0}]
[{"$f":"ROW()","v":113}]
[{"$f":"ROW()","v":114},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BK$23","v":"Кредиторская задолженность"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B114=Lists!$CU$24,SUMIFS($Z114:$CJ114,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z114:$CJ114))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z104:AA104)>SUM($Z110:AA110),SUM($Z104:AA104)-SUM($Z110:AA110),0))","v":175024.70666666667},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z104:AB104)>SUM($Z110:AB110),SUM($Z104:AB104)-SUM($Z110:AB110),0))","v":122123.186666667},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z104:AC104)>SUM($Z110:AC110),SUM($Z104:AC104)-SUM($Z110:AC110),0))","v":171691.31333333347},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z104:AD104)>SUM($Z110:AD110),SUM($Z104:AD104)-SUM($Z110:AD110),0))","v":325727.5},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z104:AE104)>SUM($Z110:AE110),SUM($Z104:AE104)-SUM($Z110:AE110),0))","v":309074.30000000075},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z104:AF104)>SUM($Z110:AF110),SUM($Z104:AF104)-SUM($Z110:AF110),0))","v":502667.72000000067},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z104:AG104)>SUM($Z110:AG110),SUM($Z104:AG104)-SUM($Z110:AG110),0))","v":646182.32440000027},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z104:AH104)>SUM($Z110:AH110),SUM($Z104:AH104)-SUM($Z110:AH110),0))","v":972723.52653333172},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z104:AI104)>SUM($Z110:AI110),SUM($Z104:AI104)-SUM($Z110:AI110),0))","v":1013356.8342666626},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z104:AJ104)>SUM($Z110:AJ110),SUM($Z104:AJ104)-SUM($Z110:AJ110),0))","v":1276728.7131999955},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z104:AK104)>SUM($Z110:AK110),SUM($Z104:AK104)-SUM($Z110:AK110),0))","v":1518417.1213999987},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z104:AL104)>SUM($Z110:AL110),SUM($Z104:AL104)-SUM($Z110:AL110),0))","v":2195241.6227919981},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z104:AM104)>SUM($Z110:AM110),SUM($Z104:AM104)-SUM($Z110:AM110),0))","v":2269953.3482659981},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z104:AN104)>SUM($Z110:AN110),SUM($Z104:AN104)-SUM($Z110:AN110),0))","v":2549203.5028473288},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z104:AO104)>SUM($Z110:AO110),SUM($Z104:AO104)-SUM($Z110:AO110),0))","v":3123823.1336826533},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z104:AP104)>SUM($Z110:AP110),SUM($Z104:AP104)-SUM($Z110:AP110),0))","v":4236109.8196746409},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z104:AQ104)>SUM($Z110:AQ110),SUM($Z104:AQ104)-SUM($Z110:AQ110),0))","v":4138024.7628252953},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z104:AR104)>SUM($Z110:AR110),SUM($Z104:AR104)-SUM($Z110:AR110),0))","v":4427919.6318271458},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z104:AS104)>SUM($Z110:AS110),SUM($Z104:AS104)-SUM($Z110:AS110),0))","v":5560647.1573630273},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z104:AT104)>SUM($Z110:AT110),SUM($Z104:AT104)-SUM($Z110:AT110),0))","v":7189457.6241348386},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z104:AU104)>SUM($Z110:AU110),SUM($Z104:AU104)-SUM($Z110:AU110),0))","v":7131282.565163523},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z104:AV104)>SUM($Z110:AV110),SUM($Z104:AV104)-SUM($Z110:AV110),0))","v":7250628.5180190802},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z104:AW104)>SUM($Z110:AW110),SUM($Z104:AW104)-SUM($Z110:AW110),0))","v":8714060.6759212017},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z104:AX104)>SUM($Z110:AX110),SUM($Z104:AX104)-SUM($Z110:AX110),0))","v":11057757.782715976},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z104:AY104)>SUM($Z110:AY110),SUM($Z104:AY104)-SUM($Z110:AY110),0))","v":11228880.042094588},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z104:AZ104)>SUM($Z110:AZ110),SUM($Z104:AZ104)-SUM($Z110:AZ110),0))","v":11005082.60974431},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z104:BA104)>SUM($Z110:BA110),SUM($Z104:BA104)-SUM($Z110:BA110),0))","v":13363313.43023324},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z104:BB104)>SUM($Z110:BB110),SUM($Z104:BB104)-SUM($Z110:BB110),0))","v":16641872.474509954},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z104:BC104)>SUM($Z110:BC110),SUM($Z104:BC104)-SUM($Z110:BC110),0))","v":16193581.692705393},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z104:BD104)>SUM($Z110:BD110),SUM($Z104:BD104)-SUM($Z110:BD110),0))","v":15526875.589872479},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z104:BE104)>SUM($Z110:BE110),SUM($Z104:BE104)-SUM($Z110:BE110),0))","v":19476583.039893746},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z104:BF104)>SUM($Z110:BF110),SUM($Z104:BF104)-SUM($Z110:BF110),0))","v":23782719.765963078},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z104:BG104)>SUM($Z110:BG110),SUM($Z104:BG104)-SUM($Z110:BG110),0))","v":23281391.932115555},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z104:BH104)>SUM($Z110:BH110),SUM($Z104:BH104)-SUM($Z110:BH110),0))","v":21947352.43762064},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z104:BI104)>SUM($Z110:BI110),SUM($Z104:BI104)-SUM($Z110:BI110),0))","v":26422157.536460876},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z104:BJ104)>SUM($Z110:BJ110),SUM($Z104:BJ104)-SUM($Z110:BJ110),0))","v":31932737.164892197},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z104:BK104)>SUM($Z110:BK110),SUM($Z104:BK104)-SUM($Z110:BK110),0))","v":31989911.379854202},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z104:BL104)>SUM($Z110:BL110),SUM($Z104:BL104)-SUM($Z110:BL110),0))","v":29340443.195079327},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z104:BM104)>SUM($Z110:BM110),SUM($Z104:BM104)-SUM($Z110:BM110),0))","v":35091442.74111557},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z104:BN104)>SUM($Z110:BN110),SUM($Z104:BN104)-SUM($Z110:BN110),0))","v":41721486.950727463},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z104:BO104)>SUM($Z110:BO110),SUM($Z104:BO104)-SUM($Z110:BO110),0))","v":40345820.836243629},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z104:BP104)>SUM($Z110:BP110),SUM($Z104:BP104)-SUM($Z110:BP110),0))","v":34992071.362526417},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z104:BQ104)>SUM($Z110:BQ110),SUM($Z104:BQ104)-SUM($Z110:BQ110),0))","v":43938003.60098362},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z104:BR104)>SUM($Z110:BR110),SUM($Z104:BR104)-SUM($Z110:BR110),0))","v":50168172.877950191},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z104:BS104)>SUM($Z110:BS110),SUM($Z104:BS104)-SUM($Z110:BS110),0))","v":48733347.920294762},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z104:BT104)>SUM($Z110:BT110),SUM($Z104:BT104)-SUM($Z110:BT110),0))","v":41873989.924064636},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z104:BU104)>SUM($Z110:BU110),SUM($Z104:BU104)-SUM($Z110:BU110),0))","v":50543031.938397884},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z104:BV104)>SUM($Z110:BV110),SUM($Z104:BV104)-SUM($Z110:BV110),0))","v":57352921.331846714},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z104:BW104)>SUM($Z110:BW110),SUM($Z104:BW104)-SUM($Z110:BW110),0))","v":57435937.207827568},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z104:BX104)>SUM($Z110:BX110),SUM($Z104:BX104)-SUM($Z110:BX110),0))","v":48813785.556347847},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z104:BY104)>SUM($Z110:BY110),SUM($Z104:BY104)-SUM($Z110:BY110),0))","v":59211954.03880024},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z104:BZ104)>SUM($Z110:BZ110),SUM($Z104:BZ104)-SUM($Z110:BZ110),0))","v":66951467.81833744},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z104:CA104)>SUM($Z110:CA110),SUM($Z104:CA104)-SUM($Z110:CA110),0))","v":64551391.012825966},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z104:CB104)>SUM($Z110:CB110),SUM($Z104:CB104)-SUM($Z110:CB110),0))","v":57078992.989603996},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z104:CC104)>SUM($Z110:CC110),SUM($Z104:CC104)-SUM($Z110:CC110),0))","v":52470354.794703484},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z104:CD104)>SUM($Z110:CD110),SUM($Z104:CD104)-SUM($Z110:CD110),0))","v":59359711.081572533},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z104:CE104)>SUM($Z110:CE110),SUM($Z104:CE104)-SUM($Z110:CE110),0))","v":49292500.027338028},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z104:CF104)>SUM($Z110:CF110),SUM($Z104:CF104)-SUM($Z110:CF110),0))","v":22472027.127244949},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z104:CG104)>SUM($Z110:CG110),SUM($Z104:CG104)-SUM($Z110:CG110),0))","v":56289205.310117722},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z104:CH104)>SUM($Z110:CH110),SUM($Z104:CH104)-SUM($Z110:CH110),0))","v":0},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z104:CI104)>SUM($Z110:CI110),SUM($Z104:CI104)-SUM($Z110:CI110),0))","v":0}]
[{"$f":"ROW()","v":115}]
[{"$f":"ROW()","v":116},{"$f":"Lists!$CU$27","v":"SF(+)"},null,null,null,null,null,{"$f":"Items!$BK$18","v":"Поступление запасов"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X116-SUM(X117:X120))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B116=Lists!$CU$24,SUMIFS($Z116:$CJ116,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z116:$CJ116))","v":5866704055.7038612},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA117:AA120))","v":844671.20000000007},661957.20000000019,970004.8,1639294.2000000004,1703234.4000000001,2650411.8000000003,2894042.5000000005,4103739.3900000006,4408087.5666666664,5522692.1100000003,6740626.9399999995,9223960.5450000018,9686683.2451999988,11057949.009750001,13675555.497066667,17633310.137400001,17530425.469933331,19262359.218899999,24138523.736620672,29953487.222268,29937969.952504504,31283725.538443502,37720365.818627164,46191043.832359508,46893362.258617438,47531534.75795792,57593678.062097967,69072910.678855062,67463562.889237806,67405397.907030642,83665895.602401569,98746693.219466537,96658858.387188032,94577210.407431722,113356661.91150886,132942694.96904194,132280435.66098896,126215265.1305631,149995776.0369584,172684363.73082525,165753372.34759349,151628085.52706546,186594814.62630266,207713612.35953277,199790964.56798989,180203053.9685792,214571629.67846152,238425609.28930384,235156231.72899109,210195191.9072842,251021704.44233149,276853080.12635422,264184865.42608172,235509282.66195732,221590153.89361611,239372207.38774955,191612674.67495307,108976222.0412391,201032876.1075635,0,0]
[{"$f":"ROW()","v":117},{"$f":"B116","v":"SF(+)"},null,null,null,null,null,{"$f":"H116","v":"Поступление запасов"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,null,1,{"$f":"M116","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B117=Lists!$CU$24,SUMIFS($Z117:$CJ117,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z117:$CJ117))","v":3408224810.9399934},null,null,{"$f":"IF(AA$11=\"\",0,AA105/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":19440},{"$f":"IF(AB$11=\"\",0,AB105/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":11520},{"$f":"IF(AC$11=\"\",0,AC105/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":209433.60000000003},{"$f":"IF(AD$11=\"\",0,AD105/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":347673.60000000009},{"$f":"IF(AE$11=\"\",0,AE105/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":530323.20000000007},{"$f":"IF(AF$11=\"\",0,AF105/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":535680},{"$f":"IF(AG$11=\"\",0,AG105/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":1061674.5600000003},{"$f":"IF(AH$11=\"\",0,AH105/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":1313917.4400000002},{"$f":"IF(AI$11=\"\",0,AI105/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":1950482.1600000001},{"$f":"IF(AJ$11=\"\",0,AJ105/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":1421400},{"$f":"IF(AK$11=\"\",0,AK105/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":2981231.9999999995},{"$f":"IF(AL$11=\"\",0,AL105/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":3557109.12},{"$f":"IF(AM$11=\"\",0,AM105/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":4736621.4479999989},{"$f":"IF(AN$11=\"\",0,AN105/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":3213763.1519999998},{"$f":"IF(AO$11=\"\",0,AO105/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":6740805.8303999994},{"$f":"IF(AP$11=\"\",0,AP105/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":7306868.1216000011},{"$f":"IF(AQ$11=\"\",0,AQ105/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":9117824.4215999991},{"$f":"IF(AR$11=\"\",0,AR105/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":6142356.3839999996},{"$f":"IF(AS$11=\"\",0,AS105/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":12560520.966912003},{"$f":"IF(AT$11=\"\",0,AT105/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":13080204.444480004},{"$f":"IF(AU$11=\"\",0,AU105/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":16337929.595040003},{"$f":"IF(AV$11=\"\",0,AV105/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":10462380.225120001},{"$f":"IF(AW$11=\"\",0,AW105/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":20378274.564815998},{"$f":"IF(AX$11=\"\",0,AX105/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":20994834.847296003},{"$f":"IF(AY$11=\"\",0,AY105/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":26230099.869966228},{"$f":"IF(AZ$11=\"\",0,AZ105/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":16434904.745382},{"$f":"IF(BA$11=\"\",0,BA105/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":32038238.561583597},{"$f":"IF(BB$11=\"\",0,BB105/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":32096774.023774076},{"$f":"IF(BC$11=\"\",0,BC105/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":38473114.583031826},{"$f":"IF(BD$11=\"\",0,BD105/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":24044920.013315994},{"$f":"IF(BE$11=\"\",0,BE105/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":47396317.705236852},{"$f":"IF(BF$11=\"\",0,BF105/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":46750388.73942209},{"$f":"IF(BG$11=\"\",0,BG105/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":56081051.892529391},{"$f":"IF(BH$11=\"\",0,BH105/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":34379107.350699991},{"$f":"IF(BI$11=\"\",0,BI105/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":65262836.431918792},{"$f":"IF(BJ$11=\"\",0,BJ105/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":64164651.464238085},{"$f":"IF(BK$11=\"\",0,BK105/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":78290446.031353667},{"$f":"IF(BL$11=\"\",0,BL105/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":47467017.657641746},{"$f":"IF(BM$11=\"\",0,BM105/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":90173377.466277495},{"$f":"IF(BN$11=\"\",0,BN105/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":87123099.231656358},{"$f":"IF(BO$11=\"\",0,BO105/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":102301328.43244904},{"$f":"IF(BP$11=\"\",0,BP105/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":59566683.913013145},{"$f":"IF(BQ$11=\"\",0,BQ105/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":115005859.35955285},{"$f":"IF(BR$11=\"\",0,BR105/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":106058733.60739632},{"$f":"IF(BS$11=\"\",0,BS105/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":124436532.15963073},{"$f":"IF(BT$11=\"\",0,BT105/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":71511212.684947535},{"$f":"IF(BU$11=\"\",0,BU105/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":133196431.75350595},{"$f":"IF(BV$11=\"\",0,BV105/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":122994628.03980663},{"$f":"IF(BW$11=\"\",0,BW105/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":147287894.4734526},{"$f":"IF(BX$11=\"\",0,BX105/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":84194201.322920457},{"$f":"IF(BY$11=\"\",0,BY105/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":156885197.96406147},{"$f":"IF(BZ$11=\"\",0,BZ105/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":143533522.37952119},{"$f":"IF(CA$11=\"\",0,CA105/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":166147314.09113514},{"$f":"IF(CB$11=\"\",0,CB105/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":95203092.050621167},{"$f":"IF(CC$11=\"\",0,CC105/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":181480849.94788226},{"$f":"IF(CD$11=\"\",0,CD105/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":165380940.4870491},{"$f":"IF(CE$11=\"\",0,CE105/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":191612674.67495307},{"$f":"IF(CF$11=\"\",0,CF105/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":108976222.0412391},{"$f":"IF(CG$11=\"\",0,CG105/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":201032876.1075635},{"$f":"IF(CH$11=\"\",0,CH105/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(CI$11=\"\",0,CI105/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0}]
[{"$f":"ROW()","v":118},{"$f":"B116","v":"SF(+)"},null,null,null,null,null,{"$f":"H116","v":"Поступление запасов"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,null,{"$f":"L117+1","v":2},{"$f":"M116","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B118=Lists!$CU$24,SUMIFS($Z118:$CJ118,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z118:$CJ118))","v":1235705702.4524803},null,null,{"$f":"IF(AA$11=\"\",0,AA106/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":216441.40000000002},{"$f":"IF(AB$11=\"\",0,AB106/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":195188.40000000002},{"$f":"IF(AC$11=\"\",0,AC106/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":197160},{"$f":"IF(AD$11=\"\",0,AD106/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":455248.8000000001},{"$f":"IF(AE$11=\"\",0,AE106/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":563411.20000000007},{"$f":"IF(AF$11=\"\",0,AF106/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":836371.80000000028},{"$f":"IF(AG$11=\"\",0,AG106/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":523154.16666666669},{"$f":"IF(AH$11=\"\",0,AH106/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":1097259.0000000002},{"$f":"IF(AI$11=\"\",0,AI106/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":1309213.7733333334},{"$f":"IF(AJ$11=\"\",0,AJ106/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":1692562.9500000002},{"$f":"IF(AK$11=\"\",0,AK106/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":1148391.6333333335},{"$f":"IF(AL$11=\"\",0,AL106/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":2408729.16},{"$f":"IF(AM$11=\"\",0,AM106/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":2689333.4058666667},{"$f":"IF(AN$11=\"\",0,AN106/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":3355865.9329500003},{"$f":"IF(AO$11=\"\",0,AO106/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":2260728.3913333337},{"$f":"IF(AP$11=\"\",0,AP106/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":4488319.9248000011},{"$f":"IF(AQ$11=\"\",0,AQ106/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":4674021.2753333338},{"$f":"IF(AR$11=\"\",0,AR106/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":5838122.091},{"$f":"IF(AS$11=\"\",0,AS106/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":3850737.1661900003},{"$f":"IF(AT$11=\"\",0,AT106/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":7500337.1662169993},{"$f":"IF(AU$11=\"\",0,AU106/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":7727265.6035186676},{"$f":"IF(AV$11=\"\",0,AV106/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":9372945.611570999},{"$f":"IF(AW$11=\"\",0,AW106/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":5872774.753945834},{"$f":"IF(AX$11=\"\",0,AX106/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":11448399.701752502},{"$f":"IF(AY$11=\"\",0,AY106/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":11813395.994861295},{"$f":"IF(AZ$11=\"\",0,AZ106/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":14160243.561810328},{"$f":"IF(BA$11=\"\",0,BA106/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":8849866.3937899172},{"$f":"IF(BB$11=\"\",0,BB106/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":16936386.450765599},{"$f":"IF(BC$11=\"\",0,BC106/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":16705573.10672445},{"$f":"IF(BD$11=\"\",0,BD106/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":20039750.204315387},{"$f":"IF(BE$11=\"\",0,BE106/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":12653421.455465972},{"$f":"IF(BF$11=\"\",0,BF106/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":24020349.520081226},{"$f":"IF(BG$11=\"\",0,BG106/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":23616156.441698741},{"$f":"IF(BH$11=\"\",0,BH106/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":27975954.959963221},{"$f":"IF(BI$11=\"\",0,BI106/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":16961650.052959904},{"$f":"IF(BJ$11=\"\",0,BJ106/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":32222148.096768528},{"$f":"IF(BK$11=\"\",0,BK106/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":32066140.689429078},{"$f":"IF(BL$11=\"\",0,BL106/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":37652572.27027639},{"$f":"IF(BM$11=\"\",0,BM106/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":21923848.940206222},{"$f":"IF(BN$11=\"\",0,BN106/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":41095675.202644959},{"$f":"IF(BO$11=\"\",0,BO106/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":37898549.630474672},{"$f":"IF(BP$11=\"\",0,BP106/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":44465589.296523921},{"$f":"IF(BQ$11=\"\",0,BQ106/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":26320099.113209859},{"$f":"IF(BR$11=\"\",0,BR106/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":49023686.687054262},{"$f":"IF(BS$11=\"\",0,BS106/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":45268856.153539941},{"$f":"IF(BT$11=\"\",0,BT106/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":52631192.065082185},{"$f":"IF(BU$11=\"\",0,BU106/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":30085576.254819218},{"$f":"IF(BV$11=\"\",0,BV106/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":56060649.218549483},{"$f":"IF(BW$11=\"\",0,BW106/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":52828310.320240445},{"$f":"IF(BX$11=\"\",0,BX106/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":61151441.991876133},{"$f":"IF(BY$11=\"\",0,BY106/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":35040026.93529807},{"$f":"IF(BZ$11=\"\",0,BZ106/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":64849548.592487589},{"$f":"IF(CA$11=\"\",0,CA106/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":59096479.542971976},{"$f":"IF(CB$11=\"\",0,CB106/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":68470009.154345438},{"$f":"IF(CC$11=\"\",0,CC106/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":40109303.945733838},{"$f":"IF(CD$11=\"\",0,CD106/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":73991266.90070045},{"$f":"IF(CE$11=\"\",0,CE106/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(CF$11=\"\",0,CF106/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(CG$11=\"\",0,CG106/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(CH$11=\"\",0,CH106/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(CI$11=\"\",0,CI106/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0}]
[{"$f":"ROW()","v":119},{"$f":"B116","v":"SF(+)"},null,null,null,null,null,{"$f":"H116","v":"Поступление запасов"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,null,{"$f":"L118+1","v":3},{"$f":"M116","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B119=Lists!$CU$24,SUMIFS($Z119:$CJ119,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z119:$CJ119))","v":1222773542.3113875},null,null,{"$f":"IF(AA$11=\"\",0,AA107/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":608789.80000000005},{"$f":"IF(AB$11=\"\",0,AB107/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":455248.8000000001},{"$f":"IF(AC$11=\"\",0,AC107/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":563411.19999999995},{"$f":"IF(AD$11=\"\",0,AD107/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":836371.80000000028},{"$f":"IF(AE$11=\"\",0,AE107/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":609500},{"$f":"IF(AF$11=\"\",0,AF107/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":1278360},{"$f":"IF(AG$11=\"\",0,AG107/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":1309213.7733333334},{"$f":"IF(AH$11=\"\",0,AH107/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":1692562.9500000002},{"$f":"IF(AI$11=\"\",0,AI107/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":1148391.6333333333},{"$f":"IF(AJ$11=\"\",0,AJ107/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":2408729.16},{"$f":"IF(AK$11=\"\",0,AK107/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":2611003.3066666671},{"$f":"IF(AL$11=\"\",0,AL107/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":3258122.2650000006},{"$f":"IF(AM$11=\"\",0,AM107/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":2260728.3913333337},{"$f":"IF(AN$11=\"\",0,AN107/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":4488319.9248000011},{"$f":"IF(AO$11=\"\",0,AO107/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":4674021.2753333338},{"$f":"IF(AP$11=\"\",0,AP107/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":5838122.091},{"$f":"IF(AQ$11=\"\",0,AQ107/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":3738579.773},{"$f":"IF(AR$11=\"\",0,AR107/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":7281880.7438999992},{"$f":"IF(AS$11=\"\",0,AS107/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":7727265.6035186676},{"$f":"IF(AT$11=\"\",0,AT107/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":9372945.6115709972},{"$f":"IF(AU$11=\"\",0,AU107/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":5872774.753945834},{"$f":"IF(AV$11=\"\",0,AV107/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":11448399.701752502},{"$f":"IF(AW$11=\"\",0,AW107/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":11469316.499865334},{"$f":"IF(AX$11=\"\",0,AX107/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":13747809.283311},{"$f":"IF(AY$11=\"\",0,AY107/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":8849866.3937899172},{"$f":"IF(AZ$11=\"\",0,AZ107/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":16936386.450765599},{"$f":"IF(BA$11=\"\",0,BA107/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":16705573.106724452},{"$f":"IF(BB$11=\"\",0,BB107/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":20039750.204315387},{"$f":"IF(BC$11=\"\",0,BC107/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":12284875.199481526},{"$f":"IF(BD$11=\"\",0,BD107/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":23320727.68939925},{"$f":"IF(BE$11=\"\",0,BE107/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":23616156.441698741},{"$f":"IF(BF$11=\"\",0,BF107/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":27975954.959963221},{"$f":"IF(BG$11=\"\",0,BG107/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":16961650.052959904},{"$f":"IF(BH$11=\"\",0,BH107/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":32222148.096768521},{"$f":"IF(BI$11=\"\",0,BI107/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":31132175.426630173},{"$f":"IF(BJ$11=\"\",0,BJ107/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":36555895.40803533},{"$f":"IF(BK$11=\"\",0,BK107/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":21923848.940206222},{"$f":"IF(BL$11=\"\",0,BL107/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":41095675.202644959},{"$f":"IF(BM$11=\"\",0,BM107/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":37898549.630474672},{"$f":"IF(BN$11=\"\",0,BN107/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":44465589.296523921},{"$f":"IF(BO$11=\"\",0,BO107/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":25553494.284669764},{"$f":"IF(BP$11=\"\",0,BP107/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":47595812.317528412},{"$f":"IF(BQ$11=\"\",0,BQ107/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":45268856.153539941},{"$f":"IF(BR$11=\"\",0,BR107/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":52631192.065082185},{"$f":"IF(BS$11=\"\",0,BS107/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":30085576.254819218},{"$f":"IF(BT$11=\"\",0,BT107/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":56060649.218549497},{"$f":"IF(BU$11=\"\",0,BU107/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":51289621.67013637},{"$f":"IF(BV$11=\"\",0,BV107/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":59370332.030947708},{"$f":"IF(BW$11=\"\",0,BW107/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":35040026.935298063},{"$f":"IF(BX$11=\"\",0,BX107/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":64849548.592487589},{"$f":"IF(BY$11=\"\",0,BY107/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":59096479.542971976},{"$f":"IF(BZ$11=\"\",0,BZ107/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":68470009.154345438},{"$f":"IF(CA$11=\"\",0,CA107/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":38941071.791974597},{"$f":"IF(CB$11=\"\",0,CB107/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":71836181.456990734},{"$f":"IF(CC$11=\"\",0,CC107/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(CD$11=\"\",0,CD107/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(CE$11=\"\",0,CE107/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(CF$11=\"\",0,CF107/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(CG$11=\"\",0,CG107/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(CH$11=\"\",0,CH107/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(CI$11=\"\",0,CI107/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0}]
[{"$f":"ROW()","v":120},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":121}]
[{"$f":"ROW()","v":122},null,null,null,null,null,null,{"$f":"Items!$BO$20","v":"НДС к возмещению"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X122-SUM(X123:X126))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B122=Lists!$CU$24,SUMIFS($Z122:$CJ122,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z122:$CJ122))","v":1171646896.4207723},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA123:AA126))","v":0},{"$f":"IF(AB$11=\"\",0,SUM(AB123:AB126))","v":0},0,0,0,0,578808.50000000012,820747.87800000003,881617.51333333342,1104538.4220000003,1348125.388,1844792.1090000002,1937336.64904,2211589.8019500002,2735111.0994133335,3526662.0274800006,3506085.0939866668,3852471.8437800002,4827704.7473241352,5990697.4444536008,5987593.9905009009,6256745.1076887008,7544073.1637254329,9238208.7664719,9378672.451723488,9506306.9515915848,11518735.612419594,13814582.135771014,13492712.577847563,13481079.581406128,16733179.120480316,19749338.643893309,19331771.677437611,18915442.081486348,22671332.382301774,26588538.993808389,26456087.132197794,25243053.026112624,29999155.207391679,34536872.746165052,33150674.469518699,30325617.105413102,37318962.925260529,41542722.471906558,39958192.913597979,36040610.79371585,42914325.93569231,47685121.857860774,47031246.345798224,42039038.381456837,50204340.888466299,55370616.025270842,52836973.085216351,47101856.532391466,44318030.778723218,47874441.477549911,38322534.934990622,21795244.408247821,40206575.221512698,0,0]
[{"$f":"ROW()","v":123},null,null,null,null,null,null,{"$f":"H122","v":"НДС к возмещению"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,null,1,{"$f":"M122","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B123=Lists!$CU$24,SUMIFS($Z123:$CJ123,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z123:$CJ123))","v":681314148.10799885},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AA105/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AB105/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AC105/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AD105/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AE105/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AF105/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AG105/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":212334.91200000007},{"$f":"IF(AH$11=\"\",0,IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AH105/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":262783.48800000001},{"$f":"IF(AI$11=\"\",0,IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AI105/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":390096.43200000009},{"$f":"IF(AJ$11=\"\",0,IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AJ105/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":284280},{"$f":"IF(AK$11=\"\",0,IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AK105/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":596246.4},{"$f":"IF(AL$11=\"\",0,IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AL105/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":711421.82400000014},{"$f":"IF(AM$11=\"\",0,IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AM105/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":947324.2895999999},{"$f":"IF(AN$11=\"\",0,IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AN105/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":642752.63039999991},{"$f":"IF(AO$11=\"\",0,IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AO105/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":1348161.1660799999},{"$f":"IF(AP$11=\"\",0,IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AP105/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":1461373.6243200002},{"$f":"IF(AQ$11=\"\",0,IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AQ105/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":1823564.8843199997},{"$f":"IF(AR$11=\"\",0,IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AR105/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":1228471.2768000001},{"$f":"IF(AS$11=\"\",0,IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AS105/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":2512104.193382401},{"$f":"IF(AT$11=\"\",0,IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AT105/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":2616040.888896001},{"$f":"IF(AU$11=\"\",0,IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AU105/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":3267585.9190080008},{"$f":"IF(AV$11=\"\",0,IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AV105/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":2092476.0450240003},{"$f":"IF(AW$11=\"\",0,IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AW105/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":4075654.9129631994},{"$f":"IF(AX$11=\"\",0,IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AX105/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":4198966.9694592003},{"$f":"IF(AY$11=\"\",0,IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AY105/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":5246019.9739932455},{"$f":"IF(AZ$11=\"\",0,IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AZ105/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":3286980.9490764001},{"$f":"IF(BA$11=\"\",0,IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BA105/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":6407647.7123167198},{"$f":"IF(BB$11=\"\",0,IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BB105/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":6419354.8047548151},{"$f":"IF(BC$11=\"\",0,IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BC105/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":7694622.9166063657},{"$f":"IF(BD$11=\"\",0,IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BD105/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":4808984.0026631989},{"$f":"IF(BE$11=\"\",0,IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BE105/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":9479263.5410473719},{"$f":"IF(BF$11=\"\",0,IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BF105/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":9350077.7478844188},{"$f":"IF(BG$11=\"\",0,IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BG105/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":11216210.37850588},{"$f":"IF(BH$11=\"\",0,IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BH105/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":6875821.4701399989},{"$f":"IF(BI$11=\"\",0,IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BI105/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":13052567.286383759},{"$f":"IF(BJ$11=\"\",0,IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BJ105/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":12832930.292847617},{"$f":"IF(BK$11=\"\",0,IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BK105/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":15658089.206270734},{"$f":"IF(BL$11=\"\",0,IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BL105/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":9493403.53152835},{"$f":"IF(BM$11=\"\",0,IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BM105/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":18034675.4932555},{"$f":"IF(BN$11=\"\",0,IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BN105/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":17424619.846331272},{"$f":"IF(BO$11=\"\",0,IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BO105/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":20460265.686489809},{"$f":"IF(BP$11=\"\",0,IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BP105/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":11913336.782602629},{"$f":"IF(BQ$11=\"\",0,IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BQ105/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":23001171.871910568},{"$f":"IF(BR$11=\"\",0,IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BR105/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":21211746.721479263},{"$f":"IF(BS$11=\"\",0,IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BS105/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":24887306.43192615},{"$f":"IF(BT$11=\"\",0,IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BT105/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":14302242.53698951},{"$f":"IF(BU$11=\"\",0,IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BU105/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":26639286.350701191},{"$f":"IF(BV$11=\"\",0,IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BV105/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":24598925.607961331},{"$f":"IF(BW$11=\"\",0,IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BW105/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":29457578.894690517},{"$f":"IF(BX$11=\"\",0,IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BX105/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":16838840.264584091},{"$f":"IF(BY$11=\"\",0,IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BY105/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":31377039.592812292},{"$f":"IF(BZ$11=\"\",0,IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BZ105/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":28706704.475904237},{"$f":"IF(CA$11=\"\",0,IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*CA105/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":33229462.818227034},{"$f":"IF(CB$11=\"\",0,IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*CB105/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":19040618.410124235},{"$f":"IF(CC$11=\"\",0,IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*CC105/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":36296169.989576451},{"$f":"IF(CD$11=\"\",0,IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*CD105/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":33076188.097409826},{"$f":"IF(CE$11=\"\",0,IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*CE105/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":38322534.934990622},{"$f":"IF(CF$11=\"\",0,IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*CF105/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":21795244.408247821},{"$f":"IF(CG$11=\"\",0,IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*CG105/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":40206575.221512698},{"$f":"IF(CH$11=\"\",0,IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*CH105/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*CI105/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0}]
[{"$f":"ROW()","v":124},null,null,null,null,null,null,{"$f":"H122","v":"НДС к возмещению"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,null,{"$f":"L123+1","v":2},{"$f":"M122","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B124=Lists!$CU$24,SUMIFS($Z124:$CJ124,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z124:$CJ124))","v":246648376.17049608},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*AA106/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*AB106/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*AC106/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*AD106/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*AE106/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*AF106/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*AG106/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":104630.83333333334},{"$f":"IF(AH$11=\"\",0,IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*AH106/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":219451.80000000008},{"$f":"IF(AI$11=\"\",0,IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*AI106/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":261842.7546666667},{"$f":"IF(AJ$11=\"\",0,IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*AJ106/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":338512.59},{"$f":"IF(AK$11=\"\",0,IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*AK106/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":229678.32666666669},{"$f":"IF(AL$11=\"\",0,IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*AL106/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":481745.83200000005},{"$f":"IF(AM$11=\"\",0,IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*AM106/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":537866.68117333343},{"$f":"IF(AN$11=\"\",0,IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*AN106/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":671173.18659000017},{"$f":"IF(AO$11=\"\",0,IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*AO106/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":452145.67826666665},{"$f":"IF(AP$11=\"\",0,IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*AP106/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":897663.98496000026},{"$f":"IF(AQ$11=\"\",0,IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*AQ106/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":934804.25506666675},{"$f":"IF(AR$11=\"\",0,IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*AR106/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":1167624.4182000002},{"$f":"IF(AS$11=\"\",0,IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*AS106/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":770147.43323800003},{"$f":"IF(AT$11=\"\",0,IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*AT106/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":1500067.4332434},{"$f":"IF(AU$11=\"\",0,IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*AU106/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":1545453.1207037338},{"$f":"IF(AV$11=\"\",0,IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*AV106/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":1874589.1223141998},{"$f":"IF(AW$11=\"\",0,IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*AW106/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":1174554.9507891668},{"$f":"IF(AX$11=\"\",0,IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*AX106/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":2289679.9403505004},{"$f":"IF(AY$11=\"\",0,IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*AY106/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":2362679.1989722592},{"$f":"IF(AZ$11=\"\",0,IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*AZ106/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":2832048.7123620654},{"$f":"IF(BA$11=\"\",0,IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*BA106/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":1769973.2787579834},{"$f":"IF(BB$11=\"\",0,IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*BB106/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":3387277.2901531202},{"$f":"IF(BC$11=\"\",0,IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*BC106/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":3341114.6213448904},{"$f":"IF(BD$11=\"\",0,IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*BD106/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":4007950.0408630781},{"$f":"IF(BE$11=\"\",0,IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*BE106/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":2530684.2910931944},{"$f":"IF(BF$11=\"\",0,IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*BF106/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":4804069.9040162461},{"$f":"IF(BG$11=\"\",0,IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*BG106/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":4723231.288339749},{"$f":"IF(BH$11=\"\",0,IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*BH106/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":5595190.991992644},{"$f":"IF(BI$11=\"\",0,IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*BI106/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":3392330.010591981},{"$f":"IF(BJ$11=\"\",0,IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*BJ106/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":6444429.619353706},{"$f":"IF(BK$11=\"\",0,IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*BK106/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":6413228.1378858155},{"$f":"IF(BL$11=\"\",0,IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*BL106/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":7530514.4540552786},{"$f":"IF(BM$11=\"\",0,IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*BM106/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":4384769.7880412452},{"$f":"IF(BN$11=\"\",0,IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*BN106/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":8219135.0405289922},{"$f":"IF(BO$11=\"\",0,IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*BO106/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":7579709.9260949343},{"$f":"IF(BP$11=\"\",0,IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*BP106/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":8893117.8593047857},{"$f":"IF(BQ$11=\"\",0,IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*BQ106/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":5264019.8226419715},{"$f":"IF(BR$11=\"\",0,IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*BR106/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":9804737.3374108542},{"$f":"IF(BS$11=\"\",0,IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*BS106/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":9053771.2307079881},{"$f":"IF(BT$11=\"\",0,IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*BT106/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":10526238.413016438},{"$f":"IF(BU$11=\"\",0,IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*BU106/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":6017115.2509638434},{"$f":"IF(BV$11=\"\",0,IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*BV106/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":11212129.843709897},{"$f":"IF(BW$11=\"\",0,IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*BW106/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":10565662.064048089},{"$f":"IF(BX$11=\"\",0,IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*BX106/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":12230288.398375226},{"$f":"IF(BY$11=\"\",0,IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*BY106/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":7008005.387059615},{"$f":"IF(BZ$11=\"\",0,IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*BZ106/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":12969909.718497518},{"$f":"IF(CA$11=\"\",0,IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*CA106/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":11819295.908594396},{"$f":"IF(CB$11=\"\",0,IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*CB106/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":13694001.830869088},{"$f":"IF(CC$11=\"\",0,IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*CC106/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":8021860.7891467679},{"$f":"IF(CD$11=\"\",0,IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*CD106/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":14798253.380140088},{"$f":"IF(CE$11=\"\",0,IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*CE106/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*CF106/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*CG106/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*CH106/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))*CI106/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0}]
[{"$f":"ROW()","v":125},null,null,null,null,null,null,{"$f":"H122","v":"НДС к возмещению"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,null,{"$f":"L124+1","v":3},{"$f":"M122","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B125=Lists!$CU$24,SUMIFS($Z125:$CJ125,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z125:$CJ125))","v":243684372.14227748},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AA107/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AB107/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AC107/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AD107/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AE107/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AF107/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AG107/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":261842.7546666667},{"$f":"IF(AH$11=\"\",0,IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AH107/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":338512.59},{"$f":"IF(AI$11=\"\",0,IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AI107/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":229678.32666666669},{"$f":"IF(AJ$11=\"\",0,IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AJ107/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":481745.83200000005},{"$f":"IF(AK$11=\"\",0,IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AK107/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":522200.66133333341},{"$f":"IF(AL$11=\"\",0,IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AL107/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":651624.4530000001},{"$f":"IF(AM$11=\"\",0,IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AM107/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":452145.67826666677},{"$f":"IF(AN$11=\"\",0,IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AN107/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":897663.98496000026},{"$f":"IF(AO$11=\"\",0,IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AO107/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":934804.25506666675},{"$f":"IF(AP$11=\"\",0,IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AP107/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":1167624.4182000002},{"$f":"IF(AQ$11=\"\",0,IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AQ107/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":747715.95460000006},{"$f":"IF(AR$11=\"\",0,IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AR107/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":1456376.1487799999},{"$f":"IF(AS$11=\"\",0,IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AS107/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":1545453.1207037338},{"$f":"IF(AT$11=\"\",0,IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AT107/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":1874589.1223141998},{"$f":"IF(AU$11=\"\",0,IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AU107/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":1174554.9507891668},{"$f":"IF(AV$11=\"\",0,IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AV107/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":2289679.9403505004},{"$f":"IF(AW$11=\"\",0,IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AW107/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":2293863.2999730669},{"$f":"IF(AX$11=\"\",0,IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AX107/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":2749561.8566621998},{"$f":"IF(AY$11=\"\",0,IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AY107/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":1769973.2787579834},{"$f":"IF(AZ$11=\"\",0,IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*AZ107/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":3387277.2901531202},{"$f":"IF(BA$11=\"\",0,IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BA107/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":3341114.6213448904},{"$f":"IF(BB$11=\"\",0,IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BB107/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":4007950.0408630772},{"$f":"IF(BC$11=\"\",0,IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BC107/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":2456975.0398963057},{"$f":"IF(BD$11=\"\",0,IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BD107/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":4664145.5378798507},{"$f":"IF(BE$11=\"\",0,IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BE107/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":4723231.288339749},{"$f":"IF(BF$11=\"\",0,IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BF107/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":5595190.991992644},{"$f":"IF(BG$11=\"\",0,IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BG107/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":3392330.010591981},{"$f":"IF(BH$11=\"\",0,IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BH107/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":6444429.6193537051},{"$f":"IF(BI$11=\"\",0,IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BI107/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":6226435.0853260355},{"$f":"IF(BJ$11=\"\",0,IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BJ107/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":7311179.081607067},{"$f":"IF(BK$11=\"\",0,IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BK107/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":4384769.7880412452},{"$f":"IF(BL$11=\"\",0,IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BL107/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":8219135.0405289922},{"$f":"IF(BM$11=\"\",0,IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BM107/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":7579709.9260949343},{"$f":"IF(BN$11=\"\",0,IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BN107/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":8893117.8593047857},{"$f":"IF(BO$11=\"\",0,IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BO107/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":5110698.8569339532},{"$f":"IF(BP$11=\"\",0,IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BP107/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":9519162.4635056835},{"$f":"IF(BQ$11=\"\",0,IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BQ107/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":9053771.2307079881},{"$f":"IF(BR$11=\"\",0,IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BR107/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":10526238.413016438},{"$f":"IF(BS$11=\"\",0,IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BS107/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":6017115.2509638434},{"$f":"IF(BT$11=\"\",0,IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BT107/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":11212129.843709899},{"$f":"IF(BU$11=\"\",0,IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BU107/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":10257924.334027274},{"$f":"IF(BV$11=\"\",0,IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BV107/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":11874066.406189542},{"$f":"IF(BW$11=\"\",0,IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BW107/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":7008005.3870596131},{"$f":"IF(BX$11=\"\",0,IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BX107/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":12969909.718497518},{"$f":"IF(BY$11=\"\",0,IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BY107/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":11819295.908594396},{"$f":"IF(BZ$11=\"\",0,IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*BZ107/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":13694001.830869088},{"$f":"IF(CA$11=\"\",0,IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*CA107/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":7788214.358394919},{"$f":"IF(CB$11=\"\",0,IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*CB107/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":14367236.291398145},{"$f":"IF(CC$11=\"\",0,IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*CC107/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*CD107/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*CE107/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*CF107/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*CG107/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*CH107/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))*CI107/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0}]
[{"$f":"ROW()","v":126},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":127}]
[{"$f":"ROW()","v":128},null,null,null,null,null,null,{"$f":"Prdction!$H$58","v":"Стоимостной поток списаний произв. расходов"},null,null,null,null,{"$f":"Sales!$M$81","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,{"$f":"IF(ABS(X128-SUM(X129:X132))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B128=Lists!$CU$24,SUMIFS($Z128:$CJ128,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z128:$CJ128))","v":6967967442.6033869},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":33412.5},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":19800},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":359964.00000000006},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":597564.00000000012},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":911493.00000000012},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":920700},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":2162662.0012800004},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":2676488.0947199999},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":3973188.9700800008},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":2913535.35},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":6110823.7080000006},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":7336537.5600000005},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":9648635.849423999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":6546529.1453759996},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":13731217.810675198},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":14977359.342950402},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":18689393.392025396},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":12668610.041999999},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":25586147.050016258},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":26644757.430234246},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":33280838.44712352},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":21445416.231200282},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":41770665.060220391},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":43301846.872547999},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":53431477.41861257},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":33478379.65288911},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":65262825.102525249},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":65790829.983978838},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":78860826.90464595},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":49592647.527464241},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":96547679.640840441},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":95231903.524010733},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":114238736.13377827},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":70469075.95870921},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":133773449.40598232},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":132339593.64499106},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":159479918.87012076},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":96691697.503111109},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":183685796.30785969},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":178581841.43308613},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":209693637.77958378},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":122856285.5705896},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":234270285.2006332},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":216044729.44759464},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":253480840.37418219},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":146581149.62639865},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":273021325.74060929},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":253676420.3321012},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":300029730.98109692},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":171506040.35307994},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":319579717.72457856},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":294209927.79143882},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":340562876.67938328},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":196356377.35440615},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":369681777.19383466},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":336885792.6927157},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":390320599.26456898},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":223375598.16138965},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":412070065.46472257},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H128,Prdction!$I:$I,\"\",Prdction!$Q:$Q,$Q128))","v":0}]
[{"$f":"ROW()","v":129},null,null,null,null,null,null,{"$f":"H128","v":"Стоимостной поток списаний произв. расходов"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,null,1,{"$f":"M128","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"IF($B129=Lists!$CU$24,SUMIFS($Z129:$CJ129,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z129:$CJ129))","v":4048643569.4575119},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":19245.599999999999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":11404.8},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":207339.26400000002},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":344196.86400000006},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":525019.96799999999},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":530323.19999999995},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":1261269.3772800001},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":1560933.91872},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":2317172.8060800005},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":1688623.2},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":3541703.6159999999},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":4225845.6345600002},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":5627106.2802239992},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":3817950.6245759996},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":8008077.3265151978},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":8680559.3284608014},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":10831975.4128608},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":7297119.3841919992},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":14921898.908691458},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":15539282.880042244},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":19409460.358907521},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":12429307.707442559},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":24209390.183001399},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":24941863.798587646},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":31161358.645519882},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":19524666.837513812},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":38061427.411161311},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":38130967.540243603},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":45706060.124641806},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":28565364.975819401},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":56306825.43382138},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":55539461.822433434},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":66624289.648324914},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":40842379.532631591},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":77532249.681119516},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":76227605.939514846},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":93009049.885248154},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":56390816.977278396},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":107125972.42993766},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":103502241.88720775},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":121533978.17774945},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":70765220.48865959},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":136626960.91914877},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":125997775.5255868},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":147830600.20564133},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":84955320.669717669},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":158237360.92316502},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":146117618.11129028},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":174978018.6344617},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":100022711.17162949},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":186379615.18130499},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":170517824.58687121},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":197383009.14026853},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":113101273.35613793},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":215599249.73808414},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":196472557.29861432},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":227635857.51384425},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":129463751.78499204},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":238827056.81578541},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H129,Prdction!$I:$I,$I129,Prdction!$Q:$Q,$Q129))","v":0}]
[{"$f":"ROW()","v":130},null,null,null,null,null,null,{"$f":"H128","v":"Стоимостной поток списаний произв. расходов"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,null,{"$f":"L129+1","v":2},{"$f":"M128","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"IF($B130=Lists!$CU$24,SUMIFS($Z130:$CJ130,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z130:$CJ130))","v":1467530537.8367467},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":7083.4500000000007},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":4197.6000000000004},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":76312.368000000017},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":126683.56800000003},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":193236.51600000003},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":195188.4},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":450696.31200000015},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":557777.08799999999},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":828008.08200000017},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":621507.15},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":1303543.6920000003},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":1555345.9627200002},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":2010764.7846000004},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":1364289.2604000003},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":2861570.2420799998},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":3194928.0861696005},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":3986768.7283445997},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":2685745.3289040001},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":5332124.0706624007},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":5552737.2750960011},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":6935689.0441079997},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":4574675.7534337202},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":8910400.5534657948},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":9179991.5369801745},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":11135059.386546345},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":6976856.407687651},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":13600698.845681969},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":14034314.441895217},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":16822369.351430669},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":10513641.27582242},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":20120427.10350953},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":19846220.850788649},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":23807223.24272668},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":15032264.689093575},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":28536175.229856491},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":28055993.852738105},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":33235434.492436301},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":20150440.262916364},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":38279911.938960999},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":38094575.139041744},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":44731255.85708835},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":26045532.540964991},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":48821662.140742213},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":45023476.961003914},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":52825120.084270425},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":31268277.74649331},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":58240139.784220472},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":53779401.110405445},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":62525856.173317641},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":35741664.590725228},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":66600051.271636784},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":62760032.660445645},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":72647913.086348847},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":41627551.999134108},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":77041263.727875262},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":70206617.697050691},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":81342370.875362366},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":47649853.08753179},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":87901625.078032136},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H130,Prdction!$I:$I,$I130,Prdction!$Q:$Q,$Q130))","v":0}]
[{"$f":"ROW()","v":131},null,null,null,null,null,null,{"$f":"H128","v":"Стоимостной поток списаний произв. расходов"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,null,{"$f":"L130+1","v":3},{"$f":"M128","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"IF($B131=Lists!$CU$24,SUMIFS($Z131:$CJ131,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z131:$CJ131))","v":1451793335.3091283},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":7083.4500000000007},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":4197.6000000000004},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":76312.368000000017},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":126683.56800000004},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":193236.516},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":195188.4},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":450696.31200000015},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":557777.08799999999},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":828008.08200000017},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":603405},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":1265576.3999999999},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":1555345.9627200002},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":2010764.7846000004},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":1364289.2604},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":2861570.2420799998},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":3101871.9283200004},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":3870649.2508200002},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":2685745.3289040001},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":5332124.0706624016},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":5552737.2750960002},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":6935689.0441080006},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":4441432.7703239992},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":8650874.3237531967},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":9179991.5369801763},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":11135059.386546344},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":6976856.4076876501},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":13600698.845681971},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":13625548.001840018},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":16332397.428573465},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":10513641.27582242},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":20120427.10350953},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":19846220.850788653},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":23807223.242726676},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":14594431.736984052},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":27705024.495006308},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":28055993.852738105},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":33235434.492436301},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":20150440.262916364},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":38279911.938961007},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":36985024.406836651},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":43428403.74474597},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":26045532.540964991},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":48821662.140742213},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":45023476.961003907},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":52825120.084270433},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":30357551.210187681},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":56543825.033223748},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":53779401.110405445},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":62525856.173317641},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":35741664.590725221},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":66600051.271636792},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":60932070.544121996},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":70531954.452765882},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":41627551.999134108},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":77041263.727875262},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":70206617.697050691},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":81342370.875362366},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":46261993.28886582},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":85341383.570904985},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H131,Prdction!$I:$I,$I131,Prdction!$Q:$Q,$Q131))","v":0}]
[{"$f":"ROW()","v":132},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":133}]
[{"$f":"ROW()","v":134},{"$f":"Lists!$CU$25","v":"BS(+)"},null,null,null,null,null,{"$f":"Items!$BK$19","v":"Списание запасов на незавершенное пр-во"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X134-SUM(X135:X138))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B134=Lists!$CU$24,SUMIFS($Z134:$CJ134,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z134:$CJ134))","v":5806959907.7528219},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA135:AA138))","v":0},{"$f":"IF(AB$11=\"\",0,SUM(AB135:AB138))","v":33412.5},19800,359964.00000000006,597564.00000000012,911493,767250,1802218.3344000005,2230406.7456,3310990.8084000009,2427946.125,5092353.0900000008,6113781.3000000007,8040529.8745200001,5455440.9544799998,11442681.508895999,12481132.785792002,15574494.493354499,10557175.035,21321789.208346888,22203964.525195207,27734032.039269604,17871180.192666899,34808887.550183661,36084872.393789999,44526231.182177141,27898649.710740928,54385687.585437708,54825691.653315701,65717355.75387162,41327206.272886872,80456399.700700372,79359919.60334228,95198946.778148562,58724229.965591013,111477874.50498526,110282994.70415922,132899932.39176731,80576414.585925937,153071496.92321637,148818201.19423848,174744698.14965314,102380237.97549132,195225237.66719434,180037274.53966218,211234033.64515182,122150958.0219989,227517771.45050773,211397016.94341764,250024775.81758082,142921700.29423329,266316431.43714881,245174939.82619905,283802397.23281938,163630314.46200511,308068147.66152889,280738160.57726312,325267166.0538075,186146331.80115807,343391721.2206021,0]
[{"$f":"ROW()","v":135},{"$f":"B134","v":"BS(+)"},null,null,null,null,null,{"$f":"H134","v":"Списание запасов на незавершенное пр-во"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,null,1,{"$f":"M134","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B135=Lists!$CU$24,SUMIFS($Z135:$CJ135,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z135:$CJ135))","v":3374054175.6305933},null,null,{"$f":"IF(AA$11=\"\",0,AA129/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB129/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":19245.599999999999},{"$f":"IF(AC$11=\"\",0,AC129/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":11404.8},{"$f":"IF(AD$11=\"\",0,AD129/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":207339.26400000002},{"$f":"IF(AE$11=\"\",0,AE129/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":344196.86400000006},{"$f":"IF(AF$11=\"\",0,AF129/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":525019.96799999999},{"$f":"IF(AG$11=\"\",0,AG129/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":441936},{"$f":"IF(AH$11=\"\",0,AH129/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":1051057.8144000003},{"$f":"IF(AI$11=\"\",0,AI129/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":1300778.2656},{"$f":"IF(AJ$11=\"\",0,AJ129/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":1930977.3384000005},{"$f":"IF(AK$11=\"\",0,AK129/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":1407186},{"$f":"IF(AL$11=\"\",0,AL129/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":2951419.68},{"$f":"IF(AM$11=\"\",0,AM129/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":3521538.0288000004},{"$f":"IF(AN$11=\"\",0,AN129/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":4689255.2335199993},{"$f":"IF(AO$11=\"\",0,AO129/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":3181625.5204799999},{"$f":"IF(AP$11=\"\",0,AP129/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":6673397.7720959987},{"$f":"IF(AQ$11=\"\",0,AQ129/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":7233799.4403840015},{"$f":"IF(AR$11=\"\",0,AR129/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":9026646.1773840003},{"$f":"IF(AS$11=\"\",0,AS129/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":6080932.8201599997},{"$f":"IF(AT$11=\"\",0,AT129/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":12434915.757242883},{"$f":"IF(AU$11=\"\",0,AU129/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":12949402.400035204},{"$f":"IF(AV$11=\"\",0,AV129/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":16174550.299089601},{"$f":"IF(AW$11=\"\",0,AW129/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":10357756.422868799},{"$f":"IF(AX$11=\"\",0,AX129/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":20174491.819167834},{"$f":"IF(AY$11=\"\",0,AY129/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":20784886.498823039},{"$f":"IF(AZ$11=\"\",0,AZ129/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":25967798.87126657},{"$f":"IF(BA$11=\"\",0,BA129/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":16270555.697928177},{"$f":"IF(BB$11=\"\",0,BB129/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":31717856.17596776},{"$f":"IF(BC$11=\"\",0,BC129/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":31775806.283536337},{"$f":"IF(BD$11=\"\",0,BD129/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":38088383.437201507},{"$f":"IF(BE$11=\"\",0,BE129/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":23804470.813182835},{"$f":"IF(BF$11=\"\",0,BF129/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":46922354.528184488},{"$f":"IF(BG$11=\"\",0,BG129/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":46282884.852027863},{"$f":"IF(BH$11=\"\",0,BH129/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":55520241.373604096},{"$f":"IF(BI$11=\"\",0,BI129/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":34035316.277192995},{"$f":"IF(BJ$11=\"\",0,BJ129/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":64610208.067599602},{"$f":"IF(BK$11=\"\",0,BK129/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":63523004.949595705},{"$f":"IF(BL$11=\"\",0,BL129/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":77507541.571040139},{"$f":"IF(BM$11=\"\",0,BM129/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":46992347.481065333},{"$f":"IF(BN$11=\"\",0,BN129/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":89271643.691614717},{"$f":"IF(BO$11=\"\",0,BO129/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":86251868.239339799},{"$f":"IF(BP$11=\"\",0,BP129/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":101278315.14812455},{"$f":"IF(BQ$11=\"\",0,BQ129/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":58971017.073882997},{"$f":"IF(BR$11=\"\",0,BR129/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":113855800.76595731},{"$f":"IF(BS$11=\"\",0,BS129/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":104998146.27132234},{"$f":"IF(BT$11=\"\",0,BT129/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":123192166.83803445},{"$f":"IF(BU$11=\"\",0,BU129/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":70796100.558098063},{"$f":"IF(BV$11=\"\",0,BV129/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":131864467.43597086},{"$f":"IF(BW$11=\"\",0,BW129/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":121764681.75940856},{"$f":"IF(BX$11=\"\",0,BX129/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":145815015.52871808},{"$f":"IF(BY$11=\"\",0,BY129/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":83352259.30969125},{"$f":"IF(BZ$11=\"\",0,BZ129/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":155316345.98442084},{"$f":"IF(CA$11=\"\",0,CA129/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":142098187.15572602},{"$f":"IF(CB$11=\"\",0,CB129/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":164485840.95022377},{"$f":"IF(CC$11=\"\",0,CC129/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":94251061.130114943},{"$f":"IF(CD$11=\"\",0,CD129/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":179666041.44840345},{"$f":"IF(CE$11=\"\",0,CE129/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":163727131.08217862},{"$f":"IF(CF$11=\"\",0,CF129/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":189696547.92820355},{"$f":"IF(CG$11=\"\",0,CG129/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":107886459.82082671},{"$f":"IF(CH$11=\"\",0,CH129/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":199022547.34648785},{"$f":"IF(CI$11=\"\",0,CI129/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0}]
[{"$f":"ROW()","v":136},{"$f":"B134","v":"BS(+)"},null,null,null,null,null,{"$f":"H134","v":"Списание запасов на незавершенное пр-во"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,null,{"$f":"L135+1","v":2},{"$f":"M134","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B136=Lists!$CU$24,SUMIFS($Z136:$CJ136,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z136:$CJ136))","v":1223010033.7809556},null,null,{"$f":"IF(AA$11=\"\",0,AA130/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB130/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":7083.4500000000007},{"$f":"IF(AC$11=\"\",0,AC130/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":4197.6000000000004},{"$f":"IF(AD$11=\"\",0,AD130/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":76312.368000000017},{"$f":"IF(AE$11=\"\",0,AE130/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":126683.56800000003},{"$f":"IF(AF$11=\"\",0,AF130/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":193236.51600000003},{"$f":"IF(AG$11=\"\",0,AG130/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":162657},{"$f":"IF(AH$11=\"\",0,AH130/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":375580.26000000013},{"$f":"IF(AI$11=\"\",0,AI130/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":464814.24},{"$f":"IF(AJ$11=\"\",0,AJ130/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":690006.73500000022},{"$f":"IF(AK$11=\"\",0,AK130/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":517922.62500000006},{"$f":"IF(AL$11=\"\",0,AL130/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":1086286.4100000004},{"$f":"IF(AM$11=\"\",0,AM130/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":1296121.6356000002},{"$f":"IF(AN$11=\"\",0,AN130/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":1675637.3205000004},{"$f":"IF(AO$11=\"\",0,AO130/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":1136907.7170000002},{"$f":"IF(AP$11=\"\",0,AP130/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":2384641.8684},{"$f":"IF(AQ$11=\"\",0,AQ130/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":2662440.0718080006},{"$f":"IF(AR$11=\"\",0,AR130/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":3322307.2736204998},{"$f":"IF(AS$11=\"\",0,AS130/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":2238121.1074200002},{"$f":"IF(AT$11=\"\",0,AT130/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":4443436.725552001},{"$f":"IF(AU$11=\"\",0,AU130/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":4627281.0625800015},{"$f":"IF(AV$11=\"\",0,AV130/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":5779740.8700900003},{"$f":"IF(AW$11=\"\",0,AW130/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":3812229.7945281002},{"$f":"IF(AX$11=\"\",0,AX130/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":7425333.7945548296},{"$f":"IF(AY$11=\"\",0,AY130/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":7649992.947483479},{"$f":"IF(AZ$11=\"\",0,AZ130/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":9279216.1554552875},{"$f":"IF(BA$11=\"\",0,BA130/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":5814047.0064063761},{"$f":"IF(BB$11=\"\",0,BB130/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":11333915.704734975},{"$f":"IF(BC$11=\"\",0,BC130/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":11695262.034912681},{"$f":"IF(BD$11=\"\",0,BD130/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":14018641.126192225},{"$f":"IF(BE$11=\"\",0,BE130/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":8761367.729852017},{"$f":"IF(BF$11=\"\",0,BF130/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":16767022.586257942},{"$f":"IF(BG$11=\"\",0,BG130/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":16538517.375657208},{"$f":"IF(BH$11=\"\",0,BH130/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":19839352.702272233},{"$f":"IF(BI$11=\"\",0,BI130/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":12526887.240911312},{"$f":"IF(BJ$11=\"\",0,BJ130/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":23780146.024880409},{"$f":"IF(BK$11=\"\",0,BK130/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":23379994.877281755},{"$f":"IF(BL$11=\"\",0,BL130/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":27696195.410363585},{"$f":"IF(BM$11=\"\",0,BM130/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":16792033.552430302},{"$f":"IF(BN$11=\"\",0,BN130/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":31899926.615800835},{"$f":"IF(BO$11=\"\",0,BO130/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":31745479.282534789},{"$f":"IF(BP$11=\"\",0,BP130/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":37276046.547573626},{"$f":"IF(BQ$11=\"\",0,BQ130/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":21704610.450804159},{"$f":"IF(BR$11=\"\",0,BR130/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":40684718.450618513},{"$f":"IF(BS$11=\"\",0,BS130/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":37519564.134169929},{"$f":"IF(BT$11=\"\",0,BT130/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":44020933.403558686},{"$f":"IF(BU$11=\"\",0,BU130/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":26056898.122077759},{"$f":"IF(BV$11=\"\",0,BV130/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":48533449.820183732},{"$f":"IF(BW$11=\"\",0,BW130/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":44816167.592004538},{"$f":"IF(BX$11=\"\",0,BX130/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":52104880.144431368},{"$f":"IF(BY$11=\"\",0,BY130/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":29784720.492271025},{"$f":"IF(BZ$11=\"\",0,BZ130/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":55500042.726363987},{"$f":"IF(CA$11=\"\",0,CA130/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":52300027.217038043},{"$f":"IF(CB$11=\"\",0,CB130/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":60539927.571957372},{"$f":"IF(CC$11=\"\",0,CC130/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":34689626.66594509},{"$f":"IF(CD$11=\"\",0,CD130/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":64201053.106562719},{"$f":"IF(CE$11=\"\",0,CE130/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":58505514.747542247},{"$f":"IF(CF$11=\"\",0,CF130/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":67785309.062801972},{"$f":"IF(CG$11=\"\",0,CG130/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":39708210.906276494},{"$f":"IF(CH$11=\"\",0,CH130/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":73251354.231693447},{"$f":"IF(CI$11=\"\",0,CI130/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0}]
[{"$f":"ROW()","v":137},{"$f":"B134","v":"BS(+)"},null,null,null,null,null,{"$f":"H134","v":"Списание запасов на незавершенное пр-во"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,null,{"$f":"L136+1","v":3},{"$f":"M134","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B137=Lists!$CU$24,SUMIFS($Z137:$CJ137,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z137:$CJ137))","v":1209895698.3412738},null,null,{"$f":"IF(AA$11=\"\",0,AA131/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB131/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":7083.4500000000007},{"$f":"IF(AC$11=\"\",0,AC131/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":4197.6000000000004},{"$f":"IF(AD$11=\"\",0,AD131/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":76312.368000000017},{"$f":"IF(AE$11=\"\",0,AE131/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":126683.56800000004},{"$f":"IF(AF$11=\"\",0,AF131/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":193236.516},{"$f":"IF(AG$11=\"\",0,AG131/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":162657},{"$f":"IF(AH$11=\"\",0,AH131/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":375580.26000000013},{"$f":"IF(AI$11=\"\",0,AI131/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":464814.24},{"$f":"IF(AJ$11=\"\",0,AJ131/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":690006.73500000022},{"$f":"IF(AK$11=\"\",0,AK131/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":502837.5},{"$f":"IF(AL$11=\"\",0,AL131/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":1054647},{"$f":"IF(AM$11=\"\",0,AM131/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":1296121.6356000002},{"$f":"IF(AN$11=\"\",0,AN131/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":1675637.3205000004},{"$f":"IF(AO$11=\"\",0,AO131/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":1136907.7170000002},{"$f":"IF(AP$11=\"\",0,AP131/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":2384641.8684},{"$f":"IF(AQ$11=\"\",0,AQ131/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":2584893.2736000004},{"$f":"IF(AR$11=\"\",0,AR131/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":3225541.0423500002},{"$f":"IF(AS$11=\"\",0,AS131/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":2238121.1074200002},{"$f":"IF(AT$11=\"\",0,AT131/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":4443436.725552002},{"$f":"IF(AU$11=\"\",0,AU131/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":4627281.0625800006},{"$f":"IF(AV$11=\"\",0,AV131/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":5779740.8700900003},{"$f":"IF(AW$11=\"\",0,AW131/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":3701193.9752699994},{"$f":"IF(AX$11=\"\",0,AX131/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":7209061.9364609979},{"$f":"IF(AY$11=\"\",0,AY131/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":7649992.9474834809},{"$f":"IF(AZ$11=\"\",0,AZ131/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":9279216.1554552875},{"$f":"IF(BA$11=\"\",0,BA131/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":5814047.0064063752},{"$f":"IF(BB$11=\"\",0,BB131/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":11333915.704734975},{"$f":"IF(BC$11=\"\",0,BC131/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":11354623.334866682},{"$f":"IF(BD$11=\"\",0,BD131/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":13610331.190477887},{"$f":"IF(BE$11=\"\",0,BE131/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":8761367.729852017},{"$f":"IF(BF$11=\"\",0,BF131/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":16767022.586257942},{"$f":"IF(BG$11=\"\",0,BG131/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":16538517.375657212},{"$f":"IF(BH$11=\"\",0,BH131/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":19839352.702272233},{"$f":"IF(BI$11=\"\",0,BI131/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":12162026.44748671},{"$f":"IF(BJ$11=\"\",0,BJ131/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":23087520.412505258},{"$f":"IF(BK$11=\"\",0,BK131/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":23379994.877281755},{"$f":"IF(BL$11=\"\",0,BL131/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":27696195.410363585},{"$f":"IF(BM$11=\"\",0,BM131/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":16792033.552430302},{"$f":"IF(BN$11=\"\",0,BN131/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":31899926.615800839},{"$f":"IF(BO$11=\"\",0,BO131/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":30820853.672363877},{"$f":"IF(BP$11=\"\",0,BP131/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":36190336.45395498},{"$f":"IF(BQ$11=\"\",0,BQ131/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":21704610.450804159},{"$f":"IF(BR$11=\"\",0,BR131/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":40684718.450618513},{"$f":"IF(BS$11=\"\",0,BS131/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":37519564.134169921},{"$f":"IF(BT$11=\"\",0,BT131/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":44020933.403558694},{"$f":"IF(BU$11=\"\",0,BU131/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":25297959.341823068},{"$f":"IF(BV$11=\"\",0,BV131/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":47119854.194353126},{"$f":"IF(BW$11=\"\",0,BW131/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":44816167.592004538},{"$f":"IF(BX$11=\"\",0,BX131/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":52104880.144431368},{"$f":"IF(BY$11=\"\",0,BY131/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":29784720.492271017},{"$f":"IF(BZ$11=\"\",0,BZ131/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":55500042.726363994},{"$f":"IF(CA$11=\"\",0,CA131/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":50776725.453434996},{"$f":"IF(CB$11=\"\",0,CB131/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":58776628.71063824},{"$f":"IF(CC$11=\"\",0,CC131/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":34689626.66594509},{"$f":"IF(CD$11=\"\",0,CD131/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":64201053.106562719},{"$f":"IF(CE$11=\"\",0,CE131/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":58505514.747542247},{"$f":"IF(CF$11=\"\",0,CF131/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":67785309.062801972},{"$f":"IF(CG$11=\"\",0,CG131/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":38551661.074054852},{"$f":"IF(CH$11=\"\",0,CH131/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":71117819.642420828},{"$f":"IF(CI$11=\"\",0,CI131/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0}]
[{"$f":"ROW()","v":138},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":139}]
[{"$f":"ROW()","v":140},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BK$20","v":"Запасы"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X140-SUM(X141:X144))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B140=Lists!$CU$24,SUMIFS($Z140:$CJ140,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z140:$CJ140))","v":59744147.951038599},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA141:AA144))","v":844671.20000000007},{"$f":"IF(AB$11=\"\",0,SUM(AB141:AB144))","v":1473215.9000000001},2423420.7000000002,3702750.9000000008,4808421.3000000007,6547340.1000000015,8674132.6000000015,10975653.655600002,13153334.476666668,15365035.778266668,19677716.593266666,23809324.048266664,27382225.993466664,30399645.128696665,38619759.671283334,44810388.299787343,49859680.983928673,53547545.709474161,67128894.411094829,75760592.425015956,83494597.852325231,87044291.351499155,106893476.9774594,118275633.25963524,129084123.12446269,132089426.70024347,161784455.05160049,176471678.14501786,189109549.3809399,190797591.53409892,233136280.86361361,251426574.38237977,268725513.16622549,268103776.79550859,322736208.74142647,344201029.20548308,366198470.16231287,359513802.90110862,428933164.35214114,448546031.15974993,465481202.31310487,442364589.69051719,526579166.34132844,539067541.03366685,558821231.06199479,527790251.38542217,620210923.0418849,631118760.88068104,654877975.66625464,615048391.7559582,723148395.90405643,733685044.59326208,752694970.19314468,704401855.62228227,762361695.05389309,693665754.7801137,604540268.87780356,388249324.86523533,403135869.17164087,59744147.951038599,0]
[{"$f":"ROW()","v":141},{"$f":"B140","v":"BS"},null,null,null,null,null,{"$f":"H140","v":"Запасы"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,null,1,{"$f":"M140","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B141=Lists!$CU$24,SUMIFS($Z141:$CJ141,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z141:$CJ141))","v":34170635.309400082},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z117:AA117)-SUM($Z135:AA135))","v":19440},{"$f":"IF(AB$11=\"\",0,SUM($Z117:AB117)-SUM($Z135:AB135))","v":11714.400000000001},{"$f":"IF(AC$11=\"\",0,SUM($Z117:AC117)-SUM($Z135:AC135))","v":209743.20000000004},{"$f":"IF(AD$11=\"\",0,SUM($Z117:AD117)-SUM($Z135:AD135))","v":350077.5360000002},{"$f":"IF(AE$11=\"\",0,SUM($Z117:AE117)-SUM($Z135:AE135))","v":536203.87200000032},{"$f":"IF(AF$11=\"\",0,SUM($Z117:AF117)-SUM($Z135:AF135))","v":546863.90400000033},{"$f":"IF(AG$11=\"\",0,SUM($Z117:AG117)-SUM($Z135:AG135))","v":1166602.4640000009},{"$f":"IF(AH$11=\"\",0,SUM($Z117:AH117)-SUM($Z135:AH135))","v":1429462.089600001},{"$f":"IF(AI$11=\"\",0,SUM($Z117:AI117)-SUM($Z135:AI135))","v":2079165.9840000011},{"$f":"IF(AJ$11=\"\",0,SUM($Z117:AJ117)-SUM($Z135:AJ135))","v":1569588.6456000004},{"$f":"IF(AK$11=\"\",0,SUM($Z117:AK117)-SUM($Z135:AK135))","v":3143634.6455999995},{"$f":"IF(AL$11=\"\",0,SUM($Z117:AL117)-SUM($Z135:AL135))","v":3749324.085599998},{"$f":"IF(AM$11=\"\",0,SUM($Z117:AM117)-SUM($Z135:AM135))","v":4964407.5047999956},{"$f":"IF(AN$11=\"\",0,SUM($Z117:AN117)-SUM($Z135:AN135))","v":3488915.423279997},{"$f":"IF(AO$11=\"\",0,SUM($Z117:AO117)-SUM($Z135:AO135))","v":7048095.7331999987},{"$f":"IF(AP$11=\"\",0,SUM($Z117:AP117)-SUM($Z135:AP135))","v":7681566.0827040002},{"$f":"IF(AQ$11=\"\",0,SUM($Z117:AQ117)-SUM($Z135:AQ135))","v":9565591.0639199987},{"$f":"IF(AR$11=\"\",0,SUM($Z117:AR117)-SUM($Z135:AR135))","v":6681301.2705359906},{"$f":"IF(AS$11=\"\",0,SUM($Z117:AS117)-SUM($Z135:AS135))","v":13160889.41728799},{"$f":"IF(AT$11=\"\",0,SUM($Z117:AT117)-SUM($Z135:AT135))","v":13806178.104525112},{"$f":"IF(AU$11=\"\",0,SUM($Z117:AU117)-SUM($Z135:AU135))","v":17194705.29952991},{"$f":"IF(AV$11=\"\",0,SUM($Z117:AV117)-SUM($Z135:AV135))","v":11482535.225560322},{"$f":"IF(AW$11=\"\",0,SUM($Z117:AW117)-SUM($Z135:AW135))","v":21503053.367507517},{"$f":"IF(AX$11=\"\",0,SUM($Z117:AX117)-SUM($Z135:AX135))","v":22323396.395635679},{"$f":"IF(AY$11=\"\",0,SUM($Z117:AY117)-SUM($Z135:AY135))","v":27768609.766778886},{"$f":"IF(AZ$11=\"\",0,SUM($Z117:AZ117)-SUM($Z135:AZ135))","v":18235715.640894324},{"$f":"IF(BA$11=\"\",0,SUM($Z117:BA117)-SUM($Z135:BA135))","v":34003398.504549742},{"$f":"IF(BB$11=\"\",0,SUM($Z117:BB117)-SUM($Z135:BB135))","v":34382316.352356076},{"$f":"IF(BC$11=\"\",0,SUM($Z117:BC117)-SUM($Z135:BC135))","v":41079624.651851535},{"$f":"IF(BD$11=\"\",0,SUM($Z117:BD117)-SUM($Z135:BD135))","v":27036161.227966011},{"$f":"IF(BE$11=\"\",0,SUM($Z117:BE117)-SUM($Z135:BE135))","v":50628008.120020032},{"$f":"IF(BF$11=\"\",0,SUM($Z117:BF117)-SUM($Z135:BF135))","v":50456042.331257641},{"$f":"IF(BG$11=\"\",0,SUM($Z117:BG117)-SUM($Z135:BG135))","v":60254209.371759117},{"$f":"IF(BH$11=\"\",0,SUM($Z117:BH117)-SUM($Z135:BH135))","v":39113075.348854959},{"$f":"IF(BI$11=\"\",0,SUM($Z117:BI117)-SUM($Z135:BI135))","v":70340595.503580689},{"$f":"IF(BJ$11=\"\",0,SUM($Z117:BJ117)-SUM($Z135:BJ135))","v":69895038.900219083},{"$f":"IF(BK$11=\"\",0,SUM($Z117:BK117)-SUM($Z135:BK135))","v":84662479.981977105},{"$f":"IF(BL$11=\"\",0,SUM($Z117:BL117)-SUM($Z135:BL135))","v":54621956.06857872},{"$f":"IF(BM$11=\"\",0,SUM($Z117:BM117)-SUM($Z135:BM135))","v":97802986.053790927},{"$f":"IF(BN$11=\"\",0,SUM($Z117:BN117)-SUM($Z135:BN135))","v":95654441.593832493},{"$f":"IF(BO$11=\"\",0,SUM($Z117:BO117)-SUM($Z135:BO135))","v":111703901.78694165},{"$f":"IF(BP$11=\"\",0,SUM($Z117:BP117)-SUM($Z135:BP135))","v":69992270.551830292},{"$f":"IF(BQ$11=\"\",0,SUM($Z117:BQ117)-SUM($Z135:BQ135))","v":126027112.8375001},{"$f":"IF(BR$11=\"\",0,SUM($Z117:BR117)-SUM($Z135:BR135))","v":118230045.6789391},{"$f":"IF(BS$11=\"\",0,SUM($Z117:BS117)-SUM($Z135:BS135))","v":137668431.56724763},{"$f":"IF(BT$11=\"\",0,SUM($Z117:BT117)-SUM($Z135:BT135))","v":85987477.414160728},{"$f":"IF(BU$11=\"\",0,SUM($Z117:BU117)-SUM($Z135:BU135))","v":148387808.6095686},{"$f":"IF(BV$11=\"\",0,SUM($Z117:BV117)-SUM($Z135:BV135))","v":139517969.21340442},{"$f":"IF(BW$11=\"\",0,SUM($Z117:BW117)-SUM($Z135:BW135))","v":165041181.92744851},{"$f":"IF(BX$11=\"\",0,SUM($Z117:BX117)-SUM($Z135:BX135))","v":103420367.72165108},{"$f":"IF(BY$11=\"\",0,SUM($Z117:BY117)-SUM($Z135:BY135))","v":176953306.37602139},{"$f":"IF(BZ$11=\"\",0,SUM($Z117:BZ117)-SUM($Z135:BZ135))","v":165170482.77112198},{"$f":"IF(CA$11=\"\",0,SUM($Z117:CA117)-SUM($Z135:CA135))","v":189219609.70653105},{"$f":"IF(CB$11=\"\",0,SUM($Z117:CB117)-SUM($Z135:CB135))","v":119936860.80692816},{"$f":"IF(CC$11=\"\",0,SUM($Z117:CC117)-SUM($Z135:CC135))","v":207166649.6246953},{"$f":"IF(CD$11=\"\",0,SUM($Z117:CD117)-SUM($Z135:CD135))","v":192881548.66334105},{"$f":"IF(CE$11=\"\",0,SUM($Z117:CE117)-SUM($Z135:CE135))","v":220767092.25611544},{"$f":"IF(CF$11=\"\",0,SUM($Z117:CF117)-SUM($Z135:CF135))","v":140046766.36915112},{"$f":"IF(CG$11=\"\",0,SUM($Z117:CG117)-SUM($Z135:CG135))","v":233193182.65588808},{"$f":"IF(CH$11=\"\",0,SUM($Z117:CH117)-SUM($Z135:CH135))","v":34170635.309400082},{"$f":"IF(CI$11=\"\",0,SUM($Z117:CI117)-SUM($Z135:CI135))","v":0}]
[{"$f":"ROW()","v":142},{"$f":"B140","v":"BS"},null,null,null,null,null,{"$f":"H140","v":"Запасы"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,null,{"$f":"L141+1","v":2},{"$f":"M140","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B142=Lists!$CU$24,SUMIFS($Z142:$CJ142,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z142:$CJ142))","v":12695668.671524763},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z118:AA118)-SUM($Z136:AA136))","v":216441.40000000002},{"$f":"IF(AB$11=\"\",0,SUM($Z118:AB118)-SUM($Z136:AB136))","v":404546.35000000003},{"$f":"IF(AC$11=\"\",0,SUM($Z118:AC118)-SUM($Z136:AC136))","v":597508.75},{"$f":"IF(AD$11=\"\",0,SUM($Z118:AD118)-SUM($Z136:AD136))","v":976445.18200000003},{"$f":"IF(AE$11=\"\",0,SUM($Z118:AE118)-SUM($Z136:AE136))","v":1413172.8140000002},{"$f":"IF(AF$11=\"\",0,SUM($Z118:AF118)-SUM($Z136:AF136))","v":2056308.0980000005},{"$f":"IF(AG$11=\"\",0,SUM($Z118:AG118)-SUM($Z136:AG136))","v":2416805.2646666672},{"$f":"IF(AH$11=\"\",0,SUM($Z118:AH118)-SUM($Z136:AH136))","v":3138484.0046666674},{"$f":"IF(AI$11=\"\",0,SUM($Z118:AI118)-SUM($Z136:AI136))","v":3982883.5380000006},{"$f":"IF(AJ$11=\"\",0,SUM($Z118:AJ118)-SUM($Z136:AJ136))","v":4985439.7530000005},{"$f":"IF(AK$11=\"\",0,SUM($Z118:AK118)-SUM($Z136:AK136))","v":5615908.7613333343},{"$f":"IF(AL$11=\"\",0,SUM($Z118:AL118)-SUM($Z136:AL136))","v":6938351.5113333343},{"$f":"IF(AM$11=\"\",0,SUM($Z118:AM118)-SUM($Z136:AM136))","v":8331563.2816000022},{"$f":"IF(AN$11=\"\",0,SUM($Z118:AN118)-SUM($Z136:AN136))","v":10011791.894050002},{"$f":"IF(AO$11=\"\",0,SUM($Z118:AO118)-SUM($Z136:AO136))","v":11135612.568383336},{"$f":"IF(AP$11=\"\",0,SUM($Z118:AP118)-SUM($Z136:AP136))","v":13239290.624783337},{"$f":"IF(AQ$11=\"\",0,SUM($Z118:AQ118)-SUM($Z136:AQ136))","v":15250871.82830867},{"$f":"IF(AR$11=\"\",0,SUM($Z118:AR118)-SUM($Z136:AR136))","v":17766686.645688172},{"$f":"IF(AS$11=\"\",0,SUM($Z118:AS118)-SUM($Z136:AS136))","v":19379302.70445817},{"$f":"IF(AT$11=\"\",0,SUM($Z118:AT118)-SUM($Z136:AT136))","v":22436203.145123169},{"$f":"IF(AU$11=\"\",0,SUM($Z118:AU118)-SUM($Z136:AU136))","v":25536187.686061833},{"$f":"IF(AV$11=\"\",0,SUM($Z118:AV118)-SUM($Z136:AV136))","v":29129392.427542832},{"$f":"IF(AW$11=\"\",0,SUM($Z118:AW118)-SUM($Z136:AW136))","v":31189937.386960559},{"$f":"IF(AX$11=\"\",0,SUM($Z118:AX118)-SUM($Z136:AX136))","v":35213003.294158228},{"$f":"IF(AY$11=\"\",0,SUM($Z118:AY118)-SUM($Z136:AY136))","v":39376406.341536038},{"$f":"IF(AZ$11=\"\",0,SUM($Z118:AZ118)-SUM($Z136:AZ136))","v":44257433.747891083},{"$f":"IF(BA$11=\"\",0,SUM($Z118:BA118)-SUM($Z136:BA136))","v":47293253.135274619},{"$f":"IF(BB$11=\"\",0,SUM($Z118:BB118)-SUM($Z136:BB136))","v":52895723.881305233},{"$f":"IF(BC$11=\"\",0,SUM($Z118:BC118)-SUM($Z136:BC136))","v":57906034.953116998},{"$f":"IF(BD$11=\"\",0,SUM($Z118:BD118)-SUM($Z136:BD136))","v":63927144.031240165},{"$f":"IF(BE$11=\"\",0,SUM($Z118:BE118)-SUM($Z136:BE136))","v":67819197.756854117},{"$f":"IF(BF$11=\"\",0,SUM($Z118:BF118)-SUM($Z136:BF136))","v":75072524.690677404},{"$f":"IF(BG$11=\"\",0,SUM($Z118:BG118)-SUM($Z136:BG136))","v":82150163.756718934},{"$f":"IF(BH$11=\"\",0,SUM($Z118:BH118)-SUM($Z136:BH136))","v":90286766.01440993},{"$f":"IF(BI$11=\"\",0,SUM($Z118:BI118)-SUM($Z136:BI136))","v":94721528.826458544},{"$f":"IF(BJ$11=\"\",0,SUM($Z118:BJ118)-SUM($Z136:BJ136))","v":103163530.89834669},{"$f":"IF(BK$11=\"\",0,SUM($Z118:BK118)-SUM($Z136:BK136))","v":111849676.71049404},{"$f":"IF(BL$11=\"\",0,SUM($Z118:BL118)-SUM($Z136:BL136))","v":121806053.57040682},{"$f":"IF(BM$11=\"\",0,SUM($Z118:BM118)-SUM($Z136:BM136))","v":126937868.95818275},{"$f":"IF(BN$11=\"\",0,SUM($Z118:BN118)-SUM($Z136:BN136))","v":136133617.54502684},{"$f":"IF(BO$11=\"\",0,SUM($Z118:BO118)-SUM($Z136:BO136))","v":142286687.89296675},{"$f":"IF(BP$11=\"\",0,SUM($Z118:BP118)-SUM($Z136:BP136))","v":149476230.64191705},{"$f":"IF(BQ$11=\"\",0,SUM($Z118:BQ118)-SUM($Z136:BQ136))","v":154091719.30432278},{"$f":"IF(BR$11=\"\",0,SUM($Z118:BR118)-SUM($Z136:BR136))","v":162430687.54075855},{"$f":"IF(BS$11=\"\",0,SUM($Z118:BS118)-SUM($Z136:BS136))","v":170179979.56012851},{"$f":"IF(BT$11=\"\",0,SUM($Z118:BT118)-SUM($Z136:BT136))","v":178790238.22165203},{"$f":"IF(BU$11=\"\",0,SUM($Z118:BU118)-SUM($Z136:BU136))","v":182818916.3543936},{"$f":"IF(BV$11=\"\",0,SUM($Z118:BV118)-SUM($Z136:BV136))","v":190346115.75275934},{"$f":"IF(BW$11=\"\",0,SUM($Z118:BW118)-SUM($Z136:BW136))","v":198358258.4809953},{"$f":"IF(BX$11=\"\",0,SUM($Z118:BX118)-SUM($Z136:BX136))","v":207404820.32844007},{"$f":"IF(BY$11=\"\",0,SUM($Z118:BY118)-SUM($Z136:BY136))","v":212660126.77146709},{"$f":"IF(BZ$11=\"\",0,SUM($Z118:BZ118)-SUM($Z136:BZ136))","v":222009632.63759065},{"$f":"IF(CA$11=\"\",0,SUM($Z118:CA118)-SUM($Z136:CA136))","v":228806084.96352458},{"$f":"IF(CB$11=\"\",0,SUM($Z118:CB118)-SUM($Z136:CB136))","v":236736166.54591262},{"$f":"IF(CC$11=\"\",0,SUM($Z118:CC118)-SUM($Z136:CC136))","v":242155843.82570136},{"$f":"IF(CD$11=\"\",0,SUM($Z118:CD118)-SUM($Z136:CD136))","v":251946057.61983895},{"$f":"IF(CE$11=\"\",0,SUM($Z118:CE118)-SUM($Z136:CE136))","v":193440542.87229669},{"$f":"IF(CF$11=\"\",0,SUM($Z118:CF118)-SUM($Z136:CF136))","v":125655233.80949473},{"$f":"IF(CG$11=\"\",0,SUM($Z118:CG118)-SUM($Z136:CG136))","v":85947022.903218269},{"$f":"IF(CH$11=\"\",0,SUM($Z118:CH118)-SUM($Z136:CH136))","v":12695668.671524763},{"$f":"IF(CI$11=\"\",0,SUM($Z118:CI118)-SUM($Z136:CI136))","v":0}]
[{"$f":"ROW()","v":143},{"$f":"B140","v":"BS"},null,null,null,null,null,{"$f":"H140","v":"Запасы"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,null,{"$f":"L142+1","v":3},{"$f":"M140","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B143=Lists!$CU$24,SUMIFS($Z143:$CJ143,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z143:$CJ143))","v":12877843.970113754},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z119:AA119)-SUM($Z137:AA137))","v":608789.80000000005},{"$f":"IF(AB$11=\"\",0,SUM($Z119:AB119)-SUM($Z137:AB137))","v":1056955.1500000001},{"$f":"IF(AC$11=\"\",0,SUM($Z119:AC119)-SUM($Z137:AC137))","v":1616168.75},{"$f":"IF(AD$11=\"\",0,SUM($Z119:AD119)-SUM($Z137:AD137))","v":2376228.1820000005},{"$f":"IF(AE$11=\"\",0,SUM($Z119:AE119)-SUM($Z137:AE137))","v":2859044.6140000005},{"$f":"IF(AF$11=\"\",0,SUM($Z119:AF119)-SUM($Z137:AF137))","v":3944168.0980000002},{"$f":"IF(AG$11=\"\",0,SUM($Z119:AG119)-SUM($Z137:AG137))","v":5090724.8713333337},{"$f":"IF(AH$11=\"\",0,SUM($Z119:AH119)-SUM($Z137:AH137))","v":6407707.5613333341},{"$f":"IF(AI$11=\"\",0,SUM($Z119:AI119)-SUM($Z137:AI137))","v":7091284.9546666667},{"$f":"IF(AJ$11=\"\",0,SUM($Z119:AJ119)-SUM($Z137:AJ137))","v":8810007.3796666674},{"$f":"IF(AK$11=\"\",0,SUM($Z119:AK119)-SUM($Z137:AK137))","v":10918173.186333332},{"$f":"IF(AL$11=\"\",0,SUM($Z119:AL119)-SUM($Z137:AL137))","v":13121648.451333333},{"$f":"IF(AM$11=\"\",0,SUM($Z119:AM119)-SUM($Z137:AM137))","v":14086255.207066666},{"$f":"IF(AN$11=\"\",0,SUM($Z119:AN119)-SUM($Z137:AN137))","v":16898937.811366666},{"$f":"IF(AO$11=\"\",0,SUM($Z119:AO119)-SUM($Z137:AO137))","v":20436051.3697},{"$f":"IF(AP$11=\"\",0,SUM($Z119:AP119)-SUM($Z137:AP137))","v":23889531.592300002},{"$f":"IF(AQ$11=\"\",0,SUM($Z119:AQ119)-SUM($Z137:AQ137))","v":25043218.091700003},{"$f":"IF(AR$11=\"\",0,SUM($Z119:AR119)-SUM($Z137:AR137))","v":29099557.793250002},{"$f":"IF(AS$11=\"\",0,SUM($Z119:AS119)-SUM($Z137:AS137))","v":34588702.289348669},{"$f":"IF(AT$11=\"\",0,SUM($Z119:AT119)-SUM($Z137:AT137))","v":39518211.175367668},{"$f":"IF(AU$11=\"\",0,SUM($Z119:AU119)-SUM($Z137:AU137))","v":40763704.866733491},{"$f":"IF(AV$11=\"\",0,SUM($Z119:AV119)-SUM($Z137:AV137))","v":46432363.698395997},{"$f":"IF(AW$11=\"\",0,SUM($Z119:AW119)-SUM($Z137:AW137))","v":54200486.222991332},{"$f":"IF(AX$11=\"\",0,SUM($Z119:AX119)-SUM($Z137:AX137))","v":60739233.569841325},{"$f":"IF(AY$11=\"\",0,SUM($Z119:AY119)-SUM($Z137:AY137))","v":61939107.016147763},{"$f":"IF(AZ$11=\"\",0,SUM($Z119:AZ119)-SUM($Z137:AZ137))","v":69596277.311458066},{"$f":"IF(BA$11=\"\",0,SUM($Z119:BA119)-SUM($Z137:BA137))","v":80487803.411776125},{"$f":"IF(BB$11=\"\",0,SUM($Z119:BB119)-SUM($Z137:BB137))","v":89193637.911356553},{"$f":"IF(BC$11=\"\",0,SUM($Z119:BC119)-SUM($Z137:BC137))","v":90123889.775971383},{"$f":"IF(BD$11=\"\",0,SUM($Z119:BD119)-SUM($Z137:BD137))","v":99834286.274892733},{"$f":"IF(BE$11=\"\",0,SUM($Z119:BE119)-SUM($Z137:BE137))","v":114689074.98673944},{"$f":"IF(BF$11=\"\",0,SUM($Z119:BF119)-SUM($Z137:BF137))","v":125898007.36044472},{"$f":"IF(BG$11=\"\",0,SUM($Z119:BG119)-SUM($Z137:BG137))","v":126321140.03774744},{"$f":"IF(BH$11=\"\",0,SUM($Z119:BH119)-SUM($Z137:BH137))","v":138703935.4322437},{"$f":"IF(BI$11=\"\",0,SUM($Z119:BI119)-SUM($Z137:BI137))","v":157674084.41138721},{"$f":"IF(BJ$11=\"\",0,SUM($Z119:BJ119)-SUM($Z137:BJ137))","v":171142459.40691727},{"$f":"IF(BK$11=\"\",0,SUM($Z119:BK119)-SUM($Z137:BK137))","v":169686313.46984175},{"$f":"IF(BL$11=\"\",0,SUM($Z119:BL119)-SUM($Z137:BL137))","v":183085793.26212311},{"$f":"IF(BM$11=\"\",0,SUM($Z119:BM119)-SUM($Z137:BM137))","v":204192309.34016749},{"$f":"IF(BN$11=\"\",0,SUM($Z119:BN119)-SUM($Z137:BN137))","v":216757972.02089059},{"$f":"IF(BO$11=\"\",0,SUM($Z119:BO119)-SUM($Z137:BO137))","v":211490612.63319647},{"$f":"IF(BP$11=\"\",0,SUM($Z119:BP119)-SUM($Z137:BP137))","v":222896088.49676985},{"$f":"IF(BQ$11=\"\",0,SUM($Z119:BQ119)-SUM($Z137:BQ137))","v":246460334.19950557},{"$f":"IF(BR$11=\"\",0,SUM($Z119:BR119)-SUM($Z137:BR137))","v":258406807.81396925},{"$f":"IF(BS$11=\"\",0,SUM($Z119:BS119)-SUM($Z137:BS137))","v":250972819.93461859},{"$f":"IF(BT$11=\"\",0,SUM($Z119:BT119)-SUM($Z137:BT137))","v":263012535.74960941},{"$f":"IF(BU$11=\"\",0,SUM($Z119:BU119)-SUM($Z137:BU137))","v":289004198.0779227},{"$f":"IF(BV$11=\"\",0,SUM($Z119:BV119)-SUM($Z137:BV137))","v":301254675.91451728},{"$f":"IF(BW$11=\"\",0,SUM($Z119:BW119)-SUM($Z137:BW137))","v":291478535.25781083},{"$f":"IF(BX$11=\"\",0,SUM($Z119:BX119)-SUM($Z137:BX137))","v":304223203.70586705},{"$f":"IF(BY$11=\"\",0,SUM($Z119:BY119)-SUM($Z137:BY137))","v":333534962.75656796},{"$f":"IF(BZ$11=\"\",0,SUM($Z119:BZ119)-SUM($Z137:BZ137))","v":346504929.18454945},{"$f":"IF(CA$11=\"\",0,SUM($Z119:CA119)-SUM($Z137:CA137))","v":334669275.52308905},{"$f":"IF(CB$11=\"\",0,SUM($Z119:CB119)-SUM($Z137:CB137))","v":347728828.26944149},{"$f":"IF(CC$11=\"\",0,SUM($Z119:CC119)-SUM($Z137:CC137))","v":313039201.60349643},{"$f":"IF(CD$11=\"\",0,SUM($Z119:CD119)-SUM($Z137:CD137))","v":248838148.4969337},{"$f":"IF(CE$11=\"\",0,SUM($Z119:CE119)-SUM($Z137:CE137))","v":190332633.74939144},{"$f":"IF(CF$11=\"\",0,SUM($Z119:CF119)-SUM($Z137:CF137))","v":122547324.68658948},{"$f":"IF(CG$11=\"\",0,SUM($Z119:CG119)-SUM($Z137:CG137))","v":83995663.612534523},{"$f":"IF(CH$11=\"\",0,SUM($Z119:CH119)-SUM($Z137:CH137))","v":12877843.970113754},{"$f":"IF(CI$11=\"\",0,SUM($Z119:CI119)-SUM($Z137:CI137))","v":0}]
[{"$f":"ROW()","v":144},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":145}]
[{"$f":"ROW()","v":146},{"$f":"Lists!$CU$25","v":"BS(+)"},null,null,null,null,null,{"$f":"Prdction!$H$80","v":"ФОТ обслуживающего персонала"},null,null,null,null,{"$f":"Prdction!$M$80","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,{"$f":"IF(ABS(X146-SUM(X147:X150))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B146=Lists!$CU$24,SUMIFS($Z146:$CJ146,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z146:$CJ146))","v":2944921491.8990602},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA147:AA150))","v":0},{"$f":"IF(AB$11=\"\",0,SUM(AB147:AB150))","v":12785.9765625},12785.9765625,138589.46250000002,243975.37500000006,374209.22812500002,391080.40312499995,852676.25625000021,1097207.2687500003,1606463.7703125004,1606463.7703125004,2405447.34375,3068916.2347500008,3941471.3907187511,3941471.3907187511,5438898.6680624997,6172951.2851250013,7608827.4185156254,7608827.4185156254,9867381.3183750026,10769301.874125002,13235848.043437501,13235848.043437501,16025274.869343746,17822734.545192186,21301436.804534059,21301436.804534059,25193415.205035936,26526753.696784221,31275278.427865312,31275278.427865312,36221123.492357813,37570723.925107501,44258262.392525151,44258262.392525151,49897266.272721566,53130075.681047201,61851764.906343259,61851764.906343259,68940071.574785724,70164248.923915312,80882425.443434089,80882425.443434089,85427766.231304705,85427766.231304705,95524226.908939913,95524226.908939913,98975255.913135037,101944513.59052907,113155716.04621497,113155716.04621497,116575102.55690138,116575102.55690138,127693609.76536259,127693609.76536259,130973781.66399848,130973781.66399848,142964409.70514968,142964409.70514968,145111044.58692625,0]
[{"$f":"ROW()","v":147},{"$f":"B146","v":"BS(+)"},null,null,null,null,null,{"$f":"H146","v":"ФОТ обслуживающего персонала"},{"$f":"Lists!$AM$16","v":"Номерной фонд"},null,null,1,{"$f":"M146","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B147=Lists!$CU$24,SUMIFS($Z147:$CJ147,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z147:$CJ147))","v":1449504787.7721434},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":6293.3203125},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":6293.3203125},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":68214.412500000006},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":120085.87500000003},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":184187.61562499998},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":192491.69062499999},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":419691.43125000002},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":540050.79375000007},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":790709.33906250005},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":790709.33906250005},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":1183972.9687500002},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":1510535.6077500002},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":1940011.5308437503},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":1940011.5308437503},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":2677052.5738124996},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":3038356.8686250006},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":3745102.1369531252},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":3745102.1369531252},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":4856773.4328750009},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":5300703.1496250005},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":6514749.2596875001},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":6514749.2596875001},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":7887718.8109687483},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":8772437.2705734372},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":10484671.567487812},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":10484671.567487812},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":12400322.406042185},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":13056598.144742344},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":15393845.284094062},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":15393845.284094062},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":17828214.45837656},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":18492494.404117502},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":21784133.605229534},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":21784133.605229534},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":24559678.944925316},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":26150883.575749297},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":30443741.746774744},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":30443741.746774744},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":33932641.020106114},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":34535187.109544061},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":39810726.109129027},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":39810726.109129027},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":42047965.116076477},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":42047965.116076477},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":47017492.532017194},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":47017492.532017194},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":48716105.917155556},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":50177589.094670214},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":55695797.875753924},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":55695797.875753924},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":57378836.670546122},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":57378836.670546122},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":62851420.396759763},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":62851420.396759763},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":64465937.077380098},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":64465937.077380098},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":70367782.950641587},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":70367782.950641587},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":71424367.157484859},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H147,Prdction!$L:$L,$L147,Prdction!$Q:$Q,$Q147))","v":0}]
[{"$f":"ROW()","v":148},{"$f":"B146","v":"BS(+)"},null,null,null,null,null,{"$f":"H146","v":"ФОТ обслуживающего персонала"},{"$f":"Lists!$AM$17","v":"Food&Beverage"},null,null,{"$f":"L147+1","v":2},{"$f":"M146","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B148=Lists!$CU$24,SUMIFS($Z148:$CJ148,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z148:$CJ148))","v":1180592134.8370397},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":5125.7812499999991},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":5125.7812499999991},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":55559.25},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":97807.500000000029},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":150017.06250000006},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":156780.56249999997},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":341830.12500000006},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":439860.37500000012},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":644016.65625000012},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":644016.65625000012},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":964321.875},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":1230300.4950000003},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":1580099.8893750003},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":1580099.8893750003},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":2180404.8112500003},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":2474679.8025000007},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":3050309.4328125003},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":3050309.4328125003},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":3955743.0675000013},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":4317314.7825000007},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":5306130.6187499994},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":5306130.6187499994},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":6424386.3618749985},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":7144971.5325937476},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":8539551.5029312484},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":8539551.5029312484},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":10099810.10446875},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":10634333.330559375},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":12537973.534556247},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":12537973.534556247},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":14520717.658406254},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":15061760.148149999},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":17742733.253128123},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":17742733.253128123},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":20003358.416681252},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":21299362.188393086},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":24795807.757554084},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":24795807.757554084},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":27637445.174747061},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":28128206.695556249},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":32425025.790240843},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":32425025.790240843},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":34247211.406759135},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":34247211.406759135},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":38294790.297570571},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":38294790.297570571},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":39678276.312615372},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":40868624.601993836},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":45363093.292469248},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":45363093.292469248},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":46733894.120806783},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":46733894.120806783},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":51191202.133107491},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":51191202.133107491},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":52506193.094698727},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":52506193.094698727},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":57313126.385137953},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":57313126.385137953},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":58173692.70745372},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H148,Prdction!$L:$L,$L148,Prdction!$Q:$Q,$Q148))","v":0}]
[{"$f":"ROW()","v":149},{"$f":"B146","v":"BS(+)"},null,null,null,null,null,{"$f":"H146","v":"ФОТ обслуживающего персонала"},{"$f":"Lists!$AM$18","v":"Развлекат. услуги"},null,null,{"$f":"L148+1","v":3},{"$f":"M146","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B149=Lists!$CU$24,SUMIFS($Z149:$CJ149,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z149:$CJ149))","v":314824569.28987718},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":1366.875},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":1366.875},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":14815.800000000003},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":26082.000000000011},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":40004.55000000001},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":41808.15},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":91154.700000000041},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":117296.1},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":171737.77500000005},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":171737.77500000005},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":257152.5},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":328080.13200000004},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":421359.97050000011},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":421359.97050000011},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":581441.28300000005},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":659914.61400000006},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":813415.84875000024},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":813415.84875000024},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":1054864.8180000007},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":1151283.9420000005},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":1414968.1650000005},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":1414968.1650000005},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":1713169.6964999996},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":1905325.7420250005},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":2277213.7341149994},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":2277213.7341149994},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":2693282.6945250002},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":2835822.2214825009},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":3343459.6092150006},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":3343459.6092150006},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":3872191.3755750009},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":4016469.3728400003},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":4731395.5341675002},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":4731395.5341675002},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":5334228.911115001},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":5679829.9169048248},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":6612215.402014425},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":6612215.402014425},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":7369985.3799325526},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":7500855.1188150002},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":8646673.5440642275},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":8646673.5440642275},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":9132589.7084691003},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":9132589.7084691003},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":10211944.07935215},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":10211944.07935215},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":10580873.683364103},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":10898299.893865025},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":12096824.877991803},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":12096824.877991803},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":12462371.765548477},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":12462371.765548477},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":13650987.235495334},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":13650987.235495334},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":14001651.491919661},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":14001651.491919661},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":15283500.369370123},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":15283500.369370123},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":15512984.721987659},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H149,Prdction!$L:$L,$L149,Prdction!$Q:$Q,$Q149))","v":0}]
[{"$f":"ROW()","v":150},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":151}]
[{"$f":"ROW()","v":152},{"$f":"Lists!$CU$25","v":"BS(+)"},null,null,null,null,null,{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,null,{"$f":"Prdction!$M$80","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,{"$f":"IF(ABS(X152-SUM(X153:X156))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B152=Lists!$CU$24,SUMIFS($Z152:$CJ152,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z152:$CJ152))","v":883476447.56971812},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA153:AA156))","v":0},{"$f":"IF(AB$11=\"\",0,SUM(AB153:AB156))","v":3835.79296875},3835.79296875,41576.838749999995,73192.612500000017,112262.76843750001,117324.12093749997,255802.87687500005,329162.18062500004,481939.13109375007,481939.13109375007,721634.203125,920674.87042500009,1182441.4172156253,1182441.4172156253,1631669.6004187497,1851885.3855375003,2282648.2255546879,2282648.2255546879,2960214.3955125008,3230790.5622375002,3970754.4130312498,3970754.4130312498,4807582.4608031241,5346820.3635576544,6390431.0413602171,6390431.0413602171,7558024.561510779,7958026.1090352666,9382583.528359592,9382583.528359592,10866337.047707345,11271217.177532252,13277478.717757547,13277478.717757547,14969179.881816471,15939022.704314161,18555529.471902978,18555529.471902978,20682021.472435717,21049274.677174594,24264727.633030225,24264727.633030225,25628329.869391415,25628329.869391415,28657268.072681971,28657268.072681971,29692576.773940507,30583354.077158723,33946714.813864492,33946714.813864492,34972530.76707042,34972530.76707042,38308082.92960877,38308082.92960877,39292134.499199539,39292134.499199539,42889322.911544904,42889322.911544904,43533313.376077861,0]
[{"$f":"ROW()","v":153},{"$f":"B152","v":"BS(+)"},null,null,null,null,null,{"$f":"H152","v":"Соцсборы"},{"$f":"Lists!$AM$16","v":"Номерной фонд"},null,null,1,{"$f":"M152","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B153=Lists!$CU$24,SUMIFS($Z153:$CJ153,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z153:$CJ153))","v":434851436.33164287},null,null,{"$f":"IF(AA$11=\"\",0,AA147*IF(AA$15=Macro!$I$53,Macro!$Q$53,IF(AA$15=Macro!$I$54,Macro!$Q$54,IF(AA$15=Macro!$I$55,IF(AA$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AA$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(AB$11=\"\",0,AB147*IF(AB$15=Macro!$I$53,Macro!$Q$53,IF(AB$15=Macro!$I$54,Macro!$Q$54,IF(AB$15=Macro!$I$55,IF(AB$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AB$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1887.99609375},{"$f":"IF(AC$11=\"\",0,AC147*IF(AC$15=Macro!$I$53,Macro!$Q$53,IF(AC$15=Macro!$I$54,Macro!$Q$54,IF(AC$15=Macro!$I$55,IF(AC$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AC$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1887.99609375},{"$f":"IF(AD$11=\"\",0,AD147*IF(AD$15=Macro!$I$53,Macro!$Q$53,IF(AD$15=Macro!$I$54,Macro!$Q$54,IF(AD$15=Macro!$I$55,IF(AD$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AD$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":20464.32375},{"$f":"IF(AE$11=\"\",0,AE147*IF(AE$15=Macro!$I$53,Macro!$Q$53,IF(AE$15=Macro!$I$54,Macro!$Q$54,IF(AE$15=Macro!$I$55,IF(AE$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AE$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":36025.762500000004},{"$f":"IF(AF$11=\"\",0,AF147*IF(AF$15=Macro!$I$53,Macro!$Q$53,IF(AF$15=Macro!$I$54,Macro!$Q$54,IF(AF$15=Macro!$I$55,IF(AF$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AF$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":55256.284687499989},{"$f":"IF(AG$11=\"\",0,AG147*IF(AG$15=Macro!$I$53,Macro!$Q$53,IF(AG$15=Macro!$I$54,Macro!$Q$54,IF(AG$15=Macro!$I$55,IF(AG$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AG$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":57747.507187499992},{"$f":"IF(AH$11=\"\",0,AH147*IF(AH$15=Macro!$I$53,Macro!$Q$53,IF(AH$15=Macro!$I$54,Macro!$Q$54,IF(AH$15=Macro!$I$55,IF(AH$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AH$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":125907.42937500001},{"$f":"IF(AI$11=\"\",0,AI147*IF(AI$15=Macro!$I$53,Macro!$Q$53,IF(AI$15=Macro!$I$54,Macro!$Q$54,IF(AI$15=Macro!$I$55,IF(AI$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AI$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":162015.238125},{"$f":"IF(AJ$11=\"\",0,AJ147*IF(AJ$15=Macro!$I$53,Macro!$Q$53,IF(AJ$15=Macro!$I$54,Macro!$Q$54,IF(AJ$15=Macro!$I$55,IF(AJ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AJ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":237212.80171875001},{"$f":"IF(AK$11=\"\",0,AK147*IF(AK$15=Macro!$I$53,Macro!$Q$53,IF(AK$15=Macro!$I$54,Macro!$Q$54,IF(AK$15=Macro!$I$55,IF(AK$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AK$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":237212.80171875001},{"$f":"IF(AL$11=\"\",0,AL147*IF(AL$15=Macro!$I$53,Macro!$Q$53,IF(AL$15=Macro!$I$54,Macro!$Q$54,IF(AL$15=Macro!$I$55,IF(AL$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AL$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":355191.89062500006},{"$f":"IF(AM$11=\"\",0,AM147*IF(AM$15=Macro!$I$53,Macro!$Q$53,IF(AM$15=Macro!$I$54,Macro!$Q$54,IF(AM$15=Macro!$I$55,IF(AM$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AM$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":453160.68232500006},{"$f":"IF(AN$11=\"\",0,AN147*IF(AN$15=Macro!$I$53,Macro!$Q$53,IF(AN$15=Macro!$I$54,Macro!$Q$54,IF(AN$15=Macro!$I$55,IF(AN$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AN$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":582003.45925312513},{"$f":"IF(AO$11=\"\",0,AO147*IF(AO$15=Macro!$I$53,Macro!$Q$53,IF(AO$15=Macro!$I$54,Macro!$Q$54,IF(AO$15=Macro!$I$55,IF(AO$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AO$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":582003.45925312513},{"$f":"IF(AP$11=\"\",0,AP147*IF(AP$15=Macro!$I$53,Macro!$Q$53,IF(AP$15=Macro!$I$54,Macro!$Q$54,IF(AP$15=Macro!$I$55,IF(AP$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AP$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":803115.77214374987},{"$f":"IF(AQ$11=\"\",0,AQ147*IF(AQ$15=Macro!$I$53,Macro!$Q$53,IF(AQ$15=Macro!$I$54,Macro!$Q$54,IF(AQ$15=Macro!$I$55,IF(AQ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AQ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":911507.06058750011},{"$f":"IF(AR$11=\"\",0,AR147*IF(AR$15=Macro!$I$53,Macro!$Q$53,IF(AR$15=Macro!$I$54,Macro!$Q$54,IF(AR$15=Macro!$I$55,IF(AR$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AR$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1123530.6410859376},{"$f":"IF(AS$11=\"\",0,AS147*IF(AS$15=Macro!$I$53,Macro!$Q$53,IF(AS$15=Macro!$I$54,Macro!$Q$54,IF(AS$15=Macro!$I$55,IF(AS$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AS$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1123530.6410859376},{"$f":"IF(AT$11=\"\",0,AT147*IF(AT$15=Macro!$I$53,Macro!$Q$53,IF(AT$15=Macro!$I$54,Macro!$Q$54,IF(AT$15=Macro!$I$55,IF(AT$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AT$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1457032.0298625003},{"$f":"IF(AU$11=\"\",0,AU147*IF(AU$15=Macro!$I$53,Macro!$Q$53,IF(AU$15=Macro!$I$54,Macro!$Q$54,IF(AU$15=Macro!$I$55,IF(AU$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AU$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1590210.9448875},{"$f":"IF(AV$11=\"\",0,AV147*IF(AV$15=Macro!$I$53,Macro!$Q$53,IF(AV$15=Macro!$I$54,Macro!$Q$54,IF(AV$15=Macro!$I$55,IF(AV$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AV$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1954424.77790625},{"$f":"IF(AW$11=\"\",0,AW147*IF(AW$15=Macro!$I$53,Macro!$Q$53,IF(AW$15=Macro!$I$54,Macro!$Q$54,IF(AW$15=Macro!$I$55,IF(AW$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AW$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1954424.77790625},{"$f":"IF(AX$11=\"\",0,AX147*IF(AX$15=Macro!$I$53,Macro!$Q$53,IF(AX$15=Macro!$I$54,Macro!$Q$54,IF(AX$15=Macro!$I$55,IF(AX$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AX$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":2366315.6432906245},{"$f":"IF(AY$11=\"\",0,AY147*IF(AY$15=Macro!$I$53,Macro!$Q$53,IF(AY$15=Macro!$I$54,Macro!$Q$54,IF(AY$15=Macro!$I$55,IF(AY$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AY$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":2631731.181172031},{"$f":"IF(AZ$11=\"\",0,AZ147*IF(AZ$15=Macro!$I$53,Macro!$Q$53,IF(AZ$15=Macro!$I$54,Macro!$Q$54,IF(AZ$15=Macro!$I$55,IF(AZ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AZ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":3145401.4702463434},{"$f":"IF(BA$11=\"\",0,BA147*IF(BA$15=Macro!$I$53,Macro!$Q$53,IF(BA$15=Macro!$I$54,Macro!$Q$54,IF(BA$15=Macro!$I$55,IF(BA$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BA$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":3145401.4702463434},{"$f":"IF(BB$11=\"\",0,BB147*IF(BB$15=Macro!$I$53,Macro!$Q$53,IF(BB$15=Macro!$I$54,Macro!$Q$54,IF(BB$15=Macro!$I$55,IF(BB$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BB$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":3720096.7218126552},{"$f":"IF(BC$11=\"\",0,BC147*IF(BC$15=Macro!$I$53,Macro!$Q$53,IF(BC$15=Macro!$I$54,Macro!$Q$54,IF(BC$15=Macro!$I$55,IF(BC$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BC$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":3916979.4434227031},{"$f":"IF(BD$11=\"\",0,BD147*IF(BD$15=Macro!$I$53,Macro!$Q$53,IF(BD$15=Macro!$I$54,Macro!$Q$54,IF(BD$15=Macro!$I$55,IF(BD$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BD$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":4618153.5852282187},{"$f":"IF(BE$11=\"\",0,BE147*IF(BE$15=Macro!$I$53,Macro!$Q$53,IF(BE$15=Macro!$I$54,Macro!$Q$54,IF(BE$15=Macro!$I$55,IF(BE$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BE$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":4618153.5852282187},{"$f":"IF(BF$11=\"\",0,BF147*IF(BF$15=Macro!$I$53,Macro!$Q$53,IF(BF$15=Macro!$I$54,Macro!$Q$54,IF(BF$15=Macro!$I$55,IF(BF$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BF$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":5348464.3375129681},{"$f":"IF(BG$11=\"\",0,BG147*IF(BG$15=Macro!$I$53,Macro!$Q$53,IF(BG$15=Macro!$I$54,Macro!$Q$54,IF(BG$15=Macro!$I$55,IF(BG$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BG$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":5547748.3212352507},{"$f":"IF(BH$11=\"\",0,BH147*IF(BH$15=Macro!$I$53,Macro!$Q$53,IF(BH$15=Macro!$I$54,Macro!$Q$54,IF(BH$15=Macro!$I$55,IF(BH$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BH$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":6535240.0815688604},{"$f":"IF(BI$11=\"\",0,BI147*IF(BI$15=Macro!$I$53,Macro!$Q$53,IF(BI$15=Macro!$I$54,Macro!$Q$54,IF(BI$15=Macro!$I$55,IF(BI$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BI$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":6535240.0815688604},{"$f":"IF(BJ$11=\"\",0,BJ147*IF(BJ$15=Macro!$I$53,Macro!$Q$53,IF(BJ$15=Macro!$I$54,Macro!$Q$54,IF(BJ$15=Macro!$I$55,IF(BJ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BJ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":7367903.6834775945},{"$f":"IF(BK$11=\"\",0,BK147*IF(BK$15=Macro!$I$53,Macro!$Q$53,IF(BK$15=Macro!$I$54,Macro!$Q$54,IF(BK$15=Macro!$I$55,IF(BK$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BK$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":7845265.0727247884},{"$f":"IF(BL$11=\"\",0,BL147*IF(BL$15=Macro!$I$53,Macro!$Q$53,IF(BL$15=Macro!$I$54,Macro!$Q$54,IF(BL$15=Macro!$I$55,IF(BL$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BL$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":9133122.5240324233},{"$f":"IF(BM$11=\"\",0,BM147*IF(BM$15=Macro!$I$53,Macro!$Q$53,IF(BM$15=Macro!$I$54,Macro!$Q$54,IF(BM$15=Macro!$I$55,IF(BM$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BM$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":9133122.5240324233},{"$f":"IF(BN$11=\"\",0,BN147*IF(BN$15=Macro!$I$53,Macro!$Q$53,IF(BN$15=Macro!$I$54,Macro!$Q$54,IF(BN$15=Macro!$I$55,IF(BN$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BN$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":10179792.306031834},{"$f":"IF(BO$11=\"\",0,BO147*IF(BO$15=Macro!$I$53,Macro!$Q$53,IF(BO$15=Macro!$I$54,Macro!$Q$54,IF(BO$15=Macro!$I$55,IF(BO$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BO$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":10360556.132863218},{"$f":"IF(BP$11=\"\",0,BP147*IF(BP$15=Macro!$I$53,Macro!$Q$53,IF(BP$15=Macro!$I$54,Macro!$Q$54,IF(BP$15=Macro!$I$55,IF(BP$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BP$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":11943217.832738707},{"$f":"IF(BQ$11=\"\",0,BQ147*IF(BQ$15=Macro!$I$53,Macro!$Q$53,IF(BQ$15=Macro!$I$54,Macro!$Q$54,IF(BQ$15=Macro!$I$55,IF(BQ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BQ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":11943217.832738707},{"$f":"IF(BR$11=\"\",0,BR147*IF(BR$15=Macro!$I$53,Macro!$Q$53,IF(BR$15=Macro!$I$54,Macro!$Q$54,IF(BR$15=Macro!$I$55,IF(BR$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BR$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":12614389.534822943},{"$f":"IF(BS$11=\"\",0,BS147*IF(BS$15=Macro!$I$53,Macro!$Q$53,IF(BS$15=Macro!$I$54,Macro!$Q$54,IF(BS$15=Macro!$I$55,IF(BS$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BS$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":12614389.534822943},{"$f":"IF(BT$11=\"\",0,BT147*IF(BT$15=Macro!$I$53,Macro!$Q$53,IF(BT$15=Macro!$I$54,Macro!$Q$54,IF(BT$15=Macro!$I$55,IF(BT$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BT$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":14105247.759605158},{"$f":"IF(BU$11=\"\",0,BU147*IF(BU$15=Macro!$I$53,Macro!$Q$53,IF(BU$15=Macro!$I$54,Macro!$Q$54,IF(BU$15=Macro!$I$55,IF(BU$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BU$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":14105247.759605158},{"$f":"IF(BV$11=\"\",0,BV147*IF(BV$15=Macro!$I$53,Macro!$Q$53,IF(BV$15=Macro!$I$54,Macro!$Q$54,IF(BV$15=Macro!$I$55,IF(BV$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BV$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":14614831.775146667},{"$f":"IF(BW$11=\"\",0,BW147*IF(BW$15=Macro!$I$53,Macro!$Q$53,IF(BW$15=Macro!$I$54,Macro!$Q$54,IF(BW$15=Macro!$I$55,IF(BW$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BW$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":15053276.728401063},{"$f":"IF(BX$11=\"\",0,BX147*IF(BX$15=Macro!$I$53,Macro!$Q$53,IF(BX$15=Macro!$I$54,Macro!$Q$54,IF(BX$15=Macro!$I$55,IF(BX$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BX$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":16708739.362726176},{"$f":"IF(BY$11=\"\",0,BY147*IF(BY$15=Macro!$I$53,Macro!$Q$53,IF(BY$15=Macro!$I$54,Macro!$Q$54,IF(BY$15=Macro!$I$55,IF(BY$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BY$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":16708739.362726176},{"$f":"IF(BZ$11=\"\",0,BZ147*IF(BZ$15=Macro!$I$53,Macro!$Q$53,IF(BZ$15=Macro!$I$54,Macro!$Q$54,IF(BZ$15=Macro!$I$55,IF(BZ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BZ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":17213651.001163837},{"$f":"IF(CA$11=\"\",0,CA147*IF(CA$15=Macro!$I$53,Macro!$Q$53,IF(CA$15=Macro!$I$54,Macro!$Q$54,IF(CA$15=Macro!$I$55,IF(CA$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CA$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":17213651.001163837},{"$f":"IF(CB$11=\"\",0,CB147*IF(CB$15=Macro!$I$53,Macro!$Q$53,IF(CB$15=Macro!$I$54,Macro!$Q$54,IF(CB$15=Macro!$I$55,IF(CB$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CB$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":18855426.119027928},{"$f":"IF(CC$11=\"\",0,CC147*IF(CC$15=Macro!$I$53,Macro!$Q$53,IF(CC$15=Macro!$I$54,Macro!$Q$54,IF(CC$15=Macro!$I$55,IF(CC$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CC$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":18855426.119027928},{"$f":"IF(CD$11=\"\",0,CD147*IF(CD$15=Macro!$I$53,Macro!$Q$53,IF(CD$15=Macro!$I$54,Macro!$Q$54,IF(CD$15=Macro!$I$55,IF(CD$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CD$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":19339781.123214029},{"$f":"IF(CE$11=\"\",0,CE147*IF(CE$15=Macro!$I$53,Macro!$Q$53,IF(CE$15=Macro!$I$54,Macro!$Q$54,IF(CE$15=Macro!$I$55,IF(CE$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CE$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":19339781.123214029},{"$f":"IF(CF$11=\"\",0,CF147*IF(CF$15=Macro!$I$53,Macro!$Q$53,IF(CF$15=Macro!$I$54,Macro!$Q$54,IF(CF$15=Macro!$I$55,IF(CF$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CF$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":21110334.885192476},{"$f":"IF(CG$11=\"\",0,CG147*IF(CG$15=Macro!$I$53,Macro!$Q$53,IF(CG$15=Macro!$I$54,Macro!$Q$54,IF(CG$15=Macro!$I$55,IF(CG$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CG$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":21110334.885192476},{"$f":"IF(CH$11=\"\",0,CH147*IF(CH$15=Macro!$I$53,Macro!$Q$53,IF(CH$15=Macro!$I$54,Macro!$Q$54,IF(CH$15=Macro!$I$55,IF(CH$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CH$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":21427310.147245456},{"$f":"IF(CI$11=\"\",0,CI147*IF(CI$15=Macro!$I$53,Macro!$Q$53,IF(CI$15=Macro!$I$54,Macro!$Q$54,IF(CI$15=Macro!$I$55,IF(CI$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CI$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0}]
[{"$f":"ROW()","v":154},{"$f":"B152","v":"BS(+)"},null,null,null,null,null,{"$f":"H152","v":"Соцсборы"},{"$f":"Lists!$AM$17","v":"Food&Beverage"},null,null,{"$f":"L153+1","v":2},{"$f":"M152","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B154=Lists!$CU$24,SUMIFS($Z154:$CJ154,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z154:$CJ154))","v":354177640.45111197},null,null,{"$f":"IF(AA$11=\"\",0,AA148*IF(AA$15=Macro!$I$53,Macro!$Q$53,IF(AA$15=Macro!$I$54,Macro!$Q$54,IF(AA$15=Macro!$I$55,IF(AA$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AA$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(AB$11=\"\",0,AB148*IF(AB$15=Macro!$I$53,Macro!$Q$53,IF(AB$15=Macro!$I$54,Macro!$Q$54,IF(AB$15=Macro!$I$55,IF(AB$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AB$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1537.7343749999998},{"$f":"IF(AC$11=\"\",0,AC148*IF(AC$15=Macro!$I$53,Macro!$Q$53,IF(AC$15=Macro!$I$54,Macro!$Q$54,IF(AC$15=Macro!$I$55,IF(AC$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AC$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1537.7343749999998},{"$f":"IF(AD$11=\"\",0,AD148*IF(AD$15=Macro!$I$53,Macro!$Q$53,IF(AD$15=Macro!$I$54,Macro!$Q$54,IF(AD$15=Macro!$I$55,IF(AD$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AD$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":16667.774999999998},{"$f":"IF(AE$11=\"\",0,AE148*IF(AE$15=Macro!$I$53,Macro!$Q$53,IF(AE$15=Macro!$I$54,Macro!$Q$54,IF(AE$15=Macro!$I$55,IF(AE$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AE$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":29342.250000000007},{"$f":"IF(AF$11=\"\",0,AF148*IF(AF$15=Macro!$I$53,Macro!$Q$53,IF(AF$15=Macro!$I$54,Macro!$Q$54,IF(AF$15=Macro!$I$55,IF(AF$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AF$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":45005.118750000016},{"$f":"IF(AG$11=\"\",0,AG148*IF(AG$15=Macro!$I$53,Macro!$Q$53,IF(AG$15=Macro!$I$54,Macro!$Q$54,IF(AG$15=Macro!$I$55,IF(AG$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AG$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":47034.16874999999},{"$f":"IF(AH$11=\"\",0,AH148*IF(AH$15=Macro!$I$53,Macro!$Q$53,IF(AH$15=Macro!$I$54,Macro!$Q$54,IF(AH$15=Macro!$I$55,IF(AH$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AH$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":102549.03750000002},{"$f":"IF(AI$11=\"\",0,AI148*IF(AI$15=Macro!$I$53,Macro!$Q$53,IF(AI$15=Macro!$I$54,Macro!$Q$54,IF(AI$15=Macro!$I$55,IF(AI$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AI$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":131958.11250000002},{"$f":"IF(AJ$11=\"\",0,AJ148*IF(AJ$15=Macro!$I$53,Macro!$Q$53,IF(AJ$15=Macro!$I$54,Macro!$Q$54,IF(AJ$15=Macro!$I$55,IF(AJ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AJ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":193204.99687500004},{"$f":"IF(AK$11=\"\",0,AK148*IF(AK$15=Macro!$I$53,Macro!$Q$53,IF(AK$15=Macro!$I$54,Macro!$Q$54,IF(AK$15=Macro!$I$55,IF(AK$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AK$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":193204.99687500004},{"$f":"IF(AL$11=\"\",0,AL148*IF(AL$15=Macro!$I$53,Macro!$Q$53,IF(AL$15=Macro!$I$54,Macro!$Q$54,IF(AL$15=Macro!$I$55,IF(AL$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AL$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":289296.5625},{"$f":"IF(AM$11=\"\",0,AM148*IF(AM$15=Macro!$I$53,Macro!$Q$53,IF(AM$15=Macro!$I$54,Macro!$Q$54,IF(AM$15=Macro!$I$55,IF(AM$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AM$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":369090.14850000007},{"$f":"IF(AN$11=\"\",0,AN148*IF(AN$15=Macro!$I$53,Macro!$Q$53,IF(AN$15=Macro!$I$54,Macro!$Q$54,IF(AN$15=Macro!$I$55,IF(AN$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AN$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":474029.96681250003},{"$f":"IF(AO$11=\"\",0,AO148*IF(AO$15=Macro!$I$53,Macro!$Q$53,IF(AO$15=Macro!$I$54,Macro!$Q$54,IF(AO$15=Macro!$I$55,IF(AO$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AO$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":474029.96681250003},{"$f":"IF(AP$11=\"\",0,AP148*IF(AP$15=Macro!$I$53,Macro!$Q$53,IF(AP$15=Macro!$I$54,Macro!$Q$54,IF(AP$15=Macro!$I$55,IF(AP$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AP$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":654121.44337500003},{"$f":"IF(AQ$11=\"\",0,AQ148*IF(AQ$15=Macro!$I$53,Macro!$Q$53,IF(AQ$15=Macro!$I$54,Macro!$Q$54,IF(AQ$15=Macro!$I$55,IF(AQ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AQ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":742403.94075000018},{"$f":"IF(AR$11=\"\",0,AR148*IF(AR$15=Macro!$I$53,Macro!$Q$53,IF(AR$15=Macro!$I$54,Macro!$Q$54,IF(AR$15=Macro!$I$55,IF(AR$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AR$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":915092.82984375011},{"$f":"IF(AS$11=\"\",0,AS148*IF(AS$15=Macro!$I$53,Macro!$Q$53,IF(AS$15=Macro!$I$54,Macro!$Q$54,IF(AS$15=Macro!$I$55,IF(AS$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AS$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":915092.82984375011},{"$f":"IF(AT$11=\"\",0,AT148*IF(AT$15=Macro!$I$53,Macro!$Q$53,IF(AT$15=Macro!$I$54,Macro!$Q$54,IF(AT$15=Macro!$I$55,IF(AT$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AT$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1186722.9202500004},{"$f":"IF(AU$11=\"\",0,AU148*IF(AU$15=Macro!$I$53,Macro!$Q$53,IF(AU$15=Macro!$I$54,Macro!$Q$54,IF(AU$15=Macro!$I$55,IF(AU$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AU$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1295194.4347500002},{"$f":"IF(AV$11=\"\",0,AV148*IF(AV$15=Macro!$I$53,Macro!$Q$53,IF(AV$15=Macro!$I$54,Macro!$Q$54,IF(AV$15=Macro!$I$55,IF(AV$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AV$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1591839.1856249997},{"$f":"IF(AW$11=\"\",0,AW148*IF(AW$15=Macro!$I$53,Macro!$Q$53,IF(AW$15=Macro!$I$54,Macro!$Q$54,IF(AW$15=Macro!$I$55,IF(AW$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AW$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1591839.1856249997},{"$f":"IF(AX$11=\"\",0,AX148*IF(AX$15=Macro!$I$53,Macro!$Q$53,IF(AX$15=Macro!$I$54,Macro!$Q$54,IF(AX$15=Macro!$I$55,IF(AX$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AX$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1927315.9085624996},{"$f":"IF(AY$11=\"\",0,AY148*IF(AY$15=Macro!$I$53,Macro!$Q$53,IF(AY$15=Macro!$I$54,Macro!$Q$54,IF(AY$15=Macro!$I$55,IF(AY$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AY$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":2143491.459778124},{"$f":"IF(AZ$11=\"\",0,AZ148*IF(AZ$15=Macro!$I$53,Macro!$Q$53,IF(AZ$15=Macro!$I$54,Macro!$Q$54,IF(AZ$15=Macro!$I$55,IF(AZ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AZ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":2561865.4508793745},{"$f":"IF(BA$11=\"\",0,BA148*IF(BA$15=Macro!$I$53,Macro!$Q$53,IF(BA$15=Macro!$I$54,Macro!$Q$54,IF(BA$15=Macro!$I$55,IF(BA$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BA$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":2561865.4508793745},{"$f":"IF(BB$11=\"\",0,BB148*IF(BB$15=Macro!$I$53,Macro!$Q$53,IF(BB$15=Macro!$I$54,Macro!$Q$54,IF(BB$15=Macro!$I$55,IF(BB$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BB$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":3029943.0313406247},{"$f":"IF(BC$11=\"\",0,BC148*IF(BC$15=Macro!$I$53,Macro!$Q$53,IF(BC$15=Macro!$I$54,Macro!$Q$54,IF(BC$15=Macro!$I$55,IF(BC$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BC$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":3190299.9991678125},{"$f":"IF(BD$11=\"\",0,BD148*IF(BD$15=Macro!$I$53,Macro!$Q$53,IF(BD$15=Macro!$I$54,Macro!$Q$54,IF(BD$15=Macro!$I$55,IF(BD$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BD$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":3761392.0603668741},{"$f":"IF(BE$11=\"\",0,BE148*IF(BE$15=Macro!$I$53,Macro!$Q$53,IF(BE$15=Macro!$I$54,Macro!$Q$54,IF(BE$15=Macro!$I$55,IF(BE$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BE$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":3761392.0603668741},{"$f":"IF(BF$11=\"\",0,BF148*IF(BF$15=Macro!$I$53,Macro!$Q$53,IF(BF$15=Macro!$I$54,Macro!$Q$54,IF(BF$15=Macro!$I$55,IF(BF$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BF$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":4356215.2975218762},{"$f":"IF(BG$11=\"\",0,BG148*IF(BG$15=Macro!$I$53,Macro!$Q$53,IF(BG$15=Macro!$I$54,Macro!$Q$54,IF(BG$15=Macro!$I$55,IF(BG$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BG$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":4518528.0444449997},{"$f":"IF(BH$11=\"\",0,BH148*IF(BH$15=Macro!$I$53,Macro!$Q$53,IF(BH$15=Macro!$I$54,Macro!$Q$54,IF(BH$15=Macro!$I$55,IF(BH$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BH$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":5322819.9759384366},{"$f":"IF(BI$11=\"\",0,BI148*IF(BI$15=Macro!$I$53,Macro!$Q$53,IF(BI$15=Macro!$I$54,Macro!$Q$54,IF(BI$15=Macro!$I$55,IF(BI$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BI$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":5322819.9759384366},{"$f":"IF(BJ$11=\"\",0,BJ148*IF(BJ$15=Macro!$I$53,Macro!$Q$53,IF(BJ$15=Macro!$I$54,Macro!$Q$54,IF(BJ$15=Macro!$I$55,IF(BJ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BJ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":6001007.5250043757},{"$f":"IF(BK$11=\"\",0,BK148*IF(BK$15=Macro!$I$53,Macro!$Q$53,IF(BK$15=Macro!$I$54,Macro!$Q$54,IF(BK$15=Macro!$I$55,IF(BK$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BK$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":6389808.6565179257},{"$f":"IF(BL$11=\"\",0,BL148*IF(BL$15=Macro!$I$53,Macro!$Q$53,IF(BL$15=Macro!$I$54,Macro!$Q$54,IF(BL$15=Macro!$I$55,IF(BL$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BL$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":7438742.3272662247},{"$f":"IF(BM$11=\"\",0,BM148*IF(BM$15=Macro!$I$53,Macro!$Q$53,IF(BM$15=Macro!$I$54,Macro!$Q$54,IF(BM$15=Macro!$I$55,IF(BM$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BM$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":7438742.3272662247},{"$f":"IF(BN$11=\"\",0,BN148*IF(BN$15=Macro!$I$53,Macro!$Q$53,IF(BN$15=Macro!$I$54,Macro!$Q$54,IF(BN$15=Macro!$I$55,IF(BN$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BN$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":8291233.5524241179},{"$f":"IF(BO$11=\"\",0,BO148*IF(BO$15=Macro!$I$53,Macro!$Q$53,IF(BO$15=Macro!$I$54,Macro!$Q$54,IF(BO$15=Macro!$I$55,IF(BO$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BO$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":8438462.0086668748},{"$f":"IF(BP$11=\"\",0,BP148*IF(BP$15=Macro!$I$53,Macro!$Q$53,IF(BP$15=Macro!$I$54,Macro!$Q$54,IF(BP$15=Macro!$I$55,IF(BP$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BP$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":9727507.7370722517},{"$f":"IF(BQ$11=\"\",0,BQ148*IF(BQ$15=Macro!$I$53,Macro!$Q$53,IF(BQ$15=Macro!$I$54,Macro!$Q$54,IF(BQ$15=Macro!$I$55,IF(BQ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BQ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":9727507.7370722517},{"$f":"IF(BR$11=\"\",0,BR148*IF(BR$15=Macro!$I$53,Macro!$Q$53,IF(BR$15=Macro!$I$54,Macro!$Q$54,IF(BR$15=Macro!$I$55,IF(BR$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BR$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":10274163.422027741},{"$f":"IF(BS$11=\"\",0,BS148*IF(BS$15=Macro!$I$53,Macro!$Q$53,IF(BS$15=Macro!$I$54,Macro!$Q$54,IF(BS$15=Macro!$I$55,IF(BS$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BS$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":10274163.422027741},{"$f":"IF(BT$11=\"\",0,BT148*IF(BT$15=Macro!$I$53,Macro!$Q$53,IF(BT$15=Macro!$I$54,Macro!$Q$54,IF(BT$15=Macro!$I$55,IF(BT$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BT$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":11488437.089271171},{"$f":"IF(BU$11=\"\",0,BU148*IF(BU$15=Macro!$I$53,Macro!$Q$53,IF(BU$15=Macro!$I$54,Macro!$Q$54,IF(BU$15=Macro!$I$55,IF(BU$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BU$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":11488437.089271171},{"$f":"IF(BV$11=\"\",0,BV148*IF(BV$15=Macro!$I$53,Macro!$Q$53,IF(BV$15=Macro!$I$54,Macro!$Q$54,IF(BV$15=Macro!$I$55,IF(BV$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BV$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":11903482.893784611},{"$f":"IF(BW$11=\"\",0,BW148*IF(BW$15=Macro!$I$53,Macro!$Q$53,IF(BW$15=Macro!$I$54,Macro!$Q$54,IF(BW$15=Macro!$I$55,IF(BW$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BW$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":12260587.38059815},{"$f":"IF(BX$11=\"\",0,BX148*IF(BX$15=Macro!$I$53,Macro!$Q$53,IF(BX$15=Macro!$I$54,Macro!$Q$54,IF(BX$15=Macro!$I$55,IF(BX$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BX$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":13608927.987740774},{"$f":"IF(BY$11=\"\",0,BY148*IF(BY$15=Macro!$I$53,Macro!$Q$53,IF(BY$15=Macro!$I$54,Macro!$Q$54,IF(BY$15=Macro!$I$55,IF(BY$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BY$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":13608927.987740774},{"$f":"IF(BZ$11=\"\",0,BZ148*IF(BZ$15=Macro!$I$53,Macro!$Q$53,IF(BZ$15=Macro!$I$54,Macro!$Q$54,IF(BZ$15=Macro!$I$55,IF(BZ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BZ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":14020168.236242035},{"$f":"IF(CA$11=\"\",0,CA148*IF(CA$15=Macro!$I$53,Macro!$Q$53,IF(CA$15=Macro!$I$54,Macro!$Q$54,IF(CA$15=Macro!$I$55,IF(CA$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CA$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":14020168.236242035},{"$f":"IF(CB$11=\"\",0,CB148*IF(CB$15=Macro!$I$53,Macro!$Q$53,IF(CB$15=Macro!$I$54,Macro!$Q$54,IF(CB$15=Macro!$I$55,IF(CB$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CB$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":15357360.639932247},{"$f":"IF(CC$11=\"\",0,CC148*IF(CC$15=Macro!$I$53,Macro!$Q$53,IF(CC$15=Macro!$I$54,Macro!$Q$54,IF(CC$15=Macro!$I$55,IF(CC$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CC$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":15357360.639932247},{"$f":"IF(CD$11=\"\",0,CD148*IF(CD$15=Macro!$I$53,Macro!$Q$53,IF(CD$15=Macro!$I$54,Macro!$Q$54,IF(CD$15=Macro!$I$55,IF(CD$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CD$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":15751857.928409617},{"$f":"IF(CE$11=\"\",0,CE148*IF(CE$15=Macro!$I$53,Macro!$Q$53,IF(CE$15=Macro!$I$54,Macro!$Q$54,IF(CE$15=Macro!$I$55,IF(CE$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CE$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":15751857.928409617},{"$f":"IF(CF$11=\"\",0,CF148*IF(CF$15=Macro!$I$53,Macro!$Q$53,IF(CF$15=Macro!$I$54,Macro!$Q$54,IF(CF$15=Macro!$I$55,IF(CF$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CF$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":17193937.915541384},{"$f":"IF(CG$11=\"\",0,CG148*IF(CG$15=Macro!$I$53,Macro!$Q$53,IF(CG$15=Macro!$I$54,Macro!$Q$54,IF(CG$15=Macro!$I$55,IF(CG$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CG$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":17193937.915541384},{"$f":"IF(CH$11=\"\",0,CH148*IF(CH$15=Macro!$I$53,Macro!$Q$53,IF(CH$15=Macro!$I$54,Macro!$Q$54,IF(CH$15=Macro!$I$55,IF(CH$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CH$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":17452107.812236115},{"$f":"IF(CI$11=\"\",0,CI148*IF(CI$15=Macro!$I$53,Macro!$Q$53,IF(CI$15=Macro!$I$54,Macro!$Q$54,IF(CI$15=Macro!$I$55,IF(CI$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CI$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0}]
[{"$f":"ROW()","v":155},{"$f":"B152","v":"BS(+)"},null,null,null,null,null,{"$f":"H152","v":"Соцсборы"},{"$f":"Lists!$AM$18","v":"Развлекат. услуги"},null,null,{"$f":"L154+1","v":3},{"$f":"M152","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B155=Lists!$CU$24,SUMIFS($Z155:$CJ155,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z155:$CJ155))","v":94447370.78696318},null,null,{"$f":"IF(AA$11=\"\",0,AA149*IF(AA$15=Macro!$I$53,Macro!$Q$53,IF(AA$15=Macro!$I$54,Macro!$Q$54,IF(AA$15=Macro!$I$55,IF(AA$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AA$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(AB$11=\"\",0,AB149*IF(AB$15=Macro!$I$53,Macro!$Q$53,IF(AB$15=Macro!$I$54,Macro!$Q$54,IF(AB$15=Macro!$I$55,IF(AB$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AB$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":410.0625},{"$f":"IF(AC$11=\"\",0,AC149*IF(AC$15=Macro!$I$53,Macro!$Q$53,IF(AC$15=Macro!$I$54,Macro!$Q$54,IF(AC$15=Macro!$I$55,IF(AC$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AC$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":410.0625},{"$f":"IF(AD$11=\"\",0,AD149*IF(AD$15=Macro!$I$53,Macro!$Q$53,IF(AD$15=Macro!$I$54,Macro!$Q$54,IF(AD$15=Macro!$I$55,IF(AD$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AD$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":4444.7400000000007},{"$f":"IF(AE$11=\"\",0,AE149*IF(AE$15=Macro!$I$53,Macro!$Q$53,IF(AE$15=Macro!$I$54,Macro!$Q$54,IF(AE$15=Macro!$I$55,IF(AE$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AE$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":7824.6000000000031},{"$f":"IF(AF$11=\"\",0,AF149*IF(AF$15=Macro!$I$53,Macro!$Q$53,IF(AF$15=Macro!$I$54,Macro!$Q$54,IF(AF$15=Macro!$I$55,IF(AF$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AF$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":12001.365000000003},{"$f":"IF(AG$11=\"\",0,AG149*IF(AG$15=Macro!$I$53,Macro!$Q$53,IF(AG$15=Macro!$I$54,Macro!$Q$54,IF(AG$15=Macro!$I$55,IF(AG$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AG$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":12542.445},{"$f":"IF(AH$11=\"\",0,AH149*IF(AH$15=Macro!$I$53,Macro!$Q$53,IF(AH$15=Macro!$I$54,Macro!$Q$54,IF(AH$15=Macro!$I$55,IF(AH$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AH$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":27346.410000000011},{"$f":"IF(AI$11=\"\",0,AI149*IF(AI$15=Macro!$I$53,Macro!$Q$53,IF(AI$15=Macro!$I$54,Macro!$Q$54,IF(AI$15=Macro!$I$55,IF(AI$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AI$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":35188.83},{"$f":"IF(AJ$11=\"\",0,AJ149*IF(AJ$15=Macro!$I$53,Macro!$Q$53,IF(AJ$15=Macro!$I$54,Macro!$Q$54,IF(AJ$15=Macro!$I$55,IF(AJ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AJ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":51521.332500000011},{"$f":"IF(AK$11=\"\",0,AK149*IF(AK$15=Macro!$I$53,Macro!$Q$53,IF(AK$15=Macro!$I$54,Macro!$Q$54,IF(AK$15=Macro!$I$55,IF(AK$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AK$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":51521.332500000011},{"$f":"IF(AL$11=\"\",0,AL149*IF(AL$15=Macro!$I$53,Macro!$Q$53,IF(AL$15=Macro!$I$54,Macro!$Q$54,IF(AL$15=Macro!$I$55,IF(AL$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AL$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":77145.75},{"$f":"IF(AM$11=\"\",0,AM149*IF(AM$15=Macro!$I$53,Macro!$Q$53,IF(AM$15=Macro!$I$54,Macro!$Q$54,IF(AM$15=Macro!$I$55,IF(AM$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AM$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":98424.039600000004},{"$f":"IF(AN$11=\"\",0,AN149*IF(AN$15=Macro!$I$53,Macro!$Q$53,IF(AN$15=Macro!$I$54,Macro!$Q$54,IF(AN$15=Macro!$I$55,IF(AN$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AN$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":126407.99115000003},{"$f":"IF(AO$11=\"\",0,AO149*IF(AO$15=Macro!$I$53,Macro!$Q$53,IF(AO$15=Macro!$I$54,Macro!$Q$54,IF(AO$15=Macro!$I$55,IF(AO$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AO$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":126407.99115000003},{"$f":"IF(AP$11=\"\",0,AP149*IF(AP$15=Macro!$I$53,Macro!$Q$53,IF(AP$15=Macro!$I$54,Macro!$Q$54,IF(AP$15=Macro!$I$55,IF(AP$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AP$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":174432.3849},{"$f":"IF(AQ$11=\"\",0,AQ149*IF(AQ$15=Macro!$I$53,Macro!$Q$53,IF(AQ$15=Macro!$I$54,Macro!$Q$54,IF(AQ$15=Macro!$I$55,IF(AQ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AQ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":197974.3842},{"$f":"IF(AR$11=\"\",0,AR149*IF(AR$15=Macro!$I$53,Macro!$Q$53,IF(AR$15=Macro!$I$54,Macro!$Q$54,IF(AR$15=Macro!$I$55,IF(AR$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AR$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":244024.75462500006},{"$f":"IF(AS$11=\"\",0,AS149*IF(AS$15=Macro!$I$53,Macro!$Q$53,IF(AS$15=Macro!$I$54,Macro!$Q$54,IF(AS$15=Macro!$I$55,IF(AS$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AS$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":244024.75462500006},{"$f":"IF(AT$11=\"\",0,AT149*IF(AT$15=Macro!$I$53,Macro!$Q$53,IF(AT$15=Macro!$I$54,Macro!$Q$54,IF(AT$15=Macro!$I$55,IF(AT$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AT$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":316459.4454000002},{"$f":"IF(AU$11=\"\",0,AU149*IF(AU$15=Macro!$I$53,Macro!$Q$53,IF(AU$15=Macro!$I$54,Macro!$Q$54,IF(AU$15=Macro!$I$55,IF(AU$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AU$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":345385.18260000012},{"$f":"IF(AV$11=\"\",0,AV149*IF(AV$15=Macro!$I$53,Macro!$Q$53,IF(AV$15=Macro!$I$54,Macro!$Q$54,IF(AV$15=Macro!$I$55,IF(AV$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AV$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":424490.44950000016},{"$f":"IF(AW$11=\"\",0,AW149*IF(AW$15=Macro!$I$53,Macro!$Q$53,IF(AW$15=Macro!$I$54,Macro!$Q$54,IF(AW$15=Macro!$I$55,IF(AW$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AW$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":424490.44950000016},{"$f":"IF(AX$11=\"\",0,AX149*IF(AX$15=Macro!$I$53,Macro!$Q$53,IF(AX$15=Macro!$I$54,Macro!$Q$54,IF(AX$15=Macro!$I$55,IF(AX$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AX$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":513950.90894999984},{"$f":"IF(AY$11=\"\",0,AY149*IF(AY$15=Macro!$I$53,Macro!$Q$53,IF(AY$15=Macro!$I$54,Macro!$Q$54,IF(AY$15=Macro!$I$55,IF(AY$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AY$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":571597.72260750015},{"$f":"IF(AZ$11=\"\",0,AZ149*IF(AZ$15=Macro!$I$53,Macro!$Q$53,IF(AZ$15=Macro!$I$54,Macro!$Q$54,IF(AZ$15=Macro!$I$55,IF(AZ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AZ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":683164.1202344998},{"$f":"IF(BA$11=\"\",0,BA149*IF(BA$15=Macro!$I$53,Macro!$Q$53,IF(BA$15=Macro!$I$54,Macro!$Q$54,IF(BA$15=Macro!$I$55,IF(BA$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BA$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":683164.1202344998},{"$f":"IF(BB$11=\"\",0,BB149*IF(BB$15=Macro!$I$53,Macro!$Q$53,IF(BB$15=Macro!$I$54,Macro!$Q$54,IF(BB$15=Macro!$I$55,IF(BB$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BB$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":807984.80835750001},{"$f":"IF(BC$11=\"\",0,BC149*IF(BC$15=Macro!$I$53,Macro!$Q$53,IF(BC$15=Macro!$I$54,Macro!$Q$54,IF(BC$15=Macro!$I$55,IF(BC$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BC$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":850746.66644475027},{"$f":"IF(BD$11=\"\",0,BD149*IF(BD$15=Macro!$I$53,Macro!$Q$53,IF(BD$15=Macro!$I$54,Macro!$Q$54,IF(BD$15=Macro!$I$55,IF(BD$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BD$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1003037.8827645001},{"$f":"IF(BE$11=\"\",0,BE149*IF(BE$15=Macro!$I$53,Macro!$Q$53,IF(BE$15=Macro!$I$54,Macro!$Q$54,IF(BE$15=Macro!$I$55,IF(BE$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BE$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1003037.8827645001},{"$f":"IF(BF$11=\"\",0,BF149*IF(BF$15=Macro!$I$53,Macro!$Q$53,IF(BF$15=Macro!$I$54,Macro!$Q$54,IF(BF$15=Macro!$I$55,IF(BF$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BF$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1161657.4126725001},{"$f":"IF(BG$11=\"\",0,BG149*IF(BG$15=Macro!$I$53,Macro!$Q$53,IF(BG$15=Macro!$I$54,Macro!$Q$54,IF(BG$15=Macro!$I$55,IF(BG$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BG$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1204940.811852},{"$f":"IF(BH$11=\"\",0,BH149*IF(BH$15=Macro!$I$53,Macro!$Q$53,IF(BH$15=Macro!$I$54,Macro!$Q$54,IF(BH$15=Macro!$I$55,IF(BH$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BH$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1419418.66025025},{"$f":"IF(BI$11=\"\",0,BI149*IF(BI$15=Macro!$I$53,Macro!$Q$53,IF(BI$15=Macro!$I$54,Macro!$Q$54,IF(BI$15=Macro!$I$55,IF(BI$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BI$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1419418.66025025},{"$f":"IF(BJ$11=\"\",0,BJ149*IF(BJ$15=Macro!$I$53,Macro!$Q$53,IF(BJ$15=Macro!$I$54,Macro!$Q$54,IF(BJ$15=Macro!$I$55,IF(BJ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BJ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1600268.6733345003},{"$f":"IF(BK$11=\"\",0,BK149*IF(BK$15=Macro!$I$53,Macro!$Q$53,IF(BK$15=Macro!$I$54,Macro!$Q$54,IF(BK$15=Macro!$I$55,IF(BK$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BK$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1703948.9750714474},{"$f":"IF(BL$11=\"\",0,BL149*IF(BL$15=Macro!$I$53,Macro!$Q$53,IF(BL$15=Macro!$I$54,Macro!$Q$54,IF(BL$15=Macro!$I$55,IF(BL$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BL$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1983664.6206043274},{"$f":"IF(BM$11=\"\",0,BM149*IF(BM$15=Macro!$I$53,Macro!$Q$53,IF(BM$15=Macro!$I$54,Macro!$Q$54,IF(BM$15=Macro!$I$55,IF(BM$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BM$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1983664.6206043274},{"$f":"IF(BN$11=\"\",0,BN149*IF(BN$15=Macro!$I$53,Macro!$Q$53,IF(BN$15=Macro!$I$54,Macro!$Q$54,IF(BN$15=Macro!$I$55,IF(BN$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BN$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":2210995.6139797657},{"$f":"IF(BO$11=\"\",0,BO149*IF(BO$15=Macro!$I$53,Macro!$Q$53,IF(BO$15=Macro!$I$54,Macro!$Q$54,IF(BO$15=Macro!$I$55,IF(BO$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BO$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":2250256.5356445001},{"$f":"IF(BP$11=\"\",0,BP149*IF(BP$15=Macro!$I$53,Macro!$Q$53,IF(BP$15=Macro!$I$54,Macro!$Q$54,IF(BP$15=Macro!$I$55,IF(BP$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BP$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":2594002.0632192683},{"$f":"IF(BQ$11=\"\",0,BQ149*IF(BQ$15=Macro!$I$53,Macro!$Q$53,IF(BQ$15=Macro!$I$54,Macro!$Q$54,IF(BQ$15=Macro!$I$55,IF(BQ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BQ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":2594002.0632192683},{"$f":"IF(BR$11=\"\",0,BR149*IF(BR$15=Macro!$I$53,Macro!$Q$53,IF(BR$15=Macro!$I$54,Macro!$Q$54,IF(BR$15=Macro!$I$55,IF(BR$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BR$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":2739776.9125407301},{"$f":"IF(BS$11=\"\",0,BS149*IF(BS$15=Macro!$I$53,Macro!$Q$53,IF(BS$15=Macro!$I$54,Macro!$Q$54,IF(BS$15=Macro!$I$55,IF(BS$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BS$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":2739776.9125407301},{"$f":"IF(BT$11=\"\",0,BT149*IF(BT$15=Macro!$I$53,Macro!$Q$53,IF(BT$15=Macro!$I$54,Macro!$Q$54,IF(BT$15=Macro!$I$55,IF(BT$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BT$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":3063583.223805645},{"$f":"IF(BU$11=\"\",0,BU149*IF(BU$15=Macro!$I$53,Macro!$Q$53,IF(BU$15=Macro!$I$54,Macro!$Q$54,IF(BU$15=Macro!$I$55,IF(BU$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BU$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":3063583.223805645},{"$f":"IF(BV$11=\"\",0,BV149*IF(BV$15=Macro!$I$53,Macro!$Q$53,IF(BV$15=Macro!$I$54,Macro!$Q$54,IF(BV$15=Macro!$I$55,IF(BV$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BV$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":3174262.1050092308},{"$f":"IF(BW$11=\"\",0,BW149*IF(BW$15=Macro!$I$53,Macro!$Q$53,IF(BW$15=Macro!$I$54,Macro!$Q$54,IF(BW$15=Macro!$I$55,IF(BW$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BW$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":3269489.9681595075},{"$f":"IF(BX$11=\"\",0,BX149*IF(BX$15=Macro!$I$53,Macro!$Q$53,IF(BX$15=Macro!$I$54,Macro!$Q$54,IF(BX$15=Macro!$I$55,IF(BX$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BX$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":3629047.4633975406},{"$f":"IF(BY$11=\"\",0,BY149*IF(BY$15=Macro!$I$53,Macro!$Q$53,IF(BY$15=Macro!$I$54,Macro!$Q$54,IF(BY$15=Macro!$I$55,IF(BY$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BY$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":3629047.4633975406},{"$f":"IF(BZ$11=\"\",0,BZ149*IF(BZ$15=Macro!$I$53,Macro!$Q$53,IF(BZ$15=Macro!$I$54,Macro!$Q$54,IF(BZ$15=Macro!$I$55,IF(BZ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BZ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":3738711.529664543},{"$f":"IF(CA$11=\"\",0,CA149*IF(CA$15=Macro!$I$53,Macro!$Q$53,IF(CA$15=Macro!$I$54,Macro!$Q$54,IF(CA$15=Macro!$I$55,IF(CA$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CA$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":3738711.529664543},{"$f":"IF(CB$11=\"\",0,CB149*IF(CB$15=Macro!$I$53,Macro!$Q$53,IF(CB$15=Macro!$I$54,Macro!$Q$54,IF(CB$15=Macro!$I$55,IF(CB$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CB$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":4095296.1706486},{"$f":"IF(CC$11=\"\",0,CC149*IF(CC$15=Macro!$I$53,Macro!$Q$53,IF(CC$15=Macro!$I$54,Macro!$Q$54,IF(CC$15=Macro!$I$55,IF(CC$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CC$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":4095296.1706486},{"$f":"IF(CD$11=\"\",0,CD149*IF(CD$15=Macro!$I$53,Macro!$Q$53,IF(CD$15=Macro!$I$54,Macro!$Q$54,IF(CD$15=Macro!$I$55,IF(CD$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CD$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":4200495.4475758979},{"$f":"IF(CE$11=\"\",0,CE149*IF(CE$15=Macro!$I$53,Macro!$Q$53,IF(CE$15=Macro!$I$54,Macro!$Q$54,IF(CE$15=Macro!$I$55,IF(CE$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CE$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":4200495.4475758979},{"$f":"IF(CF$11=\"\",0,CF149*IF(CF$15=Macro!$I$53,Macro!$Q$53,IF(CF$15=Macro!$I$54,Macro!$Q$54,IF(CF$15=Macro!$I$55,IF(CF$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CF$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":4585050.110811037},{"$f":"IF(CG$11=\"\",0,CG149*IF(CG$15=Macro!$I$53,Macro!$Q$53,IF(CG$15=Macro!$I$54,Macro!$Q$54,IF(CG$15=Macro!$I$55,IF(CG$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CG$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":4585050.110811037},{"$f":"IF(CH$11=\"\",0,CH149*IF(CH$15=Macro!$I$53,Macro!$Q$53,IF(CH$15=Macro!$I$54,Macro!$Q$54,IF(CH$15=Macro!$I$55,IF(CH$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CH$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":4653895.4165962972},{"$f":"IF(CI$11=\"\",0,CI149*IF(CI$15=Macro!$I$53,Macro!$Q$53,IF(CI$15=Macro!$I$54,Macro!$Q$54,IF(CI$15=Macro!$I$55,IF(CI$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CI$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0}]
[{"$f":"ROW()","v":156},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":157}]
[{"$f":"ROW()","v":158},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Prdction!$H$80","v":"ФОТ обслуживающего персонала"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"IF($B158=Lists!$CU$24,SUMIFS($Z158:$CJ158,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z158:$CJ158))","v":2920736317.801239},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":10654.98046875},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":12785.9765625},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":117622.21484375003},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":226411.05625000005},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":352503.5859375},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":388268.54062499997},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":775743.61406250019},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":1056452.1000000003},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":1521587.6867187505},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":1606463.7703125007},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":2272283.4148437502},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":2958338.0862500006},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":3796045.531390626},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":3941471.3907187516},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":5189327.4551718757},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":6050609.1822812511},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":7369514.7296171878},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":7608827.4185156263},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":9490955.6683984399},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":10618981.781500002},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":12824757.015218752},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":13235848.043437501},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":15560370.398359373},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":17523157.93255078},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":20721653.094643749},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":21301436.804534063},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":24544752.138285622},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":26304530.614826173},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":30483857.639351796},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":31275278.427865312},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":35396815.981609061},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":37345790.519649222},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":43143672.647955544},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":44258262.392525151},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":48957432.292688832},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":52591274.112992927},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":60398150.035460584},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":61851764.906343259},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":67758687.13004531},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":69960219.365727037},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":79096062.690180957},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":80882425.443434089},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":84670209.433326274},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":85427766.231304705},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":93841483.462667376},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":95524226.908939913},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":98400084.412435859},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":101449637.31096339},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":111287182.30360065},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":113155716.04621497},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":116005204.80512032},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":116575102.55690138},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":125840525.23061906},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":127693609.76536259},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":130427086.34755917},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":130973781.66399848},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":140965971.69829115},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":142964409.70514968},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":144753272.10663015},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H158,Prdction!$Q:$Q,$Q158))","v":0}]
[{"$f":"ROW()","v":159}]
[{"$f":"ROW()","v":160},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BK$24","v":"Задолженность перед персоналом"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B160=Lists!$CU$24,SUMIFS($Z160:$CJ160,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z160:$CJ160))","v":24185174.097821236},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z146:AA146)-SUM($Z158:AA158))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z146:AB146)-SUM($Z158:AB158))","v":2130.99609375},{"$f":"IF(AC$11=\"\",0,SUM($Z146:AC146)-SUM($Z158:AC158))","v":2130.99609375},{"$f":"IF(AD$11=\"\",0,SUM($Z146:AD146)-SUM($Z158:AD158))","v":23098.243749999994},{"$f":"IF(AE$11=\"\",0,SUM($Z146:AE146)-SUM($Z158:AE158))","v":40662.5625},{"$f":"IF(AF$11=\"\",0,SUM($Z146:AF146)-SUM($Z158:AF158))","v":62368.204687499907},{"$f":"IF(AG$11=\"\",0,SUM($Z146:AG146)-SUM($Z158:AG158))","v":65180.067187499953},{"$f":"IF(AH$11=\"\",0,SUM($Z146:AH146)-SUM($Z158:AH158))","v":142112.70937499986},{"$f":"IF(AI$11=\"\",0,SUM($Z146:AI146)-SUM($Z158:AI158))","v":182867.87812499981},{"$f":"IF(AJ$11=\"\",0,SUM($Z146:AJ146)-SUM($Z158:AJ158))","v":267743.96171874925},{"$f":"IF(AK$11=\"\",0,SUM($Z146:AK146)-SUM($Z158:AK158))","v":267743.96171874925},{"$f":"IF(AL$11=\"\",0,SUM($Z146:AL146)-SUM($Z158:AL158))","v":400907.89062499907},{"$f":"IF(AM$11=\"\",0,SUM($Z146:AM146)-SUM($Z158:AM158))","v":511486.0391249992},{"$f":"IF(AN$11=\"\",0,SUM($Z146:AN146)-SUM($Z158:AN158))","v":656911.89845312387},{"$f":"IF(AO$11=\"\",0,SUM($Z146:AO146)-SUM($Z158:AO158))","v":656911.89845312387},{"$f":"IF(AP$11=\"\",0,SUM($Z146:AP146)-SUM($Z158:AP158))","v":906483.11134374887},{"$f":"IF(AQ$11=\"\",0,SUM($Z146:AQ146)-SUM($Z158:AQ158))","v":1028825.2141874991},{"$f":"IF(AR$11=\"\",0,SUM($Z146:AR146)-SUM($Z158:AR158))","v":1268137.9030859396},{"$f":"IF(AS$11=\"\",0,SUM($Z146:AS146)-SUM($Z158:AS158))","v":1268137.9030859321},{"$f":"IF(AT$11=\"\",0,SUM($Z146:AT146)-SUM($Z158:AT158))","v":1644563.5530624986},{"$f":"IF(AU$11=\"\",0,SUM($Z146:AU146)-SUM($Z158:AU158))","v":1794883.6456874982},{"$f":"IF(AV$11=\"\",0,SUM($Z146:AV146)-SUM($Z158:AV158))","v":2205974.6739062369},{"$f":"IF(AW$11=\"\",0,SUM($Z146:AW146)-SUM($Z158:AW158))","v":2205974.6739062369},{"$f":"IF(AX$11=\"\",0,SUM($Z146:AX146)-SUM($Z158:AX158))","v":2670879.1448906064},{"$f":"IF(AY$11=\"\",0,SUM($Z146:AY146)-SUM($Z158:AY158))","v":2970455.7575320154},{"$f":"IF(AZ$11=\"\",0,SUM($Z146:AZ146)-SUM($Z158:AZ158))","v":3550239.4674223363},{"$f":"IF(BA$11=\"\",0,SUM($Z146:BA146)-SUM($Z158:BA158))","v":3550239.4674223363},{"$f":"IF(BB$11=\"\",0,SUM($Z146:BB146)-SUM($Z158:BB158))","v":4198902.5341726243},{"$f":"IF(BC$11=\"\",0,SUM($Z146:BC146)-SUM($Z158:BC158))","v":4421125.6161306798},{"$f":"IF(BD$11=\"\",0,SUM($Z146:BD146)-SUM($Z158:BD158))","v":5212546.4046442211},{"$f":"IF(BE$11=\"\",0,SUM($Z146:BE146)-SUM($Z158:BE158))","v":5212546.4046442509},{"$f":"IF(BF$11=\"\",0,SUM($Z146:BF146)-SUM($Z158:BF158))","v":6036853.9153929949},{"$f":"IF(BG$11=\"\",0,SUM($Z146:BG146)-SUM($Z158:BG158))","v":6261787.3208512664},{"$f":"IF(BH$11=\"\",0,SUM($Z146:BH146)-SUM($Z158:BH158))","v":7376377.065420866},{"$f":"IF(BI$11=\"\",0,SUM($Z146:BI146)-SUM($Z158:BI158))","v":7376377.065420866},{"$f":"IF(BJ$11=\"\",0,SUM($Z146:BJ146)-SUM($Z158:BJ158))","v":8316211.045453608},{"$f":"IF(BK$11=\"\",0,SUM($Z146:BK146)-SUM($Z158:BK158))","v":8855012.6135079861},{"$f":"IF(BL$11=\"\",0,SUM($Z146:BL146)-SUM($Z158:BL158))","v":10308627.484390616},{"$f":"IF(BM$11=\"\",0,SUM($Z146:BM146)-SUM($Z158:BM158))","v":10308627.484390616},{"$f":"IF(BN$11=\"\",0,SUM($Z146:BN146)-SUM($Z158:BN158))","v":11490011.929131031},{"$f":"IF(BO$11=\"\",0,SUM($Z146:BO146)-SUM($Z158:BO158))","v":11694041.487319231},{"$f":"IF(BP$11=\"\",0,SUM($Z146:BP146)-SUM($Z158:BP158))","v":13480404.240572453},{"$f":"IF(BQ$11=\"\",0,SUM($Z146:BQ146)-SUM($Z158:BQ158))","v":13480404.240572453},{"$f":"IF(BR$11=\"\",0,SUM($Z146:BR146)-SUM($Z158:BR158))","v":14237961.038550973},{"$f":"IF(BS$11=\"\",0,SUM($Z146:BS146)-SUM($Z158:BS158))","v":14237961.038550854},{"$f":"IF(BT$11=\"\",0,SUM($Z146:BT146)-SUM($Z158:BT158))","v":15920704.484823227},{"$f":"IF(BU$11=\"\",0,SUM($Z146:BU146)-SUM($Z158:BU158))","v":15920704.484823227},{"$f":"IF(BV$11=\"\",0,SUM($Z146:BV146)-SUM($Z158:BV158))","v":16495875.985522509},{"$f":"IF(BW$11=\"\",0,SUM($Z146:BW146)-SUM($Z158:BW158))","v":16990752.265088081},{"$f":"IF(BX$11=\"\",0,SUM($Z146:BX146)-SUM($Z158:BX158))","v":18859286.007702589},{"$f":"IF(BY$11=\"\",0,SUM($Z146:BY146)-SUM($Z158:BY158))","v":18859286.007702589},{"$f":"IF(BZ$11=\"\",0,SUM($Z146:BZ146)-SUM($Z158:BZ158))","v":19429183.759483814},{"$f":"IF(CA$11=\"\",0,SUM($Z146:CA146)-SUM($Z158:CA158))","v":19429183.759483814},{"$f":"IF(CB$11=\"\",0,SUM($Z146:CB146)-SUM($Z158:CB158))","v":21282268.294227362},{"$f":"IF(CC$11=\"\",0,SUM($Z146:CC146)-SUM($Z158:CC158))","v":21282268.294227123},{"$f":"IF(CD$11=\"\",0,SUM($Z146:CD146)-SUM($Z158:CD158))","v":21828963.610666752},{"$f":"IF(CE$11=\"\",0,SUM($Z146:CE146)-SUM($Z158:CE158))","v":21828963.610666752},{"$f":"IF(CF$11=\"\",0,SUM($Z146:CF146)-SUM($Z158:CF158))","v":23827401.617525101},{"$f":"IF(CG$11=\"\",0,SUM($Z146:CG146)-SUM($Z158:CG158))","v":23827401.617525101},{"$f":"IF(CH$11=\"\",0,SUM($Z146:CH146)-SUM($Z158:CH158))","v":24185174.097821236},{"$f":"IF(CI$11=\"\",0,SUM($Z146:CI146)-SUM($Z158:CI158))","v":0}]
[{"$f":"ROW()","v":161}]
[{"$f":"ROW()","v":162},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"IF($B162=Lists!$CU$24,SUMIFS($Z162:$CJ162,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z162:$CJ162))","v":839943134.19364023},null,null,{"$f":"IF(AA$11=\"\",0,Z152)","v":0},{"$f":"IF(AB$11=\"\",0,AA152)","v":0},3835.79296875,3835.79296875,41576.838749999995,73192.612500000017,112262.76843750001,117324.12093749997,255802.87687500005,329162.18062500004,481939.13109375007,481939.13109375007,721634.203125,920674.87042500009,1182441.4172156253,1182441.4172156253,1631669.6004187497,1851885.3855375003,2282648.2255546879,2282648.2255546879,2960214.3955125008,3230790.5622375002,3970754.4130312498,3970754.4130312498,4807582.4608031241,5346820.3635576544,6390431.0413602171,6390431.0413602171,7558024.561510779,7958026.1090352666,9382583.528359592,9382583.528359592,10866337.047707345,11271217.177532252,13277478.717757547,13277478.717757547,14969179.881816471,15939022.704314161,18555529.471902978,18555529.471902978,20682021.472435717,21049274.677174594,24264727.633030225,24264727.633030225,25628329.869391415,25628329.869391415,28657268.072681971,28657268.072681971,29692576.773940507,30583354.077158723,33946714.813864492,33946714.813864492,34972530.76707042,34972530.76707042,38308082.92960877,38308082.92960877,39292134.499199539,39292134.499199539,42889322.911544904,42889322.911544904,0]
[{"$f":"ROW()","v":163}]
[{"$f":"ROW()","v":164},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BK$25","v":"Задолженность по соцсборам"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B164=Lists!$CU$24,SUMIFS($Z164:$CJ164,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z164:$CJ164))","v":43533313.37607789},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z152:AA152)-SUM($Z162:AA162))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z152:AB152)-SUM($Z162:AB162))","v":3835.79296875},{"$f":"IF(AC$11=\"\",0,SUM($Z152:AC152)-SUM($Z162:AC162))","v":3835.79296875},{"$f":"IF(AD$11=\"\",0,SUM($Z152:AD152)-SUM($Z162:AD162))","v":41576.838749999995},{"$f":"IF(AE$11=\"\",0,SUM($Z152:AE152)-SUM($Z162:AE162))","v":73192.612500000017},{"$f":"IF(AF$11=\"\",0,SUM($Z152:AF152)-SUM($Z162:AF162))","v":112262.76843750002},{"$f":"IF(AG$11=\"\",0,SUM($Z152:AG152)-SUM($Z162:AG162))","v":117324.12093749997},{"$f":"IF(AH$11=\"\",0,SUM($Z152:AH152)-SUM($Z162:AH162))","v":255802.87687500002},{"$f":"IF(AI$11=\"\",0,SUM($Z152:AI152)-SUM($Z162:AI162))","v":329162.18062500004},{"$f":"IF(AJ$11=\"\",0,SUM($Z152:AJ152)-SUM($Z162:AJ162))","v":481939.13109375001},{"$f":"IF(AK$11=\"\",0,SUM($Z152:AK152)-SUM($Z162:AK162))","v":481939.13109375001},{"$f":"IF(AL$11=\"\",0,SUM($Z152:AL152)-SUM($Z162:AL162))","v":721634.20312499977},{"$f":"IF(AM$11=\"\",0,SUM($Z152:AM152)-SUM($Z162:AM162))","v":920674.87042499986},{"$f":"IF(AN$11=\"\",0,SUM($Z152:AN152)-SUM($Z162:AN162))","v":1182441.4172156258},{"$f":"IF(AO$11=\"\",0,SUM($Z152:AO152)-SUM($Z162:AO162))","v":1182441.4172156248},{"$f":"IF(AP$11=\"\",0,SUM($Z152:AP152)-SUM($Z162:AP162))","v":1631669.6004187502},{"$f":"IF(AQ$11=\"\",0,SUM($Z152:AQ152)-SUM($Z162:AQ162))","v":1851885.3855374996},{"$f":"IF(AR$11=\"\",0,SUM($Z152:AR152)-SUM($Z162:AR162))","v":2282648.2255546879},{"$f":"IF(AS$11=\"\",0,SUM($Z152:AS152)-SUM($Z162:AS162))","v":2282648.2255546879},{"$f":"IF(AT$11=\"\",0,SUM($Z152:AT152)-SUM($Z162:AT162))","v":2960214.3955125008},{"$f":"IF(AU$11=\"\",0,SUM($Z152:AU152)-SUM($Z162:AU162))","v":3230790.5622375011},{"$f":"IF(AV$11=\"\",0,SUM($Z152:AV152)-SUM($Z162:AV162))","v":3970754.4130312502},{"$f":"IF(AW$11=\"\",0,SUM($Z152:AW152)-SUM($Z162:AW162))","v":3970754.4130312502},{"$f":"IF(AX$11=\"\",0,SUM($Z152:AX152)-SUM($Z162:AX162))","v":4807582.4608031251},{"$f":"IF(AY$11=\"\",0,SUM($Z152:AY152)-SUM($Z162:AY162))","v":5346820.3635576516},{"$f":"IF(AZ$11=\"\",0,SUM($Z152:AZ152)-SUM($Z162:AZ162))","v":6390431.0413602144},{"$f":"IF(BA$11=\"\",0,SUM($Z152:BA152)-SUM($Z162:BA162))","v":6390431.0413602144},{"$f":"IF(BB$11=\"\",0,SUM($Z152:BB152)-SUM($Z162:BB162))","v":7558024.561510779},{"$f":"IF(BC$11=\"\",0,SUM($Z152:BC152)-SUM($Z162:BC162))","v":7958026.1090352684},{"$f":"IF(BD$11=\"\",0,SUM($Z152:BD152)-SUM($Z162:BD162))","v":9382583.528359592},{"$f":"IF(BE$11=\"\",0,SUM($Z152:BE152)-SUM($Z162:BE162))","v":9382583.528359592},{"$f":"IF(BF$11=\"\",0,SUM($Z152:BF152)-SUM($Z162:BF162))","v":10866337.047707349},{"$f":"IF(BG$11=\"\",0,SUM($Z152:BG152)-SUM($Z162:BG162))","v":11271217.177532256},{"$f":"IF(BH$11=\"\",0,SUM($Z152:BH152)-SUM($Z162:BH162))","v":13277478.717757553},{"$f":"IF(BI$11=\"\",0,SUM($Z152:BI152)-SUM($Z162:BI162))","v":13277478.717757553},{"$f":"IF(BJ$11=\"\",0,SUM($Z152:BJ152)-SUM($Z162:BJ162))","v":14969179.881816462},{"$f":"IF(BK$11=\"\",0,SUM($Z152:BK152)-SUM($Z162:BK162))","v":15939022.704314172},{"$f":"IF(BL$11=\"\",0,SUM($Z152:BL152)-SUM($Z162:BL162))","v":18555529.471902966},{"$f":"IF(BM$11=\"\",0,SUM($Z152:BM152)-SUM($Z162:BM162))","v":18555529.471902966},{"$f":"IF(BN$11=\"\",0,SUM($Z152:BN152)-SUM($Z162:BN162))","v":20682021.472435713},{"$f":"IF(BO$11=\"\",0,SUM($Z152:BO152)-SUM($Z162:BO162))","v":21049274.677174598},{"$f":"IF(BP$11=\"\",0,SUM($Z152:BP152)-SUM($Z162:BP162))","v":24264727.633030236},{"$f":"IF(BQ$11=\"\",0,SUM($Z152:BQ152)-SUM($Z162:BQ162))","v":24264727.633030206},{"$f":"IF(BR$11=\"\",0,SUM($Z152:BR152)-SUM($Z162:BR162))","v":25628329.869391441},{"$f":"IF(BS$11=\"\",0,SUM($Z152:BS152)-SUM($Z162:BS162))","v":25628329.869391441},{"$f":"IF(BT$11=\"\",0,SUM($Z152:BT152)-SUM($Z162:BT162))","v":28657268.072681963},{"$f":"IF(BU$11=\"\",0,SUM($Z152:BU152)-SUM($Z162:BU162))","v":28657268.072681963},{"$f":"IF(BV$11=\"\",0,SUM($Z152:BV152)-SUM($Z162:BV162))","v":29692576.773940504},{"$f":"IF(BW$11=\"\",0,SUM($Z152:BW152)-SUM($Z162:BW162))","v":30583354.077158749},{"$f":"IF(BX$11=\"\",0,SUM($Z152:BX152)-SUM($Z162:BX162))","v":33946714.81386447},{"$f":"IF(BY$11=\"\",0,SUM($Z152:BY152)-SUM($Z162:BY162))","v":33946714.81386447},{"$f":"IF(BZ$11=\"\",0,SUM($Z152:BZ152)-SUM($Z162:BZ162))","v":34972530.767070472},{"$f":"IF(CA$11=\"\",0,SUM($Z152:CA152)-SUM($Z162:CA162))","v":34972530.767070413},{"$f":"IF(CB$11=\"\",0,SUM($Z152:CB152)-SUM($Z162:CB162))","v":38308082.929608822},{"$f":"IF(CC$11=\"\",0,SUM($Z152:CC152)-SUM($Z162:CC162))","v":38308082.929608822},{"$f":"IF(CD$11=\"\",0,SUM($Z152:CD152)-SUM($Z162:CD162))","v":39292134.49919951},{"$f":"IF(CE$11=\"\",0,SUM($Z152:CE152)-SUM($Z162:CE162))","v":39292134.49919951},{"$f":"IF(CF$11=\"\",0,SUM($Z152:CF152)-SUM($Z162:CF162))","v":42889322.911544919},{"$f":"IF(CG$11=\"\",0,SUM($Z152:CG152)-SUM($Z162:CG162))","v":42889322.911544919},{"$f":"IF(CH$11=\"\",0,SUM($Z152:CH152)-SUM($Z162:CH162))","v":43533313.37607789},{"$f":"IF(CI$11=\"\",0,SUM($Z152:CI152)-SUM($Z162:CI162))","v":0}]
[{"$f":"ROW()","v":165}]
[{"$f":"ROW()","v":166},null,null,null,null,null,null,{"$f":"Prdction!$H$100","v":"Себестоимость продаж"},null,null,null,null,{"$f":"Prdction!$M$100","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X166-SUMIFS($X167:$X188,$J167:$J188,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B166=Lists!$CU$24,SUMIFS($Z166:$CJ166,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z166:$CJ166))","v":10603903888.100204},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H166)+SUMIFS(AA167:AA188,$J167:$J188,Lists!$CQ$17))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H166)+SUMIFS(AB167:AB188,$J167:$J188,Lists!$CQ$17))","v":25995.972304687504},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H166)+SUMIFS(AC167:AC188,$J167:$J188,Lists!$CQ$17))","v":45074.8828125},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H166)+SUMIFS(AD167:AD188,$J167:$J188,Lists!$CQ$17))","v":299142.18547031254},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H166)+SUMIFS(AE167:AE188,$J167:$J188,Lists!$CQ$17))","v":743792.9850000001},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H166)+SUMIFS(AF167:AF188,$J167:$J188,Lists!$CQ$17))","v":1172111.8395093752},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H166)+SUMIFS(AG167:AG188,$J167:$J188,Lists!$CQ$17))","v":1422480.6377156251},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H166)+SUMIFS(AH167:AH188,$J167:$J188,Lists!$CQ$17))","v":2385685.0435837503},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H166)+SUMIFS(AI167:AI188,$J167:$J188,Lists!$CQ$17))","v":3735105.6678937497},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H166)+SUMIFS(AJ167:AJ188,$J167:$J188,Lists!$CQ$17))","v":5133526.547685938},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H166)+SUMIFS(AK167:AK188,$J167:$J188,Lists!$CQ$17))","v":5602222.2116025006},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H166)+SUMIFS(AL167:AL188,$J167:$J188,Lists!$CQ$17))","v":7244896.6930640629},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H166)+SUMIFS(AM167:AM188,$J167:$J188,Lists!$CQ$17))","v":10403433.381289124},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H166)+SUMIFS(AN167:AN188,$J167:$J188,Lists!$CQ$17))","v":13145097.539047407},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H166)+SUMIFS(AO167:AO188,$J167:$J188,Lists!$CQ$17))","v":13340236.356618751},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H166)+SUMIFS(AP167:AP188,$J167:$J188,Lists!$CQ$17))","v":16497331.985445691},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H166)+SUMIFS(AQ167:AQ188,$J167:$J188,Lists!$CQ$17))","v":22130390.053165425},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H166)+SUMIFS(AR167:AR188,$J167:$J188,Lists!$CQ$17))","v":25929094.063767195},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H166)+SUMIFS(AS167:AS188,$J167:$J188,Lists!$CQ$17))","v":25770920.169090826},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H166)+SUMIFS(AT167:AT188,$J167:$J188,Lists!$CQ$17))","v":30932298.257107463},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H166)+SUMIFS(AU167:AU188,$J167:$J188,Lists!$CQ$17))","v":39893840.079040632},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H166)+SUMIFS(AV167:AV188,$J167:$J188,Lists!$CQ$17))","v":45779607.041550457},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H166)+SUMIFS(AW167:AW188,$J167:$J188,Lists!$CQ$17))","v":44919803.688224398},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H166)+SUMIFS(AX167:AX188,$J167:$J188,Lists!$CQ$17))","v":51348611.80015935},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H166)+SUMIFS(AY167:AY188,$J167:$J188,Lists!$CQ$17))","v":65108380.82573133},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H166)+SUMIFS(AZ167:AZ188,$J167:$J188,Lists!$CQ$17))","v":74093790.248526216},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H166)+SUMIFS(BA167:BA188,$J167:$J188,Lists!$CQ$17))","v":71641693.042337388},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H166)+SUMIFS(BB167:BB188,$J167:$J188,Lists!$CQ$17))","v":80696792.852242917},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H166)+SUMIFS(BC167:BC188,$J167:$J188,Lists!$CQ$17))","v":99986635.261942565},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H166)+SUMIFS(BD167:BD188,$J167:$J188,Lists!$CQ$17))","v":110263449.95053945},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H166)+SUMIFS(BE167:BE188,$J167:$J188,Lists!$CQ$17))","v":105569798.27807289},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H166)+SUMIFS(BF167:BF188,$J167:$J188,Lists!$CQ$17))","v":118490233.98364419},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H166)+SUMIFS(BG167:BG188,$J167:$J188,Lists!$CQ$17))","v":145338239.00125059},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H166)+SUMIFS(BH167:BH188,$J167:$J188,Lists!$CQ$17))","v":158741329.12651831},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H166)+SUMIFS(BI167:BI188,$J167:$J188,Lists!$CQ$17))","v":150863112.66745201},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H166)+SUMIFS(BJ167:BJ188,$J167:$J188,Lists!$CQ$17))","v":165448872.52622205},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H166)+SUMIFS(BK167:BK188,$J167:$J188,Lists!$CQ$17))","v":202172514.63384968},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H166)+SUMIFS(BL167:BL188,$J167:$J188,Lists!$CQ$17))","v":221850103.00206569},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H166)+SUMIFS(BM167:BM188,$J167:$J188,Lists!$CQ$17))","v":209766014.40124345},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H166)+SUMIFS(BN167:BN188,$J167:$J188,Lists!$CQ$17))","v":228104860.18971914},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H166)+SUMIFS(BO167:BO188,$J167:$J188,Lists!$CQ$17))","v":275211454.6469419},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H166)+SUMIFS(BP167:BP188,$J167:$J188,Lists!$CQ$17))","v":294579863.43728477},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H166)+SUMIFS(BQ167:BQ188,$J167:$J188,Lists!$CQ$17))","v":273005655.21394295},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H166)+SUMIFS(BR167:BR188,$J167:$J188,Lists!$CQ$17))","v":290203200.92697871},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H166)+SUMIFS(BS167:BS188,$J167:$J188,Lists!$CQ$17))","v":341648085.55981117},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H166)+SUMIFS(BT167:BT188,$J167:$J188,Lists!$CQ$17))","v":356058231.52874047},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H166)+SUMIFS(BU167:BU188,$J167:$J188,Lists!$CQ$17))","v":326073995.46691185},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H166)+SUMIFS(BV167:BV188,$J167:$J188,Lists!$CQ$17))","v":340307351.80932415},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H166)+SUMIFS(BW167:BW188,$J167:$J188,Lists!$CQ$17))","v":400300745.1718989},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H166)+SUMIFS(BX167:BX188,$J167:$J188,Lists!$CQ$17))","v":420960174.39917672},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H166)+SUMIFS(BY167:BY188,$J167:$J188,Lists!$CQ$17))","v":384957258.19018221},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H166)+SUMIFS(BZ167:BZ188,$J167:$J188,Lists!$CQ$17))","v":399622017.23119634},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H166)+SUMIFS(CA167:CA188,$J167:$J188,Lists!$CQ$17))","v":465805399.39496589},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H166)+SUMIFS(CB167:CB188,$J167:$J188,Lists!$CQ$17))","v":481015968.6914674},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H166)+SUMIFS(CC167:CC188,$J167:$J188,Lists!$CQ$17))","v":436751893.15504318},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H166)+SUMIFS(CD167:CD188,$J167:$J188,Lists!$CQ$17))","v":456430576.06063336},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H166)+SUMIFS(CE167:CE188,$J167:$J188,Lists!$CQ$17))","v":531753451.97280455},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H166)+SUMIFS(CF167:CF188,$J167:$J188,Lists!$CQ$17))","v":547084611.42756951},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H166)+SUMIFS(CG167:CG188,$J167:$J188,Lists!$CQ$17))","v":495281480.29399538},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H166)+SUMIFS(CH167:CH188,$J167:$J188,Lists!$CQ$17))","v":510815954.44882512},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H166)+SUMIFS(CI167:CI188,$J167:$J188,Lists!$CQ$17))","v":0}]
[{"$f":"ROW()","v":167},null,null,null,null,null,null,{"$f":"H166","v":"Себестоимость продаж"},{"$f":"Lists!$AM$16","v":"Номерной фонд"},null,null,1,{"$f":"M166","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X167-SUM($X168:$X173))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B167=Lists!$CU$24,SUMIFS($Z167:$CJ167,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z167:$CJ167))","v":4661051924.9421034},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+AA173)","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+AB173)","v":11388.5968359375},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+AC173)","v":19945.701562500002},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+AD173)","v":131250.25463906251},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+AE173)","v":325784.27700000006},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+AF173)","v":513384.193771875},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+AG173)","v":623012.12575312506},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+AH173)","v":1046692.6297087501},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+AI173)","v":1639762.8174187501},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+AJ173)","v":2253740.0495671881},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+AK173)","v":2473893.6079275003},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+AL173)","v":3192968.0573578128},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+AM173)","v":4559154.8114246242},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+AN173)","v":5765064.1139012808},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+AO173)","v":5901226.5364312492},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+AP173)","v":7287551.3834313182},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+AQ173)","v":9709880.1142913252},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+AR173)","v":11370872.686720058},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+AS173)","v":11378701.316684475},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+AT173)","v":13641193.129864885},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+AU173)","v":17491569.383231465},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+AV173)","v":20072662.099288348},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+AW173)","v":19856973.163841281},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+AX173)","v":22661115.705063041},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+AY173)","v":28497035.173711237},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+AZ173)","v":32452548.278258651},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+BA173)","v":31694250.936365347},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+BB173)","v":35665471.66132091},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+BC173)","v":43815158.321911581},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+BD173)","v":48293295.180265553},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+BE173)","v":46614430.081568711},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+BF173)","v":52269673.226164788},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+BG173)","v":63662556.298316769},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+BH173)","v":69533304.957228497},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+BI173)","v":66652704.655519322},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+BJ173)","v":72992749.57703574},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+BK173)","v":88409197.113535792},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+BL173)","v":97076333.526055515},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+BM173)","v":92730565.709974617},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+BN173)","v":100763247.22688207},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+BO173)","v":120537727.04932414},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+BP173)","v":128944986.03539059},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+BQ173)","v":120534862.52066517},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+BR173)","v":128048766.00760885},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+BS173)","v":149672882.27810866},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+BT173)","v":155976924.73878148},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+BU173)","v":144029728.20260996},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+BV173)","v":150157435.02353457},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+BW173)","v":175064745.66735607},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+BX173)","v":184200343.51696956},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+BY173)","v":170118637.11363909},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+BZ173)","v":176534065.78933886},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+CA173)","v":203990507.85046506},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+CB173)","v":210521228.50714907},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+CC173)","v":192627785.44379845},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+CD173)","v":201212752.62959903},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+CE173)","v":232723057.71707013},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+CF173)","v":239421789.09033334},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+CG173)","v":218522274.98903793},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+CH173)","v":225161116.09149188},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H167,Prdction!$L:$L,$L167)+CI173)","v":0}]
[{"$f":"ROW()","v":168},null,null,null,null,null,null,{"$f":"H166","v":"Себестоимость продаж"},{"$f":"I167","v":"Номерной фонд"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,{"$f":"L167","v":1},{"$f":"M167","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B168=Lists!$CU$24,SUMIFS($Z168:$CJ168,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z168:$CJ168))","v":2087403459.3076098},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":5112.1125000000002},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":8141.5125000000007},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":58103.892000000007},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":146501.78400000001},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":230885.72100000002},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":280325.52899999998},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":475891.77834000008},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":749647.75050000008},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":1030122.0987750001},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":1064039.564115},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":1389305.5604999999},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":2063255.2696799999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":2617190.3523644996},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":2508843.2403374994},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":3141288.6745085991},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":4432919.111477999},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":5183017.0406635497},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":4815540.8054671492},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":5901926.7340471689},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":8091251.412632389},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":9283259.9228460304},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":8457172.7676242404},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":9732154.1271491759},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":13055801.83885959},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":14902418.46171606},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":13463475.518930823},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":15296306.284804329},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":20238604.908966929},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":22269210.473485187},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":19728347.292310011},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":22544175.577560831},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":29709170.052442685},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":32449746.484420188},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":28545834.001191571},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":31443260.884902634},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":40842461.649231002},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":44953486.703452662},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":39684339.635358602},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":43434147.186291762},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":55948119.427991748},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":59775245.954754248},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":51079474.645764902},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":55088548.186449096},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":69759695.618132889},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":72735662.303607464},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":61833760.232517228},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":64598056.048109472},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":80844291.306027204},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":85291028.510590374},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":73047068.854742974},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":76075617.937498212},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":94800882.438421786},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":97723658.958771482},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":82472387.538107961},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":87311076.446902722},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":109456573.74412301},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":112653797.68455932},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":94854583.720003396},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":97827246.034581512},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H168,Prdction!$I:$I,$J168,Prdction!$L:$L,$L168))","v":0}]
[{"$f":"ROW()","v":169},null,null,null,null,null,null,{"$f":"H166","v":"Себестоимость продаж"},{"$f":"I167","v":"Номерной фонд"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,{"$f":"L167","v":1},{"$f":"M167","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B169=Lists!$CU$24,SUMIFS($Z169:$CJ169,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z169:$CJ169))","v":456619911.88795131},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":1136.0250000000003},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":1809.2250000000004},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":12911.976000000002},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":32555.952000000005},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":51307.938000000009},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":62294.562000000005},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":103585.28400000003},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":161736.30000000005},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":222248.56500000006},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":232469.42400000006},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":308734.56900000002},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":458501.17104000004},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":571923.42174000002},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":541282.25249999994},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":677732.18435999996},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":971325.20358720003},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":1151781.5645919},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":1070120.1789927001},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":1285884.7150248},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":1745685.3101688004},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":2002860.8247780004},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":1846001.90149254},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":2162700.9171442613},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":2901289.2975243535},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":3258074.2047165176},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":2904741.2122828104},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":3300173.9557290901},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":4432030.432913322},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":4948713.4385522641},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":4384077.1760688918},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":4913010.9664966334},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":6409745.4266327266},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":7001024.0527335899},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":6228974.4796315487},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":6987391.3077561427},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":9076102.5887180008},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":9829757.3761128746},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":8561885.5739716534},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":9370905.54181052},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":12248738.49364195},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":13283387.989945393},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":11350994.365725536},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":12007002.920651156},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":15050635.516317777},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":15692699.526128905},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":13486677.010594185},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":14355123.566246549},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":17965398.068006042},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":18652729.941729173},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":15759885.405554045},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":16413294.053397678},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":20746428.555145293},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":21716368.657504778},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":18327197.230690662},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":19031791.2015015},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":23615226.266261708},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":24305026.469160587},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":20687432.144992463},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":21739388.007684782},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H169,Prdction!$I:$I,$J169,Prdction!$L:$L,$L169))","v":0}]
[{"$f":"ROW()","v":170},null,null,null,null,null,null,{"$f":"H166","v":"Себестоимость продаж"},{"$f":"I167","v":"Номерной фонд"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,{"$f":"L167","v":1},{"$f":"M167","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B170=Lists!$CU$24,SUMIFS($Z170:$CJ170,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z170:$CJ170))","v":225991367.35757071},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":568.01250000000016},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":904.61250000000018},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":6455.9880000000012},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":16277.976000000002},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":25653.969000000005},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":31147.281000000003},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":51792.642000000014},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":80868.150000000023},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":111124.28250000003},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":114783.12450000002},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":149871.15000000002},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":226206.03852},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":285961.71087000001},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":270641.12624999997},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":338866.09217999998},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":478200.55140000005},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":559117.26436500007},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":525748.62195900001},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":642942.35751240002},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":872842.6550844002},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":1001430.4123890002},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":912316.371912},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":1049854.8141476996},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":1429833.5831720156},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":1629037.1023582588},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":1452370.6061414052},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":1650086.9778645451},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":2183236.7755088387},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":2402288.0769671192},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":2152748.3866732549},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":2456505.4832483167},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":3204872.7133163633},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":3500512.0263667949},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":3079377.9936560486},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":3391937.5280369623},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":4471402.4146776181},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":4914878.6880564373},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":4280942.7869858267},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":4685452.77090526},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":6035395.8390498115},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":6448246.5970608704},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":5571023.1927221045},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":6003501.4603255782},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":7525317.7581588887},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":7846349.7630644524},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":6670308.5471971128},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":6968506.585556576},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":8846673.7945363037},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":9326364.9708645865},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":7879942.7027770225},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":8206647.0266988389},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":10226632.409754243},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":10541926.532769311},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":8993922.6871806588},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":9515895.6007507499},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":11807613.133130854},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":12152513.234580293},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":10232425.428263582},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":10553100.974604264},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H170,Prdction!$I:$I,$J170,Prdction!$L:$L,$L170))","v":0}]
[{"$f":"ROW()","v":171},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":172},null,null,null,null,null,null,{"$f":"H166","v":"Себестоимость продаж"},{"$f":"I167","v":"Номерной фонд"},{"$f":"Items!$AQ$16","v":"ФОТ обслуживающего персонала"},null,{"$f":"L167","v":1},{"$f":"M167","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B172=Lists!$CU$24,SUMIFS($Z172:$CJ172,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z172:$CJ172))","v":1454643989.5299771},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":3517.2667968750002},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":6992.578125},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":41367.998953125003},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":100345.05000000002},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":158105.05059375},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":191726.73365625},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":319556.09643750003},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":498085.08993750007},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":684803.92560937523},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":817385.76562500023},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":1034659.0598906253},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":1393224.8709112499},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":1761529.7145590622},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":1984969.1671875},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":2407434.1787559371},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":2944180.9598662499},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":3443812.936230469},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":3820993.6232812502},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":4469568.7102157818},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":5216761.542573751},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":5988546.8763656262},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":6647293.9406249998},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":7474158.3435553117},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":8546238.8108886741},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":9740783.4688213933},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":10672048.92231562},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":11860695.72532534},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":13047143.234248072},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":14363910.14712383},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":15653274.78962812},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":17196908.614506926},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":18722129.312249999},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":20447709.533621479},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":22152706.293107811},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":23977046.043338459},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":26168638.816083983},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":28752469.814179651},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":30925690.548968099},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":33286724.406057328},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":35619594.837415874},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":38029311.918176979},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":40410284.858809717},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":42269010.338602312},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":44105564.142691605},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":45924779.343062043},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":47722294.163308784},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":49412114.479709215},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":51852601.922143474},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":54561707.764450327},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":56485953.961973101},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":58337312.901341639},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":60166588.036264434},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":61953287.967771925},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":63718675.375245526},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":65656914.908033893},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":67572034.287349641},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":69469578.232333213},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":71344487.458291143},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":73108754.672785625},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H172,Prdction!$I:$I,$J172,Prdction!$L:$L,$L172))","v":0}]
[{"$f":"ROW()","v":173},null,null,null,null,null,null,{"$f":"H166","v":"Себестоимость продаж"},{"$f":"I167","v":"Номерной фонд"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L167","v":1},{"$f":"M167","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B173=Lists!$CU$24,SUMIFS($Z173:$CJ173,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z173:$CJ173))","v":436393196.85899311},null,null,{"$f":"IF(AA$11=\"\",0,AA172*IF(AA$15=Macro!$I$53,Macro!$Q$53,IF(AA$15=Macro!$I$54,Macro!$Q$54,IF(AA$15=Macro!$I$55,IF(AA$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AA$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(AB$11=\"\",0,AB172*IF(AB$15=Macro!$I$53,Macro!$Q$53,IF(AB$15=Macro!$I$54,Macro!$Q$54,IF(AB$15=Macro!$I$55,IF(AB$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AB$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1055.1800390625001},{"$f":"IF(AC$11=\"\",0,AC172*IF(AC$15=Macro!$I$53,Macro!$Q$53,IF(AC$15=Macro!$I$54,Macro!$Q$54,IF(AC$15=Macro!$I$55,IF(AC$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AC$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":2097.7734375},{"$f":"IF(AD$11=\"\",0,AD172*IF(AD$15=Macro!$I$53,Macro!$Q$53,IF(AD$15=Macro!$I$54,Macro!$Q$54,IF(AD$15=Macro!$I$55,IF(AD$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AD$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":12410.3996859375},{"$f":"IF(AE$11=\"\",0,AE172*IF(AE$15=Macro!$I$53,Macro!$Q$53,IF(AE$15=Macro!$I$54,Macro!$Q$54,IF(AE$15=Macro!$I$55,IF(AE$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AE$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":30103.515000000003},{"$f":"IF(AF$11=\"\",0,AF172*IF(AF$15=Macro!$I$53,Macro!$Q$53,IF(AF$15=Macro!$I$54,Macro!$Q$54,IF(AF$15=Macro!$I$55,IF(AF$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AF$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":47431.515178124995},{"$f":"IF(AG$11=\"\",0,AG172*IF(AG$15=Macro!$I$53,Macro!$Q$53,IF(AG$15=Macro!$I$54,Macro!$Q$54,IF(AG$15=Macro!$I$55,IF(AG$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AG$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":57518.020096875},{"$f":"IF(AH$11=\"\",0,AH172*IF(AH$15=Macro!$I$53,Macro!$Q$53,IF(AH$15=Macro!$I$54,Macro!$Q$54,IF(AH$15=Macro!$I$55,IF(AH$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AH$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":95866.828931250013},{"$f":"IF(AI$11=\"\",0,AI172*IF(AI$15=Macro!$I$53,Macro!$Q$53,IF(AI$15=Macro!$I$54,Macro!$Q$54,IF(AI$15=Macro!$I$55,IF(AI$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AI$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":149425.52698125},{"$f":"IF(AJ$11=\"\",0,AJ172*IF(AJ$15=Macro!$I$53,Macro!$Q$53,IF(AJ$15=Macro!$I$54,Macro!$Q$54,IF(AJ$15=Macro!$I$55,IF(AJ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AJ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":205441.17768281256},{"$f":"IF(AK$11=\"\",0,AK172*IF(AK$15=Macro!$I$53,Macro!$Q$53,IF(AK$15=Macro!$I$54,Macro!$Q$54,IF(AK$15=Macro!$I$55,IF(AK$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AK$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":245215.72968750005},{"$f":"IF(AL$11=\"\",0,AL172*IF(AL$15=Macro!$I$53,Macro!$Q$53,IF(AL$15=Macro!$I$54,Macro!$Q$54,IF(AL$15=Macro!$I$55,IF(AL$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AL$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":310397.71796718758},{"$f":"IF(AM$11=\"\",0,AM172*IF(AM$15=Macro!$I$53,Macro!$Q$53,IF(AM$15=Macro!$I$54,Macro!$Q$54,IF(AM$15=Macro!$I$55,IF(AM$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AM$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":417967.46127337497},{"$f":"IF(AN$11=\"\",0,AN172*IF(AN$15=Macro!$I$53,Macro!$Q$53,IF(AN$15=Macro!$I$54,Macro!$Q$54,IF(AN$15=Macro!$I$55,IF(AN$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AN$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":528458.91436771862},{"$f":"IF(AO$11=\"\",0,AO172*IF(AO$15=Macro!$I$53,Macro!$Q$53,IF(AO$15=Macro!$I$54,Macro!$Q$54,IF(AO$15=Macro!$I$55,IF(AO$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AO$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":595490.75015624997},{"$f":"IF(AP$11=\"\",0,AP172*IF(AP$15=Macro!$I$53,Macro!$Q$53,IF(AP$15=Macro!$I$54,Macro!$Q$54,IF(AP$15=Macro!$I$55,IF(AP$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AP$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":722230.25362678117},{"$f":"IF(AQ$11=\"\",0,AQ172*IF(AQ$15=Macro!$I$53,Macro!$Q$53,IF(AQ$15=Macro!$I$54,Macro!$Q$54,IF(AQ$15=Macro!$I$55,IF(AQ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AQ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":883254.28795987496},{"$f":"IF(AR$11=\"\",0,AR172*IF(AR$15=Macro!$I$53,Macro!$Q$53,IF(AR$15=Macro!$I$54,Macro!$Q$54,IF(AR$15=Macro!$I$55,IF(AR$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AR$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1033143.8808691406},{"$f":"IF(AS$11=\"\",0,AS172*IF(AS$15=Macro!$I$53,Macro!$Q$53,IF(AS$15=Macro!$I$54,Macro!$Q$54,IF(AS$15=Macro!$I$55,IF(AS$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AS$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1146298.086984375},{"$f":"IF(AT$11=\"\",0,AT172*IF(AT$15=Macro!$I$53,Macro!$Q$53,IF(AT$15=Macro!$I$54,Macro!$Q$54,IF(AT$15=Macro!$I$55,IF(AT$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AT$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1340870.6130647345},{"$f":"IF(AU$11=\"\",0,AU172*IF(AU$15=Macro!$I$53,Macro!$Q$53,IF(AU$15=Macro!$I$54,Macro!$Q$54,IF(AU$15=Macro!$I$55,IF(AU$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AU$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1565028.4627721251},{"$f":"IF(AV$11=\"\",0,AV172*IF(AV$15=Macro!$I$53,Macro!$Q$53,IF(AV$15=Macro!$I$54,Macro!$Q$54,IF(AV$15=Macro!$I$55,IF(AV$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AV$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1796564.0629096879},{"$f":"IF(AW$11=\"\",0,AW172*IF(AW$15=Macro!$I$53,Macro!$Q$53,IF(AW$15=Macro!$I$54,Macro!$Q$54,IF(AW$15=Macro!$I$55,IF(AW$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AW$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1994188.1821874999},{"$f":"IF(AX$11=\"\",0,AX172*IF(AX$15=Macro!$I$53,Macro!$Q$53,IF(AX$15=Macro!$I$54,Macro!$Q$54,IF(AX$15=Macro!$I$55,IF(AX$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AX$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":2242247.5030665933},{"$f":"IF(AY$11=\"\",0,AY172*IF(AY$15=Macro!$I$53,Macro!$Q$53,IF(AY$15=Macro!$I$54,Macro!$Q$54,IF(AY$15=Macro!$I$55,IF(AY$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AY$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":2563871.643266602},{"$f":"IF(AZ$11=\"\",0,AZ172*IF(AZ$15=Macro!$I$53,Macro!$Q$53,IF(AZ$15=Macro!$I$54,Macro!$Q$54,IF(AZ$15=Macro!$I$55,IF(AZ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AZ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":2922235.040646418},{"$f":"IF(BA$11=\"\",0,BA172*IF(BA$15=Macro!$I$53,Macro!$Q$53,IF(BA$15=Macro!$I$54,Macro!$Q$54,IF(BA$15=Macro!$I$55,IF(BA$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BA$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":3201614.6766946861},{"$f":"IF(BB$11=\"\",0,BB172*IF(BB$15=Macro!$I$53,Macro!$Q$53,IF(BB$15=Macro!$I$54,Macro!$Q$54,IF(BB$15=Macro!$I$55,IF(BB$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BB$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":3558208.7175976019},{"$f":"IF(BC$11=\"\",0,BC172*IF(BC$15=Macro!$I$53,Macro!$Q$53,IF(BC$15=Macro!$I$54,Macro!$Q$54,IF(BC$15=Macro!$I$55,IF(BC$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BC$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":3914142.9702744214},{"$f":"IF(BD$11=\"\",0,BD172*IF(BD$15=Macro!$I$53,Macro!$Q$53,IF(BD$15=Macro!$I$54,Macro!$Q$54,IF(BD$15=Macro!$I$55,IF(BD$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BD$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":4309173.0441371491},{"$f":"IF(BE$11=\"\",0,BE172*IF(BE$15=Macro!$I$53,Macro!$Q$53,IF(BE$15=Macro!$I$54,Macro!$Q$54,IF(BE$15=Macro!$I$55,IF(BE$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BE$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":4695982.4368884359},{"$f":"IF(BF$11=\"\",0,BF172*IF(BF$15=Macro!$I$53,Macro!$Q$53,IF(BF$15=Macro!$I$54,Macro!$Q$54,IF(BF$15=Macro!$I$55,IF(BF$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BF$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":5159072.5843520779},{"$f":"IF(BG$11=\"\",0,BG172*IF(BG$15=Macro!$I$53,Macro!$Q$53,IF(BG$15=Macro!$I$54,Macro!$Q$54,IF(BG$15=Macro!$I$55,IF(BG$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BG$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":5616638.7936749998},{"$f":"IF(BH$11=\"\",0,BH172*IF(BH$15=Macro!$I$53,Macro!$Q$53,IF(BH$15=Macro!$I$54,Macro!$Q$54,IF(BH$15=Macro!$I$55,IF(BH$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BH$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":6134312.8600864438},{"$f":"IF(BI$11=\"\",0,BI172*IF(BI$15=Macro!$I$53,Macro!$Q$53,IF(BI$15=Macro!$I$54,Macro!$Q$54,IF(BI$15=Macro!$I$55,IF(BI$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BI$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":6645811.8879323434},{"$f":"IF(BJ$11=\"\",0,BJ172*IF(BJ$15=Macro!$I$53,Macro!$Q$53,IF(BJ$15=Macro!$I$54,Macro!$Q$54,IF(BJ$15=Macro!$I$55,IF(BJ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BJ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":7193113.8130015377},{"$f":"IF(BK$11=\"\",0,BK172*IF(BK$15=Macro!$I$53,Macro!$Q$53,IF(BK$15=Macro!$I$54,Macro!$Q$54,IF(BK$15=Macro!$I$55,IF(BK$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BK$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":7850591.644825194},{"$f":"IF(BL$11=\"\",0,BL172*IF(BL$15=Macro!$I$53,Macro!$Q$53,IF(BL$15=Macro!$I$54,Macro!$Q$54,IF(BL$15=Macro!$I$55,IF(BL$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BL$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":8625740.9442538954},{"$f":"IF(BM$11=\"\",0,BM172*IF(BM$15=Macro!$I$53,Macro!$Q$53,IF(BM$15=Macro!$I$54,Macro!$Q$54,IF(BM$15=Macro!$I$55,IF(BM$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BM$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":9277707.1646904293},{"$f":"IF(BN$11=\"\",0,BN172*IF(BN$15=Macro!$I$53,Macro!$Q$53,IF(BN$15=Macro!$I$54,Macro!$Q$54,IF(BN$15=Macro!$I$55,IF(BN$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BN$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":9986017.3218171988},{"$f":"IF(BO$11=\"\",0,BO172*IF(BO$15=Macro!$I$53,Macro!$Q$53,IF(BO$15=Macro!$I$54,Macro!$Q$54,IF(BO$15=Macro!$I$55,IF(BO$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BO$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":10685878.451224761},{"$f":"IF(BP$11=\"\",0,BP172*IF(BP$15=Macro!$I$53,Macro!$Q$53,IF(BP$15=Macro!$I$54,Macro!$Q$54,IF(BP$15=Macro!$I$55,IF(BP$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BP$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":11408793.575453093},{"$f":"IF(BQ$11=\"\",0,BQ172*IF(BQ$15=Macro!$I$53,Macro!$Q$53,IF(BQ$15=Macro!$I$54,Macro!$Q$54,IF(BQ$15=Macro!$I$55,IF(BQ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BQ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":12123085.457642915},{"$f":"IF(BR$11=\"\",0,BR172*IF(BR$15=Macro!$I$53,Macro!$Q$53,IF(BR$15=Macro!$I$54,Macro!$Q$54,IF(BR$15=Macro!$I$55,IF(BR$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BR$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":12680703.101580692},{"$f":"IF(BS$11=\"\",0,BS172*IF(BS$15=Macro!$I$53,Macro!$Q$53,IF(BS$15=Macro!$I$54,Macro!$Q$54,IF(BS$15=Macro!$I$55,IF(BS$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BS$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":13231669.242807481},{"$f":"IF(BT$11=\"\",0,BT172*IF(BT$15=Macro!$I$53,Macro!$Q$53,IF(BT$15=Macro!$I$54,Macro!$Q$54,IF(BT$15=Macro!$I$55,IF(BT$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BT$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":13777433.802918613},{"$f":"IF(BU$11=\"\",0,BU172*IF(BU$15=Macro!$I$53,Macro!$Q$53,IF(BU$15=Macro!$I$54,Macro!$Q$54,IF(BU$15=Macro!$I$55,IF(BU$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BU$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":14316688.248992635},{"$f":"IF(BV$11=\"\",0,BV172*IF(BV$15=Macro!$I$53,Macro!$Q$53,IF(BV$15=Macro!$I$54,Macro!$Q$54,IF(BV$15=Macro!$I$55,IF(BV$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BV$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":14823634.343912764},{"$f":"IF(BW$11=\"\",0,BW172*IF(BW$15=Macro!$I$53,Macro!$Q$53,IF(BW$15=Macro!$I$54,Macro!$Q$54,IF(BW$15=Macro!$I$55,IF(BW$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BW$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":15555780.576643042},{"$f":"IF(BX$11=\"\",0,BX172*IF(BX$15=Macro!$I$53,Macro!$Q$53,IF(BX$15=Macro!$I$54,Macro!$Q$54,IF(BX$15=Macro!$I$55,IF(BX$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BX$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":16368512.329335097},{"$f":"IF(BY$11=\"\",0,BY172*IF(BY$15=Macro!$I$53,Macro!$Q$53,IF(BY$15=Macro!$I$54,Macro!$Q$54,IF(BY$15=Macro!$I$55,IF(BY$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BY$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":16945786.188591931},{"$f":"IF(BZ$11=\"\",0,BZ172*IF(BZ$15=Macro!$I$53,Macro!$Q$53,IF(BZ$15=Macro!$I$54,Macro!$Q$54,IF(BZ$15=Macro!$I$55,IF(BZ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BZ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":17501193.870402493},{"$f":"IF(CA$11=\"\",0,CA172*IF(CA$15=Macro!$I$53,Macro!$Q$53,IF(CA$15=Macro!$I$54,Macro!$Q$54,IF(CA$15=Macro!$I$55,IF(CA$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CA$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":18049976.410879329},{"$f":"IF(CB$11=\"\",0,CB172*IF(CB$15=Macro!$I$53,Macro!$Q$53,IF(CB$15=Macro!$I$54,Macro!$Q$54,IF(CB$15=Macro!$I$55,IF(CB$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CB$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":18585986.390331578},{"$f":"IF(CC$11=\"\",0,CC172*IF(CC$15=Macro!$I$53,Macro!$Q$53,IF(CC$15=Macro!$I$54,Macro!$Q$54,IF(CC$15=Macro!$I$55,IF(CC$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CC$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":19115602.612573657},{"$f":"IF(CD$11=\"\",0,CD172*IF(CD$15=Macro!$I$53,Macro!$Q$53,IF(CD$15=Macro!$I$54,Macro!$Q$54,IF(CD$15=Macro!$I$55,IF(CD$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CD$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":19697074.472410168},{"$f":"IF(CE$11=\"\",0,CE172*IF(CE$15=Macro!$I$53,Macro!$Q$53,IF(CE$15=Macro!$I$54,Macro!$Q$54,IF(CE$15=Macro!$I$55,IF(CE$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CE$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":20271610.286204893},{"$f":"IF(CF$11=\"\",0,CF172*IF(CF$15=Macro!$I$53,Macro!$Q$53,IF(CF$15=Macro!$I$54,Macro!$Q$54,IF(CF$15=Macro!$I$55,IF(CF$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CF$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":20840873.469699964},{"$f":"IF(CG$11=\"\",0,CG172*IF(CG$15=Macro!$I$53,Macro!$Q$53,IF(CG$15=Macro!$I$54,Macro!$Q$54,IF(CG$15=Macro!$I$55,IF(CG$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CG$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":21403346.237487342},{"$f":"IF(CH$11=\"\",0,CH172*IF(CH$15=Macro!$I$53,Macro!$Q$53,IF(CH$15=Macro!$I$54,Macro!$Q$54,IF(CH$15=Macro!$I$55,IF(CH$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CH$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":21932626.401835687},{"$f":"IF(CI$11=\"\",0,CI172*IF(CI$15=Macro!$I$53,Macro!$Q$53,IF(CI$15=Macro!$I$54,Macro!$Q$54,IF(CI$15=Macro!$I$55,IF(CI$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CI$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0}]
[{"$f":"ROW()","v":174},null,null,null,null,null,null,{"$f":"H166","v":"Себестоимость продаж"},{"$f":"Lists!$AM$17","v":"Food&Beverage"},null,null,{"$f":"L167+1","v":2},{"$f":"M166","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X174-SUM($X175:$X180))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B174=Lists!$CU$24,SUMIFS($Z174:$CJ174,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z174:$CJ174))","v":4468640166.7845955},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+AA180)","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+AB180)","v":10941.264843750001},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+AC180)","v":18897.806250000001},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+AD180)","v":125830.43465625001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+AE180)","v":313073.74800000008},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+AF180)","v":493361.65968750004},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+AG180)","v":598758.46481250005},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+AH180)","v":1005034.730175},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+AI180)","v":1574151.0603750001},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+AJ180)","v":2163492.2955937502},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+AK180)","v":2357381.4486750001},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+AL180)","v":3054513.6070312504},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+AM180)","v":4386398.4250425007},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+AN180)","v":5536958.1604706254},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+AO180)","v":5604942.6376874996},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+AP180)","v":6935370.5177538749},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+AQ180)","v":9338856.2495000996},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+AR180)","v":10954710.598040888},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+AS180)","v":10839238.902496349},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+AT180)","v":13003498.161946826},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+AU180)","v":16821807.883391164},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+AV180)","v":19303447.412987102},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+AW180)","v":18892694.014503121},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+AX180)","v":21636652.26092682},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+AY180)","v":27469661.361077342},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+AZ180)","v":31224846.15620853},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+BA180)","v":30099472.499005727},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+BB180)","v":33917303.678526416},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+BC180)","v":42213522.259731084},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+BD180)","v":46609577.425358377},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+BE180)","v":44405039.377440922},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+BF180)","v":49804937.227508873},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+BG180)","v":61307680.481515639},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+BH180)","v":66961555.471011758},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+BI180)","v":63464335.6766738},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+BJ180)","v":69724074.52265799},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+BK180)","v":85332631.667877853},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+BL180)","v":93526584.172917381},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+BM180)","v":88157875.891626894},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+BN180)","v":95893818.914513811},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+BO180)","v":116214567.45976005},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+BP180)","v":124552499.46235774},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+BQ180)","v":114844250.17915688},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+BR180)","v":121967883.95164412},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+BS180)","v":144108607.48537129},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+BT180)","v":150190311.38455588},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+BU180)","v":137180049.86667535},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+BV180)","v":143405288.76537016},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+BW180)","v":168963858.75223729},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+BX180)","v":177465395.8858231},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+BY180)","v":161807562.53303522},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+BZ180)","v":167996724.14407229},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+CA180)","v":196701349.46482974},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+CB180)","v":203392981.07450366},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+CC180)","v":183808610.25385463},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+CD180)","v":191898715.21817422},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+CE180)","v":224385993.35986698},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+CF180)","v":230859585.02655241},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+CG180)","v":208462289.18372893},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+CH180)","v":215350714.80452669},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H174,Prdction!$L:$L,$L174)+CI180)","v":0}]
[{"$f":"ROW()","v":175},null,null,null,null,null,null,{"$f":"H173","v":"Себестоимость продаж"},{"$f":"I174","v":"Food&Beverage"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,{"$f":"L174","v":2},{"$f":"M174","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B175=Lists!$CU$24,SUMIFS($Z175:$CJ175,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z175:$CJ175))","v":1841826581.7420092},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":4510.6875},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":7183.6875},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":51268.14},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":129266.28000000001},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":203722.69500000001},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":247346.05499999999},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":419904.51030000008},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":661453.89750000008},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":908931.26362500014},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":938858.43892500014},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":1225857.8475000001},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":1820519.3556000001},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":2309285.6050275001},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":2213685.2120625},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":2771725.3010369996},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":3911399.2160099996},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":4573250.3299972499},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":4249006.5930592492},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":5207582.4123945609},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":7139339.4817344621},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":8191111.6966288518},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":7462211.2655508015},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":8587194.8180728033},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":11519825.151934933},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":13149192.760337703},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":11879537.222586023},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":13496740.839533232},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":17857592.566735528},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":19649303.358957522},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":17407365.257920597},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":19891919.62725956},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":26213973.575684723},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":28632129.250958987},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":25187500.589286685},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":27744053.72197292},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":36037466.161086179},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":39664841.208928831},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":35015593.795904666},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":38324247.517316267},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":49365987.730580956},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":52742864.077724352},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":45070124.687439628},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":48607542.517455086},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":61552672.604234904},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":64178525.562006593},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":54559200.205162272},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":56998284.74833189},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":71333198.211200461},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":75256789.862285614},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":64453296.048302621},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":67125545.238969028},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":83647837.445666298},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":86226757.904798388},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":72769753.710095271},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":77039185.100208312},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":96579329.774226218},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":99400409.721669987},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":83695220.929414764},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":86318158.265807211},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":0}]
[{"$f":"ROW()","v":176},null,null,null,null,null,null,{"$f":"H173","v":"Себестоимость продаж"},{"$f":"I174","v":"Food&Beverage"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,{"$f":"L174","v":2},{"$f":"M174","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B176=Lists!$CU$24,SUMIFS($Z176:$CJ176,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z176:$CJ176))","v":966959813.40977907},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":2405.6999999999998},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":3831.2999999999997},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":27343.008000000002},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":68942.016000000018},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":108652.10400000002},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":131917.89600000001},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":219357.07200000004},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":342500.4},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":470644.02},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":492288.19200000004},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":653790.85200000007},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":970943.65632000018},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":1211131.9519200004},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":1146244.7700000003},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":1435197.5668800001},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":2056923.9605376001},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":2439066.8426652001},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":2266136.8496316001},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":2723049.9847584004},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":3696745.3627104005},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":4241352.3348239996},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":3909180.4972783197},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":4579837.2363054957},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":6143906.7476986311},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":6899451.2570467433},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":6151216.6848341879},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":6988603.6709557194},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":9385476.2108752709},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":10479628.458110679},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":9283928.1375576537},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":10404023.223169344},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":13573578.550516363},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":14825697.994024076},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":13190769.486278579},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":14796828.651718892},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":19219981.952579297},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":20815956.796474326},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":18131051.803704679},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":19844270.559128162},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":25938505.045359425},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":28129527.508119658},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":24037399.833301134},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":25426594.420202445},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":31871934.034555286},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":33231598.996508263},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":28560021.904787682},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":30399085.19911034},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":38044372.379306912},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":39499898.70013237},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":33373874.97646739},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":34757563.877783328},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":43933613.410895914},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":45987604.215892464},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":38810535.312050812},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":40302616.662003182},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":50008714.446201272},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":51469467.817045942},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":43808679.836454615},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":46036351.075097181},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H176,Prdction!$I:$I,$J176,Prdction!$L:$L,$L176))","v":0}]
[{"$f":"ROW()","v":177},null,null,null,null,null,null,{"$f":"H173","v":"Себестоимость продаж"},{"$f":"I174","v":"Food&Beverage"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,{"$f":"L174","v":2},{"$f":"M174","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B177=Lists!$CU$24,SUMIFS($Z177:$CJ177,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z177:$CJ177))","v":119642488.60106683},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":300.71249999999998},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":478.91249999999997},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":3417.8760000000002},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":8617.7520000000022},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":13581.513000000003},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":16489.737000000001},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":27419.634000000005},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":42812.55},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":58830.502500000002},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":60767.536500000002},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":79343.550000000017},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":119756.13804000002},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":151391.49399000005},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":143280.59625000003},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":179399.69586000001},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":253164.99780000001},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":296003.25760500005},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":278337.50574300002},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":340381.24809480004},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":462093.17033880006},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":530169.04185299994},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":482991.02042399999},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":555805.48984289984},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":756970.72050283186},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":862431.40713084291},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":768902.08560427348},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":873575.45886946493},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":1155831.2340929145},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":1271799.5701590632},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":1139690.3223564292},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":1300502.9028961679},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":1696697.3188145454},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":1853212.2492530094},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":1630258.9378179084},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":1795731.6324901567},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":2367213.0430646213},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":2601994.5995592908},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":2266381.4754630849},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":2480533.8198910202},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":3195209.5618499005},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":3413777.6102086962},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":2949365.2196764089},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":3178324.3025253057},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":3983991.7543194108},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":4153949.8745635329},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":3531339.8191043534},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":3689209.3688240703},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":4683533.1853427496},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":4937487.3375165462},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":4171734.3720584237},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":4344695.484722916},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":5414099.511046363},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":5581019.9291131645},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":4761488.4814485842},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":5037827.0827503977},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":6251089.305775159},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":6433683.4771307427},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":5417166.4031983661},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":5586935.8100846093},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H177,Prdction!$I:$I,$J177,Prdction!$L:$L,$L177))","v":0}]
[{"$f":"ROW()","v":178},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":179},null,null,null,null,null,null,{"$f":"H173","v":"Себестоимость продаж"},{"$f":"I174","v":"Food&Beverage"},{"$f":"Items!$AQ$16","v":"ФОТ обслуживающего персонала"},null,{"$f":"L174","v":2},{"$f":"M174","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B179=Lists!$CU$24,SUMIFS($Z179:$CJ179,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z179:$CJ179))","v":1184777910.0244155},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":2864.7421875000005},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":5695.3125000000009},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":33693.392812500002},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":81729.000000000015},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":128773.34437500004},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":156157.52062500006},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":260271.93375000003},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":405680.16375000001},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":557758.85343749996},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":665744.06250000012},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":842708.73656250013},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":1134753.288525},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":1434730.0842562502},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":1616716.96875},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":1960806.1184437498},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":2397975.442425},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":2804915.5136718755},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":3112121.5031249998},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":3640372.7051531253},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":4248946.0527750012},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":4877549.4920625007},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":5414085.5625},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":6087549.7820812492},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":6960737.493031498},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":7933669.7936101845},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":8692166.5430624969},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":9660295.1608984657},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":10626632.498482594},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":11699112.337023936},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":12749273.584312495},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":14006531.90321831},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":15248793.105000004},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":16654243.059058221},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":18042928.202531252},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":19528815.78190463},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":21313823.47011365},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":23418301.206119176},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":25188345.243503433},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":27111359.244752578},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":29011434.709207505},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":30974100.204850037},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":32913354.183645938},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":34427248.239585593},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":35923083.917124376},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":37404797.654982664},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":38868836.875093125},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":40245161.114695281},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":42232888.443374768},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":44439399.989145055},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":46006659.335543692},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":47514553.494305402},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":49004460.844016269},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":50459691.557461277},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":51897563.654046111},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":53476220.28708642},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":55036046.025895633},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":56581556.931312121},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":58108632.318970151},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":59545592.041182838},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H179,Prdction!$I:$I,$J179,Prdction!$L:$L,$L179))","v":0}]
[{"$f":"ROW()","v":180},null,null,null,null,null,null,{"$f":"H173","v":"Себестоимость продаж"},{"$f":"I174","v":"Food&Beverage"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L174","v":2},{"$f":"M174","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B180=Lists!$CU$24,SUMIFS($Z180:$CJ180,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z180:$CJ180))","v":355433373.00732481},null,null,{"$f":"IF(AA$11=\"\",0,AA179*IF(AA$15=Macro!$I$53,Macro!$Q$53,IF(AA$15=Macro!$I$54,Macro!$Q$54,IF(AA$15=Macro!$I$55,IF(AA$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AA$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(AB$11=\"\",0,AB179*IF(AB$15=Macro!$I$53,Macro!$Q$53,IF(AB$15=Macro!$I$54,Macro!$Q$54,IF(AB$15=Macro!$I$55,IF(AB$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AB$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":859.42265625000016},{"$f":"IF(AC$11=\"\",0,AC179*IF(AC$15=Macro!$I$53,Macro!$Q$53,IF(AC$15=Macro!$I$54,Macro!$Q$54,IF(AC$15=Macro!$I$55,IF(AC$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AC$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1708.5937500000002},{"$f":"IF(AD$11=\"\",0,AD179*IF(AD$15=Macro!$I$53,Macro!$Q$53,IF(AD$15=Macro!$I$54,Macro!$Q$54,IF(AD$15=Macro!$I$55,IF(AD$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AD$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":10108.01784375},{"$f":"IF(AE$11=\"\",0,AE179*IF(AE$15=Macro!$I$53,Macro!$Q$53,IF(AE$15=Macro!$I$54,Macro!$Q$54,IF(AE$15=Macro!$I$55,IF(AE$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AE$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":24518.700000000004},{"$f":"IF(AF$11=\"\",0,AF179*IF(AF$15=Macro!$I$53,Macro!$Q$53,IF(AF$15=Macro!$I$54,Macro!$Q$54,IF(AF$15=Macro!$I$55,IF(AF$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AF$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":38632.003312500012},{"$f":"IF(AG$11=\"\",0,AG179*IF(AG$15=Macro!$I$53,Macro!$Q$53,IF(AG$15=Macro!$I$54,Macro!$Q$54,IF(AG$15=Macro!$I$55,IF(AG$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AG$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":46847.256187500017},{"$f":"IF(AH$11=\"\",0,AH179*IF(AH$15=Macro!$I$53,Macro!$Q$53,IF(AH$15=Macro!$I$54,Macro!$Q$54,IF(AH$15=Macro!$I$55,IF(AH$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AH$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":78081.580125000008},{"$f":"IF(AI$11=\"\",0,AI179*IF(AI$15=Macro!$I$53,Macro!$Q$53,IF(AI$15=Macro!$I$54,Macro!$Q$54,IF(AI$15=Macro!$I$55,IF(AI$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AI$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":121704.04912499999},{"$f":"IF(AJ$11=\"\",0,AJ179*IF(AJ$15=Macro!$I$53,Macro!$Q$53,IF(AJ$15=Macro!$I$54,Macro!$Q$54,IF(AJ$15=Macro!$I$55,IF(AJ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AJ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":167327.65603124999},{"$f":"IF(AK$11=\"\",0,AK179*IF(AK$15=Macro!$I$53,Macro!$Q$53,IF(AK$15=Macro!$I$54,Macro!$Q$54,IF(AK$15=Macro!$I$55,IF(AK$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AK$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":199723.21875000003},{"$f":"IF(AL$11=\"\",0,AL179*IF(AL$15=Macro!$I$53,Macro!$Q$53,IF(AL$15=Macro!$I$54,Macro!$Q$54,IF(AL$15=Macro!$I$55,IF(AL$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AL$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":252812.62096875004},{"$f":"IF(AM$11=\"\",0,AM179*IF(AM$15=Macro!$I$53,Macro!$Q$53,IF(AM$15=Macro!$I$54,Macro!$Q$54,IF(AM$15=Macro!$I$55,IF(AM$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AM$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":340425.98655749997},{"$f":"IF(AN$11=\"\",0,AN179*IF(AN$15=Macro!$I$53,Macro!$Q$53,IF(AN$15=Macro!$I$54,Macro!$Q$54,IF(AN$15=Macro!$I$55,IF(AN$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AN$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":430419.02527687507},{"$f":"IF(AO$11=\"\",0,AO179*IF(AO$15=Macro!$I$53,Macro!$Q$53,IF(AO$15=Macro!$I$54,Macro!$Q$54,IF(AO$15=Macro!$I$55,IF(AO$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AO$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":485015.09062499995},{"$f":"IF(AP$11=\"\",0,AP179*IF(AP$15=Macro!$I$53,Macro!$Q$53,IF(AP$15=Macro!$I$54,Macro!$Q$54,IF(AP$15=Macro!$I$55,IF(AP$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AP$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":588241.83553312498},{"$f":"IF(AQ$11=\"\",0,AQ179*IF(AQ$15=Macro!$I$53,Macro!$Q$53,IF(AQ$15=Macro!$I$54,Macro!$Q$54,IF(AQ$15=Macro!$I$55,IF(AQ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AQ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":719392.63272749993},{"$f":"IF(AR$11=\"\",0,AR179*IF(AR$15=Macro!$I$53,Macro!$Q$53,IF(AR$15=Macro!$I$54,Macro!$Q$54,IF(AR$15=Macro!$I$55,IF(AR$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AR$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":841474.65410156257},{"$f":"IF(AS$11=\"\",0,AS179*IF(AS$15=Macro!$I$53,Macro!$Q$53,IF(AS$15=Macro!$I$54,Macro!$Q$54,IF(AS$15=Macro!$I$55,IF(AS$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AS$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":933636.45093749987},{"$f":"IF(AT$11=\"\",0,AT179*IF(AT$15=Macro!$I$53,Macro!$Q$53,IF(AT$15=Macro!$I$54,Macro!$Q$54,IF(AT$15=Macro!$I$55,IF(AT$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AT$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1092111.8115459376},{"$f":"IF(AU$11=\"\",0,AU179*IF(AU$15=Macro!$I$53,Macro!$Q$53,IF(AU$15=Macro!$I$54,Macro!$Q$54,IF(AU$15=Macro!$I$55,IF(AU$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AU$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1274683.8158325003},{"$f":"IF(AV$11=\"\",0,AV179*IF(AV$15=Macro!$I$53,Macro!$Q$53,IF(AV$15=Macro!$I$54,Macro!$Q$54,IF(AV$15=Macro!$I$55,IF(AV$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AV$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1463264.8476187501},{"$f":"IF(AW$11=\"\",0,AW179*IF(AW$15=Macro!$I$53,Macro!$Q$53,IF(AW$15=Macro!$I$54,Macro!$Q$54,IF(AW$15=Macro!$I$55,IF(AW$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AW$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1624225.66875},{"$f":"IF(AX$11=\"\",0,AX179*IF(AX$15=Macro!$I$53,Macro!$Q$53,IF(AX$15=Macro!$I$54,Macro!$Q$54,IF(AX$15=Macro!$I$55,IF(AX$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AX$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1826264.9346243746},{"$f":"IF(AY$11=\"\",0,AY179*IF(AY$15=Macro!$I$53,Macro!$Q$53,IF(AY$15=Macro!$I$54,Macro!$Q$54,IF(AY$15=Macro!$I$55,IF(AY$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AY$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":2088221.2479094493},{"$f":"IF(AZ$11=\"\",0,AZ179*IF(AZ$15=Macro!$I$53,Macro!$Q$53,IF(AZ$15=Macro!$I$54,Macro!$Q$54,IF(AZ$15=Macro!$I$55,IF(AZ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AZ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":2380100.9380830554},{"$f":"IF(BA$11=\"\",0,BA179*IF(BA$15=Macro!$I$53,Macro!$Q$53,IF(BA$15=Macro!$I$54,Macro!$Q$54,IF(BA$15=Macro!$I$55,IF(BA$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BA$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":2607649.9629187491},{"$f":"IF(BB$11=\"\",0,BB179*IF(BB$15=Macro!$I$53,Macro!$Q$53,IF(BB$15=Macro!$I$54,Macro!$Q$54,IF(BB$15=Macro!$I$55,IF(BB$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BB$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":2898088.5482695396},{"$f":"IF(BC$11=\"\",0,BC179*IF(BC$15=Macro!$I$53,Macro!$Q$53,IF(BC$15=Macro!$I$54,Macro!$Q$54,IF(BC$15=Macro!$I$55,IF(BC$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BC$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":3187989.7495447784},{"$f":"IF(BD$11=\"\",0,BD179*IF(BD$15=Macro!$I$53,Macro!$Q$53,IF(BD$15=Macro!$I$54,Macro!$Q$54,IF(BD$15=Macro!$I$55,IF(BD$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BD$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":3509733.7011071807},{"$f":"IF(BE$11=\"\",0,BE179*IF(BE$15=Macro!$I$53,Macro!$Q$53,IF(BE$15=Macro!$I$54,Macro!$Q$54,IF(BE$15=Macro!$I$55,IF(BE$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BE$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":3824782.0752937482},{"$f":"IF(BF$11=\"\",0,BF179*IF(BF$15=Macro!$I$53,Macro!$Q$53,IF(BF$15=Macro!$I$54,Macro!$Q$54,IF(BF$15=Macro!$I$55,IF(BF$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BF$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":4201959.5709654931},{"$f":"IF(BG$11=\"\",0,BG179*IF(BG$15=Macro!$I$53,Macro!$Q$53,IF(BG$15=Macro!$I$54,Macro!$Q$54,IF(BG$15=Macro!$I$55,IF(BG$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BG$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":4574637.9315000009},{"$f":"IF(BH$11=\"\",0,BH179*IF(BH$15=Macro!$I$53,Macro!$Q$53,IF(BH$15=Macro!$I$54,Macro!$Q$54,IF(BH$15=Macro!$I$55,IF(BH$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BH$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":4996272.9177174661},{"$f":"IF(BI$11=\"\",0,BI179*IF(BI$15=Macro!$I$53,Macro!$Q$53,IF(BI$15=Macro!$I$54,Macro!$Q$54,IF(BI$15=Macro!$I$55,IF(BI$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BI$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":5412878.4607593752},{"$f":"IF(BJ$11=\"\",0,BJ179*IF(BJ$15=Macro!$I$53,Macro!$Q$53,IF(BJ$15=Macro!$I$54,Macro!$Q$54,IF(BJ$15=Macro!$I$55,IF(BJ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BJ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":5858644.7345713889},{"$f":"IF(BK$11=\"\",0,BK179*IF(BK$15=Macro!$I$53,Macro!$Q$53,IF(BK$15=Macro!$I$54,Macro!$Q$54,IF(BK$15=Macro!$I$55,IF(BK$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BK$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":6394147.041034095},{"$f":"IF(BL$11=\"\",0,BL179*IF(BL$15=Macro!$I$53,Macro!$Q$53,IF(BL$15=Macro!$I$54,Macro!$Q$54,IF(BL$15=Macro!$I$55,IF(BL$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BL$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":7025490.3618357526},{"$f":"IF(BM$11=\"\",0,BM179*IF(BM$15=Macro!$I$53,Macro!$Q$53,IF(BM$15=Macro!$I$54,Macro!$Q$54,IF(BM$15=Macro!$I$55,IF(BM$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BM$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":7556503.5730510298},{"$f":"IF(BN$11=\"\",0,BN179*IF(BN$15=Macro!$I$53,Macro!$Q$53,IF(BN$15=Macro!$I$54,Macro!$Q$54,IF(BN$15=Macro!$I$55,IF(BN$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BN$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":8133407.7734257728},{"$f":"IF(BO$11=\"\",0,BO179*IF(BO$15=Macro!$I$53,Macro!$Q$53,IF(BO$15=Macro!$I$54,Macro!$Q$54,IF(BO$15=Macro!$I$55,IF(BO$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BO$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":8703430.4127622508},{"$f":"IF(BP$11=\"\",0,BP179*IF(BP$15=Macro!$I$53,Macro!$Q$53,IF(BP$15=Macro!$I$54,Macro!$Q$54,IF(BP$15=Macro!$I$55,IF(BP$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BP$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":9292230.0614550114},{"$f":"IF(BQ$11=\"\",0,BQ179*IF(BQ$15=Macro!$I$53,Macro!$Q$53,IF(BQ$15=Macro!$I$54,Macro!$Q$54,IF(BQ$15=Macro!$I$55,IF(BQ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BQ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":9874006.2550937813},{"$f":"IF(BR$11=\"\",0,BR179*IF(BR$15=Macro!$I$53,Macro!$Q$53,IF(BR$15=Macro!$I$54,Macro!$Q$54,IF(BR$15=Macro!$I$55,IF(BR$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BR$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":10328174.471875677},{"$f":"IF(BS$11=\"\",0,BS179*IF(BS$15=Macro!$I$53,Macro!$Q$53,IF(BS$15=Macro!$I$54,Macro!$Q$54,IF(BS$15=Macro!$I$55,IF(BS$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BS$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":10776925.175137313},{"$f":"IF(BT$11=\"\",0,BT179*IF(BT$15=Macro!$I$53,Macro!$Q$53,IF(BT$15=Macro!$I$54,Macro!$Q$54,IF(BT$15=Macro!$I$55,IF(BT$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BT$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":11221439.296494799},{"$f":"IF(BU$11=\"\",0,BU179*IF(BU$15=Macro!$I$53,Macro!$Q$53,IF(BU$15=Macro!$I$54,Macro!$Q$54,IF(BU$15=Macro!$I$55,IF(BU$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BU$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":11660651.062527938},{"$f":"IF(BV$11=\"\",0,BV179*IF(BV$15=Macro!$I$53,Macro!$Q$53,IF(BV$15=Macro!$I$54,Macro!$Q$54,IF(BV$15=Macro!$I$55,IF(BV$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BV$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":12073548.334408583},{"$f":"IF(BW$11=\"\",0,BW179*IF(BW$15=Macro!$I$53,Macro!$Q$53,IF(BW$15=Macro!$I$54,Macro!$Q$54,IF(BW$15=Macro!$I$55,IF(BW$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BW$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":12669866.533012429},{"$f":"IF(BX$11=\"\",0,BX179*IF(BX$15=Macro!$I$53,Macro!$Q$53,IF(BX$15=Macro!$I$54,Macro!$Q$54,IF(BX$15=Macro!$I$55,IF(BX$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BX$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":13331819.996743517},{"$f":"IF(BY$11=\"\",0,BY179*IF(BY$15=Macro!$I$53,Macro!$Q$53,IF(BY$15=Macro!$I$54,Macro!$Q$54,IF(BY$15=Macro!$I$55,IF(BY$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BY$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":13801997.800663108},{"$f":"IF(BZ$11=\"\",0,BZ179*IF(BZ$15=Macro!$I$53,Macro!$Q$53,IF(BZ$15=Macro!$I$54,Macro!$Q$54,IF(BZ$15=Macro!$I$55,IF(BZ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BZ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":14254366.04829162},{"$f":"IF(CA$11=\"\",0,CA179*IF(CA$15=Macro!$I$53,Macro!$Q$53,IF(CA$15=Macro!$I$54,Macro!$Q$54,IF(CA$15=Macro!$I$55,IF(CA$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CA$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":14701338.25320488},{"$f":"IF(CB$11=\"\",0,CB179*IF(CB$15=Macro!$I$53,Macro!$Q$53,IF(CB$15=Macro!$I$54,Macro!$Q$54,IF(CB$15=Macro!$I$55,IF(CB$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CB$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":15137907.467238382},{"$f":"IF(CC$11=\"\",0,CC179*IF(CC$15=Macro!$I$53,Macro!$Q$53,IF(CC$15=Macro!$I$54,Macro!$Q$54,IF(CC$15=Macro!$I$55,IF(CC$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CC$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":15569269.096213832},{"$f":"IF(CD$11=\"\",0,CD179*IF(CD$15=Macro!$I$53,Macro!$Q$53,IF(CD$15=Macro!$I$54,Macro!$Q$54,IF(CD$15=Macro!$I$55,IF(CD$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CD$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":16042866.086125925},{"$f":"IF(CE$11=\"\",0,CE179*IF(CE$15=Macro!$I$53,Macro!$Q$53,IF(CE$15=Macro!$I$54,Macro!$Q$54,IF(CE$15=Macro!$I$55,IF(CE$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CE$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":16510813.807768689},{"$f":"IF(CF$11=\"\",0,CF179*IF(CF$15=Macro!$I$53,Macro!$Q$53,IF(CF$15=Macro!$I$54,Macro!$Q$54,IF(CF$15=Macro!$I$55,IF(CF$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CF$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":16974467.079393636},{"$f":"IF(CG$11=\"\",0,CG179*IF(CG$15=Macro!$I$53,Macro!$Q$53,IF(CG$15=Macro!$I$54,Macro!$Q$54,IF(CG$15=Macro!$I$55,IF(CG$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CG$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":17432589.695691045},{"$f":"IF(CH$11=\"\",0,CH179*IF(CH$15=Macro!$I$53,Macro!$Q$53,IF(CH$15=Macro!$I$54,Macro!$Q$54,IF(CH$15=Macro!$I$55,IF(CH$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CH$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":17863677.612354852},{"$f":"IF(CI$11=\"\",0,CI179*IF(CI$15=Macro!$I$53,Macro!$Q$53,IF(CI$15=Macro!$I$54,Macro!$Q$54,IF(CI$15=Macro!$I$55,IF(CI$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CI$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0}]
[{"$f":"ROW()","v":181},null,null,null,null,null,null,{"$f":"H166","v":"Себестоимость продаж"},{"$f":"Lists!$AM$18","v":"Развлекат. услуги"},null,null,{"$f":"L174+1","v":3},{"$f":"M166","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X181-SUM($X182:$X187))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B181=Lists!$CU$24,SUMIFS($Z181:$CJ181,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z181:$CJ181))","v":1474211796.3735027},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+AA187)","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+AB187)","v":3666.1106250000003},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+AC187)","v":6231.375},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+AD187)","v":42061.496175000007},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+AE187)","v":104934.96000000004},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+AF187)","v":165365.98605000004},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+AG187)","v":200710.04715},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+AH187)","v":333957.68370000005},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+AI187)","v":521191.79010000004},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+AJ187)","v":716294.20252500009},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+AK187)","v":770947.15500000014},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+AL187)","v":997415.02867500007},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+AM187)","v":1457880.1448220001},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+AN187)","v":1843075.2646755003},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+AO187)","v":1834067.1825000001},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+AP187)","v":2274410.0842605},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+AQ187)","v":3081653.6893740003},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+AR187)","v":3603510.7790062502},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+AS187)","v":3552979.9499100009},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+AT187)","v":4287606.9652957516},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+AU187)","v":5580462.8124180008},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+AV187)","v":6403497.529275001},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+AW187)","v":6170136.5098799998},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+AX187)","v":7050843.8341694996},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+AY187)","v":9141684.2909427583},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+AZ187)","v":10416395.814059023},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+BA187)","v":9847969.6069663167},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+BB187)","v":11114017.512395604},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+BC187)","v":13957954.680299874},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+BD187)","v":15360577.344915524},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+BE187)","v":14550328.819063259},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+BF187)","v":16415623.529970506},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+BG187)","v":20368002.221418187},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+BH187)","v":22246468.69827804},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+BI187)","v":20746072.335258909},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+BJ187)","v":22732048.426528331},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+BK187)","v":28430685.852436032},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+BL187)","v":31247185.303092789},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+BM187)","v":28877572.799641944},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+BN187)","v":31447794.0483233},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+BO187)","v":38459160.137857713},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+BP187)","v":41082377.939536422},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+BQ187)","v":37626542.514120892},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+BR187)","v":40186550.967725724},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+BS187)","v":47866595.796331219},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+BT187)","v":49890995.405403174},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+BU187)","v":44864217.397626549},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+BV187)","v":46744628.020419434},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+BW187)","v":56272140.75230547},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+BX187)","v":59294434.996384032},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+BY187)","v":53031058.543507807},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+BZ187)","v":55091227.297785133},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+CA187)","v":65113542.0796711},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+CB187)","v":67101759.109814718},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+CC187)","v":60315497.457390077},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+CD187)","v":63319108.212860174},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+CE187)","v":74644400.895867467},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+CF187)","v":76803237.310683712},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+CG187)","v":68296916.121228471},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+CH187)","v":70304123.552806586},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H181,Prdction!$L:$L,$L181)+CI187)","v":0}]
[{"$f":"ROW()","v":182},null,null,null,null,null,null,{"$f":"H180","v":"Себестоимость продаж"},{"$f":"I181","v":"Развлекат. услуги"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,{"$f":"L181","v":3},{"$f":"M181","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B182=Lists!$CU$24,SUMIFS($Z182:$CJ182,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z182:$CJ182))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H182,Prdction!$I:$I,$J182,Prdction!$L:$L,$L182))","v":0}]
[{"$f":"ROW()","v":183},null,null,null,null,null,null,{"$f":"H180","v":"Себестоимость продаж"},{"$f":"I181","v":"Развлекат. услуги"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,{"$f":"L181","v":3},{"$f":"M181","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B183=Lists!$CU$24,SUMIFS($Z183:$CJ183,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z183:$CJ183))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H183,Prdction!$I:$I,$J183,Prdction!$L:$L,$L183))","v":0}]
[{"$f":"ROW()","v":184},null,null,null,null,null,null,{"$f":"H180","v":"Себестоимость продаж"},{"$f":"I181","v":"Развлекат. услуги"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,{"$f":"L181","v":3},{"$f":"M181","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B184=Lists!$CU$24,SUMIFS($Z184:$CJ184,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z184:$CJ184))","v":1063488787.5650384},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":2673},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":4257},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":30381.120000000003},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":76602.24000000002},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":120724.56000000003},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":146575.44},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":243730.08000000005},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":380556},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":522937.80000000005},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":540155.88000000012},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":705276},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":1064499.0048},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":1345702.1688000001},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":1273605.3},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":1594663.9631999999},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":2250355.5360000003},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":2631140.0676000002},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":2474111.1621600003},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":3025611.0941760004},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":4107494.8474560007},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":4712613.705360001},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":4293253.5148799997},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":4940493.2430479992},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":6728628.6266918387},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":7666056.9522741586},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":6834685.2053713184},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":7765115.1899508005},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":10274055.414159242},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":11304885.068080559},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":10130580.643168259},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":11560025.803521492},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":15081753.945018183},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":16472997.77113786},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":14491190.558381407},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":15962058.95546806},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":21041893.716129966},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":23128840.884971473},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":20145613.11522742},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":22049189.510142405},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":28401862.771999113},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":30344689.868521743},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":26216579.730456971},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":28251771.578002717},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":35413260.038394764},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":36923998.885009184},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":31389687.280927591},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":32792972.167325065},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":41631406.091935545},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":43888776.33348041},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":37082083.307185985},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":38619515.419759251},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":48125328.987078786},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":49609066.036561467},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":42324342.057320751},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":44780685.180003539},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":55565238.273556963},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":57188297.574495494},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":48152590.250652149},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":49661651.645196527},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H184,Prdction!$I:$I,$J184,Prdction!$L:$L,$L184))","v":0}]
[{"$f":"ROW()","v":185},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":186},null,null,null,null,null,null,{"$f":"H180","v":"Себестоимость продаж"},{"$f":"I181","v":"Развлекат. услуги"},{"$f":"Items!$AQ$16","v":"ФОТ обслуживающего персонала"},null,{"$f":"L181","v":3},{"$f":"M181","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B186=Lists!$CU$24,SUMIFS($Z186:$CJ186,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z186:$CJ186))","v":315940776.00651109},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":763.93125000000009},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":1518.7500000000002},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":8984.9047500000033},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":21794.400000000005},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":34339.558499999999},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":41642.005499999999},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":69405.849000000017},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":108181.37700000002},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":148735.69425000003},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":177531.75000000006},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":224722.32975000006},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":302600.87694000005},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":382594.68913500005},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":431124.52500000014},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":522881.63158500014},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":639460.11797999998},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":747977.47031250014},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":829899.06750000024},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":970766.05470750039},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":1133052.2807400003},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":1300679.8645500005},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":1443756.1500000006},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":1623346.6085550003},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":1856196.6648084002},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":2115645.2782960497},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":2317911.0781499995},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":2576078.7095729248},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":2833768.666262025},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":3119763.2898730505},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":3399806.2891500001},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":3735075.1741915499},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":4066344.8280000007},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":4441131.4824155252},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":4811447.5206750017},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":5207684.208507902},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":5683686.2586969743},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":6244880.3216317808},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":6716892.064934249},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":7229695.7986006876},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":7736382.5891220002},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":8259760.0546266763},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":8776894.4489722513},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":9180599.5305561591},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":9579489.0445665028},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":9974612.7079953775},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":10365023.166691503},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":10732042.963918746},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":11262103.584899941},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":11850506.663772019},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":12268442.489478324},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":12670547.598481447},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":13067856.225071011},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":13455917.748656347},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":13839350.307745636},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":14260325.409889719},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":14676278.940238841},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":15088415.181683235},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":15495635.285058711},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":15878824.544315431},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":0}]
[{"$f":"ROW()","v":187},null,null,null,null,null,null,{"$f":"H180","v":"Себестоимость продаж"},{"$f":"I181","v":"Развлекат. услуги"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L181","v":3},{"$f":"M181","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B187=Lists!$CU$24,SUMIFS($Z187:$CJ187,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z187:$CJ187))","v":94782232.801953301},null,null,{"$f":"IF(AA$11=\"\",0,AA186*IF(AA$15=Macro!$I$53,Macro!$Q$53,IF(AA$15=Macro!$I$54,Macro!$Q$54,IF(AA$15=Macro!$I$55,IF(AA$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AA$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(AB$11=\"\",0,AB186*IF(AB$15=Macro!$I$53,Macro!$Q$53,IF(AB$15=Macro!$I$54,Macro!$Q$54,IF(AB$15=Macro!$I$55,IF(AB$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AB$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":229.17937500000002},{"$f":"IF(AC$11=\"\",0,AC186*IF(AC$15=Macro!$I$53,Macro!$Q$53,IF(AC$15=Macro!$I$54,Macro!$Q$54,IF(AC$15=Macro!$I$55,IF(AC$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AC$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":455.62500000000006},{"$f":"IF(AD$11=\"\",0,AD186*IF(AD$15=Macro!$I$53,Macro!$Q$53,IF(AD$15=Macro!$I$54,Macro!$Q$54,IF(AD$15=Macro!$I$55,IF(AD$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AD$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":2695.4714250000011},{"$f":"IF(AE$11=\"\",0,AE186*IF(AE$15=Macro!$I$53,Macro!$Q$53,IF(AE$15=Macro!$I$54,Macro!$Q$54,IF(AE$15=Macro!$I$55,IF(AE$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AE$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":6538.3200000000015},{"$f":"IF(AF$11=\"\",0,AF186*IF(AF$15=Macro!$I$53,Macro!$Q$53,IF(AF$15=Macro!$I$54,Macro!$Q$54,IF(AF$15=Macro!$I$55,IF(AF$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AF$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":10301.867549999999},{"$f":"IF(AG$11=\"\",0,AG186*IF(AG$15=Macro!$I$53,Macro!$Q$53,IF(AG$15=Macro!$I$54,Macro!$Q$54,IF(AG$15=Macro!$I$55,IF(AG$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AG$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":12492.601649999999},{"$f":"IF(AH$11=\"\",0,AH186*IF(AH$15=Macro!$I$53,Macro!$Q$53,IF(AH$15=Macro!$I$54,Macro!$Q$54,IF(AH$15=Macro!$I$55,IF(AH$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AH$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":20821.754700000005},{"$f":"IF(AI$11=\"\",0,AI186*IF(AI$15=Macro!$I$53,Macro!$Q$53,IF(AI$15=Macro!$I$54,Macro!$Q$54,IF(AI$15=Macro!$I$55,IF(AI$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AI$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":32454.413100000005},{"$f":"IF(AJ$11=\"\",0,AJ186*IF(AJ$15=Macro!$I$53,Macro!$Q$53,IF(AJ$15=Macro!$I$54,Macro!$Q$54,IF(AJ$15=Macro!$I$55,IF(AJ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AJ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":44620.708275000005},{"$f":"IF(AK$11=\"\",0,AK186*IF(AK$15=Macro!$I$53,Macro!$Q$53,IF(AK$15=Macro!$I$54,Macro!$Q$54,IF(AK$15=Macro!$I$55,IF(AK$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AK$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":53259.525000000016},{"$f":"IF(AL$11=\"\",0,AL186*IF(AL$15=Macro!$I$53,Macro!$Q$53,IF(AL$15=Macro!$I$54,Macro!$Q$54,IF(AL$15=Macro!$I$55,IF(AL$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AL$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":67416.698925000019},{"$f":"IF(AM$11=\"\",0,AM186*IF(AM$15=Macro!$I$53,Macro!$Q$53,IF(AM$15=Macro!$I$54,Macro!$Q$54,IF(AM$15=Macro!$I$55,IF(AM$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AM$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":90780.263082000005},{"$f":"IF(AN$11=\"\",0,AN186*IF(AN$15=Macro!$I$53,Macro!$Q$53,IF(AN$15=Macro!$I$54,Macro!$Q$54,IF(AN$15=Macro!$I$55,IF(AN$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AN$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":114778.40674050001},{"$f":"IF(AO$11=\"\",0,AO186*IF(AO$15=Macro!$I$53,Macro!$Q$53,IF(AO$15=Macro!$I$54,Macro!$Q$54,IF(AO$15=Macro!$I$55,IF(AO$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AO$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":129337.35750000004},{"$f":"IF(AP$11=\"\",0,AP186*IF(AP$15=Macro!$I$53,Macro!$Q$53,IF(AP$15=Macro!$I$54,Macro!$Q$54,IF(AP$15=Macro!$I$55,IF(AP$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AP$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":156864.48947550004},{"$f":"IF(AQ$11=\"\",0,AQ186*IF(AQ$15=Macro!$I$53,Macro!$Q$53,IF(AQ$15=Macro!$I$54,Macro!$Q$54,IF(AQ$15=Macro!$I$55,IF(AQ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AQ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":191838.03539399998},{"$f":"IF(AR$11=\"\",0,AR186*IF(AR$15=Macro!$I$53,Macro!$Q$53,IF(AR$15=Macro!$I$54,Macro!$Q$54,IF(AR$15=Macro!$I$55,IF(AR$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AR$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":224393.24109375002},{"$f":"IF(AS$11=\"\",0,AS186*IF(AS$15=Macro!$I$53,Macro!$Q$53,IF(AS$15=Macro!$I$54,Macro!$Q$54,IF(AS$15=Macro!$I$55,IF(AS$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AS$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":248969.72025000007},{"$f":"IF(AT$11=\"\",0,AT186*IF(AT$15=Macro!$I$53,Macro!$Q$53,IF(AT$15=Macro!$I$54,Macro!$Q$54,IF(AT$15=Macro!$I$55,IF(AT$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AT$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":291229.8164122501},{"$f":"IF(AU$11=\"\",0,AU186*IF(AU$15=Macro!$I$53,Macro!$Q$53,IF(AU$15=Macro!$I$54,Macro!$Q$54,IF(AU$15=Macro!$I$55,IF(AU$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AU$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":339915.68422200007},{"$f":"IF(AV$11=\"\",0,AV186*IF(AV$15=Macro!$I$53,Macro!$Q$53,IF(AV$15=Macro!$I$54,Macro!$Q$54,IF(AV$15=Macro!$I$55,IF(AV$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AV$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":390203.95936500013},{"$f":"IF(AW$11=\"\",0,AW186*IF(AW$15=Macro!$I$53,Macro!$Q$53,IF(AW$15=Macro!$I$54,Macro!$Q$54,IF(AW$15=Macro!$I$55,IF(AW$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AW$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":433126.84500000015},{"$f":"IF(AX$11=\"\",0,AX186*IF(AX$15=Macro!$I$53,Macro!$Q$53,IF(AX$15=Macro!$I$54,Macro!$Q$54,IF(AX$15=Macro!$I$55,IF(AX$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AX$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":487003.98256650008},{"$f":"IF(AY$11=\"\",0,AY186*IF(AY$15=Macro!$I$53,Macro!$Q$53,IF(AY$15=Macro!$I$54,Macro!$Q$54,IF(AY$15=Macro!$I$55,IF(AY$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AY$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":556858.99944252009},{"$f":"IF(AZ$11=\"\",0,AZ186*IF(AZ$15=Macro!$I$53,Macro!$Q$53,IF(AZ$15=Macro!$I$54,Macro!$Q$54,IF(AZ$15=Macro!$I$55,IF(AZ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AZ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":634693.58348881488},{"$f":"IF(BA$11=\"\",0,BA186*IF(BA$15=Macro!$I$53,Macro!$Q$53,IF(BA$15=Macro!$I$54,Macro!$Q$54,IF(BA$15=Macro!$I$55,IF(BA$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BA$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":695373.32344499987},{"$f":"IF(BB$11=\"\",0,BB186*IF(BB$15=Macro!$I$53,Macro!$Q$53,IF(BB$15=Macro!$I$54,Macro!$Q$54,IF(BB$15=Macro!$I$55,IF(BB$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BB$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":772823.61287187738},{"$f":"IF(BC$11=\"\",0,BC186*IF(BC$15=Macro!$I$53,Macro!$Q$53,IF(BC$15=Macro!$I$54,Macro!$Q$54,IF(BC$15=Macro!$I$55,IF(BC$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BC$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":850130.59987860743},{"$f":"IF(BD$11=\"\",0,BD186*IF(BD$15=Macro!$I$53,Macro!$Q$53,IF(BD$15=Macro!$I$54,Macro!$Q$54,IF(BD$15=Macro!$I$55,IF(BD$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BD$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":935928.98696191516},{"$f":"IF(BE$11=\"\",0,BE186*IF(BE$15=Macro!$I$53,Macro!$Q$53,IF(BE$15=Macro!$I$54,Macro!$Q$54,IF(BE$15=Macro!$I$55,IF(BE$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BE$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1019941.886745},{"$f":"IF(BF$11=\"\",0,BF186*IF(BF$15=Macro!$I$53,Macro!$Q$53,IF(BF$15=Macro!$I$54,Macro!$Q$54,IF(BF$15=Macro!$I$55,IF(BF$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BF$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1120522.552257465},{"$f":"IF(BG$11=\"\",0,BG186*IF(BG$15=Macro!$I$53,Macro!$Q$53,IF(BG$15=Macro!$I$54,Macro!$Q$54,IF(BG$15=Macro!$I$55,IF(BG$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BG$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1219903.4484000001},{"$f":"IF(BH$11=\"\",0,BH186*IF(BH$15=Macro!$I$53,Macro!$Q$53,IF(BH$15=Macro!$I$54,Macro!$Q$54,IF(BH$15=Macro!$I$55,IF(BH$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BH$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1332339.4447246576},{"$f":"IF(BI$11=\"\",0,BI186*IF(BI$15=Macro!$I$53,Macro!$Q$53,IF(BI$15=Macro!$I$54,Macro!$Q$54,IF(BI$15=Macro!$I$55,IF(BI$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BI$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1443434.2562025005},{"$f":"IF(BJ$11=\"\",0,BJ186*IF(BJ$15=Macro!$I$53,Macro!$Q$53,IF(BJ$15=Macro!$I$54,Macro!$Q$54,IF(BJ$15=Macro!$I$55,IF(BJ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BJ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1562305.2625523706},{"$f":"IF(BK$11=\"\",0,BK186*IF(BK$15=Macro!$I$53,Macro!$Q$53,IF(BK$15=Macro!$I$54,Macro!$Q$54,IF(BK$15=Macro!$I$55,IF(BK$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BK$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1705105.8776090923},{"$f":"IF(BL$11=\"\",0,BL186*IF(BL$15=Macro!$I$53,Macro!$Q$53,IF(BL$15=Macro!$I$54,Macro!$Q$54,IF(BL$15=Macro!$I$55,IF(BL$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BL$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1873464.0964895342},{"$f":"IF(BM$11=\"\",0,BM186*IF(BM$15=Macro!$I$53,Macro!$Q$53,IF(BM$15=Macro!$I$54,Macro!$Q$54,IF(BM$15=Macro!$I$55,IF(BM$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BM$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":2015067.6194802746},{"$f":"IF(BN$11=\"\",0,BN186*IF(BN$15=Macro!$I$53,Macro!$Q$53,IF(BN$15=Macro!$I$54,Macro!$Q$54,IF(BN$15=Macro!$I$55,IF(BN$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BN$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":2168908.7395802061},{"$f":"IF(BO$11=\"\",0,BO186*IF(BO$15=Macro!$I$53,Macro!$Q$53,IF(BO$15=Macro!$I$54,Macro!$Q$54,IF(BO$15=Macro!$I$55,IF(BO$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BO$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":2320914.7767365999},{"$f":"IF(BP$11=\"\",0,BP186*IF(BP$15=Macro!$I$53,Macro!$Q$53,IF(BP$15=Macro!$I$54,Macro!$Q$54,IF(BP$15=Macro!$I$55,IF(BP$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BP$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":2477928.0163880028},{"$f":"IF(BQ$11=\"\",0,BQ186*IF(BQ$15=Macro!$I$53,Macro!$Q$53,IF(BQ$15=Macro!$I$54,Macro!$Q$54,IF(BQ$15=Macro!$I$55,IF(BQ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BQ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":2633068.3346916754},{"$f":"IF(BR$11=\"\",0,BR186*IF(BR$15=Macro!$I$53,Macro!$Q$53,IF(BR$15=Macro!$I$54,Macro!$Q$54,IF(BR$15=Macro!$I$55,IF(BR$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BR$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":2754179.8591668475},{"$f":"IF(BS$11=\"\",0,BS186*IF(BS$15=Macro!$I$53,Macro!$Q$53,IF(BS$15=Macro!$I$54,Macro!$Q$54,IF(BS$15=Macro!$I$55,IF(BS$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BS$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":2873846.7133699507},{"$f":"IF(BT$11=\"\",0,BT186*IF(BT$15=Macro!$I$53,Macro!$Q$53,IF(BT$15=Macro!$I$54,Macro!$Q$54,IF(BT$15=Macro!$I$55,IF(BT$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BT$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":2992383.812398613},{"$f":"IF(BU$11=\"\",0,BU186*IF(BU$15=Macro!$I$53,Macro!$Q$53,IF(BU$15=Macro!$I$54,Macro!$Q$54,IF(BU$15=Macro!$I$55,IF(BU$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BU$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":3109506.9500074508},{"$f":"IF(BV$11=\"\",0,BV186*IF(BV$15=Macro!$I$53,Macro!$Q$53,IF(BV$15=Macro!$I$54,Macro!$Q$54,IF(BV$15=Macro!$I$55,IF(BV$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BV$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":3219612.8891756237},{"$f":"IF(BW$11=\"\",0,BW186*IF(BW$15=Macro!$I$53,Macro!$Q$53,IF(BW$15=Macro!$I$54,Macro!$Q$54,IF(BW$15=Macro!$I$55,IF(BW$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BW$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":3378631.0754699823},{"$f":"IF(BX$11=\"\",0,BX186*IF(BX$15=Macro!$I$53,Macro!$Q$53,IF(BX$15=Macro!$I$54,Macro!$Q$54,IF(BX$15=Macro!$I$55,IF(BX$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BX$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":3555151.9991316055},{"$f":"IF(BY$11=\"\",0,BY186*IF(BY$15=Macro!$I$53,Macro!$Q$53,IF(BY$15=Macro!$I$54,Macro!$Q$54,IF(BY$15=Macro!$I$55,IF(BY$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BY$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":3680532.7468434968},{"$f":"IF(BZ$11=\"\",0,BZ186*IF(BZ$15=Macro!$I$53,Macro!$Q$53,IF(BZ$15=Macro!$I$54,Macro!$Q$54,IF(BZ$15=Macro!$I$55,IF(BZ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BZ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":3801164.2795444336},{"$f":"IF(CA$11=\"\",0,CA186*IF(CA$15=Macro!$I$53,Macro!$Q$53,IF(CA$15=Macro!$I$54,Macro!$Q$54,IF(CA$15=Macro!$I$55,IF(CA$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CA$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":3920356.8675213032},{"$f":"IF(CB$11=\"\",0,CB186*IF(CB$15=Macro!$I$53,Macro!$Q$53,IF(CB$15=Macro!$I$54,Macro!$Q$54,IF(CB$15=Macro!$I$55,IF(CB$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CB$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":4036775.3245969042},{"$f":"IF(CC$11=\"\",0,CC186*IF(CC$15=Macro!$I$53,Macro!$Q$53,IF(CC$15=Macro!$I$54,Macro!$Q$54,IF(CC$15=Macro!$I$55,IF(CC$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CC$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":4151805.0923236907},{"$f":"IF(CD$11=\"\",0,CD186*IF(CD$15=Macro!$I$53,Macro!$Q$53,IF(CD$15=Macro!$I$54,Macro!$Q$54,IF(CD$15=Macro!$I$55,IF(CD$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CD$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":4278097.6229669154},{"$f":"IF(CE$11=\"\",0,CE186*IF(CE$15=Macro!$I$53,Macro!$Q$53,IF(CE$15=Macro!$I$54,Macro!$Q$54,IF(CE$15=Macro!$I$55,IF(CE$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CE$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":4402883.6820716523},{"$f":"IF(CF$11=\"\",0,CF186*IF(CF$15=Macro!$I$53,Macro!$Q$53,IF(CF$15=Macro!$I$54,Macro!$Q$54,IF(CF$15=Macro!$I$55,IF(CF$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CF$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":4526524.5545049701},{"$f":"IF(CG$11=\"\",0,CG186*IF(CG$15=Macro!$I$53,Macro!$Q$53,IF(CG$15=Macro!$I$54,Macro!$Q$54,IF(CG$15=Macro!$I$55,IF(CG$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CG$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":4648690.5855176132},{"$f":"IF(CH$11=\"\",0,CH186*IF(CH$15=Macro!$I$53,Macro!$Q$53,IF(CH$15=Macro!$I$54,Macro!$Q$54,IF(CH$15=Macro!$I$55,IF(CH$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CH$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":4763647.3632946294},{"$f":"IF(CI$11=\"\",0,CI186*IF(CI$15=Macro!$I$53,Macro!$Q$53,IF(CI$15=Macro!$I$54,Macro!$Q$54,IF(CI$15=Macro!$I$55,IF(CI$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CI$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0}]
[{"$f":"ROW()","v":188},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":189}]
[{"$f":"ROW()","v":190},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,{"$f":"Items!$BO$17","v":"Себестоимость"},null,null,null,null,{"$f":"Prdction!$M$100","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X190-SUMIFS($X191:$X212,$J191:$J212,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B190=Lists!$CU$24,SUMIFS($Z190:$CJ190,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z190:$CJ190))","v":9477159567.6216946},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA191:AA212,$J191:$J212,\"\"))","v":0},25995.972304687501,45074.8828125,299142.18547031248,743792.98500000022,1172111.8395093749,1269797.8877156251,2128738.2101437505,3331843.1598937502,4579386.7922859378,5028328.5182625009,6492866.7715640636,9282819.9422891252,11729666.421595406,11990639.27371875,14807519.739108093,19738008.623696622,23123531.335852548,23157753.216255378,27744401.832772769,35541264.70568642,40785807.385103971,40359282.465030752,46080605.025874309,58019004.831333973,66032679.89092949,64399204.953045592,72468359.122625083,89065497.338067204,98209145.209820732,94865342.075397044,106311873.38628545,129356607.07084635,141285442.48836923,135470794.99307808,148428662.07916445,179996427.71293521,197531810.29247302,188418379.70347416,204740069.03880492,245022484.83519644,262223573.50289559,245293161.60142851,260442653.36271012,304121834.33912551,316931100.71025914,292735496.30019683,305340478.86207348,356409266.3325063,374817995.12307686,345662610.57900071,358698204.05805802,414656262.26863116,428118234.9855656,392008621.98556072,409260729.84828007,472872821.14892536,486484078.76446247,444140130.50849879,457862149.14664912,0]
[{"$f":"ROW()","v":191},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,{"$f":"H190","v":"Себестоимость"},{"$f":"Lists!$AM$16","v":"Номерной фонд"},null,null,1,{"$f":"M190","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X191-SUM($X192:$X197))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B191=Lists!$CU$24,SUMIFS($Z191:$CJ191,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z191:$CJ191))","v":4199482522.9659142},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA192:AA197))","v":0},11388.5968359375,19945.701562500002,131250.25463906251,325784.27700000006,513384.193771875,560717.56375312502,941481.01231875026,1474387.4506687503,2026490.8918546878,2238678.2558250003,2884982.8441078127,4101161.0648846249,5185884.8664055308,5347765.4332499998,6594570.2249232177,8729472.636547124,10221886.708449984,10310133.048948001,12336067.495434156,15706606.153583867,18024736.905952841,17987724.657003153,20503664.06198952,25599214.387118578,29154293.316793509,28724153.046806175,32291043.791587919,39339512.9690134,43356593.182098128,42236901.272393353,47284057.888280489,57108591.59958481,62374757.8633084,60343673.57643947,66022317.956919782,79344202.671431363,87126646.398118526,83976037.710588604,91181496.310380816,108165684.7558769,115693839.27843051,109201280.48662975,115865590.57970454,134283607.46267372,139931139.4733147,130364603.9042252,135837153.99021581,157122018.4725945,165321989.61310554,154004154.28646007,159751472.61973974,183028183.94991153,188857569.48230815,174328867.53446859,181902958.75473988,208576488.85981753,214569899.52561671,197559868.10682803,203474493.58868012,0]
[{"$f":"ROW()","v":192},{"$f":"Lists!$CU$28","v":"SF(-)"},null,null,null,null,null,{"$f":"H190","v":"Себестоимость"},{"$f":"I191","v":"Номерной фонд"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,{"$f":"L191","v":1},{"$f":"M191","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B192=Lists!$CU$24,SUMIFS($Z192:$CJ192,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z192:$CJ192))","v":1739577673.5933418},null,null,{"$f":"IF(AA$11=\"\",0,AA168/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB168/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":5112.1125000000002},{"$f":"IF(AC$11=\"\",0,AC168/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":8141.5125000000007},{"$f":"IF(AD$11=\"\",0,AD168/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":58103.892000000007},{"$f":"IF(AE$11=\"\",0,AE168/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":146501.78400000001},{"$f":"IF(AF$11=\"\",0,AF168/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":230885.72100000002},{"$f":"IF(AG$11=\"\",0,AG168/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":233604.60749999998},{"$f":"IF(AH$11=\"\",0,AH168/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":396576.4819500001},{"$f":"IF(AI$11=\"\",0,AI168/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":624706.45875000011},{"$f":"IF(AJ$11=\"\",0,AJ168/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":858435.0823125001},{"$f":"IF(AK$11=\"\",0,AK168/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":886699.63676250004},{"$f":"IF(AL$11=\"\",0,AL168/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":1157754.63375},{"$f":"IF(AM$11=\"\",0,AM168/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":1719379.3914000001},{"$f":"IF(AN$11=\"\",0,AN168/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":2180991.9603037499},{"$f":"IF(AO$11=\"\",0,AO168/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":2090702.7002812496},{"$f":"IF(AP$11=\"\",0,AP168/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":2617740.5620904993},{"$f":"IF(AQ$11=\"\",0,AQ168/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":3694099.2595649995},{"$f":"IF(AR$11=\"\",0,AR168/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":4319180.867219625},{"$f":"IF(AS$11=\"\",0,AS168/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":4012950.6712226244},{"$f":"IF(AT$11=\"\",0,AT168/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":4918272.2783726407},{"$f":"IF(AU$11=\"\",0,AU168/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":6742709.5105269914},{"$f":"IF(AV$11=\"\",0,AV168/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":7736049.9357050257},{"$f":"IF(AW$11=\"\",0,AW168/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":7047643.9730202006},{"$f":"IF(AX$11=\"\",0,AX168/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":8110128.4392909799},{"$f":"IF(AY$11=\"\",0,AY168/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":10879834.865716325},{"$f":"IF(AZ$11=\"\",0,AZ168/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":12418682.05143005},{"$f":"IF(BA$11=\"\",0,BA168/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":11219562.932442352},{"$f":"IF(BB$11=\"\",0,BB168/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":12746921.904003609},{"$f":"IF(BC$11=\"\",0,BC168/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":16865504.090805776},{"$f":"IF(BD$11=\"\",0,BD168/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":18557675.394570991},{"$f":"IF(BE$11=\"\",0,BE168/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":16440289.410258343},{"$f":"IF(BF$11=\"\",0,BF168/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":18786812.981300693},{"$f":"IF(BG$11=\"\",0,BG168/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":24757641.710368905},{"$f":"IF(BH$11=\"\",0,BH168/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":27041455.403683491},{"$f":"IF(BI$11=\"\",0,BI168/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":23788195.000992976},{"$f":"IF(BJ$11=\"\",0,BJ168/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":26202717.404085528},{"$f":"IF(BK$11=\"\",0,BK168/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":34035384.707692504},{"$f":"IF(BL$11=\"\",0,BL168/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":37461238.919543885},{"$f":"IF(BM$11=\"\",0,BM168/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":33070283.029465504},{"$f":"IF(BN$11=\"\",0,BN168/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":36195122.655243136},{"$f":"IF(BO$11=\"\",0,BO168/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":46623432.856659792},{"$f":"IF(BP$11=\"\",0,BP168/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":49812704.962295212},{"$f":"IF(BQ$11=\"\",0,BQ168/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":42566228.871470757},{"$f":"IF(BR$11=\"\",0,BR168/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":45907123.48870758},{"$f":"IF(BS$11=\"\",0,BS168/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":58133079.68177741},{"$f":"IF(BT$11=\"\",0,BT168/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":60613051.919672891},{"$f":"IF(BU$11=\"\",0,BU168/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":51528133.527097695},{"$f":"IF(BV$11=\"\",0,BV168/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":53831713.37342456},{"$f":"IF(BW$11=\"\",0,BW168/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":67370242.755022675},{"$f":"IF(BX$11=\"\",0,BX168/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":71075857.092158645},{"$f":"IF(BY$11=\"\",0,BY168/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":60872557.378952481},{"$f":"IF(BZ$11=\"\",0,BZ168/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":63396348.28124851},{"$f":"IF(CA$11=\"\",0,CA168/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":79000735.365351498},{"$f":"IF(CB$11=\"\",0,CB168/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":81436382.465642899},{"$f":"IF(CC$11=\"\",0,CC168/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":68726989.615089968},{"$f":"IF(CD$11=\"\",0,CD168/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":72759230.37241894},{"$f":"IF(CE$11=\"\",0,CE168/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":91213811.453435853},{"$f":"IF(CF$11=\"\",0,CF168/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":93878164.737132773},{"$f":"IF(CG$11=\"\",0,CG168/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":79045486.433336169},{"$f":"IF(CH$11=\"\",0,CH168/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":81522705.028817937},{"$f":"IF(CI$11=\"\",0,CI168/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0}]
[{"$f":"ROW()","v":193},{"$f":"Lists!$CU$28","v":"SF(-)"},null,null,null,null,null,{"$f":"H190","v":"Себестоимость"},{"$f":"I191","v":"Номерной фонд"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,{"$f":"L191","v":1},{"$f":"M191","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B193=Lists!$CU$24,SUMIFS($Z193:$CJ193,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z193:$CJ193))","v":380533213.42595947},null,null,{"$f":"IF(AA$11=\"\",0,AA169/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB169/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":1136.0250000000003},{"$f":"IF(AC$11=\"\",0,AC169/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":1809.2250000000004},{"$f":"IF(AD$11=\"\",0,AD169/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":12911.976000000002},{"$f":"IF(AE$11=\"\",0,AE169/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":32555.952000000005},{"$f":"IF(AF$11=\"\",0,AF169/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":51307.938000000009},{"$f":"IF(AG$11=\"\",0,AG169/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":51912.135000000009},{"$f":"IF(AH$11=\"\",0,AH169/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":86321.070000000022},{"$f":"IF(AI$11=\"\",0,AI169/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":134780.25000000006},{"$f":"IF(AJ$11=\"\",0,AJ169/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":185207.13750000007},{"$f":"IF(AK$11=\"\",0,AK169/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":193724.52000000005},{"$f":"IF(AL$11=\"\",0,AL169/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":257278.80750000002},{"$f":"IF(AM$11=\"\",0,AM169/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":382084.30920000008},{"$f":"IF(AN$11=\"\",0,AN169/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":476602.85145000002},{"$f":"IF(AO$11=\"\",0,AO169/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":451068.54374999995},{"$f":"IF(AP$11=\"\",0,AP169/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":564776.82030000002},{"$f":"IF(AQ$11=\"\",0,AQ169/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":809437.6696560001},{"$f":"IF(AR$11=\"\",0,AR169/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":959817.97049325006},{"$f":"IF(AS$11=\"\",0,AS169/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":891766.81582725013},{"$f":"IF(AT$11=\"\",0,AT169/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":1071570.5958540002},{"$f":"IF(AU$11=\"\",0,AU169/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":1454737.7584740005},{"$f":"IF(AV$11=\"\",0,AV169/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":1669050.6873150005},{"$f":"IF(AW$11=\"\",0,AW169/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":1538334.9179104501},{"$f":"IF(AX$11=\"\",0,AX169/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":1802250.7642868846},{"$f":"IF(AY$11=\"\",0,AY169/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":2417741.0812702947},{"$f":"IF(AZ$11=\"\",0,AZ169/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":2715061.8372637648},{"$f":"IF(BA$11=\"\",0,BA169/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":2420617.6769023421},{"$f":"IF(BB$11=\"\",0,BB169/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":2750144.9631075752},{"$f":"IF(BC$11=\"\",0,BC169/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":3693358.6940944353},{"$f":"IF(BD$11=\"\",0,BD169/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":4123927.8654602203},{"$f":"IF(BE$11=\"\",0,BE169/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":3653397.6467240765},{"$f":"IF(BF$11=\"\",0,BF169/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":4094175.8054138613},{"$f":"IF(BG$11=\"\",0,BG169/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":5341454.5221939394},{"$f":"IF(BH$11=\"\",0,BH169/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":5834186.7106113248},{"$f":"IF(BI$11=\"\",0,BI169/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":5190812.0663596243},{"$f":"IF(BJ$11=\"\",0,BJ169/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":5822826.0897967862},{"$f":"IF(BK$11=\"\",0,BK169/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":7563418.823931668},{"$f":"IF(BL$11=\"\",0,BL169/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":8191464.4800940622},{"$f":"IF(BM$11=\"\",0,BM169/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":7134904.6449763784},{"$f":"IF(BN$11=\"\",0,BN169/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":7809087.951508767},{"$f":"IF(BO$11=\"\",0,BO169/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":10207282.07803496},{"$f":"IF(BP$11=\"\",0,BP169/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":11069489.991621161},{"$f":"IF(BQ$11=\"\",0,BQ169/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":9459161.9714379478},{"$f":"IF(BR$11=\"\",0,BR169/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":10005835.767209297},{"$f":"IF(BS$11=\"\",0,BS169/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":12542196.263598148},{"$f":"IF(BT$11=\"\",0,BT169/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":13077249.605107421},{"$f":"IF(BU$11=\"\",0,BU169/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":11238897.508828489},{"$f":"IF(BV$11=\"\",0,BV169/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":11962602.971872125},{"$f":"IF(BW$11=\"\",0,BW169/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":14971165.056671703},{"$f":"IF(BX$11=\"\",0,BX169/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":15543941.618107645},{"$f":"IF(BY$11=\"\",0,BY169/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":13133237.837961705},{"$f":"IF(BZ$11=\"\",0,BZ169/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":13677745.044498065},{"$f":"IF(CA$11=\"\",0,CA169/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":17288690.462621078},{"$f":"IF(CB$11=\"\",0,CB169/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":18096973.881253984},{"$f":"IF(CC$11=\"\",0,CC169/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":15272664.358908886},{"$f":"IF(CD$11=\"\",0,CD169/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":15859826.001251251},{"$f":"IF(CE$11=\"\",0,CE169/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":19679355.221884757},{"$f":"IF(CF$11=\"\",0,CF169/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":20254188.724300489},{"$f":"IF(CG$11=\"\",0,CG169/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":17239526.787493721},{"$f":"IF(CH$11=\"\",0,CH169/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":18116156.673070654},{"$f":"IF(CI$11=\"\",0,CI169/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0}]
[{"$f":"ROW()","v":194},{"$f":"Lists!$CU$28","v":"SF(-)"},null,null,null,null,null,{"$f":"H190","v":"Себестоимость"},{"$f":"I191","v":"Номерной фонд"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,{"$f":"L191","v":1},{"$f":"M191","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B194=Lists!$CU$24,SUMIFS($Z194:$CJ194,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z194:$CJ194))","v":188334449.55764222},null,null,{"$f":"IF(AA$11=\"\",0,AA170/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB170/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":568.01250000000016},{"$f":"IF(AC$11=\"\",0,AC170/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":904.61250000000018},{"$f":"IF(AD$11=\"\",0,AD170/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":6455.9880000000012},{"$f":"IF(AE$11=\"\",0,AE170/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":16277.976000000002},{"$f":"IF(AF$11=\"\",0,AF170/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":25653.969000000005},{"$f":"IF(AG$11=\"\",0,AG170/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":25956.067500000005},{"$f":"IF(AH$11=\"\",0,AH170/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":43160.535000000011},{"$f":"IF(AI$11=\"\",0,AI170/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":67390.125000000029},{"$f":"IF(AJ$11=\"\",0,AJ170/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":92603.568750000035},{"$f":"IF(AK$11=\"\",0,AK170/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":95652.603750000024},{"$f":"IF(AL$11=\"\",0,AL170/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":124892.62500000003},{"$f":"IF(AM$11=\"\",0,AM170/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":188505.03210000001},{"$f":"IF(AN$11=\"\",0,AN170/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":238301.42572500001},{"$f":"IF(AO$11=\"\",0,AO170/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":225534.27187499998},{"$f":"IF(AP$11=\"\",0,AP170/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":282388.41015000001},{"$f":"IF(AQ$11=\"\",0,AQ170/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":398500.45950000006},{"$f":"IF(AR$11=\"\",0,AR170/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":465931.0536375001},{"$f":"IF(AS$11=\"\",0,AS170/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":438123.85163250001},{"$f":"IF(AT$11=\"\",0,AT170/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":535785.29792700009},{"$f":"IF(AU$11=\"\",0,AU170/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":727368.87923700025},{"$f":"IF(AV$11=\"\",0,AV170/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":834525.34365750023},{"$f":"IF(AW$11=\"\",0,AW170/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":760263.64326000004},{"$f":"IF(AX$11=\"\",0,AX170/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":874879.01178974973},{"$f":"IF(AY$11=\"\",0,AY170/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":1191527.9859766797},{"$f":"IF(AZ$11=\"\",0,AZ170/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":1357530.9186318824},{"$f":"IF(BA$11=\"\",0,BA170/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":1210308.8384511711},{"$f":"IF(BB$11=\"\",0,BB170/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":1375072.4815537876},{"$f":"IF(BC$11=\"\",0,BC170/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":1819363.9795906991},{"$f":"IF(BD$11=\"\",0,BD170/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":2001906.7308059328},{"$f":"IF(BE$11=\"\",0,BE170/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":1793956.9888943792},{"$f":"IF(BF$11=\"\",0,BF170/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":2047087.9027069306},{"$f":"IF(BG$11=\"\",0,BG170/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":2670727.2610969697},{"$f":"IF(BH$11=\"\",0,BH170/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":2917093.3553056624},{"$f":"IF(BI$11=\"\",0,BI170/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":2566148.3280467074},{"$f":"IF(BJ$11=\"\",0,BJ170/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":2826614.6066974686},{"$f":"IF(BK$11=\"\",0,BK170/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":3726168.6788980151},{"$f":"IF(BL$11=\"\",0,BL170/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":4095732.2400470311},{"$f":"IF(BM$11=\"\",0,BM170/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":3567452.3224881892},{"$f":"IF(BN$11=\"\",0,BN170/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":3904543.9757543835},{"$f":"IF(BO$11=\"\",0,BO170/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":5029496.5325415097},{"$f":"IF(BP$11=\"\",0,BP170/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":5373538.830884059},{"$f":"IF(BQ$11=\"\",0,BQ170/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":4642519.3272684207},{"$f":"IF(BR$11=\"\",0,BR170/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":5002917.8836046485},{"$f":"IF(BS$11=\"\",0,BS170/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":6271098.1317990739},{"$f":"IF(BT$11=\"\",0,BT170/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":6538624.8025537105},{"$f":"IF(BU$11=\"\",0,BU170/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":5558590.4559975946},{"$f":"IF(BV$11=\"\",0,BV170/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":5807088.8212971473},{"$f":"IF(BW$11=\"\",0,BW170/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":7372228.1621135864},{"$f":"IF(BX$11=\"\",0,BX170/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":7771970.8090538224},{"$f":"IF(BY$11=\"\",0,BY170/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":6566618.9189808527},{"$f":"IF(BZ$11=\"\",0,BZ170/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":6838872.5222490327},{"$f":"IF(CA$11=\"\",0,CA170/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":8522193.6747952029},{"$f":"IF(CB$11=\"\",0,CB170/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":8784938.77730776},{"$f":"IF(CC$11=\"\",0,CC170/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":7494935.572650549},{"$f":"IF(CD$11=\"\",0,CD170/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":7929913.0006256253},{"$f":"IF(CE$11=\"\",0,CE170/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":9839677.6109423786},{"$f":"IF(CF$11=\"\",0,CF170/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":10127094.362150244},{"$f":"IF(CG$11=\"\",0,CG170/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":8527021.1902196519},{"$f":"IF(CH$11=\"\",0,CH170/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":8794250.8121702205},{"$f":"IF(CI$11=\"\",0,CI170/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0}]
[{"$f":"ROW()","v":195},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":196},{"$f":"Lists!$CU$26","v":"BS(-)"},null,null,null,null,null,{"$f":"H190","v":"Себестоимость"},{"$f":"I191","v":"Номерной фонд"},{"$f":"Items!$AQ$16","v":"ФОТ обслуживающего персонала"},null,{"$f":"L191","v":1},{"$f":"M191","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B196=Lists!$CU$24,SUMIFS($Z196:$CJ196,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z196:$CJ196))","v":1454643989.5299771},null,null,{"$f":"IF(AA$11=\"\",0,AA172)","v":0},3517.2667968750002,6992.578125,41367.998953125003,100345.05000000002,158105.05059375,191726.73365625,319556.09643750003,498085.08993750007,684803.92560937523,817385.76562500023,1034659.0598906253,1393224.8709112499,1761529.7145590622,1984969.1671875,2407434.1787559371,2944180.9598662499,3443812.936230469,3820993.6232812502,4469568.7102157818,5216761.542573751,5988546.8763656262,6647293.9406249998,7474158.3435553117,8546238.8108886741,9740783.4688213933,10672048.92231562,11860695.72532534,13047143.234248072,14363910.14712383,15653274.78962812,17196908.614506926,18722129.312249999,20447709.533621479,22152706.293107811,23977046.043338459,26168638.816083983,28752469.814179651,30925690.548968099,33286724.406057328,35619594.837415874,38029311.918176979,40410284.858809717,42269010.338602312,44105564.142691605,45924779.343062043,47722294.163308784,49412114.479709215,51852601.922143474,54561707.764450327,56485953.961973101,58337312.901341639,60166588.036264434,61953287.967771925,63718675.375245526,65656914.908033893,67572034.287349641,69469578.232333213,71344487.458291143,73108754.672785625,0]
[{"$f":"ROW()","v":197},{"$f":"Lists!$CU$26","v":"BS(-)"},null,null,null,null,null,{"$f":"H190","v":"Себестоимость"},{"$f":"I191","v":"Номерной фонд"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L191","v":1},{"$f":"M191","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B197=Lists!$CU$24,SUMIFS($Z197:$CJ197,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z197:$CJ197))","v":436393196.85899311},null,null,{"$f":"IF(AA$11=\"\",0,AA173)","v":0},1055.1800390625001,2097.7734375,12410.3996859375,30103.515000000003,47431.515178124995,57518.020096875,95866.828931250013,149425.52698125,205441.17768281256,245215.72968750005,310397.71796718758,417967.46127337497,528458.91436771862,595490.75015624997,722230.25362678117,883254.28795987496,1033143.8808691406,1146298.086984375,1340870.6130647345,1565028.4627721251,1796564.0629096879,1994188.1821874999,2242247.5030665933,2563871.643266602,2922235.040646418,3201614.6766946861,3558208.7175976019,3914142.9702744214,4309173.0441371491,4695982.4368884359,5159072.5843520779,5616638.7936749998,6134312.8600864438,6645811.8879323434,7193113.8130015377,7850591.644825194,8625740.9442538954,9277707.1646904293,9986017.3218171988,10685878.451224761,11408793.575453093,12123085.457642915,12680703.101580692,13231669.242807481,13777433.802918613,14316688.248992635,14823634.343912764,15555780.576643042,16368512.329335097,16945786.188591931,17501193.870402493,18049976.410879329,18585986.390331578,19115602.612573657,19697074.472410168,20271610.286204893,20840873.469699964,21403346.237487342,21932626.401835687,0]
[{"$f":"ROW()","v":198},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,{"$f":"H190","v":"Себестоимость"},{"$f":"Lists!$AM$17","v":"Food&Beverage"},null,null,{"$f":"L191+1","v":2},{"$f":"M190","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X198-SUM($X199:$X204))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B198=Lists!$CU$24,SUMIFS($Z198:$CJ198,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z198:$CJ198))","v":3980674273.2231207},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA199:AA204))","v":0},10941.264843750001,18897.806250000001,125830.43465625001,313073.74800000008,493361.65968750004,532799.51681250008,893921.19412500027,1399689.919125,1923757.9979062499,2108729.0874375002,2728014.8987812507,3901195.2333825002,4924989.9853143757,5021074.20796875,6204316.7571243756,8301941.5537755005,9736657.1929963119,9706992.0777573753,11624995.887738865,14938778.214260552,17143008.567436129,16916963.5506276,19349512.670223288,24399544.257721275,27739666.918789316,26966196.500168316,30357483.683633354,37480372.25778047,41376122.194153838,39766542.091135144,44538862.935288034,54393638.907346368,59409715.555305742,56796247.507776603,62334638.854961,75728521.47508949,83012785.405423626,78922371.379114836,85785643.598457888,103131283.73679501,110504804.59634896,102834768.55575404,109099140.41161363,127873841.08651969,133262965.64570944,122738289.54516633,128224192.21265911,149953674.78959563,157516366.56916735,144807744.96689716,150292090.0438264,174535424.40356165,180427084.066203,164418314.00325549,171502110.41068059,198912804.43883321,204642324.85724464,186308777.98888433,192360473.94602853,0]
[{"$f":"ROW()","v":199},{"$f":"Lists!$CU$28","v":"SF(-)"},null,null,null,null,null,{"$f":"H197","v":"Себестоимость"},{"$f":"I198","v":"Food&Beverage"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,{"$f":"L198","v":2},{"$f":"M198","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B199=Lists!$CU$24,SUMIFS($Z199:$CJ199,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z199:$CJ199))","v":1534921476.7000077},null,null,{"$f":"IF(AA$11=\"\",0,AA175/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB175/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":4510.6875},{"$f":"IF(AC$11=\"\",0,AC175/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":7183.6875},{"$f":"IF(AD$11=\"\",0,AD175/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":51268.14},{"$f":"IF(AE$11=\"\",0,AE175/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":129266.28000000001},{"$f":"IF(AF$11=\"\",0,AF175/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":203722.69500000001},{"$f":"IF(AG$11=\"\",0,AG175/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":206121.71249999999},{"$f":"IF(AH$11=\"\",0,AH175/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":349920.42525000009},{"$f":"IF(AI$11=\"\",0,AI175/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":551211.58125000005},{"$f":"IF(AJ$11=\"\",0,AJ175/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":757442.71968750015},{"$f":"IF(AK$11=\"\",0,AK175/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":782382.03243750019},{"$f":"IF(AL$11=\"\",0,AL175/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":1021548.2062500002},{"$f":"IF(AM$11=\"\",0,AM175/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":1517099.4630000002},{"$f":"IF(AN$11=\"\",0,AN175/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":1924404.6708562502},{"$f":"IF(AO$11=\"\",0,AO175/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":1844737.67671875},{"$f":"IF(AP$11=\"\",0,AP175/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":2309771.0841974998},{"$f":"IF(AQ$11=\"\",0,AQ175/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":3259499.3466749997},{"$f":"IF(AR$11=\"\",0,AR175/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":3811041.9416643749},{"$f":"IF(AS$11=\"\",0,AS175/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":3540838.8275493747},{"$f":"IF(AT$11=\"\",0,AT175/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":4339652.0103288013},{"$f":"IF(AU$11=\"\",0,AU175/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":5949449.568112052},{"$f":"IF(AV$11=\"\",0,AV175/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":6825926.4138573771},{"$f":"IF(AW$11=\"\",0,AW175/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":6218509.3879590016},{"$f":"IF(AX$11=\"\",0,AX175/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":7155995.6817273367},{"$f":"IF(AY$11=\"\",0,AY175/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":9599854.2932791114},{"$f":"IF(AZ$11=\"\",0,AZ175/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":10957660.633614752},{"$f":"IF(BA$11=\"\",0,BA175/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":9899614.3521550186},{"$f":"IF(BB$11=\"\",0,BB175/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":11247284.032944361},{"$f":"IF(BC$11=\"\",0,BC175/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":14881327.138946274},{"$f":"IF(BD$11=\"\",0,BD175/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":16374419.465797935},{"$f":"IF(BE$11=\"\",0,BE175/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":14506137.714933831},{"$f":"IF(BF$11=\"\",0,BF175/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":16576599.689382967},{"$f":"IF(BG$11=\"\",0,BG175/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":21844977.979737271},{"$f":"IF(BH$11=\"\",0,BH175/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":23860107.709132489},{"$f":"IF(BI$11=\"\",0,BI175/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":20989583.824405573},{"$f":"IF(BJ$11=\"\",0,BJ175/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":23120044.768310767},{"$f":"IF(BK$11=\"\",0,BK175/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":30031221.800905149},{"$f":"IF(BL$11=\"\",0,BL175/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":33054034.340774026},{"$f":"IF(BM$11=\"\",0,BM175/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":29179661.496587224},{"$f":"IF(BN$11=\"\",0,BN175/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":31936872.931096889},{"$f":"IF(BO$11=\"\",0,BO175/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":41138323.108817466},{"$f":"IF(BP$11=\"\",0,BP175/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":43952386.73143696},{"$f":"IF(BQ$11=\"\",0,BQ175/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":37558437.239533022},{"$f":"IF(BR$11=\"\",0,BR175/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":40506285.431212574},{"$f":"IF(BS$11=\"\",0,BS175/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":51293893.836862423},{"$f":"IF(BT$11=\"\",0,BT175/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":53482104.635005496},{"$f":"IF(BU$11=\"\",0,BU175/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":45466000.170968562},{"$f":"IF(BV$11=\"\",0,BV175/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":47498570.623609908},{"$f":"IF(BW$11=\"\",0,BW175/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":59444331.842667051},{"$f":"IF(BX$11=\"\",0,BX175/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":62713991.551904678},{"$f":"IF(BY$11=\"\",0,BY175/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":53711080.040252186},{"$f":"IF(BZ$11=\"\",0,BZ175/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":55937954.365807526},{"$f":"IF(CA$11=\"\",0,CA175/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":69706531.204721913},{"$f":"IF(CB$11=\"\",0,CB175/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":71855631.587331995},{"$f":"IF(CC$11=\"\",0,CC175/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":60641461.425079398},{"$f":"IF(CD$11=\"\",0,CD175/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":64199320.916840263},{"$f":"IF(CE$11=\"\",0,CE175/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":80482774.811855182},{"$f":"IF(CF$11=\"\",0,CF175/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":82833674.76805833},{"$f":"IF(CG$11=\"\",0,CG175/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":69746017.441178977},{"$f":"IF(CH$11=\"\",0,CH175/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":71931798.554839343},{"$f":"IF(CI$11=\"\",0,CI175/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0}]
[{"$f":"ROW()","v":200},{"$f":"Lists!$CU$28","v":"SF(-)"},null,null,null,null,null,{"$f":"H197","v":"Себестоимость"},{"$f":"I198","v":"Food&Beverage"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,{"$f":"L198","v":2},{"$f":"M198","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B200=Lists!$CU$24,SUMIFS($Z200:$CJ200,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z200:$CJ200))","v":805835040.19614935},null,null,{"$f":"IF(AA$11=\"\",0,AA176/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB176/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":2405.6999999999998},{"$f":"IF(AC$11=\"\",0,AC176/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":3831.2999999999997},{"$f":"IF(AD$11=\"\",0,AD176/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":27343.008000000002},{"$f":"IF(AE$11=\"\",0,AE176/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":68942.016000000018},{"$f":"IF(AF$11=\"\",0,AF176/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":108652.10400000002},{"$f":"IF(AG$11=\"\",0,AG176/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":109931.58000000002},{"$f":"IF(AH$11=\"\",0,AH176/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":182797.56000000006},{"$f":"IF(AI$11=\"\",0,AI176/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":285417.00000000006},{"$f":"IF(AJ$11=\"\",0,AJ176/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":392203.35000000003},{"$f":"IF(AK$11=\"\",0,AK176/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":410240.16000000003},{"$f":"IF(AL$11=\"\",0,AL176/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":544825.71000000008},{"$f":"IF(AM$11=\"\",0,AM176/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":809119.71360000013},{"$f":"IF(AN$11=\"\",0,AN176/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":1009276.6266000003},{"$f":"IF(AO$11=\"\",0,AO176/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":955203.97500000021},{"$f":"IF(AP$11=\"\",0,AP176/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":1195997.9724000001},{"$f":"IF(AQ$11=\"\",0,AQ176/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":1714103.3004480002},{"$f":"IF(AR$11=\"\",0,AR176/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":2032555.7022210001},{"$f":"IF(AS$11=\"\",0,AS176/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":1888447.3746930002},{"$f":"IF(AT$11=\"\",0,AT176/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":2269208.3206320005},{"$f":"IF(AU$11=\"\",0,AU176/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":3080621.1355920006},{"$f":"IF(AV$11=\"\",0,AV176/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":3534460.2790199998},{"$f":"IF(AW$11=\"\",0,AW176/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":3257650.4143985999},{"$f":"IF(AX$11=\"\",0,AX176/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":3816531.0302545801},{"$f":"IF(AY$11=\"\",0,AY176/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":5119922.2897488596},{"$f":"IF(AZ$11=\"\",0,AZ176/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":5749542.7142056199},{"$f":"IF(BA$11=\"\",0,BA176/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":5126013.9040284902},{"$f":"IF(BB$11=\"\",0,BB176/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":5823836.3924631001},{"$f":"IF(BC$11=\"\",0,BC176/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":7821230.175729393},{"$f":"IF(BD$11=\"\",0,BD176/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":8733023.7150922325},{"$f":"IF(BE$11=\"\",0,BE176/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":7736606.7812980451},{"$f":"IF(BF$11=\"\",0,BF176/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":8670019.3526411206},{"$f":"IF(BG$11=\"\",0,BG176/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":11311315.458763637},{"$f":"IF(BH$11=\"\",0,BH176/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":12354748.328353398},{"$f":"IF(BI$11=\"\",0,BI176/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":10992307.90523215},{"$f":"IF(BJ$11=\"\",0,BJ176/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":12330690.543099077},{"$f":"IF(BK$11=\"\",0,BK176/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":16016651.627149414},{"$f":"IF(BL$11=\"\",0,BL176/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":17346630.663728606},{"$f":"IF(BM$11=\"\",0,BM176/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":15109209.836420566},{"$f":"IF(BN$11=\"\",0,BN176/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":16536892.132606803},{"$f":"IF(BO$11=\"\",0,BO176/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":21615420.871132854},{"$f":"IF(BP$11=\"\",0,BP176/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":23441272.923433051},{"$f":"IF(BQ$11=\"\",0,BQ176/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":20031166.527750947},{"$f":"IF(BR$11=\"\",0,BR176/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":21188828.683502037},{"$f":"IF(BS$11=\"\",0,BS176/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":26559945.028796073},{"$f":"IF(BT$11=\"\",0,BT176/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":27692999.163756888},{"$f":"IF(BU$11=\"\",0,BU176/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":23800018.253989737},{"$f":"IF(BV$11=\"\",0,BV176/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":25332570.999258619},{"$f":"IF(BW$11=\"\",0,BW176/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":31703643.64942243},{"$f":"IF(BX$11=\"\",0,BX176/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":32916582.25011031},{"$f":"IF(BY$11=\"\",0,BY176/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":27811562.480389491},{"$f":"IF(BZ$11=\"\",0,BZ176/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":28964636.56481944},{"$f":"IF(CA$11=\"\",0,CA176/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":36611344.509079933},{"$f":"IF(CB$11=\"\",0,CB176/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":38323003.51324372},{"$f":"IF(CC$11=\"\",0,CC176/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":32342112.760042343},{"$f":"IF(CD$11=\"\",0,CD176/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":33585513.88500265},{"$f":"IF(CE$11=\"\",0,CE176/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":41673928.705167726},{"$f":"IF(CF$11=\"\",0,CF176/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":42891223.180871621},{"$f":"IF(CG$11=\"\",0,CG176/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":36507233.197045512},{"$f":"IF(CH$11=\"\",0,CH176/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":38363625.895914316},{"$f":"IF(CI$11=\"\",0,CI176/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0}]
[{"$f":"ROW()","v":201},{"$f":"Lists!$CU$28","v":"SF(-)"},null,null,null,null,null,{"$f":"H197","v":"Себестоимость"},{"$f":"I198","v":"Food&Beverage"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,{"$f":"L198","v":2},{"$f":"M198","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B201=Lists!$CU$24,SUMIFS($Z201:$CJ201,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z201:$CJ201))","v":99706473.295222372},null,null,{"$f":"IF(AA$11=\"\",0,AA177/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB177/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":300.71249999999998},{"$f":"IF(AC$11=\"\",0,AC177/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":478.91249999999997},{"$f":"IF(AD$11=\"\",0,AD177/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":3417.8760000000002},{"$f":"IF(AE$11=\"\",0,AE177/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":8617.7520000000022},{"$f":"IF(AF$11=\"\",0,AF177/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":13581.513000000003},{"$f":"IF(AG$11=\"\",0,AG177/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":13741.447500000002},{"$f":"IF(AH$11=\"\",0,AH177/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":22849.695000000007},{"$f":"IF(AI$11=\"\",0,AI177/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":35677.125000000007},{"$f":"IF(AJ$11=\"\",0,AJ177/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":49025.418750000004},{"$f":"IF(AK$11=\"\",0,AK177/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":50639.613750000004},{"$f":"IF(AL$11=\"\",0,AL177/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":66119.625000000015},{"$f":"IF(AM$11=\"\",0,AM177/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":99796.781700000021},{"$f":"IF(AN$11=\"\",0,AN177/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":126159.57832500004},{"$f":"IF(AO$11=\"\",0,AO177/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":119400.49687500003},{"$f":"IF(AP$11=\"\",0,AP177/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":149499.74655000001},{"$f":"IF(AQ$11=\"\",0,AQ177/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":210970.83150000003},{"$f":"IF(AR$11=\"\",0,AR177/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":246669.38133750006},{"$f":"IF(AS$11=\"\",0,AS177/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":231947.92145250001},{"$f":"IF(AT$11=\"\",0,AT177/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":283651.04007900006},{"$f":"IF(AU$11=\"\",0,AU177/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":385077.64194900007},{"$f":"IF(AV$11=\"\",0,AV177/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":441807.53487749997},{"$f":"IF(AW$11=\"\",0,AW177/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":402492.51702000003},{"$f":"IF(AX$11=\"\",0,AX177/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":463171.24153574987},{"$f":"IF(AY$11=\"\",0,AY177/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":630808.93375235994},{"$f":"IF(AZ$11=\"\",0,AZ177/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":718692.83927570248},{"$f":"IF(BA$11=\"\",0,BA177/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":640751.73800356127},{"$f":"IF(BB$11=\"\",0,BB177/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":727979.54905788752},{"$f":"IF(BC$11=\"\",0,BC177/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":963192.69507742883},{"$f":"IF(BD$11=\"\",0,BD177/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":1059832.9751325527},{"$f":"IF(BE$11=\"\",0,BE177/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":949741.93529702432},{"$f":"IF(BF$11=\"\",0,BF177/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":1083752.4190801401},{"$f":"IF(BG$11=\"\",0,BG177/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":1413914.4323454546},{"$f":"IF(BH$11=\"\",0,BH177/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":1544343.5410441747},{"$f":"IF(BI$11=\"\",0,BI177/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":1358549.114848257},{"$f":"IF(BJ$11=\"\",0,BJ177/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":1496443.0270751307},{"$f":"IF(BK$11=\"\",0,BK177/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":1972677.5358871846},{"$f":"IF(BL$11=\"\",0,BL177/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":2168328.8329660757},{"$f":"IF(BM$11=\"\",0,BM177/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":1888651.2295525707},{"$f":"IF(BN$11=\"\",0,BN177/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":2067111.5165758503},{"$f":"IF(BO$11=\"\",0,BO177/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":2662674.6348749171},{"$f":"IF(BP$11=\"\",0,BP177/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":2844814.6751739136},{"$f":"IF(BQ$11=\"\",0,BQ177/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":2457804.3497303408},{"$f":"IF(BR$11=\"\",0,BR177/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":2648603.5854377546},{"$f":"IF(BS$11=\"\",0,BS177/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":3319993.1285995091},{"$f":"IF(BT$11=\"\",0,BT177/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":3461624.895469611},{"$f":"IF(BU$11=\"\",0,BU177/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":2942783.1825869614},{"$f":"IF(BV$11=\"\",0,BV177/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":3074341.1406867253},{"$f":"IF(BW$11=\"\",0,BW177/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":3902944.3211189583},{"$f":"IF(BX$11=\"\",0,BX177/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":4114572.7812637887},{"$f":"IF(BY$11=\"\",0,BY177/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":3476445.3100486863},{"$f":"IF(BZ$11=\"\",0,BZ177/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":3620579.57060243},{"$f":"IF(CA$11=\"\",0,CA177/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":4511749.5925386362},{"$f":"IF(CB$11=\"\",0,CB177/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":4650849.9409276377},{"$f":"IF(CC$11=\"\",0,CC177/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":3967907.0678738202},{"$f":"IF(CD$11=\"\",0,CD177/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":4198189.2356253313},{"$f":"IF(CE$11=\"\",0,CE177/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":5209241.0881459657},{"$f":"IF(CF$11=\"\",0,CF177/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":5361402.8976089526},{"$f":"IF(CG$11=\"\",0,CG177/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":4514305.3359986385},{"$f":"IF(CH$11=\"\",0,CH177/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":4655779.8417371744},{"$f":"IF(CI$11=\"\",0,CI177/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0}]
[{"$f":"ROW()","v":202},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":203},{"$f":"Lists!$CU$26","v":"BS(-)"},null,null,null,null,null,{"$f":"H197","v":"Себестоимость"},{"$f":"I198","v":"Food&Beverage"},{"$f":"Items!$AQ$16","v":"ФОТ обслуживающего персонала"},null,{"$f":"L198","v":2},{"$f":"M198","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B203=Lists!$CU$24,SUMIFS($Z203:$CJ203,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z203:$CJ203))","v":1184777910.0244155},null,null,{"$f":"IF(AA$11=\"\",0,AA179)","v":0},2864.7421875000005,5695.3125000000009,33693.392812500002,81729.000000000015,128773.34437500004,156157.52062500006,260271.93375000003,405680.16375000001,557758.85343749996,665744.06250000012,842708.73656250013,1134753.288525,1434730.0842562502,1616716.96875,1960806.1184437498,2397975.442425,2804915.5136718755,3112121.5031249998,3640372.7051531253,4248946.0527750012,4877549.4920625007,5414085.5625,6087549.7820812492,6960737.493031498,7933669.7936101845,8692166.5430624969,9660295.1608984657,10626632.498482594,11699112.337023936,12749273.584312495,14006531.90321831,15248793.105000004,16654243.059058221,18042928.202531252,19528815.78190463,21313823.47011365,23418301.206119176,25188345.243503433,27111359.244752578,29011434.709207505,30974100.204850037,32913354.183645938,34427248.239585593,35923083.917124376,37404797.654982664,38868836.875093125,40245161.114695281,42232888.443374768,44439399.989145055,46006659.335543692,47514553.494305402,49004460.844016269,50459691.557461277,51897563.654046111,53476220.28708642,55036046.025895633,56581556.931312121,58108632.318970151,59545592.041182838,0]
[{"$f":"ROW()","v":204},{"$f":"Lists!$CU$26","v":"BS(-)"},null,null,null,null,null,{"$f":"H197","v":"Себестоимость"},{"$f":"I198","v":"Food&Beverage"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L198","v":2},{"$f":"M198","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B204=Lists!$CU$24,SUMIFS($Z204:$CJ204,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z204:$CJ204))","v":355433373.00732481},null,null,{"$f":"IF(AA$11=\"\",0,AA180)","v":0},859.42265625000016,1708.5937500000002,10108.01784375,24518.700000000004,38632.003312500012,46847.256187500017,78081.580125000008,121704.04912499999,167327.65603124999,199723.21875000003,252812.62096875004,340425.98655749997,430419.02527687507,485015.09062499995,588241.83553312498,719392.63272749993,841474.65410156257,933636.45093749987,1092111.8115459376,1274683.8158325003,1463264.8476187501,1624225.66875,1826264.9346243746,2088221.2479094493,2380100.9380830554,2607649.9629187491,2898088.5482695396,3187989.7495447784,3509733.7011071807,3824782.0752937482,4201959.5709654931,4574637.9315000009,4996272.9177174661,5412878.4607593752,5858644.7345713889,6394147.041034095,7025490.3618357526,7556503.5730510298,8133407.7734257728,8703430.4127622508,9292230.0614550114,9874006.2550937813,10328174.471875677,10776925.175137313,11221439.296494799,11660651.062527938,12073548.334408583,12669866.533012429,13331819.996743517,13801997.800663108,14254366.04829162,14701338.25320488,15137907.467238382,15569269.096213832,16042866.086125925,16510813.807768689,16974467.079393636,17432589.695691045,17863677.612354852,0]
[{"$f":"ROW()","v":205},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,{"$f":"H190","v":"Себестоимость"},{"$f":"Lists!$AM$18","v":"Развлекат. услуги"},null,null,{"$f":"L198+1","v":3},{"$f":"M190","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X205-SUM($X206:$X211))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B205=Lists!$CU$24,SUMIFS($Z205:$CJ205,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z205:$CJ205))","v":1297002771.432663},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA206:AA211))","v":0},3666.1106250000003,6231.375,42061.496175000007,104934.96000000004,165365.98605000004,176280.80715000001,293336.00370000006,457765.79010000004,629137.90252500004,680921.17500000016,879869.02867500007,1280463.644022,1618791.5698755002,1621799.6325000003,2008632.7570605001,2706594.4333740002,3164987.4344062507,3140628.0895500006,3783338.4495997508,4895880.3378420006,5618061.9117150018,5454594.2574000005,6227428.2936614994,8020246.1864941195,9138719.6553466637,8708855.4060710985,9819831.6474038027,12245612.111273335,13476429.833568767,12861898.711868551,14488952.562716926,17854376.563915156,19500969.069755066,18330873.908862006,20071705.267283656,24923703.566414371,27392378.488930877,25519970.613770708,27772929.129966233,33725516.342524529,36024929.628116131,33257112.559044734,35477922.371391937,41964385.789932095,43736995.591234982,39632602.850805283,41279132.65919859,49333573.070316218,51979638.940803967,46850711.325643472,48654641.394491926,57092653.915157974,58833581.437054478,53261440.447836623,55855660.682859585,65383527.850274637,67271854.381601125,60271484.412786454,62027181.611940503,0]
[{"$f":"ROW()","v":206},{"$f":"Lists!$CU$28","v":"SF(-)"},null,null,null,null,null,{"$f":"H204","v":"Себестоимость"},{"$f":"I205","v":"Развлекат. услуги"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,{"$f":"L205","v":3},{"$f":"M205","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B206=Lists!$CU$24,SUMIFS($Z206:$CJ206,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z206:$CJ206))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,AA182/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB182/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC182/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(AD$11=\"\",0,AD182/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(AE$11=\"\",0,AE182/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(AF$11=\"\",0,AF182/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(AG$11=\"\",0,AG182/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(AH$11=\"\",0,AH182/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(AI$11=\"\",0,AI182/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(AJ$11=\"\",0,AJ182/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(AK$11=\"\",0,AK182/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(AL$11=\"\",0,AL182/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(AM$11=\"\",0,AM182/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(AN$11=\"\",0,AN182/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(AO$11=\"\",0,AO182/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(AP$11=\"\",0,AP182/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(AQ$11=\"\",0,AQ182/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(AR$11=\"\",0,AR182/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(AS$11=\"\",0,AS182/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(AT$11=\"\",0,AT182/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(AU$11=\"\",0,AU182/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(AV$11=\"\",0,AV182/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(AW$11=\"\",0,AW182/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(AX$11=\"\",0,AX182/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(AY$11=\"\",0,AY182/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(AZ$11=\"\",0,AZ182/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(BA$11=\"\",0,BA182/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(BB$11=\"\",0,BB182/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(BC$11=\"\",0,BC182/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(BD$11=\"\",0,BD182/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(BE$11=\"\",0,BE182/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(BF$11=\"\",0,BF182/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(BG$11=\"\",0,BG182/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(BH$11=\"\",0,BH182/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(BI$11=\"\",0,BI182/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(BJ$11=\"\",0,BJ182/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(BK$11=\"\",0,BK182/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(BL$11=\"\",0,BL182/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(BM$11=\"\",0,BM182/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(BN$11=\"\",0,BN182/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(BO$11=\"\",0,BO182/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(BP$11=\"\",0,BP182/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(BQ$11=\"\",0,BQ182/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(BR$11=\"\",0,BR182/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(BS$11=\"\",0,BS182/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(BT$11=\"\",0,BT182/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(BU$11=\"\",0,BU182/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(BV$11=\"\",0,BV182/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(BW$11=\"\",0,BW182/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(BX$11=\"\",0,BX182/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(BY$11=\"\",0,BY182/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(BZ$11=\"\",0,BZ182/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(CA$11=\"\",0,CA182/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(CB$11=\"\",0,CB182/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(CC$11=\"\",0,CC182/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(CD$11=\"\",0,CD182/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(CE$11=\"\",0,CE182/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(CF$11=\"\",0,CF182/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(CG$11=\"\",0,CG182/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(CH$11=\"\",0,CH182/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(CI$11=\"\",0,CI182/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0}]
[{"$f":"ROW()","v":207},{"$f":"Lists!$CU$28","v":"SF(-)"},null,null,null,null,null,{"$f":"H204","v":"Себестоимость"},{"$f":"I205","v":"Развлекат. услуги"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,{"$f":"L205","v":3},{"$f":"M205","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B207=Lists!$CU$24,SUMIFS($Z207:$CJ207,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z207:$CJ207))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,AA183/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB183/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC183/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(AD$11=\"\",0,AD183/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(AE$11=\"\",0,AE183/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(AF$11=\"\",0,AF183/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(AG$11=\"\",0,AG183/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(AH$11=\"\",0,AH183/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(AI$11=\"\",0,AI183/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(AJ$11=\"\",0,AJ183/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(AK$11=\"\",0,AK183/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(AL$11=\"\",0,AL183/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(AM$11=\"\",0,AM183/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(AN$11=\"\",0,AN183/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(AO$11=\"\",0,AO183/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(AP$11=\"\",0,AP183/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(AQ$11=\"\",0,AQ183/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(AR$11=\"\",0,AR183/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(AS$11=\"\",0,AS183/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(AT$11=\"\",0,AT183/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(AU$11=\"\",0,AU183/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(AV$11=\"\",0,AV183/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(AW$11=\"\",0,AW183/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(AX$11=\"\",0,AX183/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(AY$11=\"\",0,AY183/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(AZ$11=\"\",0,AZ183/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(BA$11=\"\",0,BA183/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(BB$11=\"\",0,BB183/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(BC$11=\"\",0,BC183/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(BD$11=\"\",0,BD183/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(BE$11=\"\",0,BE183/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(BF$11=\"\",0,BF183/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(BG$11=\"\",0,BG183/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(BH$11=\"\",0,BH183/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(BI$11=\"\",0,BI183/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(BJ$11=\"\",0,BJ183/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(BK$11=\"\",0,BK183/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(BL$11=\"\",0,BL183/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(BM$11=\"\",0,BM183/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(BN$11=\"\",0,BN183/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(BO$11=\"\",0,BO183/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(BP$11=\"\",0,BP183/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(BQ$11=\"\",0,BQ183/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(BR$11=\"\",0,BR183/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(BS$11=\"\",0,BS183/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(BT$11=\"\",0,BT183/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(BU$11=\"\",0,BU183/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(BV$11=\"\",0,BV183/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(BW$11=\"\",0,BW183/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(BX$11=\"\",0,BX183/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(BY$11=\"\",0,BY183/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(BZ$11=\"\",0,BZ183/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(CA$11=\"\",0,CA183/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(CB$11=\"\",0,CB183/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(CC$11=\"\",0,CC183/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(CD$11=\"\",0,CD183/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(CE$11=\"\",0,CE183/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(CF$11=\"\",0,CF183/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(CG$11=\"\",0,CG183/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(CH$11=\"\",0,CH183/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0},{"$f":"IF(CI$11=\"\",0,CI183/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E106=\"\",Macro!$Q$43,$E106))),IF($E106=\"\",Macro!$Q$43,$E106))))))","v":0}]
[{"$f":"ROW()","v":208},{"$f":"Lists!$CU$28","v":"SF(-)"},null,null,null,null,null,{"$f":"H204","v":"Себестоимость"},{"$f":"I205","v":"Развлекат. услуги"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,{"$f":"L205","v":3},{"$f":"M205","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B208=Lists!$CU$24,SUMIFS($Z208:$CJ208,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z208:$CJ208))","v":886279762.62419891},null,null,{"$f":"IF(AA$11=\"\",0,AA184/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB184/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":2673},{"$f":"IF(AC$11=\"\",0,AC184/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":4257},{"$f":"IF(AD$11=\"\",0,AD184/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":30381.120000000003},{"$f":"IF(AE$11=\"\",0,AE184/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":76602.24000000002},{"$f":"IF(AF$11=\"\",0,AF184/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":120724.56000000003},{"$f":"IF(AG$11=\"\",0,AG184/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":122146.20000000001},{"$f":"IF(AH$11=\"\",0,AH184/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":203108.40000000005},{"$f":"IF(AI$11=\"\",0,AI184/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":317130},{"$f":"IF(AJ$11=\"\",0,AJ184/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":435781.50000000006},{"$f":"IF(AK$11=\"\",0,AK184/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":450129.90000000014},{"$f":"IF(AL$11=\"\",0,AL184/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":587730},{"$f":"IF(AM$11=\"\",0,AM184/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":887082.50400000007},{"$f":"IF(AN$11=\"\",0,AN184/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":1121418.4740000002},{"$f":"IF(AO$11=\"\",0,AO184/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":1061337.75},{"$f":"IF(AP$11=\"\",0,AP184/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":1328886.6359999999},{"$f":"IF(AQ$11=\"\",0,AQ184/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":1875296.2800000003},{"$f":"IF(AR$11=\"\",0,AR184/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":2192616.7230000002},{"$f":"IF(AS$11=\"\",0,AS184/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":2061759.3018000002},{"$f":"IF(AT$11=\"\",0,AT184/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":2521342.5784800006},{"$f":"IF(AU$11=\"\",0,AU184/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":3422912.3728800006},{"$f":"IF(AV$11=\"\",0,AV184/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":3927178.0878000008},{"$f":"IF(AW$11=\"\",0,AW184/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":3577711.2623999999},{"$f":"IF(AX$11=\"\",0,AX184/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":4117077.7025399995},{"$f":"IF(AY$11=\"\",0,AY184/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":5607190.5222431989},{"$f":"IF(AZ$11=\"\",0,AZ184/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":6388380.7935617995},{"$f":"IF(BA$11=\"\",0,BA184/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":5695571.0044760993},{"$f":"IF(BB$11=\"\",0,BB184/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":6470929.3249590006},{"$f":"IF(BC$11=\"\",0,BC184/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":8561712.845132703},{"$f":"IF(BD$11=\"\",0,BD184/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":9420737.5567338001},{"$f":"IF(BE$11=\"\",0,BE184/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":8442150.5359735508},{"$f":"IF(BF$11=\"\",0,BF184/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":9633354.8362679109},{"$f":"IF(BG$11=\"\",0,BG184/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":12568128.287515154},{"$f":"IF(BH$11=\"\",0,BH184/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":13727498.142614884},{"$f":"IF(BI$11=\"\",0,BI184/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":12075992.131984506},{"$f":"IF(BJ$11=\"\",0,BJ184/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":13301715.796223383},{"$f":"IF(BK$11=\"\",0,BK184/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":17534911.430108305},{"$f":"IF(BL$11=\"\",0,BL184/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":19274034.070809562},{"$f":"IF(BM$11=\"\",0,BM184/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":16788010.929356184},{"$f":"IF(BN$11=\"\",0,BN184/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":18374324.591785338},{"$f":"IF(BO$11=\"\",0,BO184/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":23668218.976665929},{"$f":"IF(BP$11=\"\",0,BP184/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":25287241.557101455},{"$f":"IF(BQ$11=\"\",0,BQ184/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":21847149.775380809},{"$f":"IF(BR$11=\"\",0,BR184/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":23543142.981668931},{"$f":"IF(BS$11=\"\",0,BS184/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":29511050.031995639},{"$f":"IF(BT$11=\"\",0,BT184/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":30769999.070840988},{"$f":"IF(BU$11=\"\",0,BU184/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":26158072.734106328},{"$f":"IF(BV$11=\"\",0,BV184/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":27327476.80610422},{"$f":"IF(BW$11=\"\",0,BW184/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":34692838.409946293},{"$f":"IF(BX$11=\"\",0,BX184/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":36573980.277900346},{"$f":"IF(BY$11=\"\",0,BY184/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":30901736.089321654},{"$f":"IF(BZ$11=\"\",0,BZ184/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":32182929.516466044},{"$f":"IF(CA$11=\"\",0,CA184/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":40104440.82256566},{"$f":"IF(CB$11=\"\",0,CB184/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":41340888.363801226},{"$f":"IF(CC$11=\"\",0,CC184/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":35270285.047767296},{"$f":"IF(CD$11=\"\",0,CD184/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":37317237.650002949},{"$f":"IF(CE$11=\"\",0,CE184/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":46304365.22796414},{"$f":"IF(CF$11=\"\",0,CF184/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":47656914.645412914},{"$f":"IF(CG$11=\"\",0,CG184/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":40127158.542210124},{"$f":"IF(CH$11=\"\",0,CH184/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":41384709.704330444},{"$f":"IF(CI$11=\"\",0,CI184/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0}]
[{"$f":"ROW()","v":209},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":210},{"$f":"Lists!$CU$26","v":"BS(-)"},null,null,null,null,null,{"$f":"H204","v":"Себестоимость"},{"$f":"I205","v":"Развлекат. услуги"},{"$f":"Items!$AQ$16","v":"ФОТ обслуживающего персонала"},null,{"$f":"L205","v":3},{"$f":"M205","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B210=Lists!$CU$24,SUMIFS($Z210:$CJ210,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z210:$CJ210))","v":315940776.00651109},null,null,{"$f":"IF(AA$11=\"\",0,AA186)","v":0},763.93125000000009,1518.7500000000002,8984.9047500000033,21794.400000000005,34339.558499999999,41642.005499999999,69405.849000000017,108181.37700000002,148735.69425000003,177531.75000000006,224722.32975000006,302600.87694000005,382594.68913500005,431124.52500000014,522881.63158500014,639460.11797999998,747977.47031250014,829899.06750000024,970766.05470750039,1133052.2807400003,1300679.8645500005,1443756.1500000006,1623346.6085550003,1856196.6648084002,2115645.2782960497,2317911.0781499995,2576078.7095729248,2833768.666262025,3119763.2898730505,3399806.2891500001,3735075.1741915499,4066344.8280000007,4441131.4824155252,4811447.5206750017,5207684.208507902,5683686.2586969743,6244880.3216317808,6716892.064934249,7229695.7986006876,7736382.5891220002,8259760.0546266763,8776894.4489722513,9180599.5305561591,9579489.0445665028,9974612.7079953775,10365023.166691503,10732042.963918746,11262103.584899941,11850506.663772019,12268442.489478324,12670547.598481447,13067856.225071011,13455917.748656347,13839350.307745636,14260325.409889719,14676278.940238841,15088415.181683235,15495635.285058711,15878824.544315431,0]
[{"$f":"ROW()","v":211},{"$f":"Lists!$CU$26","v":"BS(-)"},null,null,null,null,null,{"$f":"H204","v":"Себестоимость"},{"$f":"I205","v":"Развлекат. услуги"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L205","v":3},{"$f":"M205","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B211=Lists!$CU$24,SUMIFS($Z211:$CJ211,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z211:$CJ211))","v":94782232.801953301},null,null,{"$f":"IF(AA$11=\"\",0,AA187)","v":0},229.17937500000002,455.62500000000006,2695.4714250000011,6538.3200000000015,10301.867549999999,12492.601649999999,20821.754700000005,32454.413100000005,44620.708275000005,53259.525000000016,67416.698925000019,90780.263082000005,114778.40674050001,129337.35750000004,156864.48947550004,191838.03539399998,224393.24109375002,248969.72025000007,291229.8164122501,339915.68422200007,390203.95936500013,433126.84500000015,487003.98256650008,556858.99944252009,634693.58348881488,695373.32344499987,772823.61287187738,850130.59987860743,935928.98696191516,1019941.886745,1120522.552257465,1219903.4484000001,1332339.4447246576,1443434.2562025005,1562305.2625523706,1705105.8776090923,1873464.0964895342,2015067.6194802746,2168908.7395802061,2320914.7767365999,2477928.0163880028,2633068.3346916754,2754179.8591668475,2873846.7133699507,2992383.812398613,3109506.9500074508,3219612.8891756237,3378631.0754699823,3555151.9991316055,3680532.7468434968,3801164.2795444336,3920356.8675213032,4036775.3245969042,4151805.0923236907,4278097.6229669154,4402883.6820716523,4526524.5545049701,4648690.5855176132,4763647.3632946294,0]
[{"$f":"ROW()","v":212},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":213}]
[{"$f":"ROW()","v":214},null,null,null,null,null,null,"Списание на себестоимость",null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,{"$f":"IF(ABS(X214-SUM(X215:X220))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(ABS($X214-$X190)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"IF($B214=Lists!$CU$24,SUMIFS($Z214:$CJ214,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z214:$CJ214))","v":9477159567.6216946},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA215:AA220))","v":0},{"$f":"IF(AB$11=\"\",0,SUM(AB215:AB220))","v":25995.972304687501},45074.8828125,299142.18547031254,743792.9850000001,1172111.8395093752,1269797.8877156251,2128738.2101437505,3331843.1598937497,4579386.7922859378,5028328.5182625009,6492866.7715640627,9282819.9422891252,11729666.421595406,11990639.273718748,14807519.739108093,19738008.623696625,23123531.335852545,23157753.216255374,27744401.832772773,35541264.70568642,40785807.385103971,40359282.465030752,46080605.025874317,58019004.831333973,66032679.890929483,64399204.953045584,72468359.122625068,89065497.338067204,98209145.209820703,94865342.075397044,106311873.38628544,129356607.07084633,141285442.48836923,135470794.99307808,148428662.07916442,179996427.71293521,197531810.29247305,188418379.7034741,204740069.03880495,245022484.83519644,262223573.50289559,245293161.60142851,260442653.36271012,304121834.33912551,316931100.71025908,292735496.30019677,305340478.86207348,356409266.3325063,374817995.12307686,345662610.57900071,358698204.05805808,414656262.2686311,428118234.9855656,392008621.98556072,409260729.84828001,472872821.1489253,486484078.76446247,444140130.50849879,457862149.14664912,0]
[{"$f":"ROW()","v":215},null,null,null,null,null,null,{"$f":"H214","v":"Списание на себестоимость"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,null,1,{"$f":"M214","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"IF($B215=Lists!$CU$24,SUMIFS($Z215:$CJ215,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z215:$CJ215))","v":3274499150.2933488},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$190:AA$212,$J$190:$J$212,$I215))","v":0},9622.7999999999993,15325.2,109372.03200000001,275768.06400000001,434608.41600000003,439726.31999999995,746496.90720000025,1175918.04,1615877.8020000001,{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$190:AK$212,$J$190:$J$212,$I215))","v":1669081.6692000004},2179302.8400000003,3236478.8544000005,4105396.6311600003,3935440.3769999994,4927511.6462879991,6953598.6062399987,8130222.8088840004,7553789.498771999,9257924.2887014411,{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$190:AU$212,$J$190:$J$212,$I215))","v":12692159.078639043},14561976.349562403,13266153.360979203,15266124.121018317,20479689.158995435,23376342.685044803,21119177.284597371,23994205.936947972,31746831.229752049,34932094.860368922,{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$190:BE$212,$J$190:$J$212,$I215))","v":30946427.125192173},35363412.67068366,46602619.690106176,50901563.112815976,44777778.825398549,49322762.172396295,64066606.508597657,70515273.260317907,62249944.526052728,68131995.586340025,{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$190:BO$212,$J$190:$J$212,$I215))","v":87761755.965477258},93765091.693732172,80124666.111003786,86413408.919920146,109426973.51863983,114095156.55467838,96994133.698066264,101330283.99703446,126814574.59768972,133789848.64406332,{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$190:BY$212,$J$190:$J$212,$I215))","v":114583637.41920467},119334302.64705604,148707266.57007343,153292014.05297488,129368451.04016936,136958551.2892592,171696586.26529104,176711839.50519109,148791503.87451515,153454503.58365726,{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$190:CI$212,$J$190:$J$212,$I215))","v":0}]
[{"$f":"ROW()","v":216},null,null,null,null,null,null,{"$f":"H214","v":"Списание на себестоимость"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,null,{"$f":"L215+1","v":2},{"$f":"M214","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"IF($B216=Lists!$CU$24,SUMIFS($Z216:$CJ216,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z216:$CJ216))","v":1186368253.6221089},null,null,0,3541.7250000000004,5640.5249999999996,40254.984000000004,101497.96800000002,159960.04200000002,161843.71500000003,269118.63000000006,420197.25000000012,577410.48750000005,603964.68000000005,802104.51750000007,1191204.0228000002,1485879.4780500003,1406272.5187500003,1760774.7927000001,2523540.9701040005,2992373.6727142502,2780214.1905202502,3340778.9164860006,4535358.8940660013,5203510.9663350005,4795985.3323090505,5618781.7945414651,7537663.3710191548,8464604.5514693856,7546631.5809308328,8573981.3555706758,11514588.869823828,12856951.580552453,11390004.428022122,12764195.158054981,16652769.980957575,18188935.038964722,16183119.971591774,18153516.632895865,23580070.451081082,25538095.14382267,22244114.481396943,24345980.084115569,31822702.949167814,34510762.91505421,29490328.499188893,31194664.450711332,39102141.292394221,40770248.768864311,35038915.762818225,37295173.971130744,46674808.706094131,48460523.868217953,40944800.318351194,42642381.609317504,53900034.971701011,56419977.394497707,47614777.118951231,49445339.886253901,61353283.927052483,63145411.90517211,53746759.984539233,56479782.56898497,0]
[{"$f":"ROW()","v":217},null,null,null,null,null,null,{"$f":"H214","v":"Списание на себестоимость"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,null,{"$f":"L216+1","v":3},{"$f":"M214","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"IF($B217=Lists!$CU$24,SUMIFS($Z217:$CJ217,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z217:$CJ217))","v":1174320685.4770634},null,null,0,3541.7250000000004,5640.5249999999996,40254.984000000004,101497.96800000002,159960.04200000002,161843.71500000003,269118.63000000006,420197.25,577410.48750000005,596422.11750000017,778742.25,1175384.3178000001,1485879.4780500003,1406272.51875,1760774.7927000001,2484767.5710000005,2905217.1579750003,2731831.0748850005,3340778.9164860006,4535358.8940660004,5203510.9663350005,4740467.4226799998,5455127.9558654986,7429527.4419722389,8464604.5514693838,7546631.5809308318,8573981.3555706758,11344269.519800831,12482477.262672286,11185849.460164955,12764195.158054981,16652769.980957579,18188935.038964722,16000689.574879471,17624773.429995984,23233757.644893505,25538095.14382267,22244114.481396943,24345980.084115572,31360390.144082356,33505595.063159429,28947473.452379569,31194664.450711332,39102141.292394221,40770248.768864311,34659446.372690886,36208906.768088095,45968010.893178836,48460523.86821796,40944800.318351194,42642381.609317511,53138384.089899495,54776677.082036622,46733127.688291669,49445339.886253908,61353283.927052483,63145411.90517211,53168485.068428412,54834740.35823784,0]
[{"$f":"ROW()","v":218},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":219},null,null,null,null,null,null,{"$f":"H214","v":"Списание на себестоимость"},{"$f":"Items!$AQ$16","v":"ФОТ обслуживающего персонала"},null,null,{"$f":"L214","v":0},{"$f":"M214","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"IF($B219=Lists!$CU$24,SUMIFS($Z219:$CJ219,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z219:$CJ219))","v":2955362675.560904},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$190:AA$212,$J$190:$J$212,$I219))","v":0},7145.9402343750007,14206.640625,84046.296515625014,203868.45000000004,321217.95346875006,389526.25978125003,649233.8791875001,1011946.6306875,1391298.4732968751,{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$190:AK$212,$J$190:$J$212,$I219))","v":1660661.5781250005},2102090.1262031253,2830579.03637625,3578854.4879503124,4032810.6609375002,4891121.9287846871,5981616.5202712491,6996705.9202148449,7763014.1939062504,9080707.4700764082,{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$190:AU$212,$J$190:$J$212,$I219))","v":10598759.876088753},12166776.232978126,13505135.653125001,15185054.734191561,17363172.968728572,19790098.540727627,21682126.543528117,24097069.595796734,26507544.398992687,29182785.774020813,{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$190:BE$212,$J$190:$J$212,$I219))","v":31802354.663090616},34938515.691916786,38037267.245250009,41543084.075095229,45007082.016314067,48713546.033750989,53166148.544894606,58415651.341930605,62830927.857405774,67627779.449410588,{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$190:BO$212,$J$190:$J$212,$I219))","v":72367412.135745376},77263172.177653685,82100533.491427913,85876858.10874407,89608137.10438247,93304189.706040084,96956154.205093399,100389318.55832323,105347593.95041819,110851614.4173674,{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$190:BY$212,$J$190:$J$212,$I219))","v":114761055.78699511},118522413.9941285,122238905.10535172,125868897.27388956,129455589.33703727,133393460.60501002,137284359.2534841,141139550.34532857,144948755.06231999,148533171.25828388,{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$190:CI$212,$J$190:$J$212,$I219))","v":0}]
[{"$f":"ROW()","v":220},null,null,null,null,null,null,{"$f":"H214","v":"Списание на себестоимость"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,{"$f":"L214","v":0},{"$f":"M214","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"IF($B220=Lists!$CU$24,SUMIFS($Z220:$CJ220,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z220:$CJ220))","v":886608802.66827118},null,null,0,2143.7820703125003,4261.9921875,25213.8889546875,61160.535000000011,96365.386040625002,116857.87793437502,194770.16375625,303583.98920625,417389.54198906256,498198.47343750007,630627.03786093765,849173.7109128749,1073656.3463850939,1209843.19828125,1467336.5786354062,1794484.9560813748,2099011.7760644532,2328904.258171875,2724212.2410229221,3179627.9628266259,3650032.8698934382,4051540.6959374999,4555516.4202574678,5208951.890618572,5937029.562218288,6504637.9630584344,7229120.8787390199,7952263.3196978066,8754835.732206244,9540706.3989271838,10481554.707575036,11411180.173575001,12462925.222528566,13502124.604894219,14614063.810125297,15949844.563468382,17524695.402579181,18849278.357221734,20288333.834823176,21710223.640723612,23178951.653296109,24630160.04742837,25763057.432623215,26882441.131314747,27991256.911812022,29086846.261528023,30116795.56749697,31604278.185125452,33255484.325210221,34428316.736098535,35556724.198238544,36671671.531605512,37760669.182166867,38836676.801111177,40018038.181503013,41185307.776045233,42341865.103598572,43484626.518696003,44559951.377485171,0]
[{"$f":"ROW()","v":221}]
[{"$f":"ROW()","v":222},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BK$21","v":"Незавершенное производство"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X222-SUM(X223:X228))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B222=Lists!$CU$24,SUMIFS($Z222:$CJ222,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z222:$CJ222))","v":158198279.59990501},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z134:AA134)+SUM($Z146:AA146)+SUM($Z152:AA152)-SUM($Z214:AA214))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z134:AB134)+SUM($Z146:AB146)+SUM($Z152:AB152)-SUM($Z214:AB214))","v":24038.297226562499},{"$f":"IF(AC$11=\"\",0,SUM($Z134:AC134)+SUM($Z146:AC146)+SUM($Z152:AC152)-SUM($Z214:AC214))","v":15385.183945312499},{"$f":"IF(AD$11=\"\",0,SUM($Z134:AD134)+SUM($Z146:AD146)+SUM($Z152:AD152)-SUM($Z214:AD214))","v":256373.29972500011},{"$f":"IF(AE$11=\"\",0,SUM($Z134:AE134)+SUM($Z146:AE146)+SUM($Z152:AE152)-SUM($Z214:AE214))","v":427312.30222500023},{"$f":"IF(AF$11=\"\",0,SUM($Z134:AF134)+SUM($Z146:AF146)+SUM($Z152:AF152)-SUM($Z214:AF214))","v":653165.45927812485},{"$f":"IF(AG$11=\"\",0,SUM($Z134:AG134)+SUM($Z146:AG146)+SUM($Z152:AG152)-SUM($Z214:AG214))","v":659022.09562499961},{"$f":"IF(AH$11=\"\",0,SUM($Z134:AH134)+SUM($Z146:AH146)+SUM($Z152:AH152)-SUM($Z214:AH214))","v":1440981.3530062484},{"$f":"IF(AI$11=\"\",0,SUM($Z134:AI134)+SUM($Z146:AI146)+SUM($Z152:AI152)-SUM($Z214:AI214))","v":1765914.3880874999},{"$f":"IF(AJ$11=\"\",0,SUM($Z134:AJ134)+SUM($Z146:AJ146)+SUM($Z152:AJ152)-SUM($Z214:AJ214))","v":2585921.3056078125},{"$f":"IF(AK$11=\"\",0,SUM($Z134:AK134)+SUM($Z146:AK146)+SUM($Z152:AK152)-SUM($Z214:AK214))","v":2073941.8137515597},{"$f":"IF(AL$11=\"\",0,SUM($Z134:AL134)+SUM($Z146:AL146)+SUM($Z152:AL152)-SUM($Z214:AL214))","v":3800509.6790625006},{"$f":"IF(AM$11=\"\",0,SUM($Z134:AM134)+SUM($Z146:AM146)+SUM($Z152:AM152)-SUM($Z214:AM214))","v":4621062.1419483721},{"$f":"IF(AN$11=\"\",0,SUM($Z134:AN134)+SUM($Z146:AN146)+SUM($Z152:AN152)-SUM($Z214:AN214))","v":6055838.4028073549},{"$f":"IF(AO$11=\"\",0,SUM($Z134:AO134)+SUM($Z146:AO146)+SUM($Z152:AO152)-SUM($Z214:AO214))","v":4644552.8915029764},{"$f":"IF(AP$11=\"\",0,SUM($Z134:AP134)+SUM($Z146:AP146)+SUM($Z152:AP152)-SUM($Z214:AP214))","v":8350282.9297721386},{"$f":"IF(AQ$11=\"\",0,SUM($Z134:AQ134)+SUM($Z146:AQ146)+SUM($Z152:AQ152)-SUM($Z214:AQ214))","v":9118243.7625300288},{"$f":"IF(AR$11=\"\",0,SUM($Z134:AR134)+SUM($Z146:AR146)+SUM($Z152:AR152)-SUM($Z214:AR214))","v":11460682.564102292},{"$f":"IF(AS$11=\"\",0,SUM($Z134:AS134)+SUM($Z146:AS146)+SUM($Z152:AS152)-SUM($Z214:AS214))","v":8751580.0269172192},{"$f":"IF(AT$11=\"\",0,SUM($Z134:AT134)+SUM($Z146:AT146)+SUM($Z152:AT152)-SUM($Z214:AT214))","v":15156563.116378844},{"$f":"IF(AU$11=\"\",0,SUM($Z134:AU134)+SUM($Z146:AU146)+SUM($Z152:AU152)-SUM($Z214:AU214))","v":15819355.37225014},{"$f":"IF(AV$11=\"\",0,SUM($Z134:AV134)+SUM($Z146:AV146)+SUM($Z152:AV152)-SUM($Z214:AV214))","v":19974182.482884526},{"$f":"IF(AW$11=\"\",0,SUM($Z134:AW134)+SUM($Z146:AW146)+SUM($Z152:AW152)-SUM($Z214:AW214))","v":14692682.666989386},{"$f":"IF(AX$11=\"\",0,SUM($Z134:AX134)+SUM($Z146:AX146)+SUM($Z152:AX152)-SUM($Z214:AX214))","v":24253822.521445632},{"$f":"IF(AY$11=\"\",0,SUM($Z134:AY134)+SUM($Z146:AY146)+SUM($Z152:AY152)-SUM($Z214:AY214))","v":25489244.992651463},{"$f":"IF(AZ$11=\"\",0,SUM($Z134:AZ134)+SUM($Z146:AZ146)+SUM($Z152:AZ152)-SUM($Z214:AZ214))","v":31674664.129793406},{"$f":"IF(BA$11=\"\",0,SUM($Z134:BA134)+SUM($Z146:BA146)+SUM($Z152:BA152)-SUM($Z214:BA214))","v":22865976.73338294},{"$f":"IF(BB$11=\"\",0,SUM($Z134:BB134)+SUM($Z146:BB146)+SUM($Z152:BB152)-SUM($Z214:BB214))","v":37534744.962742329},{"$f":"IF(BC$11=\"\",0,SUM($Z134:BC134)+SUM($Z146:BC146)+SUM($Z152:BC152)-SUM($Z214:BC214))","v":37779719.083810329},{"$f":"IF(BD$11=\"\",0,SUM($Z134:BD134)+SUM($Z146:BD146)+SUM($Z152:BD152)-SUM($Z214:BD214))","v":45945791.58408618},{"$f":"IF(BE$11=\"\",0,SUM($Z134:BE134)+SUM($Z146:BE146)+SUM($Z152:BE152)-SUM($Z214:BE214))","v":33065517.737800837},{"$f":"IF(BF$11=\"\",0,SUM($Z134:BF134)+SUM($Z146:BF146)+SUM($Z152:BF152)-SUM($Z214:BF214))","v":54297504.592280984},{"$f":"IF(BG$11=\"\",0,SUM($Z134:BG134)+SUM($Z146:BG146)+SUM($Z152:BG152)-SUM($Z214:BG214))","v":53142758.227416754},{"$f":"IF(BH$11=\"\",0,SUM($Z134:BH134)+SUM($Z146:BH146)+SUM($Z152:BH152)-SUM($Z214:BH214))","v":64592003.6274786},{"$f":"IF(BI$11=\"\",0,SUM($Z134:BI134)+SUM($Z146:BI146)+SUM($Z152:BI152)-SUM($Z214:BI214))","v":45381179.710274696},{"$f":"IF(BJ$11=\"\",0,SUM($Z134:BJ134)+SUM($Z146:BJ146)+SUM($Z152:BJ152)-SUM($Z214:BJ214))","v":73296838.290633202},{"$f":"IF(BK$11=\"\",0,SUM($Z134:BK134)+SUM($Z146:BK146)+SUM($Z152:BK152)-SUM($Z214:BK214))","v":72652503.667218924},{"$f":"IF(BL$11=\"\",0,SUM($Z134:BL134)+SUM($Z146:BL146)+SUM($Z152:BL152)-SUM($Z214:BL214))","v":88427920.144759178},{"$f":"IF(BM$11=\"\",0,SUM($Z134:BM134)+SUM($Z146:BM146)+SUM($Z152:BM152)-SUM($Z214:BM214))","v":60993249.405457258},{"$f":"IF(BN$11=\"\",0,SUM($Z134:BN134)+SUM($Z146:BN146)+SUM($Z152:BN152)-SUM($Z214:BN214))","v":98946770.337090015},{"$f":"IF(BO$11=\"\",0,SUM($Z134:BO134)+SUM($Z146:BO146)+SUM($Z152:BO152)-SUM($Z214:BO214))","v":93956010.297222137},{"$f":"IF(BP$11=\"\",0,SUM($Z134:BP134)+SUM($Z146:BP146)+SUM($Z152:BP152)-SUM($Z214:BP214))","v":111624288.02044392},{"$f":"IF(BQ$11=\"\",0,SUM($Z134:BQ134)+SUM($Z146:BQ146)+SUM($Z152:BQ152)-SUM($Z214:BQ214))","v":73858517.470971107},{"$f":"IF(BR$11=\"\",0,SUM($Z134:BR134)+SUM($Z146:BR146)+SUM($Z152:BR152)-SUM($Z214:BR214))","v":119697197.87615156},{"$f":"IF(BS$11=\"\",0,SUM($Z134:BS134)+SUM($Z146:BS146)+SUM($Z152:BS152)-SUM($Z214:BS214))","v":106668734.17738438},{"$f":"IF(BT$11=\"\",0,SUM($Z134:BT134)+SUM($Z146:BT146)+SUM($Z152:BT152)-SUM($Z214:BT214))","v":125153162.09389877},{"$f":"IF(BU$11=\"\",0,SUM($Z134:BU134)+SUM($Z146:BU146)+SUM($Z152:BU152)-SUM($Z214:BU214))","v":78750118.797322273},{"$f":"IF(BV$11=\"\",0,SUM($Z134:BV134)+SUM($Z146:BV146)+SUM($Z152:BV152)-SUM($Z214:BV214))","v":129595244.07283211},{"$f":"IF(BW$11=\"\",0,SUM($Z134:BW134)+SUM($Z146:BW146)+SUM($Z152:BW152)-SUM($Z214:BW214))","v":117110862.35143089},{"$f":"IF(BX$11=\"\",0,SUM($Z134:BX134)+SUM($Z146:BX146)+SUM($Z152:BX152)-SUM($Z214:BX214))","v":139420073.90601444},{"$f":"IF(BY$11=\"\",0,SUM($Z134:BY134)+SUM($Z146:BY146)+SUM($Z152:BY152)-SUM($Z214:BY214))","v":83781594.481327057},{"$f":"IF(BZ$11=\"\",0,SUM($Z134:BZ134)+SUM($Z146:BZ146)+SUM($Z152:BZ152)-SUM($Z214:BZ214))","v":142947455.18439007},{"$f":"IF(CA$11=\"\",0,SUM($Z134:CA134)+SUM($Z146:CA146)+SUM($Z152:CA152)-SUM($Z214:CA214))","v":125013766.06593037},{"$f":"IF(CB$11=\"\",0,SUM($Z134:CB134)+SUM($Z146:CB146)+SUM($Z152:CB152)-SUM($Z214:CB214))","v":146699621.00815678},{"$f":"IF(CC$11=\"\",0,SUM($Z134:CC134)+SUM($Z146:CC146)+SUM($Z152:CC152)-SUM($Z214:CC214))","v":84323006.179572105},{"$f":"IF(CD$11=\"\",0,SUM($Z134:CD134)+SUM($Z146:CD146)+SUM($Z152:CD152)-SUM($Z214:CD214))","v":153396340.15601921},{"$f":"IF(CE$11=\"\",0,SUM($Z134:CE134)+SUM($Z146:CE146)+SUM($Z152:CE152)-SUM($Z214:CE214))","v":131527595.74755383},{"$f":"IF(CF$11=\"\",0,SUM($Z134:CF134)+SUM($Z146:CF146)+SUM($Z152:CF152)-SUM($Z214:CF214))","v":156164415.65359402},{"$f":"IF(CG$11=\"\",0,SUM($Z134:CG134)+SUM($Z146:CG146)+SUM($Z152:CG152)-SUM($Z214:CG214))","v":84024349.562948227},{"$f":"IF(CH$11=\"\",0,SUM($Z134:CH134)+SUM($Z146:CH146)+SUM($Z152:CH152)-SUM($Z214:CH214))","v":158198279.59990501},{"$f":"IF(CI$11=\"\",0,SUM($Z134:CI134)+SUM($Z146:CI146)+SUM($Z152:CI152)-SUM($Z214:CI214))","v":0}]
[{"$f":"ROW()","v":223},{"$f":"B222","v":"BS"},null,null,null,null,null,{"$f":"H222","v":"Незавершенное производство"},{"$f":"Items!$AL$16","v":"Расходы производственные - 1"},null,null,1,{"$f":"M222","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B223=Lists!$CU$24,SUMIFS($Z223:$CJ223,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z223:$CJ223))","v":99555025.337244511},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z135:AA135)-SUM($Z215:AA215))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z135:AB135)-SUM($Z215:AB215))","v":9622.7999999999993},{"$f":"IF(AC$11=\"\",0,SUM($Z135:AC135)-SUM($Z215:AC215))","v":5702.3999999999978},{"$f":"IF(AD$11=\"\",0,SUM($Z135:AD135)-SUM($Z215:AD215))","v":103669.63200000001},{"$f":"IF(AE$11=\"\",0,SUM($Z135:AE135)-SUM($Z215:AE215))","v":172098.43200000003},{"$f":"IF(AF$11=\"\",0,SUM($Z135:AF135)-SUM($Z215:AF215))","v":262509.98399999994},{"$f":"IF(AG$11=\"\",0,SUM($Z135:AG135)-SUM($Z215:AG215))","v":264719.66400000011},{"$f":"IF(AH$11=\"\",0,SUM($Z135:AH135)-SUM($Z215:AH215))","v":569280.57120000012},{"$f":"IF(AI$11=\"\",0,SUM($Z135:AI135)-SUM($Z215:AI215))","v":694140.79680000013},{"$f":"IF(AJ$11=\"\",0,SUM($Z135:AJ135)-SUM($Z215:AJ215))","v":1009240.3332000012},{"$f":"IF(AK$11=\"\",0,SUM($Z135:AK135)-SUM($Z215:AK215))","v":747344.6640000008},{"$f":"IF(AL$11=\"\",0,SUM($Z135:AL135)-SUM($Z215:AL215))","v":1519461.5040000007},{"$f":"IF(AM$11=\"\",0,SUM($Z135:AM135)-SUM($Z215:AM215))","v":1804520.6784000024},{"$f":"IF(AN$11=\"\",0,SUM($Z135:AN135)-SUM($Z215:AN215))","v":2388379.2807599995},{"$f":"IF(AO$11=\"\",0,SUM($Z135:AO135)-SUM($Z215:AO215))","v":1634564.4242400005},{"$f":"IF(AP$11=\"\",0,SUM($Z135:AP135)-SUM($Z215:AP215))","v":3380450.5500480011},{"$f":"IF(AQ$11=\"\",0,SUM($Z135:AQ135)-SUM($Z215:AQ215))","v":3660651.3841920048},{"$f":"IF(AR$11=\"\",0,SUM($Z135:AR135)-SUM($Z215:AR215))","v":4557074.7526920065},{"$f":"IF(AS$11=\"\",0,SUM($Z135:AS135)-SUM($Z215:AS215))","v":3084218.0740800053},{"$f":"IF(AT$11=\"\",0,SUM($Z135:AT135)-SUM($Z215:AT215))","v":6261209.5426214412},{"$f":"IF(AU$11=\"\",0,SUM($Z135:AU135)-SUM($Z215:AU215))","v":6518452.8640176058},{"$f":"IF(AV$11=\"\",0,SUM($Z135:AV135)-SUM($Z215:AV215))","v":8131026.8135447949},{"$f":"IF(AW$11=\"\",0,SUM($Z135:AW135)-SUM($Z215:AW215))","v":5222629.8754343987},{"$f":"IF(AX$11=\"\",0,SUM($Z135:AX135)-SUM($Z215:AX215))","v":10130997.573583916},{"$f":"IF(AY$11=\"\",0,SUM($Z135:AY135)-SUM($Z215:AY215))","v":10436194.913411513},{"$f":"IF(AZ$11=\"\",0,SUM($Z135:AZ135)-SUM($Z215:AZ215))","v":13027651.099633276},{"$f":"IF(BA$11=\"\",0,SUM($Z135:BA135)-SUM($Z215:BA215))","v":8179029.5129640996},{"$f":"IF(BB$11=\"\",0,SUM($Z135:BB135)-SUM($Z215:BB215))","v":15902679.751983881},{"$f":"IF(BC$11=\"\",0,SUM($Z135:BC135)-SUM($Z215:BC215))","v":15931654.805768192},{"$f":"IF(BD$11=\"\",0,SUM($Z135:BD135)-SUM($Z215:BD215))","v":19087943.382600784},{"$f":"IF(BE$11=\"\",0,SUM($Z135:BE135)-SUM($Z215:BE215))","v":11945987.07059145},{"$f":"IF(BF$11=\"\",0,SUM($Z135:BF135)-SUM($Z215:BF215))","v":23504928.928092241},{"$f":"IF(BG$11=\"\",0,SUM($Z135:BG135)-SUM($Z215:BG215))","v":23185194.090013981},{"$f":"IF(BH$11=\"\",0,SUM($Z135:BH135)-SUM($Z215:BH215))","v":27803872.350802124},{"$f":"IF(BI$11=\"\",0,SUM($Z135:BI135)-SUM($Z215:BI215))","v":17061409.802596569},{"$f":"IF(BJ$11=\"\",0,SUM($Z135:BJ135)-SUM($Z215:BJ215))","v":32348855.697799921},{"$f":"IF(BK$11=\"\",0,SUM($Z135:BK135)-SUM($Z215:BK215))","v":31805254.138797998},{"$f":"IF(BL$11=\"\",0,SUM($Z135:BL135)-SUM($Z215:BL215))","v":38797522.44952023},{"$f":"IF(BM$11=\"\",0,SUM($Z135:BM135)-SUM($Z215:BM215))","v":23539925.40453279},{"$f":"IF(BN$11=\"\",0,SUM($Z135:BN135)-SUM($Z215:BN215))","v":44679573.509807467},{"$f":"IF(BO$11=\"\",0,SUM($Z135:BO135)-SUM($Z215:BO215))","v":43169685.783670068},{"$f":"IF(BP$11=\"\",0,SUM($Z135:BP135)-SUM($Z215:BP215))","v":50682909.238062501},{"$f":"IF(BQ$11=\"\",0,SUM($Z135:BQ135)-SUM($Z215:BQ215))","v":29529260.200941801},{"$f":"IF(BR$11=\"\",0,SUM($Z135:BR135)-SUM($Z215:BR215))","v":56971652.046978951},{"$f":"IF(BS$11=\"\",0,SUM($Z135:BS135)-SUM($Z215:BS215))","v":52542824.799661398},{"$f":"IF(BT$11=\"\",0,SUM($Z135:BT135)-SUM($Z215:BT215))","v":61639835.083017349},{"$f":"IF(BU$11=\"\",0,SUM($Z135:BU135)-SUM($Z215:BU215))","v":35441801.943049192},{"$f":"IF(BV$11=\"\",0,SUM($Z135:BV135)-SUM($Z215:BV215))","v":65975985.381985426},{"$f":"IF(BW$11=\"\",0,SUM($Z135:BW135)-SUM($Z215:BW215))","v":60926092.543704271},{"$f":"IF(BX$11=\"\",0,SUM($Z135:BX135)-SUM($Z215:BX215))","v":72951259.428359032},{"$f":"IF(BY$11=\"\",0,SUM($Z135:BY135)-SUM($Z215:BY215))","v":41719881.31884551},{"$f":"IF(BZ$11=\"\",0,SUM($Z135:BZ135)-SUM($Z215:BZ215))","v":77701924.656210184},{"$f":"IF(CA$11=\"\",0,SUM($Z135:CA135)-SUM($Z215:CA215))","v":71092845.241862774},{"$f":"IF(CB$11=\"\",0,SUM($Z135:CB135)-SUM($Z215:CB215))","v":82286672.139111996},{"$f":"IF(CC$11=\"\",0,SUM($Z135:CC135)-SUM($Z215:CC215))","v":47169282.229057789},{"$f":"IF(CD$11=\"\",0,SUM($Z135:CD135)-SUM($Z215:CD215))","v":89876772.38820219},{"$f":"IF(CE$11=\"\",0,SUM($Z135:CE135)-SUM($Z215:CE215))","v":81907317.205089569},{"$f":"IF(CF$11=\"\",0,SUM($Z135:CF135)-SUM($Z215:CF215))","v":94892025.628102303},{"$f":"IF(CG$11=\"\",0,SUM($Z135:CG135)-SUM($Z215:CG215))","v":53986981.574413776},{"$f":"IF(CH$11=\"\",0,SUM($Z135:CH135)-SUM($Z215:CH215))","v":99555025.337244511},{"$f":"IF(CI$11=\"\",0,SUM($Z135:CI135)-SUM($Z215:CI215))","v":0}]
[{"$f":"ROW()","v":224},{"$f":"B222","v":"BS"},null,null,null,null,null,{"$f":"H222","v":"Незавершенное производство"},{"$f":"Items!$AL$17","v":"Расходы производственные - 2"},null,null,{"$f":"L223+1","v":2},{"$f":"M222","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B224=Lists!$CU$24,SUMIFS($Z224:$CJ224,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z224:$CJ224))","v":36641780.158846617},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z136:AA136)-SUM($Z216:AA216))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z136:AB136)-SUM($Z216:AB216))","v":3541.7250000000004},{"$f":"IF(AC$11=\"\",0,SUM($Z136:AC136)-SUM($Z216:AC216))","v":2098.8000000000011},{"$f":"IF(AD$11=\"\",0,SUM($Z136:AD136)-SUM($Z216:AD216))","v":38156.184000000016},{"$f":"IF(AE$11=\"\",0,SUM($Z136:AE136)-SUM($Z216:AE216))","v":63341.784000000014},{"$f":"IF(AF$11=\"\",0,SUM($Z136:AF136)-SUM($Z216:AF216))","v":96618.258000000031},{"$f":"IF(AG$11=\"\",0,SUM($Z136:AG136)-SUM($Z216:AG216))","v":97431.543000000005},{"$f":"IF(AH$11=\"\",0,SUM($Z136:AH136)-SUM($Z216:AH216))","v":203893.17300000007},{"$f":"IF(AI$11=\"\",0,SUM($Z136:AI136)-SUM($Z216:AI216))","v":248510.16300000018},{"$f":"IF(AJ$11=\"\",0,SUM($Z136:AJ136)-SUM($Z216:AJ216))","v":361106.41050000046},{"$f":"IF(AK$11=\"\",0,SUM($Z136:AK136)-SUM($Z216:AK216))","v":275064.35550000053},{"$f":"IF(AL$11=\"\",0,SUM($Z136:AL136)-SUM($Z216:AL216))","v":559246.2480000006},{"$f":"IF(AM$11=\"\",0,SUM($Z136:AM136)-SUM($Z216:AM216))","v":664163.86079999991},{"$f":"IF(AN$11=\"\",0,SUM($Z136:AN136)-SUM($Z216:AN216))","v":853921.70325000025},{"$f":"IF(AO$11=\"\",0,SUM($Z136:AO136)-SUM($Z216:AO216))","v":584556.90150000062},{"$f":"IF(AP$11=\"\",0,SUM($Z136:AP136)-SUM($Z216:AP216))","v":1208423.9772000015},{"$f":"IF(AQ$11=\"\",0,SUM($Z136:AQ136)-SUM($Z216:AQ216))","v":1347323.078904001},{"$f":"IF(AR$11=\"\",0,SUM($Z136:AR136)-SUM($Z216:AR216))","v":1677256.6798102502},{"$f":"IF(AS$11=\"\",0,SUM($Z136:AS136)-SUM($Z216:AS216))","v":1135163.5967100002},{"$f":"IF(AT$11=\"\",0,SUM($Z136:AT136)-SUM($Z216:AT216))","v":2237821.4057760015},{"$f":"IF(AU$11=\"\",0,SUM($Z136:AU136)-SUM($Z216:AU216))","v":2329743.5742899999},{"$f":"IF(AV$11=\"\",0,SUM($Z136:AV136)-SUM($Z216:AV216))","v":2905973.4780449979},{"$f":"IF(AW$11=\"\",0,SUM($Z136:AW136)-SUM($Z216:AW216))","v":1922217.9402640462},{"$f":"IF(AX$11=\"\",0,SUM($Z136:AX136)-SUM($Z216:AX216))","v":3728769.9402774125},{"$f":"IF(AY$11=\"\",0,SUM($Z136:AY136)-SUM($Z216:AY216))","v":3841099.5167417377},{"$f":"IF(AZ$11=\"\",0,SUM($Z136:AZ136)-SUM($Z216:AZ216))","v":4655711.1207276359},{"$f":"IF(BA$11=\"\",0,SUM($Z136:BA136)-SUM($Z216:BA216))","v":2923126.5462031811},{"$f":"IF(BB$11=\"\",0,SUM($Z136:BB136)-SUM($Z216:BB216))","v":5683060.8953674883},{"$f":"IF(BC$11=\"\",0,SUM($Z136:BC136)-SUM($Z216:BC216))","v":5863734.0604563355},{"$f":"IF(BD$11=\"\",0,SUM($Z136:BD136)-SUM($Z216:BD216))","v":7025423.6060961038},{"$f":"IF(BE$11=\"\",0,SUM($Z136:BE136)-SUM($Z216:BE216))","v":4396786.9079260081},{"$f":"IF(BF$11=\"\",0,SUM($Z136:BF136)-SUM($Z216:BF216))","v":8399614.336128965},{"$f":"IF(BG$11=\"\",0,SUM($Z136:BG136)-SUM($Z216:BG216))","v":8285361.7308285832},{"$f":"IF(BH$11=\"\",0,SUM($Z136:BH136)-SUM($Z216:BH216))","v":9935779.394136101},{"$f":"IF(BI$11=\"\",0,SUM($Z136:BI136)-SUM($Z216:BI216))","v":6279546.6634556353},{"$f":"IF(BJ$11=\"\",0,SUM($Z136:BJ136)-SUM($Z216:BJ216))","v":11906176.055440187},{"$f":"IF(BK$11=\"\",0,SUM($Z136:BK136)-SUM($Z216:BK216))","v":11706100.481640875},{"$f":"IF(BL$11=\"\",0,SUM($Z136:BL136)-SUM($Z216:BL216))","v":13864200.74818179},{"$f":"IF(BM$11=\"\",0,SUM($Z136:BM136)-SUM($Z216:BM216))","v":8412119.8192151487},{"$f":"IF(BN$11=\"\",0,SUM($Z136:BN136)-SUM($Z216:BN216))","v":15966066.350900412},{"$f":"IF(BO$11=\"\",0,SUM($Z136:BO136)-SUM($Z216:BO216))","v":15888842.684267402},{"$f":"IF(BP$11=\"\",0,SUM($Z136:BP136)-SUM($Z216:BP216))","v":18654126.316786826},{"$f":"IF(BQ$11=\"\",0,SUM($Z136:BQ136)-SUM($Z216:BQ216))","v":10868408.2684021},{"$f":"IF(BR$11=\"\",0,SUM($Z136:BR136)-SUM($Z216:BR216))","v":20358462.268309295},{"$f":"IF(BS$11=\"\",0,SUM($Z136:BS136)-SUM($Z216:BS216))","v":18775885.110085011},{"$f":"IF(BT$11=\"\",0,SUM($Z136:BT136)-SUM($Z216:BT216))","v":22026569.744779348},{"$f":"IF(BU$11=\"\",0,SUM($Z136:BU136)-SUM($Z216:BU216))","v":13044552.104038835},{"$f":"IF(BV$11=\"\",0,SUM($Z136:BV136)-SUM($Z216:BV216))","v":24282827.95309186},{"$f":"IF(BW$11=\"\",0,SUM($Z136:BW136)-SUM($Z216:BW216))","v":22424186.839002252},{"$f":"IF(BX$11=\"\",0,SUM($Z136:BX136)-SUM($Z216:BX216))","v":26068543.115215659},{"$f":"IF(BY$11=\"\",0,SUM($Z136:BY136)-SUM($Z216:BY216))","v":14908463.289135575},{"$f":"IF(BZ$11=\"\",0,SUM($Z136:BZ136)-SUM($Z216:BZ216))","v":27766124.406182051},{"$f":"IF(CA$11=\"\",0,SUM($Z136:CA136)-SUM($Z216:CA216))","v":26166116.65151906},{"$f":"IF(CB$11=\"\",0,SUM($Z136:CB136)-SUM($Z216:CB216))","v":30286066.828978658},{"$f":"IF(CC$11=\"\",0,SUM($Z136:CC136)-SUM($Z216:CC216))","v":17360916.375972509},{"$f":"IF(CD$11=\"\",0,SUM($Z136:CD136)-SUM($Z216:CD216))","v":32116629.59628129},{"$f":"IF(CE$11=\"\",0,SUM($Z136:CE136)-SUM($Z216:CE216))","v":29268860.416771054},{"$f":"IF(CF$11=\"\",0,SUM($Z136:CF136)-SUM($Z216:CF216))","v":33908757.574400902},{"$f":"IF(CG$11=\"\",0,SUM($Z136:CG136)-SUM($Z216:CG216))","v":19870208.496138096},{"$f":"IF(CH$11=\"\",0,SUM($Z136:CH136)-SUM($Z216:CH216))","v":36641780.158846617},{"$f":"IF(CI$11=\"\",0,SUM($Z136:CI136)-SUM($Z216:CI216))","v":0}]
[{"$f":"ROW()","v":225},{"$f":"B222","v":"BS"},null,null,null,null,null,{"$f":"H222","v":"Незавершенное производство"},{"$f":"Items!$AL$18","v":"Расходы производственные - 3"},null,null,{"$f":"L224+1","v":3},{"$f":"M222","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B225=Lists!$CU$24,SUMIFS($Z225:$CJ225,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z225:$CJ225))","v":35575012.864210367},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z137:AA137)-SUM($Z217:AA217))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z137:AB137)-SUM($Z217:AB217))","v":3541.7250000000004},{"$f":"IF(AC$11=\"\",0,SUM($Z137:AC137)-SUM($Z217:AC217))","v":2098.8000000000011},{"$f":"IF(AD$11=\"\",0,SUM($Z137:AD137)-SUM($Z217:AD217))","v":38156.184000000016},{"$f":"IF(AE$11=\"\",0,SUM($Z137:AE137)-SUM($Z217:AE217))","v":63341.784000000043},{"$f":"IF(AF$11=\"\",0,SUM($Z137:AF137)-SUM($Z217:AF217))","v":96618.258000000031},{"$f":"IF(AG$11=\"\",0,SUM($Z137:AG137)-SUM($Z217:AG217))","v":97431.543000000005},{"$f":"IF(AH$11=\"\",0,SUM($Z137:AH137)-SUM($Z217:AH217))","v":203893.17300000007},{"$f":"IF(AI$11=\"\",0,SUM($Z137:AI137)-SUM($Z217:AI217))","v":248510.16300000018},{"$f":"IF(AJ$11=\"\",0,SUM($Z137:AJ137)-SUM($Z217:AJ217))","v":361106.41050000046},{"$f":"IF(AK$11=\"\",0,SUM($Z137:AK137)-SUM($Z217:AK217))","v":267521.79300000053},{"$f":"IF(AL$11=\"\",0,SUM($Z137:AL137)-SUM($Z217:AL217))","v":543426.54300000053},{"$f":"IF(AM$11=\"\",0,SUM($Z137:AM137)-SUM($Z217:AM217))","v":664163.86079999991},{"$f":"IF(AN$11=\"\",0,SUM($Z137:AN137)-SUM($Z217:AN217))","v":853921.70325000025},{"$f":"IF(AO$11=\"\",0,SUM($Z137:AO137)-SUM($Z217:AO217))","v":584556.90150000062},{"$f":"IF(AP$11=\"\",0,SUM($Z137:AP137)-SUM($Z217:AP217))","v":1208423.9772000015},{"$f":"IF(AQ$11=\"\",0,SUM($Z137:AQ137)-SUM($Z217:AQ217))","v":1308549.6798000019},{"$f":"IF(AR$11=\"\",0,SUM($Z137:AR137)-SUM($Z217:AR217))","v":1628873.5641750004},{"$f":"IF(AS$11=\"\",0,SUM($Z137:AS137)-SUM($Z217:AS217))","v":1135163.5967100002},{"$f":"IF(AT$11=\"\",0,SUM($Z137:AT137)-SUM($Z217:AT217))","v":2237821.4057760015},{"$f":"IF(AU$11=\"\",0,SUM($Z137:AU137)-SUM($Z217:AU217))","v":2329743.5742900036},{"$f":"IF(AV$11=\"\",0,SUM($Z137:AV137)-SUM($Z217:AV217))","v":2905973.4780450054},{"$f":"IF(AW$11=\"\",0,SUM($Z137:AW137)-SUM($Z217:AW217))","v":1866700.0306350067},{"$f":"IF(AX$11=\"\",0,SUM($Z137:AX137)-SUM($Z217:AX217))","v":3620634.0112305135},{"$f":"IF(AY$11=\"\",0,SUM($Z137:AY137)-SUM($Z217:AY217))","v":3841099.5167417526},{"$f":"IF(AZ$11=\"\",0,SUM($Z137:AZ137)-SUM($Z217:AZ217))","v":4655711.1207276583},{"$f":"IF(BA$11=\"\",0,SUM($Z137:BA137)-SUM($Z217:BA217))","v":2923126.5462032035},{"$f":"IF(BB$11=\"\",0,SUM($Z137:BB137)-SUM($Z217:BB217))","v":5683060.8953675032},{"$f":"IF(BC$11=\"\",0,SUM($Z137:BC137)-SUM($Z217:BC217))","v":5693414.7104333639},{"$f":"IF(BD$11=\"\",0,SUM($Z137:BD137)-SUM($Z217:BD217))","v":6821268.6382389665},{"$f":"IF(BE$11=\"\",0,SUM($Z137:BE137)-SUM($Z217:BE217))","v":4396786.9079260379},{"$f":"IF(BF$11=\"\",0,SUM($Z137:BF137)-SUM($Z217:BF217))","v":8399614.3361290097},{"$f":"IF(BG$11=\"\",0,SUM($Z137:BG137)-SUM($Z217:BG217))","v":8285361.7308286428},{"$f":"IF(BH$11=\"\",0,SUM($Z137:BH137)-SUM($Z217:BH217))","v":9935779.3941361606},{"$f":"IF(BI$11=\"\",0,SUM($Z137:BI137)-SUM($Z217:BI217))","v":6097116.2667433918},{"$f":"IF(BJ$11=\"\",0,SUM($Z137:BJ137)-SUM($Z217:BJ217))","v":11559863.249252677},{"$f":"IF(BK$11=\"\",0,SUM($Z137:BK137)-SUM($Z217:BK217))","v":11706100.481640935},{"$f":"IF(BL$11=\"\",0,SUM($Z137:BL137)-SUM($Z217:BL217))","v":13864200.74818185},{"$f":"IF(BM$11=\"\",0,SUM($Z137:BM137)-SUM($Z217:BM217))","v":8412119.8192152083},{"$f":"IF(BN$11=\"\",0,SUM($Z137:BN137)-SUM($Z217:BN217))","v":15966066.350900471},{"$f":"IF(BO$11=\"\",0,SUM($Z137:BO137)-SUM($Z217:BO217))","v":15426529.879181981},{"$f":"IF(BP$11=\"\",0,SUM($Z137:BP137)-SUM($Z217:BP217))","v":18111271.26997757},{"$f":"IF(BQ$11=\"\",0,SUM($Z137:BQ137)-SUM($Z217:BQ217))","v":10868408.268402159},{"$f":"IF(BR$11=\"\",0,SUM($Z137:BR137)-SUM($Z217:BR217))","v":20358462.268309355},{"$f":"IF(BS$11=\"\",0,SUM($Z137:BS137)-SUM($Z217:BS217))","v":18775885.11008507},{"$f":"IF(BT$11=\"\",0,SUM($Z137:BT137)-SUM($Z217:BT217))","v":22026569.744779408},{"$f":"IF(BU$11=\"\",0,SUM($Z137:BU137)-SUM($Z217:BU217))","v":12665082.713911533},{"$f":"IF(BV$11=\"\",0,SUM($Z137:BV137)-SUM($Z217:BV217))","v":23576030.140176535},{"$f":"IF(BW$11=\"\",0,SUM($Z137:BW137)-SUM($Z217:BW217))","v":22424186.839002252},{"$f":"IF(BX$11=\"\",0,SUM($Z137:BX137)-SUM($Z217:BX217))","v":26068543.115215659},{"$f":"IF(BY$11=\"\",0,SUM($Z137:BY137)-SUM($Z217:BY217))","v":14908463.289135575},{"$f":"IF(BZ$11=\"\",0,SUM($Z137:BZ137)-SUM($Z217:BZ217))","v":27766124.406182051},{"$f":"IF(CA$11=\"\",0,SUM($Z137:CA137)-SUM($Z217:CA217))","v":25404465.769717455},{"$f":"IF(CB$11=\"\",0,SUM($Z137:CB137)-SUM($Z217:CB217))","v":29404417.398319125},{"$f":"IF(CC$11=\"\",0,SUM($Z137:CC137)-SUM($Z217:CC217))","v":17360916.375972509},{"$f":"IF(CD$11=\"\",0,SUM($Z137:CD137)-SUM($Z217:CD217))","v":32116629.59628129},{"$f":"IF(CE$11=\"\",0,SUM($Z137:CE137)-SUM($Z217:CE217))","v":29268860.416771054},{"$f":"IF(CF$11=\"\",0,SUM($Z137:CF137)-SUM($Z217:CF217))","v":33908757.574400902},{"$f":"IF(CG$11=\"\",0,SUM($Z137:CG137)-SUM($Z217:CG217))","v":19291933.580027342},{"$f":"IF(CH$11=\"\",0,SUM($Z137:CH137)-SUM($Z217:CH217))","v":35575012.864210367},{"$f":"IF(CI$11=\"\",0,SUM($Z137:CI137)-SUM($Z217:CI217))","v":0}]
[{"$f":"ROW()","v":226},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":227},{"$f":"B224","v":"BS"},null,null,null,null,null,{"$f":"H222","v":"Незавершенное производство"},{"$f":"Items!$AQ$16","v":"ФОТ обслуживающего персонала"},null,null,{"$f":"L222","v":0},{"$f":"M222","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B227=Lists!$CU$24,SUMIFS($Z227:$CJ227,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z227:$CJ227))","v":-10441183.661843777},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z146:AA146)-SUM($Z219:AA219))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z146:AB146)-SUM($Z219:AB219))","v":5640.0363281249993},{"$f":"IF(AC$11=\"\",0,SUM($Z146:AC146)-SUM($Z219:AC219))","v":4219.3722656249993},{"$f":"IF(AD$11=\"\",0,SUM($Z146:AD146)-SUM($Z219:AD219))","v":58762.538250000012},{"$f":"IF(AE$11=\"\",0,SUM($Z146:AE146)-SUM($Z219:AE219))","v":98869.46325000003},{"$f":"IF(AF$11=\"\",0,SUM($Z146:AF146)-SUM($Z219:AF219))","v":151860.73790624994},{"$f":"IF(AG$11=\"\",0,SUM($Z146:AG146)-SUM($Z219:AG219))","v":153414.88124999986},{"$f":"IF(AH$11=\"\",0,SUM($Z146:AH146)-SUM($Z219:AH219))","v":356857.25831249985},{"$f":"IF(AI$11=\"\",0,SUM($Z146:AI146)-SUM($Z219:AI219))","v":442117.89637500001},{"$f":"IF(AJ$11=\"\",0,SUM($Z146:AJ146)-SUM($Z219:AJ219))","v":657283.19339062506},{"$f":"IF(AK$11=\"\",0,SUM($Z146:AK146)-SUM($Z219:AK219))","v":603085.38557812478},{"$f":"IF(AL$11=\"\",0,SUM($Z146:AL146)-SUM($Z219:AL219))","v":906442.60312499944},{"$f":"IF(AM$11=\"\",0,SUM($Z146:AM146)-SUM($Z219:AM219))","v":1144779.8014987502},{"$f":"IF(AN$11=\"\",0,SUM($Z146:AN146)-SUM($Z219:AN219))","v":1507396.7042671889},{"$f":"IF(AO$11=\"\",0,SUM($Z146:AO146)-SUM($Z219:AO219))","v":1416057.4340484403},{"$f":"IF(AP$11=\"\",0,SUM($Z146:AP146)-SUM($Z219:AP219))","v":1963834.1733262539},{"$f":"IF(AQ$11=\"\",0,SUM($Z146:AQ146)-SUM($Z219:AQ219))","v":2155168.938180007},{"$f":"IF(AR$11=\"\",0,SUM($Z146:AR146)-SUM($Z219:AR219))","v":2767290.4364807904},{"$f":"IF(AS$11=\"\",0,SUM($Z146:AS146)-SUM($Z219:AS219))","v":2613103.6610901654},{"$f":"IF(AT$11=\"\",0,SUM($Z146:AT146)-SUM($Z219:AT219))","v":3399777.5093887597},{"$f":"IF(AU$11=\"\",0,SUM($Z146:AU146)-SUM($Z219:AU219))","v":3570319.5074250102},{"$f":"IF(AV$11=\"\",0,SUM($Z146:AV146)-SUM($Z219:AV219))","v":4639391.3178843856},{"$f":"IF(AW$11=\"\",0,SUM($Z146:AW146)-SUM($Z219:AW219))","v":4370103.7081968784},{"$f":"IF(AX$11=\"\",0,SUM($Z146:AX146)-SUM($Z219:AX219))","v":5210323.8433490545},{"$f":"IF(AY$11=\"\",0,SUM($Z146:AY146)-SUM($Z219:AY219))","v":5669885.4198126644},{"$f":"IF(AZ$11=\"\",0,SUM($Z146:AZ146)-SUM($Z219:AZ219))","v":7181223.6836191118},{"$f":"IF(BA$11=\"\",0,SUM($Z146:BA146)-SUM($Z219:BA219))","v":6800533.9446250498},{"$f":"IF(BB$11=\"\",0,SUM($Z146:BB146)-SUM($Z219:BB219))","v":7896879.5538642406},{"$f":"IF(BC$11=\"\",0,SUM($Z146:BC146)-SUM($Z219:BC219))","v":7916088.8516557813},{"$f":"IF(BD$11=\"\",0,SUM($Z146:BD146)-SUM($Z219:BD219))","v":10008581.505500287},{"$f":"IF(BE$11=\"\",0,SUM($Z146:BE146)-SUM($Z219:BE219))","v":9481505.2702749968},{"$f":"IF(BF$11=\"\",0,SUM($Z146:BF146)-SUM($Z219:BF219))","v":10764113.070716023},{"$f":"IF(BG$11=\"\",0,SUM($Z146:BG146)-SUM($Z219:BG219))","v":10297569.750573516},{"$f":"IF(BH$11=\"\",0,SUM($Z146:BH146)-SUM($Z219:BH219))","v":13012748.068003416},{"$f":"IF(BI$11=\"\",0,SUM($Z146:BI146)-SUM($Z219:BI219))","v":12263928.444214463},{"$f":"IF(BJ$11=\"\",0,SUM($Z146:BJ146)-SUM($Z219:BJ219))","v":13447648.683185041},{"$f":"IF(BK$11=\"\",0,SUM($Z146:BK146)-SUM($Z219:BK219))","v":13411575.819337726},{"$f":"IF(BL$11=\"\",0,SUM($Z146:BL146)-SUM($Z219:BL219))","v":16847689.383750319},{"$f":"IF(BM$11=\"\",0,SUM($Z146:BM146)-SUM($Z219:BM219))","v":15868526.432687759},{"$f":"IF(BN$11=\"\",0,SUM($Z146:BN146)-SUM($Z219:BN219))","v":17180818.558062911},{"$f":"IF(BO$11=\"\",0,SUM($Z146:BO146)-SUM($Z219:BO219))","v":14977655.346232772},{"$f":"IF(BP$11=\"\",0,SUM($Z146:BP146)-SUM($Z219:BP219))","v":18596908.612013221},{"$f":"IF(BQ$11=\"\",0,SUM($Z146:BQ146)-SUM($Z219:BQ219))","v":17378800.564019442},{"$f":"IF(BR$11=\"\",0,SUM($Z146:BR146)-SUM($Z219:BR219))","v":16929708.686580181},{"$f":"IF(BS$11=\"\",0,SUM($Z146:BS146)-SUM($Z219:BS219))","v":12749337.813502312},{"$f":"IF(BT$11=\"\",0,SUM($Z146:BT146)-SUM($Z219:BT219))","v":14969375.016402006},{"$f":"IF(BU$11=\"\",0,SUM($Z146:BU146)-SUM($Z219:BU219))","v":13537447.720248461},{"$f":"IF(BV$11=\"\",0,SUM($Z146:BV146)-SUM($Z219:BV219))","v":12123385.075060368},{"$f":"IF(BW$11=\"\",0,SUM($Z146:BW146)-SUM($Z219:BW219))","v":8720304.7151710987},{"$f":"IF(BX$11=\"\",0,SUM($Z146:BX146)-SUM($Z219:BX219))","v":11024406.344018698},{"$f":"IF(BY$11=\"\",0,SUM($Z146:BY146)-SUM($Z219:BY219))","v":9419066.6032385826},{"$f":"IF(BZ$11=\"\",0,SUM($Z146:BZ146)-SUM($Z219:BZ219))","v":7471755.1660115719},{"$f":"IF(CA$11=\"\",0,SUM($Z146:CA146)-SUM($Z219:CA219))","v":1807952.6175613403},{"$f":"IF(CB$11=\"\",0,SUM($Z146:CB146)-SUM($Z219:CB219))","v":3632665.1090342999},{"$f":"IF(CC$11=\"\",0,SUM($Z146:CC146)-SUM($Z219:CC219))","v":1870685.5373597145},{"$f":"IF(CD$11=\"\",0,SUM($Z146:CD146)-SUM($Z219:CD219))","v":-548993.40365171432},{"$f":"IF(CE$11=\"\",0,SUM($Z146:CE146)-SUM($Z219:CE219))","v":-6859570.9931373596},{"$f":"IF(CF$11=\"\",0,SUM($Z146:CF146)-SUM($Z219:CF219))","v":-5034711.63331604},{"$f":"IF(CG$11=\"\",0,SUM($Z146:CG146)-SUM($Z219:CG219))","v":-7019056.990486145},{"$f":"IF(CH$11=\"\",0,SUM($Z146:CH146)-SUM($Z219:CH219))","v":-10441183.661843777},{"$f":"IF(CI$11=\"\",0,SUM($Z146:CI146)-SUM($Z219:CI219))","v":0}]
[{"$f":"ROW()","v":228},{"$f":"B225","v":"BS"},null,null,null,null,null,{"$f":"H222","v":"Незавершенное производство"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,{"$f":"L222","v":0},{"$f":"M222","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B228=Lists!$CU$24,SUMIFS($Z228:$CJ228,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z228:$CJ228))","v":-3132355.0985530615},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z152:AA152)-SUM($Z220:AA220))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z152:AB152)-SUM($Z220:AB220))","v":1692.0108984374997},{"$f":"IF(AC$11=\"\",0,SUM($Z152:AC152)-SUM($Z220:AC220))","v":1265.8116796875001},{"$f":"IF(AD$11=\"\",0,SUM($Z152:AD152)-SUM($Z220:AD220))","v":17628.761474999996},{"$f":"IF(AE$11=\"\",0,SUM($Z152:AE152)-SUM($Z220:AE220))","v":29660.838975000006},{"$f":"IF(AF$11=\"\",0,SUM($Z152:AF152)-SUM($Z220:AF220))","v":45558.221371875028},{"$f":"IF(AG$11=\"\",0,SUM($Z152:AG152)-SUM($Z220:AG220))","v":46024.464374999981},{"$f":"IF(AH$11=\"\",0,SUM($Z152:AH152)-SUM($Z220:AH220))","v":107057.17749375},{"$f":"IF(AI$11=\"\",0,SUM($Z152:AI152)-SUM($Z220:AI220))","v":132635.3689125001},{"$f":"IF(AJ$11=\"\",0,SUM($Z152:AJ152)-SUM($Z220:AJ220))","v":197184.95801718766},{"$f":"IF(AK$11=\"\",0,SUM($Z152:AK152)-SUM($Z220:AK220))","v":180925.61567343748},{"$f":"IF(AL$11=\"\",0,SUM($Z152:AL152)-SUM($Z220:AL220))","v":271932.78093749937},{"$f":"IF(AM$11=\"\",0,SUM($Z152:AM152)-SUM($Z220:AM220))","v":343433.94044962432},{"$f":"IF(AN$11=\"\",0,SUM($Z152:AN152)-SUM($Z220:AN220))","v":452219.01128015667},{"$f":"IF(AO$11=\"\",0,SUM($Z152:AO152)-SUM($Z220:AO220))","v":424817.23021453153},{"$f":"IF(AP$11=\"\",0,SUM($Z152:AP152)-SUM($Z220:AP220))","v":589150.25199787505},{"$f":"IF(AQ$11=\"\",0,SUM($Z152:AQ152)-SUM($Z220:AQ220))","v":646550.68145399913},{"$f":"IF(AR$11=\"\",0,SUM($Z152:AR152)-SUM($Z220:AR220))","v":830187.13094423339},{"$f":"IF(AS$11=\"\",0,SUM($Z152:AS152)-SUM($Z220:AS220))","v":783931.09832704626},{"$f":"IF(AT$11=\"\",0,SUM($Z152:AT152)-SUM($Z220:AT220))","v":1019933.2528166249},{"$f":"IF(AU$11=\"\",0,SUM($Z152:AU152)-SUM($Z220:AU220))","v":1071095.8522275016},{"$f":"IF(AV$11=\"\",0,SUM($Z152:AV152)-SUM($Z220:AV220))","v":1391817.3953653127},{"$f":"IF(AW$11=\"\",0,SUM($Z152:AW152)-SUM($Z220:AW220))","v":1311031.1124590635},{"$f":"IF(AX$11=\"\",0,SUM($Z152:AX152)-SUM($Z220:AX220))","v":1563097.1530047208},{"$f":"IF(AY$11=\"\",0,SUM($Z152:AY152)-SUM($Z220:AY220))","v":1700965.6259438023},{"$f":"IF(AZ$11=\"\",0,SUM($Z152:AZ152)-SUM($Z220:AZ220))","v":2154367.1050857306},{"$f":"IF(BA$11=\"\",0,SUM($Z152:BA152)-SUM($Z220:BA220))","v":2040160.1833875105},{"$f":"IF(BB$11=\"\",0,SUM($Z152:BB152)-SUM($Z220:BB220))","v":2369063.8661592677},{"$f":"IF(BC$11=\"\",0,SUM($Z152:BC152)-SUM($Z220:BC220))","v":2374826.6554967314},{"$f":"IF(BD$11=\"\",0,SUM($Z152:BD152)-SUM($Z220:BD220))","v":3002574.4516500831},{"$f":"IF(BE$11=\"\",0,SUM($Z152:BE152)-SUM($Z220:BE220))","v":2844451.5810824931},{"$f":"IF(BF$11=\"\",0,SUM($Z152:BF152)-SUM($Z220:BF220))","v":3229233.9212148041},{"$f":"IF(BG$11=\"\",0,SUM($Z152:BG152)-SUM($Z220:BG220))","v":3089270.9251720607},{"$f":"IF(BH$11=\"\",0,SUM($Z152:BH152)-SUM($Z220:BH220))","v":3903824.4204010516},{"$f":"IF(BI$11=\"\",0,SUM($Z152:BI152)-SUM($Z220:BI220))","v":3679178.5332643837},{"$f":"IF(BJ$11=\"\",0,SUM($Z152:BJ152)-SUM($Z220:BJ220))","v":4034294.604955554},{"$f":"IF(BK$11=\"\",0,SUM($Z152:BK152)-SUM($Z220:BK220))","v":4023472.7458013296},{"$f":"IF(BL$11=\"\",0,SUM($Z152:BL152)-SUM($Z220:BL220))","v":5054306.8151251078},{"$f":"IF(BM$11=\"\",0,SUM($Z152:BM152)-SUM($Z220:BM220))","v":4760557.9298063517},{"$f":"IF(BN$11=\"\",0,SUM($Z152:BN152)-SUM($Z220:BN220))","v":5154245.5674188733},{"$f":"IF(BO$11=\"\",0,SUM($Z152:BO152)-SUM($Z220:BO220))","v":4493296.6038698554},{"$f":"IF(BP$11=\"\",0,SUM($Z152:BP152)-SUM($Z220:BP220))","v":5579072.5836039782},{"$f":"IF(BQ$11=\"\",0,SUM($Z152:BQ152)-SUM($Z220:BQ220))","v":5213640.1692058444},{"$f":"IF(BR$11=\"\",0,SUM($Z152:BR152)-SUM($Z220:BR220))","v":5078912.6059740782},{"$f":"IF(BS$11=\"\",0,SUM($Z152:BS152)-SUM($Z220:BS220))","v":3824801.344050765},{"$f":"IF(BT$11=\"\",0,SUM($Z152:BT152)-SUM($Z220:BT220))","v":4490812.5049207211},{"$f":"IF(BU$11=\"\",0,SUM($Z152:BU152)-SUM($Z220:BU220))","v":4061234.3160746694},{"$f":"IF(BV$11=\"\",0,SUM($Z152:BV152)-SUM($Z220:BV220))","v":3637015.5225182176},{"$f":"IF(BW$11=\"\",0,SUM($Z152:BW152)-SUM($Z220:BW220))","v":2616091.4145514965},{"$f":"IF(BX$11=\"\",0,SUM($Z152:BX152)-SUM($Z220:BX220))","v":3307321.9032057524},{"$f":"IF(BY$11=\"\",0,SUM($Z152:BY152)-SUM($Z220:BY220))","v":2825719.980971694},{"$f":"IF(BZ$11=\"\",0,SUM($Z152:BZ152)-SUM($Z220:BZ220))","v":2241526.5498036146},{"$f":"IF(CA$11=\"\",0,SUM($Z152:CA152)-SUM($Z220:CA220))","v":542385.78526854515},{"$f":"IF(CB$11=\"\",0,SUM($Z152:CB152)-SUM($Z220:CB220))","v":1089799.5327105522},{"$f":"IF(CC$11=\"\",0,SUM($Z152:CC152)-SUM($Z220:CC220))","v":561205.66120815277},{"$f":"IF(CD$11=\"\",0,SUM($Z152:CD152)-SUM($Z220:CD220))","v":-164698.02109539509},{"$f":"IF(CE$11=\"\",0,SUM($Z152:CE152)-SUM($Z220:CE220))","v":-2057871.2979410887},{"$f":"IF(CF$11=\"\",0,SUM($Z152:CF152)-SUM($Z220:CF220))","v":-1510413.4899947643},{"$f":"IF(CG$11=\"\",0,SUM($Z152:CG152)-SUM($Z220:CG220))","v":-2105717.0971457958},{"$f":"IF(CH$11=\"\",0,SUM($Z152:CH152)-SUM($Z220:CH220))","v":-3132355.0985530615},{"$f":"IF(CI$11=\"\",0,SUM($Z152:CI152)-SUM($Z220:CI220))","v":0}]
[{"$f":"ROW()","v":229}]
[{"$f":"ROW()","v":230},{"$f":"Lists!$CU$20","v":"PL"},null,null,null,null,null,{"$f":"Items!$BO$18","v":"Валовая прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X230-SUM(X231:X234))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B230=Lists!$CU$24,SUMIFS($Z230:$CJ230,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z230:$CJ230))","v":10655097950.317797},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(AA$15:AA229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(AB$15:AB229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":9380.705373883924},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(AC$15:AC229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":11265.752008928568},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(AD$15:AD229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":-75635.884304598178},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(AE$15:AE229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":1175660.6772091188},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(AF$15:AF229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":2625586.3223135737},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(AG$15:AG229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":2550695.6524729617},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(AH$15:AH229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":3933870.8110822132},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(AI$15:AI229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":6350877.6113547413},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(AJ$15:AJ229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":7973512.5346998665},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(AK$15:AK229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":8068704.5753924334},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(AL$15:AL229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":11394991.023081686},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(AM$15:AM229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":17888829.65142807},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(AN$15:AN229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":21817933.558114801},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(AO$15:AO229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":19474593.28906139},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(AP$15:AP229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":23749111.376726411},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(AQ$15:AQ229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":36431928.79763864},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(AR$15:AR229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":43667806.489789486},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(AS$15:AS229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":39233927.950887546},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(AT$15:AT229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":47909004.016655304},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(AU$15:AU229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":68297897.682843655},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(AV$15:AV229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":77348908.061274901},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(AW$15:AW229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":66898381.129720919},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(AX$15:AX229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":78341324.64612627},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(AY$15:AY229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":111399761.31035718},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(AZ$15:AZ229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":124584211.15450928},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(BA$15:BA229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":102928350.90233804},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(BB$15:BB229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":113865015.17644578},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(BC$15:BC229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":158577279.07853433},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(BD$15:BD229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":173558899.86471915},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(BE$15:BE229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":145572700.10499552},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(BF$15:BF229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":163774680.40858611},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(BG$15:BG229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":220470460.99475625},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(BH$15:BH229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":234943480.05618924},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(BI$15:BI229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":192029694.10805938},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(BJ$15:BJ229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":208922529.45998341},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(BK$15:BK229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":286823816.99493611},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(BL$15:BL229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":307329624.45464194},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(BM$15:BM229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":242444601.66099697},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(BN$15:BN229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":254042396.8497183},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(BO$15:BO229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":323508854.84673911},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(BP$15:BP229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":318899246.55142355},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(BQ$15:BQ229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":259408146.08684409},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(BR$15:BR229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":290435095.55469191},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(BS$15:BS229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":372135957.05455363},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(BT$15:BT229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":370276032.61060995},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(BU$15:BU229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":279553807.34272486},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(BV$15:BV229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":274831361.59327501},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(BW$15:BW229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":389855283.43550456},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(BX$15:BX229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":419511600.52258915},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(BY$15:BY229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":313610762.08139586},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(BZ$15:BZ229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":310697058.35886884},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(CA$15:CA229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":407425222.72037596},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(CB$15:CB229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":403675214.27013379},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(CC$15:CC229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":322300434.00026864},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(CD$15:CD229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":356819350.58412468},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(CE$15:CE229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":465301315.21007699},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(CF$15:CF229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":463981704.71413696},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(CG$15:CG229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":345830437.51004148},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(CH$15:CH229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":340695006.25869715},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$18)-SUMIFS(CI$15:CI229,$H$15:$H229,\"<>\"&\"\",$I$15:$I229,\"\",$B$15:$B229,Lists!$CU$19))","v":0}]
[{"$f":"ROW()","v":231},{"$f":"B230","v":"PL"},null,null,null,null,null,{"$f":"H230","v":"Валовая прибыль"},{"$f":"Lists!$AM$16","v":"Номерной фонд"},null,null,1,{"$f":"M230","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B231=Lists!$CU$24,SUMIFS($Z231:$CJ231,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z231:$CJ231))","v":4789664231.3123655},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(AA$15:AA230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(AB$15:AB230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":-11388.5968359375},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(AC$15:AC230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":-19945.701562500002},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(AD$15:AD230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":-131250.25463906251},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(AE$15:AE230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":418787.45597872353},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(AF$15:AF230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":1068830.7388079125},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(AG$15:AG230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":1044317.5731484708},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(AH$15:AH230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":1598116.5719365687},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(AI$15:AI230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":2607108.6668844409},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(AJ$15:AJ230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":3186153.4758248338},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(AK$15:AK230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":3368429.2408571807},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(AL$15:AL230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":5076427.3945889957},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(AM$15:AM230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":8185640.8109499495},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(AN$15:AN230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":10047714.061523195},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(AO$15:AO230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":9001377.0252191499},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(AP$15:AP230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":11037104.699893272},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(AQ$15:AQ230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":17187380.538226813},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(AR$15:AR230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":20738246.003036723},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(AS$15:AS230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":18622932.813263971},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(AT$15:AT230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":22782673.134673186},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(AU$15:AU230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":32671250.836870119},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(AV$15:AV230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":36894398.868944578},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(AW$15:AW230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":32219186.649781074},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(AX$15:AX230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":38546373.866371498},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(AY$15:AY230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":55380683.097747281},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(AZ$15:AZ230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":62261419.168553285},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(BA$15:BA230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":51451259.392060384},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(BB$15:BB230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":56867775.118948698},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(BC$15:BC230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":79355932.698610276},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(BD$15:BD230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":86938813.563288212},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(BE$15:BE230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":72798281.944815487},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(BF$15:BF230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":81670675.709096372},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(BG$15:BG230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":109505756.23571452},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(BH$15:BH230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":115810630.12719309},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(BI$15:BI230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":94663497.678153634},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(BJ$15:BJ230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":103480328.64609638},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(BK$15:BK230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":142256584.2963632},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(BL$15:BL230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":152222303.31682462},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(BM$15:BM230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":119217575.17344633},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(BN$15:BN230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":123384144.75754225},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(BO$15:BO230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":152663762.63974386},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(BP$15:BP230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":145135608.11719024},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(BQ$15:BQ230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":118586173.13689008},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(BR$15:BR230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":135297981.07381904},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(BS$15:BS230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":170700729.54517633},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(BT$15:BT230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":165546463.2047888},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(BU$15:BU230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":121566269.90302595},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(BV$15:BV230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":116093719.81703535},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(BW$15:BW230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":170531347.21219456},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(BX$15:BX230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":186785843.78395134},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(BY$15:BY230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":135967002.62876323},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(BZ$15:BZ230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":130785706.65209946},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(CA$15:CA230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":170148802.78741986},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(CB$15:CB230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":164319417.25502324},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(CC$15:CC230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":130729230.96018326},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(CD$15:CD230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":148726771.98435885},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(CE$15:CE230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":192902469.89480236},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(CF$15:CF230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":187550551.23316783},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(CG$15:CG230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":134067739.08319354},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(CH$15:CH230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":128153113.60134146},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$18)-SUMIFS(CI$15:CI230,$H$15:$H230,\"<>\"&\"\",$I$15:$I230,$I231,$J$15:$J230,\"\",$B$15:$B230,Lists!$CU$19))","v":0}]
[{"$f":"ROW()","v":232},{"$f":"B230","v":"PL"},null,null,null,null,null,{"$f":"H230","v":"Валовая прибыль"},{"$f":"Lists!$AM$17","v":"Food&Beverage"},null,null,{"$f":"L231+1","v":2},{"$f":"M230","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B232=Lists!$CU$24,SUMIFS($Z232:$CJ232,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z232:$CJ232))","v":2560367487.1657686},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(AA$15:AA231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(AB$15:AB231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":24435.412834821422},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(AC$15:AC231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":37442.828571428567},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(AD$15:AD231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":48049.712223750001},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(AE$15:AE231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":381135.10856170201},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(AF$15:AF231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":777198.2779918313},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(AG$15:AG231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":723983.60248132958},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(AH$15:AH231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":1087272.4372772551},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(AI$15:AI231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":1716871.424372124},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(AJ$15:AJ231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":2148091.5771022364},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(AK$15:AK231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":2114556.052040495},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(AL$15:AL231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":2971472.1383986888},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(AM$15:AM231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":4689384.5530956443},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(AN$15:AN231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":5708461.7282219315},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(AO$15:AO231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":4971436.2126073139},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(AP$15:AP231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":6076381.332985742},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(AQ$15:AQ231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":9388223.9544134885},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(AR$15:AR231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":11192426.086254757},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(AS$15:AS231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":9831862.6456848849},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(AT$15:AT231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":12022626.443070732},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(AU$15:AU231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":17364031.506628387},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(AV$15:AV231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":19637458.961935386},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(AW$15:AW231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":16511067.906288601},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(AX$15:AX231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":19342172.906184688},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(AY$15:AY231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":28175277.344462045},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(AZ$15:AZ231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":31491153.926735777},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(BA$15:BA231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":25173612.537648007},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(BB$15:BB231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":27888120.798396502},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(BC$15:BC231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":39705104.87762133},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(BD$15:BD231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":43252402.749087103},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(BE$15:BE231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":35194424.165522754},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(BF$15:BF231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":39697488.594721325},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(BG$15:BG231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":54657407.966508999},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(BH$15:BH231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":58123426.086805053},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(BI$15:BI231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":45772312.541570604},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(BJ$15:BJ231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":49739238.967169203},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(BK$15:BK231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":70744304.020283222},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(BL$15:BL231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":75776325.15533258},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(BM$15:BM231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":57131221.776532084},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(BN$15:BN231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":59873404.795716003},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(BO$15:BO231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":78614548.041216493},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(BP$15:BP231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":76841542.266401216},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(BQ$15:BQ231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":59690378.849094808},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(BR$15:BR231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":67722406.173216924},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(BS$15:BS231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":90105513.5840545},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(BT$15:BT231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":89648550.893613592},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(BU$15:BU231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":63995163.409196392},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(BV$15:BV231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":62576185.85971202},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(BW$15:BW231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":94712567.563575089},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(BX$15:BX231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":102439618.5235925},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(BY$15:BY231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":72004468.053240895},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(BZ$15:BZ231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":71489037.22227186},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(CA$15:CA231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":98855861.049236},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(CB$15:CB231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":97556912.475831151},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(CC$15:CC231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":73954886.967121542},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(CD$15:CD231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":83240432.818854898},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(CE$15:CE231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":114027818.6546329},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(CF$15:CF231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":113915613.05794635},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(CG$15:CG231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":79667708.133759886},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(CH$15:CH231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":78147004.455859601},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$18)-SUMIFS(CI$15:CI231,$H$15:$H231,\"<>\"&\"\",$I$15:$I231,$I232,$J$15:$J231,\"\",$B$15:$B231,Lists!$CU$19))","v":0}]
[{"$f":"ROW()","v":233},{"$f":"B230","v":"PL"},null,null,null,null,null,{"$f":"H230","v":"Валовая прибыль"},{"$f":"Lists!$AM$18","v":"Развлекат. услуги"},null,null,{"$f":"L232+1","v":3},{"$f":"M230","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B233=Lists!$CU$24,SUMIFS($Z233:$CJ233,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z233:$CJ233))","v":3305066231.8396606},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(AA$15:AA232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(AB$15:AB232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":-3666.1106250000003},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(AC$15:AC232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":-6231.375},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(AD$15:AD232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":7564.6581107142847},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(AE$15:AE232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":375738.11266869324},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(AF$15:AF232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":779557.30551383004},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(AG$15:AG232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":782394.47684316128},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(AH$15:AH232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":1248481.8018683894},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(AI$15:AI232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":2026897.5200981766},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(AJ$15:AJ232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":2639267.4817727972},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(AK$15:AK232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":2585719.2824947578},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(AL$15:AL232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":3347091.4900939977},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(AM$15:AM232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":5013804.2873824751},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(AN$15:AN232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":6061757.7683696775},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(AO$15:AO232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":5501780.051234927},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(AP$15:AP232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":6635625.3438474033},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(AQ$15:AQ232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":9856324.3049983419},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(AR$15:AR232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":11737134.400498006},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(AS$15:AS232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":10779132.491938699},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(AT$15:AT232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":13103704.438911386},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(AU$15:AU232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":18262615.339345142},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(AV$15:AV232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":20817050.230394941},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(AW$15:AW232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":18168126.573651239},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(AX$15:AX232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":20452777.873570092},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(AY$15:AY232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":27843800.868147835},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(AZ$15:AZ232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":30831638.059220217},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(BA$15:BA232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":26303478.972629651},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(BB$15:BB232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":29109119.25910059},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(BC$15:BC232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":39516241.502302729},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(BD$15:BD232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":43367683.552343838},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(BE$15:BE232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":37579993.994657278},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(BF$15:BF232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":42406516.104768418},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(BG$15:BG232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":56307296.79253272},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(BH$15:BH232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":61009423.842191115},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(BI$15:BI232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":51593883.888335168},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(BJ$15:BJ232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":55702961.846717827},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(BK$15:BK232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":73822928.678289652},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(BL$15:BL232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":79330995.982484683},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(BM$15:BM232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":66095804.711018577},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(BN$15:BN232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":70784847.296460047},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(BO$15:BO232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":92230544.165778771},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(BP$15:BP232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":96922096.167832077},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(BQ$15:BQ232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":81131594.100859165},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(BR$15:BR232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":87414708.30765599},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(BS$15:BS232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":111329713.9253228},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(BT$15:BT232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":115081018.51220757},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(BU$15:BU232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":93992374.030502528},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(BV$15:BV232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":96161455.916527689},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(BW$15:BW232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":124611368.65973476},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(BX$15:BX232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":130286138.21504536},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(BY$15:BY232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":105639291.39939174},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(BZ$15:BZ232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":108422314.48449744},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(CA$15:CA232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":138420558.8837201},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(CB$15:CB232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":141798884.53927931},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(CC$15:CC232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":117616316.07296379},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(CD$15:CD232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":124852145.78091089},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(CE$15:CE232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":158371026.66064167},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(CF$15:CF232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":162515540.42302281},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(CG$15:CG232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":132094990.29308802},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(CH$15:CH232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":134394888.20149612},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$18)-SUMIFS(CI$15:CI232,$H$15:$H232,\"<>\"&\"\",$I$15:$I232,$I233,$J$15:$J232,\"\",$B$15:$B232,Lists!$CU$19))","v":0}]
[{"$f":"ROW()","v":234},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":235},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"промежуточный расчет финпотока",null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AA$15:AA234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":-669646.4933333334},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AB$15:AB234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":-654617.40904017864},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AC$15:AC234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":-895188.76179315487},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AD$15:AD234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":-1200897.6830521193},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AE$15:AE234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":1452065.8038943959},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AF$15:AF234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":1280529.3129791082},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AG$15:AG234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":1179452.2704195739},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AH$15:AH234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":4060798.7379319333},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AI$15:AI234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":7142942.6200259188},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AJ$15:AJ234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":8221996.5124278646},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AK$15:AK234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":5063445.7950505503},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AL$15:AL234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":14809023.633321991},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AM$15:AM234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":22072516.558787063},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AN$15:AN234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":25536347.574283324},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AO$15:AO234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":11303145.417005707},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AP$15:AP234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":33887737.674581617},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AQ$15:AQ234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":45769181.230632111},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AR$15:AR234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":53718316.537536517},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AS$15:AS234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":26229073.683647163},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AT$15:AT234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":71589444.929784894},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AU$15:AU234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":82109289.743318006},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AV$15:AV234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":98443731.650670826},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AW$15:AW234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":44437642.203982271},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AX$15:AX234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":120633920.10848355},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AY$15:AY234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":135140951.96368474},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(AZ$15:AZ234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":160680599.88836294},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BA$15:BA234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":63016452.875733361},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BB$15:BB234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":179285627.21487588},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BC$15:BC234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":189543055.51698226},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BD$15:BD234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":227555034.89658341},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BE$15:BE234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":92242066.723281264},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BF$15:BF234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":260032888.86740869},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BG$15:BG234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":256265315.05220029},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BH$15:BH234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":312866440.77142251},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BI$15:BI234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":114567961.88591281},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BJ$15:BJ234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":337875132.83641088},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BK$15:BK234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":340528845.59024751},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BL$15:BL234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":414638278.28209245},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BM$15:BM234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":133977911.45481536},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BN$15:BN234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":425678738.92944586},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BO$15:BO234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":361501229.41983986},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BP$15:BP234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":454879845.06902146},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BQ$15:BQ234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":148464976.97490579},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BR$15:BR234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":501789405.19211549},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BS$15:BS234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":417636016.22819382},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BT$15:BT234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":536901276.82980311},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BU$15:BU234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":120464629.88516825},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BV$15:BV234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":492629402.74769479},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BW$15:BW234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":479605944.15753084},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BX$15:BX234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":611044533.43405461},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BY$15:BY234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":129899516.87065434},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(BZ$15:BZ234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":564331779.05959511},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(CA$15:CA234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":463998431.11888123},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(CB$15:CB234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":610486793.55035257},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(CC$15:CC234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":215870210.73746413},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(CD$15:CD234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":737362015.91011691},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(CE$15:CE234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":655729508.09118831},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(CF$15:CF234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":877329585.74782586},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(CG$15:CG234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":286695567.56629026},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(CH$15:CH234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":992675431.25419569},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$21)-SUMIFS(CI$15:CI234,$H$15:$H234,\"<>\"&\"\",$I$15:$I234,\"\",$B$15:$B234,Lists!$CU$22))","v":0}]
[{"$f":"ROW()","v":236},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"промежуточный расчет НДС к уплате",null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(AA$15:AA234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(AB$15:AB234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(AC$15:AC234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(AD$15:AD234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(AE$15:AE234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(AF$15:AF234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(AG$15:AG234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":185290.20803771727},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(AH$15:AH234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":391773.92624519276},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(AI$15:AI234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":1054926.6409163652},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(AJ$15:AJ234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":1406041.4433971606},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(AK$15:AK234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":1271281.2307309865},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(AL$15:AL234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":1732779.4499291494},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(AM$15:AM234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":3496993.269703439},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(AN$15:AN234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":4497930.193992042},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(AO$15:AO234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":3557935.4131426951},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(AP$15:AP234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":4184664.1956869029},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(AQ$15:AQ234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":7727902.3902803892},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(AR$15:AR234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":9505795.7213484086},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(AS$15:AS234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":7650631.486104453},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(AT$15:AT234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":9139983.725432016},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(AU$15:AU234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":14780238.487205114},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(AV$15:AV234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":17370197.981587075},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(AW$15:AW234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":13907459.555224907},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(AX$15:AX234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":15646177.167928219},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(AY$15:AY234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":24505080.776614748},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(AZ$15:AZ234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":28617071.257496174},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(BA$15:BA234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":21946775.558657136},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(BB$15:BB234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":23452092.724043161},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(BC$15:BC234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":36035842.705472745},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(BD$15:BD234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":40872529.43350184},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(BE$15:BE234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":31354429.315598205},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(BF$15:BF234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":34267972.115081005},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(BG$15:BG234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":50633641.935682915},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(BH$15:BH234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":56330342.427425355},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(BI$15:BI234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":42828765.437925726},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(BJ$15:BJ234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":44881699.314021185},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(BK$15:BK234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":66907961.809376478},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(BL$15:BL234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":75729233.923310369},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(BM$15:BM234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":56173441.065502554},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(BN$15:BN234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":57219620.43153961},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(BO$15:BO234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":80555593.46686843},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(BP$15:BP234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":85898946.905450732},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(BQ$15:BQ234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":63621298.61239399},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(BR$15:BR234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":68632827.311573863},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(BS$15:BS234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":95293365.365137845},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(BT$15:BT234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":101400815.87045799},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(BU$15:BU234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":71543534.792892039},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(BV$15:BV234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":68349246.233208954},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(BW$15:BW234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":102221663.60780394},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(BX$15:BX234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":116826880.74767639},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(BY$15:BY234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":81650333.643613011},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(BZ$15:BZ234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":78508436.458114535},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(CA$15:CA234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":111579323.91258508},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(CB$15:CB234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":119256833.31874841},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(CC$15:CC234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":98543780.418442667},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(CD$15:CD234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":105341574.60893103},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(CE$15:CE234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":149312292.33680984},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(CF$15:CF234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":168297912.28747207},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(CG$15:CG234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":117787538.38219535},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(CH$15:CH234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":159711431.08106929},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI234,$H$15:$H234,Items!$BO$19,$I$15:$I234,\"\")-SUMIFS(CI$15:CI234,$H$15:$H234,Items!$BO$20,$I$15:$I234,\"\"))","v":0}]
[{"$f":"ROW()","v":237},null,null,null,null,null,null,{"$f":"Items!$BK$26","v":"АКТИВЫ"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,{"$f":"IF(ABS(X237-SUM(X238:X243))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z237:$CJ237,$Z$2:$CJ$2,Periods!$Q$18)","v":11343055949.717257},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA238:AA243))","v":175024.70666666667},{"$f":"IF(AB$11=\"\",0,SUM(AB238:AB243))","v":172990.29485305049},219353.21977864578,538773.85250621475,3267449.0589006105,6512750.3289328441,9639561.5276615769,16392066.652329566,24982696.487587035,34830359.775738053,42423225.663201362,61357645.166905142,84326622.864074633,109817235.6404549,124371274.6756002,163970706.82126808,207829239.17851904,258072063.5218249,287522751.88380319,365008894.19153881,440734743.13083231,529512797.40972435,574610665.86854684,700541704.94573426,823221488.4688375,964475739.81262696,1026431758.0846497,1211621283.8982592,1378011342.0667589,1574547962.1832752,1664894015.0741878,1930181212.1997619,2151957077.735261,2419320685.1086025,2526481489.5853038,2868855402.1521087,3163829392.2663956,3511829185.8415136,3631618346.9425569,4057643853.1797051,4350533900.2461634,4714066463.5103683,4845358947.9742184,5336842580.95228,5665910458.1448965,6088864367.3441849,6183803090.7963467,6669836210.4251385,7058495324.0390387,7535192604.3697033,7635903312.3201551,8191429164.3139038,8544924508.0016232,9009547208.6045914,9122456863.526638,9754854698.5304909,10150277683.974094,10667655233.327921,10779309740.727774,11343055949.717257,0]
[{"$f":"ROW()","v":238},null,null,null,null,null,null,{"$f":"H237","v":"АКТИВЫ"},{"$f":"Items!$BK$16","v":"Дебиторская задолженность"},null,null,null,{"$f":"M237","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUMIFS($Z238:$CJ238,$Z$2:$CJ$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0}]
[{"$f":"ROW()","v":239},null,null,null,null,null,null,{"$f":"H237","v":"АКТИВЫ"},{"$f":"Items!$BK$20","v":"Запасы"},null,null,null,{"$f":"M237","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUMIFS($Z239:$CJ239,$Z$2:$CJ$2,Periods!$Q$18)","v":59744147.951038599},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":844671.20000000007},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":1473215.9000000001},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":2423420.7000000002},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":3702750.9000000008},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":4808421.3000000007},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":6547340.1000000015},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":8674132.6000000015},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":10975653.655600002},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":13153334.476666668},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":15365035.778266668},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":19677716.593266666},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":23809324.048266664},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":27382225.993466664},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":30399645.128696665},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":38619759.671283334},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":44810388.299787343},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":49859680.983928673},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":53547545.709474161},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":67128894.411094829},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":75760592.425015956},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":83494597.852325231},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":87044291.351499155},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":106893476.9774594},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":118275633.25963524},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":129084123.12446269},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":132089426.70024347},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":161784455.05160049},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":176471678.14501786},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":189109549.3809399},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":190797591.53409892},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":233136280.86361361},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":251426574.38237977},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":268725513.16622549},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":268103776.79550859},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":322736208.74142647},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":344201029.20548308},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":366198470.16231287},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":359513802.90110862},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":428933164.35214114},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":448546031.15974993},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":465481202.31310487},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":442364589.69051719},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":526579166.34132844},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":539067541.03366685},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":558821231.06199479},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":527790251.38542217},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":620210923.0418849},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":631118760.88068104},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":654877975.66625464},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":615048391.7559582},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":723148395.90405643},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":733685044.59326208},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":752694970.19314468},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":704401855.62228227},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":762361695.05389309},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":693665754.7801137},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":604540268.87780356},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":388249324.86523533},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":403135869.17164087},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":59744147.951038599},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI238,$H$15:$H238,$I239,$I$15:$I238,\"\"))","v":0}]
[{"$f":"ROW()","v":240},null,null,null,null,null,null,{"$f":"H237","v":"АКТИВЫ"},{"$f":"Items!$BK$21","v":"Незавершенное производство"},null,null,null,{"$f":"M237","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUMIFS($Z240:$CJ240,$Z$2:$CJ$2,Periods!$Q$18)","v":158198279.59990501},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":24038.297226562499},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":15385.183945312499},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":256373.29972500011},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":427312.30222500023},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":653165.45927812485},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":659022.09562499961},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":1440981.3530062484},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":1765914.3880874999},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":2585921.3056078125},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":2073941.8137515597},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":3800509.6790625006},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":4621062.1419483721},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":6055838.4028073549},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":4644552.8915029764},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":8350282.9297721386},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":9118243.7625300288},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":11460682.564102292},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":8751580.0269172192},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":15156563.116378844},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":15819355.37225014},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":19974182.482884526},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":14692682.666989386},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":24253822.521445632},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":25489244.992651463},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":31674664.129793406},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":22865976.73338294},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":37534744.962742329},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":37779719.083810329},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":45945791.58408618},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":33065517.737800837},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":54297504.592280984},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":53142758.227416754},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":64592003.6274786},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":45381179.710274696},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":73296838.290633202},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":72652503.667218924},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":88427920.144759178},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":60993249.405457258},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":98946770.337090015},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":93956010.297222137},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":111624288.02044392},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":73858517.470971107},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":119697197.87615156},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":106668734.17738438},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":125153162.09389877},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":78750118.797322273},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":129595244.07283211},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":117110862.35143089},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":139420073.90601444},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":83781594.481327057},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":142947455.18439007},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":125013766.06593037},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":146699621.00815678},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":84323006.179572105},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":153396340.15601921},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":131527595.74755383},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":156164415.65359402},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":84024349.562948227},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":158198279.59990501},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI239,$H$15:$H239,$I240,$I$15:$I239,\"\"))","v":0}]
[{"$f":"ROW()","v":241},null,null,null,null,null,null,{"$f":"H239","v":"АКТИВЫ"},{"$f":"Items!$BK$22","v":"Авансы выданные"},null,null,null,{"$f":"M239","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUMIFS($Z241:$CJ241,$Z$2:$CJ$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI240,$H$15:$H240,$I241,$I$15:$I240,\"\"))","v":0}]
[{"$f":"ROW()","v":242},null,null,null,null,null,null,{"$f":"H239","v":"АКТИВЫ"},{"$f":"Items!$BK$28","v":"Денежные средства"},null,null,null,{"$f":"M239","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUMIFS($Z242:$CJ242,$Z$2:$CJ$2,Periods!$Q$18)","v":11125113522.166313},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z235:AA235)-SUM($Z236:AA236))","v":-669646.4933333334},{"$f":"IF(AB$11=\"\",0,SUM($Z235:AB235)-SUM($Z236:AB236))","v":-1324263.902373512},{"$f":"IF(AC$11=\"\",0,SUM($Z235:AC235)-SUM($Z236:AC236))","v":-2219452.664166667},{"$f":"IF(AD$11=\"\",0,SUM($Z235:AD235)-SUM($Z236:AD236))","v":-3420350.3472187864},{"$f":"IF(AE$11=\"\",0,SUM($Z235:AE235)-SUM($Z236:AE236))","v":-1968284.5433243904},{"$f":"IF(AF$11=\"\",0,SUM($Z235:AF235)-SUM($Z236:AF236))","v":-687755.23034528224},{"$f":"IF(AG$11=\"\",0,SUM($Z235:AG235)-SUM($Z236:AG236))","v":306406.83203657437},{"$f":"IF(AH$11=\"\",0,SUM($Z235:AH235)-SUM($Z236:AH236))","v":3975431.6437233146},{"$f":"IF(AI$11=\"\",0,SUM($Z235:AI235)-SUM($Z236:AI236))","v":10063447.622832868},{"$f":"IF(AJ$11=\"\",0,SUM($Z235:AJ235)-SUM($Z236:AJ236))","v":16879402.691863574},{"$f":"IF(AK$11=\"\",0,SUM($Z235:AK235)-SUM($Z236:AK236))","v":20671567.25618314},{"$f":"IF(AL$11=\"\",0,SUM($Z235:AL235)-SUM($Z236:AL236))","v":33747811.439575978},{"$f":"IF(AM$11=\"\",0,SUM($Z235:AM235)-SUM($Z236:AM236))","v":52323334.7286596},{"$f":"IF(AN$11=\"\",0,SUM($Z235:AN235)-SUM($Z236:AN236))","v":73361752.108950883},{"$f":"IF(AO$11=\"\",0,SUM($Z235:AO235)-SUM($Z236:AO236))","v":81106962.11281389},{"$f":"IF(AP$11=\"\",0,SUM($Z235:AP235)-SUM($Z236:AP236))","v":110810035.5917086},{"$f":"IF(AQ$11=\"\",0,SUM($Z235:AQ235)-SUM($Z236:AQ236))","v":148851314.43206033},{"$f":"IF(AR$11=\"\",0,SUM($Z235:AR235)-SUM($Z236:AR236))","v":193063835.24824846},{"$f":"IF(AS$11=\"\",0,SUM($Z235:AS235)-SUM($Z236:AS236))","v":211642277.44579116},{"$f":"IF(AT$11=\"\",0,SUM($Z235:AT235)-SUM($Z236:AT236))","v":274091738.65014404},{"$f":"IF(AU$11=\"\",0,SUM($Z235:AU235)-SUM($Z236:AU236))","v":341420789.90625691},{"$f":"IF(AV$11=\"\",0,SUM($Z235:AV235)-SUM($Z236:AV236))","v":422494323.57534069},{"$f":"IF(AW$11=\"\",0,SUM($Z235:AW235)-SUM($Z236:AW236))","v":453024506.22409809},{"$f":"IF(AX$11=\"\",0,SUM($Z235:AX235)-SUM($Z236:AX236))","v":558012249.16465342},{"$f":"IF(AY$11=\"\",0,SUM($Z235:AY235)-SUM($Z236:AY236))","v":668648120.35172331},{"$f":"IF(AZ$11=\"\",0,SUM($Z235:AZ235)-SUM($Z236:AZ236))","v":800711648.98259008},{"$f":"IF(BA$11=\"\",0,SUM($Z235:BA235)-SUM($Z236:BA236))","v":841781326.29966629},{"$f":"IF(BB$11=\"\",0,SUM($Z235:BB235)-SUM($Z236:BB236))","v":997614860.79049909},{"$f":"IF(BC$11=\"\",0,SUM($Z235:BC235)-SUM($Z236:BC236))","v":1151122073.6020086},{"$f":"IF(BD$11=\"\",0,SUM($Z235:BD235)-SUM($Z236:BD236))","v":1337804579.0650902},{"$f":"IF(BE$11=\"\",0,SUM($Z235:BE235)-SUM($Z236:BE236))","v":1398692216.4727733},{"$f":"IF(BF$11=\"\",0,SUM($Z235:BF235)-SUM($Z236:BF236))","v":1624457133.225101},{"$f":"IF(BG$11=\"\",0,SUM($Z235:BG235)-SUM($Z236:BG236))","v":1830088806.3416185},{"$f":"IF(BH$11=\"\",0,SUM($Z235:BH235)-SUM($Z236:BH236))","v":2086624904.6856155},{"$f":"IF(BI$11=\"\",0,SUM($Z235:BI235)-SUM($Z236:BI236))","v":2158364101.1336026},{"$f":"IF(BJ$11=\"\",0,SUM($Z235:BJ235)-SUM($Z236:BJ236))","v":2451357534.6559925},{"$f":"IF(BK$11=\"\",0,SUM($Z235:BK235)-SUM($Z236:BK236))","v":2724978418.4368639},{"$f":"IF(BL$11=\"\",0,SUM($Z235:BL235)-SUM($Z236:BL236))","v":3063887462.7956457},{"$f":"IF(BM$11=\"\",0,SUM($Z235:BM235)-SUM($Z236:BM236))","v":3141691933.1849585},{"$f":"IF(BN$11=\"\",0,SUM($Z235:BN235)-SUM($Z236:BN236))","v":3510151051.6828651},{"$f":"IF(BO$11=\"\",0,SUM($Z235:BO235)-SUM($Z236:BO236))","v":3791096687.6358366},{"$f":"IF(BP$11=\"\",0,SUM($Z235:BP235)-SUM($Z236:BP236))","v":4160077585.799407},{"$f":"IF(BQ$11=\"\",0,SUM($Z235:BQ235)-SUM($Z236:BQ236))","v":4244921264.1619191},{"$f":"IF(BR$11=\"\",0,SUM($Z235:BR235)-SUM($Z236:BR236))","v":4678077842.0424614},{"$f":"IF(BS$11=\"\",0,SUM($Z235:BS235)-SUM($Z236:BS236))","v":5000420492.9055176},{"$f":"IF(BT$11=\"\",0,SUM($Z235:BT235)-SUM($Z236:BT236))","v":5435920953.8648634},{"$f":"IF(BU$11=\"\",0,SUM($Z235:BU235)-SUM($Z236:BU236))","v":5484842048.957139},{"$f":"IF(BV$11=\"\",0,SUM($Z235:BV235)-SUM($Z236:BV236))","v":5909122205.4716253},{"$f":"IF(BW$11=\"\",0,SUM($Z235:BW235)-SUM($Z236:BW236))","v":6286506486.0213528},{"$f":"IF(BX$11=\"\",0,SUM($Z235:BX235)-SUM($Z236:BX236))","v":6780724138.7077303},{"$f":"IF(BY$11=\"\",0,SUM($Z235:BY235)-SUM($Z236:BY236))","v":6828973321.9347715},{"$f":"IF(BZ$11=\"\",0,SUM($Z235:BZ235)-SUM($Z236:BZ236))","v":7314796664.536252},{"$f":"IF(CA$11=\"\",0,SUM($Z235:CA235)-SUM($Z236:CA236))","v":7667215771.742548},{"$f":"IF(CB$11=\"\",0,SUM($Z235:CB235)-SUM($Z236:CB236))","v":8158445731.9741516},{"$f":"IF(CC$11=\"\",0,SUM($Z235:CC235)-SUM($Z236:CC236))","v":8275772162.2931738},{"$f":"IF(CD$11=\"\",0,SUM($Z235:CD235)-SUM($Z236:CD236))","v":8907792603.5943584},{"$f":"IF(CE$11=\"\",0,SUM($Z235:CE235)-SUM($Z236:CE236))","v":9414209819.3487377},{"$f":"IF(CF$11=\"\",0,SUM($Z235:CF235)-SUM($Z236:CF236))","v":10123241492.809092},{"$f":"IF(CG$11=\"\",0,SUM($Z235:CG235)-SUM($Z236:CG236))","v":10292149521.993185},{"$f":"IF(CH$11=\"\",0,SUM($Z235:CH235)-SUM($Z236:CH236))","v":11125113522.166313},{"$f":"IF(CI$11=\"\",0,SUM($Z235:CI235)-SUM($Z236:CI236))","v":0}]
[{"$f":"ROW()","v":243},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":244},null,null,null,null,null,null,{"$f":"Items!$BK$27","v":"ПАССИВЫ"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,{"$f":"IF(ABS(X244-SUM(X245:X250))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z244:$CJ244,$Z$2:$CJ$2,Periods!$Q$18)","v":11343055949.717257},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA245:AA250))","v":175024.70666666667},172990.2948530509,219353.21977864596,538773.85250621429,3267449.0589006105,6512750.3289328432,9639561.5276615731,16392066.652329562,24982696.487587031,34830359.775738053,42423225.663201369,61357645.166905142,84326622.864074662,109817235.6404549,124371274.67560019,163970706.82126805,207829239.17851895,258072063.52182484,287522751.88380313,365008894.19153881,440734743.13083237,529512797.40972435,574610665.86854684,700541704.94573438,823221488.46883762,964475739.8126272,1026431758.0846499,1211621283.8982592,1378011342.0667589,1574547962.1832752,1664894015.0741882,1930181212.1997616,2151957077.735261,2419320685.108603,2526481489.5853038,2868855402.1521082,3163829392.2663946,3511829185.8415127,3631618346.9425559,4057643853.1797037,4350533900.2461624,4714066463.5103664,4845358947.9742184,5336842580.952281,5665910458.1448965,6088864367.3441839,6183803090.7963457,6669836210.4251366,7058495324.0390368,7535192604.3697004,7635903312.3201523,8191429164.3139,8544924508.0016174,9009547208.6045856,9122456863.5266323,9754854698.5304852,10150277683.974091,10667655233.327917,10779309740.727772,11343055949.717257,0]
[{"$f":"ROW()","v":245},null,null,null,null,null,null,{"$f":"H244","v":"ПАССИВЫ"},{"$f":"Items!$BK$29","v":"Собственный капитал"},null,null,null,{"$f":"M244","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUMIFS($Z245:$CJ245,$Z$2:$CJ$2,Periods!$Q$18)","v":10655097950.317797},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z230:AA230))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z230:AB230))","v":9380.705373883924},{"$f":"IF(AC$11=\"\",0,SUM($Z230:AC230))","v":20646.457382812492},{"$f":"IF(AD$11=\"\",0,SUM($Z230:AD230))","v":-54989.426921785685},{"$f":"IF(AE$11=\"\",0,SUM($Z230:AE230))","v":1120671.2502873333},{"$f":"IF(AF$11=\"\",0,SUM($Z230:AF230))","v":3746257.5726009067},{"$f":"IF(AG$11=\"\",0,SUM($Z230:AG230))","v":6296953.2250738684},{"$f":"IF(AH$11=\"\",0,SUM($Z230:AH230))","v":10230824.036156081},{"$f":"IF(AI$11=\"\",0,SUM($Z230:AI230))","v":16581701.647510823},{"$f":"IF(AJ$11=\"\",0,SUM($Z230:AJ230))","v":24555214.182210691},{"$f":"IF(AK$11=\"\",0,SUM($Z230:AK230))","v":32623918.757603124},{"$f":"IF(AL$11=\"\",0,SUM($Z230:AL230))","v":44018909.780684814},{"$f":"IF(AM$11=\"\",0,SUM($Z230:AM230))","v":61907739.432112888},{"$f":"IF(AN$11=\"\",0,SUM($Z230:AN230))","v":83725672.990227684},{"$f":"IF(AO$11=\"\",0,SUM($Z230:AO230))","v":103200266.27928907},{"$f":"IF(AP$11=\"\",0,SUM($Z230:AP230))","v":126949377.65601549},{"$f":"IF(AQ$11=\"\",0,SUM($Z230:AQ230))","v":163381306.45365411},{"$f":"IF(AR$11=\"\",0,SUM($Z230:AR230))","v":207049112.9434436},{"$f":"IF(AS$11=\"\",0,SUM($Z230:AS230))","v":246283040.89433116},{"$f":"IF(AT$11=\"\",0,SUM($Z230:AT230))","v":294192044.91098648},{"$f":"IF(AU$11=\"\",0,SUM($Z230:AU230))","v":362489942.59383011},{"$f":"IF(AV$11=\"\",0,SUM($Z230:AV230))","v":439838850.65510499},{"$f":"IF(AW$11=\"\",0,SUM($Z230:AW230))","v":506737231.78482592},{"$f":"IF(AX$11=\"\",0,SUM($Z230:AX230))","v":585078556.43095219},{"$f":"IF(AY$11=\"\",0,SUM($Z230:AY230))","v":696478317.7413094},{"$f":"IF(AZ$11=\"\",0,SUM($Z230:AZ230))","v":821062528.89581871},{"$f":"IF(BA$11=\"\",0,SUM($Z230:BA230))","v":923990879.79815674},{"$f":"IF(BB$11=\"\",0,SUM($Z230:BB230))","v":1037855894.9746025},{"$f":"IF(BC$11=\"\",0,SUM($Z230:BC230))","v":1196433174.0531368},{"$f":"IF(BD$11=\"\",0,SUM($Z230:BD230))","v":1369992073.917856},{"$f":"IF(BE$11=\"\",0,SUM($Z230:BE230))","v":1515564774.0228515},{"$f":"IF(BF$11=\"\",0,SUM($Z230:BF230))","v":1679339454.4314375},{"$f":"IF(BG$11=\"\",0,SUM($Z230:BG230))","v":1899809915.4261937},{"$f":"IF(BH$11=\"\",0,SUM($Z230:BH230))","v":2134753395.482383},{"$f":"IF(BI$11=\"\",0,SUM($Z230:BI230))","v":2326783089.5904422},{"$f":"IF(BJ$11=\"\",0,SUM($Z230:BJ230))","v":2535705619.0504255},{"$f":"IF(BK$11=\"\",0,SUM($Z230:BK230))","v":2822529436.0453615},{"$f":"IF(BL$11=\"\",0,SUM($Z230:BL230))","v":3129859060.5000033},{"$f":"IF(BM$11=\"\",0,SUM($Z230:BM230))","v":3372303662.1610003},{"$f":"IF(BN$11=\"\",0,SUM($Z230:BN230))","v":3626346059.0107183},{"$f":"IF(BO$11=\"\",0,SUM($Z230:BO230))","v":3949854913.8574576},{"$f":"IF(BP$11=\"\",0,SUM($Z230:BP230))","v":4268754160.4088812},{"$f":"IF(BQ$11=\"\",0,SUM($Z230:BQ230))","v":4528162306.4957256},{"$f":"IF(BR$11=\"\",0,SUM($Z230:BR230))","v":4818597402.0504179},{"$f":"IF(BS$11=\"\",0,SUM($Z230:BS230))","v":5190733359.1049719},{"$f":"IF(BT$11=\"\",0,SUM($Z230:BT230))","v":5561009391.7155819},{"$f":"IF(BU$11=\"\",0,SUM($Z230:BU230))","v":5840563199.0583067},{"$f":"IF(BV$11=\"\",0,SUM($Z230:BV230))","v":6115394560.6515818},{"$f":"IF(BW$11=\"\",0,SUM($Z230:BW230))","v":6505249844.0870867},{"$f":"IF(BX$11=\"\",0,SUM($Z230:BX230))","v":6924761444.6096754},{"$f":"IF(BY$11=\"\",0,SUM($Z230:BY230))","v":7238372206.6910715},{"$f":"IF(BZ$11=\"\",0,SUM($Z230:BZ230))","v":7549069265.0499401},{"$f":"IF(CA$11=\"\",0,SUM($Z230:CA230))","v":7956494487.7703161},{"$f":"IF(CB$11=\"\",0,SUM($Z230:CB230))","v":8360169702.0404501},{"$f":"IF(CC$11=\"\",0,SUM($Z230:CC230))","v":8682470136.0407181},{"$f":"IF(CD$11=\"\",0,SUM($Z230:CD230))","v":9039289486.6248436},{"$f":"IF(CE$11=\"\",0,SUM($Z230:CE230))","v":9504590801.8349209},{"$f":"IF(CF$11=\"\",0,SUM($Z230:CF230))","v":9968572506.549057},{"$f":"IF(CG$11=\"\",0,SUM($Z230:CG230))","v":10314402944.059099},{"$f":"IF(CH$11=\"\",0,SUM($Z230:CH230))","v":10655097950.317797},{"$f":"IF(CI$11=\"\",0,SUM($Z230:CI230))","v":0}]
[{"$f":"ROW()","v":246},null,null,null,null,null,null,{"$f":"H244","v":"ПАССИВЫ"},{"$f":"Items!$BK$17","v":"Авансы полученные"},null,null,null,{"$f":"M244","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUMIFS($Z246:$CJ246,$Z$2:$CJ$2,Periods!$Q$18)","v":620239511.92556095},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":35519.613749999997},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":21048.660000000003},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":203360.69692799996},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":1723848.3336132767},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":2089194.063206936},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":2513921.7900627055},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":4790603.5033901501},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":6875607.9470595457},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":8248733.7875148654},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":7531206.6913857423},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":14020951.669678334},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":18716769.174145766},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":21703005.831711136},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":16207831.946959719},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":30247066.633815423},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":37429197.362314552},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":43044244.817913488},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":32128277.703468338},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":59022613.707842484},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":66087843.763913721},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":76246589.149662793},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":52982644.320862263},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":96926929.126372397},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":107197014.56434393},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":122467457.79828155},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":79136894.347477317},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":145366589.35346341},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":153005434.59575069},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":174433882.7425431},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":115257528.078439},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":210155847.03926098},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":211332765.87856817},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":241966081.40542114},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":152622386.6752218},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":277931655.00952041},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":284516009.5233562},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":323765525.19013643},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":195359085.0841465},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":357404273.8166914},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":327589849.38796735},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":372575099.86535764},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":235513506.0039072},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":428210715.11596966},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":386577460.21168756},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":441403013.14703178},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":248118887.24213552},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":450900275.68224525},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":448235436.40187502},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":508811373.38210964},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":285513150.768713},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":521006716.91906786},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":469476914.69192123},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":532708162.35069418},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":327926021.4673748},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":595084402.71420479},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":535273284.00196743},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":609893975.12254524},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":341900866.82948589},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":620239511.92556095},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI245,$H$15:$H245,$I246,$I$15:$I245,\"\"))","v":0}]
[{"$f":"ROW()","v":247},null,null,null,null,null,null,{"$f":"H244","v":"ПАССИВЫ"},{"$f":"Items!$BK$23","v":"Кредиторская задолженность"},null,null,null,{"$f":"M244","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUMIFS($Z247:$CJ247,$Z$2:$CJ$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":175024.70666666667},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":122123.186666667},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":171691.31333333347},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":325727.5},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":309074.30000000075},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":502667.72000000067},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":646182.32440000027},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":972723.52653333172},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":1013356.8342666626},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":1276728.7131999955},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":1518417.1213999987},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":2195241.6227919981},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":2269953.3482659981},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":2549203.5028473288},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":3123823.1336826533},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":4236109.8196746409},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":4138024.7628252953},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":4427919.6318271458},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":5560647.1573630273},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":7189457.6241348386},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":7131282.565163523},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":7250628.5180190802},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":8714060.6759212017},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":11057757.782715976},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":11228880.042094588},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":11005082.60974431},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":13363313.43023324},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":16641872.474509954},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":16193581.692705393},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":15526875.589872479},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":19476583.039893746},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":23782719.765963078},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":23281391.932115555},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":21947352.43762064},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":26422157.536460876},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":31932737.164892197},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":31989911.379854202},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":29340443.195079327},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":35091442.74111557},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":41721486.950727463},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":40345820.836243629},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":34992071.362526417},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":43938003.60098362},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":50168172.877950191},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":48733347.920294762},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":41873989.924064636},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":50543031.938397884},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":57352921.331846714},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":57435937.207827568},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":48813785.556347847},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":59211954.03880024},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":66951467.81833744},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":64551391.012825966},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":57078992.989603996},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":52470354.794703484},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":59359711.081572533},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":49292500.027338028},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":22472027.127244949},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":56289205.310117722},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI246,$H$15:$H246,$I247,$I$15:$I246,\"\"))","v":0}]
[{"$f":"ROW()","v":248},null,null,null,null,null,null,{"$f":"H246","v":"ПАССИВЫ"},{"$f":"Items!$BK$24","v":"Задолженность перед персоналом"},null,null,null,{"$f":"M246","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUMIFS($Z248:$CJ248,$Z$2:$CJ$2,Periods!$Q$18)","v":24185174.097821236},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":2130.99609375},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":2130.99609375},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":23098.243749999994},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":40662.5625},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":62368.204687499907},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":65180.067187499953},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":142112.70937499986},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":182867.87812499981},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":267743.96171874925},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":267743.96171874925},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":400907.89062499907},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":511486.0391249992},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":656911.89845312387},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":656911.89845312387},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":906483.11134374887},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":1028825.2141874991},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":1268137.9030859396},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":1268137.9030859321},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":1644563.5530624986},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":1794883.6456874982},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":2205974.6739062369},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":2205974.6739062369},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":2670879.1448906064},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":2970455.7575320154},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":3550239.4674223363},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":3550239.4674223363},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":4198902.5341726243},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":4421125.6161306798},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":5212546.4046442211},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":5212546.4046442509},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":6036853.9153929949},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":6261787.3208512664},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":7376377.065420866},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":7376377.065420866},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":8316211.045453608},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":8855012.6135079861},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":10308627.484390616},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":10308627.484390616},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":11490011.929131031},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":11694041.487319231},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":13480404.240572453},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":13480404.240572453},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":14237961.038550973},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":14237961.038550854},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":15920704.484823227},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":15920704.484823227},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":16495875.985522509},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":16990752.265088081},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":18859286.007702589},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":18859286.007702589},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":19429183.759483814},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":19429183.759483814},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":21282268.294227362},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":21282268.294227123},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":21828963.610666752},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":21828963.610666752},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":23827401.617525101},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":23827401.617525101},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":24185174.097821236},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI247,$H$15:$H247,$I248,$I$15:$I247,\"\"))","v":0}]
[{"$f":"ROW()","v":249},null,null,null,null,null,null,{"$f":"H246","v":"ПАССИВЫ"},{"$f":"Items!$BK$25","v":"Задолженность по соцсборам"},null,null,null,{"$f":"M246","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUMIFS($Z249:$CJ249,$Z$2:$CJ$2,Periods!$Q$18)","v":43533313.37607789},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":3835.79296875},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":3835.79296875},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":41576.838749999995},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":73192.612500000017},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":112262.76843750002},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":117324.12093749997},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":255802.87687500002},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":329162.18062500004},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":481939.13109375001},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":481939.13109375001},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":721634.20312499977},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":920674.87042499986},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":1182441.4172156258},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":1182441.4172156248},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":1631669.6004187502},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":1851885.3855374996},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":2282648.2255546879},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":2282648.2255546879},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":2960214.3955125008},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":3230790.5622375011},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":3970754.4130312502},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":3970754.4130312502},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":4807582.4608031251},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":5346820.3635576516},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":6390431.0413602144},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":6390431.0413602144},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":7558024.561510779},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":7958026.1090352684},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":9382583.528359592},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":9382583.528359592},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":10866337.047707349},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":11271217.177532256},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":13277478.717757553},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":13277478.717757553},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":14969179.881816462},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":15939022.704314172},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":18555529.471902966},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":18555529.471902966},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":20682021.472435713},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":21049274.677174598},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":24264727.633030236},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":24264727.633030206},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":25628329.869391441},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":25628329.869391441},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":28657268.072681963},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":28657268.072681963},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":29692576.773940504},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":30583354.077158749},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":33946714.81386447},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":33946714.81386447},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":34972530.767070472},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":34972530.767070413},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":38308082.929608822},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":38308082.929608822},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":39292134.49919951},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":39292134.49919951},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":42889322.911544919},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":42889322.911544919},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":43533313.37607789},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI248,$H$15:$H248,$I249,$I$15:$I248,\"\"))","v":0}]
[{"$f":"ROW()","v":250},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":252}]
[{"$f":"ROW()","v":253},null,null,null,null,null,null,{"$f":"Items!$BO$21","v":"Прямые расходы"},null,null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,{"$f":"IF(ABS($X253-SUMIFS($X254:$X279,$J254:$J279,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B253=Lists!$CU$24,SUMIFS($Z253:$CJ253,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z253:$CJ253))","v":3955280471.7037454},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA254:AA279,$J254:$J279,\"\"))","v":3762000},4121296.40625,4216306.40625,4499499.95,5138829.95,5611665.9625000004,5685278.75,6910152.6749999998,7686320.8666666672,8712074.5812500007,7944923.78125,10521891.25,11731323.534166666,13385757.009375,11423041.009375,16137686.8325,17091209.413333334,19654343.619062498,16353644.0190625,23572521.27,24142159.029166669,28200282.931249999,22842538.931249999,32824984.750624996,33633828.154008329,39094202.425681248,31315866.825681247,44994338.759046875,44628637.891841665,51816130.597306237,41608840.997306243,59253600.300499991,58142422.700499997,67472511.423940614,54083268.223940618,75849891.817053139,75400250.639564723,86933165.035305962,70020544.635305971,97112178.15660575,94782694.15660575,107860133.05693522,87028594.256935224,116607130.98028868,112674806.18028867,125339350.09139805,100724880.89139804,133400777.63192852,130878460.66488636,144703807.26683557,116389895.66683555,153222485.04730955,147674394.64730954,161964286.92810908,130324583.32810909,170991105.68724766,164347919.68724766,180000157.6817748,144506963.6817748,188328632.65860564,0]
[{"$f":"ROW()","v":256},{"$f":"Lists!$CU$17","v":"ндс(-)"},null,"*",null,null,null,{"$f":"H253","v":"Прямые расходы"},{"$f":"I254","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L256)=0,$L256=0,$L256=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L256)))","v":"Food&Beverage"},null,{"$f":"L255+1","v":2},"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B256=Lists!$CU$24,SUMIFS($Z256:$CJ256,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z256:$CJ256))","v":2616768},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":30000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":30000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":30000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":30000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":30000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":30000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":30000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":30000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":30000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":30000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":30000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":30000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":36000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":36000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":36000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":36000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":36000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":36000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":36000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":36000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":36000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":36000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":36000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":36000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":43200},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":43200},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":43200},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":43200},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":43200},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":43200},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":43200},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":43200},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":43200},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":43200},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":43200},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":43200},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":51840},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":51840},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":51840},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":51840},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":51840},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":51840},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":51840},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":51840},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":51840},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":51840},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":51840},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":51840},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":62208},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":62208},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":62208},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":62208},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":62208},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":62208},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":62208},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":62208},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":62208},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":62208},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":62208},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":0}]
[{"$f":"ROW()","v":258},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":261},{"$f":"Lists!$CU$17","v":"ндс(-)"},null,"*",null,null,null,{"$f":"H253","v":"Прямые расходы"},{"$f":"I259","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L261=0,$L261=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L261)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L261)))","v":"Рекламные расходы"},null,{"$f":"L260+1","v":2},"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B261=Lists!$CU$24,SUMIFS($Z261:$CJ261,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z261:$CJ261))","v":425732600},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":9000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":5000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":68400},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":196000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":262800},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":246000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":513000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":644000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":845100},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":594500},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":1173600},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":1331200},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":1629000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":1042500},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":2058300},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":2184800},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":2622600},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":1672000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":3202200},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":3218400},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":3863700},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":2374500},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":4500000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":4444800},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":5254200},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":3132500},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":5942700},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":5757600},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":6764400},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":4043000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":7592400},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":7200800},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":8466300},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":4981500},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":9315000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":8804800},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":10281600},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":5975500},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":11182500},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":10483200},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":12180600},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":7089500},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":13162500},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":12192000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":14158800},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":8161500},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":15093900},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":13961600},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":16124400},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":9221500},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":17057700},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":15705600},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":18088200},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":10371500},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":19102500},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":17472000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":20131200},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":11479500},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":21098700},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$J261,Mrkting!$Q:$Q,$Q261))","v":0}]
[{"$f":"ROW()","v":264},null,null,null,null,null,null,{"$f":"H253","v":"Прямые расходы"},{"$f":"Items!$Q$13","v":"Прямые постоянные расходы маркетинга"},null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,{"$f":"IF(ABS($X264-SUM($X265:$X268))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B264=Lists!$CU$24,SUMIFS($Z264:$CJ264,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z264:$CJ264))","v":208882084.60824013},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA265:AA268))","v":3042000},3252000,3252000,3252000,3252000,3252000,3252000,3252000,3252000,3252000,3252000,3252000,3343260,3364260,3364260,3364260,3364260,3364260,3364260,3364260,3364260,3364260,3364260,3364260,3458257.8,3481357.8,3481357.8,3481357.8,3481357.8,3481357.8,3481357.8,3481357.8,3481357.8,3481357.8,3481357.8,3481357.8,3578175.5340000009,3603585.5340000009,3603585.5340000009,3603585.5340000009,3603585.5340000009,3603585.5340000009,3603585.5340000009,3603585.5340000009,3603585.5340000009,3603585.5340000009,3603585.5340000009,3603585.5340000009,3703307.80002,3731258.80002,3731258.80002,3731258.80002,3731258.80002,3731258.80002,3731258.80002,3731258.80002,3731258.80002,3731258.80002,3731258.80002,3731258.80002,0]
[{"$f":"ROW()","v":266},null,null,null,null,null,null,{"$f":"H253","v":"Прямые расходы"},{"$f":"I264","v":"Прямые постоянные расходы маркетинга"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B266=Lists!$CU$24,SUMIFS($Z266:$CJ266,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z266:$CJ266))","v":44724160.063440003},null,null,{"$f":"IF(AA$11=\"\",0,AA265*IF(AA$15=Macro!$I$53,Macro!$Q$53,IF(AA$15=Macro!$I$54,Macro!$Q$54,IF(AA$15=Macro!$I$55,IF(AA$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AA$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":702000},{"$f":"IF(AB$11=\"\",0,AB265*IF(AB$15=Macro!$I$53,Macro!$Q$53,IF(AB$15=Macro!$I$54,Macro!$Q$54,IF(AB$15=Macro!$I$55,IF(AB$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AB$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":702000},{"$f":"IF(AC$11=\"\",0,AC265*IF(AC$15=Macro!$I$53,Macro!$Q$53,IF(AC$15=Macro!$I$54,Macro!$Q$54,IF(AC$15=Macro!$I$55,IF(AC$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AC$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":702000},{"$f":"IF(AD$11=\"\",0,AD265*IF(AD$15=Macro!$I$53,Macro!$Q$53,IF(AD$15=Macro!$I$54,Macro!$Q$54,IF(AD$15=Macro!$I$55,IF(AD$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AD$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":702000},{"$f":"IF(AE$11=\"\",0,AE265*IF(AE$15=Macro!$I$53,Macro!$Q$53,IF(AE$15=Macro!$I$54,Macro!$Q$54,IF(AE$15=Macro!$I$55,IF(AE$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AE$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":702000},{"$f":"IF(AF$11=\"\",0,AF265*IF(AF$15=Macro!$I$53,Macro!$Q$53,IF(AF$15=Macro!$I$54,Macro!$Q$54,IF(AF$15=Macro!$I$55,IF(AF$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AF$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":702000},{"$f":"IF(AG$11=\"\",0,AG265*IF(AG$15=Macro!$I$53,Macro!$Q$53,IF(AG$15=Macro!$I$54,Macro!$Q$54,IF(AG$15=Macro!$I$55,IF(AG$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AG$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":702000},{"$f":"IF(AH$11=\"\",0,AH265*IF(AH$15=Macro!$I$53,Macro!$Q$53,IF(AH$15=Macro!$I$54,Macro!$Q$54,IF(AH$15=Macro!$I$55,IF(AH$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AH$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":702000},{"$f":"IF(AI$11=\"\",0,AI265*IF(AI$15=Macro!$I$53,Macro!$Q$53,IF(AI$15=Macro!$I$54,Macro!$Q$54,IF(AI$15=Macro!$I$55,IF(AI$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AI$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":702000},{"$f":"IF(AJ$11=\"\",0,AJ265*IF(AJ$15=Macro!$I$53,Macro!$Q$53,IF(AJ$15=Macro!$I$54,Macro!$Q$54,IF(AJ$15=Macro!$I$55,IF(AJ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AJ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":702000},{"$f":"IF(AK$11=\"\",0,AK265*IF(AK$15=Macro!$I$53,Macro!$Q$53,IF(AK$15=Macro!$I$54,Macro!$Q$54,IF(AK$15=Macro!$I$55,IF(AK$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AK$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":702000},{"$f":"IF(AL$11=\"\",0,AL265*IF(AL$15=Macro!$I$53,Macro!$Q$53,IF(AL$15=Macro!$I$54,Macro!$Q$54,IF(AL$15=Macro!$I$55,IF(AL$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AL$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":702000},{"$f":"IF(AM$11=\"\",0,AM265*IF(AM$15=Macro!$I$53,Macro!$Q$53,IF(AM$15=Macro!$I$54,Macro!$Q$54,IF(AM$15=Macro!$I$55,IF(AM$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AM$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":723060},{"$f":"IF(AN$11=\"\",0,AN265*IF(AN$15=Macro!$I$53,Macro!$Q$53,IF(AN$15=Macro!$I$54,Macro!$Q$54,IF(AN$15=Macro!$I$55,IF(AN$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AN$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":723060},{"$f":"IF(AO$11=\"\",0,AO265*IF(AO$15=Macro!$I$53,Macro!$Q$53,IF(AO$15=Macro!$I$54,Macro!$Q$54,IF(AO$15=Macro!$I$55,IF(AO$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AO$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":723060},{"$f":"IF(AP$11=\"\",0,AP265*IF(AP$15=Macro!$I$53,Macro!$Q$53,IF(AP$15=Macro!$I$54,Macro!$Q$54,IF(AP$15=Macro!$I$55,IF(AP$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AP$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":723060},{"$f":"IF(AQ$11=\"\",0,AQ265*IF(AQ$15=Macro!$I$53,Macro!$Q$53,IF(AQ$15=Macro!$I$54,Macro!$Q$54,IF(AQ$15=Macro!$I$55,IF(AQ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AQ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":723060},{"$f":"IF(AR$11=\"\",0,AR265*IF(AR$15=Macro!$I$53,Macro!$Q$53,IF(AR$15=Macro!$I$54,Macro!$Q$54,IF(AR$15=Macro!$I$55,IF(AR$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AR$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":723060},{"$f":"IF(AS$11=\"\",0,AS265*IF(AS$15=Macro!$I$53,Macro!$Q$53,IF(AS$15=Macro!$I$54,Macro!$Q$54,IF(AS$15=Macro!$I$55,IF(AS$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AS$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":723060},{"$f":"IF(AT$11=\"\",0,AT265*IF(AT$15=Macro!$I$53,Macro!$Q$53,IF(AT$15=Macro!$I$54,Macro!$Q$54,IF(AT$15=Macro!$I$55,IF(AT$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AT$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":723060},{"$f":"IF(AU$11=\"\",0,AU265*IF(AU$15=Macro!$I$53,Macro!$Q$53,IF(AU$15=Macro!$I$54,Macro!$Q$54,IF(AU$15=Macro!$I$55,IF(AU$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AU$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":723060},{"$f":"IF(AV$11=\"\",0,AV265*IF(AV$15=Macro!$I$53,Macro!$Q$53,IF(AV$15=Macro!$I$54,Macro!$Q$54,IF(AV$15=Macro!$I$55,IF(AV$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AV$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":723060},{"$f":"IF(AW$11=\"\",0,AW265*IF(AW$15=Macro!$I$53,Macro!$Q$53,IF(AW$15=Macro!$I$54,Macro!$Q$54,IF(AW$15=Macro!$I$55,IF(AW$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AW$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":723060},{"$f":"IF(AX$11=\"\",0,AX265*IF(AX$15=Macro!$I$53,Macro!$Q$53,IF(AX$15=Macro!$I$54,Macro!$Q$54,IF(AX$15=Macro!$I$55,IF(AX$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AX$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":723060},{"$f":"IF(AY$11=\"\",0,AY265*IF(AY$15=Macro!$I$53,Macro!$Q$53,IF(AY$15=Macro!$I$54,Macro!$Q$54,IF(AY$15=Macro!$I$55,IF(AY$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AY$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":744751.79999999993},{"$f":"IF(AZ$11=\"\",0,AZ265*IF(AZ$15=Macro!$I$53,Macro!$Q$53,IF(AZ$15=Macro!$I$54,Macro!$Q$54,IF(AZ$15=Macro!$I$55,IF(AZ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AZ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":744751.79999999993},{"$f":"IF(BA$11=\"\",0,BA265*IF(BA$15=Macro!$I$53,Macro!$Q$53,IF(BA$15=Macro!$I$54,Macro!$Q$54,IF(BA$15=Macro!$I$55,IF(BA$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BA$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":744751.79999999993},{"$f":"IF(BB$11=\"\",0,BB265*IF(BB$15=Macro!$I$53,Macro!$Q$53,IF(BB$15=Macro!$I$54,Macro!$Q$54,IF(BB$15=Macro!$I$55,IF(BB$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BB$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":744751.79999999993},{"$f":"IF(BC$11=\"\",0,BC265*IF(BC$15=Macro!$I$53,Macro!$Q$53,IF(BC$15=Macro!$I$54,Macro!$Q$54,IF(BC$15=Macro!$I$55,IF(BC$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BC$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":744751.79999999993},{"$f":"IF(BD$11=\"\",0,BD265*IF(BD$15=Macro!$I$53,Macro!$Q$53,IF(BD$15=Macro!$I$54,Macro!$Q$54,IF(BD$15=Macro!$I$55,IF(BD$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BD$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":744751.79999999993},{"$f":"IF(BE$11=\"\",0,BE265*IF(BE$15=Macro!$I$53,Macro!$Q$53,IF(BE$15=Macro!$I$54,Macro!$Q$54,IF(BE$15=Macro!$I$55,IF(BE$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BE$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":744751.79999999993},{"$f":"IF(BF$11=\"\",0,BF265*IF(BF$15=Macro!$I$53,Macro!$Q$53,IF(BF$15=Macro!$I$54,Macro!$Q$54,IF(BF$15=Macro!$I$55,IF(BF$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BF$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":744751.79999999993},{"$f":"IF(BG$11=\"\",0,BG265*IF(BG$15=Macro!$I$53,Macro!$Q$53,IF(BG$15=Macro!$I$54,Macro!$Q$54,IF(BG$15=Macro!$I$55,IF(BG$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BG$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":744751.79999999993},{"$f":"IF(BH$11=\"\",0,BH265*IF(BH$15=Macro!$I$53,Macro!$Q$53,IF(BH$15=Macro!$I$54,Macro!$Q$54,IF(BH$15=Macro!$I$55,IF(BH$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BH$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":744751.79999999993},{"$f":"IF(BI$11=\"\",0,BI265*IF(BI$15=Macro!$I$53,Macro!$Q$53,IF(BI$15=Macro!$I$54,Macro!$Q$54,IF(BI$15=Macro!$I$55,IF(BI$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BI$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":744751.79999999993},{"$f":"IF(BJ$11=\"\",0,BJ265*IF(BJ$15=Macro!$I$53,Macro!$Q$53,IF(BJ$15=Macro!$I$54,Macro!$Q$54,IF(BJ$15=Macro!$I$55,IF(BJ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BJ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":744751.79999999993},{"$f":"IF(BK$11=\"\",0,BK265*IF(BK$15=Macro!$I$53,Macro!$Q$53,IF(BK$15=Macro!$I$54,Macro!$Q$54,IF(BK$15=Macro!$I$55,IF(BK$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BK$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":767094.35400000017},{"$f":"IF(BL$11=\"\",0,BL265*IF(BL$15=Macro!$I$53,Macro!$Q$53,IF(BL$15=Macro!$I$54,Macro!$Q$54,IF(BL$15=Macro!$I$55,IF(BL$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BL$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":767094.35400000017},{"$f":"IF(BM$11=\"\",0,BM265*IF(BM$15=Macro!$I$53,Macro!$Q$53,IF(BM$15=Macro!$I$54,Macro!$Q$54,IF(BM$15=Macro!$I$55,IF(BM$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BM$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":767094.35400000017},{"$f":"IF(BN$11=\"\",0,BN265*IF(BN$15=Macro!$I$53,Macro!$Q$53,IF(BN$15=Macro!$I$54,Macro!$Q$54,IF(BN$15=Macro!$I$55,IF(BN$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BN$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":767094.35400000017},{"$f":"IF(BO$11=\"\",0,BO265*IF(BO$15=Macro!$I$53,Macro!$Q$53,IF(BO$15=Macro!$I$54,Macro!$Q$54,IF(BO$15=Macro!$I$55,IF(BO$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BO$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":767094.35400000017},{"$f":"IF(BP$11=\"\",0,BP265*IF(BP$15=Macro!$I$53,Macro!$Q$53,IF(BP$15=Macro!$I$54,Macro!$Q$54,IF(BP$15=Macro!$I$55,IF(BP$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BP$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":767094.35400000017},{"$f":"IF(BQ$11=\"\",0,BQ265*IF(BQ$15=Macro!$I$53,Macro!$Q$53,IF(BQ$15=Macro!$I$54,Macro!$Q$54,IF(BQ$15=Macro!$I$55,IF(BQ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BQ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":767094.35400000017},{"$f":"IF(BR$11=\"\",0,BR265*IF(BR$15=Macro!$I$53,Macro!$Q$53,IF(BR$15=Macro!$I$54,Macro!$Q$54,IF(BR$15=Macro!$I$55,IF(BR$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BR$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":767094.35400000017},{"$f":"IF(BS$11=\"\",0,BS265*IF(BS$15=Macro!$I$53,Macro!$Q$53,IF(BS$15=Macro!$I$54,Macro!$Q$54,IF(BS$15=Macro!$I$55,IF(BS$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BS$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":767094.35400000017},{"$f":"IF(BT$11=\"\",0,BT265*IF(BT$15=Macro!$I$53,Macro!$Q$53,IF(BT$15=Macro!$I$54,Macro!$Q$54,IF(BT$15=Macro!$I$55,IF(BT$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BT$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":767094.35400000017},{"$f":"IF(BU$11=\"\",0,BU265*IF(BU$15=Macro!$I$53,Macro!$Q$53,IF(BU$15=Macro!$I$54,Macro!$Q$54,IF(BU$15=Macro!$I$55,IF(BU$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BU$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":767094.35400000017},{"$f":"IF(BV$11=\"\",0,BV265*IF(BV$15=Macro!$I$53,Macro!$Q$53,IF(BV$15=Macro!$I$54,Macro!$Q$54,IF(BV$15=Macro!$I$55,IF(BV$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BV$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":767094.35400000017},{"$f":"IF(BW$11=\"\",0,BW265*IF(BW$15=Macro!$I$53,Macro!$Q$53,IF(BW$15=Macro!$I$54,Macro!$Q$54,IF(BW$15=Macro!$I$55,IF(BW$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BW$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":790107.18461999996},{"$f":"IF(BX$11=\"\",0,BX265*IF(BX$15=Macro!$I$53,Macro!$Q$53,IF(BX$15=Macro!$I$54,Macro!$Q$54,IF(BX$15=Macro!$I$55,IF(BX$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BX$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":790107.18461999996},{"$f":"IF(BY$11=\"\",0,BY265*IF(BY$15=Macro!$I$53,Macro!$Q$53,IF(BY$15=Macro!$I$54,Macro!$Q$54,IF(BY$15=Macro!$I$55,IF(BY$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BY$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":790107.18461999996},{"$f":"IF(BZ$11=\"\",0,BZ265*IF(BZ$15=Macro!$I$53,Macro!$Q$53,IF(BZ$15=Macro!$I$54,Macro!$Q$54,IF(BZ$15=Macro!$I$55,IF(BZ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BZ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":790107.18461999996},{"$f":"IF(CA$11=\"\",0,CA265*IF(CA$15=Macro!$I$53,Macro!$Q$53,IF(CA$15=Macro!$I$54,Macro!$Q$54,IF(CA$15=Macro!$I$55,IF(CA$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CA$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":790107.18461999996},{"$f":"IF(CB$11=\"\",0,CB265*IF(CB$15=Macro!$I$53,Macro!$Q$53,IF(CB$15=Macro!$I$54,Macro!$Q$54,IF(CB$15=Macro!$I$55,IF(CB$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CB$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":790107.18461999996},{"$f":"IF(CC$11=\"\",0,CC265*IF(CC$15=Macro!$I$53,Macro!$Q$53,IF(CC$15=Macro!$I$54,Macro!$Q$54,IF(CC$15=Macro!$I$55,IF(CC$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CC$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":790107.18461999996},{"$f":"IF(CD$11=\"\",0,CD265*IF(CD$15=Macro!$I$53,Macro!$Q$53,IF(CD$15=Macro!$I$54,Macro!$Q$54,IF(CD$15=Macro!$I$55,IF(CD$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CD$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":790107.18461999996},{"$f":"IF(CE$11=\"\",0,CE265*IF(CE$15=Macro!$I$53,Macro!$Q$53,IF(CE$15=Macro!$I$54,Macro!$Q$54,IF(CE$15=Macro!$I$55,IF(CE$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CE$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":790107.18461999996},{"$f":"IF(CF$11=\"\",0,CF265*IF(CF$15=Macro!$I$53,Macro!$Q$53,IF(CF$15=Macro!$I$54,Macro!$Q$54,IF(CF$15=Macro!$I$55,IF(CF$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CF$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":790107.18461999996},{"$f":"IF(CG$11=\"\",0,CG265*IF(CG$15=Macro!$I$53,Macro!$Q$53,IF(CG$15=Macro!$I$54,Macro!$Q$54,IF(CG$15=Macro!$I$55,IF(CG$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CG$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":790107.18461999996},{"$f":"IF(CH$11=\"\",0,CH265*IF(CH$15=Macro!$I$53,Macro!$Q$53,IF(CH$15=Macro!$I$54,Macro!$Q$54,IF(CH$15=Macro!$I$55,IF(CH$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CH$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":790107.18461999996},{"$f":"IF(CI$11=\"\",0,CI265*IF(CI$15=Macro!$I$53,Macro!$Q$53,IF(CI$15=Macro!$I$54,Macro!$Q$54,IF(CI$15=Macro!$I$55,IF(CI$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CI$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0}]
[{"$f":"ROW()","v":267},{"$f":"Lists!$CU$17","v":"ндс(-)"},null,"*",null,null,null,{"$f":"H253","v":"Прямые расходы"},{"$f":"I264","v":"Прямые постоянные расходы маркетинга"},{"$f":"IF(OR($L267=0,$L267=\"\",SUMIFS(Items!$A:$A,Items!$R:$R,$L267)=0),0,INDEX(Items!$Q:$Q,SUMIFS(Items!$A:$A,Items!$R:$R,$L267)))","v":"Прочие расходы маркетинга"},null,{"$f":"MAX(L$265:L266)+1","v":2},"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B267=Lists!$CU$24,SUMIFS($Z267:$CJ267,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z267:$CJ267))","v":15077391},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":210000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":210000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":210000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":210000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":210000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":210000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":210000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":210000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":210000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":210000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":210000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":210000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":231000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":231000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":231000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":231000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":231000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":231000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":231000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":231000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":231000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":231000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":231000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":231000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":254100.00000000003},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":254100.00000000003},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":254100.00000000003},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":254100.00000000003},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":254100.00000000003},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":254100.00000000003},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":254100.00000000003},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":254100.00000000003},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":254100.00000000003},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":254100.00000000003},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":254100.00000000003},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":254100.00000000003},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":279510.00000000006},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":279510.00000000006},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":279510.00000000006},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":279510.00000000006},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":279510.00000000006},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":279510.00000000006},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":279510.00000000006},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":279510.00000000006},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":279510.00000000006},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":279510.00000000006},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":279510.00000000006},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":279510.00000000006},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":307461.00000000006},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":307461.00000000006},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":307461.00000000006},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":307461.00000000006},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":307461.00000000006},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":307461.00000000006},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":307461.00000000006},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":307461.00000000006},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":307461.00000000006},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":307461.00000000006},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":307461.00000000006},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$J267,Mrkting!$Q:$Q,$Q267))","v":0}]
[{"$f":"ROW()","v":271},{"$f":"Lists!$CU$17","v":"ндс(-)"},null,"*",null,null,null,{"$f":"H253","v":"Прямые расходы"},{"$f":"I269","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L271)=0,$L271=0,$L271=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L271)))","v":"Food&Beverage"},null,{"$f":"L270+1","v":2},"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B271=Lists!$CU$24,SUMIFS($Z271:$CJ271,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z271:$CJ271))","v":69220934.400000006},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":405},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":240},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":4363.2000000000007},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":7243.2000000000016},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":11048.400000000001},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":11160},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":25768.800000000007},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":31891.199999999997},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":47341.8},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":34500},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":72360},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":86337.600000000006},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":111618},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":75732},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":158846.39999999999},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":172185.60000000001},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":214860.59999999998},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":144744.00000000003},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":287366.40000000002},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":299256.00000000006},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":373788.00000000006},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":239364},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":466225.1999999999},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":480331.19999999995},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":582627.59999999986},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":365055},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":711639},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":712939.20000000007},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":854571.59999999986},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":534090},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":1022112},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":1008182.3999999999},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":1209400.2000000002},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":741393.00000000012},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":1407407.4000000004},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":1383724.7999999998},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":1639175.4},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":993822},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":1887969.5999999999},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":1824105.5999999999},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":2141893.7999999998},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":1247154},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":2337757.2000000002},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":2155886.4000000004},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":2529457.2000000002},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":1453629},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":2707522.2},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":2500147.2000000002},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":2906760.5999999996},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":1661592},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":3096165.5999999996},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":2832667.2},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":3278955.5999999996},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":1878855},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":3477249},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":3168768},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":3671379},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":2088030},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":3851874},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":0}]
[{"$f":"ROW()","v":272},{"$f":"Lists!$CU$17","v":"ндс(-)"},null,"*",null,null,null,{"$f":"H253","v":"Прямые расходы"},{"$f":"I269","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L272)=0,$L272=0,$L272=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L272)))","v":"Развлекат. услуги"},null,{"$f":"L271+1","v":3},"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B272=Lists!$CU$24,SUMIFS($Z272:$CJ272,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z272:$CJ272))","v":69220934.400000006},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":405},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":240},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":4363.2000000000007},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":7243.2000000000016},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":11048.400000000001},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":11160},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":25768.800000000007},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":31891.199999999997},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":47341.8},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":34500},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":72360},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":86337.600000000006},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":111618},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":75732},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":158846.39999999999},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":172185.60000000001},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":214860.59999999998},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":144744.00000000003},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":287366.40000000002},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":299256.00000000006},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":373788.00000000006},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":239364},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":466225.1999999999},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":480331.19999999995},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":582627.59999999986},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":365055},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":711639},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":712939.20000000007},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":854571.59999999986},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":534090},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":1022112},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":1008182.3999999999},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":1209400.2000000002},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":741393.00000000012},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":1407407.4000000004},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":1383724.7999999998},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":1639175.4},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":993822},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":1887969.5999999999},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":1824105.5999999999},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":2141893.7999999998},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":1247154},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":2337757.2000000002},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":2155886.4000000004},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":2529457.2000000002},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":1453629},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":2707522.2},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":2500147.2000000002},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":2906760.5999999996},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":1661592},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":3096165.5999999996},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":2832667.2},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":3278955.5999999996},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":1878855},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":3477249},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":3168768},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":3671379},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":2088030},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":3851874},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$I272,Sales!$L:$L,$L272,Sales!$Q:$Q,$Q272))","v":0}]
[{"$f":"ROW()","v":275},null,null,null,null,null,null,{"$f":"H253","v":"Прямые расходы"},{"$f":"I274","v":"Прямые постоянные расходы отдела продаж"},{"$f":"IF(OR($L275=0,$L275=\"\",SUMIFS(Items!$A:$A,Items!$AI:$AI,$L275)=0),0,INDEX(Items!$AH:$AH,SUMIFS(Items!$A:$A,Items!$AI:$AI,$L275)))","v":"ФОТ менеджеров-консультантов"},null,1,"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B275=Lists!$CU$24,SUMIFS($Z275:$CJ275,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z275:$CJ275))","v":1455093071.304235},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":6820.3125},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":6820.3125},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":73477.5},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":121977.50000000001},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":186058.12499999997},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":187937.5},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":433953.75000000012},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":537056.66666666663},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":797249.06250000023},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":797249.06250000023},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":1218562.5},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":1497567.6416666666},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":1936068.46875},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":1936068.46875},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":2755268.0249999994},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":2986642.9333333331},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":3726861.5531250001},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":3726861.5531250001},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":4984509.9000000013},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":5190740.791666667},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":6483534.5625},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":6483534.5625},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":8086902.7312499974},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":8581525.5030833315},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":10409137.712062497},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":10409137.712062497},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":12714036.122343751},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":12737265.301416667},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":15267648.613312494},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":15267648.613312494},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":18260900.384999998},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":18260900.384999998},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":21606963.403031245},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":21606963.403031245},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":25144530.474656254},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":25898866.388895944},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":30163820.847158436},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":30163820.847158436},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":34742088.478927493},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":34742088.478927493},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":39414757.479180939},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":39414757.479180939},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":43019001.727914371},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":43019001.727914371},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":46546631.813383117},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":46546631.813383117},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":49823352.998406552},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":51318053.588358745},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":55094394.512935042},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":55094394.512935042},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":58684354.344068877},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":58684354.344068877},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":62148934.252376214},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":62148934.252376214},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":65907363.759405889},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":65907363.759405889},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":69586880.678272918},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":69586880.678272918},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":73007961.429681271},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$J275,Sales!$Q:$Q,$Q275))","v":0}]
[{"$f":"ROW()","v":277},{"$f":"Lists!$CU$17","v":"ндс(-)"},null,"*",null,null,null,{"$f":"H253","v":"Прямые расходы"},{"$f":"I274","v":"Прямые постоянные расходы отдела продаж"},{"$f":"IF(OR($L277=0,$L277=\"\",SUMIFS(Items!$A:$A,Items!$AI:$AI,$L277)=0),0,INDEX(Items!$AH:$AH,SUMIFS(Items!$A:$A,Items!$AI:$AI,$L277)))","v":"Прочие расходы отдела продаж"},null,{"$f":"MAX(L$275:L276)+1","v":2},"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B277=Lists!$CU$24,SUMIFS($Z277:$CJ277,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z277:$CJ277))","v":7850304},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":90000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":90000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":90000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":90000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":90000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":90000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":90000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":90000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":90000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":90000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":90000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":90000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":108000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":108000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":108000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":108000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":108000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":108000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":108000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":108000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":108000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":108000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":108000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":108000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":129600},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":129600},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":129600},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":129600},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":129600},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":129600},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":129600},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":129600},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":129600},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":129600},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":129600},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":129600},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":155520},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":155520},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":155520},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":155520},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":155520},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":155520},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":155520},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":155520},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":155520},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":155520},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":155520},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":155520},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":186624},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":186624},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":186624},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":186624},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":186624},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":186624},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":186624},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":186624},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":186624},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":186624},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":186624},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$J277,Sales!$Q:$Q,$Q277))","v":0}]
[{"$f":"ROW()","v":280}]
[{"$f":"ROW()","v":283},{"$f":"Lists!$CU$25","v":"BS(+)"},null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Номерной фонд",null,{"$f":"L255","v":1},{"$f":"M282","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B283=Lists!$CU$24,SUMIFS($Z283:$CJ283,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z283:$CJ283))","v":9891400},null,null,{"$f":"IF(AA$11=\"\",0,AA255/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB255/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC255/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":0},{"$f":"IF(AD$11=\"\",0,AD255/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":0},{"$f":"IF(AE$11=\"\",0,AE255/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":0},{"$f":"IF(AF$11=\"\",0,AF255/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":150000},{"$f":"IF(AG$11=\"\",0,AG255/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":125000},{"$f":"IF(AH$11=\"\",0,AH255/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":125000},{"$f":"IF(AI$11=\"\",0,AI255/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":125000},{"$f":"IF(AJ$11=\"\",0,AJ255/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":125000},{"$f":"IF(AK$11=\"\",0,AK255/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":125000},{"$f":"IF(AL$11=\"\",0,AL255/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":125000},{"$f":"IF(AM$11=\"\",0,AM255/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":125000},{"$f":"IF(AN$11=\"\",0,AN255/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":125000},{"$f":"IF(AO$11=\"\",0,AO255/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":125000},{"$f":"IF(AP$11=\"\",0,AP255/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":125000},{"$f":"IF(AQ$11=\"\",0,AQ255/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":125000},{"$f":"IF(AR$11=\"\",0,AR255/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":150000},{"$f":"IF(AS$11=\"\",0,AS255/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":150000},{"$f":"IF(AT$11=\"\",0,AT255/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":150000},{"$f":"IF(AU$11=\"\",0,AU255/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":150000},{"$f":"IF(AV$11=\"\",0,AV255/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":150000},{"$f":"IF(AW$11=\"\",0,AW255/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":150000},{"$f":"IF(AX$11=\"\",0,AX255/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":150000},{"$f":"IF(AY$11=\"\",0,AY255/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":150000},{"$f":"IF(AZ$11=\"\",0,AZ255/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":150000},{"$f":"IF(BA$11=\"\",0,BA255/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":150000},{"$f":"IF(BB$11=\"\",0,BB255/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":150000},{"$f":"IF(BC$11=\"\",0,BC255/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":150000},{"$f":"IF(BD$11=\"\",0,BD255/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":180000},{"$f":"IF(BE$11=\"\",0,BE255/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":180000},{"$f":"IF(BF$11=\"\",0,BF255/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":180000},{"$f":"IF(BG$11=\"\",0,BG255/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":180000},{"$f":"IF(BH$11=\"\",0,BH255/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":180000},{"$f":"IF(BI$11=\"\",0,BI255/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":180000},{"$f":"IF(BJ$11=\"\",0,BJ255/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":180000},{"$f":"IF(BK$11=\"\",0,BK255/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":180000},{"$f":"IF(BL$11=\"\",0,BL255/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":180000},{"$f":"IF(BM$11=\"\",0,BM255/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":180000},{"$f":"IF(BN$11=\"\",0,BN255/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":180000},{"$f":"IF(BO$11=\"\",0,BO255/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":180000},{"$f":"IF(BP$11=\"\",0,BP255/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":216000},{"$f":"IF(BQ$11=\"\",0,BQ255/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":216000},{"$f":"IF(BR$11=\"\",0,BR255/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":216000},{"$f":"IF(BS$11=\"\",0,BS255/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":216000},{"$f":"IF(BT$11=\"\",0,BT255/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":216000},{"$f":"IF(BU$11=\"\",0,BU255/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":216000},{"$f":"IF(BV$11=\"\",0,BV255/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":216000},{"$f":"IF(BW$11=\"\",0,BW255/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":216000},{"$f":"IF(BX$11=\"\",0,BX255/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":216000},{"$f":"IF(BY$11=\"\",0,BY255/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":216000},{"$f":"IF(BZ$11=\"\",0,BZ255/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":216000},{"$f":"IF(CA$11=\"\",0,CA255/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":216000},{"$f":"IF(CB$11=\"\",0,CB255/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":259200},{"$f":"IF(CC$11=\"\",0,CC255/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":259200},{"$f":"IF(CD$11=\"\",0,CD255/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":259200},{"$f":"IF(CE$11=\"\",0,CE255/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":259200},{"$f":"IF(CF$11=\"\",0,CF255/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":259200},{"$f":"IF(CG$11=\"\",0,CG255/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":259200},{"$f":"IF(CH$11=\"\",0,CH255/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":259200},{"$f":"IF(CI$11=\"\",0,CI255/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E255=\"\",Macro!$Q$43,$E255))),IF($E255=\"\",Macro!$Q$43,$E255))))))","v":0}]
[{"$f":"ROW()","v":285},{"$f":"Lists!$CU$25","v":"BS(+)"},null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Развлекат. услуги",null,{"$f":"L257","v":3},{"$f":"M282","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B285=Lists!$CU$24,SUMIFS($Z285:$CJ285,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z285:$CJ285))","v":1978280},null,null,{"$f":"IF(AA$11=\"\",0,AA257/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB257/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC257/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":0},{"$f":"IF(AD$11=\"\",0,AD257/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":0},{"$f":"IF(AE$11=\"\",0,AE257/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":0},{"$f":"IF(AF$11=\"\",0,AF257/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":30000},{"$f":"IF(AG$11=\"\",0,AG257/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":25000},{"$f":"IF(AH$11=\"\",0,AH257/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":25000},{"$f":"IF(AI$11=\"\",0,AI257/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":25000},{"$f":"IF(AJ$11=\"\",0,AJ257/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":25000},{"$f":"IF(AK$11=\"\",0,AK257/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":25000},{"$f":"IF(AL$11=\"\",0,AL257/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":25000},{"$f":"IF(AM$11=\"\",0,AM257/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":25000},{"$f":"IF(AN$11=\"\",0,AN257/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":25000},{"$f":"IF(AO$11=\"\",0,AO257/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":25000},{"$f":"IF(AP$11=\"\",0,AP257/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":25000},{"$f":"IF(AQ$11=\"\",0,AQ257/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":25000},{"$f":"IF(AR$11=\"\",0,AR257/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":30000},{"$f":"IF(AS$11=\"\",0,AS257/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":30000},{"$f":"IF(AT$11=\"\",0,AT257/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":30000},{"$f":"IF(AU$11=\"\",0,AU257/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":30000},{"$f":"IF(AV$11=\"\",0,AV257/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":30000},{"$f":"IF(AW$11=\"\",0,AW257/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":30000},{"$f":"IF(AX$11=\"\",0,AX257/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":30000},{"$f":"IF(AY$11=\"\",0,AY257/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":30000},{"$f":"IF(AZ$11=\"\",0,AZ257/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":30000},{"$f":"IF(BA$11=\"\",0,BA257/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":30000},{"$f":"IF(BB$11=\"\",0,BB257/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":30000},{"$f":"IF(BC$11=\"\",0,BC257/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":30000},{"$f":"IF(BD$11=\"\",0,BD257/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":36000},{"$f":"IF(BE$11=\"\",0,BE257/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":36000},{"$f":"IF(BF$11=\"\",0,BF257/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":36000},{"$f":"IF(BG$11=\"\",0,BG257/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":36000},{"$f":"IF(BH$11=\"\",0,BH257/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":36000},{"$f":"IF(BI$11=\"\",0,BI257/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":36000},{"$f":"IF(BJ$11=\"\",0,BJ257/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":36000},{"$f":"IF(BK$11=\"\",0,BK257/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":36000},{"$f":"IF(BL$11=\"\",0,BL257/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":36000},{"$f":"IF(BM$11=\"\",0,BM257/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":36000},{"$f":"IF(BN$11=\"\",0,BN257/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":36000},{"$f":"IF(BO$11=\"\",0,BO257/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":36000},{"$f":"IF(BP$11=\"\",0,BP257/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":43200},{"$f":"IF(BQ$11=\"\",0,BQ257/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":43200},{"$f":"IF(BR$11=\"\",0,BR257/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":43200},{"$f":"IF(BS$11=\"\",0,BS257/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":43200},{"$f":"IF(BT$11=\"\",0,BT257/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":43200},{"$f":"IF(BU$11=\"\",0,BU257/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":43200},{"$f":"IF(BV$11=\"\",0,BV257/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":43200},{"$f":"IF(BW$11=\"\",0,BW257/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":43200},{"$f":"IF(BX$11=\"\",0,BX257/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":43200},{"$f":"IF(BY$11=\"\",0,BY257/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":43200},{"$f":"IF(BZ$11=\"\",0,BZ257/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":43200},{"$f":"IF(CA$11=\"\",0,CA257/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":43200},{"$f":"IF(CB$11=\"\",0,CB257/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":51840},{"$f":"IF(CC$11=\"\",0,CC257/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":51840},{"$f":"IF(CD$11=\"\",0,CD257/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":51840},{"$f":"IF(CE$11=\"\",0,CE257/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":51840},{"$f":"IF(CF$11=\"\",0,CF257/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":51840},{"$f":"IF(CG$11=\"\",0,CG257/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":51840},{"$f":"IF(CH$11=\"\",0,CH257/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":51840},{"$f":"IF(CI$11=\"\",0,CI257/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":0}]
[{"$f":"ROW()","v":286},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":290},{"$f":"Lists!$CU$25","v":"BS(+)"},null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Расходы на поддержание конверсии",null,{"$f":"L262","v":3},{"$f":"M287","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B290=Lists!$CU$24,SUMIFS($Z290:$CJ290,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z290:$CJ290))","v":99590666.666666701},null,null,{"$f":"IF(AA$11=\"\",0,AA262/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":720000},{"$f":"IF(AB$11=\"\",0,AB262/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":720000},{"$f":"IF(AC$11=\"\",0,AC262/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":824000},{"$f":"IF(AD$11=\"\",0,AD262/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":824000},{"$f":"IF(AE$11=\"\",0,AE262/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":928000},{"$f":"IF(AF$11=\"\",0,AF262/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":928000},{"$f":"IF(AG$11=\"\",0,AG262/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":860000},{"$f":"IF(AH$11=\"\",0,AH262/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":860000},{"$f":"IF(AI$11=\"\",0,AI262/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":946666.66666666674},{"$f":"IF(AJ$11=\"\",0,AJ262/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":946666.66666666674},{"$f":"IF(AK$11=\"\",0,AK262/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1033333.3333333334},{"$f":"IF(AL$11=\"\",0,AL262/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1033333.3333333334},{"$f":"IF(AM$11=\"\",0,AM262/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1120000},{"$f":"IF(AN$11=\"\",0,AN262/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1120000},{"$f":"IF(AO$11=\"\",0,AO262/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1206666.6666666667},{"$f":"IF(AP$11=\"\",0,AP262/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1206666.6666666667},{"$f":"IF(AQ$11=\"\",0,AQ262/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1293333.3333333335},{"$f":"IF(AR$11=\"\",0,AR262/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1293333.3333333335},{"$f":"IF(AS$11=\"\",0,AS262/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1380000},{"$f":"IF(AT$11=\"\",0,AT262/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1380000},{"$f":"IF(AU$11=\"\",0,AU262/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1466666.666666667},{"$f":"IF(AV$11=\"\",0,AV262/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1466666.666666667},{"$f":"IF(AW$11=\"\",0,AW262/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1536666.6666666667},{"$f":"IF(AX$11=\"\",0,AX262/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1536666.6666666667},{"$f":"IF(AY$11=\"\",0,AY262/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1606666.6666666665},{"$f":"IF(AZ$11=\"\",0,AZ262/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1606666.6666666665},{"$f":"IF(BA$11=\"\",0,BA262/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1676666.6666666667},{"$f":"IF(BB$11=\"\",0,BB262/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1676666.6666666667},{"$f":"IF(BC$11=\"\",0,BC262/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1746666.6666666667},{"$f":"IF(BD$11=\"\",0,BD262/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1746666.6666666667},{"$f":"IF(BE$11=\"\",0,BE262/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1816666.6666666667},{"$f":"IF(BF$11=\"\",0,BF262/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1816666.6666666667},{"$f":"IF(BG$11=\"\",0,BG262/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1886666.6666666667},{"$f":"IF(BH$11=\"\",0,BH262/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1886666.6666666667},{"$f":"IF(BI$11=\"\",0,BI262/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1956666.6666666667},{"$f":"IF(BJ$11=\"\",0,BJ262/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1956666.6666666667},{"$f":"IF(BK$11=\"\",0,BK262/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":2026666.6666666667},{"$f":"IF(BL$11=\"\",0,BL262/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":2026666.6666666667},{"$f":"IF(BM$11=\"\",0,BM262/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":2096666.6666666667},{"$f":"IF(BN$11=\"\",0,BN262/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":2096666.6666666667},{"$f":"IF(BO$11=\"\",0,BO262/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":2166666.666666667},{"$f":"IF(BP$11=\"\",0,BP262/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":2166666.666666667},{"$f":"IF(BQ$11=\"\",0,BQ262/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":2166666.666666667},{"$f":"IF(BR$11=\"\",0,BR262/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":2166666.666666667},{"$f":"IF(BS$11=\"\",0,BS262/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":2166666.666666667},{"$f":"IF(BT$11=\"\",0,BT262/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":2166666.666666667},{"$f":"IF(BU$11=\"\",0,BU262/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":2166666.666666667},{"$f":"IF(BV$11=\"\",0,BV262/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":2166666.666666667},{"$f":"IF(BW$11=\"\",0,BW262/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":2166666.666666667},{"$f":"IF(BX$11=\"\",0,BX262/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":2166666.666666667},{"$f":"IF(BY$11=\"\",0,BY262/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":2166666.666666667},{"$f":"IF(BZ$11=\"\",0,BZ262/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":2166666.666666667},{"$f":"IF(CA$11=\"\",0,CA262/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":2166666.666666667},{"$f":"IF(CB$11=\"\",0,CB262/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":2166666.666666667},{"$f":"IF(CC$11=\"\",0,CC262/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":2166666.666666667},{"$f":"IF(CD$11=\"\",0,CD262/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":2166666.666666667},{"$f":"IF(CE$11=\"\",0,CE262/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":2166666.666666667},{"$f":"IF(CF$11=\"\",0,CF262/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":2166666.666666667},{"$f":"IF(CG$11=\"\",0,CG262/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":2166666.666666667},{"$f":"IF(CH$11=\"\",0,CH262/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":2166666.666666667},{"$f":"IF(CI$11=\"\",0,CI262/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":0}]
[{"$f":"ROW()","v":291},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":294},{"$f":"Lists!$CU$25","v":"BS(+)"},null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Соцсборы",null,{"$f":"L266","v":0},{"$f":"M292","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B294=Lists!$CU$24,SUMIFS($Z294:$CJ294,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z294:$CJ294))","v":44724160.063440003},null,null,{"$f":"IF(AA$11=\"\",0,AA266)","v":702000},{"$f":"IF(AB$11=\"\",0,AB266)","v":702000},702000,702000,702000,702000,702000,702000,702000,702000,702000,702000,723060,723060,723060,723060,723060,723060,723060,723060,723060,723060,723060,723060,744751.79999999993,744751.79999999993,744751.79999999993,744751.79999999993,744751.79999999993,744751.79999999993,744751.79999999993,744751.79999999993,744751.79999999993,744751.79999999993,744751.79999999993,744751.79999999993,767094.35400000017,767094.35400000017,767094.35400000017,767094.35400000017,767094.35400000017,767094.35400000017,767094.35400000017,767094.35400000017,767094.35400000017,767094.35400000017,767094.35400000017,767094.35400000017,790107.18461999996,790107.18461999996,790107.18461999996,790107.18461999996,790107.18461999996,790107.18461999996,790107.18461999996,790107.18461999996,790107.18461999996,790107.18461999996,790107.18461999996,790107.18461999996,0]
[{"$f":"ROW()","v":296},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":300},{"$f":"Lists!$CU$25","v":"BS(+)"},null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы",{"$f":"J272","v":"Развлекат. услуги"},null,{"$f":"L272","v":3},{"$f":"M297","v":0},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B300=Lists!$CU$24,SUMIFS($Z300:$CJ300,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z300:$CJ300))","v":57687995.299999997},null,null,{"$f":"IF(AA$11=\"\",0,AA272/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB272/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":405},{"$f":"IF(AC$11=\"\",0,AC272/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":240},{"$f":"IF(AD$11=\"\",0,AD272/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":4363.2000000000007},{"$f":"IF(AE$11=\"\",0,AE272/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":7243.2000000000016},{"$f":"IF(AF$11=\"\",0,AF272/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":11048.400000000001},{"$f":"IF(AG$11=\"\",0,AG272/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":9300},{"$f":"IF(AH$11=\"\",0,AH272/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":21474.000000000007},{"$f":"IF(AI$11=\"\",0,AI272/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":26576},{"$f":"IF(AJ$11=\"\",0,AJ272/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":39451.500000000007},{"$f":"IF(AK$11=\"\",0,AK272/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":28750},{"$f":"IF(AL$11=\"\",0,AL272/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":60300},{"$f":"IF(AM$11=\"\",0,AM272/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":71948.000000000015},{"$f":"IF(AN$11=\"\",0,AN272/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":93015},{"$f":"IF(AO$11=\"\",0,AO272/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":63110},{"$f":"IF(AP$11=\"\",0,AP272/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":132372},{"$f":"IF(AQ$11=\"\",0,AQ272/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":143488},{"$f":"IF(AR$11=\"\",0,AR272/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":179050.5},{"$f":"IF(AS$11=\"\",0,AS272/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":120620.00000000003},{"$f":"IF(AT$11=\"\",0,AT272/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":239472.00000000003},{"$f":"IF(AU$11=\"\",0,AU272/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":249380.00000000006},{"$f":"IF(AV$11=\"\",0,AV272/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":311490.00000000006},{"$f":"IF(AW$11=\"\",0,AW272/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":199470},{"$f":"IF(AX$11=\"\",0,AX272/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":388520.99999999994},{"$f":"IF(AY$11=\"\",0,AY272/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":400276},{"$f":"IF(AZ$11=\"\",0,AZ272/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":485522.99999999988},{"$f":"IF(BA$11=\"\",0,BA272/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":304212.5},{"$f":"IF(BB$11=\"\",0,BB272/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":593032.5},{"$f":"IF(BC$11=\"\",0,BC272/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":594116.00000000012},{"$f":"IF(BD$11=\"\",0,BD272/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":712142.99999999988},{"$f":"IF(BE$11=\"\",0,BE272/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":445075},{"$f":"IF(BF$11=\"\",0,BF272/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":851760},{"$f":"IF(BG$11=\"\",0,BG272/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":840152},{"$f":"IF(BH$11=\"\",0,BH272/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":1007833.5000000002},{"$f":"IF(BI$11=\"\",0,BI272/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":617827.50000000012},{"$f":"IF(BJ$11=\"\",0,BJ272/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":1172839.5000000005},{"$f":"IF(BK$11=\"\",0,BK272/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":1153104},{"$f":"IF(BL$11=\"\",0,BL272/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":1365979.5},{"$f":"IF(BM$11=\"\",0,BM272/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":828185},{"$f":"IF(BN$11=\"\",0,BN272/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":1573308},{"$f":"IF(BO$11=\"\",0,BO272/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":1520088},{"$f":"IF(BP$11=\"\",0,BP272/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":1784911.5},{"$f":"IF(BQ$11=\"\",0,BQ272/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":1039295},{"$f":"IF(BR$11=\"\",0,BR272/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":1948131.0000000002},{"$f":"IF(BS$11=\"\",0,BS272/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":1796572.0000000005},{"$f":"IF(BT$11=\"\",0,BT272/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":2107881.0000000005},{"$f":"IF(BU$11=\"\",0,BU272/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":1211357.5},{"$f":"IF(BV$11=\"\",0,BV272/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":2256268.5000000005},{"$f":"IF(BW$11=\"\",0,BW272/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":2083456.0000000002},{"$f":"IF(BX$11=\"\",0,BX272/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":2422300.5},{"$f":"IF(BY$11=\"\",0,BY272/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":1384660},{"$f":"IF(BZ$11=\"\",0,BZ272/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":2580138},{"$f":"IF(CA$11=\"\",0,CA272/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":2360556.0000000005},{"$f":"IF(CB$11=\"\",0,CB272/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":2732463},{"$f":"IF(CC$11=\"\",0,CC272/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":1565712.5},{"$f":"IF(CD$11=\"\",0,CD272/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":2897707.5},{"$f":"IF(CE$11=\"\",0,CE272/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":2640640},{"$f":"IF(CF$11=\"\",0,CF272/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":3059482.5},{"$f":"IF(CG$11=\"\",0,CG272/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":1740025},{"$f":"IF(CH$11=\"\",0,CH272/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":3209895},{"$f":"IF(CI$11=\"\",0,CI272/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E272=\"\",Macro!$Q$43,$E272))),IF($E272=\"\",Macro!$Q$43,$E272))))))","v":0}]
[{"$f":"ROW()","v":301},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":304},{"$f":"Lists!$CU$25","v":"BS(+)"},null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж",{"$f":"J276","v":"Соцсборы"},null,{"$f":"L276","v":0},{"$f":"M302","v":0},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B304=Lists!$CU$24,SUMIFS($Z304:$CJ304,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z304:$CJ304))","v":436527921.39127046},null,null,{"$f":"IF(AA$11=\"\",0,AA276)","v":0},{"$f":"IF(AB$11=\"\",0,AB276)","v":2046.09375},2046.09375,22043.25,36593.25,55817.437499999993,56381.25,130186.12500000003,161116.99999999997,239174.71875000006,239174.71875000006,365568.75,449270.29249999998,580820.54062500002,580820.54062500002,826580.40749999986,895992.87999999989,1118058.4659374999,1118058.4659374999,1495352.9700000004,1557222.2375,1945060.3687499999,1945060.3687499999,2426070.819374999,2574457.6509249993,3122741.3136187489,3122741.3136187489,3814210.8367031249,3821179.5904250001,4580294.5839937478,4580294.5839937478,5478270.1154999994,5478270.1154999994,6482089.0209093736,6482089.0209093736,7543359.1423968757,7769659.9166687829,9049146.2541475296,9049146.2541475296,10422626.543678248,10422626.543678248,11824427.243754281,11824427.243754281,12905700.518374311,12905700.518374311,13963989.544014934,13963989.544014934,14947005.899521966,15395416.076507622,16528318.353880512,16528318.353880512,17605306.303220663,17605306.303220663,18644680.275712863,18644680.275712863,19772209.127821766,19772209.127821766,20876064.203481875,20876064.203481875,21902388.428904381,0]
[{"$f":"ROW()","v":305},{"$f":"Lists!$CU$25","v":"BS(+)"},null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж",{"$f":"J277","v":"Прочие расходы отдела продаж"},null,{"$f":"L277","v":2},{"$f":"M302","v":0},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B305=Lists!$CU$24,SUMIFS($Z305:$CJ305,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z305:$CJ305))","v":6616920},null,null,{"$f":"IF(AA$11=\"\",0,AA277/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB277/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":90000},{"$f":"IF(AC$11=\"\",0,AC277/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":90000},{"$f":"IF(AD$11=\"\",0,AD277/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":90000},{"$f":"IF(AE$11=\"\",0,AE277/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":90000},{"$f":"IF(AF$11=\"\",0,AF277/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":90000},{"$f":"IF(AG$11=\"\",0,AG277/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":75000},{"$f":"IF(AH$11=\"\",0,AH277/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":75000},{"$f":"IF(AI$11=\"\",0,AI277/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":75000},{"$f":"IF(AJ$11=\"\",0,AJ277/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":75000},{"$f":"IF(AK$11=\"\",0,AK277/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":75000},{"$f":"IF(AL$11=\"\",0,AL277/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":75000},{"$f":"IF(AM$11=\"\",0,AM277/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":75000},{"$f":"IF(AN$11=\"\",0,AN277/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":90000},{"$f":"IF(AO$11=\"\",0,AO277/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":90000},{"$f":"IF(AP$11=\"\",0,AP277/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":90000},{"$f":"IF(AQ$11=\"\",0,AQ277/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":90000},{"$f":"IF(AR$11=\"\",0,AR277/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":90000},{"$f":"IF(AS$11=\"\",0,AS277/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":90000},{"$f":"IF(AT$11=\"\",0,AT277/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":90000},{"$f":"IF(AU$11=\"\",0,AU277/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":90000},{"$f":"IF(AV$11=\"\",0,AV277/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":90000},{"$f":"IF(AW$11=\"\",0,AW277/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":90000},{"$f":"IF(AX$11=\"\",0,AX277/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":90000},{"$f":"IF(AY$11=\"\",0,AY277/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":90000},{"$f":"IF(AZ$11=\"\",0,AZ277/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":108000},{"$f":"IF(BA$11=\"\",0,BA277/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":108000},{"$f":"IF(BB$11=\"\",0,BB277/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":108000},{"$f":"IF(BC$11=\"\",0,BC277/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":108000},{"$f":"IF(BD$11=\"\",0,BD277/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":108000},{"$f":"IF(BE$11=\"\",0,BE277/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":108000},{"$f":"IF(BF$11=\"\",0,BF277/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":108000},{"$f":"IF(BG$11=\"\",0,BG277/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":108000},{"$f":"IF(BH$11=\"\",0,BH277/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":108000},{"$f":"IF(BI$11=\"\",0,BI277/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":108000},{"$f":"IF(BJ$11=\"\",0,BJ277/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":108000},{"$f":"IF(BK$11=\"\",0,BK277/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":108000},{"$f":"IF(BL$11=\"\",0,BL277/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":129600},{"$f":"IF(BM$11=\"\",0,BM277/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":129600},{"$f":"IF(BN$11=\"\",0,BN277/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":129600},{"$f":"IF(BO$11=\"\",0,BO277/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":129600},{"$f":"IF(BP$11=\"\",0,BP277/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":129600},{"$f":"IF(BQ$11=\"\",0,BQ277/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":129600},{"$f":"IF(BR$11=\"\",0,BR277/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":129600},{"$f":"IF(BS$11=\"\",0,BS277/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":129600},{"$f":"IF(BT$11=\"\",0,BT277/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":129600},{"$f":"IF(BU$11=\"\",0,BU277/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":129600},{"$f":"IF(BV$11=\"\",0,BV277/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":129600},{"$f":"IF(BW$11=\"\",0,BW277/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":129600},{"$f":"IF(BX$11=\"\",0,BX277/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":155520},{"$f":"IF(BY$11=\"\",0,BY277/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":155520},{"$f":"IF(BZ$11=\"\",0,BZ277/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":155520},{"$f":"IF(CA$11=\"\",0,CA277/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":155520},{"$f":"IF(CB$11=\"\",0,CB277/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":155520},{"$f":"IF(CC$11=\"\",0,CC277/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":155520},{"$f":"IF(CD$11=\"\",0,CD277/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":155520},{"$f":"IF(CE$11=\"\",0,CE277/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":155520},{"$f":"IF(CF$11=\"\",0,CF277/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":155520},{"$f":"IF(CG$11=\"\",0,CG277/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":155520},{"$f":"IF(CH$11=\"\",0,CH277/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":155520},{"$f":"IF(CI$11=\"\",0,CI277/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E277=\"\",Macro!$Q$43,$E277))),IF($E277=\"\",Macro!$Q$43,$E277))))))","v":0}]
[{"$f":"ROW()","v":309},null,null,null,null,null,null,{"$f":"Items!$BO$20","v":"НДС к возмещению"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X309-($X253-$X281))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B309=Lists!$CU$24,SUMIFS($Z309:$CJ309,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z309:$CJ309))","v":310211814.43333334},null,null,{"$f":"IF(AA$11=\"\",0,AA253-AA281)","v":0},{"$f":"IF(AB$11=\"\",0,AB253-AB281)","v":0},0,0,0,0,399826.66666666605,550668.79999999981,657691.20000000019,772275.13333333377,644416.66666666605,982626.66666666605,1108537.5999999996,1289268,962148.66666666605,1570429.7333333325,1679218.9333333336,1946027.2666666657,1395910.666666666,2326566.3999999985,2376822.6666666642,2773071.3333333284,1880114,3196458.5333333351,3208431.1999999955,3722510.9333333373,2426121.6666666679,4206472.3333333284,4140489.1999999955,4790154.9333333224,3088940,5381195.3333333284,5195999.0666666627,6026033.5333333313,3794493,6655790.7333333492,6401274.7999999821,7399353.7333333343,4580583.6666666716,8103897.9333333373,7715650.599999994,8882812.1333333254,5410889,9559725.5333333313,8904338.0666666627,10250775.533333331,6148363.9999999851,10884390.533333331,10123532.199999988,11609549.433333352,6890564.1666666567,12251504.433333337,11326822.699999988,12957812.433333337,7684528.5,13647955.833333343,12540758.166666657,14352235.833333343,8436703.5,14999080.833333313,0]
[{"$f":"ROW()","v":310}]
[{"$f":"ROW()","v":313},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H311","v":"Прямые расходы"},{"$f":"I312","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L313)=0,$L313=0,$L313=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L313)))","v":"Номерной фонд"},null,1,"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"IF($B313=Lists!$CU$24,SUMIFS($Z313:$CJ313,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z313:$CJ313))","v":11839680},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":150000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":150000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":150000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":150000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":150000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":150000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":150000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":150000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":150000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":150000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":150000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":150000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":180000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":180000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":180000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":180000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":180000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":180000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":180000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":180000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":180000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":180000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":180000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":180000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":216000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":216000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":216000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":216000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":216000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":216000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":216000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":216000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":216000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":216000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":216000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":216000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":259200},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":259200},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":259200},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":259200},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":259200},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":259200},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":259200},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":259200},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":259200},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":259200},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":259200},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":259200},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":311040},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":311040},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":311040},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":311040},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":311040},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":311040},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":311040},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$I313,Prdction!$L:$L,$L313,Prdction!$Q:$Q,$Q313))","v":0}]
[{"$f":"ROW()","v":315},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H311","v":"Прямые расходы"},{"$f":"I312","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L315)=0,$L315=0,$L315=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L315)))","v":"Развлекат. услуги"},null,{"$f":"L314+1","v":3},"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"IF($B315=Lists!$CU$24,SUMIFS($Z315:$CJ315,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z315:$CJ315))","v":2367936},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":30000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":30000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":30000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":30000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":30000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":30000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":30000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":30000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":30000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":30000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":30000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":30000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":36000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":36000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":36000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":36000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":36000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":36000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":36000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":36000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":36000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":36000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":36000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":36000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":43200},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":43200},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":43200},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":43200},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":43200},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":43200},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":43200},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":43200},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":43200},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":43200},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":43200},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":43200},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":51840},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":51840},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":51840},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":51840},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":51840},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":51840},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":51840},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":51840},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":51840},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":51840},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":51840},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":51840},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":62208},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":62208},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":62208},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":62208},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":62208},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":62208},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":62208},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$I315,Prdction!$L:$L,$L315,Prdction!$Q:$Q,$Q315))","v":0}]
[{"$f":"ROW()","v":319},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H311","v":"Прямые расходы"},{"$f":"I317","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L319=0,$L319=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L319)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L319)))","v":"Рекламные расходы"},null,{"$f":"L318+1","v":2},"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"IF($B319=Lists!$CU$24,SUMIFS($Z319:$CJ319,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z319:$CJ319))","v":425732600},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":9000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":5000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":68400},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":196000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":262800},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":246000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":513000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":644000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":845100},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":594500},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":1173600},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":1331200},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":1629000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":1042500},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":2058300},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":2184800},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":2622600},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":1672000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":3202200},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":3218400},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":3863700},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":2374500},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":4500000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":4444800},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":5254200},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":3132500},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":5942700},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":5757600},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":6764400},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":4043000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":7592400},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":7200800},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":8466300},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":4981500},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":9315000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":8804800},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":10281600},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":5975500},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":11182500},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":10483200},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":12180600},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":7089500},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":13162500},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":12192000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":14158800},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":8161500},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":15093900},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":13961600},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":16124400},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":9221500},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":17057700},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":15705600},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":18088200},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":10371500},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":19102500},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":17472000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":20131200},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":11479500},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":21098700},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$J319,Mrkting!$Q:$Q,$Q319))","v":0}]
[{"$f":"ROW()","v":320},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H311","v":"Прямые расходы"},{"$f":"I317","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L320=0,$L320=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L320)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L320)))","v":"Расходы на поддержание конверсии"},null,{"$f":"L319+1","v":3},"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"IF($B320=Lists!$CU$24,SUMIFS($Z320:$CJ320,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z320:$CJ320))","v":118520000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":720000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":720000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":824000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":824000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":928000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":928000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":1032000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":1032000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":1136000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":1136000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":1240000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":1240000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":1344000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":1344000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":1448000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":1448000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":1552000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":1552000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":1656000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":1656000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":1760000.0000000002},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":1760000.0000000002},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":1844000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":1844000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":1927999.9999999998},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":1927999.9999999998},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":2012000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":2012000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":2096000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":2096000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":2180000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":2180000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":2264000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":2264000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":2348000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":2348000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":2432000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":2432000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":2516000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":2516000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":2600000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":2600000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":2600000},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":2600000},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":2600000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":2600000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":2600000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":2600000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":2600000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":2600000},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":2600000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":2600000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":2600000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":2600000},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":2600000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":2600000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":2600000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":2600000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":2600000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":2600000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$J320,Mrkting!$Q:$Q,$Q320))","v":0}]
[{"$f":"ROW()","v":323},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H311","v":"Прямые расходы"},{"$f":"I322","v":"Прямые постоянные расходы маркетинга"},{"$f":"IF(OR($L323=0,$L323=\"\",SUMIFS(Items!$A:$A,Items!$R:$R,$L323)=0),0,INDEX(Items!$Q:$Q,SUMIFS(Items!$A:$A,Items!$R:$R,$L323)))","v":"ФОТ сотрудников маркетинга"},null,1,"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"IF($B323=Lists!$CU$24,SUMIFS($Z323:$CJ323,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z323:$CJ323))","v":148641585.10890001},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":1950000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2340000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2340000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2340000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2340000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2340000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2340000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2340000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2340000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2340000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2340000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2340000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2398500},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2410200},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2410200},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2410200},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2410200},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2410200},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2410200},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2410200},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2410200},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2410200},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2410200},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2410200},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2470455},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2482506},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2482506},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2482506},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2482506},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2482506},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2482506},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2482506},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2482506},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2482506},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2482506},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2482506},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2544568.6500000004},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2556981.1800000006},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2556981.1800000006},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2556981.1800000006},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2556981.1800000006},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2556981.1800000006},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2556981.1800000006},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2556981.1800000006},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2556981.1800000006},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2556981.1800000006},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2556981.1800000006},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2556981.1800000006},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2620905.7095000003},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2633690.6154},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2633690.6154},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2633690.6154},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2633690.6154},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2633690.6154},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2633690.6154},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2633690.6154},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2633690.6154},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2633690.6154},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2633690.6154},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":2633690.6154},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$J323,Mrkting!$Q:$Q,$Q323))","v":0}]
[{"$f":"ROW()","v":324},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H311","v":"Прямые расходы"},{"$f":"I322","v":"Прямые постоянные расходы маркетинга"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"IF($B324=Lists!$CU$24,SUMIFS($Z324:$CJ324,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z324:$CJ324))","v":43934052.878820002},null,null,{"$f":"IF(AA$11=\"\",0,Z266)","v":0},{"$f":"IF(AB$11=\"\",0,AA266)","v":702000},702000,702000,702000,702000,702000,702000,702000,702000,702000,702000,702000,723060,723060,723060,723060,723060,723060,723060,723060,723060,723060,723060,723060,744751.79999999993,744751.79999999993,744751.79999999993,744751.79999999993,744751.79999999993,744751.79999999993,744751.79999999993,744751.79999999993,744751.79999999993,744751.79999999993,744751.79999999993,744751.79999999993,767094.35400000017,767094.35400000017,767094.35400000017,767094.35400000017,767094.35400000017,767094.35400000017,767094.35400000017,767094.35400000017,767094.35400000017,767094.35400000017,767094.35400000017,767094.35400000017,790107.18461999996,790107.18461999996,790107.18461999996,790107.18461999996,790107.18461999996,790107.18461999996,790107.18461999996,790107.18461999996,790107.18461999996,790107.18461999996,790107.18461999996,0]
[{"$f":"ROW()","v":328},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H311","v":"Прямые расходы"},{"$f":"I327","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L328)=0,$L328=0,$L328=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L328)))","v":"Номерной фонд"},null,1,"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"IF($B328=Lists!$CU$24,SUMIFS($Z328:$CJ328,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z328:$CJ328))","v":273288655.19999999},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":54},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":1220},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":1663.7600000000002},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":13988.480000000003},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":26792.160000000011},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":40656.960000000006},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":46483.68},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":90256.640000000014},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":123910.63999999998},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":173234.40000000002},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":155033.68},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":255967.68},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":335675.36000000004},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":418092.16},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":347503.51999999996},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":559590.72},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":681982.48},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":810263.5199999999},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":663434.48},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":1017936.6400000001},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":1195864.6400000001},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":1407665.6},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":1113166.56},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":1655044.4799999997},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":1921798.7199999997},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":2206024.0799999991},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":1709498.9599999997},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":2523250.96},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":2869427.6},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":3243365.2799999993},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":2500545.7599999998},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":3631103.5200000005},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":4072559.5999999996},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":4587396.5600000005},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":3491180.64},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":5004858.4800000004},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":5591063.0399999991},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":6232233.9199999999},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":4696837.5199999996},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":6708825.4399999995},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":7398400.5599999996},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":8151674.2399999984},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":5969120.2399999993},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":8308883.040000001},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":8843101.120000001},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":9625718.9600000009},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":6985808.0800000001},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":9632138.4800000004},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":10248353.92},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":11081514.079999998},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":7999801.8399999999},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":11010593.919999998},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":11636105.759999998},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":12512606.479999999},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":9035299.7599999998},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":12376030.800000001},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":13030002.399999999},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":14005299.200000001},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":10065091.6},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":13247658.4},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$I328,Sales!$L:$L,$L328,Sales!$Q:$Q,$Q328))","v":0}]
[{"$f":"ROW()","v":330},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H311","v":"Прямые расходы"},{"$f":"I327","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L330)=0,$L330=0,$L330=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L330)))","v":"Развлекат. услуги"},null,{"$f":"L329+1","v":3},"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"IF($B330=Lists!$CU$24,SUMIFS($Z330:$CJ330,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z330:$CJ330))","v":68322163.799999997},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":13.5},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":305},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":415.94000000000005},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":3497.1200000000008},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":6698.0400000000027},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":10164.240000000002},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":11620.92},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":22564.160000000003},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":30977.659999999996},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":43308.600000000006},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":38758.42},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":63991.92},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":83918.840000000011},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":104523.04},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":86875.87999999999},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":139897.68},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":170495.62},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":202565.87999999998},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":165858.62},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":254484.16000000003},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":298966.16000000003},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":351916.4},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":278291.64},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":413761.11999999994},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":480449.67999999993},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":551506.01999999979},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":427374.73999999993},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":630812.74},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":717356.9},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":810841.31999999983},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":625136.43999999994},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":907775.88000000012},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":1018139.8999999999},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":1146849.1400000001},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":872795.16},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":1251214.6200000001},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":1397765.7599999998},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":1558058.48},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":1174209.3799999999},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":1677206.3599999999},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":1849600.14},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":2037918.5599999996},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":1492280.0599999998},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":2077220.7600000002},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":2210775.2800000003},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":2406429.7400000002},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":1746452.02},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":2408034.62},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":2562088.48},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":2770378.5199999996},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":1999950.46},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":2752648.4799999995},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":2909026.4399999995},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":3128151.6199999996},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":2258824.94},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":3094007.7},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":3257500.5999999996},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":3501324.8000000003},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":2516272.9},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":3311914.6},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$I330,Sales!$L:$L,$L330,Sales!$Q:$Q,$Q330))","v":0}]
[{"$f":"ROW()","v":333},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H311","v":"Прямые расходы"},{"$f":"I332","v":"Прямые постоянные расходы отдела продаж"},{"$f":"IF(OR($L333=0,$L333=\"\",SUMIFS(Items!$A:$A,Items!$AI:$AI,$L333)=0),0,INDEX(Items!$AH:$AH,SUMIFS(Items!$A:$A,Items!$AI:$AI,$L333)))","v":"ФОТ менеджеров-консультантов"},null,1,"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"IF($B333=Lists!$CU$24,SUMIFS($Z333:$CJ333,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z333:$CJ333))","v":1442925077.7326214},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":5683.59375},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":6820.3125},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":62367.96875},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":113894.16666666669},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":175378.02083333331},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":187624.27083333334},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":392951.0416666668},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":519872.84722222231},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":753883.66319444461},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":797249.06250000023},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":1148343.59375},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":1451066.7847222222},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":1862984.9975694446},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":1936068.46875},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":2618734.7656249995},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":2948080.4486111109},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":3603491.7831597226},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":3726861.5531250001},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":4774901.8421875015},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":5156368.9763888884},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":6268068.934027778},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":6483534.5625},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":7819674.7031249981},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":8499088.3744444437},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":10104535.677232634},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":10409137.712062497},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":12329886.387296874},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":12733393.77157118},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":14845918.061329858},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":15267648.613312494},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":17762025.089718748},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":18260900.385000002},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":21049286.23335937},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":21606963.403031249},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":24554935.962718751},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":25773143.73652266},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":29452995.104114689},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":30163820.847158436},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":33979043.873632655},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":34742088.478927501},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":38635979.312472031},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":39414757.479180939},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":42418294.353125468},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":43019001.727914378},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":45958693.465804994},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":46546631.813383117},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":49277232.80090265},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":51068936.823366717},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":54465004.358838998},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":55094394.512935042},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":58086027.705546573},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":58684354.344068877},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":61571504.267658331},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":62148934.252376214},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":65280958.841567613},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":65907363.759405896},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":68973627.858461753},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":69586880.678272918},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":72437781.304446548},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$J333,Sales!$Q:$Q,$Q333))","v":0}]
[{"$f":"ROW()","v":334},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H311","v":"Прямые расходы"},{"$f":"I332","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"IF($B334=Lists!$CU$24,SUMIFS($Z334:$CJ334,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z334:$CJ334))","v":414625532.9623661},null,null,{"$f":"IF(AA$11=\"\",0,Z276)","v":0},{"$f":"IF(AB$11=\"\",0,AA276)","v":0},{"$f":"IF(AC$11=\"\",0,AB276)","v":2046.09375},2046.09375,22043.25,36593.25,55817.437499999993,56381.25,130186.12500000003,161116.99999999997,239174.71875000006,239174.71875000006,365568.75,449270.29249999998,580820.54062500002,580820.54062500002,826580.40749999986,895992.87999999989,1118058.4659374999,1118058.4659374999,1495352.9700000004,1557222.2375,1945060.3687499999,1945060.3687499999,2426070.819374999,2574457.6509249993,3122741.3136187489,3122741.3136187489,3814210.8367031249,3821179.5904250001,4580294.5839937478,4580294.5839937478,5478270.1154999994,5478270.1154999994,6482089.0209093736,6482089.0209093736,7543359.1423968757,7769659.9166687829,9049146.2541475296,9049146.2541475296,10422626.543678248,10422626.543678248,11824427.243754281,11824427.243754281,12905700.518374311,12905700.518374311,13963989.544014934,13963989.544014934,14947005.899521966,15395416.076507622,16528318.353880512,16528318.353880512,17605306.303220663,17605306.303220663,18644680.275712863,18644680.275712863,19772209.127821766,19772209.127821766,20876064.203481875,20876064.203481875,0]
[{"$f":"ROW()","v":338}]
[{"$f":"ROW()","v":339},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BK$24","v":"Задолженность перед персоналом"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B339=Lists!$CU$24,SUMIFS($Z339:$CJ339,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z339:$CJ339))","v":12606942.007513523},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z265:AA265)+SUM($Z275:AA275)-SUM($Z323:AA323)-SUM($Z333:AA333))","v":390000},{"$f":"IF(AB$11=\"\",0,SUM($Z265:AB265)+SUM($Z275:AB275)-SUM($Z323:AB323)-SUM($Z333:AB333))","v":391136.71875},{"$f":"IF(AC$11=\"\",0,SUM($Z265:AC265)+SUM($Z275:AC275)-SUM($Z323:AC323)-SUM($Z333:AC333))","v":391136.71875},{"$f":"IF(AD$11=\"\",0,SUM($Z265:AD265)+SUM($Z275:AD275)-SUM($Z323:AD323)-SUM($Z333:AD333))","v":402246.25},{"$f":"IF(AE$11=\"\",0,SUM($Z265:AE265)+SUM($Z275:AE275)-SUM($Z323:AE323)-SUM($Z333:AE333))","v":410329.58333333331},{"$f":"IF(AF$11=\"\",0,SUM($Z265:AF265)+SUM($Z275:AF275)-SUM($Z323:AF323)-SUM($Z333:AF333))","v":421009.6875},{"$f":"IF(AG$11=\"\",0,SUM($Z265:AG265)+SUM($Z275:AG275)-SUM($Z323:AG323)-SUM($Z333:AG333))","v":421322.91666666663},{"$f":"IF(AH$11=\"\",0,SUM($Z265:AH265)+SUM($Z275:AH275)-SUM($Z323:AH323)-SUM($Z333:AH333))","v":462325.62499999977},{"$f":"IF(AI$11=\"\",0,SUM($Z265:AI265)+SUM($Z275:AI275)-SUM($Z323:AI323)-SUM($Z333:AI333))","v":479509.44444444543},{"$f":"IF(AJ$11=\"\",0,SUM($Z265:AJ265)+SUM($Z275:AJ275)-SUM($Z323:AJ323)-SUM($Z333:AJ333))","v":522874.84375000093},{"$f":"IF(AK$11=\"\",0,SUM($Z265:AK265)+SUM($Z275:AK275)-SUM($Z323:AK323)-SUM($Z333:AK333))","v":522874.84375000093},{"$f":"IF(AL$11=\"\",0,SUM($Z265:AL265)+SUM($Z275:AL275)-SUM($Z323:AL323)-SUM($Z333:AL333))","v":593093.75000000093},{"$f":"IF(AM$11=\"\",0,SUM($Z265:AM265)+SUM($Z275:AM275)-SUM($Z323:AM323)-SUM($Z333:AM333))","v":651294.60694444831},{"$f":"IF(AN$11=\"\",0,SUM($Z265:AN265)+SUM($Z275:AN275)-SUM($Z323:AN323)-SUM($Z333:AN333))","v":724378.07812500373},{"$f":"IF(AO$11=\"\",0,SUM($Z265:AO265)+SUM($Z275:AO275)-SUM($Z323:AO323)-SUM($Z333:AO333))","v":724378.07812500373},{"$f":"IF(AP$11=\"\",0,SUM($Z265:AP265)+SUM($Z275:AP275)-SUM($Z323:AP323)-SUM($Z333:AP333))","v":860911.33749999478},{"$f":"IF(AQ$11=\"\",0,SUM($Z265:AQ265)+SUM($Z275:AQ275)-SUM($Z323:AQ323)-SUM($Z333:AQ333))","v":899473.82222222164},{"$f":"IF(AR$11=\"\",0,SUM($Z265:AR265)+SUM($Z275:AR275)-SUM($Z323:AR323)-SUM($Z333:AR333))","v":1022843.5921875015},{"$f":"IF(AS$11=\"\",0,SUM($Z265:AS265)+SUM($Z275:AS275)-SUM($Z323:AS323)-SUM($Z333:AS333))","v":1022843.5921875015},{"$f":"IF(AT$11=\"\",0,SUM($Z265:AT265)+SUM($Z275:AT275)-SUM($Z323:AT323)-SUM($Z333:AT333))","v":1232451.650000006},{"$f":"IF(AU$11=\"\",0,SUM($Z265:AU265)+SUM($Z275:AU275)-SUM($Z323:AU323)-SUM($Z333:AU333))","v":1266823.4652777761},{"$f":"IF(AV$11=\"\",0,SUM($Z265:AV265)+SUM($Z275:AV275)-SUM($Z323:AV323)-SUM($Z333:AV333))","v":1482289.09375},{"$f":"IF(AW$11=\"\",0,SUM($Z265:AW265)+SUM($Z275:AW275)-SUM($Z323:AW323)-SUM($Z333:AW333))","v":1482289.09375},{"$f":"IF(AX$11=\"\",0,SUM($Z265:AX265)+SUM($Z275:AX275)-SUM($Z323:AX323)-SUM($Z333:AX333))","v":1749517.121875003},{"$f":"IF(AY$11=\"\",0,SUM($Z265:AY265)+SUM($Z275:AY275)-SUM($Z323:AY323)-SUM($Z333:AY333))","v":1844005.2505138963},{"$f":"IF(AZ$11=\"\",0,SUM($Z265:AZ265)+SUM($Z275:AZ275)-SUM($Z323:AZ323)-SUM($Z333:AZ333))","v":2148607.2853437662},{"$f":"IF(BA$11=\"\",0,SUM($Z265:BA265)+SUM($Z275:BA275)-SUM($Z323:BA323)-SUM($Z333:BA333))","v":2148607.2853437513},{"$f":"IF(BB$11=\"\",0,SUM($Z265:BB265)+SUM($Z275:BB275)-SUM($Z323:BB323)-SUM($Z333:BB333))","v":2532757.0203906298},{"$f":"IF(BC$11=\"\",0,SUM($Z265:BC265)+SUM($Z275:BC275)-SUM($Z323:BC323)-SUM($Z333:BC333))","v":2536628.5502361208},{"$f":"IF(BD$11=\"\",0,SUM($Z265:BD265)+SUM($Z275:BD275)-SUM($Z323:BD323)-SUM($Z333:BD333))","v":2958359.1022187471},{"$f":"IF(BE$11=\"\",0,SUM($Z265:BE265)+SUM($Z275:BE275)-SUM($Z323:BE323)-SUM($Z333:BE333))","v":2958359.1022187769},{"$f":"IF(BF$11=\"\",0,SUM($Z265:BF265)+SUM($Z275:BF275)-SUM($Z323:BF323)-SUM($Z333:BF333))","v":3457234.3975000083},{"$f":"IF(BG$11=\"\",0,SUM($Z265:BG265)+SUM($Z275:BG275)-SUM($Z323:BG323)-SUM($Z333:BG333))","v":3457234.3975000083},{"$f":"IF(BH$11=\"\",0,SUM($Z265:BH265)+SUM($Z275:BH275)-SUM($Z323:BH323)-SUM($Z333:BH333))","v":4014911.5671719015},{"$f":"IF(BI$11=\"\",0,SUM($Z265:BI265)+SUM($Z275:BI275)-SUM($Z323:BI323)-SUM($Z333:BI333))","v":4014911.5671718717},{"$f":"IF(BJ$11=\"\",0,SUM($Z265:BJ265)+SUM($Z275:BJ275)-SUM($Z323:BJ323)-SUM($Z333:BJ333))","v":4604506.0791094005},{"$f":"IF(BK$11=\"\",0,SUM($Z265:BK265)+SUM($Z275:BK275)-SUM($Z323:BK323)-SUM($Z333:BK333))","v":4742641.2614827156},{"$f":"IF(BL$11=\"\",0,SUM($Z265:BL265)+SUM($Z275:BL275)-SUM($Z323:BL323)-SUM($Z333:BL333))","v":5453467.0045264363},{"$f":"IF(BM$11=\"\",0,SUM($Z265:BM265)+SUM($Z275:BM275)-SUM($Z323:BM323)-SUM($Z333:BM333))","v":5453467.0045264363},{"$f":"IF(BN$11=\"\",0,SUM($Z265:BN265)+SUM($Z275:BN275)-SUM($Z323:BN323)-SUM($Z333:BN333))","v":6216511.60982126},{"$f":"IF(BO$11=\"\",0,SUM($Z265:BO265)+SUM($Z275:BO275)-SUM($Z323:BO323)-SUM($Z333:BO333))","v":6216511.60982126},{"$f":"IF(BP$11=\"\",0,SUM($Z265:BP265)+SUM($Z275:BP275)-SUM($Z323:BP323)-SUM($Z333:BP333))","v":6995289.7765300274},{"$f":"IF(BQ$11=\"\",0,SUM($Z265:BQ265)+SUM($Z275:BQ275)-SUM($Z323:BQ323)-SUM($Z333:BQ333))","v":6995289.7765301466},{"$f":"IF(BR$11=\"\",0,SUM($Z265:BR265)+SUM($Z275:BR275)-SUM($Z323:BR323)-SUM($Z333:BR333))","v":7595997.1513190269},{"$f":"IF(BS$11=\"\",0,SUM($Z265:BS265)+SUM($Z275:BS275)-SUM($Z323:BS323)-SUM($Z333:BS333))","v":7595997.1513190269},{"$f":"IF(BT$11=\"\",0,SUM($Z265:BT265)+SUM($Z275:BT275)-SUM($Z323:BT323)-SUM($Z333:BT333))","v":8183935.4988971949},{"$f":"IF(BU$11=\"\",0,SUM($Z265:BU265)+SUM($Z275:BU275)-SUM($Z323:BU323)-SUM($Z333:BU333))","v":8183935.4988973141},{"$f":"IF(BV$11=\"\",0,SUM($Z265:BV265)+SUM($Z275:BV275)-SUM($Z323:BV323)-SUM($Z333:BV333))","v":8730055.6964011192},{"$f":"IF(BW$11=\"\",0,SUM($Z265:BW265)+SUM($Z275:BW275)-SUM($Z323:BW323)-SUM($Z333:BW333))","v":8991957.3672931194},{"$f":"IF(BX$11=\"\",0,SUM($Z265:BX265)+SUM($Z275:BX275)-SUM($Z323:BX323)-SUM($Z333:BX333))","v":9621347.5213891268},{"$f":"IF(BY$11=\"\",0,SUM($Z265:BY265)+SUM($Z275:BY275)-SUM($Z323:BY323)-SUM($Z333:BY333))","v":9621347.5213891268},{"$f":"IF(BZ$11=\"\",0,SUM($Z265:BZ265)+SUM($Z275:BZ275)-SUM($Z323:BZ323)-SUM($Z333:BZ333))","v":10219674.159911513},{"$f":"IF(CA$11=\"\",0,SUM($Z265:CA265)+SUM($Z275:CA275)-SUM($Z323:CA323)-SUM($Z333:CA333))","v":10219674.159911394},{"$f":"IF(CB$11=\"\",0,SUM($Z265:CB265)+SUM($Z275:CB275)-SUM($Z323:CB323)-SUM($Z333:CB333))","v":10797104.14462924},{"$f":"IF(CC$11=\"\",0,SUM($Z265:CC265)+SUM($Z275:CC275)-SUM($Z323:CC323)-SUM($Z333:CC333))","v":10797104.14462924},{"$f":"IF(CD$11=\"\",0,SUM($Z265:CD265)+SUM($Z275:CD275)-SUM($Z323:CD323)-SUM($Z333:CD333))","v":11423509.062467575},{"$f":"IF(CE$11=\"\",0,SUM($Z265:CE265)+SUM($Z275:CE275)-SUM($Z323:CE323)-SUM($Z333:CE333))","v":11423509.062467575},{"$f":"IF(CF$11=\"\",0,SUM($Z265:CF265)+SUM($Z275:CF275)-SUM($Z323:CF323)-SUM($Z333:CF333))","v":12036761.882278681},{"$f":"IF(CG$11=\"\",0,SUM($Z265:CG265)+SUM($Z275:CG275)-SUM($Z323:CG323)-SUM($Z333:CG333))","v":12036761.882278681},{"$f":"IF(CH$11=\"\",0,SUM($Z265:CH265)+SUM($Z275:CH275)-SUM($Z323:CH323)-SUM($Z333:CH333))","v":12606942.007513523},{"$f":"IF(CI$11=\"\",0,SUM($Z265:CI265)+SUM($Z275:CI275)-SUM($Z323:CI323)-SUM($Z333:CI333))","v":0}]
[{"$f":"ROW()","v":342}]
[{"$f":"ROW()","v":343},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BK$31","v":"Задолженность по прямым расходам"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(SUM($X339:$X343)+$X311-$X253)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B343=Lists!$CU$24,SUMIFS($Z343:$CJ343,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z343:$CJ343))","v":5392623.5999999642},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z253:AA253)-SUM($Z311:AA311)-SUM(AA339:AA342))","v":-81},{"$f":"IF(AB$11=\"\",0,SUM($Z253:AB253)-SUM($Z311:AB311)-SUM(AB339:AB342))","v":519},{"$f":"IF(AC$11=\"\",0,SUM($Z253:AC253)-SUM($Z311:AC311)-SUM(AC339:AC342))","v":-536.64000000059605},{"$f":"IF(AD$11=\"\",0,SUM($Z253:AD253)-SUM($Z311:AD311)-SUM(AD339:AD342))","v":4659.839999999851},{"$f":"IF(AE$11=\"\",0,SUM($Z253:AE253)-SUM($Z311:AE311)-SUM(AE339:AE342))","v":7930.7999999995809},{"$f":"IF(AF$11=\"\",0,SUM($Z253:AF253)-SUM($Z311:AF311)-SUM(AF339:AF342))","v":13235.759999997914},{"$f":"IF(AG$11=\"\",0,SUM($Z253:AG253)-SUM($Z311:AG311)-SUM(AG339:AG342))","v":10470.239999999758},{"$f":"IF(AH$11=\"\",0,SUM($Z253:AH253)-SUM($Z311:AH311)-SUM(AH339:AH342))","v":29698.079999998445},{"$f":"IF(AI$11=\"\",0,SUM($Z253:AI253)-SUM($Z311:AI311)-SUM(AI339:AI342))","v":35179.319999995176},{"$f":"IF(AJ$11=\"\",0,SUM($Z253:AJ253)-SUM($Z311:AJ311)-SUM(AJ339:AJ342))","v":59378.520000002347},{"$f":"IF(AK$11=\"\",0,SUM($Z253:AK253)-SUM($Z311:AK311)-SUM(AK339:AK342))","v":33827.999999999069},{"$f":"IF(AL$11=\"\",0,SUM($Z253:AL253)-SUM($Z311:AL311)-SUM(AL339:AL342))","v":84036.480000003241},{"$f":"IF(AM$11=\"\",0,SUM($Z253:AM253)-SUM($Z311:AM311)-SUM(AM339:AM342))","v":98549.039999988861},{"$f":"IF(AN$11=\"\",0,SUM($Z253:AN253)-SUM($Z311:AN311)-SUM(AN339:AN342))","v":141118.80000000028},{"$f":"IF(AO$11=\"\",0,SUM($Z253:AO253)-SUM($Z311:AO311)-SUM(AO339:AO342))","v":74255.519999998622},{"$f":"IF(AP$11=\"\",0,SUM($Z253:AP253)-SUM($Z311:AP311)-SUM(AP339:AP342))","v":187947.83999999845},{"$f":"IF(AQ$11=\"\",0,SUM($Z253:AQ253)-SUM($Z311:AQ311)-SUM(AQ339:AQ342))","v":198087.71999997599},{"$f":"IF(AR$11=\"\",0,SUM($Z253:AR253)-SUM($Z311:AR311)-SUM(AR339:AR342))","v":271856.03999998048},{"$f":"IF(AS$11=\"\",0,SUM($Z253:AS253)-SUM($Z311:AS311)-SUM(AS339:AS342))","v":145168.31999997888},{"$f":"IF(AT$11=\"\",0,SUM($Z253:AT253)-SUM($Z311:AT311)-SUM(AT339:AT342))","v":342461.7599999886},{"$f":"IF(AU$11=\"\",0,SUM($Z253:AU253)-SUM($Z311:AU311)-SUM(AU339:AU342))","v":344200.8000000082},{"$f":"IF(AV$11=\"\",0,SUM($Z253:AV253)-SUM($Z311:AV311)-SUM(AV339:AV342))","v":475430.40000000969},{"$f":"IF(AW$11=\"\",0,SUM($Z253:AW253)-SUM($Z311:AW311)-SUM(AW339:AW342))","v":241864.55999997817},{"$f":"IF(AX$11=\"\",0,SUM($Z253:AX253)-SUM($Z311:AX311)-SUM(AX339:AX342))","v":556649.0399999842},{"$f":"IF(AY$11=\"\",0,SUM($Z253:AY253)-SUM($Z311:AY311)-SUM(AY339:AY342))","v":555938.15999997966},{"$f":"IF(AZ$11=\"\",0,SUM($Z253:AZ253)-SUM($Z311:AZ311)-SUM(AZ339:AZ342))","v":742667.63999996707},{"$f":"IF(BA$11=\"\",0,SUM($Z253:BA253)-SUM($Z311:BA311)-SUM(BA339:BA342))","v":368749.19999998063},{"$f":"IF(BB$11=\"\",0,SUM($Z253:BB253)-SUM($Z311:BB311)-SUM(BB339:BB342))","v":853706.75999994203},{"$f":"IF(BC$11=\"\",0,SUM($Z253:BC253)-SUM($Z311:BC311)-SUM(BC339:BC342))","v":827200.55999989435},{"$f":"IF(BD$11=\"\",0,SUM($Z253:BD253)-SUM($Z311:BD311)-SUM(BD339:BD342))","v":1089582.2399998941},{"$f":"IF(BE$11=\"\",0,SUM($Z253:BE253)-SUM($Z311:BE311)-SUM(BE339:BE342))","v":543303.59999986738},{"$f":"IF(BF$11=\"\",0,SUM($Z253:BF253)-SUM($Z311:BF311)-SUM(BF339:BF342))","v":1229320.3199998885},{"$f":"IF(BG$11=\"\",0,SUM($Z253:BG253)-SUM($Z311:BG311)-SUM(BG339:BG342))","v":1169575.3199998885},{"$f":"IF(BH$11=\"\",0,SUM($Z253:BH253)-SUM($Z311:BH311)-SUM(BH339:BH342))","v":1544881.6799998581},{"$f":"IF(BI$11=\"\",0,SUM($Z253:BI253)-SUM($Z311:BI311)-SUM(BI339:BI342))","v":756468.7199998498},{"$f":"IF(BJ$11=\"\",0,SUM($Z253:BJ253)-SUM($Z311:BJ311)-SUM(BJ339:BJ342))","v":1693625.3999997675},{"$f":"IF(BK$11=\"\",0,SUM($Z253:BK253)-SUM($Z311:BK311)-SUM(BK339:BK342))","v":1609379.6399998218},{"$f":"IF(BL$11=\"\",0,SUM($Z253:BL253)-SUM($Z311:BL311)-SUM(BL339:BL342))","v":2096081.1599998921},{"$f":"IF(BM$11=\"\",0,SUM($Z253:BM253)-SUM($Z311:BM311)-SUM(BM339:BM342))","v":1013756.8799999058},{"$f":"IF(BN$11=\"\",0,SUM($Z253:BN253)-SUM($Z311:BN311)-SUM(BN339:BN342))","v":2278336.3199998736},{"$f":"IF(BO$11=\"\",0,SUM($Z253:BO253)-SUM($Z311:BO311)-SUM(BO339:BO342))","v":2125369.0799998641},{"$f":"IF(BP$11=\"\",0,SUM($Z253:BP253)-SUM($Z311:BP311)-SUM(BP339:BP342))","v":2749220.5200001895},{"$f":"IF(BQ$11=\"\",0,SUM($Z253:BQ253)-SUM($Z311:BQ311)-SUM(BQ339:BQ342))","v":1278464.1599999219},{"$f":"IF(BR$11=\"\",0,SUM($Z253:BR253)-SUM($Z311:BR311)-SUM(BR339:BR342))","v":2841682.7999999225},{"$f":"IF(BS$11=\"\",0,SUM($Z253:BS253)-SUM($Z311:BS311)-SUM(BS339:BS342))","v":2512349.5199997127},{"$f":"IF(BT$11=\"\",0,SUM($Z253:BT253)-SUM($Z311:BT311)-SUM(BT339:BT342))","v":3250514.2799997032},{"$f":"IF(BU$11=\"\",0,SUM($Z253:BU253)-SUM($Z311:BU311)-SUM(BU339:BU342))","v":1493576.15999946},{"$f":"IF(BV$11=\"\",0,SUM($Z253:BV253)-SUM($Z311:BV311)-SUM(BV339:BV342))","v":3290501.6399995685},{"$f":"IF(BW$11=\"\",0,SUM($Z253:BW253)-SUM($Z311:BW311)-SUM(BW339:BW342))","v":2918853.9599996209},{"$f":"IF(BX$11=\"\",0,SUM($Z253:BX253)-SUM($Z311:BX311)-SUM(BX339:BX342))","v":3737146.4399997592},{"$f":"IF(BY$11=\"\",0,SUM($Z253:BY253)-SUM($Z311:BY311)-SUM(BY339:BY342))","v":1706995.6799999774},{"$f":"IF(BZ$11=\"\",0,SUM($Z253:BZ253)-SUM($Z311:BZ311)-SUM(BZ339:BZ342))","v":3768098.3999996781},{"$f":"IF(CA$11=\"\",0,SUM($Z253:CA253)-SUM($Z311:CA311)-SUM(CA339:CA342))","v":3309942.9600002766},{"$f":"IF(CB$11=\"\",0,SUM($Z253:CB253)-SUM($Z311:CB311)-SUM(CB339:CB342))","v":4214766.840000391},{"$f":"IF(CC$11=\"\",0,SUM($Z253:CC253)-SUM($Z311:CC311)-SUM(CC339:CC342))","v":1934947.2000005841},{"$f":"IF(CD$11=\"\",0,SUM($Z253:CD253)-SUM($Z311:CD311)-SUM(CD339:CD342))","v":4234395.000000596},{"$f":"IF(CE$11=\"\",0,SUM($Z253:CE253)-SUM($Z311:CE311)-SUM(CE339:CE342))","v":3701999.4000006318},{"$f":"IF(CF$11=\"\",0,SUM($Z253:CF253)-SUM($Z311:CF311)-SUM(CF339:CF342))","v":4722324.6000003815},{"$f":"IF(CG$11=\"\",0,SUM($Z253:CG253)-SUM($Z311:CG311)-SUM(CG339:CG342))","v":2152867.2000002265},{"$f":"IF(CH$11=\"\",0,SUM($Z253:CH253)-SUM($Z311:CH311)-SUM(CH339:CH342))","v":5392623.5999999642},{"$f":"IF(CI$11=\"\",0,SUM($Z253:CI253)-SUM($Z311:CI311)-SUM(CI339:CI342))","v":0}]
[{"$f":"ROW()","v":347},null,null,null,null,null,null,{"$f":"H345","v":"Прямые расходы"},{"$f":"I346","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L347)=0,$L347=0,$L347=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L347)))","v":"Номерной фонд"},null,1,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B347=Lists!$CU$24,SUMIFS($Z347:$CJ347,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z347:$CJ347))","v":11839680},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":150000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":150000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":150000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":150000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":150000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":150000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":150000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":150000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":150000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":150000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":150000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":150000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":180000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":180000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":180000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":180000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":180000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":180000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":180000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":180000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":180000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":180000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":180000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":180000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":216000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":216000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":216000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":216000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":216000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":216000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":216000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":216000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":216000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":216000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":216000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":216000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":259200},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":259200},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":259200},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":259200},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":259200},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":259200},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":259200},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":259200},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":259200},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":259200},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":259200},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":259200},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":311040},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":311040},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":311040},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":311040},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":311040},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":311040},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":311040},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$I347,Prdction!$L:$L,$L347,Prdction!$Q:$Q,$Q347))","v":0}]
[{"$f":"ROW()","v":349},null,null,null,null,null,null,{"$f":"H345","v":"Прямые расходы"},{"$f":"I346","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L349)=0,$L349=0,$L349=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L349)))","v":"Развлекат. услуги"},null,{"$f":"L348+1","v":3},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B349=Lists!$CU$24,SUMIFS($Z349:$CJ349,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z349:$CJ349))","v":2367936},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":30000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":30000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":30000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":30000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":30000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":30000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":30000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":30000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":30000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":30000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":30000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":30000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":36000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":36000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":36000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":36000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":36000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":36000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":36000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":36000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":36000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":36000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":36000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":36000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":43200},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":43200},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":43200},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":43200},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":43200},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":43200},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":43200},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":43200},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":43200},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":43200},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":43200},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":43200},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":51840},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":51840},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":51840},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":51840},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":51840},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":51840},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":51840},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":51840},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":51840},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":51840},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":51840},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":51840},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":62208},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":62208},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":62208},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":62208},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":62208},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":62208},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":62208},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$I349,Prdction!$L:$L,$L349,Prdction!$Q:$Q,$Q349))","v":0}]
[{"$f":"ROW()","v":352},null,null,null,null,null,null,{"$f":"H345","v":"Прямые расходы"},{"$f":"I351","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L352=0,$L352=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L352)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L352)))","v":"Расходы на привлечение туристов"},null,1,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B352=Lists!$CU$24,SUMIFS($Z352:$CJ352,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z352:$CJ352))","v":870524500},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":9000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":5000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":113400},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":440800},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":560700},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":544000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":1094400},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":1464800},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":1858500},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":1315000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":2538000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":2948000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":3537900},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":2273000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":4408200},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":4750400},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":5621400},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":3588000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":6786000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":6896000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":8181000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":5035000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":9446400},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":9404800},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":11014200},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":6579000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":12371400},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":12068800},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":14067000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":8420000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":15696000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":14976000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":17483400},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":10303000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":19141200},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":18182400},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":21101400},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":12283000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":22851000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":21520000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":24867000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":14495000},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":26771400},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":24900800},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":28771200},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":16609000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":30569400},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":28380800},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":32625000},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":18685000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":34407000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":31792000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":36455400},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":20933000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":38392200},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":35230400},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":40424400},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":23083000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":42255000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$J352,Mrkting!$Q:$Q,$Q352))","v":0}]
[{"$f":"ROW()","v":353},null,null,null,null,null,null,{"$f":"H345","v":"Прямые расходы"},{"$f":"I351","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L353=0,$L353=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L353)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L353)))","v":"Рекламные расходы"},null,{"$f":"L352+1","v":2},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B353=Lists!$CU$24,SUMIFS($Z353:$CJ353,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z353:$CJ353))","v":411739400},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":4500},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":4300},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":37900},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":113180},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":191120},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":234360},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":384540},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":498400},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":705250},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":659470},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":959230},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":1078670},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":1432820},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":1246410},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":1726350},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":1816810},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":2365750},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":2015960},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":2722280},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":2751240},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":3536190},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":2925510},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":3884010},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":3834750},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":4866060},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":3950530},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":5174110},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":5007090},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":6316530},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":5101660},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":6634120},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":6331780},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":7951030},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":6344250},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":8193690},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":7759850},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":9696260},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":7685510},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":9870830},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":9270750},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":11541690},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":9125830},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":11653330},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":10855350},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":13466550},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":10570110},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":13426890},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":12448030},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":15382690},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":12024110},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":15210470},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":14030790},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":17302530},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":13515070},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":17052010},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":15667950},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":19290750},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":15007590},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":18884610},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$J353,Mrkting!$Q:$Q,$Q353))","v":0}]
[{"$f":"ROW()","v":357},null,null,null,null,null,null,{"$f":"H345","v":"Прямые расходы"},{"$f":"I356","v":"Прямые постоянные расходы маркетинга"},{"$f":"IF(OR($L357=0,$L357=\"\",SUMIFS(Items!$A:$A,Items!$R:$R,$L357)=0),0,INDEX(Items!$Q:$Q,SUMIFS(Items!$A:$A,Items!$R:$R,$L357)))","v":"ФОТ сотрудников маркетинга"},null,1,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B357=Lists!$CU$24,SUMIFS($Z357:$CJ357,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z357:$CJ357))","v":149080533.54480001},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2340000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2340000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2340000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2340000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2340000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2340000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2340000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2340000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2340000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2340000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2340000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2340000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2410200},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2410200},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2410200},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2410200},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2410200},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2410200},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2410200},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2410200},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2410200},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2410200},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2410200},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2410200},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2482506},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2482506},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2482506},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2482506},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2482506},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2482506},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2482506},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2482506},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2482506},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2482506},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2482506},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2482506},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2556981.1800000006},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2556981.1800000006},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2556981.1800000006},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2556981.1800000006},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2556981.1800000006},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2556981.1800000006},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2556981.1800000006},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2556981.1800000006},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2556981.1800000006},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2556981.1800000006},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2556981.1800000006},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2556981.1800000006},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2633690.6154},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2633690.6154},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2633690.6154},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2633690.6154},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2633690.6154},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2633690.6154},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2633690.6154},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2633690.6154},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2633690.6154},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2633690.6154},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2633690.6154},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":2633690.6154},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$J357,Mrkting!$Q:$Q,$Q357))","v":0}]
[{"$f":"ROW()","v":358},null,null,null,null,null,null,{"$f":"H345","v":"Прямые расходы"},{"$f":"I356","v":"Прямые постоянные расходы маркетинга"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B358=Lists!$CU$24,SUMIFS($Z358:$CJ358,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z358:$CJ358))","v":44724160.063440003},null,null,{"$f":"IF(AA$11=\"\",0,AA357*IF(AA$15=Macro!$I$53,Macro!$Q$53,IF(AA$15=Macro!$I$54,Macro!$Q$54,IF(AA$15=Macro!$I$55,IF(AA$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AA$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":702000},{"$f":"IF(AB$11=\"\",0,AB357*IF(AB$15=Macro!$I$53,Macro!$Q$53,IF(AB$15=Macro!$I$54,Macro!$Q$54,IF(AB$15=Macro!$I$55,IF(AB$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AB$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":702000},{"$f":"IF(AC$11=\"\",0,AC357*IF(AC$15=Macro!$I$53,Macro!$Q$53,IF(AC$15=Macro!$I$54,Macro!$Q$54,IF(AC$15=Macro!$I$55,IF(AC$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AC$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":702000},{"$f":"IF(AD$11=\"\",0,AD357*IF(AD$15=Macro!$I$53,Macro!$Q$53,IF(AD$15=Macro!$I$54,Macro!$Q$54,IF(AD$15=Macro!$I$55,IF(AD$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AD$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":702000},{"$f":"IF(AE$11=\"\",0,AE357*IF(AE$15=Macro!$I$53,Macro!$Q$53,IF(AE$15=Macro!$I$54,Macro!$Q$54,IF(AE$15=Macro!$I$55,IF(AE$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AE$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":702000},{"$f":"IF(AF$11=\"\",0,AF357*IF(AF$15=Macro!$I$53,Macro!$Q$53,IF(AF$15=Macro!$I$54,Macro!$Q$54,IF(AF$15=Macro!$I$55,IF(AF$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AF$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":702000},{"$f":"IF(AG$11=\"\",0,AG357*IF(AG$15=Macro!$I$53,Macro!$Q$53,IF(AG$15=Macro!$I$54,Macro!$Q$54,IF(AG$15=Macro!$I$55,IF(AG$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AG$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":702000},{"$f":"IF(AH$11=\"\",0,AH357*IF(AH$15=Macro!$I$53,Macro!$Q$53,IF(AH$15=Macro!$I$54,Macro!$Q$54,IF(AH$15=Macro!$I$55,IF(AH$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AH$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":702000},{"$f":"IF(AI$11=\"\",0,AI357*IF(AI$15=Macro!$I$53,Macro!$Q$53,IF(AI$15=Macro!$I$54,Macro!$Q$54,IF(AI$15=Macro!$I$55,IF(AI$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AI$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":702000},{"$f":"IF(AJ$11=\"\",0,AJ357*IF(AJ$15=Macro!$I$53,Macro!$Q$53,IF(AJ$15=Macro!$I$54,Macro!$Q$54,IF(AJ$15=Macro!$I$55,IF(AJ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AJ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":702000},{"$f":"IF(AK$11=\"\",0,AK357*IF(AK$15=Macro!$I$53,Macro!$Q$53,IF(AK$15=Macro!$I$54,Macro!$Q$54,IF(AK$15=Macro!$I$55,IF(AK$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AK$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":702000},{"$f":"IF(AL$11=\"\",0,AL357*IF(AL$15=Macro!$I$53,Macro!$Q$53,IF(AL$15=Macro!$I$54,Macro!$Q$54,IF(AL$15=Macro!$I$55,IF(AL$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AL$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":702000},{"$f":"IF(AM$11=\"\",0,AM357*IF(AM$15=Macro!$I$53,Macro!$Q$53,IF(AM$15=Macro!$I$54,Macro!$Q$54,IF(AM$15=Macro!$I$55,IF(AM$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AM$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":723060},{"$f":"IF(AN$11=\"\",0,AN357*IF(AN$15=Macro!$I$53,Macro!$Q$53,IF(AN$15=Macro!$I$54,Macro!$Q$54,IF(AN$15=Macro!$I$55,IF(AN$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AN$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":723060},{"$f":"IF(AO$11=\"\",0,AO357*IF(AO$15=Macro!$I$53,Macro!$Q$53,IF(AO$15=Macro!$I$54,Macro!$Q$54,IF(AO$15=Macro!$I$55,IF(AO$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AO$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":723060},{"$f":"IF(AP$11=\"\",0,AP357*IF(AP$15=Macro!$I$53,Macro!$Q$53,IF(AP$15=Macro!$I$54,Macro!$Q$54,IF(AP$15=Macro!$I$55,IF(AP$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AP$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":723060},{"$f":"IF(AQ$11=\"\",0,AQ357*IF(AQ$15=Macro!$I$53,Macro!$Q$53,IF(AQ$15=Macro!$I$54,Macro!$Q$54,IF(AQ$15=Macro!$I$55,IF(AQ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AQ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":723060},{"$f":"IF(AR$11=\"\",0,AR357*IF(AR$15=Macro!$I$53,Macro!$Q$53,IF(AR$15=Macro!$I$54,Macro!$Q$54,IF(AR$15=Macro!$I$55,IF(AR$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AR$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":723060},{"$f":"IF(AS$11=\"\",0,AS357*IF(AS$15=Macro!$I$53,Macro!$Q$53,IF(AS$15=Macro!$I$54,Macro!$Q$54,IF(AS$15=Macro!$I$55,IF(AS$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AS$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":723060},{"$f":"IF(AT$11=\"\",0,AT357*IF(AT$15=Macro!$I$53,Macro!$Q$53,IF(AT$15=Macro!$I$54,Macro!$Q$54,IF(AT$15=Macro!$I$55,IF(AT$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AT$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":723060},{"$f":"IF(AU$11=\"\",0,AU357*IF(AU$15=Macro!$I$53,Macro!$Q$53,IF(AU$15=Macro!$I$54,Macro!$Q$54,IF(AU$15=Macro!$I$55,IF(AU$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AU$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":723060},{"$f":"IF(AV$11=\"\",0,AV357*IF(AV$15=Macro!$I$53,Macro!$Q$53,IF(AV$15=Macro!$I$54,Macro!$Q$54,IF(AV$15=Macro!$I$55,IF(AV$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AV$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":723060},{"$f":"IF(AW$11=\"\",0,AW357*IF(AW$15=Macro!$I$53,Macro!$Q$53,IF(AW$15=Macro!$I$54,Macro!$Q$54,IF(AW$15=Macro!$I$55,IF(AW$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AW$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":723060},{"$f":"IF(AX$11=\"\",0,AX357*IF(AX$15=Macro!$I$53,Macro!$Q$53,IF(AX$15=Macro!$I$54,Macro!$Q$54,IF(AX$15=Macro!$I$55,IF(AX$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AX$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":723060},{"$f":"IF(AY$11=\"\",0,AY357*IF(AY$15=Macro!$I$53,Macro!$Q$53,IF(AY$15=Macro!$I$54,Macro!$Q$54,IF(AY$15=Macro!$I$55,IF(AY$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AY$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":744751.79999999993},{"$f":"IF(AZ$11=\"\",0,AZ357*IF(AZ$15=Macro!$I$53,Macro!$Q$53,IF(AZ$15=Macro!$I$54,Macro!$Q$54,IF(AZ$15=Macro!$I$55,IF(AZ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AZ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":744751.79999999993},{"$f":"IF(BA$11=\"\",0,BA357*IF(BA$15=Macro!$I$53,Macro!$Q$53,IF(BA$15=Macro!$I$54,Macro!$Q$54,IF(BA$15=Macro!$I$55,IF(BA$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BA$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":744751.79999999993},{"$f":"IF(BB$11=\"\",0,BB357*IF(BB$15=Macro!$I$53,Macro!$Q$53,IF(BB$15=Macro!$I$54,Macro!$Q$54,IF(BB$15=Macro!$I$55,IF(BB$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BB$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":744751.79999999993},{"$f":"IF(BC$11=\"\",0,BC357*IF(BC$15=Macro!$I$53,Macro!$Q$53,IF(BC$15=Macro!$I$54,Macro!$Q$54,IF(BC$15=Macro!$I$55,IF(BC$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BC$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":744751.79999999993},{"$f":"IF(BD$11=\"\",0,BD357*IF(BD$15=Macro!$I$53,Macro!$Q$53,IF(BD$15=Macro!$I$54,Macro!$Q$54,IF(BD$15=Macro!$I$55,IF(BD$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BD$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":744751.79999999993},{"$f":"IF(BE$11=\"\",0,BE357*IF(BE$15=Macro!$I$53,Macro!$Q$53,IF(BE$15=Macro!$I$54,Macro!$Q$54,IF(BE$15=Macro!$I$55,IF(BE$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BE$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":744751.79999999993},{"$f":"IF(BF$11=\"\",0,BF357*IF(BF$15=Macro!$I$53,Macro!$Q$53,IF(BF$15=Macro!$I$54,Macro!$Q$54,IF(BF$15=Macro!$I$55,IF(BF$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BF$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":744751.79999999993},{"$f":"IF(BG$11=\"\",0,BG357*IF(BG$15=Macro!$I$53,Macro!$Q$53,IF(BG$15=Macro!$I$54,Macro!$Q$54,IF(BG$15=Macro!$I$55,IF(BG$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BG$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":744751.79999999993},{"$f":"IF(BH$11=\"\",0,BH357*IF(BH$15=Macro!$I$53,Macro!$Q$53,IF(BH$15=Macro!$I$54,Macro!$Q$54,IF(BH$15=Macro!$I$55,IF(BH$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BH$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":744751.79999999993},{"$f":"IF(BI$11=\"\",0,BI357*IF(BI$15=Macro!$I$53,Macro!$Q$53,IF(BI$15=Macro!$I$54,Macro!$Q$54,IF(BI$15=Macro!$I$55,IF(BI$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BI$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":744751.79999999993},{"$f":"IF(BJ$11=\"\",0,BJ357*IF(BJ$15=Macro!$I$53,Macro!$Q$53,IF(BJ$15=Macro!$I$54,Macro!$Q$54,IF(BJ$15=Macro!$I$55,IF(BJ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BJ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":744751.79999999993},{"$f":"IF(BK$11=\"\",0,BK357*IF(BK$15=Macro!$I$53,Macro!$Q$53,IF(BK$15=Macro!$I$54,Macro!$Q$54,IF(BK$15=Macro!$I$55,IF(BK$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BK$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":767094.35400000017},{"$f":"IF(BL$11=\"\",0,BL357*IF(BL$15=Macro!$I$53,Macro!$Q$53,IF(BL$15=Macro!$I$54,Macro!$Q$54,IF(BL$15=Macro!$I$55,IF(BL$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BL$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":767094.35400000017},{"$f":"IF(BM$11=\"\",0,BM357*IF(BM$15=Macro!$I$53,Macro!$Q$53,IF(BM$15=Macro!$I$54,Macro!$Q$54,IF(BM$15=Macro!$I$55,IF(BM$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BM$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":767094.35400000017},{"$f":"IF(BN$11=\"\",0,BN357*IF(BN$15=Macro!$I$53,Macro!$Q$53,IF(BN$15=Macro!$I$54,Macro!$Q$54,IF(BN$15=Macro!$I$55,IF(BN$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BN$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":767094.35400000017},{"$f":"IF(BO$11=\"\",0,BO357*IF(BO$15=Macro!$I$53,Macro!$Q$53,IF(BO$15=Macro!$I$54,Macro!$Q$54,IF(BO$15=Macro!$I$55,IF(BO$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BO$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":767094.35400000017},{"$f":"IF(BP$11=\"\",0,BP357*IF(BP$15=Macro!$I$53,Macro!$Q$53,IF(BP$15=Macro!$I$54,Macro!$Q$54,IF(BP$15=Macro!$I$55,IF(BP$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BP$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":767094.35400000017},{"$f":"IF(BQ$11=\"\",0,BQ357*IF(BQ$15=Macro!$I$53,Macro!$Q$53,IF(BQ$15=Macro!$I$54,Macro!$Q$54,IF(BQ$15=Macro!$I$55,IF(BQ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BQ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":767094.35400000017},{"$f":"IF(BR$11=\"\",0,BR357*IF(BR$15=Macro!$I$53,Macro!$Q$53,IF(BR$15=Macro!$I$54,Macro!$Q$54,IF(BR$15=Macro!$I$55,IF(BR$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BR$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":767094.35400000017},{"$f":"IF(BS$11=\"\",0,BS357*IF(BS$15=Macro!$I$53,Macro!$Q$53,IF(BS$15=Macro!$I$54,Macro!$Q$54,IF(BS$15=Macro!$I$55,IF(BS$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BS$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":767094.35400000017},{"$f":"IF(BT$11=\"\",0,BT357*IF(BT$15=Macro!$I$53,Macro!$Q$53,IF(BT$15=Macro!$I$54,Macro!$Q$54,IF(BT$15=Macro!$I$55,IF(BT$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BT$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":767094.35400000017},{"$f":"IF(BU$11=\"\",0,BU357*IF(BU$15=Macro!$I$53,Macro!$Q$53,IF(BU$15=Macro!$I$54,Macro!$Q$54,IF(BU$15=Macro!$I$55,IF(BU$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BU$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":767094.35400000017},{"$f":"IF(BV$11=\"\",0,BV357*IF(BV$15=Macro!$I$53,Macro!$Q$53,IF(BV$15=Macro!$I$54,Macro!$Q$54,IF(BV$15=Macro!$I$55,IF(BV$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BV$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":767094.35400000017},{"$f":"IF(BW$11=\"\",0,BW357*IF(BW$15=Macro!$I$53,Macro!$Q$53,IF(BW$15=Macro!$I$54,Macro!$Q$54,IF(BW$15=Macro!$I$55,IF(BW$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BW$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":790107.18461999996},{"$f":"IF(BX$11=\"\",0,BX357*IF(BX$15=Macro!$I$53,Macro!$Q$53,IF(BX$15=Macro!$I$54,Macro!$Q$54,IF(BX$15=Macro!$I$55,IF(BX$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BX$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":790107.18461999996},{"$f":"IF(BY$11=\"\",0,BY357*IF(BY$15=Macro!$I$53,Macro!$Q$53,IF(BY$15=Macro!$I$54,Macro!$Q$54,IF(BY$15=Macro!$I$55,IF(BY$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BY$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":790107.18461999996},{"$f":"IF(BZ$11=\"\",0,BZ357*IF(BZ$15=Macro!$I$53,Macro!$Q$53,IF(BZ$15=Macro!$I$54,Macro!$Q$54,IF(BZ$15=Macro!$I$55,IF(BZ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BZ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":790107.18461999996},{"$f":"IF(CA$11=\"\",0,CA357*IF(CA$15=Macro!$I$53,Macro!$Q$53,IF(CA$15=Macro!$I$54,Macro!$Q$54,IF(CA$15=Macro!$I$55,IF(CA$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CA$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":790107.18461999996},{"$f":"IF(CB$11=\"\",0,CB357*IF(CB$15=Macro!$I$53,Macro!$Q$53,IF(CB$15=Macro!$I$54,Macro!$Q$54,IF(CB$15=Macro!$I$55,IF(CB$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CB$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":790107.18461999996},{"$f":"IF(CC$11=\"\",0,CC357*IF(CC$15=Macro!$I$53,Macro!$Q$53,IF(CC$15=Macro!$I$54,Macro!$Q$54,IF(CC$15=Macro!$I$55,IF(CC$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CC$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":790107.18461999996},{"$f":"IF(CD$11=\"\",0,CD357*IF(CD$15=Macro!$I$53,Macro!$Q$53,IF(CD$15=Macro!$I$54,Macro!$Q$54,IF(CD$15=Macro!$I$55,IF(CD$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CD$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":790107.18461999996},{"$f":"IF(CE$11=\"\",0,CE357*IF(CE$15=Macro!$I$53,Macro!$Q$53,IF(CE$15=Macro!$I$54,Macro!$Q$54,IF(CE$15=Macro!$I$55,IF(CE$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CE$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":790107.18461999996},{"$f":"IF(CF$11=\"\",0,CF357*IF(CF$15=Macro!$I$53,Macro!$Q$53,IF(CF$15=Macro!$I$54,Macro!$Q$54,IF(CF$15=Macro!$I$55,IF(CF$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CF$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":790107.18461999996},{"$f":"IF(CG$11=\"\",0,CG357*IF(CG$15=Macro!$I$53,Macro!$Q$53,IF(CG$15=Macro!$I$54,Macro!$Q$54,IF(CG$15=Macro!$I$55,IF(CG$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CG$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":790107.18461999996},{"$f":"IF(CH$11=\"\",0,CH357*IF(CH$15=Macro!$I$53,Macro!$Q$53,IF(CH$15=Macro!$I$54,Macro!$Q$54,IF(CH$15=Macro!$I$55,IF(CH$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CH$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":790107.18461999996},{"$f":"IF(CI$11=\"\",0,CI357*IF(CI$15=Macro!$I$53,Macro!$Q$53,IF(CI$15=Macro!$I$54,Macro!$Q$54,IF(CI$15=Macro!$I$55,IF(CI$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CI$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0}]
[{"$f":"ROW()","v":360},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":363},null,null,null,null,null,null,{"$f":"H345","v":"Прямые расходы"},{"$f":"I361","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L363)=0,$L363=0,$L363=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L363)))","v":"Food&Beverage"},null,{"$f":"L362+1","v":2},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B363=Lists!$CU$24,SUMIFS($Z363:$CJ363,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z363:$CJ363))","v":69220934.400000006},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":405},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":240},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":4363.2000000000007},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":7243.2000000000016},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":11048.400000000001},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":11160},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":25768.800000000007},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":31891.199999999997},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":47341.8},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":34500},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":72360},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":86337.600000000006},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":111618},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":75732},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":158846.39999999999},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":172185.60000000001},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":214860.59999999998},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":144744.00000000003},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":287366.40000000002},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":299256.00000000006},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":373788.00000000006},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":239364},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":466225.1999999999},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":480331.19999999995},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":582627.59999999986},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":365055},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":711639},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":712939.20000000007},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":854571.59999999986},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":534090},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":1022112},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":1008182.3999999999},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":1209400.2000000002},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":741393.00000000012},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":1407407.4000000004},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":1383724.7999999998},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":1639175.4},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":993822},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":1887969.5999999999},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":1824105.5999999999},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":2141893.7999999998},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":1247154},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":2337757.2000000002},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":2155886.4000000004},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":2529457.2000000002},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":1453629},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":2707522.2},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":2500147.2000000002},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":2906760.5999999996},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":1661592},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":3096165.5999999996},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":2832667.2},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":3278955.5999999996},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":1878855},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":3477249},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":3168768},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":3671379},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":2088030},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":3851874},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$I363,Sales!$L:$L,$L363,Sales!$Q:$Q,$Q363))","v":0}]
[{"$f":"ROW()","v":366},null,null,null,null,null,null,{"$f":"H345","v":"Прямые расходы"},{"$f":"Items!$AH$13","v":"Прямые постоянные расходы отдела продаж"},null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,{"$f":"IF(ABS($X366-SUM($X367:$X370))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B366=Lists!$CU$24,SUMIFS($Z366:$CJ366,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z366:$CJ366))","v":1899471296.6955049},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA367:AA370))","v":0},98866.40625,98866.40625,185520.75,248570.75,331875.5625,334318.75,654139.87500000012,788173.66666666663,1126423.7812500002,1126423.7812500002,1674131.25,2036837.9341666666,2624889.0093749999,2624889.0093749999,3689848.4324999992,3990635.813333333,4952920.0190625004,4952920.0190625004,6587862.870000002,6855963.0291666668,8536594.9312500004,8536594.9312500004,10620973.550624996,11263983.154008331,13661479.025681246,13661479.025681246,16657846.959046876,16688044.891841667,19977543.197306242,19977543.197306242,23868770.500499997,{"$f":"IF(BG$11=\"\",0,SUM(BG367:BG370))","v":23868770.500499997},28218652.423940618,28218652.423940618,32817489.617053129,33798126.305564724,39368487.101305962,39368487.101305962,45320235.02260574,45320235.02260574,51394704.722935222,51394704.722935222,56080222.24628868,56080222.24628868,60666141.357398048,60666141.357398048,64925878.897928521,66868989.664866365,71809336.866815552,71809336.866815552,76476284.647289544,76476284.647289544,80980238.528089076,80980238.528089076,85866196.887227654,85866196.887227654,90649568.881754786,90649568.881754786,95096973.858585656,0]
[{"$f":"ROW()","v":368},null,null,null,null,null,null,{"$f":"H345","v":"Прямые расходы"},{"$f":"I366","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B368=Lists!$CU$24,SUMIFS($Z368:$CJ368,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z368:$CJ368))","v":436527921.39127046},null,null,{"$f":"IF(AA$11=\"\",0,AA367*IF(AA$15=Macro!$I$53,Macro!$Q$53,IF(AA$15=Macro!$I$54,Macro!$Q$54,IF(AA$15=Macro!$I$55,IF(AA$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AA$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(AB$11=\"\",0,AB367*IF(AB$15=Macro!$I$53,Macro!$Q$53,IF(AB$15=Macro!$I$54,Macro!$Q$54,IF(AB$15=Macro!$I$55,IF(AB$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AB$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":2046.09375},{"$f":"IF(AC$11=\"\",0,AC367*IF(AC$15=Macro!$I$53,Macro!$Q$53,IF(AC$15=Macro!$I$54,Macro!$Q$54,IF(AC$15=Macro!$I$55,IF(AC$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AC$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":2046.09375},{"$f":"IF(AD$11=\"\",0,AD367*IF(AD$15=Macro!$I$53,Macro!$Q$53,IF(AD$15=Macro!$I$54,Macro!$Q$54,IF(AD$15=Macro!$I$55,IF(AD$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AD$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":22043.25},{"$f":"IF(AE$11=\"\",0,AE367*IF(AE$15=Macro!$I$53,Macro!$Q$53,IF(AE$15=Macro!$I$54,Macro!$Q$54,IF(AE$15=Macro!$I$55,IF(AE$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AE$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":36593.25},{"$f":"IF(AF$11=\"\",0,AF367*IF(AF$15=Macro!$I$53,Macro!$Q$53,IF(AF$15=Macro!$I$54,Macro!$Q$54,IF(AF$15=Macro!$I$55,IF(AF$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AF$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":55817.437499999993},{"$f":"IF(AG$11=\"\",0,AG367*IF(AG$15=Macro!$I$53,Macro!$Q$53,IF(AG$15=Macro!$I$54,Macro!$Q$54,IF(AG$15=Macro!$I$55,IF(AG$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AG$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":56381.25},{"$f":"IF(AH$11=\"\",0,AH367*IF(AH$15=Macro!$I$53,Macro!$Q$53,IF(AH$15=Macro!$I$54,Macro!$Q$54,IF(AH$15=Macro!$I$55,IF(AH$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AH$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":130186.12500000003},{"$f":"IF(AI$11=\"\",0,AI367*IF(AI$15=Macro!$I$53,Macro!$Q$53,IF(AI$15=Macro!$I$54,Macro!$Q$54,IF(AI$15=Macro!$I$55,IF(AI$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AI$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":161116.99999999997},{"$f":"IF(AJ$11=\"\",0,AJ367*IF(AJ$15=Macro!$I$53,Macro!$Q$53,IF(AJ$15=Macro!$I$54,Macro!$Q$54,IF(AJ$15=Macro!$I$55,IF(AJ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AJ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":239174.71875000006},{"$f":"IF(AK$11=\"\",0,AK367*IF(AK$15=Macro!$I$53,Macro!$Q$53,IF(AK$15=Macro!$I$54,Macro!$Q$54,IF(AK$15=Macro!$I$55,IF(AK$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AK$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":239174.71875000006},{"$f":"IF(AL$11=\"\",0,AL367*IF(AL$15=Macro!$I$53,Macro!$Q$53,IF(AL$15=Macro!$I$54,Macro!$Q$54,IF(AL$15=Macro!$I$55,IF(AL$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AL$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":365568.75},{"$f":"IF(AM$11=\"\",0,AM367*IF(AM$15=Macro!$I$53,Macro!$Q$53,IF(AM$15=Macro!$I$54,Macro!$Q$54,IF(AM$15=Macro!$I$55,IF(AM$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AM$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":449270.29249999998},{"$f":"IF(AN$11=\"\",0,AN367*IF(AN$15=Macro!$I$53,Macro!$Q$53,IF(AN$15=Macro!$I$54,Macro!$Q$54,IF(AN$15=Macro!$I$55,IF(AN$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AN$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":580820.54062500002},{"$f":"IF(AO$11=\"\",0,AO367*IF(AO$15=Macro!$I$53,Macro!$Q$53,IF(AO$15=Macro!$I$54,Macro!$Q$54,IF(AO$15=Macro!$I$55,IF(AO$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AO$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":580820.54062500002},{"$f":"IF(AP$11=\"\",0,AP367*IF(AP$15=Macro!$I$53,Macro!$Q$53,IF(AP$15=Macro!$I$54,Macro!$Q$54,IF(AP$15=Macro!$I$55,IF(AP$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AP$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":826580.40749999986},{"$f":"IF(AQ$11=\"\",0,AQ367*IF(AQ$15=Macro!$I$53,Macro!$Q$53,IF(AQ$15=Macro!$I$54,Macro!$Q$54,IF(AQ$15=Macro!$I$55,IF(AQ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AQ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":895992.87999999989},{"$f":"IF(AR$11=\"\",0,AR367*IF(AR$15=Macro!$I$53,Macro!$Q$53,IF(AR$15=Macro!$I$54,Macro!$Q$54,IF(AR$15=Macro!$I$55,IF(AR$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AR$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1118058.4659374999},{"$f":"IF(AS$11=\"\",0,AS367*IF(AS$15=Macro!$I$53,Macro!$Q$53,IF(AS$15=Macro!$I$54,Macro!$Q$54,IF(AS$15=Macro!$I$55,IF(AS$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AS$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1118058.4659374999},{"$f":"IF(AT$11=\"\",0,AT367*IF(AT$15=Macro!$I$53,Macro!$Q$53,IF(AT$15=Macro!$I$54,Macro!$Q$54,IF(AT$15=Macro!$I$55,IF(AT$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AT$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1495352.9700000004},{"$f":"IF(AU$11=\"\",0,AU367*IF(AU$15=Macro!$I$53,Macro!$Q$53,IF(AU$15=Macro!$I$54,Macro!$Q$54,IF(AU$15=Macro!$I$55,IF(AU$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AU$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1557222.2375},{"$f":"IF(AV$11=\"\",0,AV367*IF(AV$15=Macro!$I$53,Macro!$Q$53,IF(AV$15=Macro!$I$54,Macro!$Q$54,IF(AV$15=Macro!$I$55,IF(AV$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AV$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1945060.3687499999},{"$f":"IF(AW$11=\"\",0,AW367*IF(AW$15=Macro!$I$53,Macro!$Q$53,IF(AW$15=Macro!$I$54,Macro!$Q$54,IF(AW$15=Macro!$I$55,IF(AW$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AW$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1945060.3687499999},{"$f":"IF(AX$11=\"\",0,AX367*IF(AX$15=Macro!$I$53,Macro!$Q$53,IF(AX$15=Macro!$I$54,Macro!$Q$54,IF(AX$15=Macro!$I$55,IF(AX$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AX$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":2426070.819374999},{"$f":"IF(AY$11=\"\",0,AY367*IF(AY$15=Macro!$I$53,Macro!$Q$53,IF(AY$15=Macro!$I$54,Macro!$Q$54,IF(AY$15=Macro!$I$55,IF(AY$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AY$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":2574457.6509249993},{"$f":"IF(AZ$11=\"\",0,AZ367*IF(AZ$15=Macro!$I$53,Macro!$Q$53,IF(AZ$15=Macro!$I$54,Macro!$Q$54,IF(AZ$15=Macro!$I$55,IF(AZ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AZ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":3122741.3136187489},{"$f":"IF(BA$11=\"\",0,BA367*IF(BA$15=Macro!$I$53,Macro!$Q$53,IF(BA$15=Macro!$I$54,Macro!$Q$54,IF(BA$15=Macro!$I$55,IF(BA$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BA$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":3122741.3136187489},{"$f":"IF(BB$11=\"\",0,BB367*IF(BB$15=Macro!$I$53,Macro!$Q$53,IF(BB$15=Macro!$I$54,Macro!$Q$54,IF(BB$15=Macro!$I$55,IF(BB$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BB$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":3814210.8367031249},{"$f":"IF(BC$11=\"\",0,BC367*IF(BC$15=Macro!$I$53,Macro!$Q$53,IF(BC$15=Macro!$I$54,Macro!$Q$54,IF(BC$15=Macro!$I$55,IF(BC$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BC$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":3821179.5904250001},{"$f":"IF(BD$11=\"\",0,BD367*IF(BD$15=Macro!$I$53,Macro!$Q$53,IF(BD$15=Macro!$I$54,Macro!$Q$54,IF(BD$15=Macro!$I$55,IF(BD$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BD$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":4580294.5839937478},{"$f":"IF(BE$11=\"\",0,BE367*IF(BE$15=Macro!$I$53,Macro!$Q$53,IF(BE$15=Macro!$I$54,Macro!$Q$54,IF(BE$15=Macro!$I$55,IF(BE$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BE$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":4580294.5839937478},{"$f":"IF(BF$11=\"\",0,BF367*IF(BF$15=Macro!$I$53,Macro!$Q$53,IF(BF$15=Macro!$I$54,Macro!$Q$54,IF(BF$15=Macro!$I$55,IF(BF$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BF$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":5478270.1154999994},{"$f":"IF(BG$11=\"\",0,BG367*IF(BG$15=Macro!$I$53,Macro!$Q$53,IF(BG$15=Macro!$I$54,Macro!$Q$54,IF(BG$15=Macro!$I$55,IF(BG$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BG$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":5478270.1154999994},{"$f":"IF(BH$11=\"\",0,BH367*IF(BH$15=Macro!$I$53,Macro!$Q$53,IF(BH$15=Macro!$I$54,Macro!$Q$54,IF(BH$15=Macro!$I$55,IF(BH$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BH$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":6482089.0209093736},{"$f":"IF(BI$11=\"\",0,BI367*IF(BI$15=Macro!$I$53,Macro!$Q$53,IF(BI$15=Macro!$I$54,Macro!$Q$54,IF(BI$15=Macro!$I$55,IF(BI$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BI$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":6482089.0209093736},{"$f":"IF(BJ$11=\"\",0,BJ367*IF(BJ$15=Macro!$I$53,Macro!$Q$53,IF(BJ$15=Macro!$I$54,Macro!$Q$54,IF(BJ$15=Macro!$I$55,IF(BJ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BJ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":7543359.1423968757},{"$f":"IF(BK$11=\"\",0,BK367*IF(BK$15=Macro!$I$53,Macro!$Q$53,IF(BK$15=Macro!$I$54,Macro!$Q$54,IF(BK$15=Macro!$I$55,IF(BK$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BK$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":7769659.9166687829},{"$f":"IF(BL$11=\"\",0,BL367*IF(BL$15=Macro!$I$53,Macro!$Q$53,IF(BL$15=Macro!$I$54,Macro!$Q$54,IF(BL$15=Macro!$I$55,IF(BL$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BL$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":9049146.2541475296},{"$f":"IF(BM$11=\"\",0,BM367*IF(BM$15=Macro!$I$53,Macro!$Q$53,IF(BM$15=Macro!$I$54,Macro!$Q$54,IF(BM$15=Macro!$I$55,IF(BM$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BM$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":9049146.2541475296},{"$f":"IF(BN$11=\"\",0,BN367*IF(BN$15=Macro!$I$53,Macro!$Q$53,IF(BN$15=Macro!$I$54,Macro!$Q$54,IF(BN$15=Macro!$I$55,IF(BN$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BN$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":10422626.543678248},{"$f":"IF(BO$11=\"\",0,BO367*IF(BO$15=Macro!$I$53,Macro!$Q$53,IF(BO$15=Macro!$I$54,Macro!$Q$54,IF(BO$15=Macro!$I$55,IF(BO$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BO$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":10422626.543678248},{"$f":"IF(BP$11=\"\",0,BP367*IF(BP$15=Macro!$I$53,Macro!$Q$53,IF(BP$15=Macro!$I$54,Macro!$Q$54,IF(BP$15=Macro!$I$55,IF(BP$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BP$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":11824427.243754281},{"$f":"IF(BQ$11=\"\",0,BQ367*IF(BQ$15=Macro!$I$53,Macro!$Q$53,IF(BQ$15=Macro!$I$54,Macro!$Q$54,IF(BQ$15=Macro!$I$55,IF(BQ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BQ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":11824427.243754281},{"$f":"IF(BR$11=\"\",0,BR367*IF(BR$15=Macro!$I$53,Macro!$Q$53,IF(BR$15=Macro!$I$54,Macro!$Q$54,IF(BR$15=Macro!$I$55,IF(BR$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BR$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":12905700.518374311},{"$f":"IF(BS$11=\"\",0,BS367*IF(BS$15=Macro!$I$53,Macro!$Q$53,IF(BS$15=Macro!$I$54,Macro!$Q$54,IF(BS$15=Macro!$I$55,IF(BS$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BS$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":12905700.518374311},{"$f":"IF(BT$11=\"\",0,BT367*IF(BT$15=Macro!$I$53,Macro!$Q$53,IF(BT$15=Macro!$I$54,Macro!$Q$54,IF(BT$15=Macro!$I$55,IF(BT$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BT$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":13963989.544014934},{"$f":"IF(BU$11=\"\",0,BU367*IF(BU$15=Macro!$I$53,Macro!$Q$53,IF(BU$15=Macro!$I$54,Macro!$Q$54,IF(BU$15=Macro!$I$55,IF(BU$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BU$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":13963989.544014934},{"$f":"IF(BV$11=\"\",0,BV367*IF(BV$15=Macro!$I$53,Macro!$Q$53,IF(BV$15=Macro!$I$54,Macro!$Q$54,IF(BV$15=Macro!$I$55,IF(BV$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BV$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":14947005.899521966},{"$f":"IF(BW$11=\"\",0,BW367*IF(BW$15=Macro!$I$53,Macro!$Q$53,IF(BW$15=Macro!$I$54,Macro!$Q$54,IF(BW$15=Macro!$I$55,IF(BW$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BW$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":15395416.076507622},{"$f":"IF(BX$11=\"\",0,BX367*IF(BX$15=Macro!$I$53,Macro!$Q$53,IF(BX$15=Macro!$I$54,Macro!$Q$54,IF(BX$15=Macro!$I$55,IF(BX$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BX$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":16528318.353880512},{"$f":"IF(BY$11=\"\",0,BY367*IF(BY$15=Macro!$I$53,Macro!$Q$53,IF(BY$15=Macro!$I$54,Macro!$Q$54,IF(BY$15=Macro!$I$55,IF(BY$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BY$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":16528318.353880512},{"$f":"IF(BZ$11=\"\",0,BZ367*IF(BZ$15=Macro!$I$53,Macro!$Q$53,IF(BZ$15=Macro!$I$54,Macro!$Q$54,IF(BZ$15=Macro!$I$55,IF(BZ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BZ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":17605306.303220663},{"$f":"IF(CA$11=\"\",0,CA367*IF(CA$15=Macro!$I$53,Macro!$Q$53,IF(CA$15=Macro!$I$54,Macro!$Q$54,IF(CA$15=Macro!$I$55,IF(CA$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CA$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":17605306.303220663},{"$f":"IF(CB$11=\"\",0,CB367*IF(CB$15=Macro!$I$53,Macro!$Q$53,IF(CB$15=Macro!$I$54,Macro!$Q$54,IF(CB$15=Macro!$I$55,IF(CB$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CB$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":18644680.275712863},{"$f":"IF(CC$11=\"\",0,CC367*IF(CC$15=Macro!$I$53,Macro!$Q$53,IF(CC$15=Macro!$I$54,Macro!$Q$54,IF(CC$15=Macro!$I$55,IF(CC$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CC$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":18644680.275712863},{"$f":"IF(CD$11=\"\",0,CD367*IF(CD$15=Macro!$I$53,Macro!$Q$53,IF(CD$15=Macro!$I$54,Macro!$Q$54,IF(CD$15=Macro!$I$55,IF(CD$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CD$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":19772209.127821766},{"$f":"IF(CE$11=\"\",0,CE367*IF(CE$15=Macro!$I$53,Macro!$Q$53,IF(CE$15=Macro!$I$54,Macro!$Q$54,IF(CE$15=Macro!$I$55,IF(CE$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CE$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":19772209.127821766},{"$f":"IF(CF$11=\"\",0,CF367*IF(CF$15=Macro!$I$53,Macro!$Q$53,IF(CF$15=Macro!$I$54,Macro!$Q$54,IF(CF$15=Macro!$I$55,IF(CF$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CF$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":20876064.203481875},{"$f":"IF(CG$11=\"\",0,CG367*IF(CG$15=Macro!$I$53,Macro!$Q$53,IF(CG$15=Macro!$I$54,Macro!$Q$54,IF(CG$15=Macro!$I$55,IF(CG$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CG$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":20876064.203481875},{"$f":"IF(CH$11=\"\",0,CH367*IF(CH$15=Macro!$I$53,Macro!$Q$53,IF(CH$15=Macro!$I$54,Macro!$Q$54,IF(CH$15=Macro!$I$55,IF(CH$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CH$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":21902388.428904381},{"$f":"IF(CI$11=\"\",0,CI367*IF(CI$15=Macro!$I$53,Macro!$Q$53,IF(CI$15=Macro!$I$54,Macro!$Q$54,IF(CI$15=Macro!$I$55,IF(CI$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CI$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0}]
[{"$f":"ROW()","v":371},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":372}]
[{"$f":"ROW()","v":376},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,{"$f":"H348","v":"Прямые расходы"},{"$f":"I348","v":"Прочие производственные расходы"},{"$f":"J348","v":"Food&Beverage"},null,{"$f":"L348","v":2},{"$f":"M374","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B376=Lists!$CU$24,SUMIFS($Z376:$CJ376,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z376:$CJ376))","v":2205640},null,null,{"$f":"IF(AA$11=\"\",0,AA348/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB348/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":30000},{"$f":"IF(AC$11=\"\",0,AC348/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":30000},{"$f":"IF(AD$11=\"\",0,AD348/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":30000},{"$f":"IF(AE$11=\"\",0,AE348/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":30000},{"$f":"IF(AF$11=\"\",0,AF348/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":30000},{"$f":"IF(AG$11=\"\",0,AG348/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":25000},{"$f":"IF(AH$11=\"\",0,AH348/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":25000},{"$f":"IF(AI$11=\"\",0,AI348/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":25000},{"$f":"IF(AJ$11=\"\",0,AJ348/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":25000},{"$f":"IF(AK$11=\"\",0,AK348/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":25000},{"$f":"IF(AL$11=\"\",0,AL348/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":25000},{"$f":"IF(AM$11=\"\",0,AM348/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":25000},{"$f":"IF(AN$11=\"\",0,AN348/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":30000},{"$f":"IF(AO$11=\"\",0,AO348/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":30000},{"$f":"IF(AP$11=\"\",0,AP348/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":30000},{"$f":"IF(AQ$11=\"\",0,AQ348/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":30000},{"$f":"IF(AR$11=\"\",0,AR348/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":30000},{"$f":"IF(AS$11=\"\",0,AS348/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":30000},{"$f":"IF(AT$11=\"\",0,AT348/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":30000},{"$f":"IF(AU$11=\"\",0,AU348/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":30000},{"$f":"IF(AV$11=\"\",0,AV348/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":30000},{"$f":"IF(AW$11=\"\",0,AW348/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":30000},{"$f":"IF(AX$11=\"\",0,AX348/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":30000},{"$f":"IF(AY$11=\"\",0,AY348/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":30000},{"$f":"IF(AZ$11=\"\",0,AZ348/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":36000},{"$f":"IF(BA$11=\"\",0,BA348/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":36000},{"$f":"IF(BB$11=\"\",0,BB348/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":36000},{"$f":"IF(BC$11=\"\",0,BC348/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":36000},{"$f":"IF(BD$11=\"\",0,BD348/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":36000},{"$f":"IF(BE$11=\"\",0,BE348/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":36000},{"$f":"IF(BF$11=\"\",0,BF348/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":36000},{"$f":"IF(BG$11=\"\",0,BG348/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":36000},{"$f":"IF(BH$11=\"\",0,BH348/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":36000},{"$f":"IF(BI$11=\"\",0,BI348/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":36000},{"$f":"IF(BJ$11=\"\",0,BJ348/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":36000},{"$f":"IF(BK$11=\"\",0,BK348/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":36000},{"$f":"IF(BL$11=\"\",0,BL348/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":43200},{"$f":"IF(BM$11=\"\",0,BM348/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":43200},{"$f":"IF(BN$11=\"\",0,BN348/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":43200},{"$f":"IF(BO$11=\"\",0,BO348/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":43200},{"$f":"IF(BP$11=\"\",0,BP348/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":43200},{"$f":"IF(BQ$11=\"\",0,BQ348/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":43200},{"$f":"IF(BR$11=\"\",0,BR348/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":43200},{"$f":"IF(BS$11=\"\",0,BS348/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":43200},{"$f":"IF(BT$11=\"\",0,BT348/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":43200},{"$f":"IF(BU$11=\"\",0,BU348/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":43200},{"$f":"IF(BV$11=\"\",0,BV348/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":43200},{"$f":"IF(BW$11=\"\",0,BW348/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":43200},{"$f":"IF(BX$11=\"\",0,BX348/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":51840},{"$f":"IF(BY$11=\"\",0,BY348/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":51840},{"$f":"IF(BZ$11=\"\",0,BZ348/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":51840},{"$f":"IF(CA$11=\"\",0,CA348/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":51840},{"$f":"IF(CB$11=\"\",0,CB348/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":51840},{"$f":"IF(CC$11=\"\",0,CC348/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":51840},{"$f":"IF(CD$11=\"\",0,CD348/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":51840},{"$f":"IF(CE$11=\"\",0,CE348/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":51840},{"$f":"IF(CF$11=\"\",0,CF348/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":51840},{"$f":"IF(CG$11=\"\",0,CG348/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":51840},{"$f":"IF(CH$11=\"\",0,CH348/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":51840},{"$f":"IF(CI$11=\"\",0,CI348/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E256=\"\",Macro!$Q$43,$E256))),IF($E256=\"\",Macro!$Q$43,$E256))))))","v":0}]
[{"$f":"ROW()","v":377},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,{"$f":"H349","v":"Прямые расходы"},{"$f":"I349","v":"Прочие производственные расходы"},{"$f":"J349","v":"Развлекат. услуги"},null,{"$f":"L349","v":3},{"$f":"M374","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B377=Lists!$CU$24,SUMIFS($Z377:$CJ377,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z377:$CJ377))","v":1978280},null,null,{"$f":"IF(AA$11=\"\",0,AA349/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB349/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC349/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":0},{"$f":"IF(AD$11=\"\",0,AD349/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":0},{"$f":"IF(AE$11=\"\",0,AE349/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":0},{"$f":"IF(AF$11=\"\",0,AF349/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":30000},{"$f":"IF(AG$11=\"\",0,AG349/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":25000},{"$f":"IF(AH$11=\"\",0,AH349/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":25000},{"$f":"IF(AI$11=\"\",0,AI349/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":25000},{"$f":"IF(AJ$11=\"\",0,AJ349/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":25000},{"$f":"IF(AK$11=\"\",0,AK349/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":25000},{"$f":"IF(AL$11=\"\",0,AL349/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":25000},{"$f":"IF(AM$11=\"\",0,AM349/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":25000},{"$f":"IF(AN$11=\"\",0,AN349/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":25000},{"$f":"IF(AO$11=\"\",0,AO349/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":25000},{"$f":"IF(AP$11=\"\",0,AP349/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":25000},{"$f":"IF(AQ$11=\"\",0,AQ349/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":25000},{"$f":"IF(AR$11=\"\",0,AR349/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":30000},{"$f":"IF(AS$11=\"\",0,AS349/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":30000},{"$f":"IF(AT$11=\"\",0,AT349/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":30000},{"$f":"IF(AU$11=\"\",0,AU349/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":30000},{"$f":"IF(AV$11=\"\",0,AV349/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":30000},{"$f":"IF(AW$11=\"\",0,AW349/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":30000},{"$f":"IF(AX$11=\"\",0,AX349/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":30000},{"$f":"IF(AY$11=\"\",0,AY349/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":30000},{"$f":"IF(AZ$11=\"\",0,AZ349/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":30000},{"$f":"IF(BA$11=\"\",0,BA349/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":30000},{"$f":"IF(BB$11=\"\",0,BB349/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":30000},{"$f":"IF(BC$11=\"\",0,BC349/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":30000},{"$f":"IF(BD$11=\"\",0,BD349/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":36000},{"$f":"IF(BE$11=\"\",0,BE349/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":36000},{"$f":"IF(BF$11=\"\",0,BF349/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":36000},{"$f":"IF(BG$11=\"\",0,BG349/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":36000},{"$f":"IF(BH$11=\"\",0,BH349/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":36000},{"$f":"IF(BI$11=\"\",0,BI349/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":36000},{"$f":"IF(BJ$11=\"\",0,BJ349/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":36000},{"$f":"IF(BK$11=\"\",0,BK349/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":36000},{"$f":"IF(BL$11=\"\",0,BL349/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":36000},{"$f":"IF(BM$11=\"\",0,BM349/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":36000},{"$f":"IF(BN$11=\"\",0,BN349/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":36000},{"$f":"IF(BO$11=\"\",0,BO349/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":36000},{"$f":"IF(BP$11=\"\",0,BP349/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":43200},{"$f":"IF(BQ$11=\"\",0,BQ349/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":43200},{"$f":"IF(BR$11=\"\",0,BR349/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":43200},{"$f":"IF(BS$11=\"\",0,BS349/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":43200},{"$f":"IF(BT$11=\"\",0,BT349/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":43200},{"$f":"IF(BU$11=\"\",0,BU349/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":43200},{"$f":"IF(BV$11=\"\",0,BV349/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":43200},{"$f":"IF(BW$11=\"\",0,BW349/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":43200},{"$f":"IF(BX$11=\"\",0,BX349/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":43200},{"$f":"IF(BY$11=\"\",0,BY349/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":43200},{"$f":"IF(BZ$11=\"\",0,BZ349/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":43200},{"$f":"IF(CA$11=\"\",0,CA349/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":43200},{"$f":"IF(CB$11=\"\",0,CB349/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":51840},{"$f":"IF(CC$11=\"\",0,CC349/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":51840},{"$f":"IF(CD$11=\"\",0,CD349/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":51840},{"$f":"IF(CE$11=\"\",0,CE349/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":51840},{"$f":"IF(CF$11=\"\",0,CF349/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":51840},{"$f":"IF(CG$11=\"\",0,CG349/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":51840},{"$f":"IF(CH$11=\"\",0,CH349/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":51840},{"$f":"IF(CI$11=\"\",0,CI349/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E257=\"\",Macro!$Q$43,$E257))),IF($E257=\"\",Macro!$Q$43,$E257))))))","v":0}]
[{"$f":"ROW()","v":379},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,{"$f":"H351","v":"Прямые расходы"},"Прямые переменные расходы маркетинга",null,null,null,{"$f":"M373","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,{"$f":"IF(ABS($X379-SUM($X380:$X383))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B379=Lists!$CU$24,SUMIFS($Z379:$CJ379,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z379:$CJ379))","v":1167229900},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA380:AA383))","v":360000},733500,781300,975300,1429980,1679820,1465300,2092450,2539333.3333333335,3083125,2635391.666666667,3947691.666666667,4432225.0000000009,5262266.666666667,4096175.0000000005,6318791.666666667,6722675,7949291.6666666679,6006633.333333334,9303566.6666666679,9462700,11230991.666666668,8135425.0000000009,12645341.666666666,12604625,14840216.666666666,10416275,16297925,15941575,18732941.666666668,13049716.666666666,20425100.000000004,{"$f":"IF(BG$11=\"\",0,SUM(BG380:BG383))","v":19608150.000000004},23082025.000000004,15794375,24735741.666666668,23610208.333333336,27691383.333333336,18702091.666666668,29364858.333333336,27790625.000000004,32507241.666666668,21850691.666666668,34187275,31963458.333333336,37364791.666666664,24815925.000000004,38830241.666666664,36190691.666666664,42173075,27757591.666666668,43514558.333333336,40352325,46964941.666666664,30873391.666666668,48370175,44581958.333333336,51929291.666666664,33908825,53116341.666666664,0]
[{"$f":"ROW()","v":382},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга",{"$f":"J354","v":"Расходы на поддержание конверсии"},null,{"$f":"L354","v":3},{"$f":"M379","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B382=Lists!$CU$24,SUMIFS($Z382:$CJ382,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z382:$CJ382))","v":98430000.000000045},null,null,{"$f":"IF(AA$11=\"\",0,AA354/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":360000},{"$f":"IF(AB$11=\"\",0,AB354/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":720000},{"$f":"IF(AC$11=\"\",0,AC354/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":772000},{"$f":"IF(AD$11=\"\",0,AD354/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":824000},{"$f":"IF(AE$11=\"\",0,AE354/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":876000},{"$f":"IF(AF$11=\"\",0,AF354/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":928000},{"$f":"IF(AG$11=\"\",0,AG354/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":816666.66666666674},{"$f":"IF(AH$11=\"\",0,AH354/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":860000},{"$f":"IF(AI$11=\"\",0,AI354/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":903333.33333333337},{"$f":"IF(AJ$11=\"\",0,AJ354/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":946666.66666666674},{"$f":"IF(AK$11=\"\",0,AK354/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":990000},{"$f":"IF(AL$11=\"\",0,AL354/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1033333.3333333334},{"$f":"IF(AM$11=\"\",0,AM354/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1076666.6666666667},{"$f":"IF(AN$11=\"\",0,AN354/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1120000},{"$f":"IF(AO$11=\"\",0,AO354/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1163333.3333333335},{"$f":"IF(AP$11=\"\",0,AP354/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1206666.6666666667},{"$f":"IF(AQ$11=\"\",0,AQ354/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1250000},{"$f":"IF(AR$11=\"\",0,AR354/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1293333.3333333335},{"$f":"IF(AS$11=\"\",0,AS354/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1336666.6666666667},{"$f":"IF(AT$11=\"\",0,AT354/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1380000},{"$f":"IF(AU$11=\"\",0,AU354/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1423333.3333333335},{"$f":"IF(AV$11=\"\",0,AV354/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1466666.666666667},{"$f":"IF(AW$11=\"\",0,AW354/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1501666.6666666667},{"$f":"IF(AX$11=\"\",0,AX354/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1536666.6666666667},{"$f":"IF(AY$11=\"\",0,AY354/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1571666.6666666667},{"$f":"IF(AZ$11=\"\",0,AZ354/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1606666.6666666665},{"$f":"IF(BA$11=\"\",0,BA354/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1641666.6666666667},{"$f":"IF(BB$11=\"\",0,BB354/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1676666.6666666667},{"$f":"IF(BC$11=\"\",0,BC354/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1711666.6666666667},{"$f":"IF(BD$11=\"\",0,BD354/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1746666.6666666667},{"$f":"IF(BE$11=\"\",0,BE354/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1781666.6666666667},{"$f":"IF(BF$11=\"\",0,BF354/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1816666.6666666667},{"$f":"IF(BG$11=\"\",0,BG354/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1851666.6666666667},{"$f":"IF(BH$11=\"\",0,BH354/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1886666.6666666667},{"$f":"IF(BI$11=\"\",0,BI354/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1921666.6666666667},{"$f":"IF(BJ$11=\"\",0,BJ354/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1956666.6666666667},{"$f":"IF(BK$11=\"\",0,BK354/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":1991666.6666666667},{"$f":"IF(BL$11=\"\",0,BL354/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":2026666.6666666667},{"$f":"IF(BM$11=\"\",0,BM354/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":2061666.6666666667},{"$f":"IF(BN$11=\"\",0,BN354/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":2096666.6666666667},{"$f":"IF(BO$11=\"\",0,BO354/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":2131666.666666667},{"$f":"IF(BP$11=\"\",0,BP354/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":2166666.666666667},{"$f":"IF(BQ$11=\"\",0,BQ354/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":2166666.666666667},{"$f":"IF(BR$11=\"\",0,BR354/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":2166666.666666667},{"$f":"IF(BS$11=\"\",0,BS354/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":2166666.666666667},{"$f":"IF(BT$11=\"\",0,BT354/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":2166666.666666667},{"$f":"IF(BU$11=\"\",0,BU354/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":2166666.666666667},{"$f":"IF(BV$11=\"\",0,BV354/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":2166666.666666667},{"$f":"IF(BW$11=\"\",0,BW354/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":2166666.666666667},{"$f":"IF(BX$11=\"\",0,BX354/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":2166666.666666667},{"$f":"IF(BY$11=\"\",0,BY354/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":2166666.666666667},{"$f":"IF(BZ$11=\"\",0,BZ354/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":2166666.666666667},{"$f":"IF(CA$11=\"\",0,CA354/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":2166666.666666667},{"$f":"IF(CB$11=\"\",0,CB354/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":2166666.666666667},{"$f":"IF(CC$11=\"\",0,CC354/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":2166666.666666667},{"$f":"IF(CD$11=\"\",0,CD354/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":2166666.666666667},{"$f":"IF(CE$11=\"\",0,CE354/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":2166666.666666667},{"$f":"IF(CF$11=\"\",0,CF354/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":2166666.666666667},{"$f":"IF(CG$11=\"\",0,CG354/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":2166666.666666667},{"$f":"IF(CH$11=\"\",0,CH354/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":2166666.666666667},{"$f":"IF(CI$11=\"\",0,CI354/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E262=\"\",Macro!$Q$43,$E262))),IF($E262=\"\",Macro!$Q$43,$E262))))))","v":0}]
[{"$f":"ROW()","v":385},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга",{"$f":"J357","v":"ФОТ сотрудников маркетинга"},null,{"$f":"L357","v":1},{"$f":"M384","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B385=Lists!$CU$24,SUMIFS($Z385:$CJ385,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z385:$CJ385))","v":149080533.54480001},null,null,{"$f":"IF(AA$11=\"\",0,AA357)","v":2340000},{"$f":"IF(AB$11=\"\",0,AB357)","v":2340000},2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2410200,2410200,2410200,2410200,2410200,2410200,2410200,2410200,2410200,2410200,2410200,2410200,2482506,2482506,2482506,2482506,2482506,2482506,2482506,2482506,2482506,2482506,2482506,2482506,2556981.1800000006,2556981.1800000006,2556981.1800000006,2556981.1800000006,2556981.1800000006,2556981.1800000006,2556981.1800000006,2556981.1800000006,2556981.1800000006,2556981.1800000006,2556981.1800000006,2556981.1800000006,2633690.6154,2633690.6154,2633690.6154,2633690.6154,2633690.6154,2633690.6154,2633690.6154,2633690.6154,2633690.6154,2633690.6154,2633690.6154,2633690.6154,0]
[{"$f":"ROW()","v":387},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга",{"$f":"J359","v":"Прочие расходы маркетинга"},null,{"$f":"L359","v":2},{"$f":"M384","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B387=Lists!$CU$24,SUMIFS($Z387:$CJ387,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z387:$CJ387))","v":11865840},null,null,{"$f":"IF(AA$11=\"\",0,AA359/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB359/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC359/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":42000},{"$f":"IF(AD$11=\"\",0,AD359/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":84000},{"$f":"IF(AE$11=\"\",0,AE359/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":126000},{"$f":"IF(AF$11=\"\",0,AF359/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":168000},{"$f":"IF(AG$11=\"\",0,AG359/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":175000},{"$f":"IF(AH$11=\"\",0,AH359/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":175000},{"$f":"IF(AI$11=\"\",0,AI359/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":175000},{"$f":"IF(AJ$11=\"\",0,AJ359/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":175000},{"$f":"IF(AK$11=\"\",0,AK359/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":175000},{"$f":"IF(AL$11=\"\",0,AL359/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":175000},{"$f":"IF(AM$11=\"\",0,AM359/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":175000},{"$f":"IF(AN$11=\"\",0,AN359/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":175000},{"$f":"IF(AO$11=\"\",0,AO359/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":178500},{"$f":"IF(AP$11=\"\",0,AP359/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":182000},{"$f":"IF(AQ$11=\"\",0,AQ359/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":185500},{"$f":"IF(AR$11=\"\",0,AR359/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":189000},{"$f":"IF(AS$11=\"\",0,AS359/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":192500},{"$f":"IF(AT$11=\"\",0,AT359/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":192500},{"$f":"IF(AU$11=\"\",0,AU359/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":192500},{"$f":"IF(AV$11=\"\",0,AV359/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":192500},{"$f":"IF(AW$11=\"\",0,AW359/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":192500},{"$f":"IF(AX$11=\"\",0,AX359/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":192500},{"$f":"IF(AY$11=\"\",0,AY359/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":192500},{"$f":"IF(AZ$11=\"\",0,AZ359/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":192500},{"$f":"IF(BA$11=\"\",0,BA359/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":196350},{"$f":"IF(BB$11=\"\",0,BB359/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":200200},{"$f":"IF(BC$11=\"\",0,BC359/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":204050},{"$f":"IF(BD$11=\"\",0,BD359/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":207900.00000000003},{"$f":"IF(BE$11=\"\",0,BE359/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":211750.00000000003},{"$f":"IF(BF$11=\"\",0,BF359/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":211750.00000000003},{"$f":"IF(BG$11=\"\",0,BG359/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":211750.00000000003},{"$f":"IF(BH$11=\"\",0,BH359/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":211750.00000000003},{"$f":"IF(BI$11=\"\",0,BI359/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":211750.00000000003},{"$f":"IF(BJ$11=\"\",0,BJ359/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":211750.00000000003},{"$f":"IF(BK$11=\"\",0,BK359/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":211750.00000000003},{"$f":"IF(BL$11=\"\",0,BL359/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":211750.00000000003},{"$f":"IF(BM$11=\"\",0,BM359/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":215985.00000000006},{"$f":"IF(BN$11=\"\",0,BN359/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":220220.00000000006},{"$f":"IF(BO$11=\"\",0,BO359/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":224455.00000000006},{"$f":"IF(BP$11=\"\",0,BP359/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":228690.00000000006},{"$f":"IF(BQ$11=\"\",0,BQ359/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":232925.00000000006},{"$f":"IF(BR$11=\"\",0,BR359/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":232925.00000000006},{"$f":"IF(BS$11=\"\",0,BS359/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":232925.00000000006},{"$f":"IF(BT$11=\"\",0,BT359/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":232925.00000000006},{"$f":"IF(BU$11=\"\",0,BU359/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":232925.00000000006},{"$f":"IF(BV$11=\"\",0,BV359/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":232925.00000000006},{"$f":"IF(BW$11=\"\",0,BW359/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":232925.00000000006},{"$f":"IF(BX$11=\"\",0,BX359/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":232925.00000000006},{"$f":"IF(BY$11=\"\",0,BY359/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":237583.50000000017},{"$f":"IF(BZ$11=\"\",0,BZ359/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":242242.00000000012},{"$f":"IF(CA$11=\"\",0,CA359/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":246900.50000000015},{"$f":"IF(CB$11=\"\",0,CB359/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":251559.00000000015},{"$f":"IF(CC$11=\"\",0,CC359/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":256217.50000000012},{"$f":"IF(CD$11=\"\",0,CD359/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":256217.50000000012},{"$f":"IF(CE$11=\"\",0,CE359/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":256217.50000000012},{"$f":"IF(CF$11=\"\",0,CF359/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":256217.50000000012},{"$f":"IF(CG$11=\"\",0,CG359/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":256217.50000000012},{"$f":"IF(CH$11=\"\",0,CH359/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":256217.50000000012},{"$f":"IF(CI$11=\"\",0,CI359/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E267=\"\",Macro!$Q$43,$E267))),IF($E267=\"\",Macro!$Q$43,$E267))))))","v":0}]
[{"$f":"ROW()","v":390},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы",{"$f":"J362","v":"Номерной фонд"},null,{"$f":"L362","v":1},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B390=Lists!$CU$24,SUMIFS($Z390:$CJ390,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z390:$CJ390))","v":230751981.19999999},null,null,{"$f":"IF(AA$11=\"\",0,AA362/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB362/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":1620},{"$f":"IF(AC$11=\"\",0,AC362/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":960},{"$f":"IF(AD$11=\"\",0,AD362/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":17452.800000000003},{"$f":"IF(AE$11=\"\",0,AE362/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":28972.800000000007},{"$f":"IF(AF$11=\"\",0,AF362/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":44193.600000000006},{"$f":"IF(AG$11=\"\",0,AG362/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":37200},{"$f":"IF(AH$11=\"\",0,AH362/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":85896.000000000029},{"$f":"IF(AI$11=\"\",0,AI362/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":106304},{"$f":"IF(AJ$11=\"\",0,AJ362/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":157806.00000000003},{"$f":"IF(AK$11=\"\",0,AK362/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":115000},{"$f":"IF(AL$11=\"\",0,AL362/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":241200},{"$f":"IF(AM$11=\"\",0,AM362/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":287792.00000000006},{"$f":"IF(AN$11=\"\",0,AN362/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":372060},{"$f":"IF(AO$11=\"\",0,AO362/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":252440},{"$f":"IF(AP$11=\"\",0,AP362/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":529488},{"$f":"IF(AQ$11=\"\",0,AQ362/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":573952},{"$f":"IF(AR$11=\"\",0,AR362/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":716202},{"$f":"IF(AS$11=\"\",0,AS362/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":482480.00000000012},{"$f":"IF(AT$11=\"\",0,AT362/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":957888.00000000012},{"$f":"IF(AU$11=\"\",0,AU362/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":997520.00000000023},{"$f":"IF(AV$11=\"\",0,AV362/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":1245960.0000000002},{"$f":"IF(AW$11=\"\",0,AW362/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":797880},{"$f":"IF(AX$11=\"\",0,AX362/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":1554083.9999999998},{"$f":"IF(AY$11=\"\",0,AY362/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":1601104},{"$f":"IF(AZ$11=\"\",0,AZ362/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":1942091.9999999995},{"$f":"IF(BA$11=\"\",0,BA362/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":1216850},{"$f":"IF(BB$11=\"\",0,BB362/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":2372130},{"$f":"IF(BC$11=\"\",0,BC362/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":2376464.0000000005},{"$f":"IF(BD$11=\"\",0,BD362/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":2848571.9999999995},{"$f":"IF(BE$11=\"\",0,BE362/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":1780300},{"$f":"IF(BF$11=\"\",0,BF362/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":3407040},{"$f":"IF(BG$11=\"\",0,BG362/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":3360608},{"$f":"IF(BH$11=\"\",0,BH362/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":4031334.0000000009},{"$f":"IF(BI$11=\"\",0,BI362/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":2471310.0000000005},{"$f":"IF(BJ$11=\"\",0,BJ362/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":4691358.0000000019},{"$f":"IF(BK$11=\"\",0,BK362/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":4612416},{"$f":"IF(BL$11=\"\",0,BL362/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":5463918},{"$f":"IF(BM$11=\"\",0,BM362/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":3312740},{"$f":"IF(BN$11=\"\",0,BN362/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":6293232},{"$f":"IF(BO$11=\"\",0,BO362/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":6080352},{"$f":"IF(BP$11=\"\",0,BP362/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":7139646},{"$f":"IF(BQ$11=\"\",0,BQ362/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":4157180},{"$f":"IF(BR$11=\"\",0,BR362/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":7792524.0000000009},{"$f":"IF(BS$11=\"\",0,BS362/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":7186288.0000000019},{"$f":"IF(BT$11=\"\",0,BT362/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":8431524.0000000019},{"$f":"IF(BU$11=\"\",0,BU362/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":4845430},{"$f":"IF(BV$11=\"\",0,BV362/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":9025074.0000000019},{"$f":"IF(BW$11=\"\",0,BW362/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":8333824.0000000009},{"$f":"IF(BX$11=\"\",0,BX362/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":9689202},{"$f":"IF(BY$11=\"\",0,BY362/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":5538640},{"$f":"IF(BZ$11=\"\",0,BZ362/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":10320552},{"$f":"IF(CA$11=\"\",0,CA362/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":9442224.0000000019},{"$f":"IF(CB$11=\"\",0,CB362/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":10929852},{"$f":"IF(CC$11=\"\",0,CC362/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":6262850},{"$f":"IF(CD$11=\"\",0,CD362/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":11590830},{"$f":"IF(CE$11=\"\",0,CE362/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":10562560},{"$f":"IF(CF$11=\"\",0,CF362/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":12237930},{"$f":"IF(CG$11=\"\",0,CG362/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":6960100},{"$f":"IF(CH$11=\"\",0,CH362/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":12839580},{"$f":"IF(CI$11=\"\",0,CI362/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E270=\"\",Macro!$Q$43,$E270))),IF($E270=\"\",Macro!$Q$43,$E270))))))","v":0}]
[{"$f":"ROW()","v":393},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":395},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж",{"$f":"J367","v":"ФОТ менеджеров-консультантов"},null,{"$f":"L367","v":1},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B395=Lists!$CU$24,SUMIFS($Z395:$CJ395,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z395:$CJ395))","v":1455093071.304235},null,null,{"$f":"IF(AA$11=\"\",0,AA367)","v":0},{"$f":"IF(AB$11=\"\",0,AB367)","v":6820.3125},6820.3125,73477.5,121977.50000000001,186058.12499999997,187937.5,433953.75000000012,537056.66666666663,797249.06250000023,797249.06250000023,1218562.5,1497567.6416666666,1936068.46875,1936068.46875,2755268.0249999994,2986642.9333333331,3726861.5531250001,3726861.5531250001,4984509.9000000013,5190740.791666667,6483534.5625,6483534.5625,8086902.7312499974,8581525.5030833315,10409137.712062497,10409137.712062497,12714036.122343751,12737265.301416667,15267648.613312494,15267648.613312494,18260900.384999998,18260900.384999998,21606963.403031245,21606963.403031245,25144530.474656254,25898866.388895944,30163820.847158436,30163820.847158436,34742088.478927493,34742088.478927493,39414757.479180939,39414757.479180939,43019001.727914371,43019001.727914371,46546631.813383117,46546631.813383117,49823352.998406552,51318053.588358745,55094394.512935042,55094394.512935042,58684354.344068877,58684354.344068877,62148934.252376214,62148934.252376214,65907363.759405889,65907363.759405889,69586880.678272918,69586880.678272918,73007961.429681271,0]
[{"$f":"ROW()","v":396},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж",{"$f":"J368","v":"Соцсборы"},null,{"$f":"L368","v":0},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B396=Lists!$CU$24,SUMIFS($Z396:$CJ396,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z396:$CJ396))","v":436527921.39127046},null,null,{"$f":"IF(AA$11=\"\",0,AA368)","v":0},{"$f":"IF(AB$11=\"\",0,AB368)","v":2046.09375},2046.09375,{"$f":"IF(AD$11=\"\",0,AD368)","v":22043.25},36593.25,55817.437499999993,56381.25,130186.12500000003,161116.99999999997,239174.71875000006,239174.71875000006,365568.75,449270.29249999998,580820.54062500002,580820.54062500002,826580.40749999986,895992.87999999989,1118058.4659374999,1118058.4659374999,1495352.9700000004,1557222.2375,1945060.3687499999,1945060.3687499999,2426070.819374999,2574457.6509249993,3122741.3136187489,3122741.3136187489,3814210.8367031249,3821179.5904250001,4580294.5839937478,4580294.5839937478,5478270.1154999994,5478270.1154999994,6482089.0209093736,6482089.0209093736,7543359.1423968757,7769659.9166687829,9049146.2541475296,9049146.2541475296,10422626.543678248,10422626.543678248,11824427.243754281,11824427.243754281,12905700.518374311,12905700.518374311,13963989.544014934,13963989.544014934,14947005.899521966,15395416.076507622,16528318.353880512,16528318.353880512,17605306.303220663,17605306.303220663,18644680.275712863,18644680.275712863,19772209.127821766,19772209.127821766,20876064.203481875,20876064.203481875,21902388.428904381,0]
[{"$f":"ROW()","v":398},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":401},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BK$21","v":"Незавершенное производство"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X401-($X281-$X373))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B401=Lists!$CU$24,SUMIFS($Z401:$CJ401,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z401:$CJ401))","v":13727019.166666031},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z281:AA281)-SUM($Z373:AA373))","v":360000},{"$f":"IF(AB$11=\"\",0,SUM($Z281:AB281)-SUM($Z373:AB373))","v":574500},{"$f":"IF(AC$11=\"\",0,SUM($Z281:AC281)-SUM($Z373:AC373))","v":795200},{"$f":"IF(AD$11=\"\",0,SUM($Z281:AD281)-SUM($Z373:AD373))","v":951700},{"$f":"IF(AE$11=\"\",0,SUM($Z281:AE281)-SUM($Z373:AE373))","v":1170520},{"$f":"IF(AF$11=\"\",0,SUM($Z281:AF281)-SUM($Z373:AF373))","v":1284200},{"$f":"IF(AG$11=\"\",0,SUM($Z281:AG281)-SUM($Z373:AG373))","v":1337233.3333333358},{"$f":"IF(AH$11=\"\",0,SUM($Z281:AH281)-SUM($Z373:AH373))","v":1444283.3333333358},{"$f":"IF(AI$11=\"\",0,SUM($Z281:AI281)-SUM($Z373:AI373))","v":1608950},{"$f":"IF(AJ$11=\"\",0,SUM($Z281:AJ281)-SUM($Z373:AJ373))","v":1725491.6666666642},{"$f":"IF(AK$11=\"\",0,SUM($Z281:AK281)-SUM($Z373:AK373))","v":1714683.3333333358},{"$f":"IF(AL$11=\"\",0,SUM($Z281:AL281)-SUM($Z373:AL373))","v":1893325},{"$f":"IF(AM$11=\"\",0,SUM($Z281:AM281)-SUM($Z373:AM373))","v":2147100},{"$f":"IF(AN$11=\"\",0,SUM($Z281:AN281)-SUM($Z373:AN373))","v":2328083.3333333433},{"$f":"IF(AO$11=\"\",0,SUM($Z281:AO281)-SUM($Z373:AO373))","v":2215491.6666666716},{"$f":"IF(AP$11=\"\",0,SUM($Z281:AP281)-SUM($Z373:AP373))","v":2502616.6666666716},{"$f":"IF(AQ$11=\"\",0,SUM($Z281:AQ281)-SUM($Z373:AQ373))","v":2859608.3333333433},{"$f":"IF(AR$11=\"\",0,SUM($Z281:AR281)-SUM($Z373:AR373))","v":3077150},{"$f":"IF(AS$11=\"\",0,SUM($Z281:AS281)-SUM($Z373:AS373))","v":2833850},{"$f":"IF(AT$11=\"\",0,SUM($Z281:AT281)-SUM($Z373:AT373))","v":3233783.3333333433},{"$f":"IF(AU$11=\"\",0,SUM($Z281:AU281)-SUM($Z373:AU373))","v":3666416.6666666865},{"$f":"IF(AV$11=\"\",0,SUM($Z281:AV281)-SUM($Z373:AV373))","v":3939341.6666666865},{"$f":"IF(AW$11=\"\",0,SUM($Z281:AW281)-SUM($Z373:AW373))","v":3515166.6666666865},{"$f":"IF(AX$11=\"\",0,SUM($Z281:AX281)-SUM($Z373:AX373))","v":4028491.6666666865},{"$f":"IF(AY$11=\"\",0,SUM($Z281:AY281)-SUM($Z373:AY373))","v":4571866.6666666865},{"$f":"IF(AZ$11=\"\",0,SUM($Z281:AZ281)-SUM($Z373:AZ373))","v":4914566.6666666865},{"$f":"IF(BA$11=\"\",0,SUM($Z281:BA281)-SUM($Z373:BA373))","v":4283275},{"$f":"IF(BB$11=\"\",0,SUM($Z281:BB281)-SUM($Z373:BB373))","v":4935316.6666666865},{"$f":"IF(BC$11=\"\",0,SUM($Z281:BC281)-SUM($Z373:BC373))","v":5603441.6666666865},{"$f":"IF(BD$11=\"\",0,SUM($Z281:BD281)-SUM($Z373:BD373))","v":5980516.6666666865},{"$f":"IF(BE$11=\"\",0,SUM($Z281:BE281)-SUM($Z373:BE373))","v":5133300.0000001192},{"$f":"IF(BF$11=\"\",0,SUM($Z281:BF281)-SUM($Z373:BF373))","v":5931866.6666667461},{"$f":"IF(BG$11=\"\",0,SUM($Z281:BG281)-SUM($Z373:BG373))","v":6691050},{"$f":"IF(BH$11=\"\",0,SUM($Z281:BH281)-SUM($Z373:BH373))","v":7120441.6666666269},{"$f":"IF(BI$11=\"\",0,SUM($Z281:BI281)-SUM($Z373:BI373))","v":6019816.6666666269},{"$f":"IF(BJ$11=\"\",0,SUM($Z281:BJ281)-SUM($Z373:BJ373))","v":6954241.6666665077},{"$f":"IF(BK$11=\"\",0,SUM($Z281:BK281)-SUM($Z373:BK373))","v":7860033.3333332539},{"$f":"IF(BL$11=\"\",0,SUM($Z281:BL281)-SUM($Z373:BL373))","v":8368991.6666666269},{"$f":"IF(BM$11=\"\",0,SUM($Z281:BM281)-SUM($Z373:BM373))","v":6995923.3333332539},{"$f":"IF(BN$11=\"\",0,SUM($Z281:BN281)-SUM($Z373:BN373))","v":8101686.6666665077},{"$f":"IF(BO$11=\"\",0,SUM($Z281:BO281)-SUM($Z373:BO373))","v":9155531.6666665077},{"$f":"IF(BP$11=\"\",0,SUM($Z281:BP281)-SUM($Z373:BP373))","v":9692191.6666665077},{"$f":"IF(BQ$11=\"\",0,SUM($Z281:BQ281)-SUM($Z373:BQ373))","v":7995249.9999997616},{"$f":"IF(BR$11=\"\",0,SUM($Z281:BR281)-SUM($Z373:BR373))","v":9252891.6666665077},{"$f":"IF(BS$11=\"\",0,SUM($Z281:BS281)-SUM($Z373:BS373))","v":10366766.666666508},{"$f":"IF(BT$11=\"\",0,SUM($Z281:BT281)-SUM($Z373:BT373))","v":10943641.666666508},{"$f":"IF(BU$11=\"\",0,SUM($Z281:BU281)-SUM($Z373:BU373))","v":8936466.6666665077},{"$f":"IF(BV$11=\"\",0,SUM($Z281:BV281)-SUM($Z373:BV373))","v":10325641.666666508},{"$f":"IF(BW$11=\"\",0,SUM($Z281:BW281)-SUM($Z373:BW373))","v":11586950},{"$f":"IF(BX$11=\"\",0,SUM($Z281:BX281)-SUM($Z373:BX373))","v":12228334.166666508},{"$f":"IF(BY$11=\"\",0,SUM($Z281:BY281)-SUM($Z373:BY373))","v":9911459.8333330154},{"$f":"IF(BZ$11=\"\",0,SUM($Z281:BZ281)-SUM($Z373:BZ373))","v":11464793.666666031},{"$f":"IF(CA$11=\"\",0,SUM($Z281:CA281)-SUM($Z373:CA373))","v":12869785.666666031},{"$f":"IF(CB$11=\"\",0,SUM($Z281:CB281)-SUM($Z373:CB373))","v":13529169.166666031},{"$f":"IF(CC$11=\"\",0,SUM($Z281:CC281)-SUM($Z373:CC373))","v":10909527.499999523},{"$f":"IF(CD$11=\"\",0,SUM($Z281:CD281)-SUM($Z373:CD373))","v":12618269.166666031},{"$f":"IF(CE$11=\"\",0,SUM($Z281:CE281)-SUM($Z373:CE373))","v":14121644.166666031},{"$f":"IF(CF$11=\"\",0,SUM($Z281:CF281)-SUM($Z373:CF373))","v":14822019.166666031},{"$f":"IF(CG$11=\"\",0,SUM($Z281:CG281)-SUM($Z373:CG373))","v":11881944.166666031},{"$f":"IF(CH$11=\"\",0,SUM($Z281:CH281)-SUM($Z373:CH373))","v":13727019.166666031},{"$f":"IF(CI$11=\"\",0,SUM($Z281:CI281)-SUM($Z373:CI373))","v":0}]
[{"$f":"ROW()","v":404},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":406},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"промежуточный расчет НДС к уплате",null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(AA$15:AA404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(AB$15:AB404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(AC$15:AC404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(AD$15:AD404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(AE$15:AE404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(AF$15:AF404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(AG$15:AG404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":-214536.45862894878},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(AH$15:AH404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":-158894.87375480705},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(AI$15:AI404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":397235.44091636501},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(AJ$15:AJ404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":633766.31006382685},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(AK$15:AK404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":626864.56406432041},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(AL$15:AL404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":750152.78326248331},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(AM$15:AM404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":2388455.6697034393},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(AN$15:AN404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":3208662.193992042},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(AO$15:AO404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":2595786.746476029},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(AP$15:AP404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":2614234.4623535704},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(AQ$15:AQ404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":6048683.4569470556},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(AR$15:AR404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":7559768.4546817429},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(AS$15:AS404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":6254720.8194377869},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(AT$15:AT404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":6813417.3254320174},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(AU$15:AU404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":12403415.82053845},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(AV$15:AV404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":14597126.648253748},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(AW$15:AW404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":12027345.555224907},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(AX$15:AX404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":12449718.634594884},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(AY$15:AY404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":21296649.576614752},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(AZ$15:AZ404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":24894560.324162837},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(BA$15:BA404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":19520653.891990468},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(BB$15:BB404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":19245620.390709832},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(BC$15:BC404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":31895353.505472749},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(BD$15:BD404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":36082374.500168517},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(BE$15:BE404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":28265489.315598205},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(BF$15:BF404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":28886776.781747676},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(BG$15:BG404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":45437642.869016252},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(BH$15:BH404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":50304308.894092023},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(BI$15:BI404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":39034272.437925726},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(BJ$15:BJ404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":38225908.580687836},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(BK$15:BK404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":60506687.009376496},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(BL$15:BL404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":68329880.18997702},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(BM$15:BM404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":51592857.398835883},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(BN$15:BN404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":49115722.498206273},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(BO$15:BO404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":72839942.866868436},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(BP$15:BP404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":77016134.772117406},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(BQ$15:BQ404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":58210409.61239399},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(BR$15:BR404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":59073101.778240532},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(BS$15:BS404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":86389027.298471183},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(BT$15:BT404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":91150040.337124661},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(BU$15:BU404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":65395170.792892054},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(BV$15:BV404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":57464855.699875623},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(BW$15:BW404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":92098131.407803953},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(BX$15:BX404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":105217331.31434304},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(BY$15:BY404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":74759769.476946354},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(BZ$15:BZ404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":66256932.024781197},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(CA$15:CA404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":100252501.21258509},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(CB$15:CB404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":106299020.88541508},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(CC$15:CC404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":90859251.918442667},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(CD$15:CD404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":91693618.775597692},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(CE$15:CE404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":136771534.17014319},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(CF$15:CF404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":153945676.45413873},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(CG$15:CG404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":109350834.88219535},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(CH$15:CH404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":144712350.24773598},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI404,$H$15:$H404,Items!$BO$19,$I$15:$I404,\"\")-SUMIFS(CI$15:CI404,$H$15:$H404,Items!$BO$20,$I$15:$I404,\"\"))","v":0}]
[{"$f":"ROW()","v":409},null,null,null,null,null,null,{"$f":"H407","v":"АКТИВЫ"},{"$f":"Items!$BK$20","v":"Запасы"},null,null,null,{"$f":"M407","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUMIFS($Z409:$CJ409,$Z$2:$CJ$2,Periods!$Q$18)","v":59744147.951038599},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":844671.20000000007},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":1473215.9000000001},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":2423420.7000000002},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":3702750.9000000008},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":4808421.3000000007},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":6547340.1000000015},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":8674132.6000000015},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":10975653.655600002},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":13153334.476666668},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":15365035.778266668},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":19677716.593266666},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":23809324.048266664},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":27382225.993466664},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":30399645.128696665},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":38619759.671283334},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":44810388.299787343},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":49859680.983928673},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":53547545.709474161},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":67128894.411094829},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":75760592.425015956},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":83494597.852325231},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":87044291.351499155},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":106893476.9774594},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":118275633.25963524},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":129084123.12446269},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":132089426.70024347},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":161784455.05160049},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":176471678.14501786},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":189109549.3809399},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":190797591.53409892},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":233136280.86361361},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":251426574.38237977},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":268725513.16622549},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":268103776.79550859},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":322736208.74142647},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":344201029.20548308},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":366198470.16231287},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":359513802.90110862},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":428933164.35214114},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":448546031.15974993},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":465481202.31310487},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":442364589.69051719},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":526579166.34132844},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":539067541.03366685},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":558821231.06199479},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":527790251.38542217},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":620210923.0418849},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":631118760.88068104},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":654877975.66625464},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":615048391.7559582},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":723148395.90405643},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":733685044.59326208},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":752694970.19314468},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":704401855.62228227},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":762361695.05389309},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":693665754.7801137},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":604540268.87780356},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":388249324.86523533},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":403135869.17164087},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":59744147.951038599},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI408,$H$15:$H408,$I409,$I$15:$I408,\"\"))","v":0}]
[{"$f":"ROW()","v":412},null,null,null,null,null,null,{"$f":"H409","v":"АКТИВЫ"},{"$f":"Items!$BK$28","v":"Денежные средства"},null,null,null,{"$f":"M409","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUMIFS($Z412:$CJ412,$Z$2:$CJ$2,Periods!$Q$18)","v":7520736926.1169376},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z405:AA405)-SUM($Z406:AA406))","v":-3339727.4933333332},{"$f":"IF(AB$11=\"\",0,SUM($Z405:AB405)-SUM($Z406:AB406))","v":-8111858.4961235113},{"$f":"IF(AC$11=\"\",0,SUM($Z405:AC405)-SUM($Z406:AC406))","v":-13224409.304166667},{"$f":"IF(AD$11=\"\",0,SUM($Z405:AD405)-SUM($Z406:AD406))","v":-18888503.769718789},{"$f":"IF(AE$11=\"\",0,SUM($Z405:AE405)-SUM($Z406:AE406))","v":-22549363.622491062},{"$f":"IF(AF$11=\"\",0,SUM($Z405:AF405)-SUM($Z406:AF406))","v":-26845291.020345286},{"$f":"IF(AG$11=\"\",0,SUM($Z405:AG405)-SUM($Z406:AG406))","v":-31138469.519630097},{"$f":"IF(AH$11=\"\",0,SUM($Z405:AH405)-SUM($Z406:AH406))","v":-33694893.159610018},{"$f":"IF(AI$11=\"\",0,SUM($Z405:AI405)-SUM($Z406:AI406))","v":-34581910.912722692},{"$f":"IF(AJ$11=\"\",0,SUM($Z405:AJ405)-SUM($Z406:AJ406))","v":-35560132.973553099},{"$f":"IF(AK$11=\"\",0,SUM($Z405:AK405)-SUM($Z406:AK406))","v":-39094026.043816864},{"$f":"IF(AL$11=\"\",0,SUM($Z405:AL405)-SUM($Z406:AL406))","v":-35310225.026257358},{"$f":"IF(AM$11=\"\",0,SUM($Z405:AM405)-SUM($Z406:AM406))","v":-27180012.711895954},{"$f":"IF(AN$11=\"\",0,SUM($Z405:AN405)-SUM($Z406:AN406))","v":-17990880.861674115},{"$f":"IF(AO$11=\"\",0,SUM($Z405:AO405)-SUM($Z406:AO406))","v":-20773426.48051944},{"$f":"IF(AP$11=\"\",0,SUM($Z405:AP405)-SUM($Z406:AP406))","v":-5141624.6545413975},{"$f":"IF(AQ$11=\"\",0,SUM($Z405:AQ405)-SUM($Z406:AQ406))","v":17605778.543032553},{"$f":"IF(AR$11=\"\",0,SUM($Z405:AR405)-SUM($Z406:AR406))","v":44529186.682727613},{"$f":"IF(AS$11=\"\",0,SUM($Z405:AS405)-SUM($Z406:AS406))","v":48023207.807874493},{"$f":"IF(AT$11=\"\",0,SUM($Z405:AT405)-SUM($Z406:AT406))","v":90010910.144102365},{"$f":"IF(AU$11=\"\",0,SUM($Z405:AU405)-SUM($Z406:AU406))","v":135672605.16049302},{"$f":"IF(AV$11=\"\",0,SUM($Z405:AV405)-SUM($Z406:AV406))","v":192053460.59138232},{"$f":"IF(AW$11=\"\",0,SUM($Z405:AW405)-SUM($Z406:AW406))","v":201387652.46888971},{"$f":"IF(AX$11=\"\",0,SUM($Z405:AX405)-SUM($Z406:AX406))","v":277809892.15090334},{"$f":"IF(AY$11=\"\",0,SUM($Z405:AY405)-SUM($Z406:AY406))","v":358284222.2641539},{"$f":"IF(AZ$11=\"\",0,SUM($Z405:AZ405)-SUM($Z406:AZ406))","v":456015674.58019638},{"$f":"IF(BA$11=\"\",0,SUM($Z405:BA405)-SUM($Z406:BA406))","v":467821688.29825807},{"$f":"IF(BB$11=\"\",0,SUM($Z405:BB405)-SUM($Z406:BB406))","v":584427933.18150854},{"$f":"IF(BC$11=\"\",0,SUM($Z405:BC405)-SUM($Z406:BC406))","v":697431331.38474369},{"$f":"IF(BD$11=\"\",0,SUM($Z405:BD405)-SUM($Z406:BD406))","v":838531088.40940368},{"$f":"IF(BE$11=\"\",0,SUM($Z405:BE405)-SUM($Z406:BE406))","v":860352546.17978048},{"$f":"IF(BF$11=\"\",0,SUM($Z405:BF405)-SUM($Z406:BF406))","v":1034327925.5117288},{"$f":"IF(BG$11=\"\",0,SUM($Z405:BG405)-SUM($Z406:BG406))","v":1186953429.9944129},{"$f":"IF(BH$11=\"\",0,SUM($Z405:BH405)-SUM($Z406:BH406))","v":1383979852.882884},{"$f":"IF(BI$11=\"\",0,SUM($Z405:BI405)-SUM($Z406:BI406))","v":1404641861.1469307},{"$f":"IF(BJ$11=\"\",0,SUM($Z405:BJ405)-SUM($Z406:BJ406))","v":1631029214.8990254},{"$f":"IF(BK$11=\"\",0,SUM($Z405:BK405)-SUM($Z406:BK406))","v":1835953655.5909772},{"$f":"IF(BL$11=\"\",0,SUM($Z405:BL405)-SUM($Z406:BL406))","v":2097805902.2483091},{"$f":"IF(BM$11=\"\",0,SUM($Z405:BM405)-SUM($Z406:BM406))","v":2109088087.3889825},{"$f":"IF(BN$11=\"\",0,SUM($Z405:BN405)-SUM($Z406:BN406))","v":2391940029.9984417},{"$f":"IF(BO$11=\"\",0,SUM($Z405:BO405)-SUM($Z406:BO406))","v":2585665655.154808},{"$f":"IF(BP$11=\"\",0,SUM($Z405:BP405)-SUM($Z406:BP406))","v":2858473662.7015615},{"$f":"IF(BQ$11=\"\",0,SUM($Z405:BQ405)-SUM($Z406:BQ406))","v":2860228879.4471383},{"$f":"IF(BR$11=\"\",0,SUM($Z405:BR405)-SUM($Z406:BR406))","v":3189583251.1701336},{"$f":"IF(BS$11=\"\",0,SUM($Z405:BS405)-SUM($Z406:BS406))","v":3407826100.6395674},{"$f":"IF(BT$11=\"\",0,SUM($Z405:BT405)-SUM($Z406:BT406))","v":3730622379.174067},{"$f":"IF(BU$11=\"\",0,SUM($Z405:BU405)-SUM($Z406:BU406))","v":3683210019.2549448},{"$f":"IF(BV$11=\"\",0,SUM($Z405:BV405)-SUM($Z406:BV406))","v":3988299850.703846},{"$f":"IF(BW$11=\"\",0,SUM($Z405:BW405)-SUM($Z406:BW406))","v":4245290879.7871847},{"$f":"IF(BX$11=\"\",0,SUM($Z405:BX405)-SUM($Z406:BX406))","v":4608994859.5515289},{"$f":"IF(BY$11=\"\",0,SUM($Z405:BY405)-SUM($Z406:BY406))","v":4545714560.5184021},{"$f":"IF(BZ$11=\"\",0,SUM($Z405:BZ405)-SUM($Z406:BZ406))","v":4894303339.8137693},{"$f":"IF(CA$11=\"\",0,SUM($Z405:CA405)-SUM($Z406:CA406))","v":5109916719.6327553},{"$f":"IF(CB$11=\"\",0,SUM($Z405:CB405)-SUM($Z406:CB406))","v":5454661833.2067938},{"$f":"IF(CC$11=\"\",0,SUM($Z405:CC405)-SUM($Z406:CC406))","v":5447068389.0577059},{"$f":"IF(CD$11=\"\",0,SUM($Z405:CD405)-SUM($Z406:CD406))","v":5925799062.0749245},{"$f":"IF(CE$11=\"\",0,SUM($Z405:CE405)-SUM($Z406:CE406))","v":6279876720.7087221},{"$f":"IF(CF$11=\"\",0,SUM($Z405:CF405)-SUM($Z406:CF406))","v":6825997905.4161062},{"$f":"IF(CG$11=\"\",0,SUM($Z405:CG405)-SUM($Z406:CG406))","v":6856266217.0184269},{"$f":"IF(CH$11=\"\",0,SUM($Z405:CH405)-SUM($Z406:CH406))","v":7520736926.1169376},{"$f":"IF(CI$11=\"\",0,SUM($Z405:CI405)-SUM($Z406:CI406))","v":0}]
[{"$f":"ROW()","v":414},null,null,null,null,null,null,{"$f":"Items!$BK$27","v":"ПАССИВЫ"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,{"$f":"IF(ABS(X414-SUM(X415:X421))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z414:$CJ414,$Z$2:$CJ$2,Periods!$Q$18)","v":7752406372.8345499},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA415:AA421))","v":-2135056.2933333335},-6040104.2988969497,-9990403.4202213548,-13977679.569993787,-16143110.020266056,-18360585.461067159,-20468081.490671761,-19833974.817670442,-18053712.047968529,-15883684.22301195,-15627684.303465305,-5807066.29892819,6970375.4235190777,20792686.00316323,24706377.748933524,50521663.241684698,79443311.62282449,112614564.956304,126737532.24588643,184161849.01883042,238652975.05173513,303011276.09243268,326488978.78000516,424367839.59865087,517429457.04793471,624694332.07690001,656755395.08324146,803369672.95593536,929924041.51616049,1081254988.1942554,1131687644.7811954,1345983871.1530564,1515512751.388056,1723796074.9725387,1778779066.2652981,2055481324.0618083,2282664662.7538419,2554116616.9608431,2606010424.4799142,2947534518.1619487,3154258399.4318018,3422154732.0791893,3468661813.259439,3857600881.7466197,4083682832.5456138,4394509434.320055,4391107527.7608185,4759339497.3240261,5028866667.8048697,5375691659.380167,5362556010.7371168,5782400633.2580843,6000495241.5584936,6319292479.0038948,6304662617.7911673,6785479426.1777229,7030066229.5007458,7385233665.1016006,7355308379.9196806,7752406372.8345499,0]
[{"$f":"ROW()","v":415},null,null,null,null,null,null,{"$f":"H414","v":"ПАССИВЫ"},{"$f":"Items!$BK$29","v":"Собственный капитал"},null,null,null,{"$f":"M414","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUMIFS($Z415:$CJ415,$Z$2:$CJ$2,Periods!$Q$18)","v":7023756312.2140522},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z403:AA403))","v":-3402000},{"$f":"IF(AB$11=\"\",0,SUM($Z403:AB403))","v":-7299415.7008761158},{"$f":"IF(AC$11=\"\",0,SUM($Z403:AC403))","v":-11283756.355117187},{"$f":"IF(AD$11=\"\",0,SUM($Z403:AD403))","v":-15702392.189421786},{"$f":"IF(AE$11=\"\",0,SUM($Z403:AE403))","v":-19446741.462212667},{"$f":"IF(AF$11=\"\",0,SUM($Z403:AF403))","v":-22319141.102399096},{"$f":"IF(AG$11=\"\",0,SUM($Z403:AG403))","v":-25000864.199926134},{"$f":"IF(AH$11=\"\",0,SUM($Z403:AH403))","v":-27319427.26384392},{"$f":"IF(AI$11=\"\",0,SUM($Z403:AI403))","v":-27832512.652489178},{"$f":"IF(AJ$11=\"\",0,SUM($Z403:AJ403))","v":-27682257.899039313},{"$f":"IF(AK$11=\"\",0,SUM($Z403:AK403))","v":-26924868.771563545},{"$f":"IF(AL$11=\"\",0,SUM($Z403:AL403))","v":-24890500.665148526},{"$f":"IF(AM$11=\"\",0,SUM($Z403:AM403))","v":-17370681.947887123},{"$f":"IF(AN$11=\"\",0,SUM($Z403:AN403))","v":-7468254.0658139884},{"$f":"IF(AO$11=\"\",0,SUM($Z403:AO403))","v":1432855.2138723992},{"$f":"IF(AP$11=\"\",0,SUM($Z403:AP403))","v":10901834.491432142},{"$f":"IF(AQ$11=\"\",0,SUM($Z403:AQ403))","v":32278764.475737449},{"$f":"IF(AR$11=\"\",0,SUM($Z403:AR403))","v":58455796.279797763},{"$f":"IF(AS$11=\"\",0,SUM($Z403:AS403))","v":82488690.878289476},{"$f":"IF(AT$11=\"\",0,SUM($Z403:AT403))","v":109551673.35827811},{"$f":"IF(AU$11=\"\",0,SUM($Z403:AU403))","v":156516868.01195508},{"$f":"IF(AV$11=\"\",0,SUM($Z403:AV403))","v":208711489.47531331},{"$f":"IF(AW$11=\"\",0,SUM($Z403:AW403))","v":254223270.67378423},{"$f":"IF(AX$11=\"\",0,SUM($Z403:AX403))","v":303449394.10261881},{"$f":"IF(AY$11=\"\",0,SUM($Z403:AY403))","v":384967133.45896769},{"$f":"IF(AZ$11=\"\",0,SUM($Z403:AZ403))","v":474522353.12112904},{"$f":"IF(BA$11=\"\",0,SUM($Z403:BA403))","v":547929667.19778585},{"$f":"IF(BB$11=\"\",0,SUM($Z403:BB403))","v":621658857.61518478},{"$f":"IF(BC$11=\"\",0,SUM($Z403:BC403))","v":740416113.00187743},{"$f":"IF(BD$11=\"\",0,SUM($Z403:BD403))","v":867326112.20262361},{"$f":"IF(BE$11=\"\",0,SUM($Z403:BE403))","v":973531694.64364624},{"$f":"IF(BF$11=\"\",0,SUM($Z403:BF403))","v":1084232536.7517323},{"$f":"IF(BG$11=\"\",0,SUM($Z403:BG403))","v":1252515757.4459887},{"$f":"IF(BH$11=\"\",0,SUM($Z403:BH403))","v":1426442151.2782373},{"$f":"IF(BI$11=\"\",0,SUM($Z403:BI403))","v":1567082445.1623561},{"$f":"IF(BJ$11=\"\",0,SUM($Z403:BJ403))","v":1707745298.5386198},{"$f":"IF(BK$11=\"\",0,SUM($Z403:BK403))","v":1926475931.3606577},{"$f":"IF(BL$11=\"\",0,SUM($Z403:BL403))","v":2154780702.8466601},{"$f":"IF(BM$11=\"\",0,SUM($Z403:BM403))","v":2330412275.2056847},{"$f":"IF(BN$11=\"\",0,SUM($Z403:BN403))","v":2496552155.1654639},{"$f":"IF(BO$11=\"\",0,SUM($Z403:BO403))","v":2734047811.4555974},{"$f":"IF(BP$11=\"\",0,SUM($Z403:BP403))","v":2954506397.0834188},{"$f":"IF(BQ$11=\"\",0,SUM($Z403:BQ403))","v":3130599896.2466612},{"$f":"IF(BR$11=\"\",0,SUM($Z403:BR403))","v":3315245228.0210643},{"$f":"IF(BS$11=\"\",0,SUM($Z403:BS403))","v":3584724591.9619961},{"$f":"IF(BT$11=\"\",0,SUM($Z403:BT403))","v":3840488925.0145411},{"$f":"IF(BU$11=\"\",0,SUM($Z403:BU403))","v":4023459040.465868},{"$f":"IF(BV$11=\"\",0,SUM($Z403:BV403))","v":4177163189.9605479},{"$f":"IF(BW$11=\"\",0,SUM($Z403:BW403))","v":4447524853.2644997},{"$f":"IF(BX$11=\"\",0,SUM($Z403:BX403))","v":4734583580.1202536},{"$f":"IF(BY$11=\"\",0,SUM($Z403:BY403))","v":4936378136.3681469},{"$f":"IF(BZ$11=\"\",0,SUM($Z403:BZ403))","v":5107657547.946373},{"$f":"IF(CA$11=\"\",0,SUM($Z403:CA403))","v":5380140190.7194395},{"$f":"IF(CB$11=\"\",0,SUM($Z403:CB403))","v":5635468313.9947977},{"$f":"IF(CC$11=\"\",0,SUM($Z403:CC403))","v":5832509051.5002909},{"$f":"IF(CD$11=\"\",0,SUM($Z403:CD403))","v":6033693993.8971682},{"$f":"IF(CE$11=\"\",0,SUM($Z403:CE403))","v":6348691522.5866642},{"$f":"IF(CF$11=\"\",0,SUM($Z403:CF403))","v":6647725680.4523602},{"$f":"IF(CG$11=\"\",0,SUM($Z403:CG403))","v":6854545782.7806273},{"$f":"IF(CH$11=\"\",0,SUM($Z403:CH403))","v":7023756312.2140522},{"$f":"IF(CI$11=\"\",0,SUM($Z403:CI403))","v":0}]
[{"$f":"ROW()","v":417},null,null,null,null,null,null,{"$f":"H414","v":"ПАССИВЫ"},{"$f":"Items!$BK$23","v":"Кредиторская задолженность"},null,null,null,{"$f":"M414","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUMIFS($Z417:$CJ417,$Z$2:$CJ$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":175024.70666666667},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":122123.186666667},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":171691.31333333347},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":325727.5},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":309074.30000000075},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":502667.72000000067},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":646182.32440000027},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":972723.52653333172},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":1013356.8342666626},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":1276728.7131999955},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":1518417.1213999987},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":2195241.6227919981},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":2269953.3482659981},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":2549203.5028473288},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":3123823.1336826533},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":4236109.8196746409},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":4138024.7628252953},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":4427919.6318271458},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":5560647.1573630273},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":7189457.6241348386},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":7131282.565163523},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":7250628.5180190802},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":8714060.6759212017},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":11057757.782715976},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":11228880.042094588},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":11005082.60974431},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":13363313.43023324},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":16641872.474509954},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":16193581.692705393},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":15526875.589872479},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":19476583.039893746},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":23782719.765963078},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":23281391.932115555},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":21947352.43762064},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":26422157.536460876},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":31932737.164892197},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":31989911.379854202},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":29340443.195079327},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":35091442.74111557},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":41721486.950727463},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":40345820.836243629},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":34992071.362526417},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":43938003.60098362},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":50168172.877950191},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":48733347.920294762},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":41873989.924064636},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":50543031.938397884},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":57352921.331846714},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":57435937.207827568},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":48813785.556347847},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":59211954.03880024},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":66951467.81833744},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":64551391.012825966},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":57078992.989603996},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":52470354.794703484},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":59359711.081572533},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":49292500.027338028},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":22472027.127244949},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":56289205.310117722},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI416,$H$15:$H416,$I417,$I$15:$I416,\"\"))","v":0}]
[{"$f":"ROW()","v":420},null,null,null,null,null,null,{"$f":"H416","v":"ПАССИВЫ"},{"$f":"Items!$BK$25","v":"Задолженность по соцсборам"},null,null,null,{"$f":"M416","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUMIFS($Z420:$CJ420,$Z$2:$CJ$2,Periods!$Q$18)","v":66225808.989602268},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":702000},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":707881.88671875},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":707881.88671875},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":765620.08875},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":811785.86250000005},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":870080.2059375},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":875705.37093749992},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":1087989.0018750001},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":1192279.180625},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":1423113.84984375},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":1423113.84984375},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":1789202.9531249998},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":2093005.1629250003},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":2486321.9578406247},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":2486321.9578406243},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":3181310.0079187504},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":3470938.265537499},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":4123766.6914921869},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":4123766.6914921897},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":5178627.3655125014},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":5511072.7997375019},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":6638874.7817812525},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":6638874.7817812506},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":7956713.2801781259},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":8666029.8144826461},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":10257924.154978964},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":10257924.154978968},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":12116987.198213901},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":12523957.499460269},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":14707629.912353333},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":14707629.912353344},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":17089358.963207349},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":17494239.093032256},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":20504319.538666934},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":20504319.538666934},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":23257290.824213341},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":24475776.974982962},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":28371770.080050483},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":28371770.080050498},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":31871742.370113969},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":32238995.574852854},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":36856249.230784506},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":36856249.230784491},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":39301124.741765767},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":39301124.741765767},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":43388351.970696896},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":43388351.970696896},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":45406677.027462482},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":46768877.3382864},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":51265140.352364957},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":51265140.352364987},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":53367944.254911184},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":53367944.254911065},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":57742870.389941692},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":57742870.389941633},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":59854450.811641216},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":59854450.811641276},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":64555494.299646735},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":64555494.299646795},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":66225808.989602268},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI419,$H$15:$H419,$I420,$I$15:$I419,\"\"))","v":0}]
[{"$f":"ROW()","v":423}]
[{"$f":"ROW()","v":425},null,null,null,null,null,null,{"$f":"Items!$BO$23","v":"Управленческие расходы"},null,null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,{"$f":"IF(ABS($X425-SUMIFS($X426:$X452,$J426:$J452,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B425=Lists!$CU$24,SUMIFS($Z425:$CJ425,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z425:$CJ425))","v":763266171.92592359},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA426:AA452,$J426:$J452,\"\"))","v":5258900},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB426:AB452,$J426:$J452,\"\"))","v":3965490.3624999998},4059222.3546874998,4123861.6530763889,4240119.2065166663,4315249.6666863542,4264258.4473491386,4536478.353164711,4606794.7024387699,4805637.8798491517,4543606.6626233999,5064576.7295171544,5187214.7067725034,5466131.9683002029,4986813.1368372766,5949236.973549434,5829464.7605436007,6488070.2950720629,5617732.9196226215,7179453.8626886923,6773359.2968956828,8105210.1296074158,6490467.1944907736,8558794.2304428127,8107757.6755690724,10040938.92295922,7642127.808661052,10532326.858985497,9414193.1662999056,12493686.390261477,9031722.7667762563,12980022.234218806,11258600.857699599,15740474.199664697,10726075.914389431,15486387.174606983,13537744.746983344,19478482.073171392,12787164.256256532,18813705.181250282,15477381.252847342,22698203.238827959,14622944.981733218,19464665.980065599,17228248.707635835,24165926.770342879,16302900.299454659,20234312.340735171,18950912.824762322,27133065.358520646,18307409.5002294,22514089.52306034,20837813.362830199,28701418.871866651,19948935.26979015,24928764.6650181,23316460.836446192,32136962.948310874,21945308.393882602,25862891.078577735,0]
[{"$f":"ROW()","v":428},null,null,null,null,null,null,{"$f":"H425","v":"Управленческие расходы"},{"$f":"I426","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L428)=0,$L428=0,$L428=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L428)))","v":"Операционный директор"},null,{"$f":"L427+1","v":5},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B428=Lists!$CU$24,SUMIFS($Z428:$CJ428,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z428:$CJ428))","v":40173653.995255053},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(HR!AA:AA,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":540000},{"$f":"IF(AB$11=\"\",0,SUMIFS(HR!AB:AB,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":540000},{"$f":"IF(AC$11=\"\",0,SUMIFS(HR!AC:AC,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":540000},{"$f":"IF(AD$11=\"\",0,SUMIFS(HR!AD:AD,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":540000},{"$f":"IF(AE$11=\"\",0,SUMIFS(HR!AE:AE,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":556200},{"$f":"IF(AF$11=\"\",0,SUMIFS(HR!AF:AF,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":556200},{"$f":"IF(AG$11=\"\",0,SUMIFS(HR!AG:AG,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":556200},{"$f":"IF(AH$11=\"\",0,SUMIFS(HR!AH:AH,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":556200},{"$f":"IF(AI$11=\"\",0,SUMIFS(HR!AI:AI,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":572886},{"$f":"IF(AJ$11=\"\",0,SUMIFS(HR!AJ:AJ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":572886},{"$f":"IF(AK$11=\"\",0,SUMIFS(HR!AK:AK,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":572886},{"$f":"IF(AL$11=\"\",0,SUMIFS(HR!AL:AL,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":572886},{"$f":"IF(AM$11=\"\",0,SUMIFS(HR!AM:AM,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":590072.57999999996},{"$f":"IF(AN$11=\"\",0,SUMIFS(HR!AN:AN,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":590072.57999999996},{"$f":"IF(AO$11=\"\",0,SUMIFS(HR!AO:AO,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":590072.57999999996},{"$f":"IF(AP$11=\"\",0,SUMIFS(HR!AP:AP,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":590072.57999999996},{"$f":"IF(AQ$11=\"\",0,SUMIFS(HR!AQ:AQ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":607774.7574},{"$f":"IF(AR$11=\"\",0,SUMIFS(HR!AR:AR,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":607774.7574},{"$f":"IF(AS$11=\"\",0,SUMIFS(HR!AS:AS,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":607774.7574},{"$f":"IF(AT$11=\"\",0,SUMIFS(HR!AT:AT,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":607774.7574},{"$f":"IF(AU$11=\"\",0,SUMIFS(HR!AU:AU,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":626008.00012199988},{"$f":"IF(AV$11=\"\",0,SUMIFS(HR!AV:AV,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":626008.00012199988},{"$f":"IF(AW$11=\"\",0,SUMIFS(HR!AW:AW,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":626008.00012199988},{"$f":"IF(AX$11=\"\",0,SUMIFS(HR!AX:AX,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":626008.00012199988},{"$f":"IF(AY$11=\"\",0,SUMIFS(HR!AY:AY,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":644788.24012565997},{"$f":"IF(AZ$11=\"\",0,SUMIFS(HR!AZ:AZ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":644788.24012565997},{"$f":"IF(BA$11=\"\",0,SUMIFS(HR!BA:BA,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":644788.24012565997},{"$f":"IF(BB$11=\"\",0,SUMIFS(HR!BB:BB,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":644788.24012565997},{"$f":"IF(BC$11=\"\",0,SUMIFS(HR!BC:BC,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":664131.88732942974},{"$f":"IF(BD$11=\"\",0,SUMIFS(HR!BD:BD,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":664131.88732942974},{"$f":"IF(BE$11=\"\",0,SUMIFS(HR!BE:BE,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":664131.88732942974},{"$f":"IF(BF$11=\"\",0,SUMIFS(HR!BF:BF,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":664131.88732942974},{"$f":"IF(BG$11=\"\",0,SUMIFS(HR!BG:BG,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":684055.84394931258},{"$f":"IF(BH$11=\"\",0,SUMIFS(HR!BH:BH,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":684055.84394931258},{"$f":"IF(BI$11=\"\",0,SUMIFS(HR!BI:BI,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":684055.84394931258},{"$f":"IF(BJ$11=\"\",0,SUMIFS(HR!BJ:BJ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":684055.84394931258},{"$f":"IF(BK$11=\"\",0,SUMIFS(HR!BK:BK,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":704577.519267792},{"$f":"IF(BL$11=\"\",0,SUMIFS(HR!BL:BL,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":704577.519267792},{"$f":"IF(BM$11=\"\",0,SUMIFS(HR!BM:BM,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":704577.519267792},{"$f":"IF(BN$11=\"\",0,SUMIFS(HR!BN:BN,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":704577.519267792},{"$f":"IF(BO$11=\"\",0,SUMIFS(HR!BO:BO,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":725714.84484582581},{"$f":"IF(BP$11=\"\",0,SUMIFS(HR!BP:BP,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":725714.84484582581},{"$f":"IF(BQ$11=\"\",0,SUMIFS(HR!BQ:BQ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":725714.84484582581},{"$f":"IF(BR$11=\"\",0,SUMIFS(HR!BR:BR,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":725714.84484582581},{"$f":"IF(BS$11=\"\",0,SUMIFS(HR!BS:BS,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":747486.29019120056},{"$f":"IF(BT$11=\"\",0,SUMIFS(HR!BT:BT,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":747486.29019120056},{"$f":"IF(BU$11=\"\",0,SUMIFS(HR!BU:BU,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":747486.29019120056},{"$f":"IF(BV$11=\"\",0,SUMIFS(HR!BV:BV,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":747486.29019120056},{"$f":"IF(BW$11=\"\",0,SUMIFS(HR!BW:BW,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":769910.87889693643},{"$f":"IF(BX$11=\"\",0,SUMIFS(HR!BX:BX,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":769910.87889693643},{"$f":"IF(BY$11=\"\",0,SUMIFS(HR!BY:BY,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":769910.87889693643},{"$f":"IF(BZ$11=\"\",0,SUMIFS(HR!BZ:BZ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":769910.87889693643},{"$f":"IF(CA$11=\"\",0,SUMIFS(HR!CA:CA,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":793008.20526384446},{"$f":"IF(CB$11=\"\",0,SUMIFS(HR!CB:CB,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":793008.20526384446},{"$f":"IF(CC$11=\"\",0,SUMIFS(HR!CC:CC,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":793008.20526384446},{"$f":"IF(CD$11=\"\",0,SUMIFS(HR!CD:CD,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":793008.20526384446},{"$f":"IF(CE$11=\"\",0,SUMIFS(HR!CE:CE,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":816798.45142175991},{"$f":"IF(CF$11=\"\",0,SUMIFS(HR!CF:CF,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":816798.45142175991},{"$f":"IF(CG$11=\"\",0,SUMIFS(HR!CG:CG,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":816798.45142175991},{"$f":"IF(CH$11=\"\",0,SUMIFS(HR!CH:CH,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":816798.45142175991},{"$f":"IF(CI$11=\"\",0,SUMIFS(HR!CI:CI,HR!$H:$H,HR!$H$79,HR!$I:$I,$J428,HR!$Q:$Q,$Q428))","v":0}]
[{"$f":"ROW()","v":431},null,null,null,null,null,null,{"$f":"H427","v":"Управленческие расходы"},{"$f":"I428","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L431)=0,$L431=0,$L431=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L431)))","v":"Финансовые менеджеры"},null,8,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B431=Lists!$CU$24,SUMIFS($Z431:$CJ431,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z431:$CJ431))","v":31246175.329642825},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(HR!AA:AA,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":420000},{"$f":"IF(AB$11=\"\",0,SUMIFS(HR!AB:AB,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":420000},{"$f":"IF(AC$11=\"\",0,SUMIFS(HR!AC:AC,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":420000},{"$f":"IF(AD$11=\"\",0,SUMIFS(HR!AD:AD,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":420000},{"$f":"IF(AE$11=\"\",0,SUMIFS(HR!AE:AE,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":432600},{"$f":"IF(AF$11=\"\",0,SUMIFS(HR!AF:AF,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":432600},{"$f":"IF(AG$11=\"\",0,SUMIFS(HR!AG:AG,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":432600},{"$f":"IF(AH$11=\"\",0,SUMIFS(HR!AH:AH,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":432600},{"$f":"IF(AI$11=\"\",0,SUMIFS(HR!AI:AI,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":445578},{"$f":"IF(AJ$11=\"\",0,SUMIFS(HR!AJ:AJ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":445578},{"$f":"IF(AK$11=\"\",0,SUMIFS(HR!AK:AK,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":445578},{"$f":"IF(AL$11=\"\",0,SUMIFS(HR!AL:AL,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":445578},{"$f":"IF(AM$11=\"\",0,SUMIFS(HR!AM:AM,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":458945.34},{"$f":"IF(AN$11=\"\",0,SUMIFS(HR!AN:AN,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":458945.34},{"$f":"IF(AO$11=\"\",0,SUMIFS(HR!AO:AO,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":458945.34},{"$f":"IF(AP$11=\"\",0,SUMIFS(HR!AP:AP,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":458945.34},{"$f":"IF(AQ$11=\"\",0,SUMIFS(HR!AQ:AQ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":472713.70019999996},{"$f":"IF(AR$11=\"\",0,SUMIFS(HR!AR:AR,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":472713.70019999996},{"$f":"IF(AS$11=\"\",0,SUMIFS(HR!AS:AS,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":472713.70019999996},{"$f":"IF(AT$11=\"\",0,SUMIFS(HR!AT:AT,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":472713.70019999996},{"$f":"IF(AU$11=\"\",0,SUMIFS(HR!AU:AU,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":486895.11120599991},{"$f":"IF(AV$11=\"\",0,SUMIFS(HR!AV:AV,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":486895.11120599991},{"$f":"IF(AW$11=\"\",0,SUMIFS(HR!AW:AW,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":486895.11120599991},{"$f":"IF(AX$11=\"\",0,SUMIFS(HR!AX:AX,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":486895.11120599991},{"$f":"IF(AY$11=\"\",0,SUMIFS(HR!AY:AY,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":501501.96454217995},{"$f":"IF(AZ$11=\"\",0,SUMIFS(HR!AZ:AZ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":501501.96454217995},{"$f":"IF(BA$11=\"\",0,SUMIFS(HR!BA:BA,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":501501.96454217995},{"$f":"IF(BB$11=\"\",0,SUMIFS(HR!BB:BB,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":501501.96454217995},{"$f":"IF(BC$11=\"\",0,SUMIFS(HR!BC:BC,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":516547.02347844536},{"$f":"IF(BD$11=\"\",0,SUMIFS(HR!BD:BD,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":516547.02347844536},{"$f":"IF(BE$11=\"\",0,SUMIFS(HR!BE:BE,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":516547.02347844536},{"$f":"IF(BF$11=\"\",0,SUMIFS(HR!BF:BF,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":516547.02347844536},{"$f":"IF(BG$11=\"\",0,SUMIFS(HR!BG:BG,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":532043.43418279872},{"$f":"IF(BH$11=\"\",0,SUMIFS(HR!BH:BH,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":532043.43418279872},{"$f":"IF(BI$11=\"\",0,SUMIFS(HR!BI:BI,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":532043.43418279872},{"$f":"IF(BJ$11=\"\",0,SUMIFS(HR!BJ:BJ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":532043.43418279872},{"$f":"IF(BK$11=\"\",0,SUMIFS(HR!BK:BK,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":548004.73720828269},{"$f":"IF(BL$11=\"\",0,SUMIFS(HR!BL:BL,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":548004.73720828269},{"$f":"IF(BM$11=\"\",0,SUMIFS(HR!BM:BM,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":548004.73720828269},{"$f":"IF(BN$11=\"\",0,SUMIFS(HR!BN:BN,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":548004.73720828269},{"$f":"IF(BO$11=\"\",0,SUMIFS(HR!BO:BO,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":564444.87932453118},{"$f":"IF(BP$11=\"\",0,SUMIFS(HR!BP:BP,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":564444.87932453118},{"$f":"IF(BQ$11=\"\",0,SUMIFS(HR!BQ:BQ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":564444.87932453118},{"$f":"IF(BR$11=\"\",0,SUMIFS(HR!BR:BR,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":564444.87932453118},{"$f":"IF(BS$11=\"\",0,SUMIFS(HR!BS:BS,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":581378.22570426716},{"$f":"IF(BT$11=\"\",0,SUMIFS(HR!BT:BT,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":581378.22570426716},{"$f":"IF(BU$11=\"\",0,SUMIFS(HR!BU:BU,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":581378.22570426716},{"$f":"IF(BV$11=\"\",0,SUMIFS(HR!BV:BV,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":581378.22570426716},{"$f":"IF(BW$11=\"\",0,SUMIFS(HR!BW:BW,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":598819.57247539505},{"$f":"IF(BX$11=\"\",0,SUMIFS(HR!BX:BX,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":598819.57247539505},{"$f":"IF(BY$11=\"\",0,SUMIFS(HR!BY:BY,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":598819.57247539505},{"$f":"IF(BZ$11=\"\",0,SUMIFS(HR!BZ:BZ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":598819.57247539505},{"$f":"IF(CA$11=\"\",0,SUMIFS(HR!CA:CA,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":616784.15964965685},{"$f":"IF(CB$11=\"\",0,SUMIFS(HR!CB:CB,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":616784.15964965685},{"$f":"IF(CC$11=\"\",0,SUMIFS(HR!CC:CC,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":616784.15964965685},{"$f":"IF(CD$11=\"\",0,SUMIFS(HR!CD:CD,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":616784.15964965685},{"$f":"IF(CE$11=\"\",0,SUMIFS(HR!CE:CE,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":635287.68443914666},{"$f":"IF(CF$11=\"\",0,SUMIFS(HR!CF:CF,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":635287.68443914666},{"$f":"IF(CG$11=\"\",0,SUMIFS(HR!CG:CG,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":635287.68443914666},{"$f":"IF(CH$11=\"\",0,SUMIFS(HR!CH:CH,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":635287.68443914666},{"$f":"IF(CI$11=\"\",0,SUMIFS(HR!CI:CI,HR!$H:$H,HR!$H$79,HR!$I:$I,$J431,HR!$Q:$Q,$Q431))","v":0}]
[{"$f":"ROW()","v":433},null,null,null,null,null,null,{"$f":"H429","v":"Управленческие расходы"},{"$f":"I430","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L433)=0,$L433=0,$L433=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L433)))","v":"Прочие сотрудники"},null,10,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B433=Lists!$CU$24,SUMIFS($Z433:$CJ433,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z433:$CJ433))","v":22318696.664030593},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(HR!AA:AA,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":300000},{"$f":"IF(AB$11=\"\",0,SUMIFS(HR!AB:AB,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":300000},{"$f":"IF(AC$11=\"\",0,SUMIFS(HR!AC:AC,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":300000},{"$f":"IF(AD$11=\"\",0,SUMIFS(HR!AD:AD,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":300000},{"$f":"IF(AE$11=\"\",0,SUMIFS(HR!AE:AE,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":309000},{"$f":"IF(AF$11=\"\",0,SUMIFS(HR!AF:AF,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":309000},{"$f":"IF(AG$11=\"\",0,SUMIFS(HR!AG:AG,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":309000},{"$f":"IF(AH$11=\"\",0,SUMIFS(HR!AH:AH,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":309000},{"$f":"IF(AI$11=\"\",0,SUMIFS(HR!AI:AI,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":318270},{"$f":"IF(AJ$11=\"\",0,SUMIFS(HR!AJ:AJ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":318270},{"$f":"IF(AK$11=\"\",0,SUMIFS(HR!AK:AK,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":318270},{"$f":"IF(AL$11=\"\",0,SUMIFS(HR!AL:AL,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":318270},{"$f":"IF(AM$11=\"\",0,SUMIFS(HR!AM:AM,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":327818.09999999998},{"$f":"IF(AN$11=\"\",0,SUMIFS(HR!AN:AN,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":327818.09999999998},{"$f":"IF(AO$11=\"\",0,SUMIFS(HR!AO:AO,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":327818.09999999998},{"$f":"IF(AP$11=\"\",0,SUMIFS(HR!AP:AP,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":327818.09999999998},{"$f":"IF(AQ$11=\"\",0,SUMIFS(HR!AQ:AQ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":337652.64299999998},{"$f":"IF(AR$11=\"\",0,SUMIFS(HR!AR:AR,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":337652.64299999998},{"$f":"IF(AS$11=\"\",0,SUMIFS(HR!AS:AS,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":337652.64299999998},{"$f":"IF(AT$11=\"\",0,SUMIFS(HR!AT:AT,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":337652.64299999998},{"$f":"IF(AU$11=\"\",0,SUMIFS(HR!AU:AU,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":347782.22228999995},{"$f":"IF(AV$11=\"\",0,SUMIFS(HR!AV:AV,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":347782.22228999995},{"$f":"IF(AW$11=\"\",0,SUMIFS(HR!AW:AW,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":347782.22228999995},{"$f":"IF(AX$11=\"\",0,SUMIFS(HR!AX:AX,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":347782.22228999995},{"$f":"IF(AY$11=\"\",0,SUMIFS(HR!AY:AY,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":358215.68895869999},{"$f":"IF(AZ$11=\"\",0,SUMIFS(HR!AZ:AZ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":358215.68895869999},{"$f":"IF(BA$11=\"\",0,SUMIFS(HR!BA:BA,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":358215.68895869999},{"$f":"IF(BB$11=\"\",0,SUMIFS(HR!BB:BB,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":358215.68895869999},{"$f":"IF(BC$11=\"\",0,SUMIFS(HR!BC:BC,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":368962.15962746099},{"$f":"IF(BD$11=\"\",0,SUMIFS(HR!BD:BD,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":368962.15962746099},{"$f":"IF(BE$11=\"\",0,SUMIFS(HR!BE:BE,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":368962.15962746099},{"$f":"IF(BF$11=\"\",0,SUMIFS(HR!BF:BF,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":368962.15962746099},{"$f":"IF(BG$11=\"\",0,SUMIFS(HR!BG:BG,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":380031.02441628475},{"$f":"IF(BH$11=\"\",0,SUMIFS(HR!BH:BH,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":380031.02441628475},{"$f":"IF(BI$11=\"\",0,SUMIFS(HR!BI:BI,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":380031.02441628475},{"$f":"IF(BJ$11=\"\",0,SUMIFS(HR!BJ:BJ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":380031.02441628475},{"$f":"IF(BK$11=\"\",0,SUMIFS(HR!BK:BK,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":391431.95514877333},{"$f":"IF(BL$11=\"\",0,SUMIFS(HR!BL:BL,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":391431.95514877333},{"$f":"IF(BM$11=\"\",0,SUMIFS(HR!BM:BM,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":391431.95514877333},{"$f":"IF(BN$11=\"\",0,SUMIFS(HR!BN:BN,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":391431.95514877333},{"$f":"IF(BO$11=\"\",0,SUMIFS(HR!BO:BO,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":403174.91380323656},{"$f":"IF(BP$11=\"\",0,SUMIFS(HR!BP:BP,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":403174.91380323656},{"$f":"IF(BQ$11=\"\",0,SUMIFS(HR!BQ:BQ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":403174.91380323656},{"$f":"IF(BR$11=\"\",0,SUMIFS(HR!BR:BR,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":403174.91380323656},{"$f":"IF(BS$11=\"\",0,SUMIFS(HR!BS:BS,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":415270.16121733363},{"$f":"IF(BT$11=\"\",0,SUMIFS(HR!BT:BT,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":415270.16121733363},{"$f":"IF(BU$11=\"\",0,SUMIFS(HR!BU:BU,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":415270.16121733363},{"$f":"IF(BV$11=\"\",0,SUMIFS(HR!BV:BV,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":415270.16121733363},{"$f":"IF(BW$11=\"\",0,SUMIFS(HR!BW:BW,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":427728.26605385361},{"$f":"IF(BX$11=\"\",0,SUMIFS(HR!BX:BX,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":427728.26605385361},{"$f":"IF(BY$11=\"\",0,SUMIFS(HR!BY:BY,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":427728.26605385361},{"$f":"IF(BZ$11=\"\",0,SUMIFS(HR!BZ:BZ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":427728.26605385361},{"$f":"IF(CA$11=\"\",0,SUMIFS(HR!CA:CA,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":440560.11403546919},{"$f":"IF(CB$11=\"\",0,SUMIFS(HR!CB:CB,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":440560.11403546919},{"$f":"IF(CC$11=\"\",0,SUMIFS(HR!CC:CC,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":440560.11403546919},{"$f":"IF(CD$11=\"\",0,SUMIFS(HR!CD:CD,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":440560.11403546919},{"$f":"IF(CE$11=\"\",0,SUMIFS(HR!CE:CE,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":453776.91745653329},{"$f":"IF(CF$11=\"\",0,SUMIFS(HR!CF:CF,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":453776.91745653329},{"$f":"IF(CG$11=\"\",0,SUMIFS(HR!CG:CG,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":453776.91745653329},{"$f":"IF(CH$11=\"\",0,SUMIFS(HR!CH:CH,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":453776.91745653329},{"$f":"IF(CI$11=\"\",0,SUMIFS(HR!CI:CI,HR!$H:$H,HR!$H$79,HR!$I:$I,$J433,HR!$Q:$Q,$Q433))","v":0}]
[{"$f":"ROW()","v":434},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":436},null,null,null,null,null,null,{"$f":"H425","v":"Управленческие расходы"},{"$f":"Items!$BG$13","v":"Расходы на персонал"},null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,{"$f":"IF(ABS($X436-SUM($X437:$X442))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B436=Lists!$CU$24,SUMIFS($Z436:$CJ436,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z436:$CJ436))","v":231112107.91213444},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA437:AA442))","v":1597400},{"$f":"IF(AB$11=\"\",0,SUM(AB437:AB442))","v":293990.36249999999},287722.35468749999,352361.65307638893,358224.20651666669,375377.68506812496,316517.52486687503,560732.04491000006,463930.20318378747,628331.23792532203,358560.41549954063,809940.58598140616,703615.90614789678,904690.76304368034,437050.34058391489,1314377.3946594198,862242.53582257731,1378250.2654993585,560708.76995190734,1961678.5068305554,1078124.726298372,2238428.9223159193,752439.04841880419,2597079.2814438557,1477611.9015757814,3154466.9330209554,1015640.6700034507,3677769.8990036487,1691156.4411188986,4459185.5530852117,1373181.9643297582,4963341.3447075598,2126912.2685214267,6291963.3567390554,1859712.5303247382,6235877.9366851673,2833213.5579834473,8314603.486994464,2482735.9436102267,8174243.0543153509,3375058.5495697442,10412847.237314546,3254647.1286123642,7538798.5609808005,3616280.3343734327,10422566.293954195,3934756.2808655095,7733602.8970385753,4303666.1050258838,11904860.840082927,4658107.1759207547,8743324.5216733348,5074247.6053753346,12774781.000847906,5432110.1180098522,9785632.7495938987,5897005.3014698541,14570007.647899374,6298735.7616783138,10057680.224596858,0]
[{"$f":"ROW()","v":439},{"$f":"Lists!$CU$17","v":"ндс(-)"},null,"*",null,null,null,{"$f":"H425","v":"Управленческие расходы"},{"$f":"I426","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L439)=0,$L439=0,$L439=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L439)))","v":"Расходы на оргтехнику"},null,{"$f":"L438+1","v":3},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B439=Lists!$CU$24,SUMIFS($Z439:$CJ439,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z439:$CJ439))","v":99371993.003125817},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(HR!AA:AA,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":880000},{"$f":"IF(AB$11=\"\",0,SUMIFS(HR!AB:AB,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":6268.0078125},{"$f":"IF(AC$11=\"\",0,SUMIFS(HR!AC:AC,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(HR!AD:AD,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":61477.593576388892},{"$f":"IF(AE$11=\"\",0,SUMIFS(HR!AE:AE,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":50738.387291666688},{"$f":"IF(AF$11=\"\",0,SUMIFS(HR!AF:AF,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":64586.111406249984},{"$f":"IF(AG$11=\"\",0,SUMIFS(HR!AG:AG,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":5447.1462499999852},{"$f":"IF(AH$11=\"\",0,SUMIFS(HR!AH:AH,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":237505.27390625011},{"$f":"IF(AI$11=\"\",0,SUMIFS(HR!AI:AI,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":119113.47065624995},{"$f":"IF(AJ$11=\"\",0,SUMIFS(HR!AJ:AJ,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":269770.8224257814},{"$f":"IF(AK$11=\"\",0,SUMIFS(HR!AK:AK,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(HR!AL:AL,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":429499.01151171862},{"$f":"IF(AM$11=\"\",0,SUMIFS(HR!AM:AM,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":290281.79474765621},{"$f":"IF(AN$11=\"\",0,SUMIFS(HR!AN:AN,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":467640.42245976557},{"$f":"IF(AO$11=\"\",0,SUMIFS(HR!AO:AO,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(HR!AP:AP,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":834981.25614257832},{"$f":"IF(AQ$11=\"\",0,SUMIFS(HR!AQ:AQ,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":342811.57344574248},{"$f":"IF(AR$11=\"\",0,SUMIFS(HR!AR:AR,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":817541.49554745108},{"$f":"IF(AS$11=\"\",0,SUMIFS(HR!AS:AS,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(HR!AT:AT,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":1333634.3160198941},{"$f":"IF(AU$11=\"\",0,SUMIFS(HR!AU:AU,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":400389.48223656969},{"$f":"IF(AV$11=\"\",0,SUMIFS(HR!AV:AV,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":1485989.8738971152},{"$f":"IF(AW$11=\"\",0,SUMIFS(HR!AW:AW,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(HR!AX:AX,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":1756345.1082372647},{"$f":"IF(AY$11=\"\",0,SUMIFS(HR!AY:AY,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":569041.35834045568},{"$f":"IF(AZ$11=\"\",0,SUMIFS(HR!AZ:AZ,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":2138826.2630175045},{"$f":"IF(BA$11=\"\",0,SUMIFS(HR!BA:BA,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(HR!BB:BB,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":2535215.7545770127},{"$f":"IF(BC$11=\"\",0,SUMIFS(HR!BC:BC,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":471825.4079441608},{"$f":"IF(BD$11=\"\",0,SUMIFS(HR!BD:BD,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":3086003.5887554539},{"$f":"IF(BE$11=\"\",0,SUMIFS(HR!BE:BE,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(HR!BF:BF,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":3419673.5266854209},{"$f":"IF(BG$11=\"\",0,SUMIFS(HR!BG:BG,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":487280.94399732922},{"$f":"IF(BH$11=\"\",0,SUMIFS(HR!BH:BH,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":4432250.8264143178},{"$f":"IF(BI$11=\"\",0,SUMIFS(HR!BI:BI,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(HR!BJ:BJ,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":4169148.4194502495},{"$f":"IF(BK$11=\"\",0,SUMIFS(HR!BK:BK,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":638923.48224724294},{"$f":"IF(BL$11=\"\",0,SUMIFS(HR!BL:BL,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":5831867.5433842372},{"$f":"IF(BM$11=\"\",0,SUMIFS(HR!BM:BM,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(HR!BN:BN,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":5423270.5682694651},{"$f":"IF(BO$11=\"\",0,SUMIFS(HR!BO:BO,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":473107.60800099303},{"$f":"IF(BP$11=\"\",0,SUMIFS(HR!BP:BP,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":7158200.1087021818},{"$f":"IF(BQ$11=\"\",0,SUMIFS(HR!BQ:BQ,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(HR!BR:BR,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":4082976.523886526},{"$f":"IF(BS$11=\"\",0,SUMIFS(HR!BS:BS,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(HR!BT:BT,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":6487810.0130886864},{"$f":"IF(BU$11=\"\",0,SUMIFS(HR!BU:BU,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(HR!BV:BV,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":3621093.0984912338},{"$f":"IF(BW$11=\"\",0,SUMIFS(HR!BW:BW,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(HR!BX:BX,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":7246753.6641621711},{"$f":"IF(BY$11=\"\",0,SUMIFS(HR!BY:BY,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(HR!BZ:BZ,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":3894725.0795580628},{"$f":"IF(CA$11=\"\",0,SUMIFS(HR!CA:CA,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(HR!CB:CB,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":7342670.8828380536},{"$f":"IF(CC$11=\"\",0,SUMIFS(HR!CC:CC,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(HR!CD:CD,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":4151203.8482299112},{"$f":"IF(CE$11=\"\",0,SUMIFS(HR!CE:CE,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(HR!CF:CF,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":8271271.8862210615},{"$f":"IF(CG$11=\"\",0,SUMIFS(HR!CG:CG,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(HR!CH:CH,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":3584831.4592932248},{"$f":"IF(CI$11=\"\",0,SUMIFS(HR!CI:CI,HR!$H:$H,$J439,HR!$Q:$Q,$Q439))","v":0}]
[{"$f":"ROW()","v":442},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":444},{"$f":"Lists!$CU$17","v":"ндс(-)"},null,"*",null,null,null,{"$f":"H432","v":"Управленческие расходы"},{"$f":"I433","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L444)=0,$L444=0,$L444=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L444)))","v":"Аутсорсинг бухгалтерии"},null,1,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B444=Lists!$CU$24,SUMIFS($Z444:$CJ444,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z444:$CJ444))","v":1098918},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Exp!AA:AA,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":15000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Exp!AB:AB,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":15000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Exp!AC:AC,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":15000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Exp!AD:AD,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":15000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Exp!AE:AE,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":15000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Exp!AF:AF,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":15000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Exp!AG:AG,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":15000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Exp!AH:AH,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":15000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Exp!AI:AI,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":15000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Exp!AJ:AJ,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":15000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Exp!AK:AK,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":15000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Exp!AL:AL,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":15000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Exp!AM:AM,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":16500},{"$f":"IF(AN$11=\"\",0,SUMIFS(Exp!AN:AN,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":16500},{"$f":"IF(AO$11=\"\",0,SUMIFS(Exp!AO:AO,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":16500},{"$f":"IF(AP$11=\"\",0,SUMIFS(Exp!AP:AP,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":16500},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Exp!AQ:AQ,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":16500},{"$f":"IF(AR$11=\"\",0,SUMIFS(Exp!AR:AR,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":16500},{"$f":"IF(AS$11=\"\",0,SUMIFS(Exp!AS:AS,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":16500},{"$f":"IF(AT$11=\"\",0,SUMIFS(Exp!AT:AT,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":16500},{"$f":"IF(AU$11=\"\",0,SUMIFS(Exp!AU:AU,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":16500},{"$f":"IF(AV$11=\"\",0,SUMIFS(Exp!AV:AV,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":16500},{"$f":"IF(AW$11=\"\",0,SUMIFS(Exp!AW:AW,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":16500},{"$f":"IF(AX$11=\"\",0,SUMIFS(Exp!AX:AX,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":16500},{"$f":"IF(AY$11=\"\",0,SUMIFS(Exp!AY:AY,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":18150.000000000004},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Exp!AZ:AZ,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":18150.000000000004},{"$f":"IF(BA$11=\"\",0,SUMIFS(Exp!BA:BA,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":18150.000000000004},{"$f":"IF(BB$11=\"\",0,SUMIFS(Exp!BB:BB,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":18150.000000000004},{"$f":"IF(BC$11=\"\",0,SUMIFS(Exp!BC:BC,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":18150.000000000004},{"$f":"IF(BD$11=\"\",0,SUMIFS(Exp!BD:BD,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":18150.000000000004},{"$f":"IF(BE$11=\"\",0,SUMIFS(Exp!BE:BE,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":18150.000000000004},{"$f":"IF(BF$11=\"\",0,SUMIFS(Exp!BF:BF,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":18150.000000000004},{"$f":"IF(BG$11=\"\",0,SUMIFS(Exp!BG:BG,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":18150.000000000004},{"$f":"IF(BH$11=\"\",0,SUMIFS(Exp!BH:BH,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":18150.000000000004},{"$f":"IF(BI$11=\"\",0,SUMIFS(Exp!BI:BI,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":18150.000000000004},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Exp!BJ:BJ,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":18150.000000000004},{"$f":"IF(BK$11=\"\",0,SUMIFS(Exp!BK:BK,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":19965.000000000007},{"$f":"IF(BL$11=\"\",0,SUMIFS(Exp!BL:BL,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":19965.000000000007},{"$f":"IF(BM$11=\"\",0,SUMIFS(Exp!BM:BM,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":19965.000000000007},{"$f":"IF(BN$11=\"\",0,SUMIFS(Exp!BN:BN,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":19965.000000000007},{"$f":"IF(BO$11=\"\",0,SUMIFS(Exp!BO:BO,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":19965.000000000007},{"$f":"IF(BP$11=\"\",0,SUMIFS(Exp!BP:BP,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":19965.000000000007},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Exp!BQ:BQ,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":19965.000000000007},{"$f":"IF(BR$11=\"\",0,SUMIFS(Exp!BR:BR,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":19965.000000000007},{"$f":"IF(BS$11=\"\",0,SUMIFS(Exp!BS:BS,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":19965.000000000007},{"$f":"IF(BT$11=\"\",0,SUMIFS(Exp!BT:BT,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":19965.000000000007},{"$f":"IF(BU$11=\"\",0,SUMIFS(Exp!BU:BU,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":19965.000000000007},{"$f":"IF(BV$11=\"\",0,SUMIFS(Exp!BV:BV,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":19965.000000000007},{"$f":"IF(BW$11=\"\",0,SUMIFS(Exp!BW:BW,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":21961.500000000007},{"$f":"IF(BX$11=\"\",0,SUMIFS(Exp!BX:BX,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":21961.500000000007},{"$f":"IF(BY$11=\"\",0,SUMIFS(Exp!BY:BY,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":21961.500000000007},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Exp!BZ:BZ,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":21961.500000000007},{"$f":"IF(CA$11=\"\",0,SUMIFS(Exp!CA:CA,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":21961.500000000007},{"$f":"IF(CB$11=\"\",0,SUMIFS(Exp!CB:CB,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":21961.500000000007},{"$f":"IF(CC$11=\"\",0,SUMIFS(Exp!CC:CC,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":21961.500000000007},{"$f":"IF(CD$11=\"\",0,SUMIFS(Exp!CD:CD,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":21961.500000000007},{"$f":"IF(CE$11=\"\",0,SUMIFS(Exp!CE:CE,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":21961.500000000007},{"$f":"IF(CF$11=\"\",0,SUMIFS(Exp!CF:CF,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":21961.500000000007},{"$f":"IF(CG$11=\"\",0,SUMIFS(Exp!CG:CG,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":21961.500000000007},{"$f":"IF(CH$11=\"\",0,SUMIFS(Exp!CH:CH,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":21961.500000000007},{"$f":"IF(CI$11=\"\",0,SUMIFS(Exp!CI:CI,Exp!$H:$H,$J444,Exp!$Q:$Q,$Q444))","v":0}]
[{"$f":"ROW()","v":447},{"$f":"Lists!$CU$17","v":"ндс(-)"},null,"*",null,null,null,{"$f":"H443","v":"Управленческие расходы"},{"$f":"I444","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L447)=0,$L447=0,$L447=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L447)))","v":"Банковские расходы"},null,4,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B447=Lists!$CU$24,SUMIFS($Z447:$CJ447,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z447:$CJ447))","v":120776339.34581986},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Exp!AA:AA,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Exp!AB:AB,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Exp!AC:AC,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Exp!AD:AD,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Exp!AE:AE,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Exp!AF:AF,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":18988.490809114744},{"$f":"IF(AG$11=\"\",0,SUMIFS(Exp!AG:AG,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":22922.961241131517},{"$f":"IF(AH$11=\"\",0,SUMIFS(Exp!AH:AH,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":36375.654127355789},{"$f":"IF(AI$11=\"\",0,SUMIFS(Exp!AI:AI,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":58096.324627490947},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Exp!AJ:AJ,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":75317.395961914823},{"$f":"IF(AK$11=\"\",0,SUMIFS(Exp!AK:AK,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":78582.198561929603},{"$f":"IF(AL$11=\"\",0,SUMIFS(Exp!AL:AL,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":107327.14676787448},{"$f":"IF(AM$11=\"\",0,SUMIFS(Exp!AM:AM,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":163029.89756230314},{"$f":"IF(AN$11=\"\",0,SUMIFS(Exp!AN:AN,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":201285.59987826124},{"$f":"IF(AO$11=\"\",0,SUMIFS(Exp!AO:AO,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":188791.39537668083},{"$f":"IF(AP$11=\"\",0,SUMIFS(Exp!AP:AP,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":231339.78669500706},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Exp!AQ:AQ,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":337019.6245280116},{"$f":"IF(AR$11=\"\",0,SUMIFS(Exp!AR:AR,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":400748.02695385221},{"$f":"IF(AS$11=\"\",0,SUMIFS(Exp!AS:AS,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":374350.08700285753},{"$f":"IF(AT$11=\"\",0,SUMIFS(Exp!AT:AT,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":453920.43509656843},{"$f":"IF(AU$11=\"\",0,SUMIFS(Exp!AU:AU,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":623034.97433118045},{"$f":"IF(AV$11=\"\",0,SUMIFS(Exp!AV:AV,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":708808.29267827317},{"$f":"IF(AW$11=\"\",0,SUMIFS(Exp!AW:AW,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":643545.98156851006},{"$f":"IF(AX$11=\"\",0,SUMIFS(Exp!AX:AX,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":746531.57803200348},{"$f":"IF(AY$11=\"\",0,SUMIFS(Exp!AY:AY,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":1016512.5968501467},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Exp!AZ:AZ,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":1143701.3462726325},{"$f":"IF(BA$11=\"\",0,SUMIFS(Exp!BA:BA,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":1003965.3351323018},{"$f":"IF(BB$11=\"\",0,SUMIFS(Exp!BB:BB,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":1118000.2457944253},{"$f":"IF(BC$11=\"\",0,SUMIFS(Exp!BC:BC,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":1485856.6584996092},{"$f":"IF(BD$11=\"\",0,SUMIFS(Exp!BD:BD,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":1630608.2704472393},{"$f":"IF(BE$11=\"\",0,SUMIFS(Exp!BE:BE,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":1442628.2530823553},{"$f":"IF(BF$11=\"\",0,SUMIFS(Exp!BF:BF,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":1620519.3227692295},{"$f":"IF(BG$11=\"\",0,SUMIFS(Exp!BG:BG,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":2098962.4083936154},{"$f":"IF(BH$11=\"\",0,SUMIFS(Exp!BH:BH,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":2257373.5352673507},{"$f":"IF(BI$11=\"\",0,SUMIFS(Exp!BI:BI,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":1965002.9346068252},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Exp!BJ:BJ,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":2144107.1492348872},{"$f":"IF(BK$11=\"\",0,SUMIFS(Exp!BK:BK,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":2800921.4682472278},{"$f":"IF(BL$11=\"\",0,SUMIFS(Exp!BL:BL,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":3029168.6084826891},{"$f":"IF(BM$11=\"\",0,SUMIFS(Exp!BM:BM,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":2585177.8881868268},{"$f":"IF(BN$11=\"\",0,SUMIFS(Exp!BN:BN,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":2752694.7953311396},{"$f":"IF(BO$11=\"\",0,SUMIFS(Exp!BO:BO,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":3411188.038091613},{"$f":"IF(BP$11=\"\",0,SUMIFS(Exp!BP:BP,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":3486736.9203259149},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Exp!BQ:BQ,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":3028207.8461296358},{"$f":"IF(BR$11=\"\",0,SUMIFS(Exp!BR:BR,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":3305266.4935044125},{"$f":"IF(BS$11=\"\",0,SUMIFS(Exp!BS:BS,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":4057546.7483620746},{"$f":"IF(BT$11=\"\",0,SUMIFS(Exp!BT:BT,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":4123242.7999252146},{"$f":"IF(BU$11=\"\",0,SUMIFS(Exp!BU:BU,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":3433735.8218575302},{"$f":"IF(BV$11=\"\",0,SUMIFS(Exp!BV:BV,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":3481031.0427320912},{"$f":"IF(BW$11=\"\",0,SUMIFS(Exp!BW:BW,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":4477587.2986080637},{"$f":"IF(BX$11=\"\",0,SUMIFS(Exp!BX:BX,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":4765977.5738739958},{"$f":"IF(BY$11=\"\",0,SUMIFS(Exp!BY:BY,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":3955640.2359623793},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Exp!BZ:BZ,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":4016371.574501561},{"$f":"IF(CA$11=\"\",0,SUMIFS(Exp!CA:CA,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":4932488.909934042},{"$f":"IF(CB$11=\"\",0,SUMIFS(Exp!CB:CB,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":4990760.6955341958},{"$f":"IF(CC$11=\"\",0,SUMIFS(Exp!CC:CC,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":4285854.335914975},{"$f":"IF(CD$11=\"\",0,SUMIFS(Exp!CD:CD,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":4596480.4825944286},{"$f":"IF(CE$11=\"\",0,SUMIFS(Exp!CE:CE,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":5629044.8181540137},{"$f":"IF(CF$11=\"\",0,SUMIFS(Exp!CF:CF,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":5702794.7008715961},{"$f":"IF(CG$11=\"\",0,SUMIFS(Exp!CG:CG,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":4739823.4081112426},{"$f":"IF(CH$11=\"\",0,SUMIFS(Exp!CH:CH,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":4791342.9324320778},{"$f":"IF(CI$11=\"\",0,SUMIFS(Exp!CI:CI,Exp!$H:$H,$J447,Exp!$Q:$Q,$Q447))","v":0}]
[{"$f":"ROW()","v":450},{"$f":"Lists!$CU$17","v":"ндс(-)"},null,"*",null,null,null,{"$f":"H446","v":"Управленческие расходы"},{"$f":"I447","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L450)=0,$L450=0,$L450=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L450)))","v":"Постоянный расход - 7"},null,7,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B450=Lists!$CU$24,SUMIFS($Z450:$CJ450,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z450:$CJ450))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Exp!AA:AA,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Exp!AB:AB,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Exp!AC:AC,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Exp!AD:AD,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Exp!AE:AE,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Exp!AF:AF,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Exp!AG:AG,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Exp!AH:AH,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Exp!AI:AI,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Exp!AJ:AJ,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Exp!AK:AK,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Exp!AL:AL,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Exp!AM:AM,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Exp!AN:AN,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Exp!AO:AO,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Exp!AP:AP,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Exp!AQ:AQ,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Exp!AR:AR,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Exp!AS:AS,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Exp!AT:AT,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Exp!AU:AU,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Exp!AV:AV,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Exp!AW:AW,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Exp!AX:AX,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Exp!AY:AY,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Exp!AZ:AZ,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Exp!BA:BA,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Exp!BB:BB,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Exp!BC:BC,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Exp!BD:BD,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Exp!BE:BE,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Exp!BF:BF,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Exp!BG:BG,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Exp!BH:BH,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Exp!BI:BI,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Exp!BJ:BJ,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Exp!BK:BK,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Exp!BL:BL,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Exp!BM:BM,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Exp!BN:BN,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Exp!BO:BO,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Exp!BP:BP,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Exp!BQ:BQ,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Exp!BR:BR,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Exp!BS:BS,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Exp!BT:BT,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Exp!BU:BU,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Exp!BV:BV,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Exp!BW:BW,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Exp!BX:BX,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Exp!BY:BY,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Exp!BZ:BZ,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Exp!CA:CA,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Exp!CB:CB,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Exp!CC:CC,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Exp!CD:CD,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Exp!CE:CE,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Exp!CF:CF,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Exp!CG:CG,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Exp!CH:CH,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Exp!CI:CI,Exp!$H:$H,$J450,Exp!$Q:$Q,$Q450))","v":0}]
[{"$f":"ROW()","v":452},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":453}]
[{"$f":"ROW()","v":457},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,{"$f":"H454","v":"Управленческие расходы"},{"$f":"I455","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L457)=0,$L457=0,$L457=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L457)))","v":"Операционный директор"},null,{"$f":"L456+1","v":5},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B457=Lists!$CU$24,SUMIFS($Z457:$CJ457,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z457:$CJ457))","v":40173653.995255053},null,null,{"$f":"AA428","v":540000},540000,540000,540000,556200,556200,556200,556200,572886,572886,572886,572886,590072.57999999996,590072.57999999996,590072.57999999996,590072.57999999996,607774.7574,607774.7574,607774.7574,607774.7574,626008.00012199988,626008.00012199988,626008.00012199988,626008.00012199988,644788.24012565997,644788.24012565997,644788.24012565997,644788.24012565997,664131.88732942974,664131.88732942974,664131.88732942974,664131.88732942974,684055.84394931258,684055.84394931258,684055.84394931258,684055.84394931258,704577.519267792,704577.519267792,704577.519267792,704577.519267792,725714.84484582581,725714.84484582581,725714.84484582581,725714.84484582581,747486.29019120056,747486.29019120056,747486.29019120056,747486.29019120056,769910.87889693643,769910.87889693643,769910.87889693643,769910.87889693643,793008.20526384446,793008.20526384446,793008.20526384446,793008.20526384446,816798.45142175991,816798.45142175991,816798.45142175991,816798.45142175991,0]
[{"$f":"ROW()","v":458},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,{"$f":"H454","v":"Управленческие расходы"},{"$f":"I455","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L458)=0,$L458=0,$L458=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L458)))","v":"Главный бухгалтер"},null,6,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B458=Lists!$CU$24,SUMIFS($Z458:$CJ458,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z458:$CJ458))","v":26782435.996836707},null,null,{"$f":"AA429","v":360000},360000,360000,360000,370800,370800,370800,370800,381924,381924,381924,381924,393381.72000000003,393381.72000000003,393381.72000000003,393381.72000000003,405183.17159999994,405183.17159999994,405183.17159999994,405183.17159999994,417338.66674799996,417338.66674799996,417338.66674799996,417338.66674799996,429858.82675043994,429858.82675043994,429858.82675043994,429858.82675043994,442754.59155295318,442754.59155295318,442754.59155295318,442754.59155295318,456037.22929954174,456037.22929954174,456037.22929954174,456037.22929954174,469718.34617852798,469718.34617852798,469718.34617852798,469718.34617852798,483809.89656388381,483809.89656388381,483809.89656388381,483809.89656388381,498324.19346080039,498324.19346080039,498324.19346080039,498324.19346080039,513273.9192646243,513273.9192646243,513273.9192646243,513273.9192646243,528672.13684256305,528672.13684256305,528672.13684256305,528672.13684256305,544532.30094783998,544532.30094783998,544532.30094783998,544532.30094783998,0]
[{"$f":"ROW()","v":461},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,{"$f":"H457","v":"Управленческие расходы"},{"$f":"I458","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L461)=0,$L461=0,$L461=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L461)))","v":"Бухгалтера"},null,9,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B461=Lists!$CU$24,SUMIFS($Z461:$CJ461,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z461:$CJ461))","v":14507152.831619879},null,null,{"$f":"AA432","v":195000},195000,195000,195000,200850,200850,200850,200850,206875.5,206875.5,206875.5,206875.5,213081.76500000001,213081.76500000001,213081.76500000001,213081.76500000001,219474.21794999999,219474.21794999999,219474.21794999999,219474.21794999999,226058.44448849998,226058.44448849998,226058.44448849998,226058.44448849998,232840.19782315497,232840.19782315497,232840.19782315497,232840.19782315497,239825.40375784965,239825.40375784965,239825.40375784965,239825.40375784965,247020.1658705851,247020.1658705851,247020.1658705851,247020.1658705851,254430.77084670268,254430.77084670268,254430.77084670268,254430.77084670268,262063.69397210373,262063.69397210373,262063.69397210373,262063.69397210373,269925.60479126684,269925.60479126684,269925.60479126684,269925.60479126684,278023.37293500482,278023.37293500482,278023.37293500482,278023.37293500482,286364.07412305498,286364.07412305498,286364.07412305498,286364.07412305498,294954.99634674663,294954.99634674663,294954.99634674663,294954.99634674663,0]
[{"$f":"ROW()","v":463},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":466},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,{"$f":"H454","v":"Управленческие расходы"},{"$f":"I455","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L466)=0,$L466=0,$L466=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L466)))","v":"Аренда офиса"},null,1,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B466=Lists!$CU$24,SUMIFS($Z466:$CJ466,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z466:$CJ466))","v":16281371.30964114},null,null,{"$f":"IF(AA$11=\"\",0,AA437/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":223200},{"$f":"IF(AB$11=\"\",0,AB437/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":223200},{"$f":"IF(AC$11=\"\",0,AC437/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":223200},{"$f":"IF(AD$11=\"\",0,AD437/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":223200},{"$f":"IF(AE$11=\"\",0,AE437/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":234360},{"$f":"IF(AF$11=\"\",0,AF437/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":234360},{"$f":"IF(AG$11=\"\",0,AG437/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":195300},{"$f":"IF(AH$11=\"\",0,AH437/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":195300},{"$f":"IF(AI$11=\"\",0,AI437/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":205065},{"$f":"IF(AJ$11=\"\",0,AJ437/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":205065},{"$f":"IF(AK$11=\"\",0,AK437/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":205065},{"$f":"IF(AL$11=\"\",0,AL437/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":205065},{"$f":"IF(AM$11=\"\",0,AM437/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":215318.25000000006},{"$f":"IF(AN$11=\"\",0,AN437/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":215318.25000000006},{"$f":"IF(AO$11=\"\",0,AO437/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":215318.25000000006},{"$f":"IF(AP$11=\"\",0,AP437/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":215318.25000000006},{"$f":"IF(AQ$11=\"\",0,AQ437/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":226084.16250000001},{"$f":"IF(AR$11=\"\",0,AR437/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":226084.16250000001},{"$f":"IF(AS$11=\"\",0,AS437/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":226084.16250000001},{"$f":"IF(AT$11=\"\",0,AT437/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":226084.16250000001},{"$f":"IF(AU$11=\"\",0,AU437/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":237388.37062500007},{"$f":"IF(AV$11=\"\",0,AV437/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":237388.37062500007},{"$f":"IF(AW$11=\"\",0,AW437/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":237388.37062500007},{"$f":"IF(AX$11=\"\",0,AX437/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":237388.37062500007},{"$f":"IF(AY$11=\"\",0,AY437/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":249257.78915625004},{"$f":"IF(AZ$11=\"\",0,AZ437/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":249257.78915625004},{"$f":"IF(BA$11=\"\",0,BA437/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":249257.78915625004},{"$f":"IF(BB$11=\"\",0,BB437/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":249257.78915625004},{"$f":"IF(BC$11=\"\",0,BC437/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":261720.67861406255},{"$f":"IF(BD$11=\"\",0,BD437/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":261720.67861406255},{"$f":"IF(BE$11=\"\",0,BE437/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":261720.67861406255},{"$f":"IF(BF$11=\"\",0,BF437/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":261720.67861406255},{"$f":"IF(BG$11=\"\",0,BG437/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":274806.71254476567},{"$f":"IF(BH$11=\"\",0,BH437/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":274806.71254476567},{"$f":"IF(BI$11=\"\",0,BI437/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":274806.71254476567},{"$f":"IF(BJ$11=\"\",0,BJ437/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":274806.71254476567},{"$f":"IF(BK$11=\"\",0,BK437/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":288547.04817200394},{"$f":"IF(BL$11=\"\",0,BL437/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":288547.04817200394},{"$f":"IF(BM$11=\"\",0,BM437/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":288547.04817200394},{"$f":"IF(BN$11=\"\",0,BN437/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":288547.04817200394},{"$f":"IF(BO$11=\"\",0,BO437/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":302974.40058060415},{"$f":"IF(BP$11=\"\",0,BP437/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":302974.40058060415},{"$f":"IF(BQ$11=\"\",0,BQ437/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":302974.40058060415},{"$f":"IF(BR$11=\"\",0,BR437/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":302974.40058060415},{"$f":"IF(BS$11=\"\",0,BS437/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":318123.12060963438},{"$f":"IF(BT$11=\"\",0,BT437/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":318123.12060963438},{"$f":"IF(BU$11=\"\",0,BU437/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":318123.12060963438},{"$f":"IF(BV$11=\"\",0,BV437/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":318123.12060963438},{"$f":"IF(BW$11=\"\",0,BW437/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":334029.27664011606},{"$f":"IF(BX$11=\"\",0,BX437/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":334029.27664011606},{"$f":"IF(BY$11=\"\",0,BY437/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":334029.27664011606},{"$f":"IF(BZ$11=\"\",0,BZ437/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":334029.27664011606},{"$f":"IF(CA$11=\"\",0,CA437/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":350730.74047212192},{"$f":"IF(CB$11=\"\",0,CB437/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":350730.74047212192},{"$f":"IF(CC$11=\"\",0,CC437/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":350730.74047212192},{"$f":"IF(CD$11=\"\",0,CD437/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":350730.74047212192},{"$f":"IF(CE$11=\"\",0,CE437/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":368267.27749572799},{"$f":"IF(CF$11=\"\",0,CF437/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":368267.27749572799},{"$f":"IF(CG$11=\"\",0,CG437/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":368267.27749572799},{"$f":"IF(CH$11=\"\",0,CH437/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":368267.27749572799},{"$f":"IF(CI$11=\"\",0,CI437/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E437=\"\",Macro!$Q$43,$E437))),IF($E437=\"\",Macro!$Q$43,$E437))))))","v":0}]
[{"$f":"ROW()","v":469},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,{"$f":"H465","v":"Управленческие расходы"},{"$f":"I466","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L469)=0,$L469=0,$L469=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L469)))","v":"Канцелярские расходы"},null,{"$f":"L468+1","v":4},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B469=Lists!$CU$24,SUMIFS($Z469:$CJ469,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z469:$CJ469))","v":81179216.872556195},null,null,{"$f":"IF(AA$11=\"\",0,AA440/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":46800},{"$f":"IF(AB$11=\"\",0,AB440/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":47068.62890625},{"$f":"IF(AC$11=\"\",0,AC440/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":47068.62890625},{"$f":"IF(AD$11=\"\",0,AD440/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":49703.382916666669},{"$f":"IF(AE$11=\"\",0,AE440/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":54363.054375},{"$f":"IF(AF$11=\"\",0,AF440/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":57131.030578124999},{"$f":"IF(AG$11=\"\",0,AG440/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":47803.7330859375},{"$f":"IF(AH$11=\"\",0,AH440/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":56286.064296875003},{"$f":"IF(AI$11=\"\",0,AI440/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":63354.420035156254},{"$f":"IF(AJ$11=\"\",0,AJ440/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":72989.092264648454},{"$f":"IF(AK$11=\"\",0,AK440/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":72989.092264648454},{"$f":"IF(AL$11=\"\",0,AL440/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":88328.342675781256},{"$f":"IF(AM$11=\"\",0,AM440/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":103111.96676484378},{"$f":"IF(AN$11=\"\",0,AN440/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":119813.4104241211},{"$f":"IF(AO$11=\"\",0,AO440/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":119813.4104241211},{"$f":"IF(AP$11=\"\",0,AP440/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":149634.16957207033},{"$f":"IF(AQ$11=\"\",0,AQ440/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":169359.14853087888},{"$f":"IF(AR$11=\"\",0,AR440/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":198557.05908614499},{"$f":"IF(AS$11=\"\",0,AS440/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":198557.05908614499},{"$f":"IF(AT$11=\"\",0,AT440/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":246186.85608685552},{"$f":"IF(AU$11=\"\",0,AU440/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":272795.82325679006},{"$f":"IF(AV$11=\"\",0,AV440/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":325866.89018168702},{"$f":"IF(AW$11=\"\",0,AW440/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":325866.89018168702},{"$f":"IF(AX$11=\"\",0,AX440/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":388593.50119016075},{"$f":"IF(AY$11=\"\",0,AY440/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":428346.08190468512},{"$f":"IF(AZ$11=\"\",0,AZ440/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":504732.73415531026},{"$f":"IF(BA$11=\"\",0,BA440/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":504732.73415531026},{"$f":"IF(BB$11=\"\",0,BB440/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":595276.15396163205},{"$f":"IF(BC$11=\"\",0,BC440/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":641890.86908629094},{"$f":"IF(BD$11=\"\",0,BD440/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":752105.28297041415},{"$f":"IF(BE$11=\"\",0,BE440/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":752105.28297041415},{"$f":"IF(BF$11=\"\",0,BF440/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":874236.48035203654},{"$f":"IF(BG$11=\"\",0,BG440/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":935351.19522668619},{"$f":"IF(BH$11=\"\",0,BH440/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":1093645.8675986261},{"$f":"IF(BI$11=\"\",0,BI440/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":1093645.8675986261},{"$f":"IF(BJ$11=\"\",0,BJ440/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":1242544.025436135},{"$f":"IF(BK$11=\"\",0,BK440/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":1327489.9225024856},{"$f":"IF(BL$11=\"\",0,BL440/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":1535770.90619478},{"$f":"IF(BM$11=\"\",0,BM440/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":1535770.90619478},{"$f":"IF(BN$11=\"\",0,BN440/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":1729459.1407758321},{"$f":"IF(BO$11=\"\",0,BO440/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":1832828.7981003742},{"$f":"IF(BP$11=\"\",0,BP440/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":2088478.8019825949},{"$f":"IF(BQ$11=\"\",0,BQ440/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":2088478.8019825949},{"$f":"IF(BR$11=\"\",0,BR440/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":2234299.3921213993},{"$f":"IF(BS$11=\"\",0,BS440/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":2346014.3617274696},{"$f":"IF(BT$11=\"\",0,BT440/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":2577721.8621949223},{"$f":"IF(BU$11=\"\",0,BU440/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":2577721.8621949223},{"$f":"IF(BV$11=\"\",0,BV440/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":2707046.6157124666},{"$f":"IF(BW$11=\"\",0,BW440/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":2842398.9464980899},{"$f":"IF(BX$11=\"\",0,BX440/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":3101211.5773610245},{"$f":"IF(BY$11=\"\",0,BY440/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":3101211.5773610245},{"$f":"IF(BZ$11=\"\",0,BZ440/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":3240308.9016309553},{"$f":"IF(CA$11=\"\",0,CA440/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":3402324.3467125027},{"$f":"IF(CB$11=\"\",0,CB440/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":3664562.59252815},{"$f":"IF(CC$11=\"\",0,CC440/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":3664562.59252815},{"$f":"IF(CD$11=\"\",0,CD440/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":3812819.8728220747},{"$f":"IF(CE$11=\"\",0,CE440/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":4003460.8664631769},{"$f":"IF(CF$11=\"\",0,CF440/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":4298863.4338282151},{"$f":"IF(CG$11=\"\",0,CG440/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":4298863.4338282151},{"$f":"IF(CH$11=\"\",0,CH440/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":4426893.1288029728},{"$f":"IF(CI$11=\"\",0,CI440/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E440=\"\",Macro!$Q$43,$E440))),IF($E440=\"\",Macro!$Q$43,$E440))))))","v":0}]
[{"$f":"ROW()","v":471},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":472},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,{"$f":"H461","v":"Управленческие расходы"},{"$f":"Items!$BC$13","v":"Постоянные расходы"},null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,{"$f":"IF(ABS($X472-SUM($X473:$X480))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B472=Lists!$CU$24,SUMIFS($Z472:$CJ472,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z472:$CJ472))","v":217491917.88235098},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA473:AA480))","v":15000},25000,125000,125000,126000,183976.9816182295,159871.60206855254,183209.42354559302,228577.20771248493,257278.99326985807,263728.66426988266,321720.24461312417,415808.1626038386,480676.83313043544,470944.82562780142,541858.8111583452,719211.95754668606,838043.46158975374,794046.89500476257,928006.23349428084,1223284.7155519677,1366240.2461304555,1258946.028447517,1445351.6975533392,1896695.0622502444,2110300.2422043877,1893646.199470503,2083704.3839073756,2698584.7290910156,2958138.1557537327,2644838.1268122592,2943288.1993662161,{"$f":"IF(BG$11=\"\",0,SUM(BG473:BG480))","v":3760342.9061651924},4024361.4509547516,3539238.5685706255,3859360.1134515619,4955563.1451387964,5338352.642786324,4622144.0815108037,4901338.9267513249,6001443.0216660472,6153970.7701958921,5389755.6465354273,5854396.9515053835,7136966.3030547621,7246459.7223266624,6100446.0074937148,6210917.1950832531,7873508.0382098742,8357639.5371276084,7041887.7086867103,7143106.6062520137,8673797.9761281144,8809691.4040980134,7634847.4713993119,8156769.7744358946,9919830.9194101449,10042747.390606117,8442428.5004334357,8574627.0185805969,0]
[{"$f":"ROW()","v":476},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,{"$f":"H472","v":"Управленческие расходы"},{"$f":"I473","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L476)=0,$L476=0,$L476=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L476)))","v":"Банковские расходы"},null,4,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B476=Lists!$CU$24,SUMIFS($Z476:$CJ476,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z476:$CJ476))","v":100650114.2033181},null,null,{"$f":"IF(AA$11=\"\",0,AA447/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB447/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC447/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":0},{"$f":"IF(AD$11=\"\",0,AD447/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":0},{"$f":"IF(AE$11=\"\",0,AE447/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":0},{"$f":"IF(AF$11=\"\",0,AF447/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":18988.490809114744},{"$f":"IF(AG$11=\"\",0,AG447/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":19102.467700942932},{"$f":"IF(AH$11=\"\",0,AH447/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":30313.045106129826},{"$f":"IF(AI$11=\"\",0,AI447/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":48413.603856242458},{"$f":"IF(AJ$11=\"\",0,AJ447/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":62764.496634929019},{"$f":"IF(AK$11=\"\",0,AK447/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":65485.165468274674},{"$f":"IF(AL$11=\"\",0,AL447/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":89439.288973228744},{"$f":"IF(AM$11=\"\",0,AM447/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":135858.24796858596},{"$f":"IF(AN$11=\"\",0,AN447/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":167737.99989855103},{"$f":"IF(AO$11=\"\",0,AO447/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":157326.16281390071},{"$f":"IF(AP$11=\"\",0,AP447/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":192783.15557917257},{"$f":"IF(AQ$11=\"\",0,AQ447/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":280849.68710667634},{"$f":"IF(AR$11=\"\",0,AR447/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":333956.68912821019},{"$f":"IF(AS$11=\"\",0,AS447/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":311958.4058357146},{"$f":"IF(AT$11=\"\",0,AT447/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":378267.0292471404},{"$f":"IF(AU$11=\"\",0,AU447/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":519195.81194265041},{"$f":"IF(AV$11=\"\",0,AV447/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":590673.57723189436},{"$f":"IF(AW$11=\"\",0,AW447/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":536288.31797375844},{"$f":"IF(AX$11=\"\",0,AX447/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":622109.6483600029},{"$f":"IF(AY$11=\"\",0,AY447/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":847093.83070845553},{"$f":"IF(AZ$11=\"\",0,AZ447/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":953084.45522719377},{"$f":"IF(BA$11=\"\",0,BA447/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":836637.77927691815},{"$f":"IF(BB$11=\"\",0,BB447/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":931666.87149535445},{"$f":"IF(BC$11=\"\",0,BC447/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":1238213.8820830078},{"$f":"IF(BD$11=\"\",0,BD447/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":1358840.2253726996},{"$f":"IF(BE$11=\"\",0,BE447/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":1202190.2109019628},{"$f":"IF(BF$11=\"\",0,BF447/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":1350432.768974358},{"$f":"IF(BG$11=\"\",0,BG447/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":1749135.3403280128},{"$f":"IF(BH$11=\"\",0,BH447/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":1881144.6127227924},{"$f":"IF(BI$11=\"\",0,BI447/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":1637502.4455056877},{"$f":"IF(BJ$11=\"\",0,BJ447/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":1786755.9576957393},{"$f":"IF(BK$11=\"\",0,BK447/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":2334101.2235393566},{"$f":"IF(BL$11=\"\",0,BL447/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":2524307.1737355744},{"$f":"IF(BM$11=\"\",0,BM447/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":2154314.9068223559},{"$f":"IF(BN$11=\"\",0,BN447/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":2293912.3294426166},{"$f":"IF(BO$11=\"\",0,BO447/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":2842656.6984096775},{"$f":"IF(BP$11=\"\",0,BP447/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":2905614.1002715956},{"$f":"IF(BQ$11=\"\",0,BQ447/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":2523506.5384413633},{"$f":"IF(BR$11=\"\",0,BR447/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":2754388.7445870107},{"$f":"IF(BS$11=\"\",0,BS447/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":3381288.9569683955},{"$f":"IF(BT$11=\"\",0,BT447/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":3436035.6666043457},{"$f":"IF(BU$11=\"\",0,BU447/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":2861446.5182146085},{"$f":"IF(BV$11=\"\",0,BV447/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":2900859.2022767426},{"$f":"IF(BW$11=\"\",0,BW447/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":3731322.7488400531},{"$f":"IF(BX$11=\"\",0,BX447/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":3971647.9782283301},{"$f":"IF(BY$11=\"\",0,BY447/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":3296366.8633019826},{"$f":"IF(BZ$11=\"\",0,BZ447/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":3346976.3120846343},{"$f":"IF(CA$11=\"\",0,CA447/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":4110407.424945035},{"$f":"IF(CB$11=\"\",0,CB447/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":4158967.2462784965},{"$f":"IF(CC$11=\"\",0,CC447/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":3571545.2799291462},{"$f":"IF(CD$11=\"\",0,CD447/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":3830400.4021620238},{"$f":"IF(CE$11=\"\",0,CE447/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":4690870.6817950113},{"$f":"IF(CF$11=\"\",0,CF447/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":4752328.9173929971},{"$f":"IF(CG$11=\"\",0,CG447/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":3949852.8400927023},{"$f":"IF(CH$11=\"\",0,CH447/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":3992785.7770267315},{"$f":"IF(CI$11=\"\",0,CI447/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E447=\"\",Macro!$Q$43,$E447))),IF($E447=\"\",Macro!$Q$43,$E447))))))","v":0}]
[{"$f":"ROW()","v":477},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,{"$f":"H473","v":"Управленческие расходы"},{"$f":"I474","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L477)=0,$L477=0,$L477=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L477)))","v":"Расходы на уборку-охрану"},null,5,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B477=Lists!$CU$24,SUMIFS($Z477:$CJ477,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z477:$CJ477))","v":13367765.032507103},null,null,{"$f":"IF(AA$11=\"\",0,AA448/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB448/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC448/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":100000},{"$f":"IF(AD$11=\"\",0,AD448/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":100000},{"$f":"IF(AE$11=\"\",0,AE448/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":100000},{"$f":"IF(AF$11=\"\",0,AF448/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":110000.00000000001},{"$f":"IF(AG$11=\"\",0,AG448/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":91666.666666666686},{"$f":"IF(AH$11=\"\",0,AH448/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":91666.666666666686},{"$f":"IF(AI$11=\"\",0,AI448/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":100833.33333333334},{"$f":"IF(AJ$11=\"\",0,AJ448/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":100833.33333333334},{"$f":"IF(AK$11=\"\",0,AK448/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":100833.33333333334},{"$f":"IF(AL$11=\"\",0,AL448/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":110916.6666666667},{"$f":"IF(AM$11=\"\",0,AM448/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":110916.6666666667},{"$f":"IF(AN$11=\"\",0,AN448/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":110916.6666666667},{"$f":"IF(AO$11=\"\",0,AO448/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":122008.33333333336},{"$f":"IF(AP$11=\"\",0,AP448/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":122008.33333333336},{"$f":"IF(AQ$11=\"\",0,AQ448/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":122008.33333333336},{"$f":"IF(AR$11=\"\",0,AR448/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":134209.16666666672},{"$f":"IF(AS$11=\"\",0,AS448/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":134209.16666666672},{"$f":"IF(AT$11=\"\",0,AT448/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":134209.16666666672},{"$f":"IF(AU$11=\"\",0,AU448/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":147630.08333333343},{"$f":"IF(AV$11=\"\",0,AV448/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":147630.08333333343},{"$f":"IF(AW$11=\"\",0,AW448/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":147630.08333333343},{"$f":"IF(AX$11=\"\",0,AX448/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":162393.09166666676},{"$f":"IF(AY$11=\"\",0,AY448/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":162393.09166666676},{"$f":"IF(AZ$11=\"\",0,AZ448/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":162393.09166666676},{"$f":"IF(BA$11=\"\",0,BA448/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":178632.40083333344},{"$f":"IF(BB$11=\"\",0,BB448/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":178632.40083333344},{"$f":"IF(BC$11=\"\",0,BC448/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":178632.40083333344},{"$f":"IF(BD$11=\"\",0,BD448/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":196495.6409166668},{"$f":"IF(BE$11=\"\",0,BE448/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":196495.6409166668},{"$f":"IF(BF$11=\"\",0,BF448/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":196495.6409166668},{"$f":"IF(BG$11=\"\",0,BG448/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":216145.20500833349},{"$f":"IF(BH$11=\"\",0,BH448/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":216145.20500833349},{"$f":"IF(BI$11=\"\",0,BI448/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":216145.20500833349},{"$f":"IF(BJ$11=\"\",0,BJ448/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":237759.72550916689},{"$f":"IF(BK$11=\"\",0,BK448/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":237759.72550916689},{"$f":"IF(BL$11=\"\",0,BL448/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":237759.72550916689},{"$f":"IF(BM$11=\"\",0,BM448/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":261535.69806008358},{"$f":"IF(BN$11=\"\",0,BN448/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":261535.69806008358},{"$f":"IF(BO$11=\"\",0,BO448/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":261535.69806008358},{"$f":"IF(BP$11=\"\",0,BP448/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":287689.26786609192},{"$f":"IF(BQ$11=\"\",0,BQ448/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":287689.26786609192},{"$f":"IF(BR$11=\"\",0,BR448/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":287689.26786609192},{"$f":"IF(BS$11=\"\",0,BS448/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":316458.19465270115},{"$f":"IF(BT$11=\"\",0,BT448/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":316458.19465270115},{"$f":"IF(BU$11=\"\",0,BU448/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":316458.19465270115},{"$f":"IF(BV$11=\"\",0,BV448/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":348104.0141179713},{"$f":"IF(BW$11=\"\",0,BW448/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":348104.0141179713},{"$f":"IF(BX$11=\"\",0,BX448/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":348104.0141179713},{"$f":"IF(BY$11=\"\",0,BY448/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":382914.41552976839},{"$f":"IF(BZ$11=\"\",0,BZ448/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":382914.41552976839},{"$f":"IF(CA$11=\"\",0,CA448/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":382914.41552976839},{"$f":"IF(CB$11=\"\",0,CB448/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":421205.85708274529},{"$f":"IF(CC$11=\"\",0,CC448/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":421205.85708274529},{"$f":"IF(CD$11=\"\",0,CD448/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":421205.85708274529},{"$f":"IF(CE$11=\"\",0,CE448/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":463326.4427910198},{"$f":"IF(CF$11=\"\",0,CF448/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":463326.4427910198},{"$f":"IF(CG$11=\"\",0,CG448/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":463326.4427910198},{"$f":"IF(CH$11=\"\",0,CH448/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":509659.0870701219},{"$f":"IF(CI$11=\"\",0,CI448/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":0}]
[{"$f":"ROW()","v":480},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":482}]
[{"$f":"ROW()","v":486},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H485","v":"Управленческие расходы"},{"$f":"Items!$BO$24","v":"ФОТ управленческого персонала"},null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,{"$f":"IF(ABS($X486-SUM($X487:$X494))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B486=Lists!$CU$24,SUMIFS($Z486:$CJ486,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z486:$CJ486))","v":207972678.11231613},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA487:AA494))","v":2337500},2805000,2805000,2805000,2875125,2889150,2889150,2889150,2961378.75,2975824.5,2975824.5,2975824.5,3050220.1125000003,3065099.2350000003,3065099.2350000003,3065099.2350000003,3141726.7158749998,3157052.2120500002,3157052.2120500002,3157052.2120500002,3235978.5173512497,3251763.7784114997,3251763.7784114997,3251763.7784114997,3333057.8728717873,3349316.6917638443,3349316.6917638443,3349316.6917638443,3433049.609057941,3449796.19251676,3449796.19251676,3449796.19251676,{"$f":"IF(BG$11=\"\",0,SUM(BG487:BG494))","v":3536041.0973296794},3553290.0782922623,3553290.0782922623,3553290.0782922623,3642122.3302495689,3659888.7806410305,3659888.7806410305,3659888.7806410305,3751386.0001570568,3769685.4440602618,3769685.4440602618,3769685.4440602618,3863927.5801617689,3882776.0073820697,3882776.0073820697,3882776.0073820697,3979845.407566621,3999259.2876035315,3999259.2876035315,3999259.2876035315,4099240.7697936194,4119237.0662316373,4119237.0662316373,4119237.0662316373,4222217.992887428,4242814.1782185864,4242814.1782185864,4242814.1782185864,0]
[{"$f":"ROW()","v":487},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H485","v":"Управленческие расходы"},{"$f":"I486","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L487)=0,$L487=0,$L487=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L487)))","v":"Генеральный директор"},null,4,"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"IF($B487=Lists!$CU$24,SUMIFS($Z487:$CJ487,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z487:$CJ487))","v":44486134.355575673},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(HR!AA:AA,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":500000},{"$f":"IF(AB$11=\"\",0,SUMIFS(HR!AB:AB,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":600000},{"$f":"IF(AC$11=\"\",0,SUMIFS(HR!AC:AC,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":600000},{"$f":"IF(AD$11=\"\",0,SUMIFS(HR!AD:AD,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":600000},{"$f":"IF(AE$11=\"\",0,SUMIFS(HR!AE:AE,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":615000},{"$f":"IF(AF$11=\"\",0,SUMIFS(HR!AF:AF,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":618000},{"$f":"IF(AG$11=\"\",0,SUMIFS(HR!AG:AG,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":618000},{"$f":"IF(AH$11=\"\",0,SUMIFS(HR!AH:AH,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":618000},{"$f":"IF(AI$11=\"\",0,SUMIFS(HR!AI:AI,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":633450},{"$f":"IF(AJ$11=\"\",0,SUMIFS(HR!AJ:AJ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":636540},{"$f":"IF(AK$11=\"\",0,SUMIFS(HR!AK:AK,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":636540},{"$f":"IF(AL$11=\"\",0,SUMIFS(HR!AL:AL,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":636540},{"$f":"IF(AM$11=\"\",0,SUMIFS(HR!AM:AM,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":652453.5},{"$f":"IF(AN$11=\"\",0,SUMIFS(HR!AN:AN,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":655636.19999999995},{"$f":"IF(AO$11=\"\",0,SUMIFS(HR!AO:AO,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":655636.19999999995},{"$f":"IF(AP$11=\"\",0,SUMIFS(HR!AP:AP,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":655636.19999999995},{"$f":"IF(AQ$11=\"\",0,SUMIFS(HR!AQ:AQ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":672027.10499999998},{"$f":"IF(AR$11=\"\",0,SUMIFS(HR!AR:AR,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":675305.28600000008},{"$f":"IF(AS$11=\"\",0,SUMIFS(HR!AS:AS,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":675305.28600000008},{"$f":"IF(AT$11=\"\",0,SUMIFS(HR!AT:AT,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":675305.28600000008},{"$f":"IF(AU$11=\"\",0,SUMIFS(HR!AU:AU,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":692187.91814999992},{"$f":"IF(AV$11=\"\",0,SUMIFS(HR!AV:AV,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":695564.44457999989},{"$f":"IF(AW$11=\"\",0,SUMIFS(HR!AW:AW,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":695564.44457999989},{"$f":"IF(AX$11=\"\",0,SUMIFS(HR!AX:AX,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":695564.44457999989},{"$f":"IF(AY$11=\"\",0,SUMIFS(HR!AY:AY,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":712953.55569449998},{"$f":"IF(AZ$11=\"\",0,SUMIFS(HR!AZ:AZ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":716431.3779174001},{"$f":"IF(BA$11=\"\",0,SUMIFS(HR!BA:BA,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":716431.3779174001},{"$f":"IF(BB$11=\"\",0,SUMIFS(HR!BB:BB,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":716431.3779174001},{"$f":"IF(BC$11=\"\",0,SUMIFS(HR!BC:BC,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":734342.16236533504},{"$f":"IF(BD$11=\"\",0,SUMIFS(HR!BD:BD,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":737924.31925492198},{"$f":"IF(BE$11=\"\",0,SUMIFS(HR!BE:BE,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":737924.31925492198},{"$f":"IF(BF$11=\"\",0,SUMIFS(HR!BF:BF,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":737924.31925492198},{"$f":"IF(BG$11=\"\",0,SUMIFS(HR!BG:BG,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":756372.42723629496},{"$f":"IF(BH$11=\"\",0,SUMIFS(HR!BH:BH,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":760062.0488325695},{"$f":"IF(BI$11=\"\",0,SUMIFS(HR!BI:BI,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":760062.0488325695},{"$f":"IF(BJ$11=\"\",0,SUMIFS(HR!BJ:BJ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":760062.0488325695},{"$f":"IF(BK$11=\"\",0,SUMIFS(HR!BK:BK,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":779063.60005338374},{"$f":"IF(BL$11=\"\",0,SUMIFS(HR!BL:BL,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":782863.91029754665},{"$f":"IF(BM$11=\"\",0,SUMIFS(HR!BM:BM,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":782863.91029754665},{"$f":"IF(BN$11=\"\",0,SUMIFS(HR!BN:BN,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":782863.91029754665},{"$f":"IF(BO$11=\"\",0,SUMIFS(HR!BO:BO,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":802435.50805498543},{"$f":"IF(BP$11=\"\",0,SUMIFS(HR!BP:BP,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":806349.82760647312},{"$f":"IF(BQ$11=\"\",0,SUMIFS(HR!BQ:BQ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":806349.82760647312},{"$f":"IF(BR$11=\"\",0,SUMIFS(HR!BR:BR,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":806349.82760647312},{"$f":"IF(BS$11=\"\",0,SUMIFS(HR!BS:BS,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":826508.57329663495},{"$f":"IF(BT$11=\"\",0,SUMIFS(HR!BT:BT,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":830540.32243466727},{"$f":"IF(BU$11=\"\",0,SUMIFS(HR!BU:BU,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":830540.32243466727},{"$f":"IF(BV$11=\"\",0,SUMIFS(HR!BV:BV,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":830540.32243466727},{"$f":"IF(BW$11=\"\",0,SUMIFS(HR!BW:BW,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":851303.830495534},{"$f":"IF(BX$11=\"\",0,SUMIFS(HR!BX:BX,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":855456.53210770735},{"$f":"IF(BY$11=\"\",0,SUMIFS(HR!BY:BY,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":855456.53210770735},{"$f":"IF(BZ$11=\"\",0,SUMIFS(HR!BZ:BZ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":855456.53210770735},{"$f":"IF(CA$11=\"\",0,SUMIFS(HR!CA:CA,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":876842.94541039993},{"$f":"IF(CB$11=\"\",0,SUMIFS(HR!CB:CB,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":881120.22807093849},{"$f":"IF(CC$11=\"\",0,SUMIFS(HR!CC:CC,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":881120.22807093849},{"$f":"IF(CD$11=\"\",0,SUMIFS(HR!CD:CD,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":881120.22807093849},{"$f":"IF(CE$11=\"\",0,SUMIFS(HR!CE:CE,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":903148.23377271194},{"$f":"IF(CF$11=\"\",0,SUMIFS(HR!CF:CF,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":907553.83491306659},{"$f":"IF(CG$11=\"\",0,SUMIFS(HR!CG:CG,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":907553.83491306659},{"$f":"IF(CH$11=\"\",0,SUMIFS(HR!CH:CH,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":907553.83491306659},{"$f":"IF(CI$11=\"\",0,SUMIFS(HR!CI:CI,HR!$H:$H,HR!$H$79,HR!$I:$I,$J487,HR!$Q:$Q,$Q487))","v":0}]
[{"$f":"ROW()","v":490},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H486","v":"Управленческие расходы"},{"$f":"I487","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L490)=0,$L490=0,$L490=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L490)))","v":"ИТ-специалисты"},null,7,"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"IF($B490=Lists!$CU$24,SUMIFS($Z490:$CJ490,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z490:$CJ490))","v":28915987.331124175},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(HR!AA:AA,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":325000},{"$f":"IF(AB$11=\"\",0,SUMIFS(HR!AB:AB,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":390000},{"$f":"IF(AC$11=\"\",0,SUMIFS(HR!AC:AC,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":390000},{"$f":"IF(AD$11=\"\",0,SUMIFS(HR!AD:AD,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":390000},{"$f":"IF(AE$11=\"\",0,SUMIFS(HR!AE:AE,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":399750},{"$f":"IF(AF$11=\"\",0,SUMIFS(HR!AF:AF,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":401700},{"$f":"IF(AG$11=\"\",0,SUMIFS(HR!AG:AG,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":401700},{"$f":"IF(AH$11=\"\",0,SUMIFS(HR!AH:AH,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":401700},{"$f":"IF(AI$11=\"\",0,SUMIFS(HR!AI:AI,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":411742.5},{"$f":"IF(AJ$11=\"\",0,SUMIFS(HR!AJ:AJ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":413751},{"$f":"IF(AK$11=\"\",0,SUMIFS(HR!AK:AK,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":413751},{"$f":"IF(AL$11=\"\",0,SUMIFS(HR!AL:AL,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":413751},{"$f":"IF(AM$11=\"\",0,SUMIFS(HR!AM:AM,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":424094.77500000002},{"$f":"IF(AN$11=\"\",0,SUMIFS(HR!AN:AN,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":426163.53},{"$f":"IF(AO$11=\"\",0,SUMIFS(HR!AO:AO,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":426163.53},{"$f":"IF(AP$11=\"\",0,SUMIFS(HR!AP:AP,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":426163.53},{"$f":"IF(AQ$11=\"\",0,SUMIFS(HR!AQ:AQ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":436817.61825},{"$f":"IF(AR$11=\"\",0,SUMIFS(HR!AR:AR,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":438948.43589999998},{"$f":"IF(AS$11=\"\",0,SUMIFS(HR!AS:AS,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":438948.43589999998},{"$f":"IF(AT$11=\"\",0,SUMIFS(HR!AT:AT,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":438948.43589999998},{"$f":"IF(AU$11=\"\",0,SUMIFS(HR!AU:AU,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":449922.14679749997},{"$f":"IF(AV$11=\"\",0,SUMIFS(HR!AV:AV,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":452116.88897699997},{"$f":"IF(AW$11=\"\",0,SUMIFS(HR!AW:AW,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":452116.88897699997},{"$f":"IF(AX$11=\"\",0,SUMIFS(HR!AX:AX,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":452116.88897699997},{"$f":"IF(AY$11=\"\",0,SUMIFS(HR!AY:AY,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":463419.81120142492},{"$f":"IF(AZ$11=\"\",0,SUMIFS(HR!AZ:AZ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":465680.39564630995},{"$f":"IF(BA$11=\"\",0,SUMIFS(HR!BA:BA,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":465680.39564630995},{"$f":"IF(BB$11=\"\",0,SUMIFS(HR!BB:BB,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":465680.39564630995},{"$f":"IF(BC$11=\"\",0,SUMIFS(HR!BC:BC,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":477322.40553746774},{"$f":"IF(BD$11=\"\",0,SUMIFS(HR!BD:BD,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":479650.8075156993},{"$f":"IF(BE$11=\"\",0,SUMIFS(HR!BE:BE,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":479650.8075156993},{"$f":"IF(BF$11=\"\",0,SUMIFS(HR!BF:BF,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":479650.8075156993},{"$f":"IF(BG$11=\"\",0,SUMIFS(HR!BG:BG,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":491642.07770359173},{"$f":"IF(BH$11=\"\",0,SUMIFS(HR!BH:BH,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":494040.33174117026},{"$f":"IF(BI$11=\"\",0,SUMIFS(HR!BI:BI,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":494040.33174117026},{"$f":"IF(BJ$11=\"\",0,SUMIFS(HR!BJ:BJ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":494040.33174117026},{"$f":"IF(BK$11=\"\",0,SUMIFS(HR!BK:BK,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":506391.34003469953},{"$f":"IF(BL$11=\"\",0,SUMIFS(HR!BL:BL,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":508861.54169340536},{"$f":"IF(BM$11=\"\",0,SUMIFS(HR!BM:BM,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":508861.54169340536},{"$f":"IF(BN$11=\"\",0,SUMIFS(HR!BN:BN,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":508861.54169340536},{"$f":"IF(BO$11=\"\",0,SUMIFS(HR!BO:BO,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":521583.08023574052},{"$f":"IF(BP$11=\"\",0,SUMIFS(HR!BP:BP,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":524127.38794420753},{"$f":"IF(BQ$11=\"\",0,SUMIFS(HR!BQ:BQ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":524127.38794420753},{"$f":"IF(BR$11=\"\",0,SUMIFS(HR!BR:BR,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":524127.38794420753},{"$f":"IF(BS$11=\"\",0,SUMIFS(HR!BS:BS,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":537230.57264281274},{"$f":"IF(BT$11=\"\",0,SUMIFS(HR!BT:BT,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":539851.20958253369},{"$f":"IF(BU$11=\"\",0,SUMIFS(HR!BU:BU,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":539851.20958253369},{"$f":"IF(BV$11=\"\",0,SUMIFS(HR!BV:BV,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":539851.20958253369},{"$f":"IF(BW$11=\"\",0,SUMIFS(HR!BW:BW,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":553347.48982209701},{"$f":"IF(BX$11=\"\",0,SUMIFS(HR!BX:BX,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":556046.74587000965},{"$f":"IF(BY$11=\"\",0,SUMIFS(HR!BY:BY,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":556046.74587000965},{"$f":"IF(BZ$11=\"\",0,SUMIFS(HR!BZ:BZ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":556046.74587000965},{"$f":"IF(CA$11=\"\",0,SUMIFS(HR!CA:CA,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":569947.91451675992},{"$f":"IF(CB$11=\"\",0,SUMIFS(HR!CB:CB,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":572728.14824610995},{"$f":"IF(CC$11=\"\",0,SUMIFS(HR!CC:CC,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":572728.14824610995},{"$f":"IF(CD$11=\"\",0,SUMIFS(HR!CD:CD,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":572728.14824610995},{"$f":"IF(CE$11=\"\",0,SUMIFS(HR!CE:CE,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":587046.35195226269},{"$f":"IF(CF$11=\"\",0,SUMIFS(HR!CF:CF,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":589909.99269349326},{"$f":"IF(CG$11=\"\",0,SUMIFS(HR!CG:CG,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":589909.99269349326},{"$f":"IF(CH$11=\"\",0,SUMIFS(HR!CH:CH,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":589909.99269349326},{"$f":"IF(CI$11=\"\",0,SUMIFS(HR!CI:CI,HR!$H:$H,HR!$H$79,HR!$I:$I,$J490,HR!$Q:$Q,$Q490))","v":0}]
[{"$f":"ROW()","v":491},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H487","v":"Управленческие расходы"},{"$f":"I488","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L491)=0,$L491=0,$L491=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L491)))","v":"Финансовые менеджеры"},null,8,"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"IF($B491=Lists!$CU$24,SUMIFS($Z491:$CJ491,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z491:$CJ491))","v":31140294.048902962},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(HR!AA:AA,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":350000},{"$f":"IF(AB$11=\"\",0,SUMIFS(HR!AB:AB,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":420000},{"$f":"IF(AC$11=\"\",0,SUMIFS(HR!AC:AC,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":420000},{"$f":"IF(AD$11=\"\",0,SUMIFS(HR!AD:AD,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":420000},{"$f":"IF(AE$11=\"\",0,SUMIFS(HR!AE:AE,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":430500},{"$f":"IF(AF$11=\"\",0,SUMIFS(HR!AF:AF,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":432600},{"$f":"IF(AG$11=\"\",0,SUMIFS(HR!AG:AG,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":432600},{"$f":"IF(AH$11=\"\",0,SUMIFS(HR!AH:AH,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":432600},{"$f":"IF(AI$11=\"\",0,SUMIFS(HR!AI:AI,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":443415},{"$f":"IF(AJ$11=\"\",0,SUMIFS(HR!AJ:AJ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":445578},{"$f":"IF(AK$11=\"\",0,SUMIFS(HR!AK:AK,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":445578},{"$f":"IF(AL$11=\"\",0,SUMIFS(HR!AL:AL,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":445578},{"$f":"IF(AM$11=\"\",0,SUMIFS(HR!AM:AM,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":456717.45000000007},{"$f":"IF(AN$11=\"\",0,SUMIFS(HR!AN:AN,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":458945.34000000008},{"$f":"IF(AO$11=\"\",0,SUMIFS(HR!AO:AO,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":458945.34000000008},{"$f":"IF(AP$11=\"\",0,SUMIFS(HR!AP:AP,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":458945.34000000008},{"$f":"IF(AQ$11=\"\",0,SUMIFS(HR!AQ:AQ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":470418.97349999996},{"$f":"IF(AR$11=\"\",0,SUMIFS(HR!AR:AR,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":472713.70019999996},{"$f":"IF(AS$11=\"\",0,SUMIFS(HR!AS:AS,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":472713.70019999996},{"$f":"IF(AT$11=\"\",0,SUMIFS(HR!AT:AT,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":472713.70019999996},{"$f":"IF(AU$11=\"\",0,SUMIFS(HR!AU:AU,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":484531.54270499991},{"$f":"IF(AV$11=\"\",0,SUMIFS(HR!AV:AV,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":486895.11120599997},{"$f":"IF(AW$11=\"\",0,SUMIFS(HR!AW:AW,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":486895.11120599997},{"$f":"IF(AX$11=\"\",0,SUMIFS(HR!AX:AX,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":486895.11120599997},{"$f":"IF(AY$11=\"\",0,SUMIFS(HR!AY:AY,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":499067.48898614995},{"$f":"IF(AZ$11=\"\",0,SUMIFS(HR!AZ:AZ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":501501.96454217995},{"$f":"IF(BA$11=\"\",0,SUMIFS(HR!BA:BA,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":501501.96454217995},{"$f":"IF(BB$11=\"\",0,SUMIFS(HR!BB:BB,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":501501.96454217995},{"$f":"IF(BC$11=\"\",0,SUMIFS(HR!BC:BC,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":514039.51365573448},{"$f":"IF(BD$11=\"\",0,SUMIFS(HR!BD:BD,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":516547.02347844536},{"$f":"IF(BE$11=\"\",0,SUMIFS(HR!BE:BE,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":516547.02347844536},{"$f":"IF(BF$11=\"\",0,SUMIFS(HR!BF:BF,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":516547.02347844536},{"$f":"IF(BG$11=\"\",0,SUMIFS(HR!BG:BG,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":529460.69906540657},{"$f":"IF(BH$11=\"\",0,SUMIFS(HR!BH:BH,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":532043.43418279872},{"$f":"IF(BI$11=\"\",0,SUMIFS(HR!BI:BI,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":532043.43418279872},{"$f":"IF(BJ$11=\"\",0,SUMIFS(HR!BJ:BJ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":532043.43418279872},{"$f":"IF(BK$11=\"\",0,SUMIFS(HR!BK:BK,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":545344.52003736864},{"$f":"IF(BL$11=\"\",0,SUMIFS(HR!BL:BL,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":548004.73720828269},{"$f":"IF(BM$11=\"\",0,SUMIFS(HR!BM:BM,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":548004.73720828269},{"$f":"IF(BN$11=\"\",0,SUMIFS(HR!BN:BN,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":548004.73720828269},{"$f":"IF(BO$11=\"\",0,SUMIFS(HR!BO:BO,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":561704.85563848983},{"$f":"IF(BP$11=\"\",0,SUMIFS(HR!BP:BP,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":564444.87932453118},{"$f":"IF(BQ$11=\"\",0,SUMIFS(HR!BQ:BQ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":564444.87932453118},{"$f":"IF(BR$11=\"\",0,SUMIFS(HR!BR:BR,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":564444.87932453118},{"$f":"IF(BS$11=\"\",0,SUMIFS(HR!BS:BS,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":578556.00130764453},{"$f":"IF(BT$11=\"\",0,SUMIFS(HR!BT:BT,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":581378.22570426716},{"$f":"IF(BU$11=\"\",0,SUMIFS(HR!BU:BU,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":581378.22570426716},{"$f":"IF(BV$11=\"\",0,SUMIFS(HR!BV:BV,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":581378.22570426716},{"$f":"IF(BW$11=\"\",0,SUMIFS(HR!BW:BW,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":595912.68134687375},{"$f":"IF(BX$11=\"\",0,SUMIFS(HR!BX:BX,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":598819.57247539505},{"$f":"IF(BY$11=\"\",0,SUMIFS(HR!BY:BY,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":598819.57247539505},{"$f":"IF(BZ$11=\"\",0,SUMIFS(HR!BZ:BZ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":598819.57247539505},{"$f":"IF(CA$11=\"\",0,SUMIFS(HR!CA:CA,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":613790.0617872799},{"$f":"IF(CB$11=\"\",0,SUMIFS(HR!CB:CB,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":616784.15964965685},{"$f":"IF(CC$11=\"\",0,SUMIFS(HR!CC:CC,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":616784.15964965685},{"$f":"IF(CD$11=\"\",0,SUMIFS(HR!CD:CD,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":616784.15964965685},{"$f":"IF(CE$11=\"\",0,SUMIFS(HR!CE:CE,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":632203.7636408984},{"$f":"IF(CF$11=\"\",0,SUMIFS(HR!CF:CF,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":635287.68443914666},{"$f":"IF(CG$11=\"\",0,SUMIFS(HR!CG:CG,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":635287.68443914666},{"$f":"IF(CH$11=\"\",0,SUMIFS(HR!CH:CH,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":635287.68443914666},{"$f":"IF(CI$11=\"\",0,SUMIFS(HR!CI:CI,HR!$H:$H,HR!$H$79,HR!$I:$I,$J491,HR!$Q:$Q,$Q491))","v":0}]
[{"$f":"ROW()","v":495},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H485","v":"Управленческие расходы"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"IF($B495=Lists!$CU$24,SUMIFS($Z495:$CJ495,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z495:$CJ495))","v":62391803.433694862},null,null,{"$f":"IF(AA$11=\"\",0,AA486*IF(AA$15=Macro!$I$53,Macro!$Q$53,IF(AA$15=Macro!$I$54,Macro!$Q$54,IF(AA$15=Macro!$I$55,IF(AA$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AA$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":701250},{"$f":"IF(AB$11=\"\",0,AB486*IF(AB$15=Macro!$I$53,Macro!$Q$53,IF(AB$15=Macro!$I$54,Macro!$Q$54,IF(AB$15=Macro!$I$55,IF(AB$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AB$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":841500},{"$f":"IF(AC$11=\"\",0,AC486*IF(AC$15=Macro!$I$53,Macro!$Q$53,IF(AC$15=Macro!$I$54,Macro!$Q$54,IF(AC$15=Macro!$I$55,IF(AC$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AC$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":841500},{"$f":"IF(AD$11=\"\",0,AD486*IF(AD$15=Macro!$I$53,Macro!$Q$53,IF(AD$15=Macro!$I$54,Macro!$Q$54,IF(AD$15=Macro!$I$55,IF(AD$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AD$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":841500},{"$f":"IF(AE$11=\"\",0,AE486*IF(AE$15=Macro!$I$53,Macro!$Q$53,IF(AE$15=Macro!$I$54,Macro!$Q$54,IF(AE$15=Macro!$I$55,IF(AE$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AE$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":862537.5},{"$f":"IF(AF$11=\"\",0,AF486*IF(AF$15=Macro!$I$53,Macro!$Q$53,IF(AF$15=Macro!$I$54,Macro!$Q$54,IF(AF$15=Macro!$I$55,IF(AF$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AF$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":866745},{"$f":"IF(AG$11=\"\",0,AG486*IF(AG$15=Macro!$I$53,Macro!$Q$53,IF(AG$15=Macro!$I$54,Macro!$Q$54,IF(AG$15=Macro!$I$55,IF(AG$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AG$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":866745},{"$f":"IF(AH$11=\"\",0,AH486*IF(AH$15=Macro!$I$53,Macro!$Q$53,IF(AH$15=Macro!$I$54,Macro!$Q$54,IF(AH$15=Macro!$I$55,IF(AH$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AH$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":866745},{"$f":"IF(AI$11=\"\",0,AI486*IF(AI$15=Macro!$I$53,Macro!$Q$53,IF(AI$15=Macro!$I$54,Macro!$Q$54,IF(AI$15=Macro!$I$55,IF(AI$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AI$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":888413.625},{"$f":"IF(AJ$11=\"\",0,AJ486*IF(AJ$15=Macro!$I$53,Macro!$Q$53,IF(AJ$15=Macro!$I$54,Macro!$Q$54,IF(AJ$15=Macro!$I$55,IF(AJ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AJ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":892747.35},{"$f":"IF(AK$11=\"\",0,AK486*IF(AK$15=Macro!$I$53,Macro!$Q$53,IF(AK$15=Macro!$I$54,Macro!$Q$54,IF(AK$15=Macro!$I$55,IF(AK$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AK$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":892747.35},{"$f":"IF(AL$11=\"\",0,AL486*IF(AL$15=Macro!$I$53,Macro!$Q$53,IF(AL$15=Macro!$I$54,Macro!$Q$54,IF(AL$15=Macro!$I$55,IF(AL$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AL$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":892747.35},{"$f":"IF(AM$11=\"\",0,AM486*IF(AM$15=Macro!$I$53,Macro!$Q$53,IF(AM$15=Macro!$I$54,Macro!$Q$54,IF(AM$15=Macro!$I$55,IF(AM$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AM$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":915066.03375000006},{"$f":"IF(AN$11=\"\",0,AN486*IF(AN$15=Macro!$I$53,Macro!$Q$53,IF(AN$15=Macro!$I$54,Macro!$Q$54,IF(AN$15=Macro!$I$55,IF(AN$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AN$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":919529.7705000001},{"$f":"IF(AO$11=\"\",0,AO486*IF(AO$15=Macro!$I$53,Macro!$Q$53,IF(AO$15=Macro!$I$54,Macro!$Q$54,IF(AO$15=Macro!$I$55,IF(AO$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AO$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":919529.7705000001},{"$f":"IF(AP$11=\"\",0,AP486*IF(AP$15=Macro!$I$53,Macro!$Q$53,IF(AP$15=Macro!$I$54,Macro!$Q$54,IF(AP$15=Macro!$I$55,IF(AP$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AP$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":919529.7705000001},{"$f":"IF(AQ$11=\"\",0,AQ486*IF(AQ$15=Macro!$I$53,Macro!$Q$53,IF(AQ$15=Macro!$I$54,Macro!$Q$54,IF(AQ$15=Macro!$I$55,IF(AQ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AQ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":942518.01476249995},{"$f":"IF(AR$11=\"\",0,AR486*IF(AR$15=Macro!$I$53,Macro!$Q$53,IF(AR$15=Macro!$I$54,Macro!$Q$54,IF(AR$15=Macro!$I$55,IF(AR$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AR$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":947115.66361499997},{"$f":"IF(AS$11=\"\",0,AS486*IF(AS$15=Macro!$I$53,Macro!$Q$53,IF(AS$15=Macro!$I$54,Macro!$Q$54,IF(AS$15=Macro!$I$55,IF(AS$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AS$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":947115.66361499997},{"$f":"IF(AT$11=\"\",0,AT486*IF(AT$15=Macro!$I$53,Macro!$Q$53,IF(AT$15=Macro!$I$54,Macro!$Q$54,IF(AT$15=Macro!$I$55,IF(AT$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AT$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":947115.66361499997},{"$f":"IF(AU$11=\"\",0,AU486*IF(AU$15=Macro!$I$53,Macro!$Q$53,IF(AU$15=Macro!$I$54,Macro!$Q$54,IF(AU$15=Macro!$I$55,IF(AU$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AU$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":970793.55520537484},{"$f":"IF(AV$11=\"\",0,AV486*IF(AV$15=Macro!$I$53,Macro!$Q$53,IF(AV$15=Macro!$I$54,Macro!$Q$54,IF(AV$15=Macro!$I$55,IF(AV$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AV$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":975529.13352344988},{"$f":"IF(AW$11=\"\",0,AW486*IF(AW$15=Macro!$I$53,Macro!$Q$53,IF(AW$15=Macro!$I$54,Macro!$Q$54,IF(AW$15=Macro!$I$55,IF(AW$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AW$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":975529.13352344988},{"$f":"IF(AX$11=\"\",0,AX486*IF(AX$15=Macro!$I$53,Macro!$Q$53,IF(AX$15=Macro!$I$54,Macro!$Q$54,IF(AX$15=Macro!$I$55,IF(AX$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AX$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":975529.13352344988},{"$f":"IF(AY$11=\"\",0,AY486*IF(AY$15=Macro!$I$53,Macro!$Q$53,IF(AY$15=Macro!$I$54,Macro!$Q$54,IF(AY$15=Macro!$I$55,IF(AY$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AY$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":999917.36186153616},{"$f":"IF(AZ$11=\"\",0,AZ486*IF(AZ$15=Macro!$I$53,Macro!$Q$53,IF(AZ$15=Macro!$I$54,Macro!$Q$54,IF(AZ$15=Macro!$I$55,IF(AZ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AZ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1004795.0075291533},{"$f":"IF(BA$11=\"\",0,BA486*IF(BA$15=Macro!$I$53,Macro!$Q$53,IF(BA$15=Macro!$I$54,Macro!$Q$54,IF(BA$15=Macro!$I$55,IF(BA$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BA$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1004795.0075291533},{"$f":"IF(BB$11=\"\",0,BB486*IF(BB$15=Macro!$I$53,Macro!$Q$53,IF(BB$15=Macro!$I$54,Macro!$Q$54,IF(BB$15=Macro!$I$55,IF(BB$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BB$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1004795.0075291533},{"$f":"IF(BC$11=\"\",0,BC486*IF(BC$15=Macro!$I$53,Macro!$Q$53,IF(BC$15=Macro!$I$54,Macro!$Q$54,IF(BC$15=Macro!$I$55,IF(BC$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BC$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1029914.8827173823},{"$f":"IF(BD$11=\"\",0,BD486*IF(BD$15=Macro!$I$53,Macro!$Q$53,IF(BD$15=Macro!$I$54,Macro!$Q$54,IF(BD$15=Macro!$I$55,IF(BD$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BD$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1034938.8577550279},{"$f":"IF(BE$11=\"\",0,BE486*IF(BE$15=Macro!$I$53,Macro!$Q$53,IF(BE$15=Macro!$I$54,Macro!$Q$54,IF(BE$15=Macro!$I$55,IF(BE$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BE$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1034938.8577550279},{"$f":"IF(BF$11=\"\",0,BF486*IF(BF$15=Macro!$I$53,Macro!$Q$53,IF(BF$15=Macro!$I$54,Macro!$Q$54,IF(BF$15=Macro!$I$55,IF(BF$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BF$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1034938.8577550279},{"$f":"IF(BG$11=\"\",0,BG486*IF(BG$15=Macro!$I$53,Macro!$Q$53,IF(BG$15=Macro!$I$54,Macro!$Q$54,IF(BG$15=Macro!$I$55,IF(BG$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BG$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1060812.3291989039},{"$f":"IF(BH$11=\"\",0,BH486*IF(BH$15=Macro!$I$53,Macro!$Q$53,IF(BH$15=Macro!$I$54,Macro!$Q$54,IF(BH$15=Macro!$I$55,IF(BH$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BH$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1065987.0234876787},{"$f":"IF(BI$11=\"\",0,BI486*IF(BI$15=Macro!$I$53,Macro!$Q$53,IF(BI$15=Macro!$I$54,Macro!$Q$54,IF(BI$15=Macro!$I$55,IF(BI$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BI$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1065987.0234876787},{"$f":"IF(BJ$11=\"\",0,BJ486*IF(BJ$15=Macro!$I$53,Macro!$Q$53,IF(BJ$15=Macro!$I$54,Macro!$Q$54,IF(BJ$15=Macro!$I$55,IF(BJ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BJ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1065987.0234876787},{"$f":"IF(BK$11=\"\",0,BK486*IF(BK$15=Macro!$I$53,Macro!$Q$53,IF(BK$15=Macro!$I$54,Macro!$Q$54,IF(BK$15=Macro!$I$55,IF(BK$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BK$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1092636.6990748707},{"$f":"IF(BL$11=\"\",0,BL486*IF(BL$15=Macro!$I$53,Macro!$Q$53,IF(BL$15=Macro!$I$54,Macro!$Q$54,IF(BL$15=Macro!$I$55,IF(BL$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BL$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1097966.6341923091},{"$f":"IF(BM$11=\"\",0,BM486*IF(BM$15=Macro!$I$53,Macro!$Q$53,IF(BM$15=Macro!$I$54,Macro!$Q$54,IF(BM$15=Macro!$I$55,IF(BM$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BM$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1097966.6341923091},{"$f":"IF(BN$11=\"\",0,BN486*IF(BN$15=Macro!$I$53,Macro!$Q$53,IF(BN$15=Macro!$I$54,Macro!$Q$54,IF(BN$15=Macro!$I$55,IF(BN$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BN$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1097966.6341923091},{"$f":"IF(BO$11=\"\",0,BO486*IF(BO$15=Macro!$I$53,Macro!$Q$53,IF(BO$15=Macro!$I$54,Macro!$Q$54,IF(BO$15=Macro!$I$55,IF(BO$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BO$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1125415.8000471171},{"$f":"IF(BP$11=\"\",0,BP486*IF(BP$15=Macro!$I$53,Macro!$Q$53,IF(BP$15=Macro!$I$54,Macro!$Q$54,IF(BP$15=Macro!$I$55,IF(BP$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BP$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1130905.6332180784},{"$f":"IF(BQ$11=\"\",0,BQ486*IF(BQ$15=Macro!$I$53,Macro!$Q$53,IF(BQ$15=Macro!$I$54,Macro!$Q$54,IF(BQ$15=Macro!$I$55,IF(BQ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BQ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1130905.6332180784},{"$f":"IF(BR$11=\"\",0,BR486*IF(BR$15=Macro!$I$53,Macro!$Q$53,IF(BR$15=Macro!$I$54,Macro!$Q$54,IF(BR$15=Macro!$I$55,IF(BR$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BR$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1130905.6332180784},{"$f":"IF(BS$11=\"\",0,BS486*IF(BS$15=Macro!$I$53,Macro!$Q$53,IF(BS$15=Macro!$I$54,Macro!$Q$54,IF(BS$15=Macro!$I$55,IF(BS$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BS$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1159178.2740485307},{"$f":"IF(BT$11=\"\",0,BT486*IF(BT$15=Macro!$I$53,Macro!$Q$53,IF(BT$15=Macro!$I$54,Macro!$Q$54,IF(BT$15=Macro!$I$55,IF(BT$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BT$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1164832.8022146209},{"$f":"IF(BU$11=\"\",0,BU486*IF(BU$15=Macro!$I$53,Macro!$Q$53,IF(BU$15=Macro!$I$54,Macro!$Q$54,IF(BU$15=Macro!$I$55,IF(BU$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BU$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1164832.8022146209},{"$f":"IF(BV$11=\"\",0,BV486*IF(BV$15=Macro!$I$53,Macro!$Q$53,IF(BV$15=Macro!$I$54,Macro!$Q$54,IF(BV$15=Macro!$I$55,IF(BV$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BV$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1164832.8022146209},{"$f":"IF(BW$11=\"\",0,BW486*IF(BW$15=Macro!$I$53,Macro!$Q$53,IF(BW$15=Macro!$I$54,Macro!$Q$54,IF(BW$15=Macro!$I$55,IF(BW$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BW$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1193953.6222699862},{"$f":"IF(BX$11=\"\",0,BX486*IF(BX$15=Macro!$I$53,Macro!$Q$53,IF(BX$15=Macro!$I$54,Macro!$Q$54,IF(BX$15=Macro!$I$55,IF(BX$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BX$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1199777.7862810595},{"$f":"IF(BY$11=\"\",0,BY486*IF(BY$15=Macro!$I$53,Macro!$Q$53,IF(BY$15=Macro!$I$54,Macro!$Q$54,IF(BY$15=Macro!$I$55,IF(BY$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BY$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1199777.7862810595},{"$f":"IF(BZ$11=\"\",0,BZ486*IF(BZ$15=Macro!$I$53,Macro!$Q$53,IF(BZ$15=Macro!$I$54,Macro!$Q$54,IF(BZ$15=Macro!$I$55,IF(BZ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BZ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1199777.7862810595},{"$f":"IF(CA$11=\"\",0,CA486*IF(CA$15=Macro!$I$53,Macro!$Q$53,IF(CA$15=Macro!$I$54,Macro!$Q$54,IF(CA$15=Macro!$I$55,IF(CA$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CA$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1229772.2309380858},{"$f":"IF(CB$11=\"\",0,CB486*IF(CB$15=Macro!$I$53,Macro!$Q$53,IF(CB$15=Macro!$I$54,Macro!$Q$54,IF(CB$15=Macro!$I$55,IF(CB$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CB$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1235771.1198694911},{"$f":"IF(CC$11=\"\",0,CC486*IF(CC$15=Macro!$I$53,Macro!$Q$53,IF(CC$15=Macro!$I$54,Macro!$Q$54,IF(CC$15=Macro!$I$55,IF(CC$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CC$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1235771.1198694911},{"$f":"IF(CD$11=\"\",0,CD486*IF(CD$15=Macro!$I$53,Macro!$Q$53,IF(CD$15=Macro!$I$54,Macro!$Q$54,IF(CD$15=Macro!$I$55,IF(CD$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CD$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1235771.1198694911},{"$f":"IF(CE$11=\"\",0,CE486*IF(CE$15=Macro!$I$53,Macro!$Q$53,IF(CE$15=Macro!$I$54,Macro!$Q$54,IF(CE$15=Macro!$I$55,IF(CE$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CE$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1266665.3978662284},{"$f":"IF(CF$11=\"\",0,CF486*IF(CF$15=Macro!$I$53,Macro!$Q$53,IF(CF$15=Macro!$I$54,Macro!$Q$54,IF(CF$15=Macro!$I$55,IF(CF$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CF$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1272844.2534655759},{"$f":"IF(CG$11=\"\",0,CG486*IF(CG$15=Macro!$I$53,Macro!$Q$53,IF(CG$15=Macro!$I$54,Macro!$Q$54,IF(CG$15=Macro!$I$55,IF(CG$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CG$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1272844.2534655759},{"$f":"IF(CH$11=\"\",0,CH486*IF(CH$15=Macro!$I$53,Macro!$Q$53,IF(CH$15=Macro!$I$54,Macro!$Q$54,IF(CH$15=Macro!$I$55,IF(CH$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CH$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1272844.2534655759},{"$f":"IF(CI$11=\"\",0,CI486*IF(CI$15=Macro!$I$53,Macro!$Q$53,IF(CI$15=Macro!$I$54,Macro!$Q$54,IF(CI$15=Macro!$I$55,IF(CI$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CI$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0}]
[{"$f":"ROW()","v":496},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H485","v":"Управленческие расходы"},{"$f":"Items!$BG$13","v":"Расходы на персонал"},null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,{"$f":"IF(ABS($X496-SUM($X497:$X502))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B496=Lists!$CU$24,SUMIFS($Z496:$CJ496,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z496:$CJ496))","v":231112107.9121345},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA497:AA502))","v":1671800},293990.36249999999,287722.35468749999,356081.65307638893,358224.20651666669,375377.68506812502,316517.52486687503,564638.04491000006,463930.20318378747,628331.23792532203,358560.41549954063,814041.8859814062,703615.90614789689,904690.76304368058,437050.34058391489,1318683.7596594198,862242.53582257731,1378250.2654993585,560708.76995190734,1966200.1900805552,1078124.726298372,2238428.9223159193,752439.04841880419,2601827.0488563557,1477611.9015757814,3154466.9330209554,1015640.6700034507,3682755.0547867739,1691156.4411188986,4459185.5530852117,1373181.9643297582,4968575.7582798405,{"$f":"IF(BG$11=\"\",0,SUM(BG497:BG502))","v":2126912.2685214267},6291963.3567390554,1859712.5303247382,6241374.0709360633,2833213.5579834478,8314603.486994464,2482735.9436102267,8180013.9952787906,3375058.5495697442,10412847.237314546,3254647.1286123642,7544858.0489924131,3616280.3343734327,10422566.293954195,3934756.2808655095,7739965.3594507677,4303666.1050258838,11904860.840082927,4658107.1759207547,8750005.107206136,5074247.6053753346,12774781.000847906,5432110.1180098522,9792647.364403341,5897005.3014698541,14570007.647899374,6298735.7616783138,9910373.3135985676,0]
[{"$f":"ROW()","v":499},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H485","v":"Управленческие расходы"},{"$f":"I486","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L499)=0,$L499=0,$L499=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L499)))","v":"Расходы на оргтехнику"},null,{"$f":"L498+1","v":3},"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"IF($B499=Lists!$CU$24,SUMIFS($Z499:$CJ499,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z499:$CJ499))","v":99371993.003125817},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(HR!AA:AA,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":880000},{"$f":"IF(AB$11=\"\",0,SUMIFS(HR!AB:AB,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":6268.0078125},{"$f":"IF(AC$11=\"\",0,SUMIFS(HR!AC:AC,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(HR!AD:AD,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":61477.593576388892},{"$f":"IF(AE$11=\"\",0,SUMIFS(HR!AE:AE,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":50738.387291666688},{"$f":"IF(AF$11=\"\",0,SUMIFS(HR!AF:AF,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":64586.111406249984},{"$f":"IF(AG$11=\"\",0,SUMIFS(HR!AG:AG,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":5447.1462499999852},{"$f":"IF(AH$11=\"\",0,SUMIFS(HR!AH:AH,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":237505.27390625011},{"$f":"IF(AI$11=\"\",0,SUMIFS(HR!AI:AI,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":119113.47065624995},{"$f":"IF(AJ$11=\"\",0,SUMIFS(HR!AJ:AJ,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":269770.8224257814},{"$f":"IF(AK$11=\"\",0,SUMIFS(HR!AK:AK,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(HR!AL:AL,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":429499.01151171862},{"$f":"IF(AM$11=\"\",0,SUMIFS(HR!AM:AM,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":290281.79474765621},{"$f":"IF(AN$11=\"\",0,SUMIFS(HR!AN:AN,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":467640.42245976557},{"$f":"IF(AO$11=\"\",0,SUMIFS(HR!AO:AO,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(HR!AP:AP,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":834981.25614257832},{"$f":"IF(AQ$11=\"\",0,SUMIFS(HR!AQ:AQ,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":342811.57344574248},{"$f":"IF(AR$11=\"\",0,SUMIFS(HR!AR:AR,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":817541.49554745108},{"$f":"IF(AS$11=\"\",0,SUMIFS(HR!AS:AS,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(HR!AT:AT,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":1333634.3160198941},{"$f":"IF(AU$11=\"\",0,SUMIFS(HR!AU:AU,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":400389.48223656969},{"$f":"IF(AV$11=\"\",0,SUMIFS(HR!AV:AV,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":1485989.8738971152},{"$f":"IF(AW$11=\"\",0,SUMIFS(HR!AW:AW,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(HR!AX:AX,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":1756345.1082372647},{"$f":"IF(AY$11=\"\",0,SUMIFS(HR!AY:AY,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":569041.35834045568},{"$f":"IF(AZ$11=\"\",0,SUMIFS(HR!AZ:AZ,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":2138826.2630175045},{"$f":"IF(BA$11=\"\",0,SUMIFS(HR!BA:BA,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(HR!BB:BB,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":2535215.7545770127},{"$f":"IF(BC$11=\"\",0,SUMIFS(HR!BC:BC,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":471825.4079441608},{"$f":"IF(BD$11=\"\",0,SUMIFS(HR!BD:BD,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":3086003.5887554539},{"$f":"IF(BE$11=\"\",0,SUMIFS(HR!BE:BE,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(HR!BF:BF,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":3419673.5266854209},{"$f":"IF(BG$11=\"\",0,SUMIFS(HR!BG:BG,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":487280.94399732922},{"$f":"IF(BH$11=\"\",0,SUMIFS(HR!BH:BH,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":4432250.8264143178},{"$f":"IF(BI$11=\"\",0,SUMIFS(HR!BI:BI,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(HR!BJ:BJ,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":4169148.4194502495},{"$f":"IF(BK$11=\"\",0,SUMIFS(HR!BK:BK,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":638923.48224724294},{"$f":"IF(BL$11=\"\",0,SUMIFS(HR!BL:BL,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":5831867.5433842372},{"$f":"IF(BM$11=\"\",0,SUMIFS(HR!BM:BM,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(HR!BN:BN,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":5423270.5682694651},{"$f":"IF(BO$11=\"\",0,SUMIFS(HR!BO:BO,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":473107.60800099303},{"$f":"IF(BP$11=\"\",0,SUMIFS(HR!BP:BP,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":7158200.1087021818},{"$f":"IF(BQ$11=\"\",0,SUMIFS(HR!BQ:BQ,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(HR!BR:BR,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":4082976.523886526},{"$f":"IF(BS$11=\"\",0,SUMIFS(HR!BS:BS,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(HR!BT:BT,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":6487810.0130886864},{"$f":"IF(BU$11=\"\",0,SUMIFS(HR!BU:BU,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(HR!BV:BV,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":3621093.0984912338},{"$f":"IF(BW$11=\"\",0,SUMIFS(HR!BW:BW,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(HR!BX:BX,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":7246753.6641621711},{"$f":"IF(BY$11=\"\",0,SUMIFS(HR!BY:BY,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(HR!BZ:BZ,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":3894725.0795580628},{"$f":"IF(CA$11=\"\",0,SUMIFS(HR!CA:CA,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(HR!CB:CB,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":7342670.8828380536},{"$f":"IF(CC$11=\"\",0,SUMIFS(HR!CC:CC,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(HR!CD:CD,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":4151203.8482299112},{"$f":"IF(CE$11=\"\",0,SUMIFS(HR!CE:CE,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(HR!CF:CF,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":8271271.8862210615},{"$f":"IF(CG$11=\"\",0,SUMIFS(HR!CG:CG,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(HR!CH:CH,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":3584831.4592932248},{"$f":"IF(CI$11=\"\",0,SUMIFS(HR!CI:CI,HR!$H:$H,$J499,HR!$Q:$Q,$Q499))","v":0}]
[{"$f":"ROW()","v":501},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H497","v":"Управленческие расходы"},{"$f":"I498","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L501)=0,$L501=0,$L501=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L501)))","v":"Прочие расходы на персонал"},null,{"$f":"L500+1","v":5},"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"IF($B501=Lists!$CU$24,SUMIFS($Z501:$CJ501,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z501:$CJ501))","v":14690140.035508346},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(HR!AA:AA,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":17400},{"$f":"IF(AB$11=\"\",0,SUMIFS(HR!AB:AB,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":17453.725781249999},{"$f":"IF(AC$11=\"\",0,SUMIFS(HR!AC:AC,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":17453.725781249999},{"$f":"IF(AD$11=\"\",0,SUMIFS(HR!AD:AD,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":17980.676583333334},{"$f":"IF(AE$11=\"\",0,SUMIFS(HR!AE:AE,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":18762.76485},{"$f":"IF(AF$11=\"\",0,SUMIFS(HR!AF:AF,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":19300.543083750003},{"$f":"IF(AG$11=\"\",0,SUMIFS(HR!AG:AG,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":19345.898913749999},{"$f":"IF(AH$11=\"\",0,SUMIFS(HR!AH:AH,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":21323.493847500002},{"$f":"IF(AI$11=\"\",0,SUMIFS(HR!AI:AI,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":22713.428485350007},{"$f":"IF(AJ$11=\"\",0,SUMIFS(HR!AJ:AJ,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":24895.504781962507},{"$f":"IF(AK$11=\"\",0,SUMIFS(HR!AK:AK,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":24895.504781962507},{"$f":"IF(AL$11=\"\",0,SUMIFS(HR!AL:AL,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":28369.563258750008},{"$f":"IF(AM$11=\"\",0,SUMIFS(HR!AM:AM,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":31217.851282427997},{"$f":"IF(AN$11=\"\",0,SUMIFS(HR!AN:AN,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":34892.348074969486},{"$f":"IF(AO$11=\"\",0,SUMIFS(HR!AO:AO,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":34892.348074969486},{"$f":"IF(AP$11=\"\",0,SUMIFS(HR!AP:AP,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":41453.235030356998},{"$f":"IF(AQ$11=\"\",0,SUMIFS(HR!AQ:AQ,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":44898.989139780126},{"$f":"IF(AR$11=\"\",0,SUMIFS(HR!AR:AR,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":51139.304048533275},{"$f":"IF(AS$11=\"\",0,SUMIFS(HR!AS:AS,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":51139.304048533275},{"$f":"IF(AT$11=\"\",0,SUMIFS(HR!AT:AT,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":61318.968506434459},{"$f":"IF(AU$11=\"\",0,SUMIFS(HR!AU:AU,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":65514.21140365419},{"$f":"IF(AV$11=\"\",0,SUMIFS(HR!AV:AV,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":76532.735450779641},{"$f":"IF(AW$11=\"\",0,SUMIFS(HR!AW:AW,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":76532.735450779641},{"$f":"IF(AX$11=\"\",0,SUMIFS(HR!AX:AX,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":89555.927028398233},{"$f":"IF(AY$11=\"\",0,SUMIFS(HR!AY:AY,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":95445.897962203409},{"$f":"IF(AZ$11=\"\",0,SUMIFS(HR!AZ:AZ,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":110852.0420295785},{"$f":"IF(BA$11=\"\",0,SUMIFS(HR!BA:BA,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":110852.0420295785},{"$f":"IF(BB$11=\"\",0,SUMIFS(HR!BB:BB,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":129113.41268517758},{"$f":"IF(BC$11=\"\",0,SUMIFS(HR!BC:BC,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":134997.17593431353},{"$f":"IF(BD$11=\"\",0,SUMIFS(HR!BD:BD,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":156590.81042838603},{"$f":"IF(BE$11=\"\",0,SUMIFS(HR!BE:BE,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":156590.81042838603},{"$f":"IF(BF$11=\"\",0,SUMIFS(HR!BF:BF,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":180519.22726282041},{"$f":"IF(BG$11=\"\",0,SUMIFS(HR!BG:BG,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":187441.83519835529},{"$f":"IF(BH$11=\"\",0,SUMIFS(HR!BH:BH,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":217569.43415266817},{"$f":"IF(BI$11=\"\",0,SUMIFS(HR!BI:BI,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":217569.43415266817},{"$f":"IF(BJ$11=\"\",0,SUMIFS(HR!BJ:BJ,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":245908.63165783731},{"$f":"IF(BK$11=\"\",0,SUMIFS(HR!BK:BK,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":255045.71092681709},{"$f":"IF(BL$11=\"\",0,SUMIFS(HR!BL:BL,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":293554.39837008645},{"$f":"IF(BM$11=\"\",0,SUMIFS(HR!BM:BM,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":293554.39837008645},{"$f":"IF(BN$11=\"\",0,SUMIFS(HR!BN:BN,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":329365.05930848268},{"$f":"IF(BO$11=\"\",0,SUMIFS(HR!BO:BO,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":338987.103151577},{"$f":"IF(BP$11=\"\",0,SUMIFS(HR!BP:BP,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":384903.28553652548},{"$f":"IF(BQ$11=\"\",0,SUMIFS(HR!BQ:BQ,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":384903.28553652548},{"$f":"IF(BR$11=\"\",0,SUMIFS(HR!BR:BR,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":411093.48585187085},{"$f":"IF(BS$11=\"\",0,SUMIFS(HR!BS:BS,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":419315.35556890804},{"$f":"IF(BT$11=\"\",0,SUMIFS(HR!BT:BT,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":459742.30150004139},{"$f":"IF(BU$11=\"\",0,SUMIFS(HR!BU:BU,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":459742.30150004139},{"$f":"IF(BV$11=\"\",0,SUMIFS(HR!BV:BV,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":482306.11496082006},{"$f":"IF(BW$11=\"\",0,SUMIFS(HR!BW:BW,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":491952.23726003664},{"$f":"IF(BX$11=\"\",0,SUMIFS(HR!BX:BX,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":535818.1511193862},{"$f":"IF(BY$11=\"\",0,SUMIFS(HR!BY:BY,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":535818.1511193862},{"$f":"IF(BZ$11=\"\",0,SUMIFS(HR!BZ:BZ,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":559393.62818998634},{"$f":"IF(CA$11=\"\",0,SUMIFS(HR!CA:CA,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":570581.50075378583},{"$f":"IF(CB$11=\"\",0,SUMIFS(HR!CB:CB,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":613758.11840952653},{"$f":"IF(CC$11=\"\",0,SUMIFS(HR!CC:CC,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":613758.11840952653},{"$f":"IF(CD$11=\"\",0,SUMIFS(HR!CD:CD,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":638168.16541095031},{"$f":"IF(CE$11=\"\",0,SUMIFS(HR!CE:CE,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":650931.52871916944},{"$f":"IF(CF$11=\"\",0,SUMIFS(HR!CF:CF,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":698178.90808958153},{"$f":"IF(CG$11=\"\",0,SUMIFS(HR!CG:CG,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":698178.90808958153},{"$f":"IF(CH$11=\"\",0,SUMIFS(HR!CH:CH,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":718656.27774519299},{"$f":"IF(CI$11=\"\",0,SUMIFS(HR!CI:CI,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":0}]
[{"$f":"ROW()","v":505},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H492","v":"Управленческие расходы"},{"$f":"I493","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L505)=0,$L505=0,$L505=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L505)))","v":"Юридические расходы"},null,{"$f":"L504+1","v":2},"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"IF($B505=Lists!$CU$24,SUMIFS($Z505:$CJ505,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z505:$CJ505))","v":86040237.972207353},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Exp!AA:AA,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Exp!AB:AB,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Exp!AC:AC,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Exp!AD:AD,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Exp!AE:AE,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Exp!AF:AF,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Exp!AG:AG,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Exp!AH:AH,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Exp!AI:AI,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Exp!AJ:AJ,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Exp!AK:AK,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Exp!AL:AL,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Exp!AM:AM,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Exp!AN:AN,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Exp!AO:AO,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Exp!AP:AP,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Exp!AQ:AQ,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":1519076.4761370756},{"$f":"IF(AR$11=\"\",0,SUMIFS(Exp!AR:AR,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Exp!AS:AS,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Exp!AT:AT,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Exp!AU:AU,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Exp!AV:AV,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Exp!AW:AW,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Exp!AX:AX,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Exp!AY:AY,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Exp!AZ:AZ,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Exp!BA:BA,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Exp!BB:BB,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Exp!BC:BC,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":9718975.5582123622},{"$f":"IF(BD$11=\"\",0,SUMIFS(Exp!BD:BD,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Exp!BE:BE,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Exp!BF:BF,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Exp!BG:BG,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Exp!BH:BH,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Exp!BI:BI,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Exp!BJ:BJ,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Exp!BK:BK,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Exp!BL:BL,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Exp!BM:BM,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Exp!BN:BN,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Exp!BO:BO,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":27738352.672141001},{"$f":"IF(BP$11=\"\",0,SUMIFS(Exp!BP:BP,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Exp!BQ:BQ,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Exp!BR:BR,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Exp!BS:BS,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Exp!BT:BT,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Exp!BU:BU,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Exp!BV:BV,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Exp!BW:BW,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Exp!BX:BX,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Exp!BY:BY,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Exp!BZ:BZ,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Exp!CA:CA,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":47063833.26571691},{"$f":"IF(CB$11=\"\",0,SUMIFS(Exp!CB:CB,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Exp!CC:CC,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Exp!CD:CD,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Exp!CE:CE,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Exp!CF:CF,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Exp!CG:CG,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Exp!CH:CH,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Exp!CI:CI,Exp!$H:$H,$J505,Exp!$Q:$Q,$Q505))","v":0}]
[{"$f":"ROW()","v":506},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H492","v":"Управленческие расходы"},{"$f":"I493","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L506)=0,$L506=0,$L506=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L506)))","v":"Расходы на ПО и т.п."},null,3,"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"IF($B506=Lists!$CU$24,SUMIFS($Z506:$CJ506,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z506:$CJ506))","v":602300.4375},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Exp!AA:AA,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Exp!AB:AB,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Exp!AC:AC,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Exp!AD:AD,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Exp!AE:AE,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Exp!AF:AF,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":10000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Exp!AG:AG,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":10000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Exp!AH:AH,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":10000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Exp!AI:AI,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":10000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Exp!AJ:AJ,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":10000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Exp!AK:AK,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":10000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Exp!AL:AL,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":10000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Exp!AM:AM,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":10000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Exp!AN:AN,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":10000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Exp!AO:AO,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":10000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Exp!AP:AP,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":10000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Exp!AQ:AQ,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":10000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Exp!AR:AR,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":10500},{"$f":"IF(AS$11=\"\",0,SUMIFS(Exp!AS:AS,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":10500},{"$f":"IF(AT$11=\"\",0,SUMIFS(Exp!AT:AT,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":10500},{"$f":"IF(AU$11=\"\",0,SUMIFS(Exp!AU:AU,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":10500},{"$f":"IF(AV$11=\"\",0,SUMIFS(Exp!AV:AV,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":10500},{"$f":"IF(AW$11=\"\",0,SUMIFS(Exp!AW:AW,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":10500},{"$f":"IF(AX$11=\"\",0,SUMIFS(Exp!AX:AX,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":10500},{"$f":"IF(AY$11=\"\",0,SUMIFS(Exp!AY:AY,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":10500},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Exp!AZ:AZ,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":10500},{"$f":"IF(BA$11=\"\",0,SUMIFS(Exp!BA:BA,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":10500},{"$f":"IF(BB$11=\"\",0,SUMIFS(Exp!BB:BB,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":10500},{"$f":"IF(BC$11=\"\",0,SUMIFS(Exp!BC:BC,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":10500},{"$f":"IF(BD$11=\"\",0,SUMIFS(Exp!BD:BD,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":11025},{"$f":"IF(BE$11=\"\",0,SUMIFS(Exp!BE:BE,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":11025},{"$f":"IF(BF$11=\"\",0,SUMIFS(Exp!BF:BF,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":11025},{"$f":"IF(BG$11=\"\",0,SUMIFS(Exp!BG:BG,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":11025},{"$f":"IF(BH$11=\"\",0,SUMIFS(Exp!BH:BH,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":11025},{"$f":"IF(BI$11=\"\",0,SUMIFS(Exp!BI:BI,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":11025},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Exp!BJ:BJ,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":11025},{"$f":"IF(BK$11=\"\",0,SUMIFS(Exp!BK:BK,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":11025},{"$f":"IF(BL$11=\"\",0,SUMIFS(Exp!BL:BL,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":11025},{"$f":"IF(BM$11=\"\",0,SUMIFS(Exp!BM:BM,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":11025},{"$f":"IF(BN$11=\"\",0,SUMIFS(Exp!BN:BN,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":11025},{"$f":"IF(BO$11=\"\",0,SUMIFS(Exp!BO:BO,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":11025},{"$f":"IF(BP$11=\"\",0,SUMIFS(Exp!BP:BP,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":11576.250000000002},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Exp!BQ:BQ,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":11576.250000000002},{"$f":"IF(BR$11=\"\",0,SUMIFS(Exp!BR:BR,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":11576.250000000002},{"$f":"IF(BS$11=\"\",0,SUMIFS(Exp!BS:BS,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":11576.250000000002},{"$f":"IF(BT$11=\"\",0,SUMIFS(Exp!BT:BT,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":11576.250000000002},{"$f":"IF(BU$11=\"\",0,SUMIFS(Exp!BU:BU,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":11576.250000000002},{"$f":"IF(BV$11=\"\",0,SUMIFS(Exp!BV:BV,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":11576.250000000002},{"$f":"IF(BW$11=\"\",0,SUMIFS(Exp!BW:BW,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":11576.250000000002},{"$f":"IF(BX$11=\"\",0,SUMIFS(Exp!BX:BX,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":11576.250000000002},{"$f":"IF(BY$11=\"\",0,SUMIFS(Exp!BY:BY,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":11576.250000000002},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Exp!BZ:BZ,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":11576.250000000002},{"$f":"IF(CA$11=\"\",0,SUMIFS(Exp!CA:CA,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":11576.250000000002},{"$f":"IF(CB$11=\"\",0,SUMIFS(Exp!CB:CB,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":12155.0625},{"$f":"IF(CC$11=\"\",0,SUMIFS(Exp!CC:CC,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":12155.0625},{"$f":"IF(CD$11=\"\",0,SUMIFS(Exp!CD:CD,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":12155.0625},{"$f":"IF(CE$11=\"\",0,SUMIFS(Exp!CE:CE,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":12155.0625},{"$f":"IF(CF$11=\"\",0,SUMIFS(Exp!CF:CF,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":12155.0625},{"$f":"IF(CG$11=\"\",0,SUMIFS(Exp!CG:CG,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":12155.0625},{"$f":"IF(CH$11=\"\",0,SUMIFS(Exp!CH:CH,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":12155.0625},{"$f":"IF(CI$11=\"\",0,SUMIFS(Exp!CI:CI,Exp!$H:$H,$J506,Exp!$Q:$Q,$Q506))","v":0}]
[{"$f":"ROW()","v":509},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H505","v":"Управленческие расходы"},{"$f":"I506","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L509)=0,$L509=0,$L509=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L509)))","v":"Эксплуатация объектов недвижимости"},null,6,"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"IF($B509=Lists!$CU$24,SUMIFS($Z509:$CJ509,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z509:$CJ509))","v":1657090.8943492665},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Exp!AA:AA,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Exp!AB:AB,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":10000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Exp!AC:AC,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":10000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Exp!AD:AD,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":10000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Exp!AE:AE,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":11000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Exp!AF:AF,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":11000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Exp!AG:AG,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":11000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Exp!AH:AH,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":12100.000000000002},{"$f":"IF(AI$11=\"\",0,SUMIFS(Exp!AI:AI,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":12100.000000000002},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Exp!AJ:AJ,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":12100.000000000002},{"$f":"IF(AK$11=\"\",0,SUMIFS(Exp!AK:AK,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":13310.000000000004},{"$f":"IF(AL$11=\"\",0,SUMIFS(Exp!AL:AL,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":13310.000000000004},{"$f":"IF(AM$11=\"\",0,SUMIFS(Exp!AM:AM,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":13310.000000000004},{"$f":"IF(AN$11=\"\",0,SUMIFS(Exp!AN:AN,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":14641.000000000004},{"$f":"IF(AO$11=\"\",0,SUMIFS(Exp!AO:AO,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":14641.000000000004},{"$f":"IF(AP$11=\"\",0,SUMIFS(Exp!AP:AP,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":14641.000000000004},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Exp!AQ:AQ,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":16105.100000000006},{"$f":"IF(AR$11=\"\",0,SUMIFS(Exp!AR:AR,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":16105.100000000006},{"$f":"IF(AS$11=\"\",0,SUMIFS(Exp!AS:AS,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":16105.100000000006},{"$f":"IF(AT$11=\"\",0,SUMIFS(Exp!AT:AT,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":17715.610000000008},{"$f":"IF(AU$11=\"\",0,SUMIFS(Exp!AU:AU,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":17715.610000000008},{"$f":"IF(AV$11=\"\",0,SUMIFS(Exp!AV:AV,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":17715.610000000008},{"$f":"IF(AW$11=\"\",0,SUMIFS(Exp!AW:AW,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":19487.171000000013},{"$f":"IF(AX$11=\"\",0,SUMIFS(Exp!AX:AX,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":19487.171000000013},{"$f":"IF(AY$11=\"\",0,SUMIFS(Exp!AY:AY,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":19487.171000000013},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Exp!AZ:AZ,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":21435.888100000011},{"$f":"IF(BA$11=\"\",0,SUMIFS(Exp!BA:BA,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":21435.888100000011},{"$f":"IF(BB$11=\"\",0,SUMIFS(Exp!BB:BB,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":21435.888100000011},{"$f":"IF(BC$11=\"\",0,SUMIFS(Exp!BC:BC,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":23579.476910000016},{"$f":"IF(BD$11=\"\",0,SUMIFS(Exp!BD:BD,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":23579.476910000016},{"$f":"IF(BE$11=\"\",0,SUMIFS(Exp!BE:BE,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":23579.476910000016},{"$f":"IF(BF$11=\"\",0,SUMIFS(Exp!BF:BF,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":25937.424601000017},{"$f":"IF(BG$11=\"\",0,SUMIFS(Exp!BG:BG,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":25937.424601000017},{"$f":"IF(BH$11=\"\",0,SUMIFS(Exp!BH:BH,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":25937.424601000017},{"$f":"IF(BI$11=\"\",0,SUMIFS(Exp!BI:BI,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":28531.167061100026},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Exp!BJ:BJ,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":28531.167061100026},{"$f":"IF(BK$11=\"\",0,SUMIFS(Exp!BK:BK,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":28531.167061100026},{"$f":"IF(BL$11=\"\",0,SUMIFS(Exp!BL:BL,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":31384.283767210025},{"$f":"IF(BM$11=\"\",0,SUMIFS(Exp!BM:BM,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":31384.283767210025},{"$f":"IF(BN$11=\"\",0,SUMIFS(Exp!BN:BN,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":31384.283767210025},{"$f":"IF(BO$11=\"\",0,SUMIFS(Exp!BO:BO,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":34522.712143931029},{"$f":"IF(BP$11=\"\",0,SUMIFS(Exp!BP:BP,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":34522.712143931029},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Exp!BQ:BQ,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":34522.712143931029},{"$f":"IF(BR$11=\"\",0,SUMIFS(Exp!BR:BR,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":37974.983358324142},{"$f":"IF(BS$11=\"\",0,SUMIFS(Exp!BS:BS,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":37974.983358324142},{"$f":"IF(BT$11=\"\",0,SUMIFS(Exp!BT:BT,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":37974.983358324142},{"$f":"IF(BU$11=\"\",0,SUMIFS(Exp!BU:BU,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":41772.481694156551},{"$f":"IF(BV$11=\"\",0,SUMIFS(Exp!BV:BV,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":41772.481694156551},{"$f":"IF(BW$11=\"\",0,SUMIFS(Exp!BW:BW,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":41772.481694156551},{"$f":"IF(BX$11=\"\",0,SUMIFS(Exp!BX:BX,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":45949.729863572211},{"$f":"IF(BY$11=\"\",0,SUMIFS(Exp!BY:BY,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":45949.729863572211},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Exp!BZ:BZ,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":45949.729863572211},{"$f":"IF(CA$11=\"\",0,SUMIFS(Exp!CA:CA,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":50544.702849929432},{"$f":"IF(CB$11=\"\",0,SUMIFS(Exp!CB:CB,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":50544.702849929432},{"$f":"IF(CC$11=\"\",0,SUMIFS(Exp!CC:CC,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":50544.702849929432},{"$f":"IF(CD$11=\"\",0,SUMIFS(Exp!CD:CD,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":55599.173134922377},{"$f":"IF(CE$11=\"\",0,SUMIFS(Exp!CE:CE,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":55599.173134922377},{"$f":"IF(CF$11=\"\",0,SUMIFS(Exp!CF:CF,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":55599.173134922377},{"$f":"IF(CG$11=\"\",0,SUMIFS(Exp!CG:CG,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":61159.09044841463},{"$f":"IF(CH$11=\"\",0,SUMIFS(Exp!CH:CH,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":61159.09044841463},{"$f":"IF(CI$11=\"\",0,SUMIFS(Exp!CI:CI,Exp!$H:$H,$J509,Exp!$Q:$Q,$Q509))","v":0}]
[{"$f":"ROW()","v":510},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H506","v":"Управленческие расходы"},{"$f":"I507","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L510)=0,$L510=0,$L510=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L510)))","v":"Постоянный расход - 7"},null,7,"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"IF($B510=Lists!$CU$24,SUMIFS($Z510:$CJ510,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z510:$CJ510))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Exp!AA:AA,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Exp!AB:AB,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Exp!AC:AC,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Exp!AD:AD,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Exp!AE:AE,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Exp!AF:AF,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Exp!AG:AG,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Exp!AH:AH,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Exp!AI:AI,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Exp!AJ:AJ,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Exp!AK:AK,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Exp!AL:AL,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Exp!AM:AM,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Exp!AN:AN,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Exp!AO:AO,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Exp!AP:AP,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Exp!AQ:AQ,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Exp!AR:AR,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Exp!AS:AS,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Exp!AT:AT,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Exp!AU:AU,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Exp!AV:AV,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Exp!AW:AW,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Exp!AX:AX,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Exp!AY:AY,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Exp!AZ:AZ,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Exp!BA:BA,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Exp!BB:BB,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Exp!BC:BC,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Exp!BD:BD,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Exp!BE:BE,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Exp!BF:BF,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Exp!BG:BG,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Exp!BH:BH,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Exp!BI:BI,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Exp!BJ:BJ,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Exp!BK:BK,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Exp!BL:BL,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Exp!BM:BM,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Exp!BN:BN,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Exp!BO:BO,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Exp!BP:BP,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Exp!BQ:BQ,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Exp!BR:BR,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Exp!BS:BS,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Exp!BT:BT,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Exp!BU:BU,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Exp!BV:BV,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Exp!BW:BW,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Exp!BX:BX,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Exp!BY:BY,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Exp!BZ:BZ,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Exp!CA:CA,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Exp!CB:CB,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Exp!CC:CC,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Exp!CD:CD,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Exp!CE:CE,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Exp!CF:CF,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Exp!CG:CG,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Exp!CH:CH,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Exp!CI:CI,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0}]
[{"$f":"ROW()","v":514},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BK$24","v":"Задолженность перед персоналом"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B514=Lists!$CU$24,SUMIFS($Z514:$CJ514,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z514:$CJ514))","v":707135.69636973739},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z426:AA426)-SUM($Z486:AA486))","v":467500},{"$f":"IF(AB$11=\"\",0,SUM($Z426:AB426)-SUM($Z486:AB486))","v":467500},{"$f":"IF(AC$11=\"\",0,SUM($Z426:AC426)-SUM($Z486:AC486))","v":467500},{"$f":"IF(AD$11=\"\",0,SUM($Z426:AD426)-SUM($Z486:AD486))","v":467500},{"$f":"IF(AE$11=\"\",0,SUM($Z426:AE426)-SUM($Z486:AE486))","v":481525},{"$f":"IF(AF$11=\"\",0,SUM($Z426:AF426)-SUM($Z486:AF486))","v":481525},{"$f":"IF(AG$11=\"\",0,SUM($Z426:AG426)-SUM($Z486:AG486))","v":481525},{"$f":"IF(AH$11=\"\",0,SUM($Z426:AH426)-SUM($Z486:AH486))","v":481525},{"$f":"IF(AI$11=\"\",0,SUM($Z426:AI426)-SUM($Z486:AI486))","v":495970.75},{"$f":"IF(AJ$11=\"\",0,SUM($Z426:AJ426)-SUM($Z486:AJ486))","v":495970.75},{"$f":"IF(AK$11=\"\",0,SUM($Z426:AK426)-SUM($Z486:AK486))","v":495970.75},{"$f":"IF(AL$11=\"\",0,SUM($Z426:AL426)-SUM($Z486:AL486))","v":495970.75},{"$f":"IF(AM$11=\"\",0,SUM($Z426:AM426)-SUM($Z486:AM486))","v":510849.87250000238},{"$f":"IF(AN$11=\"\",0,SUM($Z426:AN426)-SUM($Z486:AN486))","v":510849.87250000238},{"$f":"IF(AO$11=\"\",0,SUM($Z426:AO426)-SUM($Z486:AO486))","v":510849.87250000238},{"$f":"IF(AP$11=\"\",0,SUM($Z426:AP426)-SUM($Z486:AP486))","v":510849.87250000238},{"$f":"IF(AQ$11=\"\",0,SUM($Z426:AQ426)-SUM($Z486:AQ486))","v":526175.36867500097},{"$f":"IF(AR$11=\"\",0,SUM($Z426:AR426)-SUM($Z486:AR486))","v":526175.36867500097},{"$f":"IF(AS$11=\"\",0,SUM($Z426:AS426)-SUM($Z486:AS486))","v":526175.36867500097},{"$f":"IF(AT$11=\"\",0,SUM($Z426:AT426)-SUM($Z486:AT486))","v":526175.36867500097},{"$f":"IF(AU$11=\"\",0,SUM($Z426:AU426)-SUM($Z486:AU486))","v":541960.62973525375},{"$f":"IF(AV$11=\"\",0,SUM($Z426:AV426)-SUM($Z486:AV486))","v":541960.62973525375},{"$f":"IF(AW$11=\"\",0,SUM($Z426:AW426)-SUM($Z486:AW486))","v":541960.6297352463},{"$f":"IF(AX$11=\"\",0,SUM($Z426:AX426)-SUM($Z486:AX486))","v":541960.6297352463},{"$f":"IF(AY$11=\"\",0,SUM($Z426:AY426)-SUM($Z486:AY486))","v":558219.44862730801},{"$f":"IF(AZ$11=\"\",0,SUM($Z426:AZ426)-SUM($Z486:AZ486))","v":558219.44862730801},{"$f":"IF(BA$11=\"\",0,SUM($Z426:BA426)-SUM($Z486:BA486))","v":558219.44862730801},{"$f":"IF(BB$11=\"\",0,SUM($Z426:BB426)-SUM($Z486:BB486))","v":558219.44862730801},{"$f":"IF(BC$11=\"\",0,SUM($Z426:BC426)-SUM($Z486:BC486))","v":574966.03208611906},{"$f":"IF(BD$11=\"\",0,SUM($Z426:BD426)-SUM($Z486:BD486))","v":574966.03208611906},{"$f":"IF(BE$11=\"\",0,SUM($Z426:BE426)-SUM($Z486:BE486))","v":574966.03208611906},{"$f":"IF(BF$11=\"\",0,SUM($Z426:BF426)-SUM($Z486:BF486))","v":574966.03208611906},{"$f":"IF(BG$11=\"\",0,SUM($Z426:BG426)-SUM($Z486:BG486))","v":592215.01304870844},{"$f":"IF(BH$11=\"\",0,SUM($Z426:BH426)-SUM($Z486:BH486))","v":592215.01304870844},{"$f":"IF(BI$11=\"\",0,SUM($Z426:BI426)-SUM($Z486:BI486))","v":592215.01304870844},{"$f":"IF(BJ$11=\"\",0,SUM($Z426:BJ426)-SUM($Z486:BJ486))","v":592215.01304870844},{"$f":"IF(BK$11=\"\",0,SUM($Z426:BK426)-SUM($Z486:BK486))","v":609981.46344017982},{"$f":"IF(BL$11=\"\",0,SUM($Z426:BL426)-SUM($Z486:BL486))","v":609981.46344017982},{"$f":"IF(BM$11=\"\",0,SUM($Z426:BM426)-SUM($Z486:BM486))","v":609981.46344017982},{"$f":"IF(BN$11=\"\",0,SUM($Z426:BN426)-SUM($Z486:BN486))","v":609981.46344017982},{"$f":"IF(BO$11=\"\",0,SUM($Z426:BO426)-SUM($Z486:BO486))","v":628280.9073433876},{"$f":"IF(BP$11=\"\",0,SUM($Z426:BP426)-SUM($Z486:BP486))","v":628280.9073433876},{"$f":"IF(BQ$11=\"\",0,SUM($Z426:BQ426)-SUM($Z486:BQ486))","v":628280.9073433876},{"$f":"IF(BR$11=\"\",0,SUM($Z426:BR426)-SUM($Z486:BR486))","v":628280.9073433876},{"$f":"IF(BS$11=\"\",0,SUM($Z426:BS426)-SUM($Z486:BS486))","v":647129.33456367254},{"$f":"IF(BT$11=\"\",0,SUM($Z426:BT426)-SUM($Z486:BT486))","v":647129.33456367254},{"$f":"IF(BU$11=\"\",0,SUM($Z426:BU426)-SUM($Z486:BU486))","v":647129.33456367254},{"$f":"IF(BV$11=\"\",0,SUM($Z426:BV426)-SUM($Z486:BV486))","v":647129.33456367254},{"$f":"IF(BW$11=\"\",0,SUM($Z426:BW426)-SUM($Z486:BW486))","v":666543.21460059285},{"$f":"IF(BX$11=\"\",0,SUM($Z426:BX426)-SUM($Z486:BX486))","v":666543.21460059285},{"$f":"IF(BY$11=\"\",0,SUM($Z426:BY426)-SUM($Z486:BY486))","v":666543.21460059285},{"$f":"IF(BZ$11=\"\",0,SUM($Z426:BZ426)-SUM($Z486:BZ486))","v":666543.21460059285},{"$f":"IF(CA$11=\"\",0,SUM($Z426:CA426)-SUM($Z486:CA486))","v":686539.5110386014},{"$f":"IF(CB$11=\"\",0,SUM($Z426:CB426)-SUM($Z486:CB486))","v":686539.5110386014},{"$f":"IF(CC$11=\"\",0,SUM($Z426:CC426)-SUM($Z486:CC486))","v":686539.5110386014},{"$f":"IF(CD$11=\"\",0,SUM($Z426:CD426)-SUM($Z486:CD486))","v":686539.5110386014},{"$f":"IF(CE$11=\"\",0,SUM($Z426:CE426)-SUM($Z486:CE486))","v":707135.69636973739},{"$f":"IF(CF$11=\"\",0,SUM($Z426:CF426)-SUM($Z486:CF486))","v":707135.69636973739},{"$f":"IF(CG$11=\"\",0,SUM($Z426:CG426)-SUM($Z486:CG486))","v":707135.69636973739},{"$f":"IF(CH$11=\"\",0,SUM($Z426:CH426)-SUM($Z486:CH486))","v":707135.69636973739},{"$f":"IF(CI$11=\"\",0,SUM($Z426:CI426)-SUM($Z486:CI486))","v":0}]
[{"$f":"ROW()","v":516},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BK$25","v":"Задолженность по соцсборам"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B516=Lists!$CU$24,SUMIFS($Z516:$CJ516,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z516:$CJ516))","v":212140.70891094208},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z435:AA435)-SUM($Z495:AA495))","v":140250},{"$f":"IF(AB$11=\"\",0,SUM($Z435:AB435)-SUM($Z495:AB495))","v":140250},{"$f":"IF(AC$11=\"\",0,SUM($Z435:AC435)-SUM($Z495:AC495))","v":140250},{"$f":"IF(AD$11=\"\",0,SUM($Z435:AD435)-SUM($Z495:AD495))","v":140250},{"$f":"IF(AE$11=\"\",0,SUM($Z435:AE435)-SUM($Z495:AE495))","v":144457.5},{"$f":"IF(AF$11=\"\",0,SUM($Z435:AF435)-SUM($Z495:AF495))","v":144457.5},{"$f":"IF(AG$11=\"\",0,SUM($Z435:AG435)-SUM($Z495:AG495))","v":144457.5},{"$f":"IF(AH$11=\"\",0,SUM($Z435:AH435)-SUM($Z495:AH495))","v":144457.5},{"$f":"IF(AI$11=\"\",0,SUM($Z435:AI435)-SUM($Z495:AI495))","v":148791.22499999963},{"$f":"IF(AJ$11=\"\",0,SUM($Z435:AJ435)-SUM($Z495:AJ495))","v":148791.22499999963},{"$f":"IF(AK$11=\"\",0,SUM($Z435:AK435)-SUM($Z495:AK495))","v":148791.22499999963},{"$f":"IF(AL$11=\"\",0,SUM($Z435:AL435)-SUM($Z495:AL495))","v":148791.22499999963},{"$f":"IF(AM$11=\"\",0,SUM($Z435:AM435)-SUM($Z495:AM495))","v":153254.96175000072},{"$f":"IF(AN$11=\"\",0,SUM($Z435:AN435)-SUM($Z495:AN495))","v":153254.96175000072},{"$f":"IF(AO$11=\"\",0,SUM($Z435:AO435)-SUM($Z495:AO495))","v":153254.96175000072},{"$f":"IF(AP$11=\"\",0,SUM($Z435:AP435)-SUM($Z495:AP495))","v":153254.96175000072},{"$f":"IF(AQ$11=\"\",0,SUM($Z435:AQ435)-SUM($Z495:AQ495))","v":157852.61060249992},{"$f":"IF(AR$11=\"\",0,SUM($Z435:AR435)-SUM($Z495:AR495))","v":157852.61060249992},{"$f":"IF(AS$11=\"\",0,SUM($Z435:AS435)-SUM($Z495:AS495))","v":157852.61060249992},{"$f":"IF(AT$11=\"\",0,SUM($Z435:AT435)-SUM($Z495:AT495))","v":157852.61060249805},{"$f":"IF(AU$11=\"\",0,SUM($Z435:AU435)-SUM($Z495:AU495))","v":162588.1889205724},{"$f":"IF(AV$11=\"\",0,SUM($Z435:AV435)-SUM($Z495:AV495))","v":162588.1889205724},{"$f":"IF(AW$11=\"\",0,SUM($Z435:AW435)-SUM($Z495:AW495))","v":162588.1889205724},{"$f":"IF(AX$11=\"\",0,SUM($Z435:AX435)-SUM($Z495:AX495))","v":162588.1889205724},{"$f":"IF(AY$11=\"\",0,SUM($Z435:AY435)-SUM($Z495:AY495))","v":167465.8345881924},{"$f":"IF(AZ$11=\"\",0,SUM($Z435:AZ435)-SUM($Z495:AZ495))","v":167465.8345881924},{"$f":"IF(BA$11=\"\",0,SUM($Z435:BA435)-SUM($Z495:BA495))","v":167465.8345881924},{"$f":"IF(BB$11=\"\",0,SUM($Z435:BB435)-SUM($Z495:BB495))","v":167465.8345881924},{"$f":"IF(BC$11=\"\",0,SUM($Z435:BC435)-SUM($Z495:BC495))","v":172489.80962583795},{"$f":"IF(BD$11=\"\",0,SUM($Z435:BD435)-SUM($Z495:BD495))","v":172489.80962583795},{"$f":"IF(BE$11=\"\",0,SUM($Z435:BE435)-SUM($Z495:BE495))","v":172489.80962583795},{"$f":"IF(BF$11=\"\",0,SUM($Z435:BF435)-SUM($Z495:BF495))","v":172489.80962583795},{"$f":"IF(BG$11=\"\",0,SUM($Z435:BG435)-SUM($Z495:BG495))","v":177664.50391461328},{"$f":"IF(BH$11=\"\",0,SUM($Z435:BH435)-SUM($Z495:BH495))","v":177664.50391461328},{"$f":"IF(BI$11=\"\",0,SUM($Z435:BI435)-SUM($Z495:BI495))","v":177664.50391461328},{"$f":"IF(BJ$11=\"\",0,SUM($Z435:BJ435)-SUM($Z495:BJ495))","v":177664.503914617},{"$f":"IF(BK$11=\"\",0,SUM($Z435:BK435)-SUM($Z495:BK495))","v":182994.43903205544},{"$f":"IF(BL$11=\"\",0,SUM($Z435:BL435)-SUM($Z495:BL495))","v":182994.43903205544},{"$f":"IF(BM$11=\"\",0,SUM($Z435:BM435)-SUM($Z495:BM495))","v":182994.43903205544},{"$f":"IF(BN$11=\"\",0,SUM($Z435:BN435)-SUM($Z495:BN495))","v":182994.43903205544},{"$f":"IF(BO$11=\"\",0,SUM($Z435:BO435)-SUM($Z495:BO495))","v":188484.27220302075},{"$f":"IF(BP$11=\"\",0,SUM($Z435:BP435)-SUM($Z495:BP495))","v":188484.27220302075},{"$f":"IF(BQ$11=\"\",0,SUM($Z435:BQ435)-SUM($Z495:BQ495))","v":188484.27220302075},{"$f":"IF(BR$11=\"\",0,SUM($Z435:BR435)-SUM($Z495:BR495))","v":188484.27220302075},{"$f":"IF(BS$11=\"\",0,SUM($Z435:BS435)-SUM($Z495:BS495))","v":194138.80036911368},{"$f":"IF(BT$11=\"\",0,SUM($Z435:BT435)-SUM($Z495:BT495))","v":194138.80036911368},{"$f":"IF(BU$11=\"\",0,SUM($Z435:BU435)-SUM($Z495:BU495))","v":194138.80036911368},{"$f":"IF(BV$11=\"\",0,SUM($Z435:BV435)-SUM($Z495:BV495))","v":194138.80036911368},{"$f":"IF(BW$11=\"\",0,SUM($Z435:BW435)-SUM($Z495:BW495))","v":199962.96438018233},{"$f":"IF(BX$11=\"\",0,SUM($Z435:BX435)-SUM($Z495:BX495))","v":199962.96438018233},{"$f":"IF(BY$11=\"\",0,SUM($Z435:BY435)-SUM($Z495:BY495))","v":199962.96438018233},{"$f":"IF(BZ$11=\"\",0,SUM($Z435:BZ435)-SUM($Z495:BZ495))","v":199962.96438018233},{"$f":"IF(CA$11=\"\",0,SUM($Z435:CA435)-SUM($Z495:CA495))","v":205961.85331159085},{"$f":"IF(CB$11=\"\",0,SUM($Z435:CB435)-SUM($Z495:CB495))","v":205961.85331159085},{"$f":"IF(CC$11=\"\",0,SUM($Z435:CC435)-SUM($Z495:CC495))","v":205961.85331159085},{"$f":"IF(CD$11=\"\",0,SUM($Z435:CD435)-SUM($Z495:CD495))","v":205961.85331159085},{"$f":"IF(CE$11=\"\",0,SUM($Z435:CE435)-SUM($Z495:CE495))","v":212140.70891094208},{"$f":"IF(CF$11=\"\",0,SUM($Z435:CF435)-SUM($Z495:CF495))","v":212140.70891094208},{"$f":"IF(CG$11=\"\",0,SUM($Z435:CG435)-SUM($Z495:CG495))","v":212140.70891094208},{"$f":"IF(CH$11=\"\",0,SUM($Z435:CH435)-SUM($Z495:CH495))","v":212140.70891094208},{"$f":"IF(CI$11=\"\",0,SUM($Z435:CI435)-SUM($Z495:CI495))","v":0}]
[{"$f":"ROW()","v":519}]
[{"$f":"ROW()","v":520},{"$f":"Lists!$CU$20","v":"PL"},null,null,null,null,null,{"$f":"Items!$BO$25","v":"EBITDA"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X520-($X403-$X454))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B520=Lists!$CU$24,SUMIFS($Z520:$CJ520,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z520:$CJ520))","v":6341843033.7433205},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(AA$15:AA519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":-8660900},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(AB$15:AB519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":-7862906.0633761166},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(AC$15:AC519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":-8043563.0089285709},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(AD$15:AD519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":-8542497.487380987},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(AE$15:AE519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":-7984468.4793075481},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(AF$15:AF519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":-7187649.3068727814},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(AG$15:AG519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":-6861254.3036513198},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(AH$15:AH519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":-6724944.1915550465},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(AI$15:AI519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":-4996842.9490108993},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(AJ$15:AJ519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":-4499205.4547577593},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(AK$15:AK519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":-3673711.733043734},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(AL$15:AL519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":-2830874.476515945},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(AM$15:AM519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":2533034.960700985},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(AN$15:AN519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":4683213.074239634},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(AO$15:AO519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":4081326.831405323},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(AP$15:AP519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":3847176.9653518796},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(AQ$15:AQ519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":15835014.704574808},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(AR$15:AR519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":20086278.57888943},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(AS$15:AS519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":18667422.519528694},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(AT$15:AT519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":20396076.281803891},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(AU$15:AU519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":40616179.754274756},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(AV$15:AV519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":44735730.870029554},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(AW$15:AW519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":39398509.717739448},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(AX$15:AX519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":41389246.08480978},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(AY$15:AY519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":74035589.343492448},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(AZ$15:AZ519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":80462085.276479855},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(BA$15:BA519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":66313188.952890411},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(BB$15:BB519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":64226566.085028812},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(BC$15:BC519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":110164638.57306412},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(BD$15:BD519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":115751138.03381637},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(BE$15:BE519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":97931690.960330427},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(BF$15:BF519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":99136701.071191818},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(BG$15:BG519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":158131173.79587659},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(BH$15:BH519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":160039452.48223138},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(BI$15:BI519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":130932017.77183092},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(BJ$15:BJ519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":126987651.21379447},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(BK$15:BK519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":206656202.96374637},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(BL$15:BL519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":211279727.18922091},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(BM$15:BM519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":164182626.24300501},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(BN$15:BN519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":149668816.40626514},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(BO$15:BO519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":223781073.39988083},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(BP$15:BP519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":200726651.08258533},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(BQ$15:BQ519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":163090946.49891818},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(BR$15:BR519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":167608011.61146879},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(BS$15:BS519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":254281221.88296896},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(BT$15:BT519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":234784792.60899341},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(BU$15:BU519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":168543097.06684846},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(BV$15:BV519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":136000954.40913439},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(BW$15:BW519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":253702729.77100211},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(BX$15:BX519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":263581332.87800562},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(BY$15:BY519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":185671875.4853884},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(BZ$15:BZ519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":151651164.13002825},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(CA$15:CA519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":254225296.93969107},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(CB$15:CB519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":230517772.85111904},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(CC$15:CC519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":179524123.41631758},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(CD$15:CD519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":179518470.47834516},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(CE$15:CE519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":294647868.25384355},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(CF$15:CF519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":271334079.00348902},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(CG$15:CG519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":187613068.9280839},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(CH$15:CH519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":146738843.79599607},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$18)-SUMIFS(CI$15:CI519,$H$15:$H519,\"<>\"&\"\",$I$15:$I519,\"\",$B$15:$B519,Lists!$CU$19))","v":0}]
[{"$f":"ROW()","v":524},null,null,null,null,null,null,{"$f":"Items!$BK$26","v":"АКТИВЫ"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,{"$f":"IF(ABS(X524-SUM(X525:X530))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z524:$CJ524,$Z$2:$CJ$2,Periods!$Q$18)","v":7106352335.7775402},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA525:AA530))","v":-6860606.293333333},{"$f":"IF(AB$11=\"\",0,SUM(AB525:AB530))","v":-14731144.66139695},-22707332.80407552,-30822190.60692434,-37209507.763713278,-43719911.047058284,-49984015.321546033,-53723820.122054622,-56346772.446424186,-58750887.433713324,-62847406.176124245,-57784771.574416891,-49811740.851717725,-41007359.480028808,-41720222.120496228,-21299705.518257871,917893.87656990439,28404022.345165677,37535867.642787986,88742676.96939379,137533712.2832723,195141931.02331954,213149908.21172905,303939580.70030284,390556697.19814003,489872139.1876964,515849538.12907052,654074206.75940561,763824610.1647861,905634449.24243164,949235842.60176146,1153583212.8459253,1315089292.0918262,1511743047.8615589,1558982765.9766383,1824157078.4338636,2042090005.1213617,2299546083.6400642,2342585633.320323,2670385587.3032107,2839091510.3258362,3090753106.7762356,3127285843.1382895,3502486798.468029,3717464164.4835243,4011434468.6143379,3997039279.4924822,4351055380.8782501,4608426443.1688013,4936540018.3402262,4911251253.3311977,5315477319.3929377,5473209232.689558,5772202196.9828768,5744341576.0168896,6208081378.3526955,6437991189.3334322,6771161340.772953,6726768845.5989609,7106352335.7775402,0]
[{"$f":"ROW()","v":525},null,null,null,null,null,null,{"$f":"H524","v":"АКТИВЫ"},{"$f":"Items!$BK$16","v":"Дебиторская задолженность"},null,null,null,{"$f":"M524","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUMIFS($Z525:$CJ525,$Z$2:$CJ$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI524,$H$15:$H524,$I525,$I$15:$I524,\"\"))","v":0}]
[{"$f":"ROW()","v":528},null,null,null,null,null,null,{"$f":"H526","v":"АКТИВЫ"},{"$f":"Items!$BK$22","v":"Авансы выданные"},null,null,null,{"$f":"M526","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUMIFS($Z528:$CJ528,$Z$2:$CJ$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI527,$H$15:$H527,$I528,$I$15:$I527,\"\"))","v":0}]
[{"$f":"ROW()","v":529},null,null,null,null,null,null,{"$f":"H526","v":"АКТИВЫ"},{"$f":"Items!$BK$28","v":"Денежные средства"},null,null,null,{"$f":"M526","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUMIFS($Z529:$CJ529,$Z$2:$CJ$2,Periods!$Q$18)","v":6874682889.0599308},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z522:AA522)-SUM($Z523:AA523))","v":-8065277.4933333332},{"$f":"IF(AB$11=\"\",0,SUM($Z522:AB522)-SUM($Z523:AB523))","v":-16802898.858623512},{"$f":"IF(AC$11=\"\",0,SUM($Z522:AC522)-SUM($Z523:AC523))","v":-25941338.688020833},{"$f":"IF(AD$11=\"\",0,SUM($Z522:AD522)-SUM($Z523:AD523))","v":-35733014.806649342},{"$f":"IF(AE$11=\"\",0,SUM($Z522:AE522)-SUM($Z523:AE523))","v":-43615761.365938276},{"$f":"IF(AF$11=\"\",0,SUM($Z522:AF522)-SUM($Z523:AF523))","v":-52204616.606336407},{"$f":"IF(AG$11=\"\",0,SUM($Z522:AG522)-SUM($Z523:AG523))","v":-60654403.350504369},{"$f":"IF(AH$11=\"\",0,SUM($Z522:AH522)-SUM($Z523:AH523))","v":-67584738.463994205},{"$f":"IF(AI$11=\"\",0,SUM($Z522:AI522)-SUM($Z523:AI523))","v":-72874971.311178356},{"$f":"IF(AJ$11=\"\",0,SUM($Z522:AJ522)-SUM($Z523:AJ523))","v":-78427336.184254467},{"$f":"IF(AK$11=\"\",0,SUM($Z522:AK522)-SUM($Z523:AK523))","v":-86313747.916475803},{"$f":"IF(AL$11=\"\",0,SUM($Z522:AL522)-SUM($Z523:AL523))","v":-87287930.301746055},{"$f":"IF(AM$11=\"\",0,SUM($Z522:AM522)-SUM($Z523:AM523))","v":-83962128.987132758},{"$f":"IF(AN$11=\"\",0,SUM($Z522:AN522)-SUM($Z523:AN523))","v":-79790926.344866171},{"$f":"IF(AO$11=\"\",0,SUM($Z522:AO522)-SUM($Z523:AO523))","v":-87200026.349949211},{"$f":"IF(AP$11=\"\",0,SUM($Z522:AP522)-SUM($Z523:AP523))","v":-76962993.414484024},{"$f":"IF(AQ$11=\"\",0,SUM($Z522:AQ522)-SUM($Z523:AQ523))","v":-60919639.203222141},{"$f":"IF(AR$11=\"\",0,SUM($Z522:AR522)-SUM($Z523:AR523))","v":-39681355.928410776},{"$f":"IF(AS$11=\"\",0,SUM($Z522:AS522)-SUM($Z523:AS523))","v":-41178456.795224063},{"$f":"IF(AT$11=\"\",0,SUM($Z522:AT522)-SUM($Z523:AT523))","v":-5408261.9053343609},{"$f":"IF(AU$11=\"\",0,SUM($Z522:AU522)-SUM($Z523:AU523))","v":34553342.392030247},{"$f":"IF(AV$11=\"\",0,SUM($Z522:AV522)-SUM($Z523:AV523))","v":84184115.52226916},{"$f":"IF(AW$11=\"\",0,SUM($Z522:AW522)-SUM($Z523:AW523))","v":88048581.900613561},{"$f":"IF(AX$11=\"\",0,SUM($Z522:AX522)-SUM($Z523:AX523))","v":157381633.25255525},{"$f":"IF(AY$11=\"\",0,SUM($Z522:AY522)-SUM($Z523:AY523))","v":231411462.41435921},{"$f":"IF(AZ$11=\"\",0,SUM($Z522:AZ522)-SUM($Z523:AZ523))","v":321193481.69099283},{"$f":"IF(BA$11=\"\",0,SUM($Z522:BA522)-SUM($Z523:BA523))","v":326915831.34408712},{"$f":"IF(BB$11=\"\",0,SUM($Z522:BB522)-SUM($Z523:BB523))","v":435132466.98497874},{"$f":"IF(BC$11=\"\",0,SUM($Z522:BC522)-SUM($Z523:BC523))","v":531331900.03336912},{"$f":"IF(BD$11=\"\",0,SUM($Z522:BD522)-SUM($Z523:BD523))","v":662910549.45757985},{"$f":"IF(BE$11=\"\",0,SUM($Z522:BE522)-SUM($Z523:BE523))","v":677900744.0003469},{"$f":"IF(BF$11=\"\",0,SUM($Z522:BF522)-SUM($Z523:BF523))","v":841927267.20459795},{"$f":"IF(BG$11=\"\",0,SUM($Z522:BG522)-SUM($Z523:BG523))","v":986529970.69818401},{"$f":"IF(BH$11=\"\",0,SUM($Z522:BH522)-SUM($Z523:BH523))","v":1171926825.7719052},{"$f":"IF(BI$11=\"\",0,SUM($Z522:BI522)-SUM($Z523:BI523))","v":1184845560.8582706},{"$f":"IF(BJ$11=\"\",0,SUM($Z522:BJ522)-SUM($Z523:BJ523))","v":1399704969.271081},{"$f":"IF(BK$11=\"\",0,SUM($Z522:BK522)-SUM($Z523:BK523))","v":1595378997.9584968},{"$f":"IF(BL$11=\"\",0,SUM($Z522:BL522)-SUM($Z523:BL523))","v":1843235368.9275298},{"$f":"IF(BM$11=\"\",0,SUM($Z522:BM522)-SUM($Z523:BM523))","v":1845663296.2293911},{"$f":"IF(BN$11=\"\",0,SUM($Z522:BN522)-SUM($Z523:BN523))","v":2114791099.1397042},{"$f":"IF(BO$11=\"\",0,SUM($Z522:BO522)-SUM($Z523:BO523))","v":2270498766.0488424},{"$f":"IF(BP$11=\"\",0,SUM($Z522:BP522)-SUM($Z523:BP523))","v":2527072037.3986082},{"$f":"IF(BQ$11=\"\",0,SUM($Z522:BQ522)-SUM($Z523:BQ523))","v":2518852909.3259902},{"$f":"IF(BR$11=\"\",0,SUM($Z522:BR522)-SUM($Z523:BR523))","v":2834469167.8915439},{"$f":"IF(BS$11=\"\",0,SUM($Z522:BS522)-SUM($Z523:BS523))","v":3041607432.5774784},{"$f":"IF(BT$11=\"\",0,SUM($Z522:BT522)-SUM($Z523:BT523))","v":3347547413.4683504},{"$f":"IF(BU$11=\"\",0,SUM($Z522:BU522)-SUM($Z523:BU523))","v":3289141770.9866085},{"$f":"IF(BV$11=\"\",0,SUM($Z522:BV522)-SUM($Z523:BV523))","v":3580015734.2580709},{"$f":"IF(BW$11=\"\",0,SUM($Z522:BW522)-SUM($Z523:BW523))","v":3824850655.1511159},{"$f":"IF(BX$11=\"\",0,SUM($Z522:BX522)-SUM($Z523:BX523))","v":4169843218.5115871},{"$f":"IF(BY$11=\"\",0,SUM($Z522:BY522)-SUM($Z523:BY523))","v":4094409803.1124811},{"$f":"IF(BZ$11=\"\",0,SUM($Z522:BZ522)-SUM($Z523:BZ523))","v":4427380025.9486198},{"$f":"IF(CA$11=\"\",0,SUM($Z522:CA522)-SUM($Z523:CA523))","v":4582630710.7638168},{"$f":"IF(CB$11=\"\",0,SUM($Z522:CB522)-SUM($Z523:CB523))","v":4907571551.1857719},{"$f":"IF(CC$11=\"\",0,SUM($Z522:CC522)-SUM($Z523:CC523))","v":4886747347.2834244},{"$f":"IF(CD$11=\"\",0,SUM($Z522:CD522)-SUM($Z523:CD523))","v":5348401014.249896},{"$f":"IF(CE$11=\"\",0,SUM($Z522:CE522)-SUM($Z523:CE523))","v":5687801680.5414085},{"$f":"IF(CF$11=\"\",0,SUM($Z522:CF522)-SUM($Z523:CF523))","v":6211925581.0874577},{"$f":"IF(CG$11=\"\",0,SUM($Z522:CG522)-SUM($Z523:CG523))","v":6227726682.6977062},{"$f":"IF(CH$11=\"\",0,SUM($Z522:CH522)-SUM($Z523:CH523))","v":6874682889.0599308},{"$f":"IF(CI$11=\"\",0,SUM($Z522:CI522)-SUM($Z523:CI523))","v":0}]
[{"$f":"ROW()","v":533},null,null,null,null,null,null,{"$f":"H531","v":"ПАССИВЫ"},{"$f":"Items!$BK$17","v":"Авансы полученные"},null,null,null,{"$f":"M531","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUMIFS($Z533:$CJ533,$Z$2:$CJ$2,Periods!$Q$18)","v":620239511.92556095},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":35519.613749999997},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":21048.660000000003},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":203360.69692799996},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":1723848.3336132767},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":2089194.063206936},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":2513921.7900627055},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":4790603.5033901501},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":6875607.9470595457},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":8248733.7875148654},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":7531206.6913857423},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":14020951.669678334},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":18716769.174145766},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":21703005.831711136},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":16207831.946959719},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":30247066.633815423},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":37429197.362314552},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":43044244.817913488},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":32128277.703468338},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":59022613.707842484},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":66087843.763913721},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":76246589.149662793},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":52982644.320862263},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":96926929.126372397},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":107197014.56434393},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":122467457.79828155},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":79136894.347477317},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":145366589.35346341},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":153005434.59575069},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":174433882.7425431},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":115257528.078439},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":210155847.03926098},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":211332765.87856817},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":241966081.40542114},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":152622386.6752218},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":277931655.00952041},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":284516009.5233562},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":323765525.19013643},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":195359085.0841465},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":357404273.8166914},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":327589849.38796735},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":372575099.86535764},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":235513506.0039072},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":428210715.11596966},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":386577460.21168756},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":441403013.14703178},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":248118887.24213552},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":450900275.68224525},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":448235436.40187502},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":508811373.38210964},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":285513150.768713},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":521006716.91906786},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":469476914.69192123},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":532708162.35069418},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":327926021.4673748},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":595084402.71420479},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":535273284.00196743},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":609893975.12254524},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":341900866.82948589},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":620239511.92556095},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI532,$H$15:$H532,$I533,$I$15:$I532,\"\"))","v":0}]
[{"$f":"ROW()","v":535},null,null,null,null,null,null,{"$f":"H532","v":"ПАССИВЫ"},{"$f":"Items!$BK$31","v":"Задолженность по прямым расходам"},null,null,null,{"$f":"M532","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUMIFS($Z535:$CJ535,$Z$2:$CJ$2,Periods!$Q$18)","v":5392623.5999999642},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":-81},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":519},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":-536.64000000059605},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":4659.839999999851},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":7930.7999999995809},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":13235.759999997914},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":10470.239999999758},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":29698.079999998445},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":35179.319999995176},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":59378.520000002347},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":33827.999999999069},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":84036.480000003241},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":98549.039999988861},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":141118.80000000028},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":74255.519999998622},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":187947.83999999845},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":198087.71999997599},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":271856.03999998048},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":145168.31999997888},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":342461.7599999886},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":344200.8000000082},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":475430.40000000969},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":241864.55999997817},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":556649.0399999842},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":555938.15999997966},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":742667.63999996707},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":368749.19999998063},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":853706.75999994203},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":827200.55999989435},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":1089582.2399998941},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":543303.59999986738},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":1229320.3199998885},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":1169575.3199998885},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":1544881.6799998581},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":756468.7199998498},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":1693625.3999997675},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":1609379.6399998218},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":2096081.1599998921},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":1013756.8799999058},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":2278336.3199998736},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":2125369.0799998641},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":2749220.5200001895},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":1278464.1599999219},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":2841682.7999999225},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":2512349.5199997127},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":3250514.2799997032},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":1493576.15999946},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":3290501.6399995685},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":2918853.9599996209},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":3737146.4399997592},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":1706995.6799999774},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":3768098.3999996781},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":3309942.9600002766},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":4214766.840000391},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":1934947.2000005841},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":4234395.000000596},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":3701999.4000006318},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":4722324.6000003815},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":2152867.2000002265},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":5392623.5999999642},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI534,$H$15:$H534,$I535,$I$15:$I534,\"\"))","v":0}]
[{"$f":"ROW()","v":538},null,null,null,null,null,null,{"$f":"H533","v":"ПАССИВЫ"},{"$f":"Items!$BK$25","v":"Задолженность по соцсборам"},null,null,null,{"$f":"M533","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUMIFS($Z538:$CJ538,$Z$2:$CJ$2,Periods!$Q$18)","v":66437949.69851321},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":842250},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":848131.88671875},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":848131.88671875},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":905870.08875},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":956243.36250000005},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":1014537.7059375},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":1020162.8709374999},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":1232446.5018750001},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":1341070.4056249997},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":1571905.0748437496},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":1571905.0748437496},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":1937994.1781249994},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":2246260.124675001},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":2639576.9195906254},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":2639576.919590625},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":3334564.9696687511},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":3628790.8761399989},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":4281619.3020946868},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":4281619.3020946896},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":5336479.9761149995},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":5673660.9886580743},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":6801462.9707018249},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":6801462.970701823},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":8119301.4690986983},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":8833495.6490708385},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":10425389.989567157},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":10425389.989567161},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":12284453.032802094},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":12696447.309086107},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":14880119.721979171},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":14880119.721979182},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":17261848.772833187},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":17671903.596946869},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":20681984.042581547},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":20681984.042581547},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":23434955.328127958},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":24658771.414015017},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":28554764.519082539},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":28554764.519082554},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":32054736.809146024},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":32427479.847055875},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":37044733.502987526},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":37044733.502987511},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":39489609.013968788},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":39495263.542134881},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":43582490.77106601},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":43582490.77106601},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":45600815.827831596},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":46968840.302666582},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":51465103.31674514},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":51465103.316745169},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":53567907.219291367},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":53573906.108222656},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":57948832.243253283},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":57948832.243253224},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":60060412.664952807},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":60066591.520552218},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":64767635.008557677},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":64767635.008557737},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":66437949.69851321},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI537,$H$15:$H537,$I538,$I$15:$I537,\"\"))","v":0}]
[{"$f":"ROW()","v":539},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":543},null,null,null,null,null,null,{"$f":"Items!$BO$26","v":"Капзатраты"},null,null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,{"$f":"IF(ABS($X543-SUMIFS($X544:$X573,$J544:$J573,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B543=Lists!$CU$24,SUMIFS($Z543:$CJ543,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z543:$CJ543))","v":4219499999.9999995},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA544:AA573,$J544:$J573,\"\"))","v":35183333.333333336},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB544:AB573,$J544:$J573,\"\"))","v":151183333.33333331},60266666.666666664,48266666.666666672,47850000,29850000,31433333.333333332,115933333.33333334,70016666.666666672,65016666.666666664,36100000,13600000,38283333.333333328,161783333.33333331,69366666.666666672,53866666.666666672,53450000,35450000,37033333.333333336,121533333.33333334,75616666.666666657,70616666.666666657,41700000,19200000,43883333.333333336,167383333.33333331,74966666.666666657,59466666.666666664,59050000,41050000,42633333.333333336,127133333.33333333,81216666.666666657,76216666.666666657,47300000,24800000,49483333.333333328,172983333.33333331,80566666.666666672,65066666.666666672,64650000,46650000,48233333.333333328,132733333.33333333,86816666.666666657,81816666.666666657,52900000,30400000,55083333.333333328,178583333.33333331,86166666.666666657,70666666.666666657,70250000,52250000,53833333.333333328,138333333.33333331,92416666.666666672,87416666.666666672,58500000,36000000,0]
[{"$f":"ROW()","v":544},null,null,null,null,null,null,{"$f":"H543","v":"Капзатраты"},{"$f":"Items!$AU$13","v":"Капзатраты разовые амортизируемые"},null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,{"$f":"IF(ABS($X544-SUM($X545:$X555))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B544=Lists!$CU$24,SUMIFS($Z544:$CJ544,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z544:$CJ544))","v":11000000},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA545:AA555))","v":11000000},{"$f":"IF(AB$11=\"\",0,SUM(AB545:AB555))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":546},{"$f":"Lists!$CU$17","v":"ндс(-)"},null,"*",null,null,null,{"$f":"H543","v":"Капзатраты"},{"$f":"I544","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L546)=0,$L546=0,$L546=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L546)))","v":"Градостроительное планирование"},null,{"$f":"L545+1","v":2},"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B546=Lists!$CU$24,SUMIFS($Z546:$CJ546,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z546:$CJ546))","v":10000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(CapEx!AA:AA,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":10000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(CapEx!AB:AB,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(CapEx!AC:AC,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(CapEx!AD:AD,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(CapEx!AE:AE,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(CapEx!AF:AF,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(CapEx!AG:AG,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(CapEx!AH:AH,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(CapEx!AI:AI,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(CapEx!AJ:AJ,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(CapEx!AK:AK,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(CapEx!AL:AL,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(CapEx!AM:AM,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(CapEx!AN:AN,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(CapEx!AO:AO,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(CapEx!AP:AP,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(CapEx!AQ:AQ,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(CapEx!AR:AR,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(CapEx!AS:AS,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(CapEx!AT:AT,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(CapEx!AU:AU,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(CapEx!AV:AV,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(CapEx!AW:AW,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(CapEx!AX:AX,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(CapEx!AY:AY,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(CapEx!AZ:AZ,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(CapEx!BA:BA,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(CapEx!BB:BB,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(CapEx!BC:BC,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(CapEx!BD:BD,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(CapEx!BE:BE,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(CapEx!BF:BF,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(CapEx!BG:BG,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(CapEx!BH:BH,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(CapEx!BI:BI,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(CapEx!BJ:BJ,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(CapEx!BK:BK,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(CapEx!BL:BL,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(CapEx!BM:BM,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(CapEx!BN:BN,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(CapEx!BO:BO,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(CapEx!BP:BP,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(CapEx!BQ:BQ,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(CapEx!BR:BR,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(CapEx!BS:BS,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(CapEx!BT:BT,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(CapEx!BU:BU,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(CapEx!BV:BV,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(CapEx!BW:BW,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(CapEx!BX:BX,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(CapEx!BY:BY,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(CapEx!BZ:BZ,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CapEx!CA:CA,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CapEx!CB:CB,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CapEx!CC:CC,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CapEx!CD:CD,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CapEx!CE:CE,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(CapEx!CF:CF,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(CapEx!CG:CG,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CapEx!CH:CH,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CapEx!CI:CI,CapEx!$H:$H,$I546,CapEx!$I:$I,$J546,CapEx!$Q:$Q,$Q546))","v":0}]
[{"$f":"ROW()","v":549},{"$f":"Lists!$CU$17","v":"ндс(-)"},null,"*",null,null,null,"Капзатраты","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L549)=0,$L549=0,$L549=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L549)))","v":"Разовые капзатраты - 5"},null,5,"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B549=Lists!$CU$24,SUMIFS($Z549:$CJ549,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z549:$CJ549))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(CapEx!AA:AA,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(CapEx!AB:AB,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(CapEx!AC:AC,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(CapEx!AD:AD,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(CapEx!AE:AE,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(CapEx!AF:AF,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(CapEx!AG:AG,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(CapEx!AH:AH,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(CapEx!AI:AI,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(CapEx!AJ:AJ,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(CapEx!AK:AK,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(CapEx!AL:AL,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(CapEx!AM:AM,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(CapEx!AN:AN,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(CapEx!AO:AO,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(CapEx!AP:AP,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(CapEx!AQ:AQ,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(CapEx!AR:AR,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(CapEx!AS:AS,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(CapEx!AT:AT,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(CapEx!AU:AU,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(CapEx!AV:AV,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(CapEx!AW:AW,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(CapEx!AX:AX,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(CapEx!AY:AY,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(CapEx!AZ:AZ,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(CapEx!BA:BA,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(CapEx!BB:BB,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(CapEx!BC:BC,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(CapEx!BD:BD,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(CapEx!BE:BE,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(CapEx!BF:BF,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(CapEx!BG:BG,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(CapEx!BH:BH,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(CapEx!BI:BI,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(CapEx!BJ:BJ,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(CapEx!BK:BK,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(CapEx!BL:BL,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(CapEx!BM:BM,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(CapEx!BN:BN,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(CapEx!BO:BO,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(CapEx!BP:BP,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(CapEx!BQ:BQ,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(CapEx!BR:BR,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(CapEx!BS:BS,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(CapEx!BT:BT,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(CapEx!BU:BU,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(CapEx!BV:BV,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(CapEx!BW:BW,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(CapEx!BX:BX,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(CapEx!BY:BY,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(CapEx!BZ:BZ,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CapEx!CA:CA,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CapEx!CB:CB,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CapEx!CC:CC,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CapEx!CD:CD,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CapEx!CE:CE,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(CapEx!CF:CF,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(CapEx!CG:CG,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CapEx!CH:CH,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CapEx!CI:CI,CapEx!$H:$H,$I549,CapEx!$I:$I,$J549,CapEx!$Q:$Q,$Q549))","v":0}]
[{"$f":"ROW()","v":552},{"$f":"Lists!$CU$17","v":"ндс(-)"},null,"*",null,null,null,"Капзатраты","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L552)=0,$L552=0,$L552=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L552)))","v":"Разовые капзатраты - 8"},null,8,"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B552=Lists!$CU$24,SUMIFS($Z552:$CJ552,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z552:$CJ552))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(CapEx!AA:AA,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(CapEx!AB:AB,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(CapEx!AC:AC,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(CapEx!AD:AD,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(CapEx!AE:AE,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(CapEx!AF:AF,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(CapEx!AG:AG,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(CapEx!AH:AH,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(CapEx!AI:AI,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(CapEx!AJ:AJ,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(CapEx!AK:AK,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(CapEx!AL:AL,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(CapEx!AM:AM,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(CapEx!AN:AN,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(CapEx!AO:AO,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(CapEx!AP:AP,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(CapEx!AQ:AQ,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(CapEx!AR:AR,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(CapEx!AS:AS,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(CapEx!AT:AT,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(CapEx!AU:AU,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(CapEx!AV:AV,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(CapEx!AW:AW,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(CapEx!AX:AX,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(CapEx!AY:AY,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(CapEx!AZ:AZ,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(CapEx!BA:BA,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(CapEx!BB:BB,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(CapEx!BC:BC,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(CapEx!BD:BD,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(CapEx!BE:BE,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(CapEx!BF:BF,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(CapEx!BG:BG,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(CapEx!BH:BH,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(CapEx!BI:BI,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(CapEx!BJ:BJ,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(CapEx!BK:BK,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(CapEx!BL:BL,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(CapEx!BM:BM,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(CapEx!BN:BN,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(CapEx!BO:BO,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(CapEx!BP:BP,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(CapEx!BQ:BQ,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(CapEx!BR:BR,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(CapEx!BS:BS,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(CapEx!BT:BT,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(CapEx!BU:BU,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(CapEx!BV:BV,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(CapEx!BW:BW,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(CapEx!BX:BX,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(CapEx!BY:BY,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(CapEx!BZ:BZ,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CapEx!CA:CA,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CapEx!CB:CB,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CapEx!CC:CC,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CapEx!CD:CD,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CapEx!CE:CE,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(CapEx!CF:CF,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(CapEx!CG:CG,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CapEx!CH:CH,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CapEx!CI:CI,CapEx!$H:$H,$I552,CapEx!$I:$I,$J552,CapEx!$Q:$Q,$Q552))","v":0}]
[{"$f":"ROW()","v":554},{"$f":"Lists!$CU$17","v":"ндс(-)"},null,"*",null,null,null,"Капзатраты","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L554)=0,$L554=0,$L554=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L554)))","v":"Разовые капзатраты - 10"},null,10,"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B554=Lists!$CU$24,SUMIFS($Z554:$CJ554,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z554:$CJ554))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(CapEx!AA:AA,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(CapEx!AB:AB,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(CapEx!AC:AC,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(CapEx!AD:AD,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(CapEx!AE:AE,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(CapEx!AF:AF,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(CapEx!AG:AG,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(CapEx!AH:AH,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(CapEx!AI:AI,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(CapEx!AJ:AJ,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(CapEx!AK:AK,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(CapEx!AL:AL,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(CapEx!AM:AM,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(CapEx!AN:AN,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(CapEx!AO:AO,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(CapEx!AP:AP,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(CapEx!AQ:AQ,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(CapEx!AR:AR,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(CapEx!AS:AS,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(CapEx!AT:AT,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(CapEx!AU:AU,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(CapEx!AV:AV,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(CapEx!AW:AW,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(CapEx!AX:AX,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(CapEx!AY:AY,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(CapEx!AZ:AZ,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(CapEx!BA:BA,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(CapEx!BB:BB,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(CapEx!BC:BC,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(CapEx!BD:BD,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(CapEx!BE:BE,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(CapEx!BF:BF,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(CapEx!BG:BG,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(CapEx!BH:BH,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(CapEx!BI:BI,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(CapEx!BJ:BJ,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(CapEx!BK:BK,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(CapEx!BL:BL,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(CapEx!BM:BM,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(CapEx!BN:BN,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(CapEx!BO:BO,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(CapEx!BP:BP,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(CapEx!BQ:BQ,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(CapEx!BR:BR,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(CapEx!BS:BS,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(CapEx!BT:BT,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(CapEx!BU:BU,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(CapEx!BV:BV,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(CapEx!BW:BW,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(CapEx!BX:BX,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(CapEx!BY:BY,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(CapEx!BZ:BZ,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CapEx!CA:CA,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CapEx!CB:CB,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CapEx!CC:CC,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CapEx!CD:CD,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CapEx!CE:CE,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(CapEx!CF:CF,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(CapEx!CG:CG,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CapEx!CH:CH,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CapEx!CI:CI,CapEx!$H:$H,$I554,CapEx!$I:$I,$J554,CapEx!$Q:$Q,$Q554))","v":0}]
[{"$f":"ROW()","v":557},{"$f":"Lists!$CU$17","v":"ндс(-)"},null,"*",null,null,null,{"$f":"H543","v":"Капзатраты"},{"$f":"I556","v":"Капзатраты переменные амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L557)=0,$L557=0,$L557=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L557)))","v":"Приобретение зданий/сооружений"},null,1,"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B557=Lists!$CU$24,SUMIFS($Z557:$CJ557,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z557:$CJ557))","v":100000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(CapEx!AA:AA,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":2000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(CapEx!AB:AB,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":5000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(CapEx!AC:AC,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":3000000},{"$f":"IF(AD$11=\"\",0,SUMIFS(CapEx!AD:AD,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(CapEx!AE:AE,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(CapEx!AF:AF,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(CapEx!AG:AG,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":2000000},{"$f":"IF(AH$11=\"\",0,SUMIFS(CapEx!AH:AH,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":5000000},{"$f":"IF(AI$11=\"\",0,SUMIFS(CapEx!AI:AI,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":3000000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(CapEx!AJ:AJ,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(CapEx!AK:AK,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(CapEx!AL:AL,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(CapEx!AM:AM,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":2000000},{"$f":"IF(AN$11=\"\",0,SUMIFS(CapEx!AN:AN,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":5000000},{"$f":"IF(AO$11=\"\",0,SUMIFS(CapEx!AO:AO,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":3000000},{"$f":"IF(AP$11=\"\",0,SUMIFS(CapEx!AP:AP,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(CapEx!AQ:AQ,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(CapEx!AR:AR,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(CapEx!AS:AS,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":2000000},{"$f":"IF(AT$11=\"\",0,SUMIFS(CapEx!AT:AT,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":5000000},{"$f":"IF(AU$11=\"\",0,SUMIFS(CapEx!AU:AU,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":3000000},{"$f":"IF(AV$11=\"\",0,SUMIFS(CapEx!AV:AV,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(CapEx!AW:AW,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(CapEx!AX:AX,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(CapEx!AY:AY,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":2000000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(CapEx!AZ:AZ,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":5000000},{"$f":"IF(BA$11=\"\",0,SUMIFS(CapEx!BA:BA,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":3000000},{"$f":"IF(BB$11=\"\",0,SUMIFS(CapEx!BB:BB,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(CapEx!BC:BC,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(CapEx!BD:BD,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(CapEx!BE:BE,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":2000000},{"$f":"IF(BF$11=\"\",0,SUMIFS(CapEx!BF:BF,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":5000000},{"$f":"IF(BG$11=\"\",0,SUMIFS(CapEx!BG:BG,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":3000000},{"$f":"IF(BH$11=\"\",0,SUMIFS(CapEx!BH:BH,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(CapEx!BI:BI,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(CapEx!BJ:BJ,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(CapEx!BK:BK,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":2000000},{"$f":"IF(BL$11=\"\",0,SUMIFS(CapEx!BL:BL,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":5000000},{"$f":"IF(BM$11=\"\",0,SUMIFS(CapEx!BM:BM,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":3000000},{"$f":"IF(BN$11=\"\",0,SUMIFS(CapEx!BN:BN,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(CapEx!BO:BO,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(CapEx!BP:BP,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(CapEx!BQ:BQ,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":2000000},{"$f":"IF(BR$11=\"\",0,SUMIFS(CapEx!BR:BR,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":5000000},{"$f":"IF(BS$11=\"\",0,SUMIFS(CapEx!BS:BS,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":3000000},{"$f":"IF(BT$11=\"\",0,SUMIFS(CapEx!BT:BT,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(CapEx!BU:BU,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(CapEx!BV:BV,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(CapEx!BW:BW,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":2000000},{"$f":"IF(BX$11=\"\",0,SUMIFS(CapEx!BX:BX,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":5000000},{"$f":"IF(BY$11=\"\",0,SUMIFS(CapEx!BY:BY,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":3000000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(CapEx!BZ:BZ,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CapEx!CA:CA,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CapEx!CB:CB,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CapEx!CC:CC,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":2000000},{"$f":"IF(CD$11=\"\",0,SUMIFS(CapEx!CD:CD,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":5000000},{"$f":"IF(CE$11=\"\",0,SUMIFS(CapEx!CE:CE,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":3000000},{"$f":"IF(CF$11=\"\",0,SUMIFS(CapEx!CF:CF,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(CapEx!CG:CG,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CapEx!CH:CH,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CapEx!CI:CI,CapEx!$H:$H,$I557,CapEx!$I:$I,$J557,CapEx!$Q:$Q,$Q557))","v":0}]
[{"$f":"ROW()","v":558},{"$f":"Lists!$CU$17","v":"ндс(-)"},null,"*",null,null,null,{"$f":"H543","v":"Капзатраты"},{"$f":"I556","v":"Капзатраты переменные амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L558)=0,$L558=0,$L558=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L558)))","v":"Строительство зданий/сооружений"},null,{"$f":"L557+1","v":2},"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B558=Lists!$CU$24,SUMIFS($Z558:$CJ558,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z558:$CJ558))","v":500000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(CapEx!AA:AA,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(CapEx!AB:AB,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":25000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(CapEx!AC:AC,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":25000000},{"$f":"IF(AD$11=\"\",0,SUMIFS(CapEx!AD:AD,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(CapEx!AE:AE,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(CapEx!AF:AF,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(CapEx!AG:AG,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(CapEx!AH:AH,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":25000000},{"$f":"IF(AI$11=\"\",0,SUMIFS(CapEx!AI:AI,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":25000000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(CapEx!AJ:AJ,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(CapEx!AK:AK,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(CapEx!AL:AL,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(CapEx!AM:AM,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(CapEx!AN:AN,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":25000000},{"$f":"IF(AO$11=\"\",0,SUMIFS(CapEx!AO:AO,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":25000000},{"$f":"IF(AP$11=\"\",0,SUMIFS(CapEx!AP:AP,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(CapEx!AQ:AQ,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(CapEx!AR:AR,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(CapEx!AS:AS,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(CapEx!AT:AT,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":25000000},{"$f":"IF(AU$11=\"\",0,SUMIFS(CapEx!AU:AU,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":25000000},{"$f":"IF(AV$11=\"\",0,SUMIFS(CapEx!AV:AV,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(CapEx!AW:AW,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(CapEx!AX:AX,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(CapEx!AY:AY,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(CapEx!AZ:AZ,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":25000000},{"$f":"IF(BA$11=\"\",0,SUMIFS(CapEx!BA:BA,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":25000000},{"$f":"IF(BB$11=\"\",0,SUMIFS(CapEx!BB:BB,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(CapEx!BC:BC,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(CapEx!BD:BD,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(CapEx!BE:BE,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(CapEx!BF:BF,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":25000000},{"$f":"IF(BG$11=\"\",0,SUMIFS(CapEx!BG:BG,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":25000000},{"$f":"IF(BH$11=\"\",0,SUMIFS(CapEx!BH:BH,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(CapEx!BI:BI,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(CapEx!BJ:BJ,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(CapEx!BK:BK,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(CapEx!BL:BL,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":25000000},{"$f":"IF(BM$11=\"\",0,SUMIFS(CapEx!BM:BM,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":25000000},{"$f":"IF(BN$11=\"\",0,SUMIFS(CapEx!BN:BN,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(CapEx!BO:BO,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(CapEx!BP:BP,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(CapEx!BQ:BQ,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(CapEx!BR:BR,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":25000000},{"$f":"IF(BS$11=\"\",0,SUMIFS(CapEx!BS:BS,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":25000000},{"$f":"IF(BT$11=\"\",0,SUMIFS(CapEx!BT:BT,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(CapEx!BU:BU,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(CapEx!BV:BV,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(CapEx!BW:BW,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(CapEx!BX:BX,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":25000000},{"$f":"IF(BY$11=\"\",0,SUMIFS(CapEx!BY:BY,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":25000000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(CapEx!BZ:BZ,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CapEx!CA:CA,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CapEx!CB:CB,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CapEx!CC:CC,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CapEx!CD:CD,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":25000000},{"$f":"IF(CE$11=\"\",0,SUMIFS(CapEx!CE:CE,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":25000000},{"$f":"IF(CF$11=\"\",0,SUMIFS(CapEx!CF:CF,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(CapEx!CG:CG,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CapEx!CH:CH,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CapEx!CI:CI,CapEx!$H:$H,$I558,CapEx!$I:$I,$J558,CapEx!$Q:$Q,$Q558))","v":0}]
[{"$f":"ROW()","v":562},{"$f":"Lists!$CU$17","v":"ндс(-)"},null,"*",null,null,null,"Капзатраты","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L562)=0,$L562=0,$L562=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L562)))","v":"инфраструктурные объеты типа - 2"},null,6,"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B562=Lists!$CU$24,SUMIFS($Z562:$CJ562,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z562:$CJ562))","v":100000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(CapEx!AA:AA,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(CapEx!AB:AB,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(CapEx!AC:AC,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(CapEx!AD:AD,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":10000000},{"$f":"IF(AE$11=\"\",0,SUMIFS(CapEx!AE:AE,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(CapEx!AF:AF,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(CapEx!AG:AG,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(CapEx!AH:AH,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(CapEx!AI:AI,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(CapEx!AJ:AJ,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":10000000},{"$f":"IF(AK$11=\"\",0,SUMIFS(CapEx!AK:AK,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(CapEx!AL:AL,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(CapEx!AM:AM,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(CapEx!AN:AN,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(CapEx!AO:AO,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(CapEx!AP:AP,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":10000000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(CapEx!AQ:AQ,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(CapEx!AR:AR,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(CapEx!AS:AS,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(CapEx!AT:AT,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(CapEx!AU:AU,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(CapEx!AV:AV,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":10000000},{"$f":"IF(AW$11=\"\",0,SUMIFS(CapEx!AW:AW,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(CapEx!AX:AX,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(CapEx!AY:AY,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(CapEx!AZ:AZ,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(CapEx!BA:BA,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(CapEx!BB:BB,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":10000000},{"$f":"IF(BC$11=\"\",0,SUMIFS(CapEx!BC:BC,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(CapEx!BD:BD,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(CapEx!BE:BE,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(CapEx!BF:BF,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(CapEx!BG:BG,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(CapEx!BH:BH,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":10000000},{"$f":"IF(BI$11=\"\",0,SUMIFS(CapEx!BI:BI,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(CapEx!BJ:BJ,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(CapEx!BK:BK,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(CapEx!BL:BL,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(CapEx!BM:BM,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(CapEx!BN:BN,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":10000000},{"$f":"IF(BO$11=\"\",0,SUMIFS(CapEx!BO:BO,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(CapEx!BP:BP,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(CapEx!BQ:BQ,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(CapEx!BR:BR,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(CapEx!BS:BS,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(CapEx!BT:BT,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":10000000},{"$f":"IF(BU$11=\"\",0,SUMIFS(CapEx!BU:BU,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(CapEx!BV:BV,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(CapEx!BW:BW,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(CapEx!BX:BX,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(CapEx!BY:BY,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(CapEx!BZ:BZ,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":10000000},{"$f":"IF(CA$11=\"\",0,SUMIFS(CapEx!CA:CA,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CapEx!CB:CB,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CapEx!CC:CC,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CapEx!CD:CD,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CapEx!CE:CE,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(CapEx!CF:CF,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":10000000},{"$f":"IF(CG$11=\"\",0,SUMIFS(CapEx!CG:CG,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CapEx!CH:CH,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CapEx!CI:CI,CapEx!$H:$H,$I562,CapEx!$I:$I,$J562,CapEx!$Q:$Q,$Q562))","v":0}]
[{"$f":"ROW()","v":563},{"$f":"Lists!$CU$17","v":"ндс(-)"},null,"*",null,null,null,"Капзатраты","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L563)=0,$L563=0,$L563=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L563)))","v":"инфраструктурные объеты типа - 3"},null,7,"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B563=Lists!$CU$24,SUMIFS($Z563:$CJ563,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z563:$CJ563))","v":100000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(CapEx!AA:AA,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(CapEx!AB:AB,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(CapEx!AC:AC,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(CapEx!AD:AD,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":10000000},{"$f":"IF(AE$11=\"\",0,SUMIFS(CapEx!AE:AE,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(CapEx!AF:AF,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(CapEx!AG:AG,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(CapEx!AH:AH,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(CapEx!AI:AI,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(CapEx!AJ:AJ,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":10000000},{"$f":"IF(AK$11=\"\",0,SUMIFS(CapEx!AK:AK,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(CapEx!AL:AL,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(CapEx!AM:AM,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(CapEx!AN:AN,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(CapEx!AO:AO,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(CapEx!AP:AP,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":10000000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(CapEx!AQ:AQ,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(CapEx!AR:AR,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(CapEx!AS:AS,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(CapEx!AT:AT,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(CapEx!AU:AU,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(CapEx!AV:AV,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":10000000},{"$f":"IF(AW$11=\"\",0,SUMIFS(CapEx!AW:AW,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(CapEx!AX:AX,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(CapEx!AY:AY,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(CapEx!AZ:AZ,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(CapEx!BA:BA,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(CapEx!BB:BB,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":10000000},{"$f":"IF(BC$11=\"\",0,SUMIFS(CapEx!BC:BC,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(CapEx!BD:BD,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(CapEx!BE:BE,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(CapEx!BF:BF,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(CapEx!BG:BG,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(CapEx!BH:BH,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":10000000},{"$f":"IF(BI$11=\"\",0,SUMIFS(CapEx!BI:BI,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(CapEx!BJ:BJ,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(CapEx!BK:BK,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(CapEx!BL:BL,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(CapEx!BM:BM,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(CapEx!BN:BN,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":10000000},{"$f":"IF(BO$11=\"\",0,SUMIFS(CapEx!BO:BO,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(CapEx!BP:BP,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(CapEx!BQ:BQ,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(CapEx!BR:BR,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(CapEx!BS:BS,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(CapEx!BT:BT,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":10000000},{"$f":"IF(BU$11=\"\",0,SUMIFS(CapEx!BU:BU,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(CapEx!BV:BV,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(CapEx!BW:BW,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(CapEx!BX:BX,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(CapEx!BY:BY,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(CapEx!BZ:BZ,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":10000000},{"$f":"IF(CA$11=\"\",0,SUMIFS(CapEx!CA:CA,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CapEx!CB:CB,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CapEx!CC:CC,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CapEx!CD:CD,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CapEx!CE:CE,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(CapEx!CF:CF,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":10000000},{"$f":"IF(CG$11=\"\",0,SUMIFS(CapEx!CG:CG,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CapEx!CH:CH,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CapEx!CI:CI,CapEx!$H:$H,$I563,CapEx!$I:$I,$J563,CapEx!$Q:$Q,$Q563))","v":0}]
[{"$f":"ROW()","v":565},{"$f":"Lists!$CU$17","v":"ндс(-)"},null,"*",null,null,null,"Капзатраты","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L565)=0,$L565=0,$L565=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L565)))","v":"инфраструктурные объеты типа - 5"},null,9,"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B565=Lists!$CU$24,SUMIFS($Z565:$CJ565,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z565:$CJ565))","v":100000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(CapEx!AA:AA,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":10000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(CapEx!AB:AB,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(CapEx!AC:AC,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(CapEx!AD:AD,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(CapEx!AE:AE,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(CapEx!AF:AF,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(CapEx!AG:AG,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":10000000},{"$f":"IF(AH$11=\"\",0,SUMIFS(CapEx!AH:AH,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(CapEx!AI:AI,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(CapEx!AJ:AJ,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(CapEx!AK:AK,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(CapEx!AL:AL,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(CapEx!AM:AM,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":10000000},{"$f":"IF(AN$11=\"\",0,SUMIFS(CapEx!AN:AN,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(CapEx!AO:AO,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(CapEx!AP:AP,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(CapEx!AQ:AQ,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(CapEx!AR:AR,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(CapEx!AS:AS,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":10000000},{"$f":"IF(AT$11=\"\",0,SUMIFS(CapEx!AT:AT,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(CapEx!AU:AU,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(CapEx!AV:AV,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(CapEx!AW:AW,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(CapEx!AX:AX,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(CapEx!AY:AY,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":10000000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(CapEx!AZ:AZ,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(CapEx!BA:BA,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(CapEx!BB:BB,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(CapEx!BC:BC,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(CapEx!BD:BD,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(CapEx!BE:BE,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":10000000},{"$f":"IF(BF$11=\"\",0,SUMIFS(CapEx!BF:BF,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(CapEx!BG:BG,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(CapEx!BH:BH,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(CapEx!BI:BI,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(CapEx!BJ:BJ,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(CapEx!BK:BK,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":10000000},{"$f":"IF(BL$11=\"\",0,SUMIFS(CapEx!BL:BL,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(CapEx!BM:BM,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(CapEx!BN:BN,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(CapEx!BO:BO,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(CapEx!BP:BP,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(CapEx!BQ:BQ,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":10000000},{"$f":"IF(BR$11=\"\",0,SUMIFS(CapEx!BR:BR,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(CapEx!BS:BS,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(CapEx!BT:BT,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(CapEx!BU:BU,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(CapEx!BV:BV,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(CapEx!BW:BW,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":10000000},{"$f":"IF(BX$11=\"\",0,SUMIFS(CapEx!BX:BX,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(CapEx!BY:BY,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(CapEx!BZ:BZ,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CapEx!CA:CA,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CapEx!CB:CB,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CapEx!CC:CC,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":10000000},{"$f":"IF(CD$11=\"\",0,SUMIFS(CapEx!CD:CD,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CapEx!CE:CE,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(CapEx!CF:CF,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(CapEx!CG:CG,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CapEx!CH:CH,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CapEx!CI:CI,CapEx!$H:$H,$I565,CapEx!$I:$I,$J565,CapEx!$Q:$Q,$Q565))","v":0}]
[{"$f":"ROW()","v":568},null,null,null,null,null,null,{"$f":"H543","v":"Капзатраты"},{"$f":"Items!$I$13","v":"Капзатраты на ЗУ и открытие"},null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,{"$f":"IF(ABS($X568-SUM($X569:$X572))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B568=Lists!$CU$24,SUMIFS($Z568:$CJ568,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z568:$CJ568))","v":2508500000},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA569:AA572))","v":2183333.333333333},{"$f":"IF(AB$11=\"\",0,SUM(AB569:AB572))","v":91183333.333333328},2266666.6666666665,18266666.666666668,47850000,29850000,9433333.3333333321,55933333.333333336,12016666.666666668,35016666.666666664,36100000,13600000,16283333.333333332,101783333.33333333,11366666.666666668,23866666.666666668,53450000,35450000,15033333.333333334,61533333.333333336,17616666.666666664,40616666.666666664,41700000,19200000,21883333.333333336,107383333.33333333,16966666.666666664,29466666.666666664,59050000,41050000,20633333.333333336,67133333.333333328,23216666.666666664,46216666.666666664,47300000,24800000,27483333.333333332,112983333.33333333,22566666.666666668,35066666.666666672,64650000,46650000,26233333.333333332,72733333.333333328,28816666.666666664,51816666.666666664,52900000,30400000,33083333.333333332,118583333.33333333,28166666.666666664,40666666.666666664,70250000,52250000,31833333.333333332,78333333.333333328,34416666.666666672,57416666.666666672,58500000,36000000,0]
[{"$f":"ROW()","v":571},{"$f":"Lists!$CU$17","v":"ндс(-)"},null,"*",null,null,null,{"$f":"H543","v":"Капзатраты"},{"$f":"I568","v":"Капзатраты на ЗУ и открытие"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L571)=0,$L571=0,$L571=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L571)))","v":"Расходы на аренду ЗУ"},null,{"$f":"L570+1","v":3},"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B571=Lists!$CU$24,SUMIFS($Z571:$CJ571,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z571:$CJ571))","v":905500000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":2183333.333333333},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":2183333.333333333},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":2266666.6666666665},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":2766666.6666666665},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":3350000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":3350000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":4433333.333333333},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":4433333.333333333},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":5016666.666666667},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":5516666.666666667},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":5600000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":5600000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":7783333.333333333},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":7783333.333333333},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":7866666.666666667},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":8366666.666666667},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":8950000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":8950000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":10033333.333333334},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":10033333.333333334},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":10616666.666666666},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":11116666.666666666},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":11200000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":11200000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":13383333.333333334},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":13383333.333333334},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":13466666.666666666},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":13966666.666666666},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":14550000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":14550000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":15633333.333333334},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":15633333.333333334},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":16216666.666666666},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":16716666.666666666},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":16800000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":16800000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":18983333.333333332},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":18983333.333333332},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":19066666.666666668},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":19566666.666666668},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":20150000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":20150000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":21233333.333333332},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":21233333.333333332},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":21816666.666666664},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":22316666.666666664},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":22400000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":22400000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":24583333.333333332},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":24583333.333333332},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":24666666.666666664},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":25166666.666666664},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":25750000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":25750000},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":26833333.333333332},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":26833333.333333332},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":27416666.666666668},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":27916666.666666668},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":28000000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":28000000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$J571,Mrkting!$Q:$Q,$Q571))","v":0}]
[{"$f":"ROW()","v":573},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":576},{"$f":"Lists!$CU$25","v":"BS(+)"},null,null,null,null,null,{"$f":"H575","v":"Капзатраты"},{"$f":"Items!$AU$13","v":"Капзатраты разовые амортизируемые"},null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,{"$f":"IF(ABS($X576-SUM($X577:$X587))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B576=Lists!$CU$24,SUMIFS($Z576:$CJ576,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z576:$CJ576))","v":11000000},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA577:AA587))","v":11000000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BG$11=\"\",0,SUM(BG577:BG587))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":577},{"$f":"Lists!$CU$25","v":"BS(+)"},null,null,null,null,null,{"$f":"H575","v":"Капзатраты"},{"$f":"I576","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L577)=0,$L577=0,$L577=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L577)))","v":"Юридические расходы"},null,1,"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B577=Lists!$CU$24,SUMIFS($Z577:$CJ577,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z577:$CJ577))","v":1000000},null,null,{"$f":"IF(AA$11=\"\",0,AA545/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":1000000},{"$f":"IF(AB$11=\"\",0,AB545/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC545/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(AD$11=\"\",0,AD545/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(AE$11=\"\",0,AE545/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(AF$11=\"\",0,AF545/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(AG$11=\"\",0,AG545/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(AH$11=\"\",0,AH545/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(AI$11=\"\",0,AI545/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(AJ$11=\"\",0,AJ545/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(AK$11=\"\",0,AK545/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(AL$11=\"\",0,AL545/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(AM$11=\"\",0,AM545/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(AN$11=\"\",0,AN545/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(AO$11=\"\",0,AO545/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(AP$11=\"\",0,AP545/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(AQ$11=\"\",0,AQ545/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(AR$11=\"\",0,AR545/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(AS$11=\"\",0,AS545/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(AT$11=\"\",0,AT545/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(AU$11=\"\",0,AU545/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(AV$11=\"\",0,AV545/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(AW$11=\"\",0,AW545/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(AX$11=\"\",0,AX545/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(AY$11=\"\",0,AY545/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(AZ$11=\"\",0,AZ545/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(BA$11=\"\",0,BA545/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(BB$11=\"\",0,BB545/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(BC$11=\"\",0,BC545/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(BD$11=\"\",0,BD545/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(BE$11=\"\",0,BE545/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(BF$11=\"\",0,BF545/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(BG$11=\"\",0,BG545/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(BH$11=\"\",0,BH545/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(BI$11=\"\",0,BI545/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(BJ$11=\"\",0,BJ545/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(BK$11=\"\",0,BK545/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(BL$11=\"\",0,BL545/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(BM$11=\"\",0,BM545/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(BN$11=\"\",0,BN545/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(BO$11=\"\",0,BO545/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(BP$11=\"\",0,BP545/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(BQ$11=\"\",0,BQ545/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(BR$11=\"\",0,BR545/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(BS$11=\"\",0,BS545/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(BT$11=\"\",0,BT545/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(BU$11=\"\",0,BU545/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(BV$11=\"\",0,BV545/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(BW$11=\"\",0,BW545/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(BX$11=\"\",0,BX545/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(BY$11=\"\",0,BY545/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(BZ$11=\"\",0,BZ545/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(CA$11=\"\",0,CA545/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(CB$11=\"\",0,CB545/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(CC$11=\"\",0,CC545/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(CD$11=\"\",0,CD545/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(CE$11=\"\",0,CE545/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(CF$11=\"\",0,CF545/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(CG$11=\"\",0,CG545/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(CH$11=\"\",0,CH545/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(CI$11=\"\",0,CI545/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0}]
[{"$f":"ROW()","v":581},{"$f":"Lists!$CU$25","v":"BS(+)"},null,null,null,null,null,"Капзатраты","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L581)=0,$L581=0,$L581=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L581)))","v":"Разовые капзатраты - 5"},null,5,"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B581=Lists!$CU$24,SUMIFS($Z581:$CJ581,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z581:$CJ581))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,AA549/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB549/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC549/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(AD$11=\"\",0,AD549/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(AE$11=\"\",0,AE549/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(AF$11=\"\",0,AF549/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(AG$11=\"\",0,AG549/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(AH$11=\"\",0,AH549/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(AI$11=\"\",0,AI549/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(AJ$11=\"\",0,AJ549/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(AK$11=\"\",0,AK549/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(AL$11=\"\",0,AL549/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(AM$11=\"\",0,AM549/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(AN$11=\"\",0,AN549/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(AO$11=\"\",0,AO549/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(AP$11=\"\",0,AP549/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(AQ$11=\"\",0,AQ549/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(AR$11=\"\",0,AR549/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(AS$11=\"\",0,AS549/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(AT$11=\"\",0,AT549/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(AU$11=\"\",0,AU549/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(AV$11=\"\",0,AV549/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(AW$11=\"\",0,AW549/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(AX$11=\"\",0,AX549/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(AY$11=\"\",0,AY549/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(AZ$11=\"\",0,AZ549/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(BA$11=\"\",0,BA549/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(BB$11=\"\",0,BB549/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(BC$11=\"\",0,BC549/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(BD$11=\"\",0,BD549/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(BE$11=\"\",0,BE549/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(BF$11=\"\",0,BF549/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(BG$11=\"\",0,BG549/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(BH$11=\"\",0,BH549/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(BI$11=\"\",0,BI549/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(BJ$11=\"\",0,BJ549/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(BK$11=\"\",0,BK549/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(BL$11=\"\",0,BL549/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(BM$11=\"\",0,BM549/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(BN$11=\"\",0,BN549/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(BO$11=\"\",0,BO549/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(BP$11=\"\",0,BP549/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(BQ$11=\"\",0,BQ549/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(BR$11=\"\",0,BR549/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(BS$11=\"\",0,BS549/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(BT$11=\"\",0,BT549/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(BU$11=\"\",0,BU549/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(BV$11=\"\",0,BV549/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(BW$11=\"\",0,BW549/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(BX$11=\"\",0,BX549/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(BY$11=\"\",0,BY549/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(BZ$11=\"\",0,BZ549/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(CA$11=\"\",0,CA549/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(CB$11=\"\",0,CB549/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(CC$11=\"\",0,CC549/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(CD$11=\"\",0,CD549/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(CE$11=\"\",0,CE549/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(CF$11=\"\",0,CF549/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(CG$11=\"\",0,CG549/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(CH$11=\"\",0,CH549/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(CI$11=\"\",0,CI549/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0}]
[{"$f":"ROW()","v":582},{"$f":"Lists!$CU$25","v":"BS(+)"},null,null,null,null,null,"Капзатраты","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L582)=0,$L582=0,$L582=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L582)))","v":"Разовые капзатраты - 6"},null,6,"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B582=Lists!$CU$24,SUMIFS($Z582:$CJ582,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z582:$CJ582))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,AA550/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB550/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC550/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(AD$11=\"\",0,AD550/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(AE$11=\"\",0,AE550/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(AF$11=\"\",0,AF550/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(AG$11=\"\",0,AG550/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(AH$11=\"\",0,AH550/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(AI$11=\"\",0,AI550/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(AJ$11=\"\",0,AJ550/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(AK$11=\"\",0,AK550/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(AL$11=\"\",0,AL550/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(AM$11=\"\",0,AM550/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(AN$11=\"\",0,AN550/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(AO$11=\"\",0,AO550/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(AP$11=\"\",0,AP550/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(AQ$11=\"\",0,AQ550/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(AR$11=\"\",0,AR550/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(AS$11=\"\",0,AS550/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(AT$11=\"\",0,AT550/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(AU$11=\"\",0,AU550/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(AV$11=\"\",0,AV550/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(AW$11=\"\",0,AW550/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(AX$11=\"\",0,AX550/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(AY$11=\"\",0,AY550/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(AZ$11=\"\",0,AZ550/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(BA$11=\"\",0,BA550/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(BB$11=\"\",0,BB550/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(BC$11=\"\",0,BC550/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(BD$11=\"\",0,BD550/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(BE$11=\"\",0,BE550/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(BF$11=\"\",0,BF550/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(BG$11=\"\",0,BG550/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(BH$11=\"\",0,BH550/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(BI$11=\"\",0,BI550/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(BJ$11=\"\",0,BJ550/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(BK$11=\"\",0,BK550/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(BL$11=\"\",0,BL550/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(BM$11=\"\",0,BM550/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(BN$11=\"\",0,BN550/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(BO$11=\"\",0,BO550/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(BP$11=\"\",0,BP550/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(BQ$11=\"\",0,BQ550/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(BR$11=\"\",0,BR550/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(BS$11=\"\",0,BS550/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(BT$11=\"\",0,BT550/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(BU$11=\"\",0,BU550/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(BV$11=\"\",0,BV550/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(BW$11=\"\",0,BW550/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(BX$11=\"\",0,BX550/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(BY$11=\"\",0,BY550/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(BZ$11=\"\",0,BZ550/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(CA$11=\"\",0,CA550/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(CB$11=\"\",0,CB550/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(CC$11=\"\",0,CC550/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(CD$11=\"\",0,CD550/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(CE$11=\"\",0,CE550/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(CF$11=\"\",0,CF550/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(CG$11=\"\",0,CG550/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(CH$11=\"\",0,CH550/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0},{"$f":"IF(CI$11=\"\",0,CI550/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E550=\"\",Macro!$Q$43,$E550))),IF($E550=\"\",Macro!$Q$43,$E550))))))","v":0}]
[{"$f":"ROW()","v":584},{"$f":"Lists!$CU$25","v":"BS(+)"},null,null,null,null,null,"Капзатраты","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L584)=0,$L584=0,$L584=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L584)))","v":"Разовые капзатраты - 8"},null,8,"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B584=Lists!$CU$24,SUMIFS($Z584:$CJ584,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z584:$CJ584))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,AA552/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB552/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC552/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(AD$11=\"\",0,AD552/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(AE$11=\"\",0,AE552/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(AF$11=\"\",0,AF552/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(AG$11=\"\",0,AG552/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(AH$11=\"\",0,AH552/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(AI$11=\"\",0,AI552/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(AJ$11=\"\",0,AJ552/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(AK$11=\"\",0,AK552/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(AL$11=\"\",0,AL552/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(AM$11=\"\",0,AM552/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(AN$11=\"\",0,AN552/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(AO$11=\"\",0,AO552/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(AP$11=\"\",0,AP552/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(AQ$11=\"\",0,AQ552/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(AR$11=\"\",0,AR552/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(AS$11=\"\",0,AS552/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(AT$11=\"\",0,AT552/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(AU$11=\"\",0,AU552/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(AV$11=\"\",0,AV552/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(AW$11=\"\",0,AW552/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(AX$11=\"\",0,AX552/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(AY$11=\"\",0,AY552/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(AZ$11=\"\",0,AZ552/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BA$11=\"\",0,BA552/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BB$11=\"\",0,BB552/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BC$11=\"\",0,BC552/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BD$11=\"\",0,BD552/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BE$11=\"\",0,BE552/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BF$11=\"\",0,BF552/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BG$11=\"\",0,BG552/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BH$11=\"\",0,BH552/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BI$11=\"\",0,BI552/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BJ$11=\"\",0,BJ552/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BK$11=\"\",0,BK552/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BL$11=\"\",0,BL552/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BM$11=\"\",0,BM552/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BN$11=\"\",0,BN552/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BO$11=\"\",0,BO552/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BP$11=\"\",0,BP552/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BQ$11=\"\",0,BQ552/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BR$11=\"\",0,BR552/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BS$11=\"\",0,BS552/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BT$11=\"\",0,BT552/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BU$11=\"\",0,BU552/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BV$11=\"\",0,BV552/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BW$11=\"\",0,BW552/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BX$11=\"\",0,BX552/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BY$11=\"\",0,BY552/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BZ$11=\"\",0,BZ552/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(CA$11=\"\",0,CA552/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(CB$11=\"\",0,CB552/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(CC$11=\"\",0,CC552/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(CD$11=\"\",0,CD552/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(CE$11=\"\",0,CE552/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(CF$11=\"\",0,CF552/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(CG$11=\"\",0,CG552/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(CH$11=\"\",0,CH552/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(CI$11=\"\",0,CI552/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0}]
[{"$f":"ROW()","v":587},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":590},{"$f":"Lists!$CU$25","v":"BS(+)"},null,null,null,null,null,{"$f":"H575","v":"Капзатраты"},{"$f":"I588","v":"Капзатраты переменные амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L590)=0,$L590=0,$L590=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L590)))","v":"Строительство зданий/сооружений"},null,{"$f":"L589+1","v":2},"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B590=Lists!$CU$24,SUMIFS($Z590:$CJ590,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z590:$CJ590))","v":424999999.99999994},null,null,{"$f":"IF(AA$11=\"\",0,AA558/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB558/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":25000000},{"$f":"IF(AC$11=\"\",0,AC558/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":25000000},{"$f":"IF(AD$11=\"\",0,AD558/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":0},{"$f":"IF(AE$11=\"\",0,AE558/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":0},{"$f":"IF(AF$11=\"\",0,AF558/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":0},{"$f":"IF(AG$11=\"\",0,AG558/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":0},{"$f":"IF(AH$11=\"\",0,AH558/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":20833333.333333336},{"$f":"IF(AI$11=\"\",0,AI558/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":20833333.333333336},{"$f":"IF(AJ$11=\"\",0,AJ558/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":0},{"$f":"IF(AK$11=\"\",0,AK558/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":0},{"$f":"IF(AL$11=\"\",0,AL558/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":0},{"$f":"IF(AM$11=\"\",0,AM558/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":0},{"$f":"IF(AN$11=\"\",0,AN558/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":20833333.333333336},{"$f":"IF(AO$11=\"\",0,AO558/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":20833333.333333336},{"$f":"IF(AP$11=\"\",0,AP558/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":0},{"$f":"IF(AQ$11=\"\",0,AQ558/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":0},{"$f":"IF(AR$11=\"\",0,AR558/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":0},{"$f":"IF(AS$11=\"\",0,AS558/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":0},{"$f":"IF(AT$11=\"\",0,AT558/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":20833333.333333336},{"$f":"IF(AU$11=\"\",0,AU558/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":20833333.333333336},{"$f":"IF(AV$11=\"\",0,AV558/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":0},{"$f":"IF(AW$11=\"\",0,AW558/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":0},{"$f":"IF(AX$11=\"\",0,AX558/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":0},{"$f":"IF(AY$11=\"\",0,AY558/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":0},{"$f":"IF(AZ$11=\"\",0,AZ558/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":20833333.333333336},{"$f":"IF(BA$11=\"\",0,BA558/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":20833333.333333336},{"$f":"IF(BB$11=\"\",0,BB558/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":0},{"$f":"IF(BC$11=\"\",0,BC558/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":0},{"$f":"IF(BD$11=\"\",0,BD558/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":0},{"$f":"IF(BE$11=\"\",0,BE558/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":0},{"$f":"IF(BF$11=\"\",0,BF558/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":20833333.333333336},{"$f":"IF(BG$11=\"\",0,BG558/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":20833333.333333336},{"$f":"IF(BH$11=\"\",0,BH558/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":0},{"$f":"IF(BI$11=\"\",0,BI558/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":0},{"$f":"IF(BJ$11=\"\",0,BJ558/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":0},{"$f":"IF(BK$11=\"\",0,BK558/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":0},{"$f":"IF(BL$11=\"\",0,BL558/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":20833333.333333336},{"$f":"IF(BM$11=\"\",0,BM558/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":20833333.333333336},{"$f":"IF(BN$11=\"\",0,BN558/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":0},{"$f":"IF(BO$11=\"\",0,BO558/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":0},{"$f":"IF(BP$11=\"\",0,BP558/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":0},{"$f":"IF(BQ$11=\"\",0,BQ558/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":0},{"$f":"IF(BR$11=\"\",0,BR558/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":20833333.333333336},{"$f":"IF(BS$11=\"\",0,BS558/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":20833333.333333336},{"$f":"IF(BT$11=\"\",0,BT558/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":0},{"$f":"IF(BU$11=\"\",0,BU558/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":0},{"$f":"IF(BV$11=\"\",0,BV558/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":0},{"$f":"IF(BW$11=\"\",0,BW558/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":0},{"$f":"IF(BX$11=\"\",0,BX558/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":20833333.333333336},{"$f":"IF(BY$11=\"\",0,BY558/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":20833333.333333336},{"$f":"IF(BZ$11=\"\",0,BZ558/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":0},{"$f":"IF(CA$11=\"\",0,CA558/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":0},{"$f":"IF(CB$11=\"\",0,CB558/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":0},{"$f":"IF(CC$11=\"\",0,CC558/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":0},{"$f":"IF(CD$11=\"\",0,CD558/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":20833333.333333336},{"$f":"IF(CE$11=\"\",0,CE558/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":20833333.333333336},{"$f":"IF(CF$11=\"\",0,CF558/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":0},{"$f":"IF(CG$11=\"\",0,CG558/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":0},{"$f":"IF(CH$11=\"\",0,CH558/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":0},{"$f":"IF(CI$11=\"\",0,CI558/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":0}]
[{"$f":"ROW()","v":592},{"$f":"Lists!$CU$25","v":"BS(+)"},null,null,null,null,null,{"$f":"H588","v":"Капзатраты"},{"$f":"I589","v":"Капзатраты переменные амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L592)=0,$L592=0,$L592=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L592)))","v":"Оборудование"},null,{"$f":"L591+1","v":4},"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B592=Lists!$CU$24,SUMIFS($Z592:$CJ592,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z592:$CJ592))","v":170000000.00000003},null,null,{"$f":"IF(AA$11=\"\",0,AA560/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB560/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":10000000},{"$f":"IF(AC$11=\"\",0,AC560/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":10000000},{"$f":"IF(AD$11=\"\",0,AD560/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":0},{"$f":"IF(AE$11=\"\",0,AE560/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":0},{"$f":"IF(AF$11=\"\",0,AF560/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":0},{"$f":"IF(AG$11=\"\",0,AG560/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":0},{"$f":"IF(AH$11=\"\",0,AH560/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":8333333.333333334},{"$f":"IF(AI$11=\"\",0,AI560/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":8333333.333333334},{"$f":"IF(AJ$11=\"\",0,AJ560/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":0},{"$f":"IF(AK$11=\"\",0,AK560/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":0},{"$f":"IF(AL$11=\"\",0,AL560/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":0},{"$f":"IF(AM$11=\"\",0,AM560/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":0},{"$f":"IF(AN$11=\"\",0,AN560/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":8333333.333333334},{"$f":"IF(AO$11=\"\",0,AO560/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":8333333.333333334},{"$f":"IF(AP$11=\"\",0,AP560/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":0},{"$f":"IF(AQ$11=\"\",0,AQ560/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":0},{"$f":"IF(AR$11=\"\",0,AR560/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":0},{"$f":"IF(AS$11=\"\",0,AS560/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":0},{"$f":"IF(AT$11=\"\",0,AT560/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":8333333.333333334},{"$f":"IF(AU$11=\"\",0,AU560/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":8333333.333333334},{"$f":"IF(AV$11=\"\",0,AV560/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":0},{"$f":"IF(AW$11=\"\",0,AW560/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":0},{"$f":"IF(AX$11=\"\",0,AX560/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":0},{"$f":"IF(AY$11=\"\",0,AY560/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":0},{"$f":"IF(AZ$11=\"\",0,AZ560/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":8333333.333333334},{"$f":"IF(BA$11=\"\",0,BA560/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":8333333.333333334},{"$f":"IF(BB$11=\"\",0,BB560/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":0},{"$f":"IF(BC$11=\"\",0,BC560/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":0},{"$f":"IF(BD$11=\"\",0,BD560/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":0},{"$f":"IF(BE$11=\"\",0,BE560/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":0},{"$f":"IF(BF$11=\"\",0,BF560/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":8333333.333333334},{"$f":"IF(BG$11=\"\",0,BG560/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":8333333.333333334},{"$f":"IF(BH$11=\"\",0,BH560/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":0},{"$f":"IF(BI$11=\"\",0,BI560/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":0},{"$f":"IF(BJ$11=\"\",0,BJ560/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":0},{"$f":"IF(BK$11=\"\",0,BK560/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":0},{"$f":"IF(BL$11=\"\",0,BL560/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":8333333.333333334},{"$f":"IF(BM$11=\"\",0,BM560/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":8333333.333333334},{"$f":"IF(BN$11=\"\",0,BN560/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":0},{"$f":"IF(BO$11=\"\",0,BO560/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":0},{"$f":"IF(BP$11=\"\",0,BP560/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":0},{"$f":"IF(BQ$11=\"\",0,BQ560/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":0},{"$f":"IF(BR$11=\"\",0,BR560/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":8333333.333333334},{"$f":"IF(BS$11=\"\",0,BS560/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":8333333.333333334},{"$f":"IF(BT$11=\"\",0,BT560/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":0},{"$f":"IF(BU$11=\"\",0,BU560/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":0},{"$f":"IF(BV$11=\"\",0,BV560/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":0},{"$f":"IF(BW$11=\"\",0,BW560/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":0},{"$f":"IF(BX$11=\"\",0,BX560/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":8333333.333333334},{"$f":"IF(BY$11=\"\",0,BY560/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":8333333.333333334},{"$f":"IF(BZ$11=\"\",0,BZ560/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":0},{"$f":"IF(CA$11=\"\",0,CA560/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":0},{"$f":"IF(CB$11=\"\",0,CB560/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":0},{"$f":"IF(CC$11=\"\",0,CC560/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":0},{"$f":"IF(CD$11=\"\",0,CD560/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":8333333.333333334},{"$f":"IF(CE$11=\"\",0,CE560/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":8333333.333333334},{"$f":"IF(CF$11=\"\",0,CF560/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":0},{"$f":"IF(CG$11=\"\",0,CG560/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":0},{"$f":"IF(CH$11=\"\",0,CH560/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":0},{"$f":"IF(CI$11=\"\",0,CI560/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E560=\"\",Macro!$Q$43,$E560))),IF($E560=\"\",Macro!$Q$43,$E560))))))","v":0}]
[{"$f":"ROW()","v":595},{"$f":"Lists!$CU$25","v":"BS(+)"},null,null,null,null,null,"Капзатраты","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L595)=0,$L595=0,$L595=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L595)))","v":"инфраструктурные объеты типа - 3"},null,7,"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B595=Lists!$CU$24,SUMIFS($Z595:$CJ595,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z595:$CJ595))","v":85000000},null,null,{"$f":"IF(AA$11=\"\",0,AA563/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB563/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC563/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":0},{"$f":"IF(AD$11=\"\",0,AD563/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":10000000},{"$f":"IF(AE$11=\"\",0,AE563/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":0},{"$f":"IF(AF$11=\"\",0,AF563/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":0},{"$f":"IF(AG$11=\"\",0,AG563/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":0},{"$f":"IF(AH$11=\"\",0,AH563/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":0},{"$f":"IF(AI$11=\"\",0,AI563/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":0},{"$f":"IF(AJ$11=\"\",0,AJ563/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":8333333.333333334},{"$f":"IF(AK$11=\"\",0,AK563/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":0},{"$f":"IF(AL$11=\"\",0,AL563/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":0},{"$f":"IF(AM$11=\"\",0,AM563/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":0},{"$f":"IF(AN$11=\"\",0,AN563/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":0},{"$f":"IF(AO$11=\"\",0,AO563/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":0},{"$f":"IF(AP$11=\"\",0,AP563/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":8333333.333333334},{"$f":"IF(AQ$11=\"\",0,AQ563/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":0},{"$f":"IF(AR$11=\"\",0,AR563/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":0},{"$f":"IF(AS$11=\"\",0,AS563/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":0},{"$f":"IF(AT$11=\"\",0,AT563/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":0},{"$f":"IF(AU$11=\"\",0,AU563/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":0},{"$f":"IF(AV$11=\"\",0,AV563/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":8333333.333333334},{"$f":"IF(AW$11=\"\",0,AW563/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":0},{"$f":"IF(AX$11=\"\",0,AX563/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":0},{"$f":"IF(AY$11=\"\",0,AY563/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":0},{"$f":"IF(AZ$11=\"\",0,AZ563/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":0},{"$f":"IF(BA$11=\"\",0,BA563/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":0},{"$f":"IF(BB$11=\"\",0,BB563/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":8333333.333333334},{"$f":"IF(BC$11=\"\",0,BC563/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":0},{"$f":"IF(BD$11=\"\",0,BD563/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":0},{"$f":"IF(BE$11=\"\",0,BE563/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":0},{"$f":"IF(BF$11=\"\",0,BF563/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":0},{"$f":"IF(BG$11=\"\",0,BG563/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":0},{"$f":"IF(BH$11=\"\",0,BH563/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":8333333.333333334},{"$f":"IF(BI$11=\"\",0,BI563/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":0},{"$f":"IF(BJ$11=\"\",0,BJ563/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":0},{"$f":"IF(BK$11=\"\",0,BK563/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":0},{"$f":"IF(BL$11=\"\",0,BL563/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":0},{"$f":"IF(BM$11=\"\",0,BM563/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":0},{"$f":"IF(BN$11=\"\",0,BN563/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":8333333.333333334},{"$f":"IF(BO$11=\"\",0,BO563/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":0},{"$f":"IF(BP$11=\"\",0,BP563/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":0},{"$f":"IF(BQ$11=\"\",0,BQ563/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":0},{"$f":"IF(BR$11=\"\",0,BR563/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":0},{"$f":"IF(BS$11=\"\",0,BS563/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":0},{"$f":"IF(BT$11=\"\",0,BT563/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":8333333.333333334},{"$f":"IF(BU$11=\"\",0,BU563/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":0},{"$f":"IF(BV$11=\"\",0,BV563/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":0},{"$f":"IF(BW$11=\"\",0,BW563/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":0},{"$f":"IF(BX$11=\"\",0,BX563/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":0},{"$f":"IF(BY$11=\"\",0,BY563/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":0},{"$f":"IF(BZ$11=\"\",0,BZ563/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":8333333.333333334},{"$f":"IF(CA$11=\"\",0,CA563/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":0},{"$f":"IF(CB$11=\"\",0,CB563/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":0},{"$f":"IF(CC$11=\"\",0,CC563/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":0},{"$f":"IF(CD$11=\"\",0,CD563/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":0},{"$f":"IF(CE$11=\"\",0,CE563/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":0},{"$f":"IF(CF$11=\"\",0,CF563/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":8333333.333333334},{"$f":"IF(CG$11=\"\",0,CG563/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":0},{"$f":"IF(CH$11=\"\",0,CH563/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":0},{"$f":"IF(CI$11=\"\",0,CI563/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E563=\"\",Macro!$Q$43,$E563))),IF($E563=\"\",Macro!$Q$43,$E563))))))","v":0}]
[{"$f":"ROW()","v":598},{"$f":"Lists!$CU$25","v":"BS(+)"},null,null,null,null,null,"Капзатраты","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L598)=0,$L598=0,$L598=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L598)))","v":"инфраструктурные объеты типа - 6"},null,10,"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B598=Lists!$CU$24,SUMIFS($Z598:$CJ598,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z598:$CJ598))","v":85000000},null,null,{"$f":"IF(AA$11=\"\",0,AA566/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":10000000},{"$f":"IF(AB$11=\"\",0,AB566/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC566/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0},{"$f":"IF(AD$11=\"\",0,AD566/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0},{"$f":"IF(AE$11=\"\",0,AE566/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0},{"$f":"IF(AF$11=\"\",0,AF566/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0},{"$f":"IF(AG$11=\"\",0,AG566/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":8333333.333333334},{"$f":"IF(AH$11=\"\",0,AH566/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0},{"$f":"IF(AI$11=\"\",0,AI566/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0},{"$f":"IF(AJ$11=\"\",0,AJ566/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0},{"$f":"IF(AK$11=\"\",0,AK566/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0},{"$f":"IF(AL$11=\"\",0,AL566/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0},{"$f":"IF(AM$11=\"\",0,AM566/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":8333333.333333334},{"$f":"IF(AN$11=\"\",0,AN566/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0},{"$f":"IF(AO$11=\"\",0,AO566/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0},{"$f":"IF(AP$11=\"\",0,AP566/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0},{"$f":"IF(AQ$11=\"\",0,AQ566/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0},{"$f":"IF(AR$11=\"\",0,AR566/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0},{"$f":"IF(AS$11=\"\",0,AS566/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":8333333.333333334},{"$f":"IF(AT$11=\"\",0,AT566/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0},{"$f":"IF(AU$11=\"\",0,AU566/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0},{"$f":"IF(AV$11=\"\",0,AV566/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0},{"$f":"IF(AW$11=\"\",0,AW566/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0},{"$f":"IF(AX$11=\"\",0,AX566/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0},{"$f":"IF(AY$11=\"\",0,AY566/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":8333333.333333334},{"$f":"IF(AZ$11=\"\",0,AZ566/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0},{"$f":"IF(BA$11=\"\",0,BA566/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0},{"$f":"IF(BB$11=\"\",0,BB566/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0},{"$f":"IF(BC$11=\"\",0,BC566/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0},{"$f":"IF(BD$11=\"\",0,BD566/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0},{"$f":"IF(BE$11=\"\",0,BE566/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":8333333.333333334},{"$f":"IF(BF$11=\"\",0,BF566/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0},{"$f":"IF(BG$11=\"\",0,BG566/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0},{"$f":"IF(BH$11=\"\",0,BH566/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0},{"$f":"IF(BI$11=\"\",0,BI566/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0},{"$f":"IF(BJ$11=\"\",0,BJ566/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0},{"$f":"IF(BK$11=\"\",0,BK566/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":8333333.333333334},{"$f":"IF(BL$11=\"\",0,BL566/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0},{"$f":"IF(BM$11=\"\",0,BM566/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0},{"$f":"IF(BN$11=\"\",0,BN566/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0},{"$f":"IF(BO$11=\"\",0,BO566/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0},{"$f":"IF(BP$11=\"\",0,BP566/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0},{"$f":"IF(BQ$11=\"\",0,BQ566/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":8333333.333333334},{"$f":"IF(BR$11=\"\",0,BR566/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0},{"$f":"IF(BS$11=\"\",0,BS566/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0},{"$f":"IF(BT$11=\"\",0,BT566/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0},{"$f":"IF(BU$11=\"\",0,BU566/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0},{"$f":"IF(BV$11=\"\",0,BV566/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0},{"$f":"IF(BW$11=\"\",0,BW566/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":8333333.333333334},{"$f":"IF(BX$11=\"\",0,BX566/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0},{"$f":"IF(BY$11=\"\",0,BY566/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0},{"$f":"IF(BZ$11=\"\",0,BZ566/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0},{"$f":"IF(CA$11=\"\",0,CA566/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0},{"$f":"IF(CB$11=\"\",0,CB566/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0},{"$f":"IF(CC$11=\"\",0,CC566/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":8333333.333333334},{"$f":"IF(CD$11=\"\",0,CD566/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0},{"$f":"IF(CE$11=\"\",0,CE566/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0},{"$f":"IF(CF$11=\"\",0,CF566/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0},{"$f":"IF(CG$11=\"\",0,CG566/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0},{"$f":"IF(CH$11=\"\",0,CH566/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0},{"$f":"IF(CI$11=\"\",0,CI566/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0}]
[{"$f":"ROW()","v":600},{"$f":"Lists!$CU$25","v":"BS(+)"},null,null,null,null,null,{"$f":"H575","v":"Капзатраты"},{"$f":"Items!$I$13","v":"Капзатраты на ЗУ и открытие"},null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,{"$f":"IF(ABS($X600-SUM($X601:$X604))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B600=Lists!$CU$24,SUMIFS($Z600:$CJ600,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z600:$CJ600))","v":2122350000.0000002},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA601:AA604))","v":2183333.333333333},91183333.333333328,2266666.6666666665,18266666.666666668,47850000,29850000,7861111.1111111119,46611111.111111112,10013888.88888889,29180555.55555556,30083333.333333336,11333333.333333334,13569444.444444444,84819444.444444448,9472222.2222222239,19888888.888888892,44541666.666666672,29541666.666666672,12527777.77777778,51277777.777777776,14680555.555555556,33847222.222222224,34750000,16000000,18236111.111111112,89486111.111111119,14138888.888888888,24555555.555555556,49208333.333333336,34208333.333333336,17194444.444444444,55944444.44444444,{"$f":"IF(BG$11=\"\",0,SUM(BG601:BG604))","v":19347222.222222224},38513888.888888896,39416666.666666672,20666666.666666668,22902777.777777776,94152777.777777791,18805555.555555556,29222222.222222224,53875000,38875000,21861111.111111112,60611111.111111104,24013888.888888888,43180555.555555552,44083333.333333336,25333333.333333336,27569444.444444448,98819444.444444448,23472222.222222224,33888888.888888888,58541666.666666672,43541666.666666672,26527777.77777778,65277777.777777776,28680555.55555556,47847222.222222224,48750000,30000000.000000004,0]
[{"$f":"ROW()","v":601},{"$f":"Lists!$CU$25","v":"BS(+)"},null,null,null,null,null,{"$f":"H575","v":"Капзатраты"},{"$f":"I600","v":"Капзатраты на ЗУ и открытие"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L601)=0,$L601=0,$L601=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L601)))","v":"Расходы на маркетинг открытия"},null,1,"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B601=Lists!$CU$24,SUMIFS($Z601:$CJ601,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z601:$CJ601))","v":366916666.66666669},null,null,{"$f":"IF(AA$11=\"\",0,AA569/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB569/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC569/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":0},{"$f":"IF(AD$11=\"\",0,AD569/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":10500000},{"$f":"IF(AE$11=\"\",0,AE569/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":24500000},{"$f":"IF(AF$11=\"\",0,AF569/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":1500000},{"$f":"IF(AG$11=\"\",0,AG569/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":4166666.666666667},{"$f":"IF(AH$11=\"\",0,AH569/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":5416666.666666667},{"$f":"IF(AI$11=\"\",0,AI569/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":5833333.333333334},{"$f":"IF(AJ$11=\"\",0,AJ569/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":3750000},{"$f":"IF(AK$11=\"\",0,AK569/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":8750000},{"$f":"IF(AL$11=\"\",0,AL569/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":2500000},{"$f":"IF(AM$11=\"\",0,AM569/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":7083333.333333334},{"$f":"IF(AN$11=\"\",0,AN569/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":4166666.666666667},{"$f":"IF(AO$11=\"\",0,AO569/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":2916666.666666667},{"$f":"IF(AP$11=\"\",0,AP569/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":8750000},{"$f":"IF(AQ$11=\"\",0,AQ569/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":20416666.666666668},{"$f":"IF(AR$11=\"\",0,AR569/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":1250000},{"$f":"IF(AS$11=\"\",0,AS569/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":4166666.666666667},{"$f":"IF(AT$11=\"\",0,AT569/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":5416666.666666667},{"$f":"IF(AU$11=\"\",0,AU569/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":5833333.333333334},{"$f":"IF(AV$11=\"\",0,AV569/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":3750000},{"$f":"IF(AW$11=\"\",0,AW569/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":8750000},{"$f":"IF(AX$11=\"\",0,AX569/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":2500000},{"$f":"IF(AY$11=\"\",0,AY569/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":7083333.333333334},{"$f":"IF(AZ$11=\"\",0,AZ569/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":4166666.666666667},{"$f":"IF(BA$11=\"\",0,BA569/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":2916666.666666667},{"$f":"IF(BB$11=\"\",0,BB569/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":8750000},{"$f":"IF(BC$11=\"\",0,BC569/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":20416666.666666668},{"$f":"IF(BD$11=\"\",0,BD569/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":1250000},{"$f":"IF(BE$11=\"\",0,BE569/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":4166666.666666667},{"$f":"IF(BF$11=\"\",0,BF569/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":5416666.666666667},{"$f":"IF(BG$11=\"\",0,BG569/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":5833333.333333334},{"$f":"IF(BH$11=\"\",0,BH569/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":3750000},{"$f":"IF(BI$11=\"\",0,BI569/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":8750000},{"$f":"IF(BJ$11=\"\",0,BJ569/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":2500000},{"$f":"IF(BK$11=\"\",0,BK569/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":7083333.333333334},{"$f":"IF(BL$11=\"\",0,BL569/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":4166666.666666667},{"$f":"IF(BM$11=\"\",0,BM569/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":2916666.666666667},{"$f":"IF(BN$11=\"\",0,BN569/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":8750000},{"$f":"IF(BO$11=\"\",0,BO569/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":20416666.666666668},{"$f":"IF(BP$11=\"\",0,BP569/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":1250000},{"$f":"IF(BQ$11=\"\",0,BQ569/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":4166666.666666667},{"$f":"IF(BR$11=\"\",0,BR569/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":5416666.666666667},{"$f":"IF(BS$11=\"\",0,BS569/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":5833333.333333334},{"$f":"IF(BT$11=\"\",0,BT569/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":3750000},{"$f":"IF(BU$11=\"\",0,BU569/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":8750000},{"$f":"IF(BV$11=\"\",0,BV569/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":2500000},{"$f":"IF(BW$11=\"\",0,BW569/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":7083333.333333334},{"$f":"IF(BX$11=\"\",0,BX569/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":4166666.666666667},{"$f":"IF(BY$11=\"\",0,BY569/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":2916666.666666667},{"$f":"IF(BZ$11=\"\",0,BZ569/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":8750000},{"$f":"IF(CA$11=\"\",0,CA569/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":20416666.666666668},{"$f":"IF(CB$11=\"\",0,CB569/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":1250000},{"$f":"IF(CC$11=\"\",0,CC569/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":4166666.666666667},{"$f":"IF(CD$11=\"\",0,CD569/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":5416666.666666667},{"$f":"IF(CE$11=\"\",0,CE569/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":5833333.333333334},{"$f":"IF(CF$11=\"\",0,CF569/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":3750000},{"$f":"IF(CG$11=\"\",0,CG569/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":8750000},{"$f":"IF(CH$11=\"\",0,CH569/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":2500000},{"$f":"IF(CI$11=\"\",0,CI569/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E569=\"\",Macro!$Q$43,$E569))),IF($E569=\"\",Macro!$Q$43,$E569))))))","v":0}]
[{"$f":"ROW()","v":603},{"$f":"Lists!$CU$25","v":"BS(+)"},null,null,null,null,null,{"$f":"H575","v":"Капзатраты"},{"$f":"I600","v":"Капзатраты на ЗУ и открытие"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L603)=0,$L603=0,$L603=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L603)))","v":"Расходы на аренду ЗУ"},null,{"$f":"L602+1","v":3},"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B603=Lists!$CU$24,SUMIFS($Z603:$CJ603,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z603:$CJ603))","v":757266666.66666687},null,null,{"$f":"IF(AA$11=\"\",0,AA571/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":2183333.333333333},{"$f":"IF(AB$11=\"\",0,AB571/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":2183333.333333333},{"$f":"IF(AC$11=\"\",0,AC571/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":2266666.6666666665},{"$f":"IF(AD$11=\"\",0,AD571/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":2766666.6666666665},{"$f":"IF(AE$11=\"\",0,AE571/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":3350000},{"$f":"IF(AF$11=\"\",0,AF571/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":3350000},{"$f":"IF(AG$11=\"\",0,AG571/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":3694444.4444444445},{"$f":"IF(AH$11=\"\",0,AH571/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":3694444.4444444445},{"$f":"IF(AI$11=\"\",0,AI571/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":4180555.555555556},{"$f":"IF(AJ$11=\"\",0,AJ571/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":4597222.2222222229},{"$f":"IF(AK$11=\"\",0,AK571/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":4666666.666666667},{"$f":"IF(AL$11=\"\",0,AL571/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":4666666.666666667},{"$f":"IF(AM$11=\"\",0,AM571/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":6486111.111111111},{"$f":"IF(AN$11=\"\",0,AN571/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":6486111.111111111},{"$f":"IF(AO$11=\"\",0,AO571/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":6555555.555555556},{"$f":"IF(AP$11=\"\",0,AP571/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":6972222.2222222229},{"$f":"IF(AQ$11=\"\",0,AQ571/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":7458333.333333334},{"$f":"IF(AR$11=\"\",0,AR571/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":7458333.333333334},{"$f":"IF(AS$11=\"\",0,AS571/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":8361111.1111111119},{"$f":"IF(AT$11=\"\",0,AT571/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":8361111.1111111119},{"$f":"IF(AU$11=\"\",0,AU571/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":8847222.222222222},{"$f":"IF(AV$11=\"\",0,AV571/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":9263888.8888888881},{"$f":"IF(AW$11=\"\",0,AW571/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":9333333.333333334},{"$f":"IF(AX$11=\"\",0,AX571/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":9333333.333333334},{"$f":"IF(AY$11=\"\",0,AY571/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":11152777.777777778},{"$f":"IF(AZ$11=\"\",0,AZ571/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":11152777.777777778},{"$f":"IF(BA$11=\"\",0,BA571/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":11222222.222222222},{"$f":"IF(BB$11=\"\",0,BB571/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":11638888.888888888},{"$f":"IF(BC$11=\"\",0,BC571/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":12125000},{"$f":"IF(BD$11=\"\",0,BD571/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":12125000},{"$f":"IF(BE$11=\"\",0,BE571/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":13027777.777777778},{"$f":"IF(BF$11=\"\",0,BF571/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":13027777.777777778},{"$f":"IF(BG$11=\"\",0,BG571/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":13513888.888888888},{"$f":"IF(BH$11=\"\",0,BH571/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":13930555.555555556},{"$f":"IF(BI$11=\"\",0,BI571/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":14000000},{"$f":"IF(BJ$11=\"\",0,BJ571/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":14000000},{"$f":"IF(BK$11=\"\",0,BK571/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":15819444.444444444},{"$f":"IF(BL$11=\"\",0,BL571/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":15819444.444444444},{"$f":"IF(BM$11=\"\",0,BM571/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":15888888.88888889},{"$f":"IF(BN$11=\"\",0,BN571/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":16305555.555555558},{"$f":"IF(BO$11=\"\",0,BO571/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":16791666.666666668},{"$f":"IF(BP$11=\"\",0,BP571/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":16791666.666666668},{"$f":"IF(BQ$11=\"\",0,BQ571/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":17694444.444444444},{"$f":"IF(BR$11=\"\",0,BR571/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":17694444.444444444},{"$f":"IF(BS$11=\"\",0,BS571/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":18180555.555555556},{"$f":"IF(BT$11=\"\",0,BT571/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":18597222.22222222},{"$f":"IF(BU$11=\"\",0,BU571/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":18666666.666666668},{"$f":"IF(BV$11=\"\",0,BV571/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":18666666.666666668},{"$f":"IF(BW$11=\"\",0,BW571/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":20486111.111111112},{"$f":"IF(BX$11=\"\",0,BX571/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":20486111.111111112},{"$f":"IF(BY$11=\"\",0,BY571/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":20555555.555555556},{"$f":"IF(BZ$11=\"\",0,BZ571/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":20972222.22222222},{"$f":"IF(CA$11=\"\",0,CA571/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":21458333.333333336},{"$f":"IF(CB$11=\"\",0,CB571/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":21458333.333333336},{"$f":"IF(CC$11=\"\",0,CC571/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":22361111.111111112},{"$f":"IF(CD$11=\"\",0,CD571/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":22361111.111111112},{"$f":"IF(CE$11=\"\",0,CE571/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":22847222.222222224},{"$f":"IF(CF$11=\"\",0,CF571/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":23263888.888888892},{"$f":"IF(CG$11=\"\",0,CG571/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":23333333.333333336},{"$f":"IF(CH$11=\"\",0,CH571/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":23333333.333333336},{"$f":"IF(CI$11=\"\",0,CI571/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":0}]
[{"$f":"ROW()","v":606}]
[{"$f":"ROW()","v":609},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$26","v":"Капзатраты"},null,null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,{"$f":"IF(ABS($X609-SUMIFS($X610:$X617,$J610:$J617,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B609=Lists!$CU$24,SUMIFS($Z609:$CJ609,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z609:$CJ609))","v":4212466666.666666},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA610:AA617,$J610:$J617,\"\"))","v":34746666.666666664},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB610:AB617,$J610:$J617,\"\"))","v":151186111.1111111},60263888.888888888,46419444.444444448,45380555.55555556,33719444.44444444,30597222.222222224,115702777.77777778,69813888.888888896,65319444.44444444,35080555.555555552,14922777.77777778,36857222.222222224,162369444.44444442,69613888.888888896,52602777.777777776,50980555.55555556,39319444.44444444,36197222.222222224,121302777.77777778,75413888.888888896,70919444.444444448,40680555.555555552,20522777.777777776,42457222.222222224,167969444.44444445,75213888.888888896,58202777.777777776,56580555.55555556,44919444.44444444,41797222.222222224,126902777.77777778,81013888.888888896,76519444.444444448,46280555.555555552,26122777.777777776,48057222.222222224,173569444.44444445,80813888.888888881,63802777.777777776,62180555.555555567,50519444.44444444,47397222.222222224,132502777.77777778,86613888.888888896,82119444.444444448,51880555.555555552,31722777.77777778,53657222.222222216,179169444.44444445,86413888.888888881,69402777.777777776,67780555.555555552,56119444.44444444,52997222.222222224,138102777.77777779,92213888.888888896,87719444.444444448,57480555.555555552,36316666.666666672,0]
[{"$f":"ROW()","v":611},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H609","v":"Капзатраты"},{"$f":"Items!$AY$13","v":"Капзатраты переменные амортизируемые"},null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"IF($B611=Lists!$CU$24,SUMIFS($Z611:$CJ611,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z611:$CJ611))","v":1700000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(CapEx!AA:AA,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":22000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(CapEx!AB:AB,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":60000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(CapEx!AC:AC,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":58000000},{"$f":"IF(AD$11=\"\",0,SUMIFS(CapEx!AD:AD,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":30000000},{"$f":"IF(AE$11=\"\",0,SUMIFS(CapEx!AE:AE,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(CapEx!AF:AF,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(CapEx!AG:AG,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":22000000},{"$f":"IF(AH$11=\"\",0,SUMIFS(CapEx!AH:AH,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":60000000},{"$f":"IF(AI$11=\"\",0,SUMIFS(CapEx!AI:AI,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":58000000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(CapEx!AJ:AJ,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":30000000},{"$f":"IF(AK$11=\"\",0,SUMIFS(CapEx!AK:AK,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(CapEx!AL:AL,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(CapEx!AM:AM,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":22000000},{"$f":"IF(AN$11=\"\",0,SUMIFS(CapEx!AN:AN,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":60000000},{"$f":"IF(AO$11=\"\",0,SUMIFS(CapEx!AO:AO,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":58000000},{"$f":"IF(AP$11=\"\",0,SUMIFS(CapEx!AP:AP,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":30000000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(CapEx!AQ:AQ,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(CapEx!AR:AR,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(CapEx!AS:AS,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":22000000},{"$f":"IF(AT$11=\"\",0,SUMIFS(CapEx!AT:AT,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":60000000},{"$f":"IF(AU$11=\"\",0,SUMIFS(CapEx!AU:AU,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":58000000},{"$f":"IF(AV$11=\"\",0,SUMIFS(CapEx!AV:AV,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":30000000},{"$f":"IF(AW$11=\"\",0,SUMIFS(CapEx!AW:AW,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(CapEx!AX:AX,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(CapEx!AY:AY,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":22000000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(CapEx!AZ:AZ,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":60000000},{"$f":"IF(BA$11=\"\",0,SUMIFS(CapEx!BA:BA,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":58000000},{"$f":"IF(BB$11=\"\",0,SUMIFS(CapEx!BB:BB,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":30000000},{"$f":"IF(BC$11=\"\",0,SUMIFS(CapEx!BC:BC,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(CapEx!BD:BD,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(CapEx!BE:BE,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":22000000},{"$f":"IF(BF$11=\"\",0,SUMIFS(CapEx!BF:BF,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":60000000},{"$f":"IF(BG$11=\"\",0,SUMIFS(CapEx!BG:BG,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":58000000},{"$f":"IF(BH$11=\"\",0,SUMIFS(CapEx!BH:BH,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":30000000},{"$f":"IF(BI$11=\"\",0,SUMIFS(CapEx!BI:BI,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(CapEx!BJ:BJ,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(CapEx!BK:BK,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":22000000},{"$f":"IF(BL$11=\"\",0,SUMIFS(CapEx!BL:BL,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":60000000},{"$f":"IF(BM$11=\"\",0,SUMIFS(CapEx!BM:BM,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":58000000},{"$f":"IF(BN$11=\"\",0,SUMIFS(CapEx!BN:BN,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":30000000},{"$f":"IF(BO$11=\"\",0,SUMIFS(CapEx!BO:BO,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(CapEx!BP:BP,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(CapEx!BQ:BQ,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":22000000},{"$f":"IF(BR$11=\"\",0,SUMIFS(CapEx!BR:BR,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":60000000},{"$f":"IF(BS$11=\"\",0,SUMIFS(CapEx!BS:BS,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":58000000},{"$f":"IF(BT$11=\"\",0,SUMIFS(CapEx!BT:BT,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":30000000},{"$f":"IF(BU$11=\"\",0,SUMIFS(CapEx!BU:BU,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(CapEx!BV:BV,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(CapEx!BW:BW,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":22000000},{"$f":"IF(BX$11=\"\",0,SUMIFS(CapEx!BX:BX,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":60000000},{"$f":"IF(BY$11=\"\",0,SUMIFS(CapEx!BY:BY,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":58000000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(CapEx!BZ:BZ,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":30000000},{"$f":"IF(CA$11=\"\",0,SUMIFS(CapEx!CA:CA,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CapEx!CB:CB,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CapEx!CC:CC,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":22000000},{"$f":"IF(CD$11=\"\",0,SUMIFS(CapEx!CD:CD,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":60000000},{"$f":"IF(CE$11=\"\",0,SUMIFS(CapEx!CE:CE,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":58000000},{"$f":"IF(CF$11=\"\",0,SUMIFS(CapEx!CF:CF,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":30000000},{"$f":"IF(CG$11=\"\",0,SUMIFS(CapEx!CG:CG,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CapEx!CH:CH,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CapEx!CI:CI,CapEx!$H:$H,$I611,CapEx!$Q:$Q,$Q611))","v":0}]
[{"$f":"ROW()","v":614},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H610","v":"Капзатраты"},{"$f":"I612","v":"Капзатраты на ЗУ и открытие"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L614)=0,$L614=0,$L614=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L614)))","v":"Приобретение ЗУ"},null,{"$f":"L613+1","v":2},"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"IF($B614=Lists!$CU$24,SUMIFS($Z614:$CJ614,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z614:$CJ614))","v":1170000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":89000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":5000000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":20000000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":25000000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":45000000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":25000000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":20000000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":5000000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":89000000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":5000000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":20000000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":25000000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":45000000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":25000000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":20000000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":5000000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":89000000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":5000000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":20000000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":25000000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":45000000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":25000000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":20000000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":5000000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":89000000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":5000000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":20000000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":25000000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":45000000},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":25000000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":20000000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":5000000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":89000000},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":5000000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":20000000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":25000000},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":45000000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":25000000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":20000000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":5000000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$J614,Mrkting!$Q:$Q,$Q614))","v":0}]
[{"$f":"ROW()","v":617},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":619},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BK$33","v":"Задолженность по капзатратам"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X619-($X543-$X609))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B619=Lists!$CU$24,SUMIFS($Z619:$CJ619,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z619:$CJ619))","v":7033333.3333334923},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z543:AA543)-SUM($Z609:AA609))","v":436666.66666667163},{"$f":"IF(AB$11=\"\",0,SUM($Z543:AB543)-SUM($Z609:AB609))","v":433888.88888889551},{"$f":"IF(AC$11=\"\",0,SUM($Z543:AC543)-SUM($Z609:AC609))","v":436666.66666665673},{"$f":"IF(AD$11=\"\",0,SUM($Z543:AD543)-SUM($Z609:AD609))","v":2283888.8888888955},{"$f":"IF(AE$11=\"\",0,SUM($Z543:AE543)-SUM($Z609:AE609))","v":4753333.3333333135},{"$f":"IF(AF$11=\"\",0,SUM($Z543:AF543)-SUM($Z609:AF609))","v":883888.88888889551},{"$f":"IF(AG$11=\"\",0,SUM($Z543:AG543)-SUM($Z609:AG609))","v":1720000},{"$f":"IF(AH$11=\"\",0,SUM($Z543:AH543)-SUM($Z609:AH609))","v":1950555.5555555224},{"$f":"IF(AI$11=\"\",0,SUM($Z543:AI543)-SUM($Z609:AI609))","v":2153333.3333332539},{"$f":"IF(AJ$11=\"\",0,SUM($Z543:AJ543)-SUM($Z609:AJ609))","v":1850555.5555554628},{"$f":"IF(AK$11=\"\",0,SUM($Z543:AK543)-SUM($Z609:AK609))","v":2869999.9999998808},{"$f":"IF(AL$11=\"\",0,SUM($Z543:AL543)-SUM($Z609:AL609))","v":1547222.2222220898},{"$f":"IF(AM$11=\"\",0,SUM($Z543:AM543)-SUM($Z609:AM609))","v":2973333.3333332539},{"$f":"IF(AN$11=\"\",0,SUM($Z543:AN543)-SUM($Z609:AN609))","v":2387222.2222220898},{"$f":"IF(AO$11=\"\",0,SUM($Z543:AO543)-SUM($Z609:AO609))","v":2139999.9999998808},{"$f":"IF(AP$11=\"\",0,SUM($Z543:AP543)-SUM($Z609:AP609))","v":3403888.8888887167},{"$f":"IF(AQ$11=\"\",0,SUM($Z543:AQ543)-SUM($Z609:AQ609))","v":5873333.3333332539},{"$f":"IF(AR$11=\"\",0,SUM($Z543:AR543)-SUM($Z609:AR609))","v":2003888.8888888359},{"$f":"IF(AS$11=\"\",0,SUM($Z543:AS543)-SUM($Z609:AS609))","v":2839999.9999997616},{"$f":"IF(AT$11=\"\",0,SUM($Z543:AT543)-SUM($Z609:AT609))","v":3070555.5555553436},{"$f":"IF(AU$11=\"\",0,SUM($Z543:AU543)-SUM($Z609:AU609))","v":3273333.3333332539},{"$f":"IF(AV$11=\"\",0,SUM($Z543:AV543)-SUM($Z609:AV609))","v":2970555.555555582},{"$f":"IF(AW$11=\"\",0,SUM($Z543:AW543)-SUM($Z609:AW609))","v":3990000},{"$f":"IF(AX$11=\"\",0,SUM($Z543:AX543)-SUM($Z609:AX609))","v":2667222.2222223282},{"$f":"IF(AY$11=\"\",0,SUM($Z543:AY543)-SUM($Z609:AY609))","v":4093333.3333332539},{"$f":"IF(AZ$11=\"\",0,SUM($Z543:AZ543)-SUM($Z609:AZ609))","v":3507222.2222220898},{"$f":"IF(BA$11=\"\",0,SUM($Z543:BA543)-SUM($Z609:BA609))","v":3260000},{"$f":"IF(BB$11=\"\",0,SUM($Z543:BB543)-SUM($Z609:BB609))","v":4523888.8888890743},{"$f":"IF(BC$11=\"\",0,SUM($Z543:BC543)-SUM($Z609:BC609))","v":6993333.3333334923},{"$f":"IF(BD$11=\"\",0,SUM($Z543:BD543)-SUM($Z609:BD609))","v":3123888.8888890743},{"$f":"IF(BE$11=\"\",0,SUM($Z543:BE543)-SUM($Z609:BE609))","v":3960000},{"$f":"IF(BF$11=\"\",0,SUM($Z543:BF543)-SUM($Z609:BF609))","v":4190555.555555582},{"$f":"IF(BG$11=\"\",0,SUM($Z543:BG543)-SUM($Z609:BG609))","v":4393333.3333334923},{"$f":"IF(BH$11=\"\",0,SUM($Z543:BH543)-SUM($Z609:BH609))","v":4090555.5555553436},{"$f":"IF(BI$11=\"\",0,SUM($Z543:BI543)-SUM($Z609:BI609))","v":5110000},{"$f":"IF(BJ$11=\"\",0,SUM($Z543:BJ543)-SUM($Z609:BJ609))","v":3787222.2222223282},{"$f":"IF(BK$11=\"\",0,SUM($Z543:BK543)-SUM($Z609:BK609))","v":5213333.3333334923},{"$f":"IF(BL$11=\"\",0,SUM($Z543:BL543)-SUM($Z609:BL609))","v":4627222.2222223282},{"$f":"IF(BM$11=\"\",0,SUM($Z543:BM543)-SUM($Z609:BM609))","v":4380000},{"$f":"IF(BN$11=\"\",0,SUM($Z543:BN543)-SUM($Z609:BN609))","v":5643888.8888888359},{"$f":"IF(BO$11=\"\",0,SUM($Z543:BO543)-SUM($Z609:BO609))","v":8113333.3333334923},{"$f":"IF(BP$11=\"\",0,SUM($Z543:BP543)-SUM($Z609:BP609))","v":4243888.8888888359},{"$f":"IF(BQ$11=\"\",0,SUM($Z543:BQ543)-SUM($Z609:BQ609))","v":5080000},{"$f":"IF(BR$11=\"\",0,SUM($Z543:BR543)-SUM($Z609:BR609))","v":5310555.5555558205},{"$f":"IF(BS$11=\"\",0,SUM($Z543:BS543)-SUM($Z609:BS609))","v":5513333.3333334923},{"$f":"IF(BT$11=\"\",0,SUM($Z543:BT543)-SUM($Z609:BT609))","v":5210555.5555553436},{"$f":"IF(BU$11=\"\",0,SUM($Z543:BU543)-SUM($Z609:BU609))","v":6230000},{"$f":"IF(BV$11=\"\",0,SUM($Z543:BV543)-SUM($Z609:BV609))","v":4907222.2222223282},{"$f":"IF(BW$11=\"\",0,SUM($Z543:BW543)-SUM($Z609:BW609))","v":6333333.3333334923},{"$f":"IF(BX$11=\"\",0,SUM($Z543:BX543)-SUM($Z609:BX609))","v":5747222.2222223282},{"$f":"IF(BY$11=\"\",0,SUM($Z543:BY543)-SUM($Z609:BY609))","v":5500000},{"$f":"IF(BZ$11=\"\",0,SUM($Z543:BZ543)-SUM($Z609:BZ609))","v":6763888.8888888359},{"$f":"IF(CA$11=\"\",0,SUM($Z543:CA543)-SUM($Z609:CA609))","v":9233333.3333334923},{"$f":"IF(CB$11=\"\",0,SUM($Z543:CB543)-SUM($Z609:CB609))","v":5363888.8888888359},{"$f":"IF(CC$11=\"\",0,SUM($Z543:CC543)-SUM($Z609:CC609))","v":6200000},{"$f":"IF(CD$11=\"\",0,SUM($Z543:CD543)-SUM($Z609:CD609))","v":6430555.5555558205},{"$f":"IF(CE$11=\"\",0,SUM($Z543:CE543)-SUM($Z609:CE609))","v":6633333.3333334923},{"$f":"IF(CF$11=\"\",0,SUM($Z543:CF543)-SUM($Z609:CF609))","v":6330555.5555553436},{"$f":"IF(CG$11=\"\",0,SUM($Z543:CG543)-SUM($Z609:CG609))","v":7350000},{"$f":"IF(CH$11=\"\",0,SUM($Z543:CH543)-SUM($Z609:CH609))","v":7033333.3333334923},{"$f":"IF(CI$11=\"\",0,SUM($Z543:CI543)-SUM($Z609:CI609))","v":0}]
[{"$f":"ROW()","v":620}]
[{"$f":"ROW()","v":622},null,null,null,null,null,null,{"$f":"H621","v":"Амортизация"},{"$f":"Items!$AU$13","v":"Капзатраты разовые амортизируемые"},null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,{"$f":"IF(ABS($X622-SUM($X623:$X633))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B622=Lists!$CU$24,SUMIFS($Z622:$CJ622,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z622:$CJ622))","v":8112500},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA623:AA633))","v":0},137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,{"$f":"IF(BG$11=\"\",0,SUM(BG623:BG633))","v":137500},137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,0]
[{"$f":"ROW()","v":625},null,null,null,null,null,null,{"$f":"H621","v":"Амортизация"},{"$f":"I622","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L625)=0,$L625=0,$L625=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L625)))","v":"Разовые капзатраты - 3"},null,{"$f":"L624+1","v":3},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B625=Lists!$CU$24,SUMIFS($Z625:$CJ625,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z625:$CJ625))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(CapEx!AA:AA,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(CapEx!AB:AB,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(CapEx!AC:AC,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(CapEx!AD:AD,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(CapEx!AE:AE,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(CapEx!AF:AF,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(CapEx!AG:AG,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(CapEx!AH:AH,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(CapEx!AI:AI,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(CapEx!AJ:AJ,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(CapEx!AK:AK,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(CapEx!AL:AL,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(CapEx!AM:AM,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(CapEx!AN:AN,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(CapEx!AO:AO,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(CapEx!AP:AP,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(CapEx!AQ:AQ,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(CapEx!AR:AR,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(CapEx!AS:AS,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(CapEx!AT:AT,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(CapEx!AU:AU,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(CapEx!AV:AV,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(CapEx!AW:AW,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(CapEx!AX:AX,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(CapEx!AY:AY,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(CapEx!AZ:AZ,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(CapEx!BA:BA,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(CapEx!BB:BB,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(CapEx!BC:BC,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(CapEx!BD:BD,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(CapEx!BE:BE,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(CapEx!BF:BF,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(CapEx!BG:BG,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(CapEx!BH:BH,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(CapEx!BI:BI,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(CapEx!BJ:BJ,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(CapEx!BK:BK,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(CapEx!BL:BL,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(CapEx!BM:BM,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(CapEx!BN:BN,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(CapEx!BO:BO,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(CapEx!BP:BP,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(CapEx!BQ:BQ,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(CapEx!BR:BR,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(CapEx!BS:BS,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(CapEx!BT:BT,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(CapEx!BU:BU,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(CapEx!BV:BV,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(CapEx!BW:BW,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(CapEx!BX:BX,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(CapEx!BY:BY,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(CapEx!BZ:BZ,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CapEx!CA:CA,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CapEx!CB:CB,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CapEx!CC:CC,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CapEx!CD:CD,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CapEx!CE:CE,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(CapEx!CF:CF,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(CapEx!CG:CG,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CapEx!CH:CH,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CapEx!CI:CI,CapEx!$H:$H,$H625,CapEx!$I:$I,$J625,CapEx!$Q:$Q,$Q625))","v":0}]
[{"$f":"ROW()","v":628},null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L628)=0,$L628=0,$L628=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L628)))","v":"Разовые капзатраты - 6"},null,6,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B628=Lists!$CU$24,SUMIFS($Z628:$CJ628,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z628:$CJ628))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(CapEx!AA:AA,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(CapEx!AB:AB,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(CapEx!AC:AC,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(CapEx!AD:AD,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(CapEx!AE:AE,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(CapEx!AF:AF,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(CapEx!AG:AG,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(CapEx!AH:AH,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(CapEx!AI:AI,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(CapEx!AJ:AJ,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(CapEx!AK:AK,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(CapEx!AL:AL,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(CapEx!AM:AM,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(CapEx!AN:AN,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(CapEx!AO:AO,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(CapEx!AP:AP,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(CapEx!AQ:AQ,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(CapEx!AR:AR,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(CapEx!AS:AS,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(CapEx!AT:AT,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(CapEx!AU:AU,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(CapEx!AV:AV,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(CapEx!AW:AW,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(CapEx!AX:AX,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(CapEx!AY:AY,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(CapEx!AZ:AZ,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(CapEx!BA:BA,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(CapEx!BB:BB,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(CapEx!BC:BC,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(CapEx!BD:BD,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(CapEx!BE:BE,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(CapEx!BF:BF,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(CapEx!BG:BG,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(CapEx!BH:BH,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(CapEx!BI:BI,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(CapEx!BJ:BJ,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(CapEx!BK:BK,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(CapEx!BL:BL,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(CapEx!BM:BM,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(CapEx!BN:BN,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(CapEx!BO:BO,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(CapEx!BP:BP,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(CapEx!BQ:BQ,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(CapEx!BR:BR,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(CapEx!BS:BS,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(CapEx!BT:BT,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(CapEx!BU:BU,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(CapEx!BV:BV,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(CapEx!BW:BW,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(CapEx!BX:BX,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(CapEx!BY:BY,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(CapEx!BZ:BZ,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CapEx!CA:CA,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CapEx!CB:CB,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CapEx!CC:CC,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CapEx!CD:CD,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CapEx!CE:CE,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(CapEx!CF:CF,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(CapEx!CG:CG,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CapEx!CH:CH,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CapEx!CI:CI,CapEx!$H:$H,$H628,CapEx!$I:$I,$J628,CapEx!$Q:$Q,$Q628))","v":0}]
[{"$f":"ROW()","v":630},null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L630)=0,$L630=0,$L630=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L630)))","v":"Разовые капзатраты - 8"},null,8,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B630=Lists!$CU$24,SUMIFS($Z630:$CJ630,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z630:$CJ630))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(CapEx!AA:AA,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(CapEx!AB:AB,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(CapEx!AC:AC,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(CapEx!AD:AD,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(CapEx!AE:AE,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(CapEx!AF:AF,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(CapEx!AG:AG,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(CapEx!AH:AH,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(CapEx!AI:AI,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(CapEx!AJ:AJ,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(CapEx!AK:AK,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(CapEx!AL:AL,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(CapEx!AM:AM,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(CapEx!AN:AN,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(CapEx!AO:AO,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(CapEx!AP:AP,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(CapEx!AQ:AQ,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(CapEx!AR:AR,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(CapEx!AS:AS,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(CapEx!AT:AT,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(CapEx!AU:AU,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(CapEx!AV:AV,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(CapEx!AW:AW,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(CapEx!AX:AX,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(CapEx!AY:AY,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(CapEx!AZ:AZ,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(CapEx!BA:BA,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(CapEx!BB:BB,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(CapEx!BC:BC,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(CapEx!BD:BD,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(CapEx!BE:BE,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(CapEx!BF:BF,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(CapEx!BG:BG,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(CapEx!BH:BH,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(CapEx!BI:BI,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(CapEx!BJ:BJ,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(CapEx!BK:BK,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(CapEx!BL:BL,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(CapEx!BM:BM,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(CapEx!BN:BN,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(CapEx!BO:BO,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(CapEx!BP:BP,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(CapEx!BQ:BQ,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(CapEx!BR:BR,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(CapEx!BS:BS,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(CapEx!BT:BT,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(CapEx!BU:BU,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(CapEx!BV:BV,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(CapEx!BW:BW,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(CapEx!BX:BX,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(CapEx!BY:BY,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(CapEx!BZ:BZ,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CapEx!CA:CA,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CapEx!CB:CB,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CapEx!CC:CC,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CapEx!CD:CD,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CapEx!CE:CE,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(CapEx!CF:CF,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(CapEx!CG:CG,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CapEx!CH:CH,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CapEx!CI:CI,CapEx!$H:$H,$H630,CapEx!$I:$I,$J630,CapEx!$Q:$Q,$Q630))","v":0}]
[{"$f":"ROW()","v":633},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":636},null,null,null,null,null,null,{"$f":"H621","v":"Амортизация"},{"$f":"I634","v":"Капзатраты переменные амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L636)=0,$L636=0,$L636=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L636)))","v":"Строительство зданий/сооружений"},null,{"$f":"L635+1","v":2},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B636=Lists!$CU$24,SUMIFS($Z636:$CJ636,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z636:$CJ636))","v":124999999.99999997},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(CapEx!AA:AA,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(CapEx!AB:AB,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(CapEx!AC:AC,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(CapEx!AD:AD,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":416666.66666666669},{"$f":"IF(AE$11=\"\",0,SUMIFS(CapEx!AE:AE,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":416666.66666666669},{"$f":"IF(AF$11=\"\",0,SUMIFS(CapEx!AF:AF,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":416666.66666666669},{"$f":"IF(AG$11=\"\",0,SUMIFS(CapEx!AG:AG,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":416666.66666666669},{"$f":"IF(AH$11=\"\",0,SUMIFS(CapEx!AH:AH,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":416666.66666666669},{"$f":"IF(AI$11=\"\",0,SUMIFS(CapEx!AI:AI,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":416666.66666666669},{"$f":"IF(AJ$11=\"\",0,SUMIFS(CapEx!AJ:AJ,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":833333.33333333337},{"$f":"IF(AK$11=\"\",0,SUMIFS(CapEx!AK:AK,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":833333.33333333337},{"$f":"IF(AL$11=\"\",0,SUMIFS(CapEx!AL:AL,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":833333.33333333337},{"$f":"IF(AM$11=\"\",0,SUMIFS(CapEx!AM:AM,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":833333.33333333337},{"$f":"IF(AN$11=\"\",0,SUMIFS(CapEx!AN:AN,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":833333.33333333337},{"$f":"IF(AO$11=\"\",0,SUMIFS(CapEx!AO:AO,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":833333.33333333337},{"$f":"IF(AP$11=\"\",0,SUMIFS(CapEx!AP:AP,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":1250000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(CapEx!AQ:AQ,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":1250000},{"$f":"IF(AR$11=\"\",0,SUMIFS(CapEx!AR:AR,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":1250000},{"$f":"IF(AS$11=\"\",0,SUMIFS(CapEx!AS:AS,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":1250000},{"$f":"IF(AT$11=\"\",0,SUMIFS(CapEx!AT:AT,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":1250000},{"$f":"IF(AU$11=\"\",0,SUMIFS(CapEx!AU:AU,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":1250000},{"$f":"IF(AV$11=\"\",0,SUMIFS(CapEx!AV:AV,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":1666666.6666666667},{"$f":"IF(AW$11=\"\",0,SUMIFS(CapEx!AW:AW,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":1666666.6666666667},{"$f":"IF(AX$11=\"\",0,SUMIFS(CapEx!AX:AX,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":1666666.6666666667},{"$f":"IF(AY$11=\"\",0,SUMIFS(CapEx!AY:AY,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":1666666.6666666667},{"$f":"IF(AZ$11=\"\",0,SUMIFS(CapEx!AZ:AZ,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":1666666.6666666667},{"$f":"IF(BA$11=\"\",0,SUMIFS(CapEx!BA:BA,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":1666666.6666666667},{"$f":"IF(BB$11=\"\",0,SUMIFS(CapEx!BB:BB,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":2083333.3333333335},{"$f":"IF(BC$11=\"\",0,SUMIFS(CapEx!BC:BC,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":2083333.3333333335},{"$f":"IF(BD$11=\"\",0,SUMIFS(CapEx!BD:BD,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":2083333.3333333335},{"$f":"IF(BE$11=\"\",0,SUMIFS(CapEx!BE:BE,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":2083333.3333333335},{"$f":"IF(BF$11=\"\",0,SUMIFS(CapEx!BF:BF,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":2083333.3333333335},{"$f":"IF(BG$11=\"\",0,SUMIFS(CapEx!BG:BG,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":2083333.3333333335},{"$f":"IF(BH$11=\"\",0,SUMIFS(CapEx!BH:BH,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":2500000},{"$f":"IF(BI$11=\"\",0,SUMIFS(CapEx!BI:BI,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":2500000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(CapEx!BJ:BJ,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":2500000},{"$f":"IF(BK$11=\"\",0,SUMIFS(CapEx!BK:BK,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":2500000},{"$f":"IF(BL$11=\"\",0,SUMIFS(CapEx!BL:BL,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":2500000},{"$f":"IF(BM$11=\"\",0,SUMIFS(CapEx!BM:BM,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":2500000},{"$f":"IF(BN$11=\"\",0,SUMIFS(CapEx!BN:BN,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":2916666.6666666665},{"$f":"IF(BO$11=\"\",0,SUMIFS(CapEx!BO:BO,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":2916666.6666666665},{"$f":"IF(BP$11=\"\",0,SUMIFS(CapEx!BP:BP,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":2916666.6666666665},{"$f":"IF(BQ$11=\"\",0,SUMIFS(CapEx!BQ:BQ,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":2916666.6666666665},{"$f":"IF(BR$11=\"\",0,SUMIFS(CapEx!BR:BR,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":2916666.6666666665},{"$f":"IF(BS$11=\"\",0,SUMIFS(CapEx!BS:BS,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":2916666.6666666665},{"$f":"IF(BT$11=\"\",0,SUMIFS(CapEx!BT:BT,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":3333333.333333333},{"$f":"IF(BU$11=\"\",0,SUMIFS(CapEx!BU:BU,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":3333333.333333333},{"$f":"IF(BV$11=\"\",0,SUMIFS(CapEx!BV:BV,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":3333333.333333333},{"$f":"IF(BW$11=\"\",0,SUMIFS(CapEx!BW:BW,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":3333333.333333333},{"$f":"IF(BX$11=\"\",0,SUMIFS(CapEx!BX:BX,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":3333333.333333333},{"$f":"IF(BY$11=\"\",0,SUMIFS(CapEx!BY:BY,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":3333333.333333333},{"$f":"IF(BZ$11=\"\",0,SUMIFS(CapEx!BZ:BZ,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":3749999.9999999995},{"$f":"IF(CA$11=\"\",0,SUMIFS(CapEx!CA:CA,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":3749999.9999999995},{"$f":"IF(CB$11=\"\",0,SUMIFS(CapEx!CB:CB,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":3749999.9999999995},{"$f":"IF(CC$11=\"\",0,SUMIFS(CapEx!CC:CC,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":3749999.9999999995},{"$f":"IF(CD$11=\"\",0,SUMIFS(CapEx!CD:CD,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":3749999.9999999995},{"$f":"IF(CE$11=\"\",0,SUMIFS(CapEx!CE:CE,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":3749999.9999999995},{"$f":"IF(CF$11=\"\",0,SUMIFS(CapEx!CF:CF,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":4166666.666666666},{"$f":"IF(CG$11=\"\",0,SUMIFS(CapEx!CG:CG,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":4166666.666666666},{"$f":"IF(CH$11=\"\",0,SUMIFS(CapEx!CH:CH,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":4166666.666666666},{"$f":"IF(CI$11=\"\",0,SUMIFS(CapEx!CI:CI,CapEx!$H:$H,$H636,CapEx!$I:$I,$J636,CapEx!$Q:$Q,$Q636))","v":0}]
[{"$f":"ROW()","v":638},null,null,null,null,null,null,{"$f":"H634","v":"Амортизация"},{"$f":"I635","v":"Капзатраты переменные амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L638)=0,$L638=0,$L638=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L638)))","v":"Оборудование"},null,{"$f":"L637+1","v":4},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B638=Lists!$CU$24,SUMIFS($Z638:$CJ638,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z638:$CJ638))","v":50000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(CapEx!AA:AA,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(CapEx!AB:AB,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(CapEx!AC:AC,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(CapEx!AD:AD,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":166666.66666666666},{"$f":"IF(AE$11=\"\",0,SUMIFS(CapEx!AE:AE,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":166666.66666666666},{"$f":"IF(AF$11=\"\",0,SUMIFS(CapEx!AF:AF,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":166666.66666666666},{"$f":"IF(AG$11=\"\",0,SUMIFS(CapEx!AG:AG,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":166666.66666666666},{"$f":"IF(AH$11=\"\",0,SUMIFS(CapEx!AH:AH,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":166666.66666666666},{"$f":"IF(AI$11=\"\",0,SUMIFS(CapEx!AI:AI,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":166666.66666666666},{"$f":"IF(AJ$11=\"\",0,SUMIFS(CapEx!AJ:AJ,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":333333.33333333331},{"$f":"IF(AK$11=\"\",0,SUMIFS(CapEx!AK:AK,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":333333.33333333331},{"$f":"IF(AL$11=\"\",0,SUMIFS(CapEx!AL:AL,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":333333.33333333331},{"$f":"IF(AM$11=\"\",0,SUMIFS(CapEx!AM:AM,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":333333.33333333331},{"$f":"IF(AN$11=\"\",0,SUMIFS(CapEx!AN:AN,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":333333.33333333331},{"$f":"IF(AO$11=\"\",0,SUMIFS(CapEx!AO:AO,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":333333.33333333331},{"$f":"IF(AP$11=\"\",0,SUMIFS(CapEx!AP:AP,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":500000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(CapEx!AQ:AQ,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":500000},{"$f":"IF(AR$11=\"\",0,SUMIFS(CapEx!AR:AR,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":500000},{"$f":"IF(AS$11=\"\",0,SUMIFS(CapEx!AS:AS,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":500000},{"$f":"IF(AT$11=\"\",0,SUMIFS(CapEx!AT:AT,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":500000},{"$f":"IF(AU$11=\"\",0,SUMIFS(CapEx!AU:AU,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":500000},{"$f":"IF(AV$11=\"\",0,SUMIFS(CapEx!AV:AV,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":666666.66666666663},{"$f":"IF(AW$11=\"\",0,SUMIFS(CapEx!AW:AW,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":666666.66666666663},{"$f":"IF(AX$11=\"\",0,SUMIFS(CapEx!AX:AX,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":666666.66666666663},{"$f":"IF(AY$11=\"\",0,SUMIFS(CapEx!AY:AY,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":666666.66666666663},{"$f":"IF(AZ$11=\"\",0,SUMIFS(CapEx!AZ:AZ,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":666666.66666666663},{"$f":"IF(BA$11=\"\",0,SUMIFS(CapEx!BA:BA,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":666666.66666666663},{"$f":"IF(BB$11=\"\",0,SUMIFS(CapEx!BB:BB,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":833333.33333333326},{"$f":"IF(BC$11=\"\",0,SUMIFS(CapEx!BC:BC,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":833333.33333333326},{"$f":"IF(BD$11=\"\",0,SUMIFS(CapEx!BD:BD,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":833333.33333333326},{"$f":"IF(BE$11=\"\",0,SUMIFS(CapEx!BE:BE,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":833333.33333333326},{"$f":"IF(BF$11=\"\",0,SUMIFS(CapEx!BF:BF,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":833333.33333333326},{"$f":"IF(BG$11=\"\",0,SUMIFS(CapEx!BG:BG,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":833333.33333333326},{"$f":"IF(BH$11=\"\",0,SUMIFS(CapEx!BH:BH,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":999999.99999999988},{"$f":"IF(BI$11=\"\",0,SUMIFS(CapEx!BI:BI,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":999999.99999999988},{"$f":"IF(BJ$11=\"\",0,SUMIFS(CapEx!BJ:BJ,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":999999.99999999988},{"$f":"IF(BK$11=\"\",0,SUMIFS(CapEx!BK:BK,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":999999.99999999988},{"$f":"IF(BL$11=\"\",0,SUMIFS(CapEx!BL:BL,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":999999.99999999988},{"$f":"IF(BM$11=\"\",0,SUMIFS(CapEx!BM:BM,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":999999.99999999988},{"$f":"IF(BN$11=\"\",0,SUMIFS(CapEx!BN:BN,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":1166666.6666666665},{"$f":"IF(BO$11=\"\",0,SUMIFS(CapEx!BO:BO,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":1166666.6666666665},{"$f":"IF(BP$11=\"\",0,SUMIFS(CapEx!BP:BP,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":1166666.6666666665},{"$f":"IF(BQ$11=\"\",0,SUMIFS(CapEx!BQ:BQ,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":1166666.6666666665},{"$f":"IF(BR$11=\"\",0,SUMIFS(CapEx!BR:BR,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":1166666.6666666665},{"$f":"IF(BS$11=\"\",0,SUMIFS(CapEx!BS:BS,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":1166666.6666666665},{"$f":"IF(BT$11=\"\",0,SUMIFS(CapEx!BT:BT,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":1333333.3333333333},{"$f":"IF(BU$11=\"\",0,SUMIFS(CapEx!BU:BU,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":1333333.3333333333},{"$f":"IF(BV$11=\"\",0,SUMIFS(CapEx!BV:BV,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":1333333.3333333333},{"$f":"IF(BW$11=\"\",0,SUMIFS(CapEx!BW:BW,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":1333333.3333333333},{"$f":"IF(BX$11=\"\",0,SUMIFS(CapEx!BX:BX,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":1333333.3333333333},{"$f":"IF(BY$11=\"\",0,SUMIFS(CapEx!BY:BY,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":1333333.3333333333},{"$f":"IF(BZ$11=\"\",0,SUMIFS(CapEx!BZ:BZ,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":1500000},{"$f":"IF(CA$11=\"\",0,SUMIFS(CapEx!CA:CA,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":1500000},{"$f":"IF(CB$11=\"\",0,SUMIFS(CapEx!CB:CB,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":1500000},{"$f":"IF(CC$11=\"\",0,SUMIFS(CapEx!CC:CC,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":1500000},{"$f":"IF(CD$11=\"\",0,SUMIFS(CapEx!CD:CD,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":1500000},{"$f":"IF(CE$11=\"\",0,SUMIFS(CapEx!CE:CE,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":1500000},{"$f":"IF(CF$11=\"\",0,SUMIFS(CapEx!CF:CF,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":1666666.6666666667},{"$f":"IF(CG$11=\"\",0,SUMIFS(CapEx!CG:CG,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":1666666.6666666667},{"$f":"IF(CH$11=\"\",0,SUMIFS(CapEx!CH:CH,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":1666666.6666666667},{"$f":"IF(CI$11=\"\",0,SUMIFS(CapEx!CI:CI,CapEx!$H:$H,$H638,CapEx!$I:$I,$J638,CapEx!$Q:$Q,$Q638))","v":0}]
[{"$f":"ROW()","v":639},null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L639)=0,$L639=0,$L639=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L639)))","v":"инфраструктурные объеты типа - 1"},null,5,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B639=Lists!$CU$24,SUMIFS($Z639:$CJ639,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z639:$CJ639))","v":25000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(CapEx!AA:AA,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(CapEx!AB:AB,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(CapEx!AC:AC,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(CapEx!AD:AD,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":83333.333333333328},{"$f":"IF(AE$11=\"\",0,SUMIFS(CapEx!AE:AE,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":83333.333333333328},{"$f":"IF(AF$11=\"\",0,SUMIFS(CapEx!AF:AF,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":83333.333333333328},{"$f":"IF(AG$11=\"\",0,SUMIFS(CapEx!AG:AG,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":83333.333333333328},{"$f":"IF(AH$11=\"\",0,SUMIFS(CapEx!AH:AH,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":83333.333333333328},{"$f":"IF(AI$11=\"\",0,SUMIFS(CapEx!AI:AI,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":83333.333333333328},{"$f":"IF(AJ$11=\"\",0,SUMIFS(CapEx!AJ:AJ,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":166666.66666666666},{"$f":"IF(AK$11=\"\",0,SUMIFS(CapEx!AK:AK,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":166666.66666666666},{"$f":"IF(AL$11=\"\",0,SUMIFS(CapEx!AL:AL,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":166666.66666666666},{"$f":"IF(AM$11=\"\",0,SUMIFS(CapEx!AM:AM,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":166666.66666666666},{"$f":"IF(AN$11=\"\",0,SUMIFS(CapEx!AN:AN,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":166666.66666666666},{"$f":"IF(AO$11=\"\",0,SUMIFS(CapEx!AO:AO,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":166666.66666666666},{"$f":"IF(AP$11=\"\",0,SUMIFS(CapEx!AP:AP,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":250000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(CapEx!AQ:AQ,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":250000},{"$f":"IF(AR$11=\"\",0,SUMIFS(CapEx!AR:AR,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":250000},{"$f":"IF(AS$11=\"\",0,SUMIFS(CapEx!AS:AS,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":250000},{"$f":"IF(AT$11=\"\",0,SUMIFS(CapEx!AT:AT,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":250000},{"$f":"IF(AU$11=\"\",0,SUMIFS(CapEx!AU:AU,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":250000},{"$f":"IF(AV$11=\"\",0,SUMIFS(CapEx!AV:AV,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":333333.33333333331},{"$f":"IF(AW$11=\"\",0,SUMIFS(CapEx!AW:AW,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":333333.33333333331},{"$f":"IF(AX$11=\"\",0,SUMIFS(CapEx!AX:AX,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":333333.33333333331},{"$f":"IF(AY$11=\"\",0,SUMIFS(CapEx!AY:AY,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":333333.33333333331},{"$f":"IF(AZ$11=\"\",0,SUMIFS(CapEx!AZ:AZ,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":333333.33333333331},{"$f":"IF(BA$11=\"\",0,SUMIFS(CapEx!BA:BA,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":333333.33333333331},{"$f":"IF(BB$11=\"\",0,SUMIFS(CapEx!BB:BB,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":416666.66666666663},{"$f":"IF(BC$11=\"\",0,SUMIFS(CapEx!BC:BC,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":416666.66666666663},{"$f":"IF(BD$11=\"\",0,SUMIFS(CapEx!BD:BD,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":416666.66666666663},{"$f":"IF(BE$11=\"\",0,SUMIFS(CapEx!BE:BE,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":416666.66666666663},{"$f":"IF(BF$11=\"\",0,SUMIFS(CapEx!BF:BF,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":416666.66666666663},{"$f":"IF(BG$11=\"\",0,SUMIFS(CapEx!BG:BG,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":416666.66666666663},{"$f":"IF(BH$11=\"\",0,SUMIFS(CapEx!BH:BH,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":499999.99999999994},{"$f":"IF(BI$11=\"\",0,SUMIFS(CapEx!BI:BI,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":499999.99999999994},{"$f":"IF(BJ$11=\"\",0,SUMIFS(CapEx!BJ:BJ,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":499999.99999999994},{"$f":"IF(BK$11=\"\",0,SUMIFS(CapEx!BK:BK,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":499999.99999999994},{"$f":"IF(BL$11=\"\",0,SUMIFS(CapEx!BL:BL,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":499999.99999999994},{"$f":"IF(BM$11=\"\",0,SUMIFS(CapEx!BM:BM,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":499999.99999999994},{"$f":"IF(BN$11=\"\",0,SUMIFS(CapEx!BN:BN,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":583333.33333333326},{"$f":"IF(BO$11=\"\",0,SUMIFS(CapEx!BO:BO,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":583333.33333333326},{"$f":"IF(BP$11=\"\",0,SUMIFS(CapEx!BP:BP,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":583333.33333333326},{"$f":"IF(BQ$11=\"\",0,SUMIFS(CapEx!BQ:BQ,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":583333.33333333326},{"$f":"IF(BR$11=\"\",0,SUMIFS(CapEx!BR:BR,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":583333.33333333326},{"$f":"IF(BS$11=\"\",0,SUMIFS(CapEx!BS:BS,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":583333.33333333326},{"$f":"IF(BT$11=\"\",0,SUMIFS(CapEx!BT:BT,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":666666.66666666663},{"$f":"IF(BU$11=\"\",0,SUMIFS(CapEx!BU:BU,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":666666.66666666663},{"$f":"IF(BV$11=\"\",0,SUMIFS(CapEx!BV:BV,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":666666.66666666663},{"$f":"IF(BW$11=\"\",0,SUMIFS(CapEx!BW:BW,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":666666.66666666663},{"$f":"IF(BX$11=\"\",0,SUMIFS(CapEx!BX:BX,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":666666.66666666663},{"$f":"IF(BY$11=\"\",0,SUMIFS(CapEx!BY:BY,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":666666.66666666663},{"$f":"IF(BZ$11=\"\",0,SUMIFS(CapEx!BZ:BZ,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":750000},{"$f":"IF(CA$11=\"\",0,SUMIFS(CapEx!CA:CA,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":750000},{"$f":"IF(CB$11=\"\",0,SUMIFS(CapEx!CB:CB,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":750000},{"$f":"IF(CC$11=\"\",0,SUMIFS(CapEx!CC:CC,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":750000},{"$f":"IF(CD$11=\"\",0,SUMIFS(CapEx!CD:CD,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":750000},{"$f":"IF(CE$11=\"\",0,SUMIFS(CapEx!CE:CE,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":750000},{"$f":"IF(CF$11=\"\",0,SUMIFS(CapEx!CF:CF,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":833333.33333333337},{"$f":"IF(CG$11=\"\",0,SUMIFS(CapEx!CG:CG,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":833333.33333333337},{"$f":"IF(CH$11=\"\",0,SUMIFS(CapEx!CH:CH,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":833333.33333333337},{"$f":"IF(CI$11=\"\",0,SUMIFS(CapEx!CI:CI,CapEx!$H:$H,$H639,CapEx!$I:$I,$J639,CapEx!$Q:$Q,$Q639))","v":0}]
[{"$f":"ROW()","v":641},null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L641)=0,$L641=0,$L641=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L641)))","v":"инфраструктурные объеты типа - 3"},null,7,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B641=Lists!$CU$24,SUMIFS($Z641:$CJ641,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z641:$CJ641))","v":24166666.666666668},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(CapEx!AA:AA,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(CapEx!AB:AB,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(CapEx!AC:AC,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(CapEx!AD:AD,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(CapEx!AE:AE,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":83333.333333333328},{"$f":"IF(AF$11=\"\",0,SUMIFS(CapEx!AF:AF,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":83333.333333333328},{"$f":"IF(AG$11=\"\",0,SUMIFS(CapEx!AG:AG,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":83333.333333333328},{"$f":"IF(AH$11=\"\",0,SUMIFS(CapEx!AH:AH,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":83333.333333333328},{"$f":"IF(AI$11=\"\",0,SUMIFS(CapEx!AI:AI,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":83333.333333333328},{"$f":"IF(AJ$11=\"\",0,SUMIFS(CapEx!AJ:AJ,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":83333.333333333328},{"$f":"IF(AK$11=\"\",0,SUMIFS(CapEx!AK:AK,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":166666.66666666666},{"$f":"IF(AL$11=\"\",0,SUMIFS(CapEx!AL:AL,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":166666.66666666666},{"$f":"IF(AM$11=\"\",0,SUMIFS(CapEx!AM:AM,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":166666.66666666666},{"$f":"IF(AN$11=\"\",0,SUMIFS(CapEx!AN:AN,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":166666.66666666666},{"$f":"IF(AO$11=\"\",0,SUMIFS(CapEx!AO:AO,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":166666.66666666666},{"$f":"IF(AP$11=\"\",0,SUMIFS(CapEx!AP:AP,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":166666.66666666666},{"$f":"IF(AQ$11=\"\",0,SUMIFS(CapEx!AQ:AQ,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":250000},{"$f":"IF(AR$11=\"\",0,SUMIFS(CapEx!AR:AR,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":250000},{"$f":"IF(AS$11=\"\",0,SUMIFS(CapEx!AS:AS,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":250000},{"$f":"IF(AT$11=\"\",0,SUMIFS(CapEx!AT:AT,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":250000},{"$f":"IF(AU$11=\"\",0,SUMIFS(CapEx!AU:AU,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":250000},{"$f":"IF(AV$11=\"\",0,SUMIFS(CapEx!AV:AV,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":250000},{"$f":"IF(AW$11=\"\",0,SUMIFS(CapEx!AW:AW,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":333333.33333333331},{"$f":"IF(AX$11=\"\",0,SUMIFS(CapEx!AX:AX,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":333333.33333333331},{"$f":"IF(AY$11=\"\",0,SUMIFS(CapEx!AY:AY,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":333333.33333333331},{"$f":"IF(AZ$11=\"\",0,SUMIFS(CapEx!AZ:AZ,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":333333.33333333331},{"$f":"IF(BA$11=\"\",0,SUMIFS(CapEx!BA:BA,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":333333.33333333331},{"$f":"IF(BB$11=\"\",0,SUMIFS(CapEx!BB:BB,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":333333.33333333331},{"$f":"IF(BC$11=\"\",0,SUMIFS(CapEx!BC:BC,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":416666.66666666663},{"$f":"IF(BD$11=\"\",0,SUMIFS(CapEx!BD:BD,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":416666.66666666663},{"$f":"IF(BE$11=\"\",0,SUMIFS(CapEx!BE:BE,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":416666.66666666663},{"$f":"IF(BF$11=\"\",0,SUMIFS(CapEx!BF:BF,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":416666.66666666663},{"$f":"IF(BG$11=\"\",0,SUMIFS(CapEx!BG:BG,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":416666.66666666663},{"$f":"IF(BH$11=\"\",0,SUMIFS(CapEx!BH:BH,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":416666.66666666663},{"$f":"IF(BI$11=\"\",0,SUMIFS(CapEx!BI:BI,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":499999.99999999994},{"$f":"IF(BJ$11=\"\",0,SUMIFS(CapEx!BJ:BJ,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":499999.99999999994},{"$f":"IF(BK$11=\"\",0,SUMIFS(CapEx!BK:BK,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":499999.99999999994},{"$f":"IF(BL$11=\"\",0,SUMIFS(CapEx!BL:BL,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":499999.99999999994},{"$f":"IF(BM$11=\"\",0,SUMIFS(CapEx!BM:BM,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":499999.99999999994},{"$f":"IF(BN$11=\"\",0,SUMIFS(CapEx!BN:BN,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":499999.99999999994},{"$f":"IF(BO$11=\"\",0,SUMIFS(CapEx!BO:BO,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":583333.33333333326},{"$f":"IF(BP$11=\"\",0,SUMIFS(CapEx!BP:BP,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":583333.33333333326},{"$f":"IF(BQ$11=\"\",0,SUMIFS(CapEx!BQ:BQ,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":583333.33333333326},{"$f":"IF(BR$11=\"\",0,SUMIFS(CapEx!BR:BR,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":583333.33333333326},{"$f":"IF(BS$11=\"\",0,SUMIFS(CapEx!BS:BS,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":583333.33333333326},{"$f":"IF(BT$11=\"\",0,SUMIFS(CapEx!BT:BT,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":583333.33333333326},{"$f":"IF(BU$11=\"\",0,SUMIFS(CapEx!BU:BU,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":666666.66666666663},{"$f":"IF(BV$11=\"\",0,SUMIFS(CapEx!BV:BV,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":666666.66666666663},{"$f":"IF(BW$11=\"\",0,SUMIFS(CapEx!BW:BW,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":666666.66666666663},{"$f":"IF(BX$11=\"\",0,SUMIFS(CapEx!BX:BX,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":666666.66666666663},{"$f":"IF(BY$11=\"\",0,SUMIFS(CapEx!BY:BY,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":666666.66666666663},{"$f":"IF(BZ$11=\"\",0,SUMIFS(CapEx!BZ:BZ,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":666666.66666666663},{"$f":"IF(CA$11=\"\",0,SUMIFS(CapEx!CA:CA,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":750000},{"$f":"IF(CB$11=\"\",0,SUMIFS(CapEx!CB:CB,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":750000},{"$f":"IF(CC$11=\"\",0,SUMIFS(CapEx!CC:CC,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":750000},{"$f":"IF(CD$11=\"\",0,SUMIFS(CapEx!CD:CD,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":750000},{"$f":"IF(CE$11=\"\",0,SUMIFS(CapEx!CE:CE,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":750000},{"$f":"IF(CF$11=\"\",0,SUMIFS(CapEx!CF:CF,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":750000},{"$f":"IF(CG$11=\"\",0,SUMIFS(CapEx!CG:CG,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":833333.33333333337},{"$f":"IF(CH$11=\"\",0,SUMIFS(CapEx!CH:CH,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":833333.33333333337},{"$f":"IF(CI$11=\"\",0,SUMIFS(CapEx!CI:CI,CapEx!$H:$H,$H641,CapEx!$I:$I,$J641,CapEx!$Q:$Q,$Q641))","v":0}]
[{"$f":"ROW()","v":644},null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L644)=0,$L644=0,$L644=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L644)))","v":"инфраструктурные объеты типа - 6"},null,10,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B644=Lists!$CU$24,SUMIFS($Z644:$CJ644,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z644:$CJ644))","v":26666666.666666664},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(CapEx!AA:AA,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(CapEx!AB:AB,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":83333.333333333328},{"$f":"IF(AC$11=\"\",0,SUMIFS(CapEx!AC:AC,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":83333.333333333328},{"$f":"IF(AD$11=\"\",0,SUMIFS(CapEx!AD:AD,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":83333.333333333328},{"$f":"IF(AE$11=\"\",0,SUMIFS(CapEx!AE:AE,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":83333.333333333328},{"$f":"IF(AF$11=\"\",0,SUMIFS(CapEx!AF:AF,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":83333.333333333328},{"$f":"IF(AG$11=\"\",0,SUMIFS(CapEx!AG:AG,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":83333.333333333328},{"$f":"IF(AH$11=\"\",0,SUMIFS(CapEx!AH:AH,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":166666.66666666666},{"$f":"IF(AI$11=\"\",0,SUMIFS(CapEx!AI:AI,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":166666.66666666666},{"$f":"IF(AJ$11=\"\",0,SUMIFS(CapEx!AJ:AJ,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":166666.66666666666},{"$f":"IF(AK$11=\"\",0,SUMIFS(CapEx!AK:AK,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":166666.66666666666},{"$f":"IF(AL$11=\"\",0,SUMIFS(CapEx!AL:AL,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":166666.66666666666},{"$f":"IF(AM$11=\"\",0,SUMIFS(CapEx!AM:AM,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":166666.66666666666},{"$f":"IF(AN$11=\"\",0,SUMIFS(CapEx!AN:AN,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":250000},{"$f":"IF(AO$11=\"\",0,SUMIFS(CapEx!AO:AO,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":250000},{"$f":"IF(AP$11=\"\",0,SUMIFS(CapEx!AP:AP,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":250000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(CapEx!AQ:AQ,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":250000},{"$f":"IF(AR$11=\"\",0,SUMIFS(CapEx!AR:AR,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":250000},{"$f":"IF(AS$11=\"\",0,SUMIFS(CapEx!AS:AS,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":250000},{"$f":"IF(AT$11=\"\",0,SUMIFS(CapEx!AT:AT,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":333333.33333333331},{"$f":"IF(AU$11=\"\",0,SUMIFS(CapEx!AU:AU,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":333333.33333333331},{"$f":"IF(AV$11=\"\",0,SUMIFS(CapEx!AV:AV,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":333333.33333333331},{"$f":"IF(AW$11=\"\",0,SUMIFS(CapEx!AW:AW,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":333333.33333333331},{"$f":"IF(AX$11=\"\",0,SUMIFS(CapEx!AX:AX,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":333333.33333333331},{"$f":"IF(AY$11=\"\",0,SUMIFS(CapEx!AY:AY,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":333333.33333333331},{"$f":"IF(AZ$11=\"\",0,SUMIFS(CapEx!AZ:AZ,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":416666.66666666663},{"$f":"IF(BA$11=\"\",0,SUMIFS(CapEx!BA:BA,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":416666.66666666663},{"$f":"IF(BB$11=\"\",0,SUMIFS(CapEx!BB:BB,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":416666.66666666663},{"$f":"IF(BC$11=\"\",0,SUMIFS(CapEx!BC:BC,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":416666.66666666663},{"$f":"IF(BD$11=\"\",0,SUMIFS(CapEx!BD:BD,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":416666.66666666663},{"$f":"IF(BE$11=\"\",0,SUMIFS(CapEx!BE:BE,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":416666.66666666663},{"$f":"IF(BF$11=\"\",0,SUMIFS(CapEx!BF:BF,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":499999.99999999994},{"$f":"IF(BG$11=\"\",0,SUMIFS(CapEx!BG:BG,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":499999.99999999994},{"$f":"IF(BH$11=\"\",0,SUMIFS(CapEx!BH:BH,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":499999.99999999994},{"$f":"IF(BI$11=\"\",0,SUMIFS(CapEx!BI:BI,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":499999.99999999994},{"$f":"IF(BJ$11=\"\",0,SUMIFS(CapEx!BJ:BJ,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":499999.99999999994},{"$f":"IF(BK$11=\"\",0,SUMIFS(CapEx!BK:BK,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":499999.99999999994},{"$f":"IF(BL$11=\"\",0,SUMIFS(CapEx!BL:BL,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":583333.33333333326},{"$f":"IF(BM$11=\"\",0,SUMIFS(CapEx!BM:BM,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":583333.33333333326},{"$f":"IF(BN$11=\"\",0,SUMIFS(CapEx!BN:BN,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":583333.33333333326},{"$f":"IF(BO$11=\"\",0,SUMIFS(CapEx!BO:BO,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":583333.33333333326},{"$f":"IF(BP$11=\"\",0,SUMIFS(CapEx!BP:BP,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":583333.33333333326},{"$f":"IF(BQ$11=\"\",0,SUMIFS(CapEx!BQ:BQ,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":583333.33333333326},{"$f":"IF(BR$11=\"\",0,SUMIFS(CapEx!BR:BR,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":666666.66666666663},{"$f":"IF(BS$11=\"\",0,SUMIFS(CapEx!BS:BS,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":666666.66666666663},{"$f":"IF(BT$11=\"\",0,SUMIFS(CapEx!BT:BT,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":666666.66666666663},{"$f":"IF(BU$11=\"\",0,SUMIFS(CapEx!BU:BU,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":666666.66666666663},{"$f":"IF(BV$11=\"\",0,SUMIFS(CapEx!BV:BV,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":666666.66666666663},{"$f":"IF(BW$11=\"\",0,SUMIFS(CapEx!BW:BW,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":666666.66666666663},{"$f":"IF(BX$11=\"\",0,SUMIFS(CapEx!BX:BX,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":750000},{"$f":"IF(BY$11=\"\",0,SUMIFS(CapEx!BY:BY,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":750000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(CapEx!BZ:BZ,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":750000},{"$f":"IF(CA$11=\"\",0,SUMIFS(CapEx!CA:CA,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":750000},{"$f":"IF(CB$11=\"\",0,SUMIFS(CapEx!CB:CB,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":750000},{"$f":"IF(CC$11=\"\",0,SUMIFS(CapEx!CC:CC,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":750000},{"$f":"IF(CD$11=\"\",0,SUMIFS(CapEx!CD:CD,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":833333.33333333337},{"$f":"IF(CE$11=\"\",0,SUMIFS(CapEx!CE:CE,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":833333.33333333337},{"$f":"IF(CF$11=\"\",0,SUMIFS(CapEx!CF:CF,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":833333.33333333337},{"$f":"IF(CG$11=\"\",0,SUMIFS(CapEx!CG:CG,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":833333.33333333337},{"$f":"IF(CH$11=\"\",0,SUMIFS(CapEx!CH:CH,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":833333.33333333337},{"$f":"IF(CI$11=\"\",0,SUMIFS(CapEx!CI:CI,CapEx!$H:$H,$H644,CapEx!$I:$I,$J644,CapEx!$Q:$Q,$Q644))","v":0}]
[{"$f":"ROW()","v":647},null,null,null,null,null,null,{"$f":"H621","v":"Амортизация"},{"$f":"I646","v":"Капзатраты на ЗУ и открытие"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L647)=0,$L647=0,$L647=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L647)))","v":"Расходы на маркетинг открытия"},null,1,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B647=Lists!$CU$24,SUMIFS($Z647:$CJ647,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z647:$CJ647))","v":187833529.58991504},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":8871.5400993612493},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":8871.5400993612493},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":29697.303993087262},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":118109.56721241049},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":140942.60529837923},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":220751.46061691255},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":252223.0726298721},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":365616.64708472148},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":409042.48289204575},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":498875.39594915166},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":544308.50594871864},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":677673.08774426254},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":731744.77167082031},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":824893.33459530037},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":890919.24231622287},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":1072480.0684600261},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":1140513.2503731912},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":1285795.3918634369},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":1362467.1477035929},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":1541334.0083301549},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":1629959.9879646755},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":1762118.0390453457},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":1852751.2928721092},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":2026436.2011435032},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":2125708.0288972575},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":2245148.0567221134},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":2356374.1082702326},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":2561221.5916221044},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":2674454.917362466},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":2841018.9045130652},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":2962890.8041804177},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":3155020.2642764756},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":3288846.3877381925},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":3434267.0382883595},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":3570100.4359423192},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":3757047.9436832089},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":3901519.9152641604},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":4034222.5425585122},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":4190648.737933828},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":4406769.4308347711},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":4561887.2505349545},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":4738398.1872876771},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":4900165.1909944275},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":5098925.9508252339},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":5271320.9183793999},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":5421383.4787438903},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":5592470.0706229247},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":5782733.2282311888},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":5960469.0041167894},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":6093171.6314111417},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":6281535.3711441578},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":6497656.0640451005},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":6684711.4281029841},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":6861222.3648557067},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":7054926.9129201584},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":7253687.6727509648},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":7458020.184662831},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":7608082.7450273205},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":7811106.8812640561},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$J647,Mrkting!$Q:$Q,$Q647))","v":0}]
[{"$f":"ROW()","v":649},null,null,null,null,null,null,{"$f":"H621","v":"Амортизация"},{"$f":"I646","v":"Капзатраты на ЗУ и открытие"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L649)=0,$L649=0,$L649=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L649)))","v":"Расходы на аренду ЗУ"},null,{"$f":"L648+1","v":3},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B649=Lists!$CU$24,SUMIFS($Z649:$CJ649,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z649:$CJ649))","v":723433237.74995053},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":8871.5400993612493},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":8871.5400993612493},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":62853.802666827309},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":449697.57429045893},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":489108.86171329772},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":856784.10900911305},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":921412.21969581267},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":1490595.7818095244},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":1600334.6149643287},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":2028154.2086915795},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":2123322.0667017568},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":2812331.6728596357},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":2932716.3541336735},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":3380429.8470651684},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":3545925.2508073114},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":4380482.5153624378},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":4531406.9439599542},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":5180744.0236706575},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":5356885.2755320342},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":6207730.6700606355},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":6428982.6443901174},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":7062075.1816433696},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":7268756.180828223},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":8151009.8612258146},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":8382907.6836745292},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":8972144.0044698194},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":9249152.5493866391},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":10223429.757190179},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":10485867.32696237},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":11262895.4806352},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":11550549.873671254},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":12480970.865016831},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":12813735.980520988},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":13526404.114591215},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":13844598.254950745},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":14806427.532165315},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":15149838.495788705},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":15818650.413400972},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":16207172.099492468},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":17249088.564590435},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":17603145.376333062},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":18439855.22761862},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":18807192.523102559},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":19777401.312856626},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":20181891.771126971},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":20922411.364083141},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":21292436.948004618},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":22274160.124423433},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":22657466.192086224},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":23326278.109698489},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":23746737.340147685},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":24788653.805245653},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":25174648.161345977},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":26011358.012631539},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":26410632.852473181},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":27380841.64222724},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":27817269.644855291},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":28557789.237811454},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":28959752.366090633},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$J649,Mrkting!$Q:$Q,$Q649))","v":0}]
[{"$f":"ROW()","v":652}]
[{"$f":"ROW()","v":655},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,{"$f":"H653","v":"Амортизация"},{"$f":"I654","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L655)=0,$L655=0,$L655=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L655)))","v":"Юридические расходы"},null,1,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B655=Lists!$CU$24,SUMIFS($Z655:$CJ655,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z655:$CJ655))","v":625000},null,null,{"$f":"IF(AA$11=\"\",0,AA623/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB623/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":12500},{"$f":"IF(AC$11=\"\",0,AC623/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":12500},{"$f":"IF(AD$11=\"\",0,AD623/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":12500},{"$f":"IF(AE$11=\"\",0,AE623/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":12500},{"$f":"IF(AF$11=\"\",0,AF623/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":12500},{"$f":"IF(AG$11=\"\",0,AG623/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(AH$11=\"\",0,AH623/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(AI$11=\"\",0,AI623/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(AJ$11=\"\",0,AJ623/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(AK$11=\"\",0,AK623/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(AL$11=\"\",0,AL623/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(AM$11=\"\",0,AM623/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(AN$11=\"\",0,AN623/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(AO$11=\"\",0,AO623/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(AP$11=\"\",0,AP623/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(AQ$11=\"\",0,AQ623/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(AR$11=\"\",0,AR623/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(AS$11=\"\",0,AS623/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(AT$11=\"\",0,AT623/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(AU$11=\"\",0,AU623/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(AV$11=\"\",0,AV623/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(AW$11=\"\",0,AW623/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(AX$11=\"\",0,AX623/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(AY$11=\"\",0,AY623/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(AZ$11=\"\",0,AZ623/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(BA$11=\"\",0,BA623/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(BB$11=\"\",0,BB623/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(BC$11=\"\",0,BC623/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(BD$11=\"\",0,BD623/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(BE$11=\"\",0,BE623/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(BF$11=\"\",0,BF623/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(BG$11=\"\",0,BG623/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(BH$11=\"\",0,BH623/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(BI$11=\"\",0,BI623/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(BJ$11=\"\",0,BJ623/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(BK$11=\"\",0,BK623/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(BL$11=\"\",0,BL623/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(BM$11=\"\",0,BM623/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(BN$11=\"\",0,BN623/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(BO$11=\"\",0,BO623/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(BP$11=\"\",0,BP623/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(BQ$11=\"\",0,BQ623/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(BR$11=\"\",0,BR623/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(BS$11=\"\",0,BS623/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(BT$11=\"\",0,BT623/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(BU$11=\"\",0,BU623/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(BV$11=\"\",0,BV623/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(BW$11=\"\",0,BW623/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(BX$11=\"\",0,BX623/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(BY$11=\"\",0,BY623/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(BZ$11=\"\",0,BZ623/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(CA$11=\"\",0,CA623/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(CB$11=\"\",0,CB623/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(CC$11=\"\",0,CC623/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(CD$11=\"\",0,CD623/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(CE$11=\"\",0,CE623/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(CF$11=\"\",0,CF623/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(CG$11=\"\",0,CG623/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(CH$11=\"\",0,CH623/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":10416.666666666668},{"$f":"IF(CI$11=\"\",0,CI623/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E545=\"\",Macro!$Q$43,$E545))),IF($E545=\"\",Macro!$Q$43,$E545))))))","v":0}]
[{"$f":"ROW()","v":657},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,{"$f":"H653","v":"Амортизация"},{"$f":"I654","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L657)=0,$L657=0,$L657=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L657)))","v":"Разовые капзатраты - 3"},null,{"$f":"L656+1","v":3},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B657=Lists!$CU$24,SUMIFS($Z657:$CJ657,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z657:$CJ657))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,AA625/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB625/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC625/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(AD$11=\"\",0,AD625/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(AE$11=\"\",0,AE625/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(AF$11=\"\",0,AF625/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(AG$11=\"\",0,AG625/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(AH$11=\"\",0,AH625/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(AI$11=\"\",0,AI625/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(AJ$11=\"\",0,AJ625/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(AK$11=\"\",0,AK625/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(AL$11=\"\",0,AL625/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(AM$11=\"\",0,AM625/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(AN$11=\"\",0,AN625/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(AO$11=\"\",0,AO625/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(AP$11=\"\",0,AP625/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(AQ$11=\"\",0,AQ625/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(AR$11=\"\",0,AR625/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(AS$11=\"\",0,AS625/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(AT$11=\"\",0,AT625/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(AU$11=\"\",0,AU625/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(AV$11=\"\",0,AV625/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(AW$11=\"\",0,AW625/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(AX$11=\"\",0,AX625/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(AY$11=\"\",0,AY625/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(AZ$11=\"\",0,AZ625/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(BA$11=\"\",0,BA625/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(BB$11=\"\",0,BB625/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(BC$11=\"\",0,BC625/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(BD$11=\"\",0,BD625/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(BE$11=\"\",0,BE625/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(BF$11=\"\",0,BF625/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(BG$11=\"\",0,BG625/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(BH$11=\"\",0,BH625/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(BI$11=\"\",0,BI625/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(BJ$11=\"\",0,BJ625/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(BK$11=\"\",0,BK625/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(BL$11=\"\",0,BL625/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(BM$11=\"\",0,BM625/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(BN$11=\"\",0,BN625/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(BO$11=\"\",0,BO625/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(BP$11=\"\",0,BP625/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(BQ$11=\"\",0,BQ625/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(BR$11=\"\",0,BR625/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(BS$11=\"\",0,BS625/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(BT$11=\"\",0,BT625/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(BU$11=\"\",0,BU625/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(BV$11=\"\",0,BV625/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(BW$11=\"\",0,BW625/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(BX$11=\"\",0,BX625/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(BY$11=\"\",0,BY625/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(BZ$11=\"\",0,BZ625/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(CA$11=\"\",0,CA625/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(CB$11=\"\",0,CB625/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(CC$11=\"\",0,CC625/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(CD$11=\"\",0,CD625/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(CE$11=\"\",0,CE625/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(CF$11=\"\",0,CF625/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(CG$11=\"\",0,CG625/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(CH$11=\"\",0,CH625/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0},{"$f":"IF(CI$11=\"\",0,CI625/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E547=\"\",Macro!$Q$43,$E547))),IF($E547=\"\",Macro!$Q$43,$E547))))))","v":0}]
[{"$f":"ROW()","v":658},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,{"$f":"H654","v":"Амортизация"},{"$f":"I655","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L658)=0,$L658=0,$L658=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L658)))","v":"Разовые капзатраты - 4"},null,{"$f":"L657+1","v":4},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B658=Lists!$CU$24,SUMIFS($Z658:$CJ658,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z658:$CJ658))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,AA626/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB626/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC626/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(AD$11=\"\",0,AD626/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(AE$11=\"\",0,AE626/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(AF$11=\"\",0,AF626/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(AG$11=\"\",0,AG626/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(AH$11=\"\",0,AH626/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(AI$11=\"\",0,AI626/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(AJ$11=\"\",0,AJ626/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(AK$11=\"\",0,AK626/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(AL$11=\"\",0,AL626/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(AM$11=\"\",0,AM626/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(AN$11=\"\",0,AN626/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(AO$11=\"\",0,AO626/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(AP$11=\"\",0,AP626/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(AQ$11=\"\",0,AQ626/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(AR$11=\"\",0,AR626/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(AS$11=\"\",0,AS626/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(AT$11=\"\",0,AT626/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(AU$11=\"\",0,AU626/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(AV$11=\"\",0,AV626/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(AW$11=\"\",0,AW626/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(AX$11=\"\",0,AX626/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(AY$11=\"\",0,AY626/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(AZ$11=\"\",0,AZ626/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(BA$11=\"\",0,BA626/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(BB$11=\"\",0,BB626/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(BC$11=\"\",0,BC626/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(BD$11=\"\",0,BD626/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(BE$11=\"\",0,BE626/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(BF$11=\"\",0,BF626/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(BG$11=\"\",0,BG626/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(BH$11=\"\",0,BH626/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(BI$11=\"\",0,BI626/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(BJ$11=\"\",0,BJ626/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(BK$11=\"\",0,BK626/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(BL$11=\"\",0,BL626/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(BM$11=\"\",0,BM626/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(BN$11=\"\",0,BN626/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(BO$11=\"\",0,BO626/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(BP$11=\"\",0,BP626/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(BQ$11=\"\",0,BQ626/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(BR$11=\"\",0,BR626/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(BS$11=\"\",0,BS626/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(BT$11=\"\",0,BT626/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(BU$11=\"\",0,BU626/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(BV$11=\"\",0,BV626/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(BW$11=\"\",0,BW626/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(BX$11=\"\",0,BX626/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(BY$11=\"\",0,BY626/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(BZ$11=\"\",0,BZ626/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(CA$11=\"\",0,CA626/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(CB$11=\"\",0,CB626/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(CC$11=\"\",0,CC626/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(CD$11=\"\",0,CD626/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(CE$11=\"\",0,CE626/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(CF$11=\"\",0,CF626/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(CG$11=\"\",0,CG626/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(CH$11=\"\",0,CH626/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0},{"$f":"IF(CI$11=\"\",0,CI626/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E548=\"\",Macro!$Q$43,$E548))),IF($E548=\"\",Macro!$Q$43,$E548))))))","v":0}]
[{"$f":"ROW()","v":662},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L662)=0,$L662=0,$L662=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L662)))","v":"Разовые капзатраты - 8"},null,8,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B662=Lists!$CU$24,SUMIFS($Z662:$CJ662,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z662:$CJ662))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,AA630/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB630/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC630/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(AD$11=\"\",0,AD630/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(AE$11=\"\",0,AE630/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(AF$11=\"\",0,AF630/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(AG$11=\"\",0,AG630/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(AH$11=\"\",0,AH630/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(AI$11=\"\",0,AI630/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(AJ$11=\"\",0,AJ630/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(AK$11=\"\",0,AK630/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(AL$11=\"\",0,AL630/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(AM$11=\"\",0,AM630/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(AN$11=\"\",0,AN630/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(AO$11=\"\",0,AO630/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(AP$11=\"\",0,AP630/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(AQ$11=\"\",0,AQ630/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(AR$11=\"\",0,AR630/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(AS$11=\"\",0,AS630/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(AT$11=\"\",0,AT630/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(AU$11=\"\",0,AU630/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(AV$11=\"\",0,AV630/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(AW$11=\"\",0,AW630/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(AX$11=\"\",0,AX630/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(AY$11=\"\",0,AY630/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(AZ$11=\"\",0,AZ630/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BA$11=\"\",0,BA630/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BB$11=\"\",0,BB630/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BC$11=\"\",0,BC630/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BD$11=\"\",0,BD630/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BE$11=\"\",0,BE630/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BF$11=\"\",0,BF630/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BG$11=\"\",0,BG630/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BH$11=\"\",0,BH630/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BI$11=\"\",0,BI630/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BJ$11=\"\",0,BJ630/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BK$11=\"\",0,BK630/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BL$11=\"\",0,BL630/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BM$11=\"\",0,BM630/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BN$11=\"\",0,BN630/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BO$11=\"\",0,BO630/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BP$11=\"\",0,BP630/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BQ$11=\"\",0,BQ630/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BR$11=\"\",0,BR630/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BS$11=\"\",0,BS630/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BT$11=\"\",0,BT630/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BU$11=\"\",0,BU630/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BV$11=\"\",0,BV630/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BW$11=\"\",0,BW630/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BX$11=\"\",0,BX630/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BY$11=\"\",0,BY630/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(BZ$11=\"\",0,BZ630/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(CA$11=\"\",0,CA630/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(CB$11=\"\",0,CB630/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(CC$11=\"\",0,CC630/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(CD$11=\"\",0,CD630/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(CE$11=\"\",0,CE630/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(CF$11=\"\",0,CF630/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(CG$11=\"\",0,CG630/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(CH$11=\"\",0,CH630/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0},{"$f":"IF(CI$11=\"\",0,CI630/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E552=\"\",Macro!$Q$43,$E552))),IF($E552=\"\",Macro!$Q$43,$E552))))))","v":0}]
[{"$f":"ROW()","v":663},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L663)=0,$L663=0,$L663=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L663)))","v":"Разовые капзатраты - 9"},null,9,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B663=Lists!$CU$24,SUMIFS($Z663:$CJ663,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z663:$CJ663))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,AA631/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB631/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC631/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(AD$11=\"\",0,AD631/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(AE$11=\"\",0,AE631/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(AF$11=\"\",0,AF631/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(AG$11=\"\",0,AG631/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(AH$11=\"\",0,AH631/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(AI$11=\"\",0,AI631/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(AJ$11=\"\",0,AJ631/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(AK$11=\"\",0,AK631/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(AL$11=\"\",0,AL631/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(AM$11=\"\",0,AM631/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(AN$11=\"\",0,AN631/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(AO$11=\"\",0,AO631/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(AP$11=\"\",0,AP631/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(AQ$11=\"\",0,AQ631/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(AR$11=\"\",0,AR631/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(AS$11=\"\",0,AS631/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(AT$11=\"\",0,AT631/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(AU$11=\"\",0,AU631/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(AV$11=\"\",0,AV631/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(AW$11=\"\",0,AW631/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(AX$11=\"\",0,AX631/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(AY$11=\"\",0,AY631/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(AZ$11=\"\",0,AZ631/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BA$11=\"\",0,BA631/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BB$11=\"\",0,BB631/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BC$11=\"\",0,BC631/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BD$11=\"\",0,BD631/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BE$11=\"\",0,BE631/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BF$11=\"\",0,BF631/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BG$11=\"\",0,BG631/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BH$11=\"\",0,BH631/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BI$11=\"\",0,BI631/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BJ$11=\"\",0,BJ631/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BK$11=\"\",0,BK631/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BL$11=\"\",0,BL631/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BM$11=\"\",0,BM631/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BN$11=\"\",0,BN631/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BO$11=\"\",0,BO631/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BP$11=\"\",0,BP631/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BQ$11=\"\",0,BQ631/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BR$11=\"\",0,BR631/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BS$11=\"\",0,BS631/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BT$11=\"\",0,BT631/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BU$11=\"\",0,BU631/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BV$11=\"\",0,BV631/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BW$11=\"\",0,BW631/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BX$11=\"\",0,BX631/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BY$11=\"\",0,BY631/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(BZ$11=\"\",0,BZ631/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(CA$11=\"\",0,CA631/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(CB$11=\"\",0,CB631/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(CC$11=\"\",0,CC631/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(CD$11=\"\",0,CD631/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(CE$11=\"\",0,CE631/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(CF$11=\"\",0,CF631/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(CG$11=\"\",0,CG631/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(CH$11=\"\",0,CH631/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0},{"$f":"IF(CI$11=\"\",0,CI631/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E553=\"\",Macro!$Q$43,$E553))),IF($E553=\"\",Macro!$Q$43,$E553))))))","v":0}]
[{"$f":"ROW()","v":666},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,{"$f":"H653","v":"Амортизация"},{"$f":"Items!$AY$13","v":"Капзатраты переменные амортизируемые"},null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,{"$f":"IF(ABS($X666-SUM($X667:$X677))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B666=Lists!$CU$24,SUMIFS($Z666:$CJ666,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z666:$CJ666))","v":355583333.33333337},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA667:AA677))","v":0},166666.66666666666,166666.66666666666,1166666.6666666665,1416666.6666666663,1416666.6666666663,1180555.5555555557,1319444.4444444445,1319444.4444444445,2152777.777777778,2361111.1111111115,2361111.1111111115,2361111.1111111115,2500000.0000000005,2500000.0000000005,3333333.333333334,3541666.6666666674,3541666.6666666674,3541666.6666666674,3680555.555555556,3680555.555555556,4513888.888888889,4722222.2222222229,4722222.2222222229,4722222.2222222229,4861111.111111111,4861111.111111111,5694444.444444444,5902777.7777777771,5902777.7777777771,5902777.7777777771,6041666.666666667,{"$f":"IF(BG$11=\"\",0,SUM(BG667:BG677))","v":6041666.666666667},6875000,7083333.3333333349,7083333.3333333349,7083333.3333333349,7222222.2222222229,7222222.2222222229,8055555.555555556,8263888.8888888881,8263888.8888888881,8263888.8888888881,8402777.777777778,8402777.777777778,9236111.1111111101,9444444.4444444459,9444444.4444444459,9444444.4444444459,9583333.333333334,9583333.333333334,10416666.666666668,10625000,10625000,10625000,10763888.888888888,10763888.888888888,11597222.222222222,11805555.555555554,11805555.555555554,0]
[{"$f":"ROW()","v":668},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,{"$f":"H653","v":"Амортизация"},{"$f":"I666","v":"Капзатраты переменные амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L668)=0,$L668=0,$L668=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L668)))","v":"Строительство зданий/сооружений"},null,{"$f":"L667+1","v":2},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B668=Lists!$CU$24,SUMIFS($Z668:$CJ668,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z668:$CJ668))","v":104374999.99999999},null,null,{"$f":"IF(AA$11=\"\",0,AA636/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB636/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC636/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":0},{"$f":"IF(AD$11=\"\",0,AD636/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":416666.66666666669},{"$f":"IF(AE$11=\"\",0,AE636/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":416666.66666666669},{"$f":"IF(AF$11=\"\",0,AF636/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":416666.66666666669},{"$f":"IF(AG$11=\"\",0,AG636/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":347222.22222222225},{"$f":"IF(AH$11=\"\",0,AH636/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":347222.22222222225},{"$f":"IF(AI$11=\"\",0,AI636/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":347222.22222222225},{"$f":"IF(AJ$11=\"\",0,AJ636/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":694444.4444444445},{"$f":"IF(AK$11=\"\",0,AK636/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":694444.4444444445},{"$f":"IF(AL$11=\"\",0,AL636/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":694444.4444444445},{"$f":"IF(AM$11=\"\",0,AM636/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":694444.4444444445},{"$f":"IF(AN$11=\"\",0,AN636/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":694444.4444444445},{"$f":"IF(AO$11=\"\",0,AO636/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":694444.4444444445},{"$f":"IF(AP$11=\"\",0,AP636/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":1041666.6666666667},{"$f":"IF(AQ$11=\"\",0,AQ636/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":1041666.6666666667},{"$f":"IF(AR$11=\"\",0,AR636/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":1041666.6666666667},{"$f":"IF(AS$11=\"\",0,AS636/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":1041666.6666666667},{"$f":"IF(AT$11=\"\",0,AT636/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":1041666.6666666667},{"$f":"IF(AU$11=\"\",0,AU636/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":1041666.6666666667},{"$f":"IF(AV$11=\"\",0,AV636/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":1388888.888888889},{"$f":"IF(AW$11=\"\",0,AW636/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":1388888.888888889},{"$f":"IF(AX$11=\"\",0,AX636/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":1388888.888888889},{"$f":"IF(AY$11=\"\",0,AY636/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":1388888.888888889},{"$f":"IF(AZ$11=\"\",0,AZ636/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":1388888.888888889},{"$f":"IF(BA$11=\"\",0,BA636/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":1388888.888888889},{"$f":"IF(BB$11=\"\",0,BB636/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":1736111.1111111112},{"$f":"IF(BC$11=\"\",0,BC636/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":1736111.1111111112},{"$f":"IF(BD$11=\"\",0,BD636/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":1736111.1111111112},{"$f":"IF(BE$11=\"\",0,BE636/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":1736111.1111111112},{"$f":"IF(BF$11=\"\",0,BF636/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":1736111.1111111112},{"$f":"IF(BG$11=\"\",0,BG636/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":1736111.1111111112},{"$f":"IF(BH$11=\"\",0,BH636/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":2083333.3333333335},{"$f":"IF(BI$11=\"\",0,BI636/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":2083333.3333333335},{"$f":"IF(BJ$11=\"\",0,BJ636/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":2083333.3333333335},{"$f":"IF(BK$11=\"\",0,BK636/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":2083333.3333333335},{"$f":"IF(BL$11=\"\",0,BL636/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":2083333.3333333335},{"$f":"IF(BM$11=\"\",0,BM636/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":2083333.3333333335},{"$f":"IF(BN$11=\"\",0,BN636/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":2430555.5555555555},{"$f":"IF(BO$11=\"\",0,BO636/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":2430555.5555555555},{"$f":"IF(BP$11=\"\",0,BP636/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":2430555.5555555555},{"$f":"IF(BQ$11=\"\",0,BQ636/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":2430555.5555555555},{"$f":"IF(BR$11=\"\",0,BR636/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":2430555.5555555555},{"$f":"IF(BS$11=\"\",0,BS636/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":2430555.5555555555},{"$f":"IF(BT$11=\"\",0,BT636/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":2777777.7777777775},{"$f":"IF(BU$11=\"\",0,BU636/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":2777777.7777777775},{"$f":"IF(BV$11=\"\",0,BV636/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":2777777.7777777775},{"$f":"IF(BW$11=\"\",0,BW636/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":2777777.7777777775},{"$f":"IF(BX$11=\"\",0,BX636/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":2777777.7777777775},{"$f":"IF(BY$11=\"\",0,BY636/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":2777777.7777777775},{"$f":"IF(BZ$11=\"\",0,BZ636/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":3124999.9999999995},{"$f":"IF(CA$11=\"\",0,CA636/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":3124999.9999999995},{"$f":"IF(CB$11=\"\",0,CB636/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":3124999.9999999995},{"$f":"IF(CC$11=\"\",0,CC636/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":3124999.9999999995},{"$f":"IF(CD$11=\"\",0,CD636/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":3124999.9999999995},{"$f":"IF(CE$11=\"\",0,CE636/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":3124999.9999999995},{"$f":"IF(CF$11=\"\",0,CF636/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":3472222.222222222},{"$f":"IF(CG$11=\"\",0,CG636/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":3472222.222222222},{"$f":"IF(CH$11=\"\",0,CH636/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":3472222.222222222},{"$f":"IF(CI$11=\"\",0,CI636/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E558=\"\",Macro!$Q$43,$E558))),IF($E558=\"\",Macro!$Q$43,$E558))))))","v":0}]
[{"$f":"ROW()","v":671},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L671)=0,$L671=0,$L671=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L671)))","v":"инфраструктурные объеты типа - 1"},null,5,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B671=Lists!$CU$24,SUMIFS($Z671:$CJ671,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z671:$CJ671))","v":20875000.000000007},null,null,{"$f":"IF(AA$11=\"\",0,AA639/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB639/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC639/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":0},{"$f":"IF(AD$11=\"\",0,AD639/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":83333.333333333328},{"$f":"IF(AE$11=\"\",0,AE639/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":83333.333333333328},{"$f":"IF(AF$11=\"\",0,AF639/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":83333.333333333328},{"$f":"IF(AG$11=\"\",0,AG639/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":69444.444444444438},{"$f":"IF(AH$11=\"\",0,AH639/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":69444.444444444438},{"$f":"IF(AI$11=\"\",0,AI639/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":69444.444444444438},{"$f":"IF(AJ$11=\"\",0,AJ639/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":138888.88888888888},{"$f":"IF(AK$11=\"\",0,AK639/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":138888.88888888888},{"$f":"IF(AL$11=\"\",0,AL639/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":138888.88888888888},{"$f":"IF(AM$11=\"\",0,AM639/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":138888.88888888888},{"$f":"IF(AN$11=\"\",0,AN639/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":138888.88888888888},{"$f":"IF(AO$11=\"\",0,AO639/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":138888.88888888888},{"$f":"IF(AP$11=\"\",0,AP639/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":208333.33333333334},{"$f":"IF(AQ$11=\"\",0,AQ639/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":208333.33333333334},{"$f":"IF(AR$11=\"\",0,AR639/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":208333.33333333334},{"$f":"IF(AS$11=\"\",0,AS639/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":208333.33333333334},{"$f":"IF(AT$11=\"\",0,AT639/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":208333.33333333334},{"$f":"IF(AU$11=\"\",0,AU639/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":208333.33333333334},{"$f":"IF(AV$11=\"\",0,AV639/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":277777.77777777775},{"$f":"IF(AW$11=\"\",0,AW639/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":277777.77777777775},{"$f":"IF(AX$11=\"\",0,AX639/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":277777.77777777775},{"$f":"IF(AY$11=\"\",0,AY639/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":277777.77777777775},{"$f":"IF(AZ$11=\"\",0,AZ639/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":277777.77777777775},{"$f":"IF(BA$11=\"\",0,BA639/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":277777.77777777775},{"$f":"IF(BB$11=\"\",0,BB639/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":347222.22222222219},{"$f":"IF(BC$11=\"\",0,BC639/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":347222.22222222219},{"$f":"IF(BD$11=\"\",0,BD639/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":347222.22222222219},{"$f":"IF(BE$11=\"\",0,BE639/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":347222.22222222219},{"$f":"IF(BF$11=\"\",0,BF639/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":347222.22222222219},{"$f":"IF(BG$11=\"\",0,BG639/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":347222.22222222219},{"$f":"IF(BH$11=\"\",0,BH639/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":416666.66666666663},{"$f":"IF(BI$11=\"\",0,BI639/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":416666.66666666663},{"$f":"IF(BJ$11=\"\",0,BJ639/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":416666.66666666663},{"$f":"IF(BK$11=\"\",0,BK639/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":416666.66666666663},{"$f":"IF(BL$11=\"\",0,BL639/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":416666.66666666663},{"$f":"IF(BM$11=\"\",0,BM639/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":416666.66666666663},{"$f":"IF(BN$11=\"\",0,BN639/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":486111.11111111107},{"$f":"IF(BO$11=\"\",0,BO639/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":486111.11111111107},{"$f":"IF(BP$11=\"\",0,BP639/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":486111.11111111107},{"$f":"IF(BQ$11=\"\",0,BQ639/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":486111.11111111107},{"$f":"IF(BR$11=\"\",0,BR639/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":486111.11111111107},{"$f":"IF(BS$11=\"\",0,BS639/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":486111.11111111107},{"$f":"IF(BT$11=\"\",0,BT639/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":555555.5555555555},{"$f":"IF(BU$11=\"\",0,BU639/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":555555.5555555555},{"$f":"IF(BV$11=\"\",0,BV639/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":555555.5555555555},{"$f":"IF(BW$11=\"\",0,BW639/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":555555.5555555555},{"$f":"IF(BX$11=\"\",0,BX639/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":555555.5555555555},{"$f":"IF(BY$11=\"\",0,BY639/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":555555.5555555555},{"$f":"IF(BZ$11=\"\",0,BZ639/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":625000},{"$f":"IF(CA$11=\"\",0,CA639/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":625000},{"$f":"IF(CB$11=\"\",0,CB639/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":625000},{"$f":"IF(CC$11=\"\",0,CC639/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":625000},{"$f":"IF(CD$11=\"\",0,CD639/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":625000},{"$f":"IF(CE$11=\"\",0,CE639/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":625000},{"$f":"IF(CF$11=\"\",0,CF639/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":694444.4444444445},{"$f":"IF(CG$11=\"\",0,CG639/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":694444.4444444445},{"$f":"IF(CH$11=\"\",0,CH639/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":694444.4444444445},{"$f":"IF(CI$11=\"\",0,CI639/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E561=\"\",Macro!$Q$43,$E561))),IF($E561=\"\",Macro!$Q$43,$E561))))))","v":0}]
[{"$f":"ROW()","v":674},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L674)=0,$L674=0,$L674=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L674)))","v":"инфраструктурные объеты типа - 4"},null,8,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B674=Lists!$CU$24,SUMIFS($Z674:$CJ674,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z674:$CJ674))","v":20166666.666666672},null,null,{"$f":"IF(AA$11=\"\",0,AA642/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB642/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC642/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":0},{"$f":"IF(AD$11=\"\",0,AD642/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":0},{"$f":"IF(AE$11=\"\",0,AE642/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":83333.333333333328},{"$f":"IF(AF$11=\"\",0,AF642/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":83333.333333333328},{"$f":"IF(AG$11=\"\",0,AG642/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":69444.444444444438},{"$f":"IF(AH$11=\"\",0,AH642/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":69444.444444444438},{"$f":"IF(AI$11=\"\",0,AI642/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":69444.444444444438},{"$f":"IF(AJ$11=\"\",0,AJ642/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":69444.444444444438},{"$f":"IF(AK$11=\"\",0,AK642/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":138888.88888888888},{"$f":"IF(AL$11=\"\",0,AL642/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":138888.88888888888},{"$f":"IF(AM$11=\"\",0,AM642/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":138888.88888888888},{"$f":"IF(AN$11=\"\",0,AN642/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":138888.88888888888},{"$f":"IF(AO$11=\"\",0,AO642/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":138888.88888888888},{"$f":"IF(AP$11=\"\",0,AP642/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":138888.88888888888},{"$f":"IF(AQ$11=\"\",0,AQ642/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":208333.33333333334},{"$f":"IF(AR$11=\"\",0,AR642/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":208333.33333333334},{"$f":"IF(AS$11=\"\",0,AS642/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":208333.33333333334},{"$f":"IF(AT$11=\"\",0,AT642/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":208333.33333333334},{"$f":"IF(AU$11=\"\",0,AU642/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":208333.33333333334},{"$f":"IF(AV$11=\"\",0,AV642/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":208333.33333333334},{"$f":"IF(AW$11=\"\",0,AW642/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":277777.77777777775},{"$f":"IF(AX$11=\"\",0,AX642/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":277777.77777777775},{"$f":"IF(AY$11=\"\",0,AY642/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":277777.77777777775},{"$f":"IF(AZ$11=\"\",0,AZ642/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":277777.77777777775},{"$f":"IF(BA$11=\"\",0,BA642/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":277777.77777777775},{"$f":"IF(BB$11=\"\",0,BB642/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":277777.77777777775},{"$f":"IF(BC$11=\"\",0,BC642/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":347222.22222222219},{"$f":"IF(BD$11=\"\",0,BD642/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":347222.22222222219},{"$f":"IF(BE$11=\"\",0,BE642/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":347222.22222222219},{"$f":"IF(BF$11=\"\",0,BF642/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":347222.22222222219},{"$f":"IF(BG$11=\"\",0,BG642/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":347222.22222222219},{"$f":"IF(BH$11=\"\",0,BH642/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":347222.22222222219},{"$f":"IF(BI$11=\"\",0,BI642/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":416666.66666666663},{"$f":"IF(BJ$11=\"\",0,BJ642/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":416666.66666666663},{"$f":"IF(BK$11=\"\",0,BK642/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":416666.66666666663},{"$f":"IF(BL$11=\"\",0,BL642/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":416666.66666666663},{"$f":"IF(BM$11=\"\",0,BM642/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":416666.66666666663},{"$f":"IF(BN$11=\"\",0,BN642/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":416666.66666666663},{"$f":"IF(BO$11=\"\",0,BO642/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":486111.11111111107},{"$f":"IF(BP$11=\"\",0,BP642/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":486111.11111111107},{"$f":"IF(BQ$11=\"\",0,BQ642/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":486111.11111111107},{"$f":"IF(BR$11=\"\",0,BR642/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":486111.11111111107},{"$f":"IF(BS$11=\"\",0,BS642/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":486111.11111111107},{"$f":"IF(BT$11=\"\",0,BT642/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":486111.11111111107},{"$f":"IF(BU$11=\"\",0,BU642/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":555555.5555555555},{"$f":"IF(BV$11=\"\",0,BV642/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":555555.5555555555},{"$f":"IF(BW$11=\"\",0,BW642/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":555555.5555555555},{"$f":"IF(BX$11=\"\",0,BX642/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":555555.5555555555},{"$f":"IF(BY$11=\"\",0,BY642/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":555555.5555555555},{"$f":"IF(BZ$11=\"\",0,BZ642/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":555555.5555555555},{"$f":"IF(CA$11=\"\",0,CA642/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":625000},{"$f":"IF(CB$11=\"\",0,CB642/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":625000},{"$f":"IF(CC$11=\"\",0,CC642/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":625000},{"$f":"IF(CD$11=\"\",0,CD642/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":625000},{"$f":"IF(CE$11=\"\",0,CE642/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":625000},{"$f":"IF(CF$11=\"\",0,CF642/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":625000},{"$f":"IF(CG$11=\"\",0,CG642/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":694444.4444444445},{"$f":"IF(CH$11=\"\",0,CH642/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":694444.4444444445},{"$f":"IF(CI$11=\"\",0,CI642/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":0}]
[{"$f":"ROW()","v":676},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L676)=0,$L676=0,$L676=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L676)))","v":"инфраструктурные объеты типа - 6"},null,10,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B676=Lists!$CU$24,SUMIFS($Z676:$CJ676,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z676:$CJ676))","v":22291666.666666672},null,null,{"$f":"IF(AA$11=\"\",0,AA644/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB644/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":83333.333333333328},{"$f":"IF(AC$11=\"\",0,AC644/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":83333.333333333328},{"$f":"IF(AD$11=\"\",0,AD644/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":83333.333333333328},{"$f":"IF(AE$11=\"\",0,AE644/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":83333.333333333328},{"$f":"IF(AF$11=\"\",0,AF644/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":83333.333333333328},{"$f":"IF(AG$11=\"\",0,AG644/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":69444.444444444438},{"$f":"IF(AH$11=\"\",0,AH644/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":138888.88888888888},{"$f":"IF(AI$11=\"\",0,AI644/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":138888.88888888888},{"$f":"IF(AJ$11=\"\",0,AJ644/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":138888.88888888888},{"$f":"IF(AK$11=\"\",0,AK644/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":138888.88888888888},{"$f":"IF(AL$11=\"\",0,AL644/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":138888.88888888888},{"$f":"IF(AM$11=\"\",0,AM644/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":138888.88888888888},{"$f":"IF(AN$11=\"\",0,AN644/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":208333.33333333334},{"$f":"IF(AO$11=\"\",0,AO644/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":208333.33333333334},{"$f":"IF(AP$11=\"\",0,AP644/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":208333.33333333334},{"$f":"IF(AQ$11=\"\",0,AQ644/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":208333.33333333334},{"$f":"IF(AR$11=\"\",0,AR644/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":208333.33333333334},{"$f":"IF(AS$11=\"\",0,AS644/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":208333.33333333334},{"$f":"IF(AT$11=\"\",0,AT644/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":277777.77777777775},{"$f":"IF(AU$11=\"\",0,AU644/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":277777.77777777775},{"$f":"IF(AV$11=\"\",0,AV644/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":277777.77777777775},{"$f":"IF(AW$11=\"\",0,AW644/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":277777.77777777775},{"$f":"IF(AX$11=\"\",0,AX644/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":277777.77777777775},{"$f":"IF(AY$11=\"\",0,AY644/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":277777.77777777775},{"$f":"IF(AZ$11=\"\",0,AZ644/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":347222.22222222219},{"$f":"IF(BA$11=\"\",0,BA644/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":347222.22222222219},{"$f":"IF(BB$11=\"\",0,BB644/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":347222.22222222219},{"$f":"IF(BC$11=\"\",0,BC644/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":347222.22222222219},{"$f":"IF(BD$11=\"\",0,BD644/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":347222.22222222219},{"$f":"IF(BE$11=\"\",0,BE644/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":347222.22222222219},{"$f":"IF(BF$11=\"\",0,BF644/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":416666.66666666663},{"$f":"IF(BG$11=\"\",0,BG644/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":416666.66666666663},{"$f":"IF(BH$11=\"\",0,BH644/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":416666.66666666663},{"$f":"IF(BI$11=\"\",0,BI644/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":416666.66666666663},{"$f":"IF(BJ$11=\"\",0,BJ644/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":416666.66666666663},{"$f":"IF(BK$11=\"\",0,BK644/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":416666.66666666663},{"$f":"IF(BL$11=\"\",0,BL644/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":486111.11111111107},{"$f":"IF(BM$11=\"\",0,BM644/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":486111.11111111107},{"$f":"IF(BN$11=\"\",0,BN644/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":486111.11111111107},{"$f":"IF(BO$11=\"\",0,BO644/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":486111.11111111107},{"$f":"IF(BP$11=\"\",0,BP644/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":486111.11111111107},{"$f":"IF(BQ$11=\"\",0,BQ644/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":486111.11111111107},{"$f":"IF(BR$11=\"\",0,BR644/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":555555.5555555555},{"$f":"IF(BS$11=\"\",0,BS644/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":555555.5555555555},{"$f":"IF(BT$11=\"\",0,BT644/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":555555.5555555555},{"$f":"IF(BU$11=\"\",0,BU644/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":555555.5555555555},{"$f":"IF(BV$11=\"\",0,BV644/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":555555.5555555555},{"$f":"IF(BW$11=\"\",0,BW644/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":555555.5555555555},{"$f":"IF(BX$11=\"\",0,BX644/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":625000},{"$f":"IF(BY$11=\"\",0,BY644/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":625000},{"$f":"IF(BZ$11=\"\",0,BZ644/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":625000},{"$f":"IF(CA$11=\"\",0,CA644/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":625000},{"$f":"IF(CB$11=\"\",0,CB644/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":625000},{"$f":"IF(CC$11=\"\",0,CC644/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":625000},{"$f":"IF(CD$11=\"\",0,CD644/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":694444.4444444445},{"$f":"IF(CE$11=\"\",0,CE644/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":694444.4444444445},{"$f":"IF(CF$11=\"\",0,CF644/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":694444.4444444445},{"$f":"IF(CG$11=\"\",0,CG644/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":694444.4444444445},{"$f":"IF(CH$11=\"\",0,CH644/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":694444.4444444445},{"$f":"IF(CI$11=\"\",0,CI644/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E566=\"\",Macro!$Q$43,$E566))),IF($E566=\"\",Macro!$Q$43,$E566))))))","v":0}]
[{"$f":"ROW()","v":677},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":681},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,{"$f":"H653","v":"Амортизация"},{"$f":"I678","v":"Капзатраты на ЗУ и открытие"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L681)=0,$L681=0,$L681=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L681)))","v":"Расходы на аренду ЗУ"},null,{"$f":"L680+1","v":3},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B681=Lists!$CU$24,SUMIFS($Z681:$CJ681,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z681:$CJ681))","v":603030932.01143706},null,null,{"$f":"IF(AA$11=\"\",0,AA649/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB649/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":8871.5400993612493},{"$f":"IF(AC$11=\"\",0,AC649/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":8871.5400993612493},{"$f":"IF(AD$11=\"\",0,AD649/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":62853.802666827309},{"$f":"IF(AE$11=\"\",0,AE649/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":449697.57429045893},{"$f":"IF(AF$11=\"\",0,AF649/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":489108.86171329772},{"$f":"IF(AG$11=\"\",0,AG649/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":713986.75750759419},{"$f":"IF(AH$11=\"\",0,AH649/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":767843.51641317725},{"$f":"IF(AI$11=\"\",0,AI649/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":1242163.1515079371},{"$f":"IF(AJ$11=\"\",0,AJ649/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":1333612.1791369407},{"$f":"IF(AK$11=\"\",0,AK649/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":1690128.507242983},{"$f":"IF(AL$11=\"\",0,AL649/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":1769435.0555847974},{"$f":"IF(AM$11=\"\",0,AM649/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":2343609.7273830296},{"$f":"IF(AN$11=\"\",0,AN649/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":2443930.2951113945},{"$f":"IF(AO$11=\"\",0,AO649/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":2817024.8725543073},{"$f":"IF(AP$11=\"\",0,AP649/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":2954937.709006093},{"$f":"IF(AQ$11=\"\",0,AQ649/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":3650402.0961353648},{"$f":"IF(AR$11=\"\",0,AR649/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":3776172.453299962},{"$f":"IF(AS$11=\"\",0,AS649/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":4317286.6863922151},{"$f":"IF(AT$11=\"\",0,AT649/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":4464071.0629433617},{"$f":"IF(AU$11=\"\",0,AU649/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":5173108.8917171964},{"$f":"IF(AV$11=\"\",0,AV649/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":5357485.5369917648},{"$f":"IF(AW$11=\"\",0,AW649/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":5885062.6513694748},{"$f":"IF(AX$11=\"\",0,AX649/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":6057296.8173568528},{"$f":"IF(AY$11=\"\",0,AY649/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":6792508.2176881786},{"$f":"IF(AZ$11=\"\",0,AZ649/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":6985756.403062108},{"$f":"IF(BA$11=\"\",0,BA649/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":7476786.6703915168},{"$f":"IF(BB$11=\"\",0,BB649/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":7707627.124488866},{"$f":"IF(BC$11=\"\",0,BC649/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":8519524.7976584826},{"$f":"IF(BD$11=\"\",0,BD649/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":8738222.7724686433},{"$f":"IF(BE$11=\"\",0,BE649/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":9385746.2338626664},{"$f":"IF(BF$11=\"\",0,BF649/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":9625458.2280593794},{"$f":"IF(BG$11=\"\",0,BG649/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":10400809.054180693},{"$f":"IF(BH$11=\"\",0,BH649/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":10678113.317100823},{"$f":"IF(BI$11=\"\",0,BI649/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":11272003.428826014},{"$f":"IF(BJ$11=\"\",0,BJ649/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":11537165.212458955},{"$f":"IF(BK$11=\"\",0,BK649/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":12338689.610137763},{"$f":"IF(BL$11=\"\",0,BL649/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":12624865.413157254},{"$f":"IF(BM$11=\"\",0,BM649/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":13182208.677834144},{"$f":"IF(BN$11=\"\",0,BN649/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":13505976.749577057},{"$f":"IF(BO$11=\"\",0,BO649/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":14374240.47049203},{"$f":"IF(BP$11=\"\",0,BP649/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":14669287.813610885},{"$f":"IF(BQ$11=\"\",0,BQ649/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":15366546.023015518},{"$f":"IF(BR$11=\"\",0,BR649/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":15672660.435918801},{"$f":"IF(BS$11=\"\",0,BS649/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":16481167.760713855},{"$f":"IF(BT$11=\"\",0,BT649/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":16818243.142605811},{"$f":"IF(BU$11=\"\",0,BU649/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":17435342.803402618},{"$f":"IF(BV$11=\"\",0,BV649/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":17743697.456670515},{"$f":"IF(BW$11=\"\",0,BW649/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":18561800.103686195},{"$f":"IF(BX$11=\"\",0,BX649/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":18881221.826738521},{"$f":"IF(BY$11=\"\",0,BY649/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":19438565.091415409},{"$f":"IF(BZ$11=\"\",0,BZ649/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":19788947.783456404},{"$f":"IF(CA$11=\"\",0,CA649/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":20657211.504371379},{"$f":"IF(CB$11=\"\",0,CB649/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":20978873.467788316},{"$f":"IF(CC$11=\"\",0,CC649/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":21676131.677192949},{"$f":"IF(CD$11=\"\",0,CD649/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":22008860.710394319},{"$f":"IF(CE$11=\"\",0,CE649/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":22817368.035189368},{"$f":"IF(CF$11=\"\",0,CF649/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":23181058.03737941},{"$f":"IF(CG$11=\"\",0,CG649/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":23798157.698176213},{"$f":"IF(CH$11=\"\",0,CH649/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":24133126.971742194},{"$f":"IF(CI$11=\"\",0,CI649/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E571=\"\",Macro!$Q$43,$E571))),IF($E571=\"\",Macro!$Q$43,$E571))))))","v":0}]
[{"$f":"ROW()","v":682},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":685}]
[{"$f":"ROW()","v":687},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"H686","v":"Внеоборотные активы"},{"$f":"Items!$AU$13","v":"Капзатраты разовые амортизируемые"},null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,{"$f":"IF(ABS($X687-SUM($X688:$X698))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B687=Lists!$CU$24,SUMIFS($Z687:$CJ687,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z687:$CJ687))","v":4124999.9999999963},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA688:AA698))","v":11000000},10862500,10725000,10587500,10450000,10312500,10197916.666666668,10083333.333333332,9968750,9854166.6666666679,9739583.3333333321,9625000,9510416.6666666679,9395833.3333333321,9281250,9166666.666666666,9052083.3333333321,8937500,8822916.666666666,8708333.3333333321,8593750,8479166.666666666,8364583.333333333,8250000,8135416.6666666679,8020833.333333334,7906250,7791666.666666667,7677083.3333333349,7562500.0000000009,7447916.666666667,7333333.3333333349,{"$f":"IF(BG$11=\"\",0,SUM(BG688:BG698))","v":7218750.0000000019},7104166.6666666679,6989583.333333334,6875000.0000000019,6760416.6666666688,6645833.3333333358,6531250.0000000019,6416666.6666666688,6302083.3333333358,6187500.0000000019,6072916.6666666679,5958333.333333334,5843750.0000000009,5729166.666666667,5614583.333333333,5500000,5385416.666666666,5270833.3333333321,5156249.9999999991,5041666.6666666651,4927083.3333333312,4812499.9999999981,4697916.6666666642,4583333.3333333302,4468749.9999999972,4354166.6666666633,4239583.3333333302,4124999.9999999963,0]
[{"$f":"ROW()","v":691},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"H687","v":"Внеоборотные активы"},{"$f":"I688","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L691)=0,$L691=0,$L691=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L691)))","v":"Разовые капзатраты - 4"},null,{"$f":"L690+1","v":4},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B691=Lists!$CU$24,SUMIFS($Z691:$CJ691,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z691:$CJ691))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z580:AA580)-SUM($Z658:AA658))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z580:AB580)-SUM($Z658:AB658))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z580:AC580)-SUM($Z658:AC658))","v":0},{"$f":"IF(AD$11=\"\",0,SUM($Z580:AD580)-SUM($Z658:AD658))","v":0},{"$f":"IF(AE$11=\"\",0,SUM($Z580:AE580)-SUM($Z658:AE658))","v":0},{"$f":"IF(AF$11=\"\",0,SUM($Z580:AF580)-SUM($Z658:AF658))","v":0},{"$f":"IF(AG$11=\"\",0,SUM($Z580:AG580)-SUM($Z658:AG658))","v":0},{"$f":"IF(AH$11=\"\",0,SUM($Z580:AH580)-SUM($Z658:AH658))","v":0},{"$f":"IF(AI$11=\"\",0,SUM($Z580:AI580)-SUM($Z658:AI658))","v":0},{"$f":"IF(AJ$11=\"\",0,SUM($Z580:AJ580)-SUM($Z658:AJ658))","v":0},{"$f":"IF(AK$11=\"\",0,SUM($Z580:AK580)-SUM($Z658:AK658))","v":0},{"$f":"IF(AL$11=\"\",0,SUM($Z580:AL580)-SUM($Z658:AL658))","v":0},{"$f":"IF(AM$11=\"\",0,SUM($Z580:AM580)-SUM($Z658:AM658))","v":0},{"$f":"IF(AN$11=\"\",0,SUM($Z580:AN580)-SUM($Z658:AN658))","v":0},{"$f":"IF(AO$11=\"\",0,SUM($Z580:AO580)-SUM($Z658:AO658))","v":0},{"$f":"IF(AP$11=\"\",0,SUM($Z580:AP580)-SUM($Z658:AP658))","v":0},{"$f":"IF(AQ$11=\"\",0,SUM($Z580:AQ580)-SUM($Z658:AQ658))","v":0},{"$f":"IF(AR$11=\"\",0,SUM($Z580:AR580)-SUM($Z658:AR658))","v":0},{"$f":"IF(AS$11=\"\",0,SUM($Z580:AS580)-SUM($Z658:AS658))","v":0},{"$f":"IF(AT$11=\"\",0,SUM($Z580:AT580)-SUM($Z658:AT658))","v":0},{"$f":"IF(AU$11=\"\",0,SUM($Z580:AU580)-SUM($Z658:AU658))","v":0},{"$f":"IF(AV$11=\"\",0,SUM($Z580:AV580)-SUM($Z658:AV658))","v":0},{"$f":"IF(AW$11=\"\",0,SUM($Z580:AW580)-SUM($Z658:AW658))","v":0},{"$f":"IF(AX$11=\"\",0,SUM($Z580:AX580)-SUM($Z658:AX658))","v":0},{"$f":"IF(AY$11=\"\",0,SUM($Z580:AY580)-SUM($Z658:AY658))","v":0},{"$f":"IF(AZ$11=\"\",0,SUM($Z580:AZ580)-SUM($Z658:AZ658))","v":0},{"$f":"IF(BA$11=\"\",0,SUM($Z580:BA580)-SUM($Z658:BA658))","v":0},{"$f":"IF(BB$11=\"\",0,SUM($Z580:BB580)-SUM($Z658:BB658))","v":0},{"$f":"IF(BC$11=\"\",0,SUM($Z580:BC580)-SUM($Z658:BC658))","v":0},{"$f":"IF(BD$11=\"\",0,SUM($Z580:BD580)-SUM($Z658:BD658))","v":0},{"$f":"IF(BE$11=\"\",0,SUM($Z580:BE580)-SUM($Z658:BE658))","v":0},{"$f":"IF(BF$11=\"\",0,SUM($Z580:BF580)-SUM($Z658:BF658))","v":0},{"$f":"IF(BG$11=\"\",0,SUM($Z580:BG580)-SUM($Z658:BG658))","v":0},{"$f":"IF(BH$11=\"\",0,SUM($Z580:BH580)-SUM($Z658:BH658))","v":0},{"$f":"IF(BI$11=\"\",0,SUM($Z580:BI580)-SUM($Z658:BI658))","v":0},{"$f":"IF(BJ$11=\"\",0,SUM($Z580:BJ580)-SUM($Z658:BJ658))","v":0},{"$f":"IF(BK$11=\"\",0,SUM($Z580:BK580)-SUM($Z658:BK658))","v":0},{"$f":"IF(BL$11=\"\",0,SUM($Z580:BL580)-SUM($Z658:BL658))","v":0},{"$f":"IF(BM$11=\"\",0,SUM($Z580:BM580)-SUM($Z658:BM658))","v":0},{"$f":"IF(BN$11=\"\",0,SUM($Z580:BN580)-SUM($Z658:BN658))","v":0},{"$f":"IF(BO$11=\"\",0,SUM($Z580:BO580)-SUM($Z658:BO658))","v":0},{"$f":"IF(BP$11=\"\",0,SUM($Z580:BP580)-SUM($Z658:BP658))","v":0},{"$f":"IF(BQ$11=\"\",0,SUM($Z580:BQ580)-SUM($Z658:BQ658))","v":0},{"$f":"IF(BR$11=\"\",0,SUM($Z580:BR580)-SUM($Z658:BR658))","v":0},{"$f":"IF(BS$11=\"\",0,SUM($Z580:BS580)-SUM($Z658:BS658))","v":0},{"$f":"IF(BT$11=\"\",0,SUM($Z580:BT580)-SUM($Z658:BT658))","v":0},{"$f":"IF(BU$11=\"\",0,SUM($Z580:BU580)-SUM($Z658:BU658))","v":0},{"$f":"IF(BV$11=\"\",0,SUM($Z580:BV580)-SUM($Z658:BV658))","v":0},{"$f":"IF(BW$11=\"\",0,SUM($Z580:BW580)-SUM($Z658:BW658))","v":0},{"$f":"IF(BX$11=\"\",0,SUM($Z580:BX580)-SUM($Z658:BX658))","v":0},{"$f":"IF(BY$11=\"\",0,SUM($Z580:BY580)-SUM($Z658:BY658))","v":0},{"$f":"IF(BZ$11=\"\",0,SUM($Z580:BZ580)-SUM($Z658:BZ658))","v":0},{"$f":"IF(CA$11=\"\",0,SUM($Z580:CA580)-SUM($Z658:CA658))","v":0},{"$f":"IF(CB$11=\"\",0,SUM($Z580:CB580)-SUM($Z658:CB658))","v":0},{"$f":"IF(CC$11=\"\",0,SUM($Z580:CC580)-SUM($Z658:CC658))","v":0},{"$f":"IF(CD$11=\"\",0,SUM($Z580:CD580)-SUM($Z658:CD658))","v":0},{"$f":"IF(CE$11=\"\",0,SUM($Z580:CE580)-SUM($Z658:CE658))","v":0},{"$f":"IF(CF$11=\"\",0,SUM($Z580:CF580)-SUM($Z658:CF658))","v":0},{"$f":"IF(CG$11=\"\",0,SUM($Z580:CG580)-SUM($Z658:CG658))","v":0},{"$f":"IF(CH$11=\"\",0,SUM($Z580:CH580)-SUM($Z658:CH658))","v":0},{"$f":"IF(CI$11=\"\",0,SUM($Z580:CI580)-SUM($Z658:CI658))","v":0}]
[{"$f":"ROW()","v":692},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,"Внеоборотные активы","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L692)=0,$L692=0,$L692=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L692)))","v":"Разовые капзатраты - 5"},null,5,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B692=Lists!$CU$24,SUMIFS($Z692:$CJ692,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z692:$CJ692))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z581:AA581)-SUM($Z659:AA659))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z581:AB581)-SUM($Z659:AB659))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z581:AC581)-SUM($Z659:AC659))","v":0},{"$f":"IF(AD$11=\"\",0,SUM($Z581:AD581)-SUM($Z659:AD659))","v":0},{"$f":"IF(AE$11=\"\",0,SUM($Z581:AE581)-SUM($Z659:AE659))","v":0},{"$f":"IF(AF$11=\"\",0,SUM($Z581:AF581)-SUM($Z659:AF659))","v":0},{"$f":"IF(AG$11=\"\",0,SUM($Z581:AG581)-SUM($Z659:AG659))","v":0},{"$f":"IF(AH$11=\"\",0,SUM($Z581:AH581)-SUM($Z659:AH659))","v":0},{"$f":"IF(AI$11=\"\",0,SUM($Z581:AI581)-SUM($Z659:AI659))","v":0},{"$f":"IF(AJ$11=\"\",0,SUM($Z581:AJ581)-SUM($Z659:AJ659))","v":0},{"$f":"IF(AK$11=\"\",0,SUM($Z581:AK581)-SUM($Z659:AK659))","v":0},{"$f":"IF(AL$11=\"\",0,SUM($Z581:AL581)-SUM($Z659:AL659))","v":0},{"$f":"IF(AM$11=\"\",0,SUM($Z581:AM581)-SUM($Z659:AM659))","v":0},{"$f":"IF(AN$11=\"\",0,SUM($Z581:AN581)-SUM($Z659:AN659))","v":0},{"$f":"IF(AO$11=\"\",0,SUM($Z581:AO581)-SUM($Z659:AO659))","v":0},{"$f":"IF(AP$11=\"\",0,SUM($Z581:AP581)-SUM($Z659:AP659))","v":0},{"$f":"IF(AQ$11=\"\",0,SUM($Z581:AQ581)-SUM($Z659:AQ659))","v":0},{"$f":"IF(AR$11=\"\",0,SUM($Z581:AR581)-SUM($Z659:AR659))","v":0},{"$f":"IF(AS$11=\"\",0,SUM($Z581:AS581)-SUM($Z659:AS659))","v":0},{"$f":"IF(AT$11=\"\",0,SUM($Z581:AT581)-SUM($Z659:AT659))","v":0},{"$f":"IF(AU$11=\"\",0,SUM($Z581:AU581)-SUM($Z659:AU659))","v":0},{"$f":"IF(AV$11=\"\",0,SUM($Z581:AV581)-SUM($Z659:AV659))","v":0},{"$f":"IF(AW$11=\"\",0,SUM($Z581:AW581)-SUM($Z659:AW659))","v":0},{"$f":"IF(AX$11=\"\",0,SUM($Z581:AX581)-SUM($Z659:AX659))","v":0},{"$f":"IF(AY$11=\"\",0,SUM($Z581:AY581)-SUM($Z659:AY659))","v":0},{"$f":"IF(AZ$11=\"\",0,SUM($Z581:AZ581)-SUM($Z659:AZ659))","v":0},{"$f":"IF(BA$11=\"\",0,SUM($Z581:BA581)-SUM($Z659:BA659))","v":0},{"$f":"IF(BB$11=\"\",0,SUM($Z581:BB581)-SUM($Z659:BB659))","v":0},{"$f":"IF(BC$11=\"\",0,SUM($Z581:BC581)-SUM($Z659:BC659))","v":0},{"$f":"IF(BD$11=\"\",0,SUM($Z581:BD581)-SUM($Z659:BD659))","v":0},{"$f":"IF(BE$11=\"\",0,SUM($Z581:BE581)-SUM($Z659:BE659))","v":0},{"$f":"IF(BF$11=\"\",0,SUM($Z581:BF581)-SUM($Z659:BF659))","v":0},{"$f":"IF(BG$11=\"\",0,SUM($Z581:BG581)-SUM($Z659:BG659))","v":0},{"$f":"IF(BH$11=\"\",0,SUM($Z581:BH581)-SUM($Z659:BH659))","v":0},{"$f":"IF(BI$11=\"\",0,SUM($Z581:BI581)-SUM($Z659:BI659))","v":0},{"$f":"IF(BJ$11=\"\",0,SUM($Z581:BJ581)-SUM($Z659:BJ659))","v":0},{"$f":"IF(BK$11=\"\",0,SUM($Z581:BK581)-SUM($Z659:BK659))","v":0},{"$f":"IF(BL$11=\"\",0,SUM($Z581:BL581)-SUM($Z659:BL659))","v":0},{"$f":"IF(BM$11=\"\",0,SUM($Z581:BM581)-SUM($Z659:BM659))","v":0},{"$f":"IF(BN$11=\"\",0,SUM($Z581:BN581)-SUM($Z659:BN659))","v":0},{"$f":"IF(BO$11=\"\",0,SUM($Z581:BO581)-SUM($Z659:BO659))","v":0},{"$f":"IF(BP$11=\"\",0,SUM($Z581:BP581)-SUM($Z659:BP659))","v":0},{"$f":"IF(BQ$11=\"\",0,SUM($Z581:BQ581)-SUM($Z659:BQ659))","v":0},{"$f":"IF(BR$11=\"\",0,SUM($Z581:BR581)-SUM($Z659:BR659))","v":0},{"$f":"IF(BS$11=\"\",0,SUM($Z581:BS581)-SUM($Z659:BS659))","v":0},{"$f":"IF(BT$11=\"\",0,SUM($Z581:BT581)-SUM($Z659:BT659))","v":0},{"$f":"IF(BU$11=\"\",0,SUM($Z581:BU581)-SUM($Z659:BU659))","v":0},{"$f":"IF(BV$11=\"\",0,SUM($Z581:BV581)-SUM($Z659:BV659))","v":0},{"$f":"IF(BW$11=\"\",0,SUM($Z581:BW581)-SUM($Z659:BW659))","v":0},{"$f":"IF(BX$11=\"\",0,SUM($Z581:BX581)-SUM($Z659:BX659))","v":0},{"$f":"IF(BY$11=\"\",0,SUM($Z581:BY581)-SUM($Z659:BY659))","v":0},{"$f":"IF(BZ$11=\"\",0,SUM($Z581:BZ581)-SUM($Z659:BZ659))","v":0},{"$f":"IF(CA$11=\"\",0,SUM($Z581:CA581)-SUM($Z659:CA659))","v":0},{"$f":"IF(CB$11=\"\",0,SUM($Z581:CB581)-SUM($Z659:CB659))","v":0},{"$f":"IF(CC$11=\"\",0,SUM($Z581:CC581)-SUM($Z659:CC659))","v":0},{"$f":"IF(CD$11=\"\",0,SUM($Z581:CD581)-SUM($Z659:CD659))","v":0},{"$f":"IF(CE$11=\"\",0,SUM($Z581:CE581)-SUM($Z659:CE659))","v":0},{"$f":"IF(CF$11=\"\",0,SUM($Z581:CF581)-SUM($Z659:CF659))","v":0},{"$f":"IF(CG$11=\"\",0,SUM($Z581:CG581)-SUM($Z659:CG659))","v":0},{"$f":"IF(CH$11=\"\",0,SUM($Z581:CH581)-SUM($Z659:CH659))","v":0},{"$f":"IF(CI$11=\"\",0,SUM($Z581:CI581)-SUM($Z659:CI659))","v":0}]
[{"$f":"ROW()","v":695},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,"Внеоборотные активы","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L695)=0,$L695=0,$L695=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L695)))","v":"Разовые капзатраты - 8"},null,8,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B695=Lists!$CU$24,SUMIFS($Z695:$CJ695,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z695:$CJ695))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z584:AA584)-SUM($Z662:AA662))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z584:AB584)-SUM($Z662:AB662))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z584:AC584)-SUM($Z662:AC662))","v":0},{"$f":"IF(AD$11=\"\",0,SUM($Z584:AD584)-SUM($Z662:AD662))","v":0},{"$f":"IF(AE$11=\"\",0,SUM($Z584:AE584)-SUM($Z662:AE662))","v":0},{"$f":"IF(AF$11=\"\",0,SUM($Z584:AF584)-SUM($Z662:AF662))","v":0},{"$f":"IF(AG$11=\"\",0,SUM($Z584:AG584)-SUM($Z662:AG662))","v":0},{"$f":"IF(AH$11=\"\",0,SUM($Z584:AH584)-SUM($Z662:AH662))","v":0},{"$f":"IF(AI$11=\"\",0,SUM($Z584:AI584)-SUM($Z662:AI662))","v":0},{"$f":"IF(AJ$11=\"\",0,SUM($Z584:AJ584)-SUM($Z662:AJ662))","v":0},{"$f":"IF(AK$11=\"\",0,SUM($Z584:AK584)-SUM($Z662:AK662))","v":0},{"$f":"IF(AL$11=\"\",0,SUM($Z584:AL584)-SUM($Z662:AL662))","v":0},{"$f":"IF(AM$11=\"\",0,SUM($Z584:AM584)-SUM($Z662:AM662))","v":0},{"$f":"IF(AN$11=\"\",0,SUM($Z584:AN584)-SUM($Z662:AN662))","v":0},{"$f":"IF(AO$11=\"\",0,SUM($Z584:AO584)-SUM($Z662:AO662))","v":0},{"$f":"IF(AP$11=\"\",0,SUM($Z584:AP584)-SUM($Z662:AP662))","v":0},{"$f":"IF(AQ$11=\"\",0,SUM($Z584:AQ584)-SUM($Z662:AQ662))","v":0},{"$f":"IF(AR$11=\"\",0,SUM($Z584:AR584)-SUM($Z662:AR662))","v":0},{"$f":"IF(AS$11=\"\",0,SUM($Z584:AS584)-SUM($Z662:AS662))","v":0},{"$f":"IF(AT$11=\"\",0,SUM($Z584:AT584)-SUM($Z662:AT662))","v":0},{"$f":"IF(AU$11=\"\",0,SUM($Z584:AU584)-SUM($Z662:AU662))","v":0},{"$f":"IF(AV$11=\"\",0,SUM($Z584:AV584)-SUM($Z662:AV662))","v":0},{"$f":"IF(AW$11=\"\",0,SUM($Z584:AW584)-SUM($Z662:AW662))","v":0},{"$f":"IF(AX$11=\"\",0,SUM($Z584:AX584)-SUM($Z662:AX662))","v":0},{"$f":"IF(AY$11=\"\",0,SUM($Z584:AY584)-SUM($Z662:AY662))","v":0},{"$f":"IF(AZ$11=\"\",0,SUM($Z584:AZ584)-SUM($Z662:AZ662))","v":0},{"$f":"IF(BA$11=\"\",0,SUM($Z584:BA584)-SUM($Z662:BA662))","v":0},{"$f":"IF(BB$11=\"\",0,SUM($Z584:BB584)-SUM($Z662:BB662))","v":0},{"$f":"IF(BC$11=\"\",0,SUM($Z584:BC584)-SUM($Z662:BC662))","v":0},{"$f":"IF(BD$11=\"\",0,SUM($Z584:BD584)-SUM($Z662:BD662))","v":0},{"$f":"IF(BE$11=\"\",0,SUM($Z584:BE584)-SUM($Z662:BE662))","v":0},{"$f":"IF(BF$11=\"\",0,SUM($Z584:BF584)-SUM($Z662:BF662))","v":0},{"$f":"IF(BG$11=\"\",0,SUM($Z584:BG584)-SUM($Z662:BG662))","v":0},{"$f":"IF(BH$11=\"\",0,SUM($Z584:BH584)-SUM($Z662:BH662))","v":0},{"$f":"IF(BI$11=\"\",0,SUM($Z584:BI584)-SUM($Z662:BI662))","v":0},{"$f":"IF(BJ$11=\"\",0,SUM($Z584:BJ584)-SUM($Z662:BJ662))","v":0},{"$f":"IF(BK$11=\"\",0,SUM($Z584:BK584)-SUM($Z662:BK662))","v":0},{"$f":"IF(BL$11=\"\",0,SUM($Z584:BL584)-SUM($Z662:BL662))","v":0},{"$f":"IF(BM$11=\"\",0,SUM($Z584:BM584)-SUM($Z662:BM662))","v":0},{"$f":"IF(BN$11=\"\",0,SUM($Z584:BN584)-SUM($Z662:BN662))","v":0},{"$f":"IF(BO$11=\"\",0,SUM($Z584:BO584)-SUM($Z662:BO662))","v":0},{"$f":"IF(BP$11=\"\",0,SUM($Z584:BP584)-SUM($Z662:BP662))","v":0},{"$f":"IF(BQ$11=\"\",0,SUM($Z584:BQ584)-SUM($Z662:BQ662))","v":0},{"$f":"IF(BR$11=\"\",0,SUM($Z584:BR584)-SUM($Z662:BR662))","v":0},{"$f":"IF(BS$11=\"\",0,SUM($Z584:BS584)-SUM($Z662:BS662))","v":0},{"$f":"IF(BT$11=\"\",0,SUM($Z584:BT584)-SUM($Z662:BT662))","v":0},{"$f":"IF(BU$11=\"\",0,SUM($Z584:BU584)-SUM($Z662:BU662))","v":0},{"$f":"IF(BV$11=\"\",0,SUM($Z584:BV584)-SUM($Z662:BV662))","v":0},{"$f":"IF(BW$11=\"\",0,SUM($Z584:BW584)-SUM($Z662:BW662))","v":0},{"$f":"IF(BX$11=\"\",0,SUM($Z584:BX584)-SUM($Z662:BX662))","v":0},{"$f":"IF(BY$11=\"\",0,SUM($Z584:BY584)-SUM($Z662:BY662))","v":0},{"$f":"IF(BZ$11=\"\",0,SUM($Z584:BZ584)-SUM($Z662:BZ662))","v":0},{"$f":"IF(CA$11=\"\",0,SUM($Z584:CA584)-SUM($Z662:CA662))","v":0},{"$f":"IF(CB$11=\"\",0,SUM($Z584:CB584)-SUM($Z662:CB662))","v":0},{"$f":"IF(CC$11=\"\",0,SUM($Z584:CC584)-SUM($Z662:CC662))","v":0},{"$f":"IF(CD$11=\"\",0,SUM($Z584:CD584)-SUM($Z662:CD662))","v":0},{"$f":"IF(CE$11=\"\",0,SUM($Z584:CE584)-SUM($Z662:CE662))","v":0},{"$f":"IF(CF$11=\"\",0,SUM($Z584:CF584)-SUM($Z662:CF662))","v":0},{"$f":"IF(CG$11=\"\",0,SUM($Z584:CG584)-SUM($Z662:CG662))","v":0},{"$f":"IF(CH$11=\"\",0,SUM($Z584:CH584)-SUM($Z662:CH662))","v":0},{"$f":"IF(CI$11=\"\",0,SUM($Z584:CI584)-SUM($Z662:CI662))","v":0}]
[{"$f":"ROW()","v":696},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,"Внеоборотные активы","Капзатраты разовые амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L696)=0,$L696=0,$L696=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L696)))","v":"Разовые капзатраты - 9"},null,9,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B696=Lists!$CU$24,SUMIFS($Z696:$CJ696,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z696:$CJ696))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z585:AA585)-SUM($Z663:AA663))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z585:AB585)-SUM($Z663:AB663))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z585:AC585)-SUM($Z663:AC663))","v":0},{"$f":"IF(AD$11=\"\",0,SUM($Z585:AD585)-SUM($Z663:AD663))","v":0},{"$f":"IF(AE$11=\"\",0,SUM($Z585:AE585)-SUM($Z663:AE663))","v":0},{"$f":"IF(AF$11=\"\",0,SUM($Z585:AF585)-SUM($Z663:AF663))","v":0},{"$f":"IF(AG$11=\"\",0,SUM($Z585:AG585)-SUM($Z663:AG663))","v":0},{"$f":"IF(AH$11=\"\",0,SUM($Z585:AH585)-SUM($Z663:AH663))","v":0},{"$f":"IF(AI$11=\"\",0,SUM($Z585:AI585)-SUM($Z663:AI663))","v":0},{"$f":"IF(AJ$11=\"\",0,SUM($Z585:AJ585)-SUM($Z663:AJ663))","v":0},{"$f":"IF(AK$11=\"\",0,SUM($Z585:AK585)-SUM($Z663:AK663))","v":0},{"$f":"IF(AL$11=\"\",0,SUM($Z585:AL585)-SUM($Z663:AL663))","v":0},{"$f":"IF(AM$11=\"\",0,SUM($Z585:AM585)-SUM($Z663:AM663))","v":0},{"$f":"IF(AN$11=\"\",0,SUM($Z585:AN585)-SUM($Z663:AN663))","v":0},{"$f":"IF(AO$11=\"\",0,SUM($Z585:AO585)-SUM($Z663:AO663))","v":0},{"$f":"IF(AP$11=\"\",0,SUM($Z585:AP585)-SUM($Z663:AP663))","v":0},{"$f":"IF(AQ$11=\"\",0,SUM($Z585:AQ585)-SUM($Z663:AQ663))","v":0},{"$f":"IF(AR$11=\"\",0,SUM($Z585:AR585)-SUM($Z663:AR663))","v":0},{"$f":"IF(AS$11=\"\",0,SUM($Z585:AS585)-SUM($Z663:AS663))","v":0},{"$f":"IF(AT$11=\"\",0,SUM($Z585:AT585)-SUM($Z663:AT663))","v":0},{"$f":"IF(AU$11=\"\",0,SUM($Z585:AU585)-SUM($Z663:AU663))","v":0},{"$f":"IF(AV$11=\"\",0,SUM($Z585:AV585)-SUM($Z663:AV663))","v":0},{"$f":"IF(AW$11=\"\",0,SUM($Z585:AW585)-SUM($Z663:AW663))","v":0},{"$f":"IF(AX$11=\"\",0,SUM($Z585:AX585)-SUM($Z663:AX663))","v":0},{"$f":"IF(AY$11=\"\",0,SUM($Z585:AY585)-SUM($Z663:AY663))","v":0},{"$f":"IF(AZ$11=\"\",0,SUM($Z585:AZ585)-SUM($Z663:AZ663))","v":0},{"$f":"IF(BA$11=\"\",0,SUM($Z585:BA585)-SUM($Z663:BA663))","v":0},{"$f":"IF(BB$11=\"\",0,SUM($Z585:BB585)-SUM($Z663:BB663))","v":0},{"$f":"IF(BC$11=\"\",0,SUM($Z585:BC585)-SUM($Z663:BC663))","v":0},{"$f":"IF(BD$11=\"\",0,SUM($Z585:BD585)-SUM($Z663:BD663))","v":0},{"$f":"IF(BE$11=\"\",0,SUM($Z585:BE585)-SUM($Z663:BE663))","v":0},{"$f":"IF(BF$11=\"\",0,SUM($Z585:BF585)-SUM($Z663:BF663))","v":0},{"$f":"IF(BG$11=\"\",0,SUM($Z585:BG585)-SUM($Z663:BG663))","v":0},{"$f":"IF(BH$11=\"\",0,SUM($Z585:BH585)-SUM($Z663:BH663))","v":0},{"$f":"IF(BI$11=\"\",0,SUM($Z585:BI585)-SUM($Z663:BI663))","v":0},{"$f":"IF(BJ$11=\"\",0,SUM($Z585:BJ585)-SUM($Z663:BJ663))","v":0},{"$f":"IF(BK$11=\"\",0,SUM($Z585:BK585)-SUM($Z663:BK663))","v":0},{"$f":"IF(BL$11=\"\",0,SUM($Z585:BL585)-SUM($Z663:BL663))","v":0},{"$f":"IF(BM$11=\"\",0,SUM($Z585:BM585)-SUM($Z663:BM663))","v":0},{"$f":"IF(BN$11=\"\",0,SUM($Z585:BN585)-SUM($Z663:BN663))","v":0},{"$f":"IF(BO$11=\"\",0,SUM($Z585:BO585)-SUM($Z663:BO663))","v":0},{"$f":"IF(BP$11=\"\",0,SUM($Z585:BP585)-SUM($Z663:BP663))","v":0},{"$f":"IF(BQ$11=\"\",0,SUM($Z585:BQ585)-SUM($Z663:BQ663))","v":0},{"$f":"IF(BR$11=\"\",0,SUM($Z585:BR585)-SUM($Z663:BR663))","v":0},{"$f":"IF(BS$11=\"\",0,SUM($Z585:BS585)-SUM($Z663:BS663))","v":0},{"$f":"IF(BT$11=\"\",0,SUM($Z585:BT585)-SUM($Z663:BT663))","v":0},{"$f":"IF(BU$11=\"\",0,SUM($Z585:BU585)-SUM($Z663:BU663))","v":0},{"$f":"IF(BV$11=\"\",0,SUM($Z585:BV585)-SUM($Z663:BV663))","v":0},{"$f":"IF(BW$11=\"\",0,SUM($Z585:BW585)-SUM($Z663:BW663))","v":0},{"$f":"IF(BX$11=\"\",0,SUM($Z585:BX585)-SUM($Z663:BX663))","v":0},{"$f":"IF(BY$11=\"\",0,SUM($Z585:BY585)-SUM($Z663:BY663))","v":0},{"$f":"IF(BZ$11=\"\",0,SUM($Z585:BZ585)-SUM($Z663:BZ663))","v":0},{"$f":"IF(CA$11=\"\",0,SUM($Z585:CA585)-SUM($Z663:CA663))","v":0},{"$f":"IF(CB$11=\"\",0,SUM($Z585:CB585)-SUM($Z663:CB663))","v":0},{"$f":"IF(CC$11=\"\",0,SUM($Z585:CC585)-SUM($Z663:CC663))","v":0},{"$f":"IF(CD$11=\"\",0,SUM($Z585:CD585)-SUM($Z663:CD663))","v":0},{"$f":"IF(CE$11=\"\",0,SUM($Z585:CE585)-SUM($Z663:CE663))","v":0},{"$f":"IF(CF$11=\"\",0,SUM($Z585:CF585)-SUM($Z663:CF663))","v":0},{"$f":"IF(CG$11=\"\",0,SUM($Z585:CG585)-SUM($Z663:CG663))","v":0},{"$f":"IF(CH$11=\"\",0,SUM($Z585:CH585)-SUM($Z663:CH663))","v":0},{"$f":"IF(CI$11=\"\",0,SUM($Z585:CI585)-SUM($Z663:CI663))","v":0}]
[{"$f":"ROW()","v":700},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"H686","v":"Внеоборотные активы"},{"$f":"I699","v":"Капзатраты переменные амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L700)=0,$L700=0,$L700=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L700)))","v":"Приобретение зданий/сооружений"},null,1,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B700=Lists!$CU$24,SUMIFS($Z700:$CJ700,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z700:$CJ700))","v":64124999.999999993},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z589:AA589)-SUM($Z667:AA667))","v":2000000},{"$f":"IF(AB$11=\"\",0,SUM($Z589:AB589)-SUM($Z667:AB667))","v":7000000},{"$f":"IF(AC$11=\"\",0,SUM($Z589:AC589)-SUM($Z667:AC667))","v":10000000},{"$f":"IF(AD$11=\"\",0,SUM($Z589:AD589)-SUM($Z667:AD667))","v":9916666.666666666},{"$f":"IF(AE$11=\"\",0,SUM($Z589:AE589)-SUM($Z667:AE667))","v":9833333.333333334},{"$f":"IF(AF$11=\"\",0,SUM($Z589:AF589)-SUM($Z667:AF667))","v":9750000},{"$f":"IF(AG$11=\"\",0,SUM($Z589:AG589)-SUM($Z667:AG667))","v":11347222.222222222},{"$f":"IF(AH$11=\"\",0,SUM($Z589:AH589)-SUM($Z667:AH667))","v":15444444.444444444},{"$f":"IF(AI$11=\"\",0,SUM($Z589:AI589)-SUM($Z667:AI667))","v":17875000},{"$f":"IF(AJ$11=\"\",0,SUM($Z589:AJ589)-SUM($Z667:AJ667))","v":17736111.111111108},{"$f":"IF(AK$11=\"\",0,SUM($Z589:AK589)-SUM($Z667:AK667))","v":17597222.22222222},{"$f":"IF(AL$11=\"\",0,SUM($Z589:AL589)-SUM($Z667:AL667))","v":17458333.333333332},{"$f":"IF(AM$11=\"\",0,SUM($Z589:AM589)-SUM($Z667:AM667))","v":18986111.111111112},{"$f":"IF(AN$11=\"\",0,SUM($Z589:AN589)-SUM($Z667:AN667))","v":23013888.888888892},{"$f":"IF(AO$11=\"\",0,SUM($Z589:AO589)-SUM($Z667:AO667))","v":25375000},{"$f":"IF(AP$11=\"\",0,SUM($Z589:AP589)-SUM($Z667:AP667))","v":25166666.666666668},{"$f":"IF(AQ$11=\"\",0,SUM($Z589:AQ589)-SUM($Z667:AQ667))","v":24958333.333333336},{"$f":"IF(AR$11=\"\",0,SUM($Z589:AR589)-SUM($Z667:AR667))","v":24750000},{"$f":"IF(AS$11=\"\",0,SUM($Z589:AS589)-SUM($Z667:AS667))","v":26208333.333333336},{"$f":"IF(AT$11=\"\",0,SUM($Z589:AT589)-SUM($Z667:AT667))","v":30166666.666666672},{"$f":"IF(AU$11=\"\",0,SUM($Z589:AU589)-SUM($Z667:AU667))","v":32458333.333333332},{"$f":"IF(AV$11=\"\",0,SUM($Z589:AV589)-SUM($Z667:AV667))","v":32180555.555555556},{"$f":"IF(AW$11=\"\",0,SUM($Z589:AW589)-SUM($Z667:AW667))","v":31902777.777777776},{"$f":"IF(AX$11=\"\",0,SUM($Z589:AX589)-SUM($Z667:AX667))","v":31625000},{"$f":"IF(AY$11=\"\",0,SUM($Z589:AY589)-SUM($Z667:AY667))","v":33013888.888888888},{"$f":"IF(AZ$11=\"\",0,SUM($Z589:AZ589)-SUM($Z667:AZ667))","v":36902777.777777776},{"$f":"IF(BA$11=\"\",0,SUM($Z589:BA589)-SUM($Z667:BA667))","v":39124999.999999993},{"$f":"IF(BB$11=\"\",0,SUM($Z589:BB589)-SUM($Z667:BB667))","v":38777777.777777776},{"$f":"IF(BC$11=\"\",0,SUM($Z589:BC589)-SUM($Z667:BC667))","v":38430555.555555552},{"$f":"IF(BD$11=\"\",0,SUM($Z589:BD589)-SUM($Z667:BD667))","v":38083333.333333328},{"$f":"IF(BE$11=\"\",0,SUM($Z589:BE589)-SUM($Z667:BE667))","v":39402777.777777769},{"$f":"IF(BF$11=\"\",0,SUM($Z589:BF589)-SUM($Z667:BF667))","v":43222222.222222209},{"$f":"IF(BG$11=\"\",0,SUM($Z589:BG589)-SUM($Z667:BG667))","v":45374999.999999993},{"$f":"IF(BH$11=\"\",0,SUM($Z589:BH589)-SUM($Z667:BH667))","v":44958333.333333321},{"$f":"IF(BI$11=\"\",0,SUM($Z589:BI589)-SUM($Z667:BI667))","v":44541666.666666657},{"$f":"IF(BJ$11=\"\",0,SUM($Z589:BJ589)-SUM($Z667:BJ667))","v":44124999.999999993},{"$f":"IF(BK$11=\"\",0,SUM($Z589:BK589)-SUM($Z667:BK667))","v":45374999.999999985},{"$f":"IF(BL$11=\"\",0,SUM($Z589:BL589)-SUM($Z667:BL667))","v":49124999.999999985},{"$f":"IF(BM$11=\"\",0,SUM($Z589:BM589)-SUM($Z667:BM667))","v":51208333.333333313},{"$f":"IF(BN$11=\"\",0,SUM($Z589:BN589)-SUM($Z667:BN667))","v":50722222.222222209},{"$f":"IF(BO$11=\"\",0,SUM($Z589:BO589)-SUM($Z667:BO667))","v":50236111.11111109},{"$f":"IF(BP$11=\"\",0,SUM($Z589:BP589)-SUM($Z667:BP667))","v":49749999.999999985},{"$f":"IF(BQ$11=\"\",0,SUM($Z589:BQ589)-SUM($Z667:BQ667))","v":50930555.555555537},{"$f":"IF(BR$11=\"\",0,SUM($Z589:BR589)-SUM($Z667:BR667))","v":54611111.11111109},{"$f":"IF(BS$11=\"\",0,SUM($Z589:BS589)-SUM($Z667:BS667))","v":56624999.99999997},{"$f":"IF(BT$11=\"\",0,SUM($Z589:BT589)-SUM($Z667:BT667))","v":56069444.444444418},{"$f":"IF(BU$11=\"\",0,SUM($Z589:BU589)-SUM($Z667:BU667))","v":55513888.888888866},{"$f":"IF(BV$11=\"\",0,SUM($Z589:BV589)-SUM($Z667:BV667))","v":54958333.333333306},{"$f":"IF(BW$11=\"\",0,SUM($Z589:BW589)-SUM($Z667:BW667))","v":56069444.444444418},{"$f":"IF(BX$11=\"\",0,SUM($Z589:BX589)-SUM($Z667:BX667))","v":59680555.555555537},{"$f":"IF(BY$11=\"\",0,SUM($Z589:BY589)-SUM($Z667:BY667))","v":61624999.999999985},{"$f":"IF(BZ$11=\"\",0,SUM($Z589:BZ589)-SUM($Z667:BZ667))","v":60999999.999999985},{"$f":"IF(CA$11=\"\",0,SUM($Z589:CA589)-SUM($Z667:CA667))","v":60374999.999999985},{"$f":"IF(CB$11=\"\",0,SUM($Z589:CB589)-SUM($Z667:CB667))","v":59749999.999999985},{"$f":"IF(CC$11=\"\",0,SUM($Z589:CC589)-SUM($Z667:CC667))","v":60791666.666666657},{"$f":"IF(CD$11=\"\",0,SUM($Z589:CD589)-SUM($Z667:CD667))","v":64333333.333333328},{"$f":"IF(CE$11=\"\",0,SUM($Z589:CE589)-SUM($Z667:CE667))","v":66208333.333333328},{"$f":"IF(CF$11=\"\",0,SUM($Z589:CF589)-SUM($Z667:CF667))","v":65513888.888888881},{"$f":"IF(CG$11=\"\",0,SUM($Z589:CG589)-SUM($Z667:CG667))","v":64819444.444444433},{"$f":"IF(CH$11=\"\",0,SUM($Z589:CH589)-SUM($Z667:CH667))","v":64124999.999999993},{"$f":"IF(CI$11=\"\",0,SUM($Z589:CI589)-SUM($Z667:CI667))","v":0}]
[{"$f":"ROW()","v":701},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"H686","v":"Внеоборотные активы"},{"$f":"I699","v":"Капзатраты переменные амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L701)=0,$L701=0,$L701=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L701)))","v":"Строительство зданий/сооружений"},null,{"$f":"L700+1","v":2},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B701=Lists!$CU$24,SUMIFS($Z701:$CJ701,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z701:$CJ701))","v":320624999.99999994},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z590:AA590)-SUM($Z668:AA668))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z590:AB590)-SUM($Z668:AB668))","v":25000000},{"$f":"IF(AC$11=\"\",0,SUM($Z590:AC590)-SUM($Z668:AC668))","v":50000000},{"$f":"IF(AD$11=\"\",0,SUM($Z590:AD590)-SUM($Z668:AD668))","v":49583333.333333336},{"$f":"IF(AE$11=\"\",0,SUM($Z590:AE590)-SUM($Z668:AE668))","v":49166666.666666664},{"$f":"IF(AF$11=\"\",0,SUM($Z590:AF590)-SUM($Z668:AF668))","v":48750000},{"$f":"IF(AG$11=\"\",0,SUM($Z590:AG590)-SUM($Z668:AG668))","v":48402777.777777776},{"$f":"IF(AH$11=\"\",0,SUM($Z590:AH590)-SUM($Z668:AH668))","v":68888888.888888896},{"$f":"IF(AI$11=\"\",0,SUM($Z590:AI590)-SUM($Z668:AI668))","v":89375000.000000015},{"$f":"IF(AJ$11=\"\",0,SUM($Z590:AJ590)-SUM($Z668:AJ668))","v":88680555.555555582},{"$f":"IF(AK$11=\"\",0,SUM($Z590:AK590)-SUM($Z668:AK668))","v":87986111.111111134},{"$f":"IF(AL$11=\"\",0,SUM($Z590:AL590)-SUM($Z668:AL668))","v":87291666.666666687},{"$f":"IF(AM$11=\"\",0,SUM($Z590:AM590)-SUM($Z668:AM668))","v":86597222.222222239},{"$f":"IF(AN$11=\"\",0,SUM($Z590:AN590)-SUM($Z668:AN668))","v":106736111.11111113},{"$f":"IF(AO$11=\"\",0,SUM($Z590:AO590)-SUM($Z668:AO668))","v":126875000.00000004},{"$f":"IF(AP$11=\"\",0,SUM($Z590:AP590)-SUM($Z668:AP668))","v":125833333.33333337},{"$f":"IF(AQ$11=\"\",0,SUM($Z590:AQ590)-SUM($Z668:AQ668))","v":124791666.6666667},{"$f":"IF(AR$11=\"\",0,SUM($Z590:AR590)-SUM($Z668:AR668))","v":123750000.00000004},{"$f":"IF(AS$11=\"\",0,SUM($Z590:AS590)-SUM($Z668:AS668))","v":122708333.33333337},{"$f":"IF(AT$11=\"\",0,SUM($Z590:AT590)-SUM($Z668:AT668))","v":142500000.00000006},{"$f":"IF(AU$11=\"\",0,SUM($Z590:AU590)-SUM($Z668:AU668))","v":162291666.66666672},{"$f":"IF(AV$11=\"\",0,SUM($Z590:AV590)-SUM($Z668:AV668))","v":160902777.77777785},{"$f":"IF(AW$11=\"\",0,SUM($Z590:AW590)-SUM($Z668:AW668))","v":159513888.88888896},{"$f":"IF(AX$11=\"\",0,SUM($Z590:AX590)-SUM($Z668:AX668))","v":158125000.00000006},{"$f":"IF(AY$11=\"\",0,SUM($Z590:AY590)-SUM($Z668:AY668))","v":156736111.11111116},{"$f":"IF(AZ$11=\"\",0,SUM($Z590:AZ590)-SUM($Z668:AZ668))","v":176180555.55555564},{"$f":"IF(BA$11=\"\",0,SUM($Z590:BA590)-SUM($Z668:BA668))","v":195625000.00000009},{"$f":"IF(BB$11=\"\",0,SUM($Z590:BB590)-SUM($Z668:BB668))","v":193888888.88888898},{"$f":"IF(BC$11=\"\",0,SUM($Z590:BC590)-SUM($Z668:BC668))","v":192152777.77777785},{"$f":"IF(BD$11=\"\",0,SUM($Z590:BD590)-SUM($Z668:BD668))","v":190416666.66666675},{"$f":"IF(BE$11=\"\",0,SUM($Z590:BE590)-SUM($Z668:BE668))","v":188680555.55555564},{"$f":"IF(BF$11=\"\",0,SUM($Z590:BF590)-SUM($Z668:BF668))","v":207777777.77777788},{"$f":"IF(BG$11=\"\",0,SUM($Z590:BG590)-SUM($Z668:BG668))","v":226875000.00000009},{"$f":"IF(BH$11=\"\",0,SUM($Z590:BH590)-SUM($Z668:BH668))","v":224791666.66666678},{"$f":"IF(BI$11=\"\",0,SUM($Z590:BI590)-SUM($Z668:BI668))","v":222708333.33333343},{"$f":"IF(BJ$11=\"\",0,SUM($Z590:BJ590)-SUM($Z668:BJ668))","v":220625000.00000009},{"$f":"IF(BK$11=\"\",0,SUM($Z590:BK590)-SUM($Z668:BK668))","v":218541666.66666675},{"$f":"IF(BL$11=\"\",0,SUM($Z590:BL590)-SUM($Z668:BL668))","v":237291666.66666675},{"$f":"IF(BM$11=\"\",0,SUM($Z590:BM590)-SUM($Z668:BM668))","v":256041666.66666672},{"$f":"IF(BN$11=\"\",0,SUM($Z590:BN590)-SUM($Z668:BN668))","v":253611111.11111116},{"$f":"IF(BO$11=\"\",0,SUM($Z590:BO590)-SUM($Z668:BO668))","v":251180555.55555561},{"$f":"IF(BP$11=\"\",0,SUM($Z590:BP590)-SUM($Z668:BP668))","v":248750000.00000006},{"$f":"IF(BQ$11=\"\",0,SUM($Z590:BQ590)-SUM($Z668:BQ668))","v":246319444.44444451},{"$f":"IF(BR$11=\"\",0,SUM($Z590:BR590)-SUM($Z668:BR668))","v":264722222.22222227},{"$f":"IF(BS$11=\"\",0,SUM($Z590:BS590)-SUM($Z668:BS668))","v":283125000},{"$f":"IF(BT$11=\"\",0,SUM($Z590:BT590)-SUM($Z668:BT668))","v":280347222.22222227},{"$f":"IF(BU$11=\"\",0,SUM($Z590:BU590)-SUM($Z668:BU668))","v":277569444.44444448},{"$f":"IF(BV$11=\"\",0,SUM($Z590:BV590)-SUM($Z668:BV668))","v":274791666.66666669},{"$f":"IF(BW$11=\"\",0,SUM($Z590:BW590)-SUM($Z668:BW668))","v":272013888.88888896},{"$f":"IF(BX$11=\"\",0,SUM($Z590:BX590)-SUM($Z668:BX668))","v":290069444.44444448},{"$f":"IF(BY$11=\"\",0,SUM($Z590:BY590)-SUM($Z668:BY668))","v":308125000},{"$f":"IF(BZ$11=\"\",0,SUM($Z590:BZ590)-SUM($Z668:BZ668))","v":305000000},{"$f":"IF(CA$11=\"\",0,SUM($Z590:CA590)-SUM($Z668:CA668))","v":301875000},{"$f":"IF(CB$11=\"\",0,SUM($Z590:CB590)-SUM($Z668:CB668))","v":298750000},{"$f":"IF(CC$11=\"\",0,SUM($Z590:CC590)-SUM($Z668:CC668))","v":295625000},{"$f":"IF(CD$11=\"\",0,SUM($Z590:CD590)-SUM($Z668:CD668))","v":313333333.33333331},{"$f":"IF(CE$11=\"\",0,SUM($Z590:CE590)-SUM($Z668:CE668))","v":331041666.66666663},{"$f":"IF(CF$11=\"\",0,SUM($Z590:CF590)-SUM($Z668:CF668))","v":327569444.44444442},{"$f":"IF(CG$11=\"\",0,SUM($Z590:CG590)-SUM($Z668:CG668))","v":324097222.22222221},{"$f":"IF(CH$11=\"\",0,SUM($Z590:CH590)-SUM($Z668:CH668))","v":320624999.99999994},{"$f":"IF(CI$11=\"\",0,SUM($Z590:CI590)-SUM($Z668:CI668))","v":0}]
[{"$f":"ROW()","v":704},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,"Внеоборотные активы","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L704)=0,$L704=0,$L704=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L704)))","v":"инфраструктурные объеты типа - 1"},null,5,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B704=Lists!$CU$24,SUMIFS($Z704:$CJ704,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z704:$CJ704))","v":64125000.000000007},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z593:AA593)-SUM($Z671:AA671))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z593:AB593)-SUM($Z671:AB671))","v":5000000},{"$f":"IF(AC$11=\"\",0,SUM($Z593:AC593)-SUM($Z671:AC671))","v":10000000},{"$f":"IF(AD$11=\"\",0,SUM($Z593:AD593)-SUM($Z671:AD671))","v":9916666.666666666},{"$f":"IF(AE$11=\"\",0,SUM($Z593:AE593)-SUM($Z671:AE671))","v":9833333.333333334},{"$f":"IF(AF$11=\"\",0,SUM($Z593:AF593)-SUM($Z671:AF671))","v":9750000},{"$f":"IF(AG$11=\"\",0,SUM($Z593:AG593)-SUM($Z671:AG671))","v":9680555.555555556},{"$f":"IF(AH$11=\"\",0,SUM($Z593:AH593)-SUM($Z671:AH671))","v":13777777.77777778},{"$f":"IF(AI$11=\"\",0,SUM($Z593:AI593)-SUM($Z671:AI671))","v":17875000.000000004},{"$f":"IF(AJ$11=\"\",0,SUM($Z593:AJ593)-SUM($Z671:AJ671))","v":17736111.111111112},{"$f":"IF(AK$11=\"\",0,SUM($Z593:AK593)-SUM($Z671:AK671))","v":17597222.222222224},{"$f":"IF(AL$11=\"\",0,SUM($Z593:AL593)-SUM($Z671:AL671))","v":17458333.333333336},{"$f":"IF(AM$11=\"\",0,SUM($Z593:AM593)-SUM($Z671:AM671))","v":17319444.444444448},{"$f":"IF(AN$11=\"\",0,SUM($Z593:AN593)-SUM($Z671:AN671))","v":21347222.222222228},{"$f":"IF(AO$11=\"\",0,SUM($Z593:AO593)-SUM($Z671:AO671))","v":25375000.000000004},{"$f":"IF(AP$11=\"\",0,SUM($Z593:AP593)-SUM($Z671:AP671))","v":25166666.666666672},{"$f":"IF(AQ$11=\"\",0,SUM($Z593:AQ593)-SUM($Z671:AQ671))","v":24958333.33333334},{"$f":"IF(AR$11=\"\",0,SUM($Z593:AR593)-SUM($Z671:AR671))","v":24750000.000000004},{"$f":"IF(AS$11=\"\",0,SUM($Z593:AS593)-SUM($Z671:AS671))","v":24541666.666666672},{"$f":"IF(AT$11=\"\",0,SUM($Z593:AT593)-SUM($Z671:AT671))","v":28500000.000000007},{"$f":"IF(AU$11=\"\",0,SUM($Z593:AU593)-SUM($Z671:AU671))","v":32458333.33333334},{"$f":"IF(AV$11=\"\",0,SUM($Z593:AV593)-SUM($Z671:AV671))","v":32180555.555555563},{"$f":"IF(AW$11=\"\",0,SUM($Z593:AW593)-SUM($Z671:AW671))","v":31902777.777777784},{"$f":"IF(AX$11=\"\",0,SUM($Z593:AX593)-SUM($Z671:AX671))","v":31625000.000000007},{"$f":"IF(AY$11=\"\",0,SUM($Z593:AY593)-SUM($Z671:AY671))","v":31347222.222222231},{"$f":"IF(AZ$11=\"\",0,SUM($Z593:AZ593)-SUM($Z671:AZ671))","v":35236111.111111119},{"$f":"IF(BA$11=\"\",0,SUM($Z593:BA593)-SUM($Z671:BA671))","v":39125000},{"$f":"IF(BB$11=\"\",0,SUM($Z593:BB593)-SUM($Z671:BB671))","v":38777777.777777776},{"$f":"IF(BC$11=\"\",0,SUM($Z593:BC593)-SUM($Z671:BC671))","v":38430555.55555556},{"$f":"IF(BD$11=\"\",0,SUM($Z593:BD593)-SUM($Z671:BD671))","v":38083333.333333336},{"$f":"IF(BE$11=\"\",0,SUM($Z593:BE593)-SUM($Z671:BE671))","v":37736111.111111112},{"$f":"IF(BF$11=\"\",0,SUM($Z593:BF593)-SUM($Z671:BF671))","v":41555555.555555552},{"$f":"IF(BG$11=\"\",0,SUM($Z593:BG593)-SUM($Z671:BG671))","v":45375000},{"$f":"IF(BH$11=\"\",0,SUM($Z593:BH593)-SUM($Z671:BH671))","v":44958333.333333328},{"$f":"IF(BI$11=\"\",0,SUM($Z593:BI593)-SUM($Z671:BI671))","v":44541666.666666664},{"$f":"IF(BJ$11=\"\",0,SUM($Z593:BJ593)-SUM($Z671:BJ671))","v":44125000},{"$f":"IF(BK$11=\"\",0,SUM($Z593:BK593)-SUM($Z671:BK671))","v":43708333.333333328},{"$f":"IF(BL$11=\"\",0,SUM($Z593:BL593)-SUM($Z671:BL671))","v":47458333.333333328},{"$f":"IF(BM$11=\"\",0,SUM($Z593:BM593)-SUM($Z671:BM671))","v":51208333.333333328},{"$f":"IF(BN$11=\"\",0,SUM($Z593:BN593)-SUM($Z671:BN671))","v":50722222.222222209},{"$f":"IF(BO$11=\"\",0,SUM($Z593:BO593)-SUM($Z671:BO671))","v":50236111.111111104},{"$f":"IF(BP$11=\"\",0,SUM($Z593:BP593)-SUM($Z671:BP671))","v":49749999.999999985},{"$f":"IF(BQ$11=\"\",0,SUM($Z593:BQ593)-SUM($Z671:BQ671))","v":49263888.888888881},{"$f":"IF(BR$11=\"\",0,SUM($Z593:BR593)-SUM($Z671:BR671))","v":52944444.444444433},{"$f":"IF(BS$11=\"\",0,SUM($Z593:BS593)-SUM($Z671:BS671))","v":56624999.999999985},{"$f":"IF(BT$11=\"\",0,SUM($Z593:BT593)-SUM($Z671:BT671))","v":56069444.444444433},{"$f":"IF(BU$11=\"\",0,SUM($Z593:BU593)-SUM($Z671:BU671))","v":55513888.888888881},{"$f":"IF(BV$11=\"\",0,SUM($Z593:BV593)-SUM($Z671:BV671))","v":54958333.333333321},{"$f":"IF(BW$11=\"\",0,SUM($Z593:BW593)-SUM($Z671:BW671))","v":54402777.777777761},{"$f":"IF(BX$11=\"\",0,SUM($Z593:BX593)-SUM($Z671:BX671))","v":58013888.888888881},{"$f":"IF(BY$11=\"\",0,SUM($Z593:BY593)-SUM($Z671:BY671))","v":61625000},{"$f":"IF(BZ$11=\"\",0,SUM($Z593:BZ593)-SUM($Z671:BZ671))","v":61000000},{"$f":"IF(CA$11=\"\",0,SUM($Z593:CA593)-SUM($Z671:CA671))","v":60375000},{"$f":"IF(CB$11=\"\",0,SUM($Z593:CB593)-SUM($Z671:CB671))","v":59750000},{"$f":"IF(CC$11=\"\",0,SUM($Z593:CC593)-SUM($Z671:CC671))","v":59125000},{"$f":"IF(CD$11=\"\",0,SUM($Z593:CD593)-SUM($Z671:CD671))","v":62666666.666666672},{"$f":"IF(CE$11=\"\",0,SUM($Z593:CE593)-SUM($Z671:CE671))","v":66208333.333333343},{"$f":"IF(CF$11=\"\",0,SUM($Z593:CF593)-SUM($Z671:CF671))","v":65513888.888888896},{"$f":"IF(CG$11=\"\",0,SUM($Z593:CG593)-SUM($Z671:CG671))","v":64819444.444444448},{"$f":"IF(CH$11=\"\",0,SUM($Z593:CH593)-SUM($Z671:CH671))","v":64125000.000000007},{"$f":"IF(CI$11=\"\",0,SUM($Z593:CI593)-SUM($Z671:CI671))","v":0}]
[{"$f":"ROW()","v":706},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,"Внеоборотные активы","Капзатраты переменные амортизируемые",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L706)=0,$L706=0,$L706=\"\"),0,INDEX(Items!$AY:$AY,SUMIFS(Items!$A:$A,Items!$AZ:$AZ,$L706)))","v":"инфраструктурные объеты типа - 3"},null,7,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B706=Lists!$CU$24,SUMIFS($Z706:$CJ706,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z706:$CJ706))","v":64833333.333333328},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z595:AA595)-SUM($Z673:AA673))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z595:AB595)-SUM($Z673:AB673))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z595:AC595)-SUM($Z673:AC673))","v":0},{"$f":"IF(AD$11=\"\",0,SUM($Z595:AD595)-SUM($Z673:AD673))","v":10000000},{"$f":"IF(AE$11=\"\",0,SUM($Z595:AE595)-SUM($Z673:AE673))","v":9916666.666666666},{"$f":"IF(AF$11=\"\",0,SUM($Z595:AF595)-SUM($Z673:AF673))","v":9833333.333333334},{"$f":"IF(AG$11=\"\",0,SUM($Z595:AG595)-SUM($Z673:AG673))","v":9763888.8888888881},{"$f":"IF(AH$11=\"\",0,SUM($Z595:AH595)-SUM($Z673:AH673))","v":9694444.444444444},{"$f":"IF(AI$11=\"\",0,SUM($Z595:AI595)-SUM($Z673:AI673))","v":9625000},{"$f":"IF(AJ$11=\"\",0,SUM($Z595:AJ595)-SUM($Z673:AJ673))","v":17888888.888888892},{"$f":"IF(AK$11=\"\",0,SUM($Z595:AK595)-SUM($Z673:AK673))","v":17750000.000000004},{"$f":"IF(AL$11=\"\",0,SUM($Z595:AL595)-SUM($Z673:AL673))","v":17611111.111111112},{"$f":"IF(AM$11=\"\",0,SUM($Z595:AM595)-SUM($Z673:AM673))","v":17472222.222222224},{"$f":"IF(AN$11=\"\",0,SUM($Z595:AN595)-SUM($Z673:AN673))","v":17333333.333333336},{"$f":"IF(AO$11=\"\",0,SUM($Z595:AO595)-SUM($Z673:AO673))","v":17194444.444444448},{"$f":"IF(AP$11=\"\",0,SUM($Z595:AP595)-SUM($Z673:AP673))","v":25388888.888888896},{"$f":"IF(AQ$11=\"\",0,SUM($Z595:AQ595)-SUM($Z673:AQ673))","v":25180555.55555556},{"$f":"IF(AR$11=\"\",0,SUM($Z595:AR595)-SUM($Z673:AR673))","v":24972222.222222228},{"$f":"IF(AS$11=\"\",0,SUM($Z595:AS595)-SUM($Z673:AS673))","v":24763888.888888896},{"$f":"IF(AT$11=\"\",0,SUM($Z595:AT595)-SUM($Z673:AT673))","v":24555555.55555556},{"$f":"IF(AU$11=\"\",0,SUM($Z595:AU595)-SUM($Z673:AU673))","v":24347222.222222228},{"$f":"IF(AV$11=\"\",0,SUM($Z595:AV595)-SUM($Z673:AV673))","v":32472222.222222231},{"$f":"IF(AW$11=\"\",0,SUM($Z595:AW595)-SUM($Z673:AW673))","v":32194444.444444451},{"$f":"IF(AX$11=\"\",0,SUM($Z595:AX595)-SUM($Z673:AX673))","v":31916666.666666675},{"$f":"IF(AY$11=\"\",0,SUM($Z595:AY595)-SUM($Z673:AY673))","v":31638888.888888896},{"$f":"IF(AZ$11=\"\",0,SUM($Z595:AZ595)-SUM($Z673:AZ673))","v":31361111.111111119},{"$f":"IF(BA$11=\"\",0,SUM($Z595:BA595)-SUM($Z673:BA673))","v":31083333.33333334},{"$f":"IF(BB$11=\"\",0,SUM($Z595:BB595)-SUM($Z673:BB673))","v":39138888.888888896},{"$f":"IF(BC$11=\"\",0,SUM($Z595:BC595)-SUM($Z673:BC673))","v":38791666.666666679},{"$f":"IF(BD$11=\"\",0,SUM($Z595:BD595)-SUM($Z673:BD673))","v":38444444.444444455},{"$f":"IF(BE$11=\"\",0,SUM($Z595:BE595)-SUM($Z673:BE673))","v":38097222.222222231},{"$f":"IF(BF$11=\"\",0,SUM($Z595:BF595)-SUM($Z673:BF673))","v":37750000.000000007},{"$f":"IF(BG$11=\"\",0,SUM($Z595:BG595)-SUM($Z673:BG673))","v":37402777.777777791},{"$f":"IF(BH$11=\"\",0,SUM($Z595:BH595)-SUM($Z673:BH673))","v":45388888.888888903},{"$f":"IF(BI$11=\"\",0,SUM($Z595:BI595)-SUM($Z673:BI673))","v":44972222.222222239},{"$f":"IF(BJ$11=\"\",0,SUM($Z595:BJ595)-SUM($Z673:BJ673))","v":44555555.555555567},{"$f":"IF(BK$11=\"\",0,SUM($Z595:BK595)-SUM($Z673:BK673))","v":44138888.888888903},{"$f":"IF(BL$11=\"\",0,SUM($Z595:BL595)-SUM($Z673:BL673))","v":43722222.222222231},{"$f":"IF(BM$11=\"\",0,SUM($Z595:BM595)-SUM($Z673:BM673))","v":43305555.555555567},{"$f":"IF(BN$11=\"\",0,SUM($Z595:BN595)-SUM($Z673:BN673))","v":51222222.222222239},{"$f":"IF(BO$11=\"\",0,SUM($Z595:BO595)-SUM($Z673:BO673))","v":50736111.111111127},{"$f":"IF(BP$11=\"\",0,SUM($Z595:BP595)-SUM($Z673:BP673))","v":50250000.000000015},{"$f":"IF(BQ$11=\"\",0,SUM($Z595:BQ595)-SUM($Z673:BQ673))","v":49763888.888888903},{"$f":"IF(BR$11=\"\",0,SUM($Z595:BR595)-SUM($Z673:BR673))","v":49277777.777777791},{"$f":"IF(BS$11=\"\",0,SUM($Z595:BS595)-SUM($Z673:BS673))","v":48791666.666666679},{"$f":"IF(BT$11=\"\",0,SUM($Z595:BT595)-SUM($Z673:BT673))","v":56638888.888888896},{"$f":"IF(BU$11=\"\",0,SUM($Z595:BU595)-SUM($Z673:BU673))","v":56083333.333333336},{"$f":"IF(BV$11=\"\",0,SUM($Z595:BV595)-SUM($Z673:BV673))","v":55527777.777777784},{"$f":"IF(BW$11=\"\",0,SUM($Z595:BW595)-SUM($Z673:BW673))","v":54972222.222222224},{"$f":"IF(BX$11=\"\",0,SUM($Z595:BX595)-SUM($Z673:BX673))","v":54416666.666666672},{"$f":"IF(BY$11=\"\",0,SUM($Z595:BY595)-SUM($Z673:BY673))","v":53861111.111111112},{"$f":"IF(BZ$11=\"\",0,SUM($Z595:BZ595)-SUM($Z673:BZ673))","v":61638888.888888888},{"$f":"IF(CA$11=\"\",0,SUM($Z595:CA595)-SUM($Z673:CA673))","v":61013888.888888888},{"$f":"IF(CB$11=\"\",0,SUM($Z595:CB595)-SUM($Z673:CB673))","v":60388888.888888888},{"$f":"IF(CC$11=\"\",0,SUM($Z595:CC595)-SUM($Z673:CC673))","v":59763888.888888888},{"$f":"IF(CD$11=\"\",0,SUM($Z595:CD595)-SUM($Z673:CD673))","v":59138888.888888888},{"$f":"IF(CE$11=\"\",0,SUM($Z595:CE595)-SUM($Z673:CE673))","v":58513888.888888888},{"$f":"IF(CF$11=\"\",0,SUM($Z595:CF595)-SUM($Z673:CF673))","v":66222222.222222216},{"$f":"IF(CG$11=\"\",0,SUM($Z595:CG595)-SUM($Z673:CG673))","v":65527777.777777776},{"$f":"IF(CH$11=\"\",0,SUM($Z595:CH595)-SUM($Z673:CH673))","v":64833333.333333328},{"$f":"IF(CI$11=\"\",0,SUM($Z595:CI595)-SUM($Z673:CI673))","v":0}]
[{"$f":"ROW()","v":710},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":711},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"H686","v":"Внеоборотные активы"},{"$f":"Items!$I$13","v":"Капзатраты на ЗУ и открытие"},null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,{"$f":"IF(ABS($X711-SUM($X712:$X715))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B711=Lists!$CU$24,SUMIFS($Z711:$CJ711,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z711:$CJ711))","v":945846286.25331283},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA712:AA715))","v":2183333.333333333},93340052.046368569,95580104.092737168,113704628.44954659,160679334.2570973,189559015.75145113,196034360.6627363,241136817.87909079,248757025.50268611,275346917.87363315,302170533.38130027,310064253.11662096,319125989.02522618,399214128.39421833,403255597.44281298,417416042.394077,454918857.12278354,477141067.23446143,481326462.95085472,523937553.28295267,528620635.96101665,552071985.6970675,575436686.31103289,579670073.46328723,584769481.96920764,660693876.24615037,660353131.16546774,669929944.29808998,702635666.18374741,719859365.76301134,718851167.36177111,756067245.88687062,{"$f":"IF(BG$11=\"\",0,SUM(BG712:BG715))","v":755233742.92946577},772967089.34068346,790492212.80134511,788684605.11093092,787621444.94571269,857181852.86215186,850355547.59249568,853245382.84677935,879160789.09989858,889423148.81437743,881362430.17699897,911373200.30798411,903273602.04222965,913600222.36996818,923676068.90718603,914308946.97531629,905655879.11152482,967534378.08564949,953026163.87367857,948154246.32475376,966307899.77466416,968728662.8250401,952826347.52355862,974915677.12954664,958894638.33879483,961219974.28064191,963294536.43196821,945846286.25331283,0]
[{"$f":"ROW()","v":714},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"H686","v":"Внеоборотные активы"},{"$f":"I711","v":"Капзатраты на ЗУ и открытие"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L714)=0,$L714=0,$L714=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L714)))","v":"Расходы на аренду ЗУ"},null,{"$f":"L713+1","v":3},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B714=Lists!$CU$24,SUMIFS($Z714:$CJ714,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z714:$CJ714))","v":154235734.65522981},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z603:AA603)-SUM($Z681:AA681))","v":2183333.333333333},{"$f":"IF(AB$11=\"\",0,SUM($Z603:AB603)-SUM($Z681:AB681))","v":4357795.1265673051},{"$f":"IF(AC$11=\"\",0,SUM($Z603:AC603)-SUM($Z681:AC681))","v":6615590.2531346092},{"$f":"IF(AD$11=\"\",0,SUM($Z603:AD603)-SUM($Z681:AD681))","v":9319403.1171344481},{"$f":"IF(AE$11=\"\",0,SUM($Z603:AE603)-SUM($Z681:AE681))","v":12219705.54284399},{"$f":"IF(AF$11=\"\",0,SUM($Z603:AF603)-SUM($Z681:AF681))","v":15080596.681130692},{"$f":"IF(AG$11=\"\",0,SUM($Z603:AG603)-SUM($Z681:AG681))","v":18061054.368067544},{"$f":"IF(AH$11=\"\",0,SUM($Z603:AH603)-SUM($Z681:AH681))","v":20987655.29609881},{"$f":"IF(AI$11=\"\",0,SUM($Z603:AI603)-SUM($Z681:AI681))","v":23926047.700146429},{"$f":"IF(AJ$11=\"\",0,SUM($Z603:AJ603)-SUM($Z681:AJ681))","v":27189657.743231714},{"$f":"IF(AK$11=\"\",0,SUM($Z603:AK603)-SUM($Z681:AK681))","v":30166195.902655397},{"$f":"IF(AL$11=\"\",0,SUM($Z603:AL603)-SUM($Z681:AL681))","v":33063427.513737261},{"$f":"IF(AM$11=\"\",0,SUM($Z603:AM603)-SUM($Z681:AM681))","v":37205928.897465348},{"$f":"IF(AN$11=\"\",0,SUM($Z603:AN603)-SUM($Z681:AN681))","v":41248109.713465065},{"$f":"IF(AO$11=\"\",0,SUM($Z603:AO603)-SUM($Z681:AO681))","v":44986640.396466307},{"$f":"IF(AP$11=\"\",0,SUM($Z603:AP603)-SUM($Z681:AP681))","v":49003924.909682438},{"$f":"IF(AQ$11=\"\",0,SUM($Z603:AQ603)-SUM($Z681:AQ681))","v":52811856.146880403},{"$f":"IF(AR$11=\"\",0,SUM($Z603:AR603)-SUM($Z681:AR681))","v":56494017.02691377},{"$f":"IF(AS$11=\"\",0,SUM($Z603:AS603)-SUM($Z681:AS681))","v":60537841.451632664},{"$f":"IF(AT$11=\"\",0,SUM($Z603:AT603)-SUM($Z681:AT681))","v":64434881.499800399},{"$f":"IF(AU$11=\"\",0,SUM($Z603:AU603)-SUM($Z681:AU681))","v":68108994.830305427},{"$f":"IF(AV$11=\"\",0,SUM($Z603:AV603)-SUM($Z681:AV681))","v":72015398.182202548},{"$f":"IF(AW$11=\"\",0,SUM($Z603:AW603)-SUM($Z681:AW681))","v":75463668.864166394},{"$f":"IF(AX$11=\"\",0,SUM($Z603:AX603)-SUM($Z681:AX681))","v":78739705.380142868},{"$f":"IF(AY$11=\"\",0,SUM($Z603:AY603)-SUM($Z681:AY681))","v":83099974.940232486},{"$f":"IF(AZ$11=\"\",0,SUM($Z603:AZ603)-SUM($Z681:AZ681))","v":87266996.314948156},{"$f":"IF(BA$11=\"\",0,SUM($Z603:BA603)-SUM($Z681:BA681))","v":91012431.866778851},{"$f":"IF(BB$11=\"\",0,SUM($Z603:BB603)-SUM($Z681:BB681))","v":94943693.631178886},{"$f":"IF(BC$11=\"\",0,SUM($Z603:BC603)-SUM($Z681:BC681))","v":98549168.833520398},{"$f":"IF(BD$11=\"\",0,SUM($Z603:BD603)-SUM($Z681:BD681))","v":101935946.06105176},{"$f":"IF(BE$11=\"\",0,SUM($Z603:BE603)-SUM($Z681:BE681))","v":105577977.60496688},{"$f":"IF(BF$11=\"\",0,SUM($Z603:BF603)-SUM($Z681:BF681))","v":108980297.15468529},{"$f":"IF(BG$11=\"\",0,SUM($Z603:BG603)-SUM($Z681:BG681))","v":112093376.98939349},{"$f":"IF(BH$11=\"\",0,SUM($Z603:BH603)-SUM($Z681:BH681))","v":115345819.2278482},{"$f":"IF(BI$11=\"\",0,SUM($Z603:BI603)-SUM($Z681:BI681))","v":118073815.79902223},{"$f":"IF(BJ$11=\"\",0,SUM($Z603:BJ603)-SUM($Z681:BJ681))","v":120536650.58656326},{"$f":"IF(BK$11=\"\",0,SUM($Z603:BK603)-SUM($Z681:BK681))","v":124017405.42086992},{"$f":"IF(BL$11=\"\",0,SUM($Z603:BL603)-SUM($Z681:BL681))","v":127211984.45215708},{"$f":"IF(BM$11=\"\",0,SUM($Z603:BM603)-SUM($Z681:BM681))","v":129918664.66321182},{"$f":"IF(BN$11=\"\",0,SUM($Z603:BN603)-SUM($Z681:BN681))","v":132718243.46919036},{"$f":"IF(BO$11=\"\",0,SUM($Z603:BO603)-SUM($Z681:BO681))","v":135135669.66536501},{"$f":"IF(BP$11=\"\",0,SUM($Z603:BP603)-SUM($Z681:BP681))","v":137258048.51842082},{"$f":"IF(BQ$11=\"\",0,SUM($Z603:BQ603)-SUM($Z681:BQ681))","v":139585946.9398497},{"$f":"IF(BR$11=\"\",0,SUM($Z603:BR603)-SUM($Z681:BR681))","v":141607730.94837534},{"$f":"IF(BS$11=\"\",0,SUM($Z603:BS603)-SUM($Z681:BS681))","v":143307118.74321705},{"$f":"IF(BT$11=\"\",0,SUM($Z603:BT603)-SUM($Z681:BT681))","v":145086097.82283348},{"$f":"IF(BU$11=\"\",0,SUM($Z603:BU603)-SUM($Z681:BU681))","v":146317421.68609756},{"$f":"IF(BV$11=\"\",0,SUM($Z603:BV603)-SUM($Z681:BV681))","v":147240390.89609373},{"$f":"IF(BW$11=\"\",0,SUM($Z603:BW603)-SUM($Z681:BW681))","v":149164701.90351862},{"$f":"IF(BX$11=\"\",0,SUM($Z603:BX603)-SUM($Z681:BX681))","v":150769591.18789119},{"$f":"IF(BY$11=\"\",0,SUM($Z603:BY603)-SUM($Z681:BY681))","v":151886581.6520313},{"$f":"IF(BZ$11=\"\",0,SUM($Z603:BZ603)-SUM($Z681:BZ681))","v":153069856.09079713},{"$f":"IF(CA$11=\"\",0,SUM($Z603:CA603)-SUM($Z681:CA681))","v":153870977.91975909},{"$f":"IF(CB$11=\"\",0,SUM($Z603:CB603)-SUM($Z681:CB681))","v":154350437.78530413},{"$f":"IF(CC$11=\"\",0,SUM($Z603:CC603)-SUM($Z681:CC681))","v":155035417.21922237},{"$f":"IF(CD$11=\"\",0,SUM($Z603:CD603)-SUM($Z681:CD681))","v":155387667.61993921},{"$f":"IF(CE$11=\"\",0,SUM($Z603:CE603)-SUM($Z681:CE681))","v":155417521.80697203},{"$f":"IF(CF$11=\"\",0,SUM($Z603:CF603)-SUM($Z681:CF681))","v":155500352.65848148},{"$f":"IF(CG$11=\"\",0,SUM($Z603:CG603)-SUM($Z681:CG681))","v":155035528.29363859},{"$f":"IF(CH$11=\"\",0,SUM($Z603:CH603)-SUM($Z681:CH681))","v":154235734.65522981},{"$f":"IF(CI$11=\"\",0,SUM($Z603:CI603)-SUM($Z681:CI681))","v":0}]
[{"$f":"ROW()","v":715},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":719},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,{"$f":"H718","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L719)=0,$L719=0,$L719=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L719)))","v":"земельный налог"},null,null,1,"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B719=Lists!$CU$24,SUMIFS($Z719:$CJ719,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z719:$CJ719))","v":0}]
[{"$f":"ROW()","v":721},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,{"$f":"H718","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L721)=0,$L721=0,$L721=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L721)))","v":"налог на имущество организаций"},null,null,{"$f":"L720+1","v":3},"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B721=Lists!$CU$24,SUMIFS($Z721:$CJ721,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z721:$CJ721))","v":0}]
[{"$f":"ROW()","v":724},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H723","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L724)=0,$L724=0,$L724=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L724)))","v":"земельный налог"},null,null,1,"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"IF($B724=Lists!$CU$24,SUMIFS($Z724:$CJ724,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z724:$CJ724))","v":0}]
[{"$f":"ROW()","v":725},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H723","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L725)=0,$L725=0,$L725=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L725)))","v":"транспортный налог"},null,null,{"$f":"L724+1","v":2},"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"IF($B725=Lists!$CU$24,SUMIFS($Z725:$CJ725,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z725:$CJ725))","v":0}]
[{"$f":"ROW()","v":729}]
[{"$f":"ROW()","v":730},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BO$27","v":"НДС к возмещению по капзатратам"},null,null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"IF($B730=Lists!$CU$24,SUMIFS($Z730:$CJ730,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z730:$CJ730))","v":610830555.55555534},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(AA$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:Z730))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(AB$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:AA730))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(AC$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:AB730))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(AD$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:AC730))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(AE$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:AD730))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(AF$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:AE730))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(AG$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:AF730))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(AH$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:AG730))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(AI$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:AH730))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(AJ$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:AI730))","v":5238888.8888888843},{"$f":"IF(AK$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(AK$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:AJ730))","v":19322222.222222239},{"$f":"IF(AL$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(AL$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:AK730))","v":11669444.444444444},{"$f":"IF(AM$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(AM$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:AL730))","v":10836111.111111104},{"$f":"IF(AN$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(AN$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:AM730))","v":6016666.6666666642},{"$f":"IF(AO$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(AO$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:AN730))","v":2266666.6666666642},{"$f":"IF(AP$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(AP$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:AO730))","v":6380555.5555555522},{"$f":"IF(AQ$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(AQ$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:AP730))","v":26963888.888888866},{"$f":"IF(AR$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(AR$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:AQ730))","v":11561111.111111104},{"$f":"IF(AS$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(AS$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:AR730))","v":8977777.7777777761},{"$f":"IF(AT$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(AT$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:AS730))","v":8908333.3333333284},{"$f":"IF(AU$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(AU$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:AT730))","v":5908333.3333333284},{"$f":"IF(AV$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(AV$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:AU730))","v":6172222.2222222239},{"$f":"IF(AW$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(AW$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:AV730))","v":20255555.555555552},{"$f":"IF(AX$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(AX$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:AW730))","v":12602777.777777761},{"$f":"IF(AY$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(AY$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:AX730))","v":11769444.444444448},{"$f":"IF(AZ$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(AZ$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:AY730))","v":6950000},{"$f":"IF(BA$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(BA$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:AZ730))","v":3200000},{"$f":"IF(BB$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(BB$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:BA730))","v":7313888.8888888955},{"$f":"IF(BC$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(BC$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:BB730))","v":27897222.222222209},{"$f":"IF(BD$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(BD$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:BC730))","v":12494444.444444418},{"$f":"IF(BE$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(BE$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:BD730))","v":9911111.1111111045},{"$f":"IF(BF$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(BF$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:BE730))","v":9841666.6666666567},{"$f":"IF(BG$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(BG$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:BF730))","v":6841666.6666666567},{"$f":"IF(BH$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(BH$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:BG730))","v":7105555.5555555522},{"$f":"IF(BI$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(BI$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:BH730))","v":21188888.888888866},{"$f":"IF(BJ$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(BJ$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:BI730))","v":13536111.111111104},{"$f":"IF(BK$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(BK$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:BJ730))","v":12702777.777777731},{"$f":"IF(BL$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(BL$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:BK730))","v":7883333.3333333135},{"$f":"IF(BM$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(BM$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:BL730))","v":4133333.3333333135},{"$f":"IF(BN$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(BN$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:BM730))","v":8247222.222222209},{"$f":"IF(BO$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(BO$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:BN730))","v":28830555.555555522},{"$f":"IF(BP$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(BP$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:BO730))","v":13427777.777777791},{"$f":"IF(BQ$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(BQ$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:BP730))","v":10844444.444444478},{"$f":"IF(BR$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(BR$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:BQ730))","v":10775000},{"$f":"IF(BS$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(BS$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:BR730))","v":7775000},{"$f":"IF(BT$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(BT$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:BS730))","v":8038888.8888888955},{"$f":"IF(BU$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(BU$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:BT730))","v":22122222.222222209},{"$f":"IF(BV$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(BV$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:BU730))","v":14469444.444444418},{"$f":"IF(BW$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(BW$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:BV730))","v":13636111.111111104},{"$f":"IF(BX$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(BX$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:BW730))","v":8816666.6666666865},{"$f":"IF(BY$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(BY$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:BX730))","v":5066666.6666666865},{"$f":"IF(BZ$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(BZ$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:BY730))","v":9180555.5555555224},{"$f":"IF(CA$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(CA$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:BZ730))","v":29763888.888888896},{"$f":"IF(CB$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(CB$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:CA730))","v":14361111.111111104},{"$f":"IF(CC$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(CC$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:CB730))","v":11777777.777777731},{"$f":"IF(CD$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(CD$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:CC730))","v":11708333.333333373},{"$f":"IF(CE$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(CE$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:CD730))","v":8708333.3333333731},{"$f":"IF(CF$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(CF$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:CE730))","v":8972222.222222209},{"$f":"IF(CG$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(CG$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:CF730))","v":23055555.555555582},{"$f":"IF(CH$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(CH$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:CG730))","v":15402777.777777791},{"$f":"IF(CI$11=\"\",0,SUMIFS($Z607:$CJ607,$Z$2:$CJ$2,\"<=\"&(CI$2-30*Macro!$Q$88/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))-SUM($Z730:CH730))","v":0}]
[{"$f":"ROW()","v":733}]
[{"$f":"ROW()","v":734},null,null,null,null,null,null,{"$f":"Items!$BO$19","v":"НДС начисленный"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B734=Lists!$CU$24,SUMIFS($Z734:$CJ734,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z734:$CJ734))","v":2462033424.1910596},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(AA$15:AA732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(AB$15:AB732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(AC$15:AC732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(AD$15:AD732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(AE$15:AE732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(AF$15:AF732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(AG$15:AG732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":-299263.69985380524},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(AH$15:AH732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":-288992.09928225842},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(AI$15:AI732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":274198.29884323571},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(AJ$15:AJ732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":477588.63842230197},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(AK$15:AK732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":514358.76196041983},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(AL$15:AL732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":550818.63667629147},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(AM$15:AM732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":2188024.7194913547},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(AN$15:AN732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":2961745.0335253412},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(AO$15:AO732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":2428756.0579198161},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(AP$15:AP732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":2286799.8010119982},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(AQ$15:AQ732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":5761133.9761339547},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(AR$15:AR732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":7162451.3847805653},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(AS$15:AS732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":6002459.9787781835},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(AT$15:AT732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":6300869.6609280687},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(AU$15:AU732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":11979071.423044994},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(AV$15:AV732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":13950807.111975003},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(AW$15:AW732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":11650149.841465604},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(AX$15:AX732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":11727801.748176906},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(AY$15:AY732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":20671041.91390207},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(AZ$15:AZ732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":23946755.786885131},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(BA$15:BA732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":18972651.207095794},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(BB$15:BB732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":18215917.864094418},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(BC$15:BC732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":31073777.152801394},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(BD$15:BD732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":34747549.276836909},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(BE$15:BE732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":27507658.029514126},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(BF$15:BF732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":27470895.584423173},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(BG$15:BG732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":44331088.909696311},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(BH$15:BH732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":48450776.044444561},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(BI$15:BI732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":38016472.635824144},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(BJ$15:BJ732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":36414723.568549998},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(BK$15:BK732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":59043372.120684832},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(BL$15:BL732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":65876442.413587354},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(BM$15:BM732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":50254639.258598685},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(BN$15:BN732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":46773080.870470114},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(BO$15:BO732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":71077144.504273593},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(BP$15:BP732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":74049866.078525797},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(BQ$15:BQ732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":56590017.294984847},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(BR$15:BR732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":56645755.961109325},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(BS$15:BS732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":84358920.648797989},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(BT$15:BT732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":87963654.010333627},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(BU$15:BU732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":63519288.877915725},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(BV$15:BV732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":54933738.444685876},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(BW$15:BW732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":89806152.115990996},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(BX$15:BX732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":101561659.93357036},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(BY$15:BY732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":72575040.739222214},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(BZ$15:BZ732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":63371089.949918568},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(CA$15:CA732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":97672033.683130234},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(CB$15:CB732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":102407952.43778747},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(CC$15:CC732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":88426930.737827823},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(CD$15:CD732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":88431326.029111534},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(CE$15:CE732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":133804733.76934952},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(CF$15:CF732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":149508792.3680343},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(CG$15:CG732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":106612559.88849562},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(CH$15:CH732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":141321144.80658704},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI732,$H$15:$H732,Items!$BO$19,$I$15:$I732,\"\")-SUMIFS(CI$15:CI732,$H$15:$H732,Items!$BO$20,$I$15:$I732,\"\"))","v":0}]
[{"$f":"ROW()","v":738},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BK$37","v":"Задолженность по НДС"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X738-($X734-$X736))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B738=Lists!$CU$24,SUMIFS($Z738:$CJ738,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z738:$CJ738))","v":141321144.80658722},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z734:AA734)-SUM($Z736:AA736))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z734:AB734)-SUM($Z736:AB736))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z734:AC734)-SUM($Z736:AC736))","v":0},{"$f":"IF(AD$11=\"\",0,SUM($Z734:AD734)-SUM($Z736:AD736))","v":0},{"$f":"IF(AE$11=\"\",0,SUM($Z734:AE734)-SUM($Z736:AE736))","v":0},{"$f":"IF(AF$11=\"\",0,SUM($Z734:AF734)-SUM($Z736:AF736))","v":0},{"$f":"IF(AG$11=\"\",0,SUM($Z734:AG734)-SUM($Z736:AG736))","v":-299263.69985380524},{"$f":"IF(AH$11=\"\",0,SUM($Z734:AH734)-SUM($Z736:AH736))","v":-288992.09928225842},{"$f":"IF(AI$11=\"\",0,SUM($Z734:AI734)-SUM($Z736:AI736))","v":274198.29884323571},{"$f":"IF(AJ$11=\"\",0,SUM($Z734:AJ734)-SUM($Z736:AJ736))","v":477588.63842230197},{"$f":"IF(AK$11=\"\",0,SUM($Z734:AK734)-SUM($Z736:AK736))","v":514358.76196041983},{"$f":"IF(AL$11=\"\",0,SUM($Z734:AL734)-SUM($Z736:AL736))","v":550818.63667629159},{"$f":"IF(AM$11=\"\",0,SUM($Z734:AM734)-SUM($Z736:AM736))","v":2188024.7194913547},{"$f":"IF(AN$11=\"\",0,SUM($Z734:AN734)-SUM($Z736:AN736))","v":2961745.0335253417},{"$f":"IF(AO$11=\"\",0,SUM($Z734:AO734)-SUM($Z736:AO736))","v":2428756.0579198152},{"$f":"IF(AP$11=\"\",0,SUM($Z734:AP734)-SUM($Z736:AP736))","v":2286799.8010119982},{"$f":"IF(AQ$11=\"\",0,SUM($Z734:AQ734)-SUM($Z736:AQ736))","v":5761133.9761339538},{"$f":"IF(AR$11=\"\",0,SUM($Z734:AR734)-SUM($Z736:AR736))","v":7162451.3847805634},{"$f":"IF(AS$11=\"\",0,SUM($Z734:AS734)-SUM($Z736:AS736))","v":6002459.9787781835},{"$f":"IF(AT$11=\"\",0,SUM($Z734:AT734)-SUM($Z736:AT736))","v":6300869.6609280705},{"$f":"IF(AU$11=\"\",0,SUM($Z734:AU734)-SUM($Z736:AU736))","v":11979071.423044994},{"$f":"IF(AV$11=\"\",0,SUM($Z734:AV734)-SUM($Z736:AV736))","v":13950807.111975007},{"$f":"IF(AW$11=\"\",0,SUM($Z734:AW734)-SUM($Z736:AW736))","v":11650149.841465607},{"$f":"IF(AX$11=\"\",0,SUM($Z734:AX734)-SUM($Z736:AX736))","v":11727801.748176903},{"$f":"IF(AY$11=\"\",0,SUM($Z734:AY734)-SUM($Z736:AY736))","v":20671041.913902074},{"$f":"IF(AZ$11=\"\",0,SUM($Z734:AZ734)-SUM($Z736:AZ736))","v":23946755.786885127},{"$f":"IF(BA$11=\"\",0,SUM($Z734:BA734)-SUM($Z736:BA736))","v":18972651.207095802},{"$f":"IF(BB$11=\"\",0,SUM($Z734:BB734)-SUM($Z736:BB736))","v":18215917.864094406},{"$f":"IF(BC$11=\"\",0,SUM($Z734:BC734)-SUM($Z736:BC736))","v":31073777.152801394},{"$f":"IF(BD$11=\"\",0,SUM($Z734:BD734)-SUM($Z736:BD736))","v":34747549.276836902},{"$f":"IF(BE$11=\"\",0,SUM($Z734:BE734)-SUM($Z736:BE736))","v":27507658.029514134},{"$f":"IF(BF$11=\"\",0,SUM($Z734:BF734)-SUM($Z736:BF736))","v":27470895.584423155},{"$f":"IF(BG$11=\"\",0,SUM($Z734:BG734)-SUM($Z736:BG736))","v":44331088.909696341},{"$f":"IF(BH$11=\"\",0,SUM($Z734:BH734)-SUM($Z736:BH736))","v":48450776.044444561},{"$f":"IF(BI$11=\"\",0,SUM($Z734:BI734)-SUM($Z736:BI736))","v":38016472.635824144},{"$f":"IF(BJ$11=\"\",0,SUM($Z734:BJ734)-SUM($Z736:BJ736))","v":36414723.568549991},{"$f":"IF(BK$11=\"\",0,SUM($Z734:BK734)-SUM($Z736:BK736))","v":59043372.120684803},{"$f":"IF(BL$11=\"\",0,SUM($Z734:BL734)-SUM($Z736:BL736))","v":65876442.413587332},{"$f":"IF(BM$11=\"\",0,SUM($Z734:BM734)-SUM($Z736:BM736))","v":50254639.258598685},{"$f":"IF(BN$11=\"\",0,SUM($Z734:BN734)-SUM($Z736:BN736))","v":46773080.870470166},{"$f":"IF(BO$11=\"\",0,SUM($Z734:BO734)-SUM($Z736:BO736))","v":71077144.504273653},{"$f":"IF(BP$11=\"\",0,SUM($Z734:BP734)-SUM($Z736:BP736))","v":74049866.078525782},{"$f":"IF(BQ$11=\"\",0,SUM($Z734:BQ734)-SUM($Z736:BQ736))","v":56590017.294984818},{"$f":"IF(BR$11=\"\",0,SUM($Z734:BR734)-SUM($Z736:BR736))","v":56645755.961109281},{"$f":"IF(BS$11=\"\",0,SUM($Z734:BS734)-SUM($Z736:BS736))","v":84358920.648797989},{"$f":"IF(BT$11=\"\",0,SUM($Z734:BT734)-SUM($Z736:BT736))","v":87963654.010333657},{"$f":"IF(BU$11=\"\",0,SUM($Z734:BU734)-SUM($Z736:BU736))","v":63519288.877915621},{"$f":"IF(BV$11=\"\",0,SUM($Z734:BV734)-SUM($Z736:BV736))","v":54933738.444685936},{"$f":"IF(BW$11=\"\",0,SUM($Z734:BW734)-SUM($Z736:BW736))","v":89806152.115991116},{"$f":"IF(BX$11=\"\",0,SUM($Z734:BX734)-SUM($Z736:BX736))","v":101561659.93357038},{"$f":"IF(BY$11=\"\",0,SUM($Z734:BY734)-SUM($Z736:BY736))","v":72575040.739222288},{"$f":"IF(BZ$11=\"\",0,SUM($Z734:BZ734)-SUM($Z736:BZ736))","v":63371089.949918509},{"$f":"IF(CA$11=\"\",0,SUM($Z734:CA734)-SUM($Z736:CA736))","v":97672033.683130264},{"$f":"IF(CB$11=\"\",0,SUM($Z734:CB734)-SUM($Z736:CB736))","v":102407952.43778753},{"$f":"IF(CC$11=\"\",0,SUM($Z734:CC734)-SUM($Z736:CC736))","v":88426930.737827778},{"$f":"IF(CD$11=\"\",0,SUM($Z734:CD734)-SUM($Z736:CD736))","v":88431326.029111624},{"$f":"IF(CE$11=\"\",0,SUM($Z734:CE734)-SUM($Z736:CE736))","v":133804733.76934958},{"$f":"IF(CF$11=\"\",0,SUM($Z734:CF734)-SUM($Z736:CF736))","v":149508792.36803412},{"$f":"IF(CG$11=\"\",0,SUM($Z734:CG734)-SUM($Z736:CG736))","v":106612559.88849545},{"$f":"IF(CH$11=\"\",0,SUM($Z734:CH734)-SUM($Z736:CH736))","v":141321144.80658722},{"$f":"IF(CI$11=\"\",0,SUM($Z734:CI734)-SUM($Z736:CI736))","v":0}]
[{"$f":"ROW()","v":740}]
[{"$f":"ROW()","v":743},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"промежуточный расчет финпотока",null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(AA$15:AA742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":-42811944.159999996},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(AB$15:AB742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":-159923732.4764013},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(AC$15:AC742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":-69791703.718286216},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(AD$15:AD742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":-56211120.563072957},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(AE$15:AE742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":-53263302.114844494},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(AF$15:AF742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":-42308299.684842572},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(AG$15:AG742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":-41749710.166243985},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(AH$15:AH742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":-122622841.29069605},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(AI$15:AI742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":-74540931.337947547},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(AJ$15:AJ742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":-65429530.089052603},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(AK$15:AK742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":-27336204.108683199},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(AL$15:AL742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":-4191055.8438877016},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(AM$15:AM742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":-21058103.713682771},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(AN$15:AN742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":-151407854.82147717},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(AO$15:AO742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":-80045665.369577467},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(AP$15:AP742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":-36127145.543664858},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(AQ$15:AQ742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":-4498978.2802828401},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(AR$15:AR742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":-5118732.6498753726},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(AS$15:AS742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":-36169609.633926779},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(AT$15:AT742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":-76325839.872404873},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(AU$15:AU742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":-23865749.496074051},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(AV$15:AV742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":-13144713.403053343},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(AW$15:AW742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":-26323795.058831662},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(AX$15:AX742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":61490703.258652955},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(AY$15:AY742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":52285291.549751371},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(AZ$15:AZ742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":-67961711.294827789},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(BA$15:BA742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":-79614706.315584034},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(BB$15:BB742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":56571013.40900135},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(BC$15:BC742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":80373959.003764004},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(BD$15:BD742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":102827421.54824623},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(BE$15:BE742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":-33879922.399000227},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(BF$15:BF742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":46928649.648049057},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(BG$15:BG742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":87290674.596636891},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(BH$15:BH742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":120102653.31958055},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(BI$15:BI742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":-33379214.155588329},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(BJ$15:BJ742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":200670992.67886919},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(BK$15:BK742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":182948232.79510617},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(BL$15:BL742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":89003330.150824189},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(BM$15:BM742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":-101391202.24201614},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(BN$15:BN742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":210090688.96662879},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(BO$15:BO742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":146661730.54294145},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(BP$15:BP742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":222454326.25735134},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(BQ$15:BQ742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":-75001910.883936584},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(BR$15:BR742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":193944219.45390034},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(BS$15:BS742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":156012540.48473418},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(BT$15:BT742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":235464158.69685256},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(BU$15:BU742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":-126264695.11416054},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(BV$15:BV742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":265035079.50489891},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(BW$15:BW742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":239686223.45323873},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(BX$15:BX742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":186395293.40027249},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(BY$15:BY742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":-200026735.98234272},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(BZ$15:BZ742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":263544049.8246119},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(CA$15:CA742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":151534961.88174272},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(CB$15:CB742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":287918425.84327877},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(CC$15:CC742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":-91395867.963418722},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(CD$15:CD742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":335263617.81331134},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(CE$15:CE742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":301268518.47619522},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(CF$15:CF742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":461080736.92251134},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(CG$15:CG742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":-77635860.03595686},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(CH$15:CH742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":660750902.39142692},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$21)-SUMIFS(CI$15:CI742,$H$15:$H742,\"<>\"&\"\",$I$15:$I742,\"\",$B$15:$B742,Lists!$CU$22))","v":0}]
[{"$f":"ROW()","v":744}]
[{"$f":"ROW()","v":748},null,null,null,null,null,null,{"$f":"H745","v":"АКТИВЫ"},{"$f":"Items!$BK$20","v":"Запасы"},null,null,null,{"$f":"M745","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUMIFS($Z748:$CJ748,$Z$2:$CJ$2,Periods!$Q$18)","v":59744147.951038599},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":844671.20000000007},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":1473215.9000000001},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":2423420.7000000002},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":3702750.9000000008},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":4808421.3000000007},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":6547340.1000000015},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":8674132.6000000015},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":10975653.655600002},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":13153334.476666668},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":15365035.778266668},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":19677716.593266666},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":23809324.048266664},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":27382225.993466664},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":30399645.128696665},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":38619759.671283334},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":44810388.299787343},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":49859680.983928673},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":53547545.709474161},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":67128894.411094829},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":75760592.425015956},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":83494597.852325231},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":87044291.351499155},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":106893476.9774594},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":118275633.25963524},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":129084123.12446269},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":132089426.70024347},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":161784455.05160049},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":176471678.14501786},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":189109549.3809399},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":190797591.53409892},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":233136280.86361361},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":251426574.38237977},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":268725513.16622549},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":268103776.79550859},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":322736208.74142647},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":344201029.20548308},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":366198470.16231287},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":359513802.90110862},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":428933164.35214114},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":448546031.15974993},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":465481202.31310487},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":442364589.69051719},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":526579166.34132844},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":539067541.03366685},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":558821231.06199479},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":527790251.38542217},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":620210923.0418849},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":631118760.88068104},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":654877975.66625464},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":615048391.7559582},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":723148395.90405643},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":733685044.59326208},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":752694970.19314468},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":704401855.62228227},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":762361695.05389309},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":693665754.7801137},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":604540268.87780356},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":388249324.86523533},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":403135869.17164087},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":59744147.951038599},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI747,$H$15:$H747,$I748,$I$15:$I747,\"\"))","v":0}]
[{"$f":"ROW()","v":749},null,null,null,null,null,null,{"$f":"H745","v":"АКТИВЫ"},{"$f":"Items!$BK$21","v":"Незавершенное производство"},null,null,null,{"$f":"M745","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUMIFS($Z749:$CJ749,$Z$2:$CJ$2,Periods!$Q$18)","v":171925298.76657104},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":360000},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":598538.29722656251},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":810585.18394531251},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":1208073.299725},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":1597832.3022250002},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":1937365.4592781249},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":1996255.4289583354},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":2885264.6863395842},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":3374864.3880874999},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":4311412.9722744767},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":3788625.1470848955},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":5693834.6790625006},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":6768162.1419483721},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":8383921.7361406982},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":6860044.5581696481},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":10852899.59643881},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":11977852.095863372},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":14537832.564102292},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":11585430.026917219},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":18390346.449712187},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":19485772.038916826},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":23913524.149551213},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":18207849.333656073},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":28282314.188112319},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":30061111.659318149},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":36589230.796460092},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":27149251.73338294},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":42470061.629409015},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":43383160.750477016},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":51926308.250752866},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":38198817.737800956},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":60229371.25894773},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":59833808.227416754},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":71712445.294145226},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":51400996.376941323},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":80251079.957299709},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":80512537.000552177},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":96796911.811425805},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":67989172.738790512},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":107048457.00375652},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":103111541.96388865},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":121316479.68711042},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":81853767.470970869},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":128950089.54281807},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":117035500.84405088},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":136096803.76056528},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":87686585.463988781},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":139920885.73949862},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":128697812.35143089},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":151648408.07268095},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":93693054.314660072},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":154412248.8510561},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":137883551.7325964},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":160228790.17482281},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":95232533.679571629},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":166014609.32268524},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":145649239.91421986},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":170986434.82026005},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":95906293.729614258},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":171925298.76657104},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI748,$H$15:$H748,$I749,$I$15:$I748,\"\"))","v":0}]
[{"$f":"ROW()","v":751},null,null,null,null,null,null,{"$f":"H748","v":"АКТИВЫ"},{"$f":"Items!$BK$28","v":"Денежные средства"},null,null,null,{"$f":"M748","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUMIFS($Z751:$CJ751,$Z$2:$CJ$2,Periods!$Q$18)","v":3276780006.088738},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z743:AA743))","v":-42811944.159999996},{"$f":"IF(AB$11=\"\",0,SUM($Z743:AB743))","v":-202735676.6364013},{"$f":"IF(AC$11=\"\",0,SUM($Z743:AC743))","v":-272527380.35468751},{"$f":"IF(AD$11=\"\",0,SUM($Z743:AD743))","v":-328738500.91776049},{"$f":"IF(AE$11=\"\",0,SUM($Z743:AE743))","v":-382001803.03260499},{"$f":"IF(AF$11=\"\",0,SUM($Z743:AF743))","v":-424310102.71744758},{"$f":"IF(AG$11=\"\",0,SUM($Z743:AG743))","v":-466059812.88369155},{"$f":"IF(AH$11=\"\",0,SUM($Z743:AH743))","v":-588682654.17438757},{"$f":"IF(AI$11=\"\",0,SUM($Z743:AI743))","v":-663223585.51233506},{"$f":"IF(AJ$11=\"\",0,SUM($Z743:AJ743))","v":-728653115.60138762},{"$f":"IF(AK$11=\"\",0,SUM($Z743:AK743))","v":-755989319.71007085},{"$f":"IF(AL$11=\"\",0,SUM($Z743:AL743))","v":-760180375.55395854},{"$f":"IF(AM$11=\"\",0,SUM($Z743:AM743))","v":-781238479.26764131},{"$f":"IF(AN$11=\"\",0,SUM($Z743:AN743))","v":-932646334.08911848},{"$f":"IF(AO$11=\"\",0,SUM($Z743:AO743))","v":-1012691999.4586959},{"$f":"IF(AP$11=\"\",0,SUM($Z743:AP743))","v":-1048819145.0023607},{"$f":"IF(AQ$11=\"\",0,SUM($Z743:AQ743))","v":-1053318123.2826436},{"$f":"IF(AR$11=\"\",0,SUM($Z743:AR743))","v":-1058436855.932519},{"$f":"IF(AS$11=\"\",0,SUM($Z743:AS743))","v":-1094606465.5664458},{"$f":"IF(AT$11=\"\",0,SUM($Z743:AT743))","v":-1170932305.4388506},{"$f":"IF(AU$11=\"\",0,SUM($Z743:AU743))","v":-1194798054.9349246},{"$f":"IF(AV$11=\"\",0,SUM($Z743:AV743))","v":-1207942768.3379779},{"$f":"IF(AW$11=\"\",0,SUM($Z743:AW743))","v":-1234266563.3968096},{"$f":"IF(AX$11=\"\",0,SUM($Z743:AX743))","v":-1172775860.1381567},{"$f":"IF(AY$11=\"\",0,SUM($Z743:AY743))","v":-1120490568.5884054},{"$f":"IF(AZ$11=\"\",0,SUM($Z743:AZ743))","v":-1188452279.8832331},{"$f":"IF(BA$11=\"\",0,SUM($Z743:BA743))","v":-1268066986.198817},{"$f":"IF(BB$11=\"\",0,SUM($Z743:BB743))","v":-1211495972.7898157},{"$f":"IF(BC$11=\"\",0,SUM($Z743:BC743))","v":-1131122013.7860518},{"$f":"IF(BD$11=\"\",0,SUM($Z743:BD743))","v":-1028294592.2378055},{"$f":"IF(BE$11=\"\",0,SUM($Z743:BE743))","v":-1062174514.6368058},{"$f":"IF(BF$11=\"\",0,SUM($Z743:BF743))","v":-1015245864.9887567},{"$f":"IF(BG$11=\"\",0,SUM($Z743:BG743))","v":-927955190.39211977},{"$f":"IF(BH$11=\"\",0,SUM($Z743:BH743))","v":-807852537.07253921},{"$f":"IF(BI$11=\"\",0,SUM($Z743:BI743))","v":-841231751.22812748},{"$f":"IF(BJ$11=\"\",0,SUM($Z743:BJ743))","v":-640560758.54925823},{"$f":"IF(BK$11=\"\",0,SUM($Z743:BK743))","v":-457612525.75415206},{"$f":"IF(BL$11=\"\",0,SUM($Z743:BL743))","v":-368609195.60332787},{"$f":"IF(BM$11=\"\",0,SUM($Z743:BM743))","v":-470000397.84534401},{"$f":"IF(BN$11=\"\",0,SUM($Z743:BN743))","v":-259909708.87871522},{"$f":"IF(BO$11=\"\",0,SUM($Z743:BO743))","v":-113247978.33577377},{"$f":"IF(BP$11=\"\",0,SUM($Z743:BP743))","v":109206347.92157757},{"$f":"IF(BQ$11=\"\",0,SUM($Z743:BQ743))","v":34204437.037640989},{"$f":"IF(BR$11=\"\",0,SUM($Z743:BR743))","v":228148656.49154133},{"$f":"IF(BS$11=\"\",0,SUM($Z743:BS743))","v":384161196.9762755},{"$f":"IF(BT$11=\"\",0,SUM($Z743:BT743))","v":619625355.67312813},{"$f":"IF(BU$11=\"\",0,SUM($Z743:BU743))","v":493360660.55896759},{"$f":"IF(BV$11=\"\",0,SUM($Z743:BV743))","v":758395740.0638665},{"$f":"IF(BW$11=\"\",0,SUM($Z743:BW743))","v":998081963.51710522},{"$f":"IF(BX$11=\"\",0,SUM($Z743:BX743))","v":1184477256.9173777},{"$f":"IF(BY$11=\"\",0,SUM($Z743:BY743))","v":984450520.93503499},{"$f":"IF(BZ$11=\"\",0,SUM($Z743:BZ743))","v":1247994570.7596469},{"$f":"IF(CA$11=\"\",0,SUM($Z743:CA743))","v":1399529532.6413896},{"$f":"IF(CB$11=\"\",0,SUM($Z743:CB743))","v":1687447958.4846683},{"$f":"IF(CC$11=\"\",0,SUM($Z743:CC743))","v":1596052090.5212495},{"$f":"IF(CD$11=\"\",0,SUM($Z743:CD743))","v":1931315708.3345609},{"$f":"IF(CE$11=\"\",0,SUM($Z743:CE743))","v":2232584226.8107562},{"$f":"IF(CF$11=\"\",0,SUM($Z743:CF743))","v":2693664963.7332678},{"$f":"IF(CG$11=\"\",0,SUM($Z743:CG743))","v":2616029103.6973109},{"$f":"IF(CH$11=\"\",0,SUM($Z743:CH743))","v":3276780006.088738},{"$f":"IF(CI$11=\"\",0,SUM($Z743:CI743))","v":0}]
[{"$f":"ROW()","v":754},null,null,null,null,null,null,{"$f":"Items!$BK$27","v":"ПАССИВЫ"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,{"$f":"IF(ABS(X754-SUM(X755:X765))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z754:$CJ754,$Z$2:$CJ$2,Periods!$Q$18)","v":5578156850.1707735},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA755:AA765))","v":-6423939.6266666614},-14628037.059472803,-23321603.711338364,-31035548.268488869,-37382881.83994934,-50287214.74005162,-61098814.191996858,-67540473.508912772,-73225166.70045048,-80586693.421657994,-93090639.032863677,-95229630.376675308,-91176685.440333605,-89530583.274507523,-103825347.78643025,-91459259.156502411,-73992983.080068305,-59950688.202259116,-69434428.177579448,-30160479.947836846,10718923.139556058,54971755.082362093,48013810.336449742,120954938.5506559,199967898.16458291,283435531.6373983,276387212.86274505,394331266.8382566,496889001.41800129,615501173.31005776,618734667.99304652,798391215.42833078,950623290.59765565,1123323829.9133539,1121287250.0249186,1353864844.6133442,1564688676.3544254,1796462538.6380258,1779147625.7269726,2070227384.3537941,2229368749.4855642,2443142510.5580282,2411981051.0269413,2748350598.4871235,2950613058.7023296,3205680688.7446404,3110637710.1942501,3410486000.3260293,3658374047.3129826,3951018157.0538878,3834557718.3607626,4181551666.0842724,4324926371.0084591,4572925322.662365,4463378916.7782707,4873286749.566906,5093192679.4971313,5384530419.921627,5223549830.8083105,5578156850.1707735,0]
[{"$f":"ROW()","v":757},null,null,null,null,null,null,{"$f":"H754","v":"ПАССИВЫ"},{"$f":"Items!$BK$23","v":"Кредиторская задолженность"},null,null,null,{"$f":"M754","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUMIFS($Z757:$CJ757,$Z$2:$CJ$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":175024.70666666667},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":122123.186666667},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":171691.31333333347},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":325727.5},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":309074.30000000075},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":502667.72000000067},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":646182.32440000027},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":972723.52653333172},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":1013356.8342666626},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":1276728.7131999955},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":1518417.1213999987},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":2195241.6227919981},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":2269953.3482659981},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":2549203.5028473288},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":3123823.1336826533},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":4236109.8196746409},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":4138024.7628252953},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":4427919.6318271458},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":5560647.1573630273},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":7189457.6241348386},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":7131282.565163523},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":7250628.5180190802},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":8714060.6759212017},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":11057757.782715976},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":11228880.042094588},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":11005082.60974431},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":13363313.43023324},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":16641872.474509954},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":16193581.692705393},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":15526875.589872479},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":19476583.039893746},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":23782719.765963078},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":23281391.932115555},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":21947352.43762064},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":26422157.536460876},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":31932737.164892197},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":31989911.379854202},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":29340443.195079327},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":35091442.74111557},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":41721486.950727463},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":40345820.836243629},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":34992071.362526417},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":43938003.60098362},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":50168172.877950191},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":48733347.920294762},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":41873989.924064636},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":50543031.938397884},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":57352921.331846714},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":57435937.207827568},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":48813785.556347847},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":59211954.03880024},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":66951467.81833744},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":64551391.012825966},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":57078992.989603996},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":52470354.794703484},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":59359711.081572533},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":49292500.027338028},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":22472027.127244949},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":56289205.310117722},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI756,$H$15:$H756,$I757,$I$15:$I756,\"\"))","v":0}]
[{"$f":"ROW()","v":759},null,null,null,null,null,null,{"$f":"H756","v":"ПАССИВЫ"},{"$f":"Items!$BK$32","v":"Задолженность по управленческим расходам"},null,null,null,{"$f":"M756","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUMIFS($Z759:$CJ759,$Z$2:$CJ$2,Periods!$Q$18)","v":34939965.008440286},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":-74400},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":-74400},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":-41066.666666666046},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":-44786.666666667908},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":-44786.666666664183},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":-22464.842524215579},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":458.11871691793203},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":32927.772844269872},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":94690.76413843222},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":170008.16010034271},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":248590.35866227187},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":355849.53876348026},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":518879.43632578105},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":720165.03620404005},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":913393.09824739397},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":1140426.5199424028},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":-41630.331666657701},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":363998.02862053178},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":738348.1156233754},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":1187746.8674699441},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":1816150.208467789},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":2524958.5011460558},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":3168504.4827145785},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":3916193.4966674149},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":4932706.0935175344},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":6076407.439790152},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":7086868.4985891208},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":8199883.5886004195},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":-33235.311112333089},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":1604518.2553682439},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":3047146.5084506087},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":4662431.4176475517},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":6769253.6516778283},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":9026627.1869451515},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":10991630.121551972},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":13138886.94473628},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":15939808.412983499},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":18968977.021466158},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":21563665.298673354},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":24310589.153041027},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":-16575.481008403003},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":3480622.8672398999},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":6508830.7133694962},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":9808037.7188623026},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":13877092.037939042},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":18000334.83786425},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":21434070.659721822},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":24921397.567827851},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":29398984.866435938},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":34164962.440309934},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":38134526.836836986},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":42144217.825805716},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":12873.470022805035},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":5018950.7421782091},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":9304805.0780931786},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":13894270.945878156},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":19540163.998315483},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":25242958.69918707},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":29982782.107298285},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":34939965.008440286},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI758,$H$15:$H758,$I759,$I$15:$I758,\"\"))","v":0}]
[{"$f":"ROW()","v":762},null,null,null,null,null,null,{"$f":"H759","v":"ПАССИВЫ"},{"$f":"Items!$BK$33","v":"Задолженность по капзатратам"},null,null,null,{"$f":"M759","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUMIFS($Z762:$CJ762,$Z$2:$CJ$2,Periods!$Q$18)","v":7033333.3333334923},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":436666.66666667163},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":433888.88888889551},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":436666.66666665673},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":2283888.8888888955},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":4753333.3333333135},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":883888.88888889551},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":1720000},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":1950555.5555555224},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":2153333.3333332539},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":1850555.5555554628},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":2869999.9999998808},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":1547222.2222220898},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":2973333.3333332539},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":2387222.2222220898},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":2139999.9999998808},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":3403888.8888887167},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":5873333.3333332539},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":2003888.8888888359},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":2839999.9999997616},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":3070555.5555553436},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":3273333.3333332539},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":2970555.555555582},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":3990000},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":2667222.2222223282},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":4093333.3333332539},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":3507222.2222220898},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":3260000},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":4523888.8888890743},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":6993333.3333334923},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":3123888.8888890743},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":3960000},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":4190555.555555582},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":4393333.3333334923},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":4090555.5555553436},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":5110000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":3787222.2222223282},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":5213333.3333334923},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":4627222.2222223282},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":4380000},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":5643888.8888888359},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":8113333.3333334923},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":4243888.8888888359},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":5080000},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":5310555.5555558205},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":5513333.3333334923},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":5210555.5555553436},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":6230000},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":4907222.2222223282},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":6333333.3333334923},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":5747222.2222223282},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":5500000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":6763888.8888888359},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":9233333.3333334923},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":5363888.8888888359},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":6200000},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":6430555.5555558205},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":6633333.3333334923},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":6330555.5555553436},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":7350000},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":7033333.3333334923},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI761,$H$15:$H761,$I762,$I$15:$I761,\"\"))","v":0}]
[{"$f":"ROW()","v":763},null,null,null,null,null,null,{"$f":"H759","v":"ПАССИВЫ"},{"$f":"Items!$BK$36","v":"Задолженность по налогам"},null,null,null,{"$f":"M759","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUMIFS($Z763:$CJ763,$Z$2:$CJ$2,Periods!$Q$18)","v":8214895.8333333731},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":82499.999999999985},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":389374.99999999994},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":523749.99999999994},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":1155624.9999999998},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":1782187.4999999995},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":2403437.4999999995},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":685572.91666666651},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":1553697.9166666665},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":2598124.9999999995},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":3728229.1666666665},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":1121250},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":2233645.833333334},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":3405937.5},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":4756354.166666666},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":1522291.666666666},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":3125833.3333333321},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":4716093.7499999981},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":6293072.9166666642},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":1632447.9166666679},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":3438593.75},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":5412187.5},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":7462604.1666666679},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":2032708.3333333321},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":4047708.3333333321},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":6113750},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":8349062.5},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":2398333.3333333358},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":4869062.5},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":7317656.25},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":9744114.5833333358},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":2473072.9166666642},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":5110989.5833333284},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":7907499.9999999925},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":10771979.166666657},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":2837916.6666666493},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":5649270.8333333135},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":8502812.4999999776},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":11516770.833333313},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":3168124.9999999776},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":6399791.6666666493},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":9600468.7499999776},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":12770156.249999978},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":3207447.9166666567},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":6570885.4166666567},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":10084062.499999985},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":13656354.166666657},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":3536875},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":7038333.3333333284},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":10573125},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":14259479.166666672},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":3831666.6666666716},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":7718020.8333333433},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":11564531.250000015},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":15371197.916666687},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":3835572.9166666865},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":7818281.2500000149},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":11941875.000000015},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":16115729.166666687},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":4129583.3333333731},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":8214895.8333333731},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI760,$H$15:$H760,$I763,$I$15:$I760,\"\"))","v":0}]
[{"$f":"ROW()","v":767}]
[{"$f":"ROW()","v":768}]
[{"$f":"ROW()","v":770}]
[{"$f":"ROW()","v":773},{"$f":"Lists!$CU$20","v":"PL"},null,null,null,null,null,{"$f":"Items!$BO$32","v":"Прибыль до налога на прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X773-($X741+$X769-$X771))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B773=Lists!$CU$24,SUMIFS($Z773:$CJ773,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z773:$CJ773))","v":4211124059.7814302},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(AA$15:AA772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":-19243400},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(AB$15:AB772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":-19000562.350340866},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(AC$15:AC772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":-19398094.295893319},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(AD$15:AD772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":-21120681.463904899},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(AE$15:AE772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":-22290491.838423502},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(AF$15:AF772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":-21883384.479185633},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(AG$15:AG772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":-22527732.309032772},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(AH$15:AH772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":-23135750.864089444},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(AI$15:AI772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":-22903979.075415604},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(AJ$15:AJ772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":-23638103.147913307},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(AK$15:AK772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":-24385070.359429684},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(AL$15:AL772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":-23638823.455709316},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(AM$15:AM772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":-19770120.203446761},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(AN$15:AN772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":-17756339.360775821},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(AO$15:AO772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":-18825335.544151176},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(AP$15:AP772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":-20617546.349901013},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(AQ$15:AQ772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":-9707518.03671249},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(AR$15:AR772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":-5895926.871792376},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(AS$15:AS772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":-7945526.5299145281},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(AT$15:AT772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":-6406114.299856022},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(AU$15:AU772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":12763406.481770515},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(AV$15:AV772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":16022052.396479949},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(AW$15:AW772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":9952430.0019606352},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(AX$15:AX772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":12027211.89828749},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(AY$15:AY772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":43700074.390492663},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(AZ$15:AZ772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":49069979.091390371},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(BA$15:BA772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":31901667.497515738},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(BB$15:BB772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":28857857.667259783},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(BC$15:BC772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":73738344.125302672},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(BD$15:BD772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":80085111.41459325},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(BE$15:BE772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":61259047.501437843},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(BF$15:BF772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":62075830.682473838},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(BG$15:BG772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":119907001.05451059},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(BH$15:BH772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":121376778.23303434},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(BI$15:BI772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":90704964.614985257},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(BJ$15:BJ772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":86652080.063507378},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(BK$15:BK772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":167714649.45344061},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(BL$15:BL772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":171860086.86265153},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(BM$15:BM772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":123995143.31714135},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(BN$15:BN772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":108331582.99530923},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(BO$15:BO772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":181108775.74400502},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(BP$15:BP772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":157879947.12903666},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(BQ$15:BQ772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":119344943.32336873},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(BR$15:BR772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":123336269.38969487},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(BS$15:BS772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":208794244.56097847},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(BT$15:BT772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":188112569.95479685},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(BU$15:BU772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":120992056.83532101},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(BV$15:BV772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":88240013.032820284},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(BW$15:BW772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":204386398.01832175},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(BX$15:BX772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":213256116.57435274},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(BY$15:BY772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":134161855.71786201},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(BZ$15:BZ772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":98472753.525547862},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(CA$15:CA772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":199251189.97293484},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(CB$15:CB772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":174850619.23482823},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(CC$15:CC772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":122518874.08705842},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(CD$15:CD772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":121468841.75099969},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(CE$15:CE772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":234944207.93531394},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(CF$15:CF772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":209926533.00089157},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(CG$15:CG772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":124887908.85718799},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(CH$15:CH772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":83285142.228451729},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$18)-SUMIFS(CI$15:CI772,$H$15:$H772,\"<>\"&\"\",$I$15:$I772,\"\",$B$15:$B772,Lists!$CU$19))","v":0}]
[{"$f":"ROW()","v":776}]
[{"$f":"ROW()","v":778}]
[{"$f":"ROW()","v":781},{"$f":"Lists!$CU$20","v":"PL"},null,null,null,null,null,{"$f":"Items!$BO$34","v":"Чистая прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X781-($X773-$X775))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B781=Lists!$CU$24,SUMIFS($Z781:$CJ781,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z781:$CJ781))","v":3368899247.8251429},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(AA$15:AA780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":-19243400},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(AB$15:AB780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":-19001623.650671221},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(AC$15:AC780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":-19398657.702241533},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(AD$15:AD780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":-21122916.526916556},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(AE$15:AE780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":-22309686.375045594},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(AF$15:AF780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":-21921361.460803863},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(AG$15:AG780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":-22527732.309032772},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(AH$15:AH780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":-23135750.864089444},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(AI$15:AI780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":-22903979.075415604},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(AJ$15:AJ780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":-23638103.147913307},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(AK$15:AK780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":-24385070.359429684},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(AL$15:AL780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":-23638823.455709316},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(AM$15:AM780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":-19770120.203446761},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(AN$15:AN780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":-17756339.360775821},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(AO$15:AO780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":-18825335.544151176},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(AP$15:AP780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":-20617546.349901013},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(AQ$15:AQ780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":-9707518.03671249},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(AR$15:AR780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":-5895926.871792376},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(AS$15:AS780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":-7945526.5299145281},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(AT$15:AT780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":-6406114.299856022},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(AU$15:AU780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":12763406.481770515},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(AV$15:AV780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":16022052.396479949},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(AW$15:AW780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":9952430.0019606352},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(AX$15:AX780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":12027211.89828749},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(AY$15:AY780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":43700074.390492663},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(AZ$15:AZ780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":49069979.091390371},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(BA$15:BA780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":31901667.497515738},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(BB$15:BB780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":28857857.667259783},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(BC$15:BC780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":73738344.125302672},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(BD$15:BD780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":80085111.41459325},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(BE$15:BE780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":51462742.463247925},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(BF$15:BF780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":49660664.545979083},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(BG$15:BG780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":95925600.843608469},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(BH$15:BH780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":97101422.58642751},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(BI$15:BI780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":72563971.69198823},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(BJ$15:BJ780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":69321664.050805926},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(BK$15:BK780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":134171719.56275249},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(BL$15:BL780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":137488069.49012119},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(BM$15:BM780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":99196114.653713107},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(BN$15:BN780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":86665266.396247387},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(BO$15:BO780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":144887020.595204},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(BP$15:BP780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":126303957.70322931},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(BQ$15:BQ780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":95475954.658694983},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(BR$15:BR780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":98669015.511755884},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(BS$15:BS780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":167035395.64878279},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(BT$15:BT780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":150490055.9638375},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(BU$15:BU780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":96793645.468256831},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(BV$15:BV780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":70592010.426256239},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(BW$15:BW780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":163509118.41465735},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(BX$15:BX780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":170604893.25948215},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(BY$15:BY780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":107329484.57428956},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(BZ$15:BZ780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":78778202.820438266},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(CA$15:CA780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":159400951.9783479},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(CB$15:CB780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":139880495.38786256},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(CC$15:CC780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":98015099.269646764},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(CD$15:CD780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":97175073.400799632},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(CE$15:CE780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":187955366.3482511},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(CF$15:CF780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":167941226.40071321},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(CG$15:CG780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":99910327.085750341},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(CH$15:CH780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":66628113.782761455},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$18)-SUMIFS(CI$15:CI780,$H$15:$H780,\"<>\"&\"\",$I$15:$I780,\"\",$B$15:$B780,Lists!$CU$19))","v":0}]
[{"$f":"ROW()","v":784}]
[{"$f":"ROW()","v":786},null,null,null,null,null,null,{"$f":"H785","v":"Индикатор безубыточности по чистой прибыли"},{"$f":"KPI!$I$16","v":"Срок окупаемости по чистой прибыли"},null,null,null,"кол-во лет",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X785=0,\"не окупается\",SUMIFS($Z$2:$CJ$2,$Z785:$CJ785,1)*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":7.75}]
[{"$f":"ROW()","v":787},null,null,null,null,null,null,{"$f":"H785","v":"Индикатор безубыточности по чистой прибыли"},{"$f":"KPI!$I$17","v":"Точка безубыточности по чистой прибыли"},null,null,null,"руб.",null,null,null,{"$f":"$H$20","v":"Продажи"},null,null,null,null,null,null,{"$f":"IF(X785=0,\"не окупается\",SUMIFS($Z$20:$CJ$20,$Z785:$CJ785,1))","v":288525650.61647105}]
[{"$f":"ROW()","v":789},null,null,null,null,null,null,{"$f":"H787","v":"Индикатор безубыточности по чистой прибыли"},{"$f":"KPI!$I$17","v":"Точка безубыточности по чистой прибыли"},null,null,null,{"$f":"$M$22","v":"кол-во потенциальных гостей"},null,null,null,{"$f":"$H$22","v":"Трафик"},null,null,null,null,null,null,{"$f":"IF(X785=0,\"не окупается\",SUMIFS($Z$22:$CJ$22,$Z785:$CJ785,1))","v":440200}]
[{"$f":"ROW()","v":792}]
[{"$f":"ROW()","v":795},null,null,null,null,null,null,"Индикатор безубыточности по финпотоку",null,null,null,null,{"$f":"M785","v":"индикатор(1)"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B795=Lists!$CU$24,SUMIFS($Z795:$CJ795,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z795:$CJ795))","v":1},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z795:Z795)=1,0,IF(AND(Z793<=0,MIN(AA793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z795:AA795)=1,0,IF(AND(AA793<=0,MIN(AB793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z795:AB795)=1,0,IF(AND(AB793<=0,MIN(AC793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z795:AC795)=1,0,IF(AND(AC793<=0,MIN(AD793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z795:AD795)=1,0,IF(AND(AD793<=0,MIN(AE793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z795:AE795)=1,0,IF(AND(AE793<=0,MIN(AF793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z795:AF795)=1,0,IF(AND(AF793<=0,MIN(AG793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z795:AG795)=1,0,IF(AND(AG793<=0,MIN(AH793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z795:AH795)=1,0,IF(AND(AH793<=0,MIN(AI793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z795:AI795)=1,0,IF(AND(AI793<=0,MIN(AJ793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z795:AJ795)=1,0,IF(AND(AJ793<=0,MIN(AK793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z795:AK795)=1,0,IF(AND(AK793<=0,MIN(AL793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z795:AL795)=1,0,IF(AND(AL793<=0,MIN(AM793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z795:AM795)=1,0,IF(AND(AM793<=0,MIN(AN793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z795:AN795)=1,0,IF(AND(AN793<=0,MIN(AO793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z795:AO795)=1,0,IF(AND(AO793<=0,MIN(AP793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z795:AP795)=1,0,IF(AND(AP793<=0,MIN(AQ793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z795:AQ795)=1,0,IF(AND(AQ793<=0,MIN(AR793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z795:AR795)=1,0,IF(AND(AR793<=0,MIN(AS793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z795:AS795)=1,0,IF(AND(AS793<=0,MIN(AT793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z795:AT795)=1,0,IF(AND(AT793<=0,MIN(AU793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z795:AU795)=1,0,IF(AND(AU793<=0,MIN(AV793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z795:AV795)=1,0,IF(AND(AV793<=0,MIN(AW793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z795:AW795)=1,0,IF(AND(AW793<=0,MIN(AX793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z795:AX795)=1,0,IF(AND(AX793<=0,MIN(AY793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z795:AY795)=1,0,IF(AND(AY793<=0,MIN(AZ793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z795:AZ795)=1,0,IF(AND(AZ793<=0,MIN(BA793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z795:BA795)=1,0,IF(AND(BA793<=0,MIN(BB793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z795:BB795)=1,0,IF(AND(BB793<=0,MIN(BC793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z795:BC795)=1,0,IF(AND(BC793<=0,MIN(BD793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z795:BD795)=1,0,IF(AND(BD793<=0,MIN(BE793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z795:BE795)=1,0,IF(AND(BE793<=0,MIN(BF793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z795:BF795)=1,0,IF(AND(BF793<=0,MIN(BG793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z795:BG795)=1,0,IF(AND(BG793<=0,MIN(BH793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z795:BH795)=1,0,IF(AND(BH793<=0,MIN(BI793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z795:BI795)=1,0,IF(AND(BI793<=0,MIN(BJ793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z795:BJ795)=1,0,IF(AND(BJ793<=0,MIN(BK793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z795:BK795)=1,0,IF(AND(BK793<=0,MIN(BL793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z795:BL795)=1,0,IF(AND(BL793<=0,MIN(BM793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z795:BM795)=1,0,IF(AND(BM793<=0,MIN(BN793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z795:BN795)=1,0,IF(AND(BN793<=0,MIN(BO793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z795:BO795)=1,0,IF(AND(BO793<=0,MIN(BP793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z795:BP795)=1,0,IF(AND(BP793<=0,MIN(BQ793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z795:BQ795)=1,0,IF(AND(BQ793<=0,MIN(BR793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z795:BR795)=1,0,IF(AND(BR793<=0,MIN(BS793:$CJ793)>=0),1,0)))","v":1},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z795:BS795)=1,0,IF(AND(BS793<=0,MIN(BT793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z795:BT795)=1,0,IF(AND(BT793<=0,MIN(BU793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z795:BU795)=1,0,IF(AND(BU793<=0,MIN(BV793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z795:BV795)=1,0,IF(AND(BV793<=0,MIN(BW793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z795:BW795)=1,0,IF(AND(BW793<=0,MIN(BX793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z795:BX795)=1,0,IF(AND(BX793<=0,MIN(BY793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z795:BY795)=1,0,IF(AND(BY793<=0,MIN(BZ793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z795:BZ795)=1,0,IF(AND(BZ793<=0,MIN(CA793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z795:CA795)=1,0,IF(AND(CA793<=0,MIN(CB793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z795:CB795)=1,0,IF(AND(CB793<=0,MIN(CC793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z795:CC795)=1,0,IF(AND(CC793<=0,MIN(CD793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z795:CD795)=1,0,IF(AND(CD793<=0,MIN(CE793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z795:CE795)=1,0,IF(AND(CE793<=0,MIN(CF793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z795:CF795)=1,0,IF(AND(CF793<=0,MIN(CG793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z795:CG795)=1,0,IF(AND(CG793<=0,MIN(CH793:$CJ793)>=0),1,0)))","v":0},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z795:CH795)=1,0,IF(AND(CH793<=0,MIN(CI793:$CJ793)>=0),1,0)))","v":0}]
[{"$f":"ROW()","v":797},null,null,null,null,null,null,{"$f":"H795","v":"Индикатор безубыточности по финпотоку"},{"$f":"KPI!$I$19","v":"Точка безубыточности по финпотоку"},null,null,null,"руб.",null,null,null,{"$f":"$H$20","v":"Продажи"},null,null,null,null,null,null,{"$f":"IF(X795=0,\"не окупается\",SUMIFS($Z$20:$CJ$20,$Z795:$CJ795,1))","v":811509349.6724149}]
[{"$f":"ROW()","v":800}]
[{"$f":"ROW()","v":803},null,null,null,null,null,null,{"$f":"Items!$BS$19","v":"Свободный отрицательный финпоток проекта"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X801+$X803-$X805)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B803=Lists!$CU$24,SUMIFS($Z803:$CJ803,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z803:$CJ803))","v":-1268128017.4867475},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA801>0,0,IF(AA793-Z793>0,0,IF(AA793-SUM($Z803:Z803)>0,0,AA793-SUM($Z803:Z803)))))","v":-42811944.159999996},{"$f":"IF(AB$11=\"\",0,IF(AB801>0,0,IF(AB793-AA793>0,0,IF(AB793-SUM($Z803:AA803)>0,0,AB793-SUM($Z803:AA803)))))","v":-159923732.4764013},{"$f":"IF(AC$11=\"\",0,IF(AC801>0,0,IF(AC793-AB793>0,0,IF(AC793-SUM($Z803:AB803)>0,0,AC793-SUM($Z803:AB803)))))","v":-69792765.018616557},{"$f":"IF(AD$11=\"\",0,IF(AD801>0,0,IF(AD793-AC793>0,0,IF(AD793-SUM($Z803:AC803)>0,0,AD793-SUM($Z803:AC803)))))","v":-56211683.969421148},{"$f":"IF(AE$11=\"\",0,IF(AE801>0,0,IF(AE793-AD793>0,0,IF(AE793-SUM($Z803:AD803)>0,0,AE793-SUM($Z803:AD803)))))","v":-53265537.177856147},{"$f":"IF(AF$11=\"\",0,IF(AF801>0,0,IF(AF793-AE793>0,0,IF(AF793-SUM($Z803:AE803)>0,0,AF793-SUM($Z803:AE803)))))","v":-42327494.221464694},{"$f":"IF(AG$11=\"\",0,IF(AG801>0,0,IF(AG793-AF793>0,0,IF(AG793-SUM($Z803:AF803)>0,0,AG793-SUM($Z803:AF803)))))","v":-41787687.147862196},{"$f":"IF(AH$11=\"\",0,IF(AH801>0,0,IF(AH793-AG793>0,0,IF(AH793-SUM($Z803:AG803)>0,0,AH793-SUM($Z803:AG803)))))","v":-122622841.29069602},{"$f":"IF(AI$11=\"\",0,IF(AI801>0,0,IF(AI793-AH793>0,0,IF(AI793-SUM($Z803:AH803)>0,0,AI793-SUM($Z803:AH803)))))","v":-74540931.337947488},{"$f":"IF(AJ$11=\"\",0,IF(AJ801>0,0,IF(AJ793-AI793>0,0,IF(AJ793-SUM($Z803:AI803)>0,0,AJ793-SUM($Z803:AI803)))))","v":-65429530.089052558},{"$f":"IF(AK$11=\"\",0,IF(AK801>0,0,IF(AK793-AJ793>0,0,IF(AK793-SUM($Z803:AJ803)>0,0,AK793-SUM($Z803:AJ803)))))","v":-27336204.108683228},{"$f":"IF(AL$11=\"\",0,IF(AL801>0,0,IF(AL793-AK793>0,0,IF(AL793-SUM($Z803:AK803)>0,0,AL793-SUM($Z803:AK803)))))","v":-4191055.8438876867},{"$f":"IF(AM$11=\"\",0,IF(AM801>0,0,IF(AM793-AL793>0,0,IF(AM793-SUM($Z803:AL803)>0,0,AM793-SUM($Z803:AL803)))))","v":-21058103.713682771},{"$f":"IF(AN$11=\"\",0,IF(AN801>0,0,IF(AN793-AM793>0,0,IF(AN793-SUM($Z803:AM803)>0,0,AN793-SUM($Z803:AM803)))))","v":-151407854.82147717},{"$f":"IF(AO$11=\"\",0,IF(AO801>0,0,IF(AO793-AN793>0,0,IF(AO793-SUM($Z803:AN803)>0,0,AO793-SUM($Z803:AN803)))))","v":-80045665.369577408},{"$f":"IF(AP$11=\"\",0,IF(AP801>0,0,IF(AP793-AO793>0,0,IF(AP793-SUM($Z803:AO803)>0,0,AP793-SUM($Z803:AO803)))))","v":-36127145.543664813},{"$f":"IF(AQ$11=\"\",0,IF(AQ801>0,0,IF(AQ793-AP793>0,0,IF(AQ793-SUM($Z803:AP803)>0,0,AQ793-SUM($Z803:AP803)))))","v":-4498978.280282855},{"$f":"IF(AR$11=\"\",0,IF(AR801>0,0,IF(AR793-AQ793>0,0,IF(AR793-SUM($Z803:AQ803)>0,0,AR793-SUM($Z803:AQ803)))))","v":-5118732.6498754025},{"$f":"IF(AS$11=\"\",0,IF(AS801>0,0,IF(AS793-AR793>0,0,IF(AS793-SUM($Z803:AR803)>0,0,AS793-SUM($Z803:AR803)))))","v":-36169609.633926868},{"$f":"IF(AT$11=\"\",0,IF(AT801>0,0,IF(AT793-AS793>0,0,IF(AT793-SUM($Z803:AS803)>0,0,AT793-SUM($Z803:AS803)))))","v":-76325839.872404814},{"$f":"IF(AU$11=\"\",0,IF(AU801>0,0,IF(AU793-AT793>0,0,IF(AU793-SUM($Z803:AT803)>0,0,AU793-SUM($Z803:AT803)))))","v":-23865749.496073961},{"$f":"IF(AV$11=\"\",0,IF(AV801>0,0,IF(AV793-AU793>0,0,IF(AV793-SUM($Z803:AU803)>0,0,AV793-SUM($Z803:AU803)))))","v":-13144713.403053284},{"$f":"IF(AW$11=\"\",0,IF(AW801>0,0,IF(AW793-AV793>0,0,IF(AW793-SUM($Z803:AV803)>0,0,AW793-SUM($Z803:AV803)))))","v":-26323795.058831692},{"$f":"IF(AX$11=\"\",0,IF(AX801>0,0,IF(AX793-AW793>0,0,IF(AX793-SUM($Z803:AW803)>0,0,AX793-SUM($Z803:AW803)))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY801>0,0,IF(AY793-AX793>0,0,IF(AY793-SUM($Z803:AX803)>0,0,AY793-SUM($Z803:AX803)))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ801>0,0,IF(AZ793-AY793>0,0,IF(AZ793-SUM($Z803:AY803)>0,0,AZ793-SUM($Z803:AY803)))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA801>0,0,IF(BA793-AZ793>0,0,IF(BA793-SUM($Z803:AZ803)>0,0,BA793-SUM($Z803:AZ803)))))","v":-33800422.802007437},{"$f":"IF(BB$11=\"\",0,IF(BB801>0,0,IF(BB793-BA793>0,0,IF(BB793-SUM($Z803:BA803)>0,0,BB793-SUM($Z803:BA803)))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC801>0,0,IF(BC793-BB793>0,0,IF(BC793-SUM($Z803:BB803)>0,0,BC793-SUM($Z803:BB803)))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD801>0,0,IF(BD793-BC793>0,0,IF(BD793-SUM($Z803:BC803)>0,0,BD793-SUM($Z803:BC803)))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE801>0,0,IF(BE793-BD793>0,0,IF(BE793-SUM($Z803:BD803)>0,0,BE793-SUM($Z803:BD803)))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF801>0,0,IF(BF793-BE793>0,0,IF(BF793-SUM($Z803:BE803)>0,0,BF793-SUM($Z803:BE803)))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG801>0,0,IF(BG793-BF793>0,0,IF(BG793-SUM($Z803:BF803)>0,0,BG793-SUM($Z803:BF803)))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH801>0,0,IF(BH793-BG793>0,0,IF(BH793-SUM($Z803:BG803)>0,0,BH793-SUM($Z803:BG803)))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI801>0,0,IF(BI793-BH793>0,0,IF(BI793-SUM($Z803:BH803)>0,0,BI793-SUM($Z803:BH803)))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ801>0,0,IF(BJ793-BI793>0,0,IF(BJ793-SUM($Z803:BI803)>0,0,BJ793-SUM($Z803:BI803)))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK801>0,0,IF(BK793-BJ793>0,0,IF(BK793-SUM($Z803:BJ803)>0,0,BK793-SUM($Z803:BJ803)))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL801>0,0,IF(BL793-BK793>0,0,IF(BL793-SUM($Z803:BK803)>0,0,BL793-SUM($Z803:BK803)))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM801>0,0,IF(BM793-BL793>0,0,IF(BM793-SUM($Z803:BL803)>0,0,BM793-SUM($Z803:BL803)))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN801>0,0,IF(BN793-BM793>0,0,IF(BN793-SUM($Z803:BM803)>0,0,BN793-SUM($Z803:BM803)))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO801>0,0,IF(BO793-BN793>0,0,IF(BO793-SUM($Z803:BN803)>0,0,BO793-SUM($Z803:BN803)))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP801>0,0,IF(BP793-BO793>0,0,IF(BP793-SUM($Z803:BO803)>0,0,BP793-SUM($Z803:BO803)))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ801>0,0,IF(BQ793-BP793>0,0,IF(BQ793-SUM($Z803:BP803)>0,0,BQ793-SUM($Z803:BP803)))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR801>0,0,IF(BR793-BQ793>0,0,IF(BR793-SUM($Z803:BQ803)>0,0,BR793-SUM($Z803:BQ803)))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS801>0,0,IF(BS793-BR793>0,0,IF(BS793-SUM($Z803:BR803)>0,0,BS793-SUM($Z803:BR803)))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT801>0,0,IF(BT793-BS793>0,0,IF(BT793-SUM($Z803:BS803)>0,0,BT793-SUM($Z803:BS803)))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU801>0,0,IF(BU793-BT793>0,0,IF(BU793-SUM($Z803:BT803)>0,0,BU793-SUM($Z803:BT803)))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV801>0,0,IF(BV793-BU793>0,0,IF(BV793-SUM($Z803:BU803)>0,0,BV793-SUM($Z803:BU803)))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW801>0,0,IF(BW793-BV793>0,0,IF(BW793-SUM($Z803:BV803)>0,0,BW793-SUM($Z803:BV803)))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX801>0,0,IF(BX793-BW793>0,0,IF(BX793-SUM($Z803:BW803)>0,0,BX793-SUM($Z803:BW803)))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY801>0,0,IF(BY793-BX793>0,0,IF(BY793-SUM($Z803:BX803)>0,0,BY793-SUM($Z803:BX803)))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ801>0,0,IF(BZ793-BY793>0,0,IF(BZ793-SUM($Z803:BY803)>0,0,BZ793-SUM($Z803:BY803)))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA801>0,0,IF(CA793-BZ793>0,0,IF(CA793-SUM($Z803:BZ803)>0,0,CA793-SUM($Z803:BZ803)))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB801>0,0,IF(CB793-CA793>0,0,IF(CB793-SUM($Z803:CA803)>0,0,CB793-SUM($Z803:CA803)))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC801>0,0,IF(CC793-CB793>0,0,IF(CC793-SUM($Z803:CB803)>0,0,CC793-SUM($Z803:CB803)))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD801>0,0,IF(CD793-CC793>0,0,IF(CD793-SUM($Z803:CC803)>0,0,CD793-SUM($Z803:CC803)))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE801>0,0,IF(CE793-CD793>0,0,IF(CE793-SUM($Z803:CD803)>0,0,CE793-SUM($Z803:CD803)))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF801>0,0,IF(CF793-CE793>0,0,IF(CF793-SUM($Z803:CE803)>0,0,CF793-SUM($Z803:CE803)))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG801>0,0,IF(CG793-CF793>0,0,IF(CG793-SUM($Z803:CF803)>0,0,CG793-SUM($Z803:CF803)))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH801>0,0,IF(CH793-CG793>0,0,IF(CH793-SUM($Z803:CG803)>0,0,CH793-SUM($Z803:CG803)))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI801>0,0,IF(CI793-CH793>0,0,IF(CI793-SUM($Z803:CH803)>0,0,CI793-SUM($Z803:CH803)))))","v":0}]
[{"$f":"ROW()","v":805},null,null,null,null,null,null,{"$f":"Items!$BS$20","v":"Свободный финпоток (FCF)"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X805-$X793)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B805=Lists!$CU$24,SUMIFS($Z805:$CJ805,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z805:$CJ805))","v":2451212222.5781412},null,null,{"$f":"IF(AA$11=\"\",0,AA801+AA803)","v":-42811944.159999996},{"$f":"IF(AB$11=\"\",0,AB801+AB803)","v":-159923732.4764013},-69792765.018616557,-56211683.969421148,-53265537.177856147,-42327494.221464694,-41787687.147862196,-122622841.29069602,-74540931.337947488,-65429530.089052558,-27336204.108683228,-4191055.8438876867,-21058103.713682771,-151407854.82147717,-80045665.369577408,-36127145.543664813,-4498978.280282855,-5118732.6498754025,-36169609.633926868,-76325839.872404814,-23865749.496073961,-13144713.403053284,-26323795.058831692,0,0,0,-33800422.802007437,56571013.40900135,80373959.003764004,68947499.149245948,0,37132344.609859109,74875508.460142136,38466683.306483269,0,182529999.75587213,85314997.427994251,0,0,185291660.30320054,124995413.9438796,79654670.798806369,0,170075230.78922653,131345286.60679519,29818100.679536939,0,240836668.13783467,124878275.34606946,0,0,236711678.68103945,131840411.17663312,121702196.03830743,0,310759842.99589968,276974750.12599516,294470728.69931316,0,635773320.61998928,0]
[{"$f":"ROW()","v":806}]
[{"$f":"ROW()","v":808}]
[{"$f":"ROW()","v":811},null,null,null,null,null,null,{"$f":"KPI!$I$21","v":"NPV(Учредителя)"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B811=Lists!$CU$24,SUMIFS($Z811:$CJ811,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z811:$CJ811))","v":177392772.70038038},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA813=0,0,AA805/AA813))","v":-41803897.962025836},{"$f":"IF(AB$11=\"\",0,IF(AB813=0,0,AB805/AB813))","v":-152481296.04876903},-64977932.77692657,-51101530.881291956,-47283046.923748374,-36688802.033341438,-35368051.606036216,-101341191.14933558,-60153551.448942073,-51557528.241182201,-21033343.978443995,-3148802.2869178723,-15448738.912136327,-108461100.8942197,-55990616.526778884,-24675326.510255329,-3000509.3512376817,-3333460.8879216956,-23000038.717515036,-47392341.477174833,-14469831.72947189,-7782002.2701916965,-15217403.673033567,0,0,0,-17763212.365908753,29029874.787367225,40273409.091910526,33734430.236614823,0,17322512.804990396,34107519.180648744,17109878.207047444,0,77410538.177995682,35329951.748827398,0,0,71437956.217155382,47056438.722747758,29281144.845200688,0,59610330.844513856,44951768.706922196,9964696.9993946534,0,76737984.503396168,38853173.638709448,0,0,68566941.581573576,37290265.069936395,33612217.507064737,0,81832779.244070858,71218761.294945851,73934679.78469564,0,152199078.15745774,0]
[{"$f":"ROW()","v":814}]
[{"$f":"ROW()","v":816}]
[{"$f":"ROW()","v":819},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BS$24","v":"Финпоток проекта для кредиторов нараст. итогом"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X819-$X817)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B819=Lists!$CU$24,SUMIFS($Z819:$CJ819,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z819:$CJ819))","v":3251212222.5781412},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z817:AA817))","v":757188055.84000003},{"$f":"IF(AB$11=\"\",0,SUM($Z817:AB817))","v":597264323.3635987},{"$f":"IF(AC$11=\"\",0,SUM($Z817:AC817))","v":527471558.34498215},{"$f":"IF(AD$11=\"\",0,SUM($Z817:AD817))","v":471259874.375561},{"$f":"IF(AE$11=\"\",0,SUM($Z817:AE817))","v":417994337.19770485},{"$f":"IF(AF$11=\"\",0,SUM($Z817:AF817))","v":375666842.97624016},{"$f":"IF(AG$11=\"\",0,SUM($Z817:AG817))","v":333879155.82837796},{"$f":"IF(AH$11=\"\",0,SUM($Z817:AH817))","v":211256314.53768191},{"$f":"IF(AI$11=\"\",0,SUM($Z817:AI817))","v":136715383.19973436},{"$f":"IF(AJ$11=\"\",0,SUM($Z817:AJ817))","v":71285853.110681757},{"$f":"IF(AK$11=\"\",0,SUM($Z817:AK817))","v":43949649.001998559},{"$f":"IF(AL$11=\"\",0,SUM($Z817:AL817))","v":39758593.158110857},{"$f":"IF(AM$11=\"\",0,SUM($Z817:AM817))","v":18700489.444428086},{"$f":"IF(AN$11=\"\",0,SUM($Z817:AN817))","v":-132707365.37704909},{"$f":"IF(AO$11=\"\",0,SUM($Z817:AO817))","v":-212753030.74662656},{"$f":"IF(AP$11=\"\",0,SUM($Z817:AP817))","v":-248880176.29029143},{"$f":"IF(AQ$11=\"\",0,SUM($Z817:AQ817))","v":-253379154.57057428},{"$f":"IF(AR$11=\"\",0,SUM($Z817:AR817))","v":-258497887.22044966},{"$f":"IF(AS$11=\"\",0,SUM($Z817:AS817))","v":-294667496.85437644},{"$f":"IF(AT$11=\"\",0,SUM($Z817:AT817))","v":-370993336.72678131},{"$f":"IF(AU$11=\"\",0,SUM($Z817:AU817))","v":-394859086.22285533},{"$f":"IF(AV$11=\"\",0,SUM($Z817:AV817))","v":-408003799.62590867},{"$f":"IF(AW$11=\"\",0,SUM($Z817:AW817))","v":-434327594.6847403},{"$f":"IF(AX$11=\"\",0,SUM($Z817:AX817))","v":-372836891.42608738},{"$f":"IF(AY$11=\"\",0,SUM($Z817:AY817))","v":-320551599.87633598},{"$f":"IF(AZ$11=\"\",0,SUM($Z817:AZ817))","v":-388513311.1711638},{"$f":"IF(BA$11=\"\",0,SUM($Z817:BA817))","v":-468128017.48674786},{"$f":"IF(BB$11=\"\",0,SUM($Z817:BB817))","v":-411557004.07774651},{"$f":"IF(BC$11=\"\",0,SUM($Z817:BC817))","v":-331183045.07398248},{"$f":"IF(BD$11=\"\",0,SUM($Z817:BD817))","v":-228355623.52573624},{"$f":"IF(BE$11=\"\",0,SUM($Z817:BE817))","v":-262235545.92473647},{"$f":"IF(BF$11=\"\",0,SUM($Z817:BF817))","v":-225103201.31487736},{"$f":"IF(BG$11=\"\",0,SUM($Z817:BG817))","v":-150227692.85473523},{"$f":"IF(BH$11=\"\",0,SUM($Z817:BH817))","v":-54106439.746056765},{"$f":"IF(BI$11=\"\",0,SUM($Z817:BI817))","v":-111761009.54825196},{"$f":"IF(BJ$11=\"\",0,SUM($Z817:BJ817))","v":70768990.207620174},{"$f":"IF(BK$11=\"\",0,SUM($Z817:BK817))","v":236386806.99002483},{"$f":"IF(BL$11=\"\",0,SUM($Z817:BL817))","v":291847207.25016093},{"$f":"IF(BM$11=\"\",0,SUM($Z817:BM817))","v":156083987.63561445},{"$f":"IF(BN$11=\"\",0,SUM($Z817:BN817))","v":341375647.938815},{"$f":"IF(BO$11=\"\",0,SUM($Z817:BO817))","v":466371061.8826946},{"$f":"IF(BP$11=\"\",0,SUM($Z817:BP817))","v":652603632.99124491},{"$f":"IF(BQ$11=\"\",0,SUM($Z817:BQ817))","v":546025732.68150091},{"$f":"IF(BR$11=\"\",0,SUM($Z817:BR817))","v":716100963.47072744},{"$f":"IF(BS$11=\"\",0,SUM($Z817:BS817))","v":847446250.07752264},{"$f":"IF(BT$11=\"\",0,SUM($Z817:BT817))","v":1041151559.8621795},{"$f":"IF(BU$11=\"\",0,SUM($Z817:BU817))","v":877264350.75705957},{"$f":"IF(BV$11=\"\",0,SUM($Z817:BV817))","v":1118101018.8948941},{"$f":"IF(BW$11=\"\",0,SUM($Z817:BW817))","v":1340139239.7415688},{"$f":"IF(BX$11=\"\",0,SUM($Z817:BX817))","v":1485657253.538177},{"$f":"IF(BY$11=\"\",0,SUM($Z817:BY817))","v":1242979294.2409637},{"$f":"IF(BZ$11=\"\",0,SUM($Z817:BZ817))","v":1479690972.9220033},{"$f":"IF(CA$11=\"\",0,SUM($Z817:CA817))","v":1611531384.0986364},{"$f":"IF(CB$11=\"\",0,SUM($Z817:CB817))","v":1859599571.9473281},{"$f":"IF(CC$11=\"\",0,SUM($Z817:CC817))","v":1733233580.1369438},{"$f":"IF(CD$11=\"\",0,SUM($Z817:CD817))","v":2043993423.1328435},{"$f":"IF(CE$11=\"\",0,SUM($Z817:CE817))","v":2320968173.2588387},{"$f":"IF(CF$11=\"\",0,SUM($Z817:CF817))","v":2735060068.5942869},{"$f":"IF(CG$11=\"\",0,SUM($Z817:CG817))","v":2615438901.9581518},{"$f":"IF(CH$11=\"\",0,SUM($Z817:CH817))","v":3251212222.5781412},{"$f":"IF(CI$11=\"\",0,SUM($Z817:CI817))","v":0}]
[{"$f":"ROW()","v":822},null,null,null,null,null,null,{"$f":"H821","v":"Индикатор безубыточности для кредиторов"},{"$f":"KPI!$I$18","v":"Срок окупаемости по финпотоку (PBP)"},null,null,null,"кол-во лет",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X821=0,\"не окупается\",SUMIFS($Z$2:$CJ$2,$Z821:$CJ821,1)*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":9}]
[{"$f":"ROW()","v":824},null,null,null,null,null,null,{"$f":"H822","v":"Индикатор безубыточности для кредиторов"},{"$f":"KPI!$I$19","v":"Точка безубыточности по финпотоку"},null,null,null,{"$f":"$M$18","v":"кол-во объектов"},null,null,null,{"$f":"$H$18","v":"кол-во объектов"},null,null,null,null,null,null,{"$f":"IF(X821=0,\"не окупается\",SUMIFS($Z$18:$CJ$18,$Z821:$CJ821,1))","v":6}]
[{"$f":"ROW()","v":825},null,null,null,null,null,null,{"$f":"H823","v":"Индикатор безубыточности для кредиторов"},{"$f":"KPI!$I$19","v":"Точка безубыточности по финпотоку"},null,null,null,{"$f":"$M$22","v":"кол-во потенциальных гостей"},null,null,null,{"$f":"$H$22","v":"Трафик"},null,null,null,null,null,null,{"$f":"IF(X821=0,\"не окупается\",SUMIFS($Z$22:$CJ$22,$Z821:$CJ821,1))","v":1059480}]
[{"$f":"ROW()","v":827},null,null,null,null,null,null,{"$f":"Items!$BS$25","v":"Свободный полож. финпоток для кредиторов"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B827=Lists!$CU$24,SUMIFS($Z827:$CJ827,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z827:$CJ827))","v":3719340240.064889},null,null,{"$f":"IF(AA$11=\"\",0,IF(AND(AA$2=Periods!$Q$18,AA817>0),AA817,IF(AND(AA817>0,AA819-MIN(INDIRECT(ADDRESS($A819,AB$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AA819-MIN(INDIRECT(ADDRESS($A819,AB$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AA817),AA817-(AA819-MIN(INDIRECT(ADDRESS($A819,AB$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AA817>0,AA819<=MIN(INDIRECT(ADDRESS($A819,AB$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AA817,0))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AND(AB$2=Periods!$Q$18,AB817>0),AB817,IF(AND(AB817>0,AB819-MIN(INDIRECT(ADDRESS($A819,AC$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AB819-MIN(INDIRECT(ADDRESS($A819,AC$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AB817),AB817-(AB819-MIN(INDIRECT(ADDRESS($A819,AC$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AB817>0,AB819<=MIN(INDIRECT(ADDRESS($A819,AC$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AB817,0))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AND(AC$2=Periods!$Q$18,AC817>0),AC817,IF(AND(AC817>0,AC819-MIN(INDIRECT(ADDRESS($A819,AD$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AC819-MIN(INDIRECT(ADDRESS($A819,AD$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AC817),AC817-(AC819-MIN(INDIRECT(ADDRESS($A819,AD$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AC817>0,AC819<=MIN(INDIRECT(ADDRESS($A819,AD$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AC817,0))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AND(AD$2=Periods!$Q$18,AD817>0),AD817,IF(AND(AD817>0,AD819-MIN(INDIRECT(ADDRESS($A819,AE$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AD819-MIN(INDIRECT(ADDRESS($A819,AE$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AD817),AD817-(AD819-MIN(INDIRECT(ADDRESS($A819,AE$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AD817>0,AD819<=MIN(INDIRECT(ADDRESS($A819,AE$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AD817,0))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AND(AE$2=Periods!$Q$18,AE817>0),AE817,IF(AND(AE817>0,AE819-MIN(INDIRECT(ADDRESS($A819,AF$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AE819-MIN(INDIRECT(ADDRESS($A819,AF$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AE817),AE817-(AE819-MIN(INDIRECT(ADDRESS($A819,AF$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AE817>0,AE819<=MIN(INDIRECT(ADDRESS($A819,AF$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AE817,0))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AND(AF$2=Periods!$Q$18,AF817>0),AF817,IF(AND(AF817>0,AF819-MIN(INDIRECT(ADDRESS($A819,AG$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AF819-MIN(INDIRECT(ADDRESS($A819,AG$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AF817),AF817-(AF819-MIN(INDIRECT(ADDRESS($A819,AG$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AF817>0,AF819<=MIN(INDIRECT(ADDRESS($A819,AG$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AF817,0))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AND(AG$2=Periods!$Q$18,AG817>0),AG817,IF(AND(AG817>0,AG819-MIN(INDIRECT(ADDRESS($A819,AH$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AG819-MIN(INDIRECT(ADDRESS($A819,AH$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AG817),AG817-(AG819-MIN(INDIRECT(ADDRESS($A819,AH$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AG817>0,AG819<=MIN(INDIRECT(ADDRESS($A819,AH$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AG817,0))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AND(AH$2=Periods!$Q$18,AH817>0),AH817,IF(AND(AH817>0,AH819-MIN(INDIRECT(ADDRESS($A819,AI$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AH819-MIN(INDIRECT(ADDRESS($A819,AI$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AH817),AH817-(AH819-MIN(INDIRECT(ADDRESS($A819,AI$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AH817>0,AH819<=MIN(INDIRECT(ADDRESS($A819,AI$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AH817,0))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AND(AI$2=Periods!$Q$18,AI817>0),AI817,IF(AND(AI817>0,AI819-MIN(INDIRECT(ADDRESS($A819,AJ$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AI819-MIN(INDIRECT(ADDRESS($A819,AJ$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AI817),AI817-(AI819-MIN(INDIRECT(ADDRESS($A819,AJ$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AI817>0,AI819<=MIN(INDIRECT(ADDRESS($A819,AJ$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AI817,0))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AND(AJ$2=Periods!$Q$18,AJ817>0),AJ817,IF(AND(AJ817>0,AJ819-MIN(INDIRECT(ADDRESS($A819,AK$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AJ819-MIN(INDIRECT(ADDRESS($A819,AK$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AJ817),AJ817-(AJ819-MIN(INDIRECT(ADDRESS($A819,AK$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AJ817>0,AJ819<=MIN(INDIRECT(ADDRESS($A819,AK$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AJ817,0))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AND(AK$2=Periods!$Q$18,AK817>0),AK817,IF(AND(AK817>0,AK819-MIN(INDIRECT(ADDRESS($A819,AL$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AK819-MIN(INDIRECT(ADDRESS($A819,AL$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AK817),AK817-(AK819-MIN(INDIRECT(ADDRESS($A819,AL$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AK817>0,AK819<=MIN(INDIRECT(ADDRESS($A819,AL$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AK817,0))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AND(AL$2=Periods!$Q$18,AL817>0),AL817,IF(AND(AL817>0,AL819-MIN(INDIRECT(ADDRESS($A819,AM$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AL819-MIN(INDIRECT(ADDRESS($A819,AM$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AL817),AL817-(AL819-MIN(INDIRECT(ADDRESS($A819,AM$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AL817>0,AL819<=MIN(INDIRECT(ADDRESS($A819,AM$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AL817,0))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AND(AM$2=Periods!$Q$18,AM817>0),AM817,IF(AND(AM817>0,AM819-MIN(INDIRECT(ADDRESS($A819,AN$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AM819-MIN(INDIRECT(ADDRESS($A819,AN$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AM817),AM817-(AM819-MIN(INDIRECT(ADDRESS($A819,AN$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AM817>0,AM819<=MIN(INDIRECT(ADDRESS($A819,AN$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AM817,0))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AND(AN$2=Periods!$Q$18,AN817>0),AN817,IF(AND(AN817>0,AN819-MIN(INDIRECT(ADDRESS($A819,AO$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AN819-MIN(INDIRECT(ADDRESS($A819,AO$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AN817),AN817-(AN819-MIN(INDIRECT(ADDRESS($A819,AO$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AN817>0,AN819<=MIN(INDIRECT(ADDRESS($A819,AO$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AN817,0))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AND(AO$2=Periods!$Q$18,AO817>0),AO817,IF(AND(AO817>0,AO819-MIN(INDIRECT(ADDRESS($A819,AP$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AO819-MIN(INDIRECT(ADDRESS($A819,AP$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AO817),AO817-(AO819-MIN(INDIRECT(ADDRESS($A819,AP$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AO817>0,AO819<=MIN(INDIRECT(ADDRESS($A819,AP$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AO817,0))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AND(AP$2=Periods!$Q$18,AP817>0),AP817,IF(AND(AP817>0,AP819-MIN(INDIRECT(ADDRESS($A819,AQ$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AP819-MIN(INDIRECT(ADDRESS($A819,AQ$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AP817),AP817-(AP819-MIN(INDIRECT(ADDRESS($A819,AQ$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AP817>0,AP819<=MIN(INDIRECT(ADDRESS($A819,AQ$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AP817,0))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AND(AQ$2=Periods!$Q$18,AQ817>0),AQ817,IF(AND(AQ817>0,AQ819-MIN(INDIRECT(ADDRESS($A819,AR$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AQ819-MIN(INDIRECT(ADDRESS($A819,AR$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AQ817),AQ817-(AQ819-MIN(INDIRECT(ADDRESS($A819,AR$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AQ817>0,AQ819<=MIN(INDIRECT(ADDRESS($A819,AR$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AQ817,0))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AND(AR$2=Periods!$Q$18,AR817>0),AR817,IF(AND(AR817>0,AR819-MIN(INDIRECT(ADDRESS($A819,AS$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AR819-MIN(INDIRECT(ADDRESS($A819,AS$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AR817),AR817-(AR819-MIN(INDIRECT(ADDRESS($A819,AS$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AR817>0,AR819<=MIN(INDIRECT(ADDRESS($A819,AS$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AR817,0))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AND(AS$2=Periods!$Q$18,AS817>0),AS817,IF(AND(AS817>0,AS819-MIN(INDIRECT(ADDRESS($A819,AT$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AS819-MIN(INDIRECT(ADDRESS($A819,AT$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AS817),AS817-(AS819-MIN(INDIRECT(ADDRESS($A819,AT$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AS817>0,AS819<=MIN(INDIRECT(ADDRESS($A819,AT$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AS817,0))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AND(AT$2=Periods!$Q$18,AT817>0),AT817,IF(AND(AT817>0,AT819-MIN(INDIRECT(ADDRESS($A819,AU$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AT819-MIN(INDIRECT(ADDRESS($A819,AU$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AT817),AT817-(AT819-MIN(INDIRECT(ADDRESS($A819,AU$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AT817>0,AT819<=MIN(INDIRECT(ADDRESS($A819,AU$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AT817,0))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AND(AU$2=Periods!$Q$18,AU817>0),AU817,IF(AND(AU817>0,AU819-MIN(INDIRECT(ADDRESS($A819,AV$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AU819-MIN(INDIRECT(ADDRESS($A819,AV$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AU817),AU817-(AU819-MIN(INDIRECT(ADDRESS($A819,AV$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AU817>0,AU819<=MIN(INDIRECT(ADDRESS($A819,AV$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AU817,0))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AND(AV$2=Periods!$Q$18,AV817>0),AV817,IF(AND(AV817>0,AV819-MIN(INDIRECT(ADDRESS($A819,AW$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AV819-MIN(INDIRECT(ADDRESS($A819,AW$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AV817),AV817-(AV819-MIN(INDIRECT(ADDRESS($A819,AW$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AV817>0,AV819<=MIN(INDIRECT(ADDRESS($A819,AW$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AV817,0))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AND(AW$2=Periods!$Q$18,AW817>0),AW817,IF(AND(AW817>0,AW819-MIN(INDIRECT(ADDRESS($A819,AX$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AW819-MIN(INDIRECT(ADDRESS($A819,AX$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AW817),AW817-(AW819-MIN(INDIRECT(ADDRESS($A819,AX$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AW817>0,AW819<=MIN(INDIRECT(ADDRESS($A819,AX$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AW817,0))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AND(AX$2=Periods!$Q$18,AX817>0),AX817,IF(AND(AX817>0,AX819-MIN(INDIRECT(ADDRESS($A819,AY$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AX819-MIN(INDIRECT(ADDRESS($A819,AY$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AX817),AX817-(AX819-MIN(INDIRECT(ADDRESS($A819,AY$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AX817>0,AX819<=MIN(INDIRECT(ADDRESS($A819,AY$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AX817,0))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AND(AY$2=Periods!$Q$18,AY817>0),AY817,IF(AND(AY817>0,AY819-MIN(INDIRECT(ADDRESS($A819,AZ$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AY819-MIN(INDIRECT(ADDRESS($A819,AZ$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AY817),AY817-(AY819-MIN(INDIRECT(ADDRESS($A819,AZ$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AY817>0,AY819<=MIN(INDIRECT(ADDRESS($A819,AZ$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AY817,0))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AND(AZ$2=Periods!$Q$18,AZ817>0),AZ817,IF(AND(AZ817>0,AZ819-MIN(INDIRECT(ADDRESS($A819,BA$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AZ819-MIN(INDIRECT(ADDRESS($A819,BA$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AZ817),AZ817-(AZ819-MIN(INDIRECT(ADDRESS($A819,BA$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AZ817>0,AZ819<=MIN(INDIRECT(ADDRESS($A819,BA$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AZ817,0))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(AND(BA$2=Periods!$Q$18,BA817>0),BA817,IF(AND(BA817>0,BA819-MIN(INDIRECT(ADDRESS($A819,BB$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BA819-MIN(INDIRECT(ADDRESS($A819,BB$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BA817),BA817-(BA819-MIN(INDIRECT(ADDRESS($A819,BB$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BA817>0,BA819<=MIN(INDIRECT(ADDRESS($A819,BB$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BA817,0))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(AND(BB$2=Periods!$Q$18,BB817>0),BB817,IF(AND(BB817>0,BB819-MIN(INDIRECT(ADDRESS($A819,BC$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BB819-MIN(INDIRECT(ADDRESS($A819,BC$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BB817),BB817-(BB819-MIN(INDIRECT(ADDRESS($A819,BC$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BB817>0,BB819<=MIN(INDIRECT(ADDRESS($A819,BC$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BB817,0))))","v":56571013.40900135},{"$f":"IF(BC$11=\"\",0,IF(AND(BC$2=Periods!$Q$18,BC817>0),BC817,IF(AND(BC817>0,BC819-MIN(INDIRECT(ADDRESS($A819,BD$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BC819-MIN(INDIRECT(ADDRESS($A819,BD$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BC817),BC817-(BC819-MIN(INDIRECT(ADDRESS($A819,BD$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BC817>0,BC819<=MIN(INDIRECT(ADDRESS($A819,BD$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BC817,0))))","v":80373959.003764004},{"$f":"IF(BD$11=\"\",0,IF(AND(BD$2=Periods!$Q$18,BD817>0),BD817,IF(AND(BD817>0,BD819-MIN(INDIRECT(ADDRESS($A819,BE$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BD819-MIN(INDIRECT(ADDRESS($A819,BE$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BD817),BD817-(BD819-MIN(INDIRECT(ADDRESS($A819,BE$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BD817>0,BD819<=MIN(INDIRECT(ADDRESS($A819,BE$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BD817,0))))","v":68947499.149246007},{"$f":"IF(BE$11=\"\",0,IF(AND(BE$2=Periods!$Q$18,BE817>0),BE817,IF(AND(BE817>0,BE819-MIN(INDIRECT(ADDRESS($A819,BF$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BE819-MIN(INDIRECT(ADDRESS($A819,BF$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BE817),BE817-(BE819-MIN(INDIRECT(ADDRESS($A819,BF$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BE817>0,BE819<=MIN(INDIRECT(ADDRESS($A819,BF$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BE817,0))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(AND(BF$2=Periods!$Q$18,BF817>0),BF817,IF(AND(BF817>0,BF819-MIN(INDIRECT(ADDRESS($A819,BG$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BF819-MIN(INDIRECT(ADDRESS($A819,BG$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BF817),BF817-(BF819-MIN(INDIRECT(ADDRESS($A819,BG$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BF817>0,BF819<=MIN(INDIRECT(ADDRESS($A819,BG$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BF817,0))))","v":37132344.609859109},{"$f":"IF(BG$11=\"\",0,IF(AND(BG$2=Periods!$Q$18,BG817>0),BG817,IF(AND(BG817>0,BG819-MIN(INDIRECT(ADDRESS($A819,BH$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BG819-MIN(INDIRECT(ADDRESS($A819,BH$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BG817),BG817-(BG819-MIN(INDIRECT(ADDRESS($A819,BH$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BG817>0,BG819<=MIN(INDIRECT(ADDRESS($A819,BH$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BG817,0))))","v":74875508.460142136},{"$f":"IF(BH$11=\"\",0,IF(AND(BH$2=Periods!$Q$18,BH817>0),BH817,IF(AND(BH817>0,BH819-MIN(INDIRECT(ADDRESS($A819,BI$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BH819-MIN(INDIRECT(ADDRESS($A819,BI$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BH817),BH817-(BH819-MIN(INDIRECT(ADDRESS($A819,BI$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BH817>0,BH819<=MIN(INDIRECT(ADDRESS($A819,BI$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BH817,0))))","v":38466683.306483269},{"$f":"IF(BI$11=\"\",0,IF(AND(BI$2=Periods!$Q$18,BI817>0),BI817,IF(AND(BI817>0,BI819-MIN(INDIRECT(ADDRESS($A819,BJ$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BI819-MIN(INDIRECT(ADDRESS($A819,BJ$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BI817),BI817-(BI819-MIN(INDIRECT(ADDRESS($A819,BJ$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BI817>0,BI819<=MIN(INDIRECT(ADDRESS($A819,BJ$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BI817,0))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(AND(BJ$2=Periods!$Q$18,BJ817>0),BJ817,IF(AND(BJ817>0,BJ819-MIN(INDIRECT(ADDRESS($A819,BK$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BJ819-MIN(INDIRECT(ADDRESS($A819,BK$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BJ817),BJ817-(BJ819-MIN(INDIRECT(ADDRESS($A819,BK$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BJ817>0,BJ819<=MIN(INDIRECT(ADDRESS($A819,BK$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BJ817,0))))","v":182529999.75587213},{"$f":"IF(BK$11=\"\",0,IF(AND(BK$2=Periods!$Q$18,BK817>0),BK817,IF(AND(BK817>0,BK819-MIN(INDIRECT(ADDRESS($A819,BL$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BK819-MIN(INDIRECT(ADDRESS($A819,BL$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BK817),BK817-(BK819-MIN(INDIRECT(ADDRESS($A819,BL$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BK817>0,BK819<=MIN(INDIRECT(ADDRESS($A819,BL$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BK817,0))))","v":85314997.427994281},{"$f":"IF(BL$11=\"\",0,IF(AND(BL$2=Periods!$Q$18,BL817>0),BL817,IF(AND(BL817>0,BL819-MIN(INDIRECT(ADDRESS($A819,BM$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BL819-MIN(INDIRECT(ADDRESS($A819,BM$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BL817),BL817-(BL819-MIN(INDIRECT(ADDRESS($A819,BM$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BL817>0,BL819<=MIN(INDIRECT(ADDRESS($A819,BM$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BL817,0))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(AND(BM$2=Periods!$Q$18,BM817>0),BM817,IF(AND(BM817>0,BM819-MIN(INDIRECT(ADDRESS($A819,BN$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BM819-MIN(INDIRECT(ADDRESS($A819,BN$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BM817),BM817-(BM819-MIN(INDIRECT(ADDRESS($A819,BN$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BM817>0,BM819<=MIN(INDIRECT(ADDRESS($A819,BN$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BM817,0))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(AND(BN$2=Periods!$Q$18,BN817>0),BN817,IF(AND(BN817>0,BN819-MIN(INDIRECT(ADDRESS($A819,BO$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BN819-MIN(INDIRECT(ADDRESS($A819,BO$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BN817),BN817-(BN819-MIN(INDIRECT(ADDRESS($A819,BO$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BN817>0,BN819<=MIN(INDIRECT(ADDRESS($A819,BO$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BN817,0))))","v":185291660.30320054},{"$f":"IF(BO$11=\"\",0,IF(AND(BO$2=Periods!$Q$18,BO817>0),BO817,IF(AND(BO817>0,BO819-MIN(INDIRECT(ADDRESS($A819,BP$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BO819-MIN(INDIRECT(ADDRESS($A819,BP$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BO817),BO817-(BO819-MIN(INDIRECT(ADDRESS($A819,BP$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BO817>0,BO819<=MIN(INDIRECT(ADDRESS($A819,BP$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BO817,0))))","v":124995413.9438796},{"$f":"IF(BP$11=\"\",0,IF(AND(BP$2=Periods!$Q$18,BP817>0),BP817,IF(AND(BP817>0,BP819-MIN(INDIRECT(ADDRESS($A819,BQ$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BP819-MIN(INDIRECT(ADDRESS($A819,BQ$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BP817),BP817-(BP819-MIN(INDIRECT(ADDRESS($A819,BQ$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BP817>0,BP819<=MIN(INDIRECT(ADDRESS($A819,BQ$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BP817,0))))","v":79654670.79880631},{"$f":"IF(BQ$11=\"\",0,IF(AND(BQ$2=Periods!$Q$18,BQ817>0),BQ817,IF(AND(BQ817>0,BQ819-MIN(INDIRECT(ADDRESS($A819,BR$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BQ819-MIN(INDIRECT(ADDRESS($A819,BR$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BQ817),BQ817-(BQ819-MIN(INDIRECT(ADDRESS($A819,BR$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BQ817>0,BQ819<=MIN(INDIRECT(ADDRESS($A819,BR$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BQ817,0))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(AND(BR$2=Periods!$Q$18,BR817>0),BR817,IF(AND(BR817>0,BR819-MIN(INDIRECT(ADDRESS($A819,BS$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BR819-MIN(INDIRECT(ADDRESS($A819,BS$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BR817),BR817-(BR819-MIN(INDIRECT(ADDRESS($A819,BS$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BR817>0,BR819<=MIN(INDIRECT(ADDRESS($A819,BS$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BR817,0))))","v":170075230.78922653},{"$f":"IF(BS$11=\"\",0,IF(AND(BS$2=Periods!$Q$18,BS817>0),BS817,IF(AND(BS817>0,BS819-MIN(INDIRECT(ADDRESS($A819,BT$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BS819-MIN(INDIRECT(ADDRESS($A819,BT$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BS817),BS817-(BS819-MIN(INDIRECT(ADDRESS($A819,BT$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BS817>0,BS819<=MIN(INDIRECT(ADDRESS($A819,BT$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BS817,0))))","v":131345286.60679519},{"$f":"IF(BT$11=\"\",0,IF(AND(BT$2=Periods!$Q$18,BT817>0),BT817,IF(AND(BT817>0,BT819-MIN(INDIRECT(ADDRESS($A819,BU$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BT819-MIN(INDIRECT(ADDRESS($A819,BU$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BT817),BT817-(BT819-MIN(INDIRECT(ADDRESS($A819,BU$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BT817>0,BT819<=MIN(INDIRECT(ADDRESS($A819,BU$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BT817,0))))","v":29818100.679536939},{"$f":"IF(BU$11=\"\",0,IF(AND(BU$2=Periods!$Q$18,BU817>0),BU817,IF(AND(BU817>0,BU819-MIN(INDIRECT(ADDRESS($A819,BV$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BU819-MIN(INDIRECT(ADDRESS($A819,BV$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BU817),BU817-(BU819-MIN(INDIRECT(ADDRESS($A819,BV$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BU817>0,BU819<=MIN(INDIRECT(ADDRESS($A819,BV$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BU817,0))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(AND(BV$2=Periods!$Q$18,BV817>0),BV817,IF(AND(BV817>0,BV819-MIN(INDIRECT(ADDRESS($A819,BW$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BV819-MIN(INDIRECT(ADDRESS($A819,BW$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BV817),BV817-(BV819-MIN(INDIRECT(ADDRESS($A819,BW$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BV817>0,BV819<=MIN(INDIRECT(ADDRESS($A819,BW$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BV817,0))))","v":240836668.13783467},{"$f":"IF(BW$11=\"\",0,IF(AND(BW$2=Periods!$Q$18,BW817>0),BW817,IF(AND(BW817>0,BW819-MIN(INDIRECT(ADDRESS($A819,BX$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BW819-MIN(INDIRECT(ADDRESS($A819,BX$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BW817),BW817-(BW819-MIN(INDIRECT(ADDRESS($A819,BX$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BW817>0,BW819<=MIN(INDIRECT(ADDRESS($A819,BX$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BW817,0))))","v":124878275.34606957},{"$f":"IF(BX$11=\"\",0,IF(AND(BX$2=Periods!$Q$18,BX817>0),BX817,IF(AND(BX817>0,BX819-MIN(INDIRECT(ADDRESS($A819,BY$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BX819-MIN(INDIRECT(ADDRESS($A819,BY$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BX817),BX817-(BX819-MIN(INDIRECT(ADDRESS($A819,BY$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BX817>0,BX819<=MIN(INDIRECT(ADDRESS($A819,BY$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BX817,0))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(AND(BY$2=Periods!$Q$18,BY817>0),BY817,IF(AND(BY817>0,BY819-MIN(INDIRECT(ADDRESS($A819,BZ$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BY819-MIN(INDIRECT(ADDRESS($A819,BZ$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BY817),BY817-(BY819-MIN(INDIRECT(ADDRESS($A819,BZ$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BY817>0,BY819<=MIN(INDIRECT(ADDRESS($A819,BZ$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BY817,0))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(AND(BZ$2=Periods!$Q$18,BZ817>0),BZ817,IF(AND(BZ817>0,BZ819-MIN(INDIRECT(ADDRESS($A819,CA$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BZ819-MIN(INDIRECT(ADDRESS($A819,CA$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BZ817),BZ817-(BZ819-MIN(INDIRECT(ADDRESS($A819,CA$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BZ817>0,BZ819<=MIN(INDIRECT(ADDRESS($A819,CA$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BZ817,0))))","v":236711678.68103945},{"$f":"IF(CA$11=\"\",0,IF(AND(CA$2=Periods!$Q$18,CA817>0),CA817,IF(AND(CA817>0,CA819-MIN(INDIRECT(ADDRESS($A819,CB$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,CA819-MIN(INDIRECT(ADDRESS($A819,CB$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<CA817),CA817-(CA819-MIN(INDIRECT(ADDRESS($A819,CB$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(CA817>0,CA819<=MIN(INDIRECT(ADDRESS($A819,CB$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),CA817,0))))","v":131840411.17663312},{"$f":"IF(CB$11=\"\",0,IF(AND(CB$2=Periods!$Q$18,CB817>0),CB817,IF(AND(CB817>0,CB819-MIN(INDIRECT(ADDRESS($A819,CC$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,CB819-MIN(INDIRECT(ADDRESS($A819,CC$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<CB817),CB817-(CB819-MIN(INDIRECT(ADDRESS($A819,CC$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(CB817>0,CB819<=MIN(INDIRECT(ADDRESS($A819,CC$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),CB817,0))))","v":121702196.03830755},{"$f":"IF(CC$11=\"\",0,IF(AND(CC$2=Periods!$Q$18,CC817>0),CC817,IF(AND(CC817>0,CC819-MIN(INDIRECT(ADDRESS($A819,CD$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,CC819-MIN(INDIRECT(ADDRESS($A819,CD$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<CC817),CC817-(CC819-MIN(INDIRECT(ADDRESS($A819,CD$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(CC817>0,CC819<=MIN(INDIRECT(ADDRESS($A819,CD$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),CC817,0))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(AND(CD$2=Periods!$Q$18,CD817>0),CD817,IF(AND(CD817>0,CD819-MIN(INDIRECT(ADDRESS($A819,CE$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,CD819-MIN(INDIRECT(ADDRESS($A819,CE$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<CD817),CD817-(CD819-MIN(INDIRECT(ADDRESS($A819,CE$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(CD817>0,CD819<=MIN(INDIRECT(ADDRESS($A819,CE$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),CD817,0))))","v":310759842.99589968},{"$f":"IF(CE$11=\"\",0,IF(AND(CE$2=Periods!$Q$18,CE817>0),CE817,IF(AND(CE817>0,CE819-MIN(INDIRECT(ADDRESS($A819,CF$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,CE819-MIN(INDIRECT(ADDRESS($A819,CF$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<CE817),CE817-(CE819-MIN(INDIRECT(ADDRESS($A819,CF$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(CE817>0,CE819<=MIN(INDIRECT(ADDRESS($A819,CF$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),CE817,0))))","v":276974750.12599516},{"$f":"IF(CF$11=\"\",0,IF(AND(CF$2=Periods!$Q$18,CF817>0),CF817,IF(AND(CF817>0,CF819-MIN(INDIRECT(ADDRESS($A819,CG$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,CF819-MIN(INDIRECT(ADDRESS($A819,CG$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<CF817),CF817-(CF819-MIN(INDIRECT(ADDRESS($A819,CG$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(CF817>0,CF819<=MIN(INDIRECT(ADDRESS($A819,CG$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),CF817,0))))","v":294470728.6993134},{"$f":"IF(CG$11=\"\",0,IF(AND(CG$2=Periods!$Q$18,CG817>0),CG817,IF(AND(CG817>0,CG819-MIN(INDIRECT(ADDRESS($A819,CH$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,CG819-MIN(INDIRECT(ADDRESS($A819,CH$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<CG817),CG817-(CG819-MIN(INDIRECT(ADDRESS($A819,CH$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(CG817>0,CG819<=MIN(INDIRECT(ADDRESS($A819,CH$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),CG817,0))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(AND(CH$2=Periods!$Q$18,CH817>0),CH817,IF(AND(CH817>0,CH819-MIN(INDIRECT(ADDRESS($A819,CI$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,CH819-MIN(INDIRECT(ADDRESS($A819,CI$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<CH817),CH817-(CH819-MIN(INDIRECT(ADDRESS($A819,CI$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(CH817>0,CH819<=MIN(INDIRECT(ADDRESS($A819,CI$1,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),CH817,0))))","v":635773320.61998928},{"$f":"IF(CI$11=\"\",0,IF(AND(CI$2=Periods!$Q$18,CI817>0),CI817,IF(AND(CI817>0,CI819-MIN(INDIRECT(ADDRESS($A819,#REF!,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,CI819-MIN(INDIRECT(ADDRESS($A819,#REF!,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<CI817),CI817-(CI819-MIN(INDIRECT(ADDRESS($A819,#REF!,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(CI817>0,CI819<=MIN(INDIRECT(ADDRESS($A819,#REF!,4,1)&\":\"&ADDRESS($A819,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),CI817,0))))","v":0}]
[{"$f":"ROW()","v":830}]
[{"$f":"ROW()","v":833},null,null,null,null,null,null,{"$f":"KPI!$I$22","v":"IRR для кредиторов"},null,null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(XIRR(INDIRECT(ADDRESS($A831,SUMIFS($Z$1:$CJ$1,$Z833:$CJ833,1),4,1)&\":\"&ADDRESS($A831,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)),INDIRECT(ADDRESS(12,SUMIFS($Z$1:$CJ$1,$Z833:$CJ833,1),4,1)&\":\"&ADDRESS(12,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1))),0)","v":0.33930256962776184},null,null,{"$f":"IF(AND(AA831<>0,SUM($Z833:Z833)<>1),1,0)","v":0},{"$f":"IF(AND(AB831<>0,SUM($Z833:AA833)<>1),1,0)","v":0},{"$f":"IF(AND(AC831<>0,SUM($Z833:AB833)<>1),1,0)","v":0},{"$f":"IF(AND(AD831<>0,SUM($Z833:AC833)<>1),1,0)","v":0},{"$f":"IF(AND(AE831<>0,SUM($Z833:AD833)<>1),1,0)","v":0},{"$f":"IF(AND(AF831<>0,SUM($Z833:AE833)<>1),1,0)","v":0},{"$f":"IF(AND(AG831<>0,SUM($Z833:AF833)<>1),1,0)","v":0},{"$f":"IF(AND(AH831<>0,SUM($Z833:AG833)<>1),1,0)","v":0},{"$f":"IF(AND(AI831<>0,SUM($Z833:AH833)<>1),1,0)","v":0},{"$f":"IF(AND(AJ831<>0,SUM($Z833:AI833)<>1),1,0)","v":0},{"$f":"IF(AND(AK831<>0,SUM($Z833:AJ833)<>1),1,0)","v":0},{"$f":"IF(AND(AL831<>0,SUM($Z833:AK833)<>1),1,0)","v":0},{"$f":"IF(AND(AM831<>0,SUM($Z833:AL833)<>1),1,0)","v":0},{"$f":"IF(AND(AN831<>0,SUM($Z833:AM833)<>1),1,0)","v":1},{"$f":"IF(AND(AO831<>0,SUM($Z833:AN833)<>1),1,0)","v":0},{"$f":"IF(AND(AP831<>0,SUM($Z833:AO833)<>1),1,0)","v":0},{"$f":"IF(AND(AQ831<>0,SUM($Z833:AP833)<>1),1,0)","v":0},{"$f":"IF(AND(AR831<>0,SUM($Z833:AQ833)<>1),1,0)","v":0},{"$f":"IF(AND(AS831<>0,SUM($Z833:AR833)<>1),1,0)","v":0},{"$f":"IF(AND(AT831<>0,SUM($Z833:AS833)<>1),1,0)","v":0},{"$f":"IF(AND(AU831<>0,SUM($Z833:AT833)<>1),1,0)","v":0},{"$f":"IF(AND(AV831<>0,SUM($Z833:AU833)<>1),1,0)","v":0},{"$f":"IF(AND(AW831<>0,SUM($Z833:AV833)<>1),1,0)","v":0},{"$f":"IF(AND(AX831<>0,SUM($Z833:AW833)<>1),1,0)","v":0},{"$f":"IF(AND(AY831<>0,SUM($Z833:AX833)<>1),1,0)","v":0},{"$f":"IF(AND(AZ831<>0,SUM($Z833:AY833)<>1),1,0)","v":0},{"$f":"IF(AND(BA831<>0,SUM($Z833:AZ833)<>1),1,0)","v":0},{"$f":"IF(AND(BB831<>0,SUM($Z833:BA833)<>1),1,0)","v":0},{"$f":"IF(AND(BC831<>0,SUM($Z833:BB833)<>1),1,0)","v":0},{"$f":"IF(AND(BD831<>0,SUM($Z833:BC833)<>1),1,0)","v":0},{"$f":"IF(AND(BE831<>0,SUM($Z833:BD833)<>1),1,0)","v":0},{"$f":"IF(AND(BF831<>0,SUM($Z833:BE833)<>1),1,0)","v":0},{"$f":"IF(AND(BG831<>0,SUM($Z833:BF833)<>1),1,0)","v":0},{"$f":"IF(AND(BH831<>0,SUM($Z833:BG833)<>1),1,0)","v":0},{"$f":"IF(AND(BI831<>0,SUM($Z833:BH833)<>1),1,0)","v":0},{"$f":"IF(AND(BJ831<>0,SUM($Z833:BI833)<>1),1,0)","v":0},{"$f":"IF(AND(BK831<>0,SUM($Z833:BJ833)<>1),1,0)","v":0},{"$f":"IF(AND(BL831<>0,SUM($Z833:BK833)<>1),1,0)","v":0},{"$f":"IF(AND(BM831<>0,SUM($Z833:BL833)<>1),1,0)","v":0},{"$f":"IF(AND(BN831<>0,SUM($Z833:BM833)<>1),1,0)","v":0},{"$f":"IF(AND(BO831<>0,SUM($Z833:BN833)<>1),1,0)","v":0},{"$f":"IF(AND(BP831<>0,SUM($Z833:BO833)<>1),1,0)","v":0},{"$f":"IF(AND(BQ831<>0,SUM($Z833:BP833)<>1),1,0)","v":0},{"$f":"IF(AND(BR831<>0,SUM($Z833:BQ833)<>1),1,0)","v":0},{"$f":"IF(AND(BS831<>0,SUM($Z833:BR833)<>1),1,0)","v":0},{"$f":"IF(AND(BT831<>0,SUM($Z833:BS833)<>1),1,0)","v":0},{"$f":"IF(AND(BU831<>0,SUM($Z833:BT833)<>1),1,0)","v":0},{"$f":"IF(AND(BV831<>0,SUM($Z833:BU833)<>1),1,0)","v":0},{"$f":"IF(AND(BW831<>0,SUM($Z833:BV833)<>1),1,0)","v":0},{"$f":"IF(AND(BX831<>0,SUM($Z833:BW833)<>1),1,0)","v":0},{"$f":"IF(AND(BY831<>0,SUM($Z833:BX833)<>1),1,0)","v":0},{"$f":"IF(AND(BZ831<>0,SUM($Z833:BY833)<>1),1,0)","v":0},{"$f":"IF(AND(CA831<>0,SUM($Z833:BZ833)<>1),1,0)","v":0},{"$f":"IF(AND(CB831<>0,SUM($Z833:CA833)<>1),1,0)","v":0},{"$f":"IF(AND(CC831<>0,SUM($Z833:CB833)<>1),1,0)","v":0},{"$f":"IF(AND(CD831<>0,SUM($Z833:CC833)<>1),1,0)","v":0},{"$f":"IF(AND(CE831<>0,SUM($Z833:CD833)<>1),1,0)","v":0},{"$f":"IF(AND(CF831<>0,SUM($Z833:CE833)<>1),1,0)","v":0},{"$f":"IF(AND(CG831<>0,SUM($Z833:CF833)<>1),1,0)","v":0},{"$f":"IF(AND(CH831<>0,SUM($Z833:CG833)<>1),1,0)","v":0},{"$f":"IF(AND(CI831<>0,SUM($Z833:CH833)<>1),1,0)","v":0}]
[{"$f":"ROW()","v":835},null,null,null,null,null,null,{"$f":"Items!$BS$28","v":"Кассовый разрыв проекта для кредиторов"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,{"$f":"IFERROR(IF(ABS($X835+$X829)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1),0)","v":0},null,null,null,null,{"$f":"IF(MIN($Z819:$CJ819)>=0,0,-MIN($Z819:$CJ819))","v":468128017.48674786}]
[{"$f":"ROW()","v":838},null,null,null,null,null,null,{"$f":"H837","v":"NPV(Кредиторов)"},{"$f":"Credits!$I$30","v":"Ставка по кредиту"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(AB$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(AC$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(AD$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(AE$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(AF$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(AG$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(AH$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(AI$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(AJ$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(AK$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(AL$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(AM$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(AN$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(AO$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(AP$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(AQ$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(AR$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(AS$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(AT$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(AU$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(AV$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(AW$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(AX$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(AY$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(AZ$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(BA$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(BB$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(BC$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(BD$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(BE$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(BF$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(BG$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(BH$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(BI$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(BJ$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(BK$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(BL$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(BM$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(BN$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(BO$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(BP$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(BQ$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(BR$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(BS$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(BT$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(BU$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(BV$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(BW$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(BX$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(BY$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(BZ$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(CA$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(CB$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(CC$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(CD$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(CE$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(CF$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(CG$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(CH$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.4673846168659299E-2},{"$f":"IF(CI$11=\"\",0,POWER(1+Credits!$Q$30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0}]
[{"$f":"ROW()","v":841},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BS$29","v":"Поступление кредита"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B841=Lists!$CU$24,SUMIFS($Z841:$CJ841,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z841:$CJ841))","v":1150000000},null,null,{"$f":"IF(AA$11=\"\",0,Credits!AA26)","v":700000000},{"$f":"IF(AB$11=\"\",0,Credits!AB26)","v":0},{"$f":"IF(AC$11=\"\",0,Credits!AC26)","v":0},{"$f":"IF(AD$11=\"\",0,Credits!AD26)","v":0},{"$f":"IF(AE$11=\"\",0,Credits!AE26)","v":50000000},{"$f":"IF(AF$11=\"\",0,Credits!AF26)","v":20000000},{"$f":"IF(AG$11=\"\",0,Credits!AG26)","v":50000000},{"$f":"IF(AH$11=\"\",0,Credits!AH26)","v":20000000},{"$f":"IF(AI$11=\"\",0,Credits!AI26)","v":50000000},{"$f":"IF(AJ$11=\"\",0,Credits!AJ26)","v":30000000},{"$f":"IF(AK$11=\"\",0,Credits!AK26)","v":70000000},{"$f":"IF(AL$11=\"\",0,Credits!AL26)","v":20000000},{"$f":"IF(AM$11=\"\",0,Credits!AM26)","v":50000000},{"$f":"IF(AN$11=\"\",0,Credits!AN26)","v":0},{"$f":"IF(AO$11=\"\",0,Credits!AO26)","v":0},{"$f":"IF(AP$11=\"\",0,Credits!AP26)","v":50000000},{"$f":"IF(AQ$11=\"\",0,Credits!AQ26)","v":0},{"$f":"IF(AR$11=\"\",0,Credits!AR26)","v":40000000},{"$f":"IF(AS$11=\"\",0,Credits!AS26)","v":0},{"$f":"IF(AT$11=\"\",0,Credits!AT26)","v":0},{"$f":"IF(AU$11=\"\",0,Credits!AU26)","v":0},{"$f":"IF(AV$11=\"\",0,Credits!AV26)","v":0},{"$f":"IF(AW$11=\"\",0,Credits!AW26)","v":0},{"$f":"IF(AX$11=\"\",0,Credits!AX26)","v":0},{"$f":"IF(AY$11=\"\",0,Credits!AY26)","v":0},{"$f":"IF(AZ$11=\"\",0,Credits!AZ26)","v":0},{"$f":"IF(BA$11=\"\",0,Credits!BA26)","v":0},{"$f":"IF(BB$11=\"\",0,Credits!BB26)","v":0},{"$f":"IF(BC$11=\"\",0,Credits!BC26)","v":0},{"$f":"IF(BD$11=\"\",0,Credits!BD26)","v":0},{"$f":"IF(BE$11=\"\",0,Credits!BE26)","v":0},{"$f":"IF(BF$11=\"\",0,Credits!BF26)","v":0},{"$f":"IF(BG$11=\"\",0,Credits!BG26)","v":0},{"$f":"IF(BH$11=\"\",0,Credits!BH26)","v":0},{"$f":"IF(BI$11=\"\",0,Credits!BI26)","v":0},{"$f":"IF(BJ$11=\"\",0,Credits!BJ26)","v":0},{"$f":"IF(BK$11=\"\",0,Credits!BK26)","v":0},{"$f":"IF(BL$11=\"\",0,Credits!BL26)","v":0},{"$f":"IF(BM$11=\"\",0,Credits!BM26)","v":0},{"$f":"IF(BN$11=\"\",0,Credits!BN26)","v":0},{"$f":"IF(BO$11=\"\",0,Credits!BO26)","v":0},{"$f":"IF(BP$11=\"\",0,Credits!BP26)","v":0},{"$f":"IF(BQ$11=\"\",0,Credits!BQ26)","v":0},{"$f":"IF(BR$11=\"\",0,Credits!BR26)","v":0},{"$f":"IF(BS$11=\"\",0,Credits!BS26)","v":0},{"$f":"IF(BT$11=\"\",0,Credits!BT26)","v":0},{"$f":"IF(BU$11=\"\",0,Credits!BU26)","v":0},{"$f":"IF(BV$11=\"\",0,Credits!BV26)","v":0},{"$f":"IF(BW$11=\"\",0,Credits!BW26)","v":0},{"$f":"IF(BX$11=\"\",0,Credits!BX26)","v":0},{"$f":"IF(BY$11=\"\",0,Credits!BY26)","v":0},{"$f":"IF(BZ$11=\"\",0,Credits!BZ26)","v":0},{"$f":"IF(CA$11=\"\",0,Credits!CA26)","v":0},{"$f":"IF(CB$11=\"\",0,Credits!CB26)","v":0},{"$f":"IF(CC$11=\"\",0,Credits!CC26)","v":0},{"$f":"IF(CD$11=\"\",0,Credits!CD26)","v":0},{"$f":"IF(CE$11=\"\",0,Credits!CE26)","v":0},{"$f":"IF(CF$11=\"\",0,Credits!CF26)","v":0},{"$f":"IF(CG$11=\"\",0,Credits!CG26)","v":0},{"$f":"IF(CH$11=\"\",0,Credits!CH26)","v":0},{"$f":"IF(CI$11=\"\",0,Credits!CI26)","v":0}]
[{"$f":"ROW()","v":843},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BS$30","v":"Возврат кредита"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B843=Lists!$CU$24,SUMIFS($Z843:$CJ843,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z843:$CJ843))","v":1150000000},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AA$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,Z845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AA$2-1))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AB$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AA845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AB$2-1))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AC$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AB845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AC$2-1))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AD$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AC845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AD$2-1))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AE$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AD845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AE$2-1))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AF$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AE845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AF$2-1))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AG$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AF845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AG$2-1))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AH$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AG845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AH$2-1))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AI$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AH845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AI$2-1))))","v":21000000},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AJ$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AI845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AJ$2-1))))","v":22282051.282051284},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AK$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AJ845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AK$2-1))))","v":23071524.966261808},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AL$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AK845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AL$2-1))))","v":24963416.858153701},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AM$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AL845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AM$2-1))))","v":25518972.413709257},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AN$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AM845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AN$2-1))))","v":26947543.842280686},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AO$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AN845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AO$2-1))))","v":26947543.842280682},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AP$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AO845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AP$2-1))))","v":26947543.842280686},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AQ$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AP845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AQ$2-1))))","v":28510043.842280686},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AR$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AQ845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AR$2-1))))","v":28510043.842280682},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AS$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AR845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AS$2-1))))","v":29843377.175614014},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AT$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AS845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AT$2-1))))","v":29843377.175614022},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AU$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AT845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AU$2-1))))","v":29843377.175614018},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AV$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AU845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AV$2-1))))","v":29843377.175614022},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AW$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AV845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AW$2-1))))","v":29843377.175614018},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AX$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AW845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AX$2-1))))","v":29843377.175614022},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AY$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AX845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AY$2-1))))","v":29843377.175614018},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AZ$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AY845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AZ$2-1))))","v":29843377.175614025},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BA$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AZ845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BA$2-1))))","v":29843377.175614022},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BB$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BA845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BB$2-1))))","v":29843377.175614029},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BC$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BB845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BC$2-1))))","v":29843377.175614022},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BD$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BC845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BD$2-1))))","v":29843377.175614025},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BE$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BD845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BE$2-1))))","v":29843377.175614025},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BF$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BE845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BF$2-1))))","v":29843377.175614029},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BG$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BF845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BG$2-1))))","v":29843377.175614029},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BH$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BG845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BH$2-1))))","v":29843377.175614033},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BI$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BH845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BI$2-1))))","v":29843377.175614033},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BJ$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BI845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BJ$2-1))))","v":29843377.175614037},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BK$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BJ845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BK$2-1))))","v":29843377.17561404},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BL$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BK845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BL$2-1))))","v":29843377.175614044},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BM$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BL845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BM$2-1))))","v":29843377.175614048},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BN$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BM845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BN$2-1))))","v":29843377.175614052},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BO$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BN845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BO$2-1))))","v":29843377.175614059},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BP$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BO845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BP$2-1))))","v":29843377.175614052},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BQ$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BP845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BQ$2-1))))","v":29843377.175614059},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BR$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BQ845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BR$2-1))))","v":29843377.17561407},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BS$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BR845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BS$2-1))))","v":29843377.175614059},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BT$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BS845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BT$2-1))))","v":29843377.17561404},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BU$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BT845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BU$2-1))))","v":29843377.175613999},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BV$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BU845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BV$2-1))))","v":29843377.17561388},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BW$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BV845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BW$2-1))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BX$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BW845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BX$2-1))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BY$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BX845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BY$2-1))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BZ$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BY845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BZ$2-1))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,CA$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BZ845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(CA$2-1))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,CB$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,CA845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(CB$2-1))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,CC$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,CB845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(CC$2-1))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,CD$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,CC845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(CD$2-1))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,CE$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,CD845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(CE$2-1))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,CF$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,CE845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(CF$2-1))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,CG$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,CF845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(CG$2-1))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,CH$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,CG845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(CH$2-1))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2<=SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,CI$2>SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,CH845/((SUMIFS($Z$2:$CJ$2,$Z842:$CJ842,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(CI$2-1))))","v":0}]
[{"$f":"ROW()","v":844}]
[{"$f":"ROW()","v":847},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,{"$f":"Items!$BO$35","v":"Проценты начисленные по кредиту"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B847=Lists!$CU$24,SUMIFS($Z847:$CJ847,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z847:$CJ847))","v":419850000.00000018},null,null,{"$f":"IF(AA$11=\"\",0,(AA845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":10500000},{"$f":"IF(AB$11=\"\",0,(AB845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":10500000},{"$f":"IF(AC$11=\"\",0,(AC845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":10500000},{"$f":"IF(AD$11=\"\",0,(AD845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":10500000},{"$f":"IF(AE$11=\"\",0,(AE845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":11250000},{"$f":"IF(AF$11=\"\",0,(AF845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":11550000},{"$f":"IF(AG$11=\"\",0,(AG845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":12300000},{"$f":"IF(AH$11=\"\",0,(AH845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":12600000},{"$f":"IF(AI$11=\"\",0,(AI845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":13035000},{"$f":"IF(AJ$11=\"\",0,(AJ845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":13150769.230769232},{"$f":"IF(AK$11=\"\",0,(AK845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":13854696.356275301},{"$f":"IF(AL$11=\"\",0,(AL845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":13780245.103402998},{"$f":"IF(AM$11=\"\",0,(AM845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":14147460.517197359},{"$f":"IF(AN$11=\"\",0,(AN845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":13743247.359563148},{"$f":"IF(AO$11=\"\",0,(AO845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":13339034.201928936},{"$f":"IF(AP$11=\"\",0,(AP845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":13684821.04429473},{"$f":"IF(AQ$11=\"\",0,(AQ845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":13257170.386660518},{"$f":"IF(AR$11=\"\",0,(AR845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":13429519.729026308},{"$f":"IF(AS$11=\"\",0,(AS845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":12981869.071392097},{"$f":"IF(AT$11=\"\",0,(AT845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":12534218.413757887},{"$f":"IF(AU$11=\"\",0,(AU845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":12086567.756123681},{"$f":"IF(AV$11=\"\",0,(AV845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":11638917.098489467},{"$f":"IF(AW$11=\"\",0,(AW845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":11191266.440855259},{"$f":"IF(AX$11=\"\",0,(AX845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":10743615.783221047},{"$f":"IF(AY$11=\"\",0,(AY845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":10295965.125586838},{"$f":"IF(AZ$11=\"\",0,(AZ845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":9848314.4679526258},{"$f":"IF(BA$11=\"\",0,(BA845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":9400663.8103184178},{"$f":"IF(BB$11=\"\",0,(BB845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":8953013.1526842061},{"$f":"IF(BC$11=\"\",0,(BC845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":8505362.4950499963},{"$f":"IF(BD$11=\"\",0,(BD845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":8057711.8374157865},{"$f":"IF(BE$11=\"\",0,(BE845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":7610061.1797815766},{"$f":"IF(BF$11=\"\",0,(BF845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":7162410.5221473668},{"$f":"IF(BG$11=\"\",0,(BG845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":6714759.864513156},{"$f":"IF(BH$11=\"\",0,(BH845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":6267109.206878948},{"$f":"IF(BI$11=\"\",0,(BI845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":5819458.5492447373},{"$f":"IF(BJ$11=\"\",0,(BJ845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":5371807.8916105265},{"$f":"IF(BK$11=\"\",0,(BK845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":4924157.2339763166},{"$f":"IF(BL$11=\"\",0,(BL845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":4476506.5763421068},{"$f":"IF(BM$11=\"\",0,(BM845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":4028855.9187078974},{"$f":"IF(BN$11=\"\",0,(BN845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":3581205.2610736871},{"$f":"IF(BO$11=\"\",0,(BO845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":3133554.6034394749},{"$f":"IF(BP$11=\"\",0,(BP845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":2685903.9458052651},{"$f":"IF(BQ$11=\"\",0,(BQ845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":2238253.2881710553},{"$f":"IF(BR$11=\"\",0,(BR845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":1790602.6305368436},{"$f":"IF(BS$11=\"\",0,(BS845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":1342951.9729026316},{"$f":"IF(BT$11=\"\",0,(BT845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":895301.31526842003},{"$f":"IF(BU$11=\"\",0,(BU845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":447650.65763420821},{"$f":"IF(BV$11=\"\",0,(BV845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":0},{"$f":"IF(BW$11=\"\",0,(BW845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":0},{"$f":"IF(BX$11=\"\",0,(BX845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":0},{"$f":"IF(BY$11=\"\",0,(BY845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":0},{"$f":"IF(BZ$11=\"\",0,(BZ845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":0},{"$f":"IF(CA$11=\"\",0,(CA845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":0},{"$f":"IF(CB$11=\"\",0,(CB845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":0},{"$f":"IF(CC$11=\"\",0,(CC845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":0},{"$f":"IF(CD$11=\"\",0,(CD845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":0},{"$f":"IF(CE$11=\"\",0,(CE845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":0},{"$f":"IF(CF$11=\"\",0,(CF845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":0},{"$f":"IF(CG$11=\"\",0,(CG845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":0},{"$f":"IF(CH$11=\"\",0,(CH845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":0},{"$f":"IF(CI$11=\"\",0,(CI845*Credits!$Q$30/360)*IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))","v":0}]
[{"$f":"ROW()","v":848}]
[{"$f":"ROW()","v":849},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BS$31","v":"Оплата процентов по кредиту"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B849=Lists!$CU$24,SUMIFS($Z849:$CJ849,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z849:$CJ849))","v":419850000.00000018},null,null,{"$f":"IF(AA$11=\"\",0,Z847)","v":0},{"$f":"IF(AB$11=\"\",0,AA847)","v":10500000},10500000,10500000,10500000,11250000,11550000,12300000,12600000,13035000,13150769.230769232,13854696.356275301,13780245.103402998,14147460.517197359,13743247.359563148,13339034.201928936,13684821.04429473,13257170.386660518,13429519.729026308,12981869.071392097,12534218.413757887,12086567.756123681,11638917.098489467,11191266.440855259,10743615.783221047,10295965.125586838,9848314.4679526258,9400663.8103184178,8953013.1526842061,8505362.4950499963,8057711.8374157865,7610061.1797815766,7162410.5221473668,6714759.864513156,6267109.206878948,5819458.5492447373,5371807.8916105265,4924157.2339763166,4476506.5763421068,4028855.9187078974,3581205.2610736871,3133554.6034394749,2685903.9458052651,2238253.2881710553,1790602.6305368436,1342951.9729026316,895301.31526842003,447650.65763420821,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":850}]
[{"$f":"ROW()","v":851},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BK$40","v":"Задолженность по выплате %% по кредиту"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B851=Lists!$CU$24,SUMIFS($Z851:$CJ851,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z851:$CJ851))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z847:AA847)-SUM($Z849:AA849))","v":10500000},{"$f":"IF(AB$11=\"\",0,SUM($Z847:AB847)-SUM($Z849:AB849))","v":10500000},{"$f":"IF(AC$11=\"\",0,SUM($Z847:AC847)-SUM($Z849:AC849))","v":10500000},{"$f":"IF(AD$11=\"\",0,SUM($Z847:AD847)-SUM($Z849:AD849))","v":10500000},{"$f":"IF(AE$11=\"\",0,SUM($Z847:AE847)-SUM($Z849:AE849))","v":11250000},{"$f":"IF(AF$11=\"\",0,SUM($Z847:AF847)-SUM($Z849:AF849))","v":11550000},{"$f":"IF(AG$11=\"\",0,SUM($Z847:AG847)-SUM($Z849:AG849))","v":12300000},{"$f":"IF(AH$11=\"\",0,SUM($Z847:AH847)-SUM($Z849:AH849))","v":12600000},{"$f":"IF(AI$11=\"\",0,SUM($Z847:AI847)-SUM($Z849:AI849))","v":13035000},{"$f":"IF(AJ$11=\"\",0,SUM($Z847:AJ847)-SUM($Z849:AJ849))","v":13150769.230769232},{"$f":"IF(AK$11=\"\",0,SUM($Z847:AK847)-SUM($Z849:AK849))","v":13854696.356275305},{"$f":"IF(AL$11=\"\",0,SUM($Z847:AL847)-SUM($Z849:AL849))","v":13780245.103403002},{"$f":"IF(AM$11=\"\",0,SUM($Z847:AM847)-SUM($Z849:AM849))","v":14147460.517197371},{"$f":"IF(AN$11=\"\",0,SUM($Z847:AN847)-SUM($Z849:AN849))","v":13743247.359563142},{"$f":"IF(AO$11=\"\",0,SUM($Z847:AO847)-SUM($Z849:AO849))","v":13339034.201928943},{"$f":"IF(AP$11=\"\",0,SUM($Z847:AP847)-SUM($Z849:AP849))","v":13684821.044294745},{"$f":"IF(AQ$11=\"\",0,SUM($Z847:AQ847)-SUM($Z849:AQ849))","v":13257170.386660516},{"$f":"IF(AR$11=\"\",0,SUM($Z847:AR847)-SUM($Z849:AR849))","v":13429519.729026318},{"$f":"IF(AS$11=\"\",0,SUM($Z847:AS847)-SUM($Z849:AS849))","v":12981869.071392089},{"$f":"IF(AT$11=\"\",0,SUM($Z847:AT847)-SUM($Z849:AT849))","v":12534218.41375789},{"$f":"IF(AU$11=\"\",0,SUM($Z847:AU847)-SUM($Z849:AU849))","v":12086567.756123692},{"$f":"IF(AV$11=\"\",0,SUM($Z847:AV847)-SUM($Z849:AV849))","v":11638917.098489493},{"$f":"IF(AW$11=\"\",0,SUM($Z847:AW847)-SUM($Z849:AW849))","v":11191266.440855265},{"$f":"IF(AX$11=\"\",0,SUM($Z847:AX847)-SUM($Z849:AX849))","v":10743615.783221066},{"$f":"IF(AY$11=\"\",0,SUM($Z847:AY847)-SUM($Z849:AY849))","v":10295965.125586867},{"$f":"IF(AZ$11=\"\",0,SUM($Z847:AZ847)-SUM($Z849:AZ849))","v":9848314.4679526091},{"$f":"IF(BA$11=\"\",0,SUM($Z847:BA847)-SUM($Z849:BA849))","v":9400663.8103184104},{"$f":"IF(BB$11=\"\",0,SUM($Z847:BB847)-SUM($Z849:BB849))","v":8953013.1526842117},{"$f":"IF(BC$11=\"\",0,SUM($Z847:BC847)-SUM($Z849:BC849))","v":8505362.4950500131},{"$f":"IF(BD$11=\"\",0,SUM($Z847:BD847)-SUM($Z849:BD849))","v":8057711.8374158144},{"$f":"IF(BE$11=\"\",0,SUM($Z847:BE847)-SUM($Z849:BE849))","v":7610061.1797815561},{"$f":"IF(BF$11=\"\",0,SUM($Z847:BF847)-SUM($Z849:BF849))","v":7162410.5221473575},{"$f":"IF(BG$11=\"\",0,SUM($Z847:BG847)-SUM($Z849:BG849))","v":6714759.8645131588},{"$f":"IF(BH$11=\"\",0,SUM($Z847:BH847)-SUM($Z849:BH849))","v":6267109.2068789601},{"$f":"IF(BI$11=\"\",0,SUM($Z847:BI847)-SUM($Z849:BI849))","v":5819458.5492447615},{"$f":"IF(BJ$11=\"\",0,SUM($Z847:BJ847)-SUM($Z849:BJ849))","v":5371807.8916105032},{"$f":"IF(BK$11=\"\",0,SUM($Z847:BK847)-SUM($Z849:BK849))","v":4924157.2339763045},{"$f":"IF(BL$11=\"\",0,SUM($Z847:BL847)-SUM($Z849:BL849))","v":4476506.5763421059},{"$f":"IF(BM$11=\"\",0,SUM($Z847:BM847)-SUM($Z849:BM849))","v":4028855.9187079072},{"$f":"IF(BN$11=\"\",0,SUM($Z847:BN847)-SUM($Z849:BN849))","v":3581205.2610737085},{"$f":"IF(BO$11=\"\",0,SUM($Z847:BO847)-SUM($Z849:BO849))","v":3133554.6034394503},{"$f":"IF(BP$11=\"\",0,SUM($Z847:BP847)-SUM($Z849:BP849))","v":2685903.9458052516},{"$f":"IF(BQ$11=\"\",0,SUM($Z847:BQ847)-SUM($Z849:BQ849))","v":2238253.2881710529},{"$f":"IF(BR$11=\"\",0,SUM($Z847:BR847)-SUM($Z849:BR849))","v":1790602.6305368543},{"$f":"IF(BS$11=\"\",0,SUM($Z847:BS847)-SUM($Z849:BS849))","v":1342951.9729026556},{"$f":"IF(BT$11=\"\",0,SUM($Z847:BT847)-SUM($Z849:BT849))","v":895301.31526839733},{"$f":"IF(BU$11=\"\",0,SUM($Z847:BU847)-SUM($Z849:BU849))","v":447650.65763419867},{"$f":"IF(BV$11=\"\",0,SUM($Z847:BV847)-SUM($Z849:BV849))","v":0},{"$f":"IF(BW$11=\"\",0,SUM($Z847:BW847)-SUM($Z849:BW849))","v":0},{"$f":"IF(BX$11=\"\",0,SUM($Z847:BX847)-SUM($Z849:BX849))","v":0},{"$f":"IF(BY$11=\"\",0,SUM($Z847:BY847)-SUM($Z849:BY849))","v":0},{"$f":"IF(BZ$11=\"\",0,SUM($Z847:BZ847)-SUM($Z849:BZ849))","v":0},{"$f":"IF(CA$11=\"\",0,SUM($Z847:CA847)-SUM($Z849:CA849))","v":0},{"$f":"IF(CB$11=\"\",0,SUM($Z847:CB847)-SUM($Z849:CB849))","v":0},{"$f":"IF(CC$11=\"\",0,SUM($Z847:CC847)-SUM($Z849:CC849))","v":0},{"$f":"IF(CD$11=\"\",0,SUM($Z847:CD847)-SUM($Z849:CD849))","v":0},{"$f":"IF(CE$11=\"\",0,SUM($Z847:CE847)-SUM($Z849:CE849))","v":0},{"$f":"IF(CF$11=\"\",0,SUM($Z847:CF847)-SUM($Z849:CF849))","v":0},{"$f":"IF(CG$11=\"\",0,SUM($Z847:CG847)-SUM($Z849:CG849))","v":0},{"$f":"IF(CH$11=\"\",0,SUM($Z847:CH847)-SUM($Z849:CH849))","v":0},{"$f":"IF(CI$11=\"\",0,SUM($Z847:CI847)-SUM($Z849:CI849))","v":0}]
[{"$f":"ROW()","v":852}]
[{"$f":"ROW()","v":853},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$32","v":"Финпоток проекта с учетом финансирования"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X853-(X817+X841-X843-X849))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B853=Lists!$CU$24,SUMIFS($Z853:$CJ853,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z853:$CJ853))","v":2831362222.5781412},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(AA$15:AA852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":1457188055.8399999},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(AB$15:AB852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":-170423732.4764013},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(AC$15:AC852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":-80292765.018616572},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(AD$15:AD852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":-66711683.969421163},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(AE$15:AE852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":-13765537.177856155},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(AF$15:AF852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":-33577494.221464664},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(AG$15:AG852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":-3337687.1478622183},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(AH$15:AH852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":-114922841.29069605},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(AI$15:AI852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":-58140931.33794754},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(AJ$15:AJ852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":-70746581.371103883},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(AK$15:AK852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":6441501.6942857653},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(AL$15:AL852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":-23009169.058316708},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(AM$15:AM852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":-10357321.230795026},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(AN$15:AN852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":-192502859.18095523},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(AO$15:AO852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":-120736456.57142128},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(AP$15:AP852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":-26413723.587874472},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(AQ$15:AQ852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":-46693843.166858226},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(AR$15:AR852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":-6885946.8788165748},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(AS$15:AS852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":-79442506.538567126},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(AT$15:AT852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":-119151086.11941099},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(AU$15:AU852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":-66243345.08544597},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(AV$15:AV852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":-55074658.334791064},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(AW$15:AW852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":-67806089.332935154},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(AX$15:AX852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":20456059.642183661},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(AY$15:AY852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":11698298.590916306},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(AZ$15:AZ852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":-108101053.59602866},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(BA$15:BA852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":-119306397.95915064},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(BB$15:BB852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":17326972.423068881},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(BC$15:BC852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":41577568.675465763},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(BD$15:BD852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":64478681.877582192},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(BE$15:BE852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":-71781011.412030041},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(BF$15:BF852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":-321093.74553644657},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(BG$15:BG852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":37869720.762380779},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(BH$15:BH852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":59563116.068551242},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(BI$15:BI852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":-93765056.18468821},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(BJ$15:BJ852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":146867164.03101331},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(BK$15:BK852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":130402631.7151801},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(BL$15:BL852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":20692865.850545764},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(BM$15:BM852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":-170083103.36650258},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(BN$15:BN852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":151419427.20887864},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(BO$15:BO852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":91570831.507191777},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(BP$15:BP852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":153255639.32949686},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(BQ$15:BQ852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":-139107181.43116337},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(BR$15:BR852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":137993600.32544136},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(BS$15:BS852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":99711306.800644398},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(BT$15:BT852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":162518980.63614023},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(BU$15:BU852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":-194625887.59600234},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(BV$15:BV852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":210545640.30458653},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(BW$15:BW852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":222038220.84667468},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(BX$15:BX852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":145518013.79660809},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(BY$15:BY852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":-242677959.29721332},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(BZ$15:BZ852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":236711678.68103945},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(CA$15:CA852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":131840411.17663312},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(CB$15:CB852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":248068187.84869182},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(CC$15:CC852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":-126365991.81038439},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(CD$15:CD852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":310759842.99589968},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(CE$15:CE852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":276974750.12599516},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(CF$15:CF852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":414091895.3354485},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(CG$15:CG852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":-119621166.63613522},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(CH$15:CH852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":635773320.61998928},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$21)-SUMIFS(CI$15:CI852,$H$15:$H852,\"<>\"&\"\",$I$15:$I852,\"\",$B$15:$B852,Lists!$CU$22))","v":0}]
[{"$f":"ROW()","v":854}]
[{"$f":"ROW()","v":855},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BS$33","v":"Финпоток проекта с уч. финансир. нараст. итогом"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X855-$X853)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B855=Lists!$CU$24,SUMIFS($Z855:$CJ855,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z855:$CJ855))","v":2831362222.5781412},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z853:AA853))","v":1457188055.8399999},{"$f":"IF(AB$11=\"\",0,SUM($Z853:AB853))","v":1286764323.3635986},{"$f":"IF(AC$11=\"\",0,SUM($Z853:AC853))","v":1206471558.3449819},{"$f":"IF(AD$11=\"\",0,SUM($Z853:AD853))","v":1139759874.3755608},{"$f":"IF(AE$11=\"\",0,SUM($Z853:AE853))","v":1125994337.1977046},{"$f":"IF(AF$11=\"\",0,SUM($Z853:AF853))","v":1092416842.9762399},{"$f":"IF(AG$11=\"\",0,SUM($Z853:AG853))","v":1089079155.8283777},{"$f":"IF(AH$11=\"\",0,SUM($Z853:AH853))","v":974156314.5376817},{"$f":"IF(AI$11=\"\",0,SUM($Z853:AI853))","v":916015383.19973421},{"$f":"IF(AJ$11=\"\",0,SUM($Z853:AJ853))","v":845268801.82863033},{"$f":"IF(AK$11=\"\",0,SUM($Z853:AK853))","v":851710303.52291608},{"$f":"IF(AL$11=\"\",0,SUM($Z853:AL853))","v":828701134.46459937},{"$f":"IF(AM$11=\"\",0,SUM($Z853:AM853))","v":818343813.23380435},{"$f":"IF(AN$11=\"\",0,SUM($Z853:AN853))","v":625840954.05284905},{"$f":"IF(AO$11=\"\",0,SUM($Z853:AO853))","v":505104497.48142779},{"$f":"IF(AP$11=\"\",0,SUM($Z853:AP853))","v":478690773.89355332},{"$f":"IF(AQ$11=\"\",0,SUM($Z853:AQ853))","v":431996930.72669506},{"$f":"IF(AR$11=\"\",0,SUM($Z853:AR853))","v":425110983.84787846},{"$f":"IF(AS$11=\"\",0,SUM($Z853:AS853))","v":345668477.30931133},{"$f":"IF(AT$11=\"\",0,SUM($Z853:AT853))","v":226517391.18990034},{"$f":"IF(AU$11=\"\",0,SUM($Z853:AU853))","v":160274046.10445437},{"$f":"IF(AV$11=\"\",0,SUM($Z853:AV853))","v":105199387.7696633},{"$f":"IF(AW$11=\"\",0,SUM($Z853:AW853))","v":37393298.43672815},{"$f":"IF(AX$11=\"\",0,SUM($Z853:AX853))","v":57849358.078911811},{"$f":"IF(AY$11=\"\",0,SUM($Z853:AY853))","v":69547656.669828117},{"$f":"IF(AZ$11=\"\",0,SUM($Z853:AZ853))","v":-38553396.926200539},{"$f":"IF(BA$11=\"\",0,SUM($Z853:BA853))","v":-157859794.88535118},{"$f":"IF(BB$11=\"\",0,SUM($Z853:BB853))","v":-140532822.4622823},{"$f":"IF(BC$11=\"\",0,SUM($Z853:BC853))","v":-98955253.786816537},{"$f":"IF(BD$11=\"\",0,SUM($Z853:BD853))","v":-34476571.909234345},{"$f":"IF(BE$11=\"\",0,SUM($Z853:BE853))","v":-106257583.32126439},{"$f":"IF(BF$11=\"\",0,SUM($Z853:BF853))","v":-106578677.06680083},{"$f":"IF(BG$11=\"\",0,SUM($Z853:BG853))","v":-68708956.304420054},{"$f":"IF(BH$11=\"\",0,SUM($Z853:BH853))","v":-9145840.2358688116},{"$f":"IF(BI$11=\"\",0,SUM($Z853:BI853))","v":-102910896.42055702},{"$f":"IF(BJ$11=\"\",0,SUM($Z853:BJ853))","v":43956267.610456288},{"$f":"IF(BK$11=\"\",0,SUM($Z853:BK853))","v":174358899.32563639},{"$f":"IF(BL$11=\"\",0,SUM($Z853:BL853))","v":195051765.17618215},{"$f":"IF(BM$11=\"\",0,SUM($Z853:BM853))","v":24968661.809679568},{"$f":"IF(BN$11=\"\",0,SUM($Z853:BN853))","v":176388089.0185582},{"$f":"IF(BO$11=\"\",0,SUM($Z853:BO853))","v":267958920.52574998},{"$f":"IF(BP$11=\"\",0,SUM($Z853:BP853))","v":421214559.85524684},{"$f":"IF(BQ$11=\"\",0,SUM($Z853:BQ853))","v":282107378.42408347},{"$f":"IF(BR$11=\"\",0,SUM($Z853:BR853))","v":420100978.74952483},{"$f":"IF(BS$11=\"\",0,SUM($Z853:BS853))","v":519812285.55016923},{"$f":"IF(BT$11=\"\",0,SUM($Z853:BT853))","v":682331266.18630946},{"$f":"IF(BU$11=\"\",0,SUM($Z853:BU853))","v":487705378.59030712},{"$f":"IF(BV$11=\"\",0,SUM($Z853:BV853))","v":698251018.89489365},{"$f":"IF(BW$11=\"\",0,SUM($Z853:BW853))","v":920289239.74156833},{"$f":"IF(BX$11=\"\",0,SUM($Z853:BX853))","v":1065807253.5381764},{"$f":"IF(BY$11=\"\",0,SUM($Z853:BY853))","v":823129294.2409631},{"$f":"IF(BZ$11=\"\",0,SUM($Z853:BZ853))","v":1059840972.9220026},{"$f":"IF(CA$11=\"\",0,SUM($Z853:CA853))","v":1191681384.0986357},{"$f":"IF(CB$11=\"\",0,SUM($Z853:CB853))","v":1439749571.9473276},{"$f":"IF(CC$11=\"\",0,SUM($Z853:CC853))","v":1313383580.1369433},{"$f":"IF(CD$11=\"\",0,SUM($Z853:CD853))","v":1624143423.132843},{"$f":"IF(CE$11=\"\",0,SUM($Z853:CE853))","v":1901118173.2588382},{"$f":"IF(CF$11=\"\",0,SUM($Z853:CF853))","v":2315210068.5942869},{"$f":"IF(CG$11=\"\",0,SUM($Z853:CG853))","v":2195588901.9581518},{"$f":"IF(CH$11=\"\",0,SUM($Z853:CH853))","v":2831362222.5781412},{"$f":"IF(CI$11=\"\",0,SUM($Z853:CI853))","v":0}]
[{"$f":"ROW()","v":856}]
[{"$f":"ROW()","v":857},null,null,null,null,null,null,{"$f":"Items!$BS$34","v":"Осаточный кассовый разрыв"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MIN($Z855:$CJ855)>=0,0,-MIN($Z855:$CJ855))","v":157859794.88535118}]
[{"$f":"ROW()","v":858}]
[{"$f":"ROW()","v":859}]
[{"$f":"ROW()","v":860}]
[{"$f":"ROW()","v":861}]
[{"$f":"ROW()","v":862}]
[{"$f":"ROW()","v":863}]
[{"$f":"ROW()","v":864}]
[{"$f":"ROW()","v":865},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,"Овердрафт на начало периода",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA865","v":0},null,null,0,{"$f":"AA873","v":0},{"$f":"AB873","v":0},{"$f":"AC873","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38553396.926200539,157859794.88535118,147618282.19622037,108993079.16467902,46694258.870390408,118475270.28242046,118796364.0279569,88048003.232342809,30245847.228438422,124010903.41312663,0,0,0,1091781.3194150925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":866}]
[{"$f":"ROW()","v":867},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,"Поступления овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B867=Lists!$CU$24,SUMIFS($Z867:$CJ867,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z867:$CJ867))","v":324818737.54702097},null,null,{"$f":"IF(AA855<0,-AA855,0)","v":0},{"$f":"IF(AA879+AB853<0,-(AA879+AB853),0)","v":0},{"$f":"IF(AB879+AC853<0,-(AB879+AC853),0)","v":0},{"$f":"IF(AC879+AD853<0,-(AC879+AD853),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38553396.926200539,119306397.95915064,0,0,0,71781011.412030041,321093.74553644657,0,0,93765056.18468821,0,0,0,1091781.3194150925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":868}]
[{"$f":"ROW()","v":869},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,"Возвраты овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B869=Lists!$CU$24,SUMIFS($Z869:$CJ869,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z869:$CJ869))","v":324818737.54702103},null,null,0,{"$f":"IF(AND(AB853-AB877>0,AB853-AB877<AA873),AB853-AB877,IF(AND(AB853-AB877>0,AB853-AB877>AA873),AA873,0))","v":0},{"$f":"IF(AND(AC853-AC877>0,AC853-AC877<AB873),AC853-AC877,IF(AND(AC853-AC877>0,AC853-AC877>AB873),AB873,0))","v":0},{"$f":"IF(AND(AD853-AD877>0,AD853-AD877<AC873),AD853-AD877,IF(AND(AD853-AD877>0,AD853-AD877>AC873),AC873,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10241512.689130824,38625203.031541355,62298820.294288613,0,0,30748360.795614094,57802156.003904387,0,124010903.41312663,0,0,0,1091781.3194150925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":870}]
[{"$f":"ROW()","v":871},null,null,null,null,null,null,"Поток овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B871=Lists!$CU$24,SUMIFS($Z871:$CJ871,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z871:$CJ871))","v":0},null,null,{"$f":"AA867-AA869","v":0},{"$f":"AB867-AB869","v":0},{"$f":"AC867-AC869","v":0},{"$f":"AD867-AD869","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38553396.926200539,119306397.95915064,-10241512.689130824,-38625203.031541355,-62298820.294288613,71781011.412030041,321093.74553644657,-30748360.795614094,-57802156.003904387,93765056.18468821,-124010903.41312663,0,0,1091781.3194150925,-1091781.3194150925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":872}]
[{"$f":"ROW()","v":873},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,"Остаток долга по овердрафту",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B873=Lists!$CU$24,SUMIFS($Z873:$CJ873,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z873:$CJ873))","v":0},null,null,{"$f":"SUM(AA871:AA871)","v":0},{"$f":"AB865+AB871","v":0},{"$f":"AC865+AC871","v":0},{"$f":"AD865+AD871","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38553396.926200539,157859794.88535118,147618282.19622037,108993079.16467902,46694258.870390408,118475270.28242046,118796364.0279569,88048003.232342809,30245847.228438422,124010903.41312663,0,0,0,1091781.3194150925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":874}]
[{"$f":"ROW()","v":875},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,"Начисление %% по овердрафту",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B875=Lists!$CU$24,SUMIFS($Z875:$CJ875,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z875:$CJ875))","v":26104114.38187125},null,null,{"$f":"IF(AA$11=\"\",0,(Z873+AA867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AB$11=\"\",0,(AA873+AB867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AC$11=\"\",0,(AB873+AC867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AD$11=\"\",0,(AC873+AD867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AE$11=\"\",0,(AD873+AE867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AF$11=\"\",0,(AE873+AF867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AG$11=\"\",0,(AF873+AG867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AH$11=\"\",0,(AG873+AH867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AI$11=\"\",0,(AH873+AI867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AJ$11=\"\",0,(AI873+AJ867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AK$11=\"\",0,(AJ873+AK867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AL$11=\"\",0,(AK873+AL867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AM$11=\"\",0,(AL873+AM867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AN$11=\"\",0,(AM873+AN867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AO$11=\"\",0,(AN873+AO867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AP$11=\"\",0,(AO873+AP867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AQ$11=\"\",0,(AP873+AQ867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AR$11=\"\",0,(AQ873+AR867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AS$11=\"\",0,(AR873+AS867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AT$11=\"\",0,(AS873+AT867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AU$11=\"\",0,(AT873+AU867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AV$11=\"\",0,(AU873+AV867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AW$11=\"\",0,(AV873+AW867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AX$11=\"\",0,(AW873+AX867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AY$11=\"\",0,(AX873+AY867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AZ$11=\"\",0,(AY873+AZ867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":771067.93852401082},{"$f":"IF(BA$11=\"\",0,(AZ873+BA867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3157195.8977070237},{"$f":"IF(BB$11=\"\",0,(BA873+BB867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":3157195.8977070237},{"$f":"IF(BC$11=\"\",0,(BB873+BC867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":2952365.6439244072},{"$f":"IF(BD$11=\"\",0,(BC873+BD867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":2179861.5832935805},{"$f":"IF(BE$11=\"\",0,(BD873+BE867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":2369505.4056484094},{"$f":"IF(BF$11=\"\",0,(BE873+BF867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":2375927.2805591379},{"$f":"IF(BG$11=\"\",0,(BF873+BG867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":2375927.2805591379},{"$f":"IF(BH$11=\"\",0,(BG873+BH867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1760960.0646468564},{"$f":"IF(BI$11=\"\",0,(BH873+BI867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":2480218.0682625328},{"$f":"IF(BJ$11=\"\",0,(BI873+BJ867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":2480218.0682625328},{"$f":"IF(BK$11=\"\",0,(BJ873+BK867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BL$11=\"\",0,(BK873+BL867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BM$11=\"\",0,(BL873+BM867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":21835.626388301851},{"$f":"IF(BN$11=\"\",0,(BM873+BN867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":21835.626388301851},{"$f":"IF(BO$11=\"\",0,(BN873+BO867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BP$11=\"\",0,(BO873+BP867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BQ$11=\"\",0,(BP873+BQ867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BR$11=\"\",0,(BQ873+BR867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BS$11=\"\",0,(BR873+BS867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BT$11=\"\",0,(BS873+BT867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BU$11=\"\",0,(BT873+BU867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BV$11=\"\",0,(BU873+BV867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BW$11=\"\",0,(BV873+BW867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BX$11=\"\",0,(BW873+BX867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BY$11=\"\",0,(BX873+BY867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BZ$11=\"\",0,(BY873+BZ867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CA$11=\"\",0,(BZ873+CA867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CB$11=\"\",0,(CA873+CB867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CC$11=\"\",0,(CB873+CC867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CD$11=\"\",0,(CC873+CD867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CE$11=\"\",0,(CD873+CE867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CF$11=\"\",0,(CE873+CF867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CG$11=\"\",0,(CF873+CG867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CH$11=\"\",0,(CG873+CH867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CI$11=\"\",0,(CH873+CI867)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":876}]
[{"$f":"ROW()","v":877},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,"Оплата %% по овердрафту",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B877=Lists!$CU$24,SUMIFS($Z877:$CJ877,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z877:$CJ877))","v":26104114.38187125},null,null,0,{"$f":"IF(AND(AB853>0,AB853<SUM($AA875:AB875)-SUM($AA877:AA877)),AB853,IF(AND(AB853>0,AB853>=SUM($AA875:AB875)-SUM($AA877:AA877)),SUM($AA875:AB875)-SUM($AA877:AA877),0))","v":0},{"$f":"IF(AND(AC853>0,AC853<SUM($AA875:AC875)-SUM($AA877:AB877)),AC853,IF(AND(AC853>0,AC853>=SUM($AA875:AC875)-SUM($AA877:AB877)),SUM($AA875:AC875)-SUM($AA877:AB877),0))","v":0},{"$f":"IF(AND(AD853>0,AD853<SUM($AA875:AD875)-SUM($AA877:AC877)),AD853,IF(AND(AD853>0,AD853>=SUM($AA875:AD875)-SUM($AA877:AC877)),SUM($AA875:AD875)-SUM($AA877:AC877),0))","v":0},{"$f":"IF(AND(AE853>0,AE853<SUM($AA875:AE875)-SUM($AA877:AD877)),AE853,IF(AND(AE853>0,AE853>=SUM($AA875:AE875)-SUM($AA877:AD877)),SUM($AA875:AE875)-SUM($AA877:AD877),0))","v":0},{"$f":"IF(AND(AF853>0,AF853<SUM($AA875:AF875)-SUM($AA877:AE877)),AF853,IF(AND(AF853>0,AF853>=SUM($AA875:AF875)-SUM($AA877:AE877)),SUM($AA875:AF875)-SUM($AA877:AE877),0))","v":0},{"$f":"IF(AND(AG853>0,AG853<SUM($AA875:AG875)-SUM($AA877:AF877)),AG853,IF(AND(AG853>0,AG853>=SUM($AA875:AG875)-SUM($AA877:AF877)),SUM($AA875:AG875)-SUM($AA877:AF877),0))","v":0},{"$f":"IF(AND(AH853>0,AH853<SUM($AA875:AH875)-SUM($AA877:AG877)),AH853,IF(AND(AH853>0,AH853>=SUM($AA875:AH875)-SUM($AA877:AG877)),SUM($AA875:AH875)-SUM($AA877:AG877),0))","v":0},{"$f":"IF(AND(AI853>0,AI853<SUM($AA875:AI875)-SUM($AA877:AH877)),AI853,IF(AND(AI853>0,AI853>=SUM($AA875:AI875)-SUM($AA877:AH877)),SUM($AA875:AI875)-SUM($AA877:AH877),0))","v":0},{"$f":"IF(AND(AJ853>0,AJ853<SUM($AA875:AJ875)-SUM($AA877:AI877)),AJ853,IF(AND(AJ853>0,AJ853>=SUM($AA875:AJ875)-SUM($AA877:AI877)),SUM($AA875:AJ875)-SUM($AA877:AI877),0))","v":0},{"$f":"IF(AND(AK853>0,AK853<SUM($AA875:AK875)-SUM($AA877:AJ877)),AK853,IF(AND(AK853>0,AK853>=SUM($AA875:AK875)-SUM($AA877:AJ877)),SUM($AA875:AK875)-SUM($AA877:AJ877),0))","v":0},{"$f":"IF(AND(AL853>0,AL853<SUM($AA875:AL875)-SUM($AA877:AK877)),AL853,IF(AND(AL853>0,AL853>=SUM($AA875:AL875)-SUM($AA877:AK877)),SUM($AA875:AL875)-SUM($AA877:AK877),0))","v":0},{"$f":"IF(AND(AM853>0,AM853<SUM($AA875:AM875)-SUM($AA877:AL877)),AM853,IF(AND(AM853>0,AM853>=SUM($AA875:AM875)-SUM($AA877:AL877)),SUM($AA875:AM875)-SUM($AA877:AL877),0))","v":0},{"$f":"IF(AND(AN853>0,AN853<SUM($AA875:AN875)-SUM($AA877:AM877)),AN853,IF(AND(AN853>0,AN853>=SUM($AA875:AN875)-SUM($AA877:AM877)),SUM($AA875:AN875)-SUM($AA877:AM877),0))","v":0},{"$f":"IF(AND(AO853>0,AO853<SUM($AA875:AO875)-SUM($AA877:AN877)),AO853,IF(AND(AO853>0,AO853>=SUM($AA875:AO875)-SUM($AA877:AN877)),SUM($AA875:AO875)-SUM($AA877:AN877),0))","v":0},{"$f":"IF(AND(AP853>0,AP853<SUM($AA875:AP875)-SUM($AA877:AO877)),AP853,IF(AND(AP853>0,AP853>=SUM($AA875:AP875)-SUM($AA877:AO877)),SUM($AA875:AP875)-SUM($AA877:AO877),0))","v":0},{"$f":"IF(AND(AQ853>0,AQ853<SUM($AA875:AQ875)-SUM($AA877:AP877)),AQ853,IF(AND(AQ853>0,AQ853>=SUM($AA875:AQ875)-SUM($AA877:AP877)),SUM($AA875:AQ875)-SUM($AA877:AP877),0))","v":0},{"$f":"IF(AND(AR853>0,AR853<SUM($AA875:AR875)-SUM($AA877:AQ877)),AR853,IF(AND(AR853>0,AR853>=SUM($AA875:AR875)-SUM($AA877:AQ877)),SUM($AA875:AR875)-SUM($AA877:AQ877),0))","v":0},{"$f":"IF(AND(AS853>0,AS853<SUM($AA875:AS875)-SUM($AA877:AR877)),AS853,IF(AND(AS853>0,AS853>=SUM($AA875:AS875)-SUM($AA877:AR877)),SUM($AA875:AS875)-SUM($AA877:AR877),0))","v":0},{"$f":"IF(AND(AT853>0,AT853<SUM($AA875:AT875)-SUM($AA877:AS877)),AT853,IF(AND(AT853>0,AT853>=SUM($AA875:AT875)-SUM($AA877:AS877)),SUM($AA875:AT875)-SUM($AA877:AS877),0))","v":0},{"$f":"IF(AND(AU853>0,AU853<SUM($AA875:AU875)-SUM($AA877:AT877)),AU853,IF(AND(AU853>0,AU853>=SUM($AA875:AU875)-SUM($AA877:AT877)),SUM($AA875:AU875)-SUM($AA877:AT877),0))","v":0},{"$f":"IF(AND(AV853>0,AV853<SUM($AA875:AV875)-SUM($AA877:AU877)),AV853,IF(AND(AV853>0,AV853>=SUM($AA875:AV875)-SUM($AA877:AU877)),SUM($AA875:AV875)-SUM($AA877:AU877),0))","v":0},{"$f":"IF(AND(AW853>0,AW853<SUM($AA875:AW875)-SUM($AA877:AV877)),AW853,IF(AND(AW853>0,AW853>=SUM($AA875:AW875)-SUM($AA877:AV877)),SUM($AA875:AW875)-SUM($AA877:AV877),0))","v":0},{"$f":"IF(AND(AX853>0,AX853<SUM($AA875:AX875)-SUM($AA877:AW877)),AX853,IF(AND(AX853>0,AX853>=SUM($AA875:AX875)-SUM($AA877:AW877)),SUM($AA875:AX875)-SUM($AA877:AW877),0))","v":0},{"$f":"IF(AND(AY853>0,AY853<SUM($AA875:AY875)-SUM($AA877:AX877)),AY853,IF(AND(AY853>0,AY853>=SUM($AA875:AY875)-SUM($AA877:AX877)),SUM($AA875:AY875)-SUM($AA877:AX877),0))","v":0},{"$f":"IF(AND(AZ853>0,AZ853<SUM($AA875:AZ875)-SUM($AA877:AY877)),AZ853,IF(AND(AZ853>0,AZ853>=SUM($AA875:AZ875)-SUM($AA877:AY877)),SUM($AA875:AZ875)-SUM($AA877:AY877),0))","v":0},{"$f":"IF(AND(BA853>0,BA853<SUM($AA875:BA875)-SUM($AA877:AZ877)),BA853,IF(AND(BA853>0,BA853>=SUM($AA875:BA875)-SUM($AA877:AZ877)),SUM($AA875:BA875)-SUM($AA877:AZ877),0))","v":0},{"$f":"IF(AND(BB853>0,BB853<SUM($AA875:BB875)-SUM($AA877:BA877)),BB853,IF(AND(BB853>0,BB853>=SUM($AA875:BB875)-SUM($AA877:BA877)),SUM($AA875:BB875)-SUM($AA877:BA877),0))","v":7085459.7339380579},{"$f":"IF(AND(BC853>0,BC853<SUM($AA875:BC875)-SUM($AA877:BB877)),BC853,IF(AND(BC853>0,BC853>=SUM($AA875:BC875)-SUM($AA877:BB877)),SUM($AA875:BC875)-SUM($AA877:BB877),0))","v":2952365.6439244067},{"$f":"IF(AND(BD853>0,BD853<SUM($AA875:BD875)-SUM($AA877:BC877)),BD853,IF(AND(BD853>0,BD853>=SUM($AA875:BD875)-SUM($AA877:BC877)),SUM($AA875:BD875)-SUM($AA877:BC877),0))","v":2179861.5832935795},{"$f":"IF(AND(BE853>0,BE853<SUM($AA875:BE875)-SUM($AA877:BD877)),BE853,IF(AND(BE853>0,BE853>=SUM($AA875:BE875)-SUM($AA877:BD877)),SUM($AA875:BE875)-SUM($AA877:BD877),0))","v":0},{"$f":"IF(AND(BF853>0,BF853<SUM($AA875:BF875)-SUM($AA877:BE877)),BF853,IF(AND(BF853>0,BF853>=SUM($AA875:BF875)-SUM($AA877:BE877)),SUM($AA875:BF875)-SUM($AA877:BE877),0))","v":0},{"$f":"IF(AND(BG853>0,BG853<SUM($AA875:BG875)-SUM($AA877:BF877)),BG853,IF(AND(BG853>0,BG853>=SUM($AA875:BG875)-SUM($AA877:BF877)),SUM($AA875:BG875)-SUM($AA877:BF877),0))","v":7121359.9667666852},{"$f":"IF(AND(BH853>0,BH853<SUM($AA875:BH875)-SUM($AA877:BG877)),BH853,IF(AND(BH853>0,BH853>=SUM($AA875:BH875)-SUM($AA877:BG877)),SUM($AA875:BH875)-SUM($AA877:BG877),0))","v":1760960.064646855},{"$f":"IF(AND(BI853>0,BI853<SUM($AA875:BI875)-SUM($AA877:BH877)),BI853,IF(AND(BI853>0,BI853>=SUM($AA875:BI875)-SUM($AA877:BH877)),SUM($AA875:BI875)-SUM($AA877:BH877),0))","v":0},{"$f":"IF(AND(BJ853>0,BJ853<SUM($AA875:BJ875)-SUM($AA877:BI877)),BJ853,IF(AND(BJ853>0,BJ853>=SUM($AA875:BJ875)-SUM($AA877:BI877)),SUM($AA875:BJ875)-SUM($AA877:BI877),0))","v":4960436.1365250647},{"$f":"IF(AND(BK853>0,BK853<SUM($AA875:BK875)-SUM($AA877:BJ877)),BK853,IF(AND(BK853>0,BK853>=SUM($AA875:BK875)-SUM($AA877:BJ877)),SUM($AA875:BK875)-SUM($AA877:BJ877),0))","v":0},{"$f":"IF(AND(BL853>0,BL853<SUM($AA875:BL875)-SUM($AA877:BK877)),BL853,IF(AND(BL853>0,BL853>=SUM($AA875:BL875)-SUM($AA877:BK877)),SUM($AA875:BL875)-SUM($AA877:BK877),0))","v":0},{"$f":"IF(AND(BM853>0,BM853<SUM($AA875:BM875)-SUM($AA877:BL877)),BM853,IF(AND(BM853>0,BM853>=SUM($AA875:BM875)-SUM($AA877:BL877)),SUM($AA875:BM875)-SUM($AA877:BL877),0))","v":0},{"$f":"IF(AND(BN853>0,BN853<SUM($AA875:BN875)-SUM($AA877:BM877)),BN853,IF(AND(BN853>0,BN853>=SUM($AA875:BN875)-SUM($AA877:BM877)),SUM($AA875:BN875)-SUM($AA877:BM877),0))","v":43671.25277660042},{"$f":"IF(AND(BO853>0,BO853<SUM($AA875:BO875)-SUM($AA877:BN877)),BO853,IF(AND(BO853>0,BO853>=SUM($AA875:BO875)-SUM($AA877:BN877)),SUM($AA875:BO875)-SUM($AA877:BN877),0))","v":0},{"$f":"IF(AND(BP853>0,BP853<SUM($AA875:BP875)-SUM($AA877:BO877)),BP853,IF(AND(BP853>0,BP853>=SUM($AA875:BP875)-SUM($AA877:BO877)),SUM($AA875:BP875)-SUM($AA877:BO877),0))","v":0},{"$f":"IF(AND(BQ853>0,BQ853<SUM($AA875:BQ875)-SUM($AA877:BP877)),BQ853,IF(AND(BQ853>0,BQ853>=SUM($AA875:BQ875)-SUM($AA877:BP877)),SUM($AA875:BQ875)-SUM($AA877:BP877),0))","v":0},{"$f":"IF(AND(BR853>0,BR853<SUM($AA875:BR875)-SUM($AA877:BQ877)),BR853,IF(AND(BR853>0,BR853>=SUM($AA875:BR875)-SUM($AA877:BQ877)),SUM($AA875:BR875)-SUM($AA877:BQ877),0))","v":0},{"$f":"IF(AND(BS853>0,BS853<SUM($AA875:BS875)-SUM($AA877:BR877)),BS853,IF(AND(BS853>0,BS853>=SUM($AA875:BS875)-SUM($AA877:BR877)),SUM($AA875:BS875)-SUM($AA877:BR877),0))","v":0},{"$f":"IF(AND(BT853>0,BT853<SUM($AA875:BT875)-SUM($AA877:BS877)),BT853,IF(AND(BT853>0,BT853>=SUM($AA875:BT875)-SUM($AA877:BS877)),SUM($AA875:BT875)-SUM($AA877:BS877),0))","v":0},{"$f":"IF(AND(BU853>0,BU853<SUM($AA875:BU875)-SUM($AA877:BT877)),BU853,IF(AND(BU853>0,BU853>=SUM($AA875:BU875)-SUM($AA877:BT877)),SUM($AA875:BU875)-SUM($AA877:BT877),0))","v":0},{"$f":"IF(AND(BV853>0,BV853<SUM($AA875:BV875)-SUM($AA877:BU877)),BV853,IF(AND(BV853>0,BV853>=SUM($AA875:BV875)-SUM($AA877:BU877)),SUM($AA875:BV875)-SUM($AA877:BU877),0))","v":0},{"$f":"IF(AND(BW853>0,BW853<SUM($AA875:BW875)-SUM($AA877:BV877)),BW853,IF(AND(BW853>0,BW853>=SUM($AA875:BW875)-SUM($AA877:BV877)),SUM($AA875:BW875)-SUM($AA877:BV877),0))","v":0},{"$f":"IF(AND(BX853>0,BX853<SUM($AA875:BX875)-SUM($AA877:BW877)),BX853,IF(AND(BX853>0,BX853>=SUM($AA875:BX875)-SUM($AA877:BW877)),SUM($AA875:BX875)-SUM($AA877:BW877),0))","v":0},{"$f":"IF(AND(BY853>0,BY853<SUM($AA875:BY875)-SUM($AA877:BX877)),BY853,IF(AND(BY853>0,BY853>=SUM($AA875:BY875)-SUM($AA877:BX877)),SUM($AA875:BY875)-SUM($AA877:BX877),0))","v":0},{"$f":"IF(AND(BZ853>0,BZ853<SUM($AA875:BZ875)-SUM($AA877:BY877)),BZ853,IF(AND(BZ853>0,BZ853>=SUM($AA875:BZ875)-SUM($AA877:BY877)),SUM($AA875:BZ875)-SUM($AA877:BY877),0))","v":0},{"$f":"IF(AND(CA853>0,CA853<SUM($AA875:CA875)-SUM($AA877:BZ877)),CA853,IF(AND(CA853>0,CA853>=SUM($AA875:CA875)-SUM($AA877:BZ877)),SUM($AA875:CA875)-SUM($AA877:BZ877),0))","v":0},{"$f":"IF(AND(CB853>0,CB853<SUM($AA875:CB875)-SUM($AA877:CA877)),CB853,IF(AND(CB853>0,CB853>=SUM($AA875:CB875)-SUM($AA877:CA877)),SUM($AA875:CB875)-SUM($AA877:CA877),0))","v":0},{"$f":"IF(AND(CC853>0,CC853<SUM($AA875:CC875)-SUM($AA877:CB877)),CC853,IF(AND(CC853>0,CC853>=SUM($AA875:CC875)-SUM($AA877:CB877)),SUM($AA875:CC875)-SUM($AA877:CB877),0))","v":0},{"$f":"IF(AND(CD853>0,CD853<SUM($AA875:CD875)-SUM($AA877:CC877)),CD853,IF(AND(CD853>0,CD853>=SUM($AA875:CD875)-SUM($AA877:CC877)),SUM($AA875:CD875)-SUM($AA877:CC877),0))","v":0},{"$f":"IF(AND(CE853>0,CE853<SUM($AA875:CE875)-SUM($AA877:CD877)),CE853,IF(AND(CE853>0,CE853>=SUM($AA875:CE875)-SUM($AA877:CD877)),SUM($AA875:CE875)-SUM($AA877:CD877),0))","v":0},{"$f":"IF(AND(CF853>0,CF853<SUM($AA875:CF875)-SUM($AA877:CE877)),CF853,IF(AND(CF853>0,CF853>=SUM($AA875:CF875)-SUM($AA877:CE877)),SUM($AA875:CF875)-SUM($AA877:CE877),0))","v":0},{"$f":"IF(AND(CG853>0,CG853<SUM($AA875:CG875)-SUM($AA877:CF877)),CG853,IF(AND(CG853>0,CG853>=SUM($AA875:CG875)-SUM($AA877:CF877)),SUM($AA875:CG875)-SUM($AA877:CF877),0))","v":0},{"$f":"IF(AND(CH853>0,CH853<SUM($AA875:CH875)-SUM($AA877:CG877)),CH853,IF(AND(CH853>0,CH853>=SUM($AA875:CH875)-SUM($AA877:CG877)),SUM($AA875:CH875)-SUM($AA877:CG877),0))","v":0},{"$f":"IF(AND(CI853>0,CI853<SUM($AA875:CI875)-SUM($AA877:CH877)),CI853,IF(AND(CI853>0,CI853>=SUM($AA875:CI875)-SUM($AA877:CH877)),SUM($AA875:CI875)-SUM($AA877:CH877),0))","v":0}]
[{"$f":"ROW()","v":878}]
[{"$f":"ROW()","v":879},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,"Остаток ДС на конец периода",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X879-$X885)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B879=Lists!$CU$24,SUMIFS($Z879:$CJ879,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z879:$CJ879))","v":2805258108.19627},null,null,{"$f":"AA855+AA871-AA877","v":1457188055.8399999},{"$f":"IF(AB$11=\"\",0,AA879+AB853+AB871-AB877)","v":1286764323.3635986},{"$f":"IF(AC$11=\"\",0,AB879+AC853+AC871-AC877)","v":1206471558.3449819},{"$f":"IF(AD$11=\"\",0,AC879+AD853+AD871-AD877)","v":1139759874.3755608},1125994337.1977046,1092416842.9762399,1089079155.8283777,974156314.5376817,916015383.19973421,845268801.82863033,851710303.52291608,828701134.46459937,818343813.23380435,625840954.05284905,505104497.48142779,478690773.89355332,431996930.72669506,425110983.84787846,345668477.30931133,226517391.18990034,160274046.10445437,105199387.7696633,37393298.43672815,57849358.078911811,69547656.669828117,0,0,-9.3132257461547852E-10,9.3132257461547852E-10,0,0,0,0,0,0,17895824.481361613,148298456.19654173,168991322.04708749,0,150283974.63668695,241854806.14387873,395110445.47337556,256003264.04221219,393996864.36765355,493708171.16829795,656227151.80443811,461601264.20843577,672146904.5130223,894185125.35969698,1039703139.1563051,797025179.85909176,1033736858.5401312,1165577269.7167645,1413645457.5654564,1287279465.7550721,1598039308.7509718,1875014058.876967,2289105954.2124157,2169484787.5762806,2805258108.19627,0]
[{"$f":"ROW()","v":880}]
[{"$f":"ROW()","v":881},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,"Задолженность по %% по овердрафту",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B881=Lists!$CU$24,SUMIFS($Z881:$CJ881,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z881:$CJ881))","v":0},null,null,{"$f":"SUM($AA875:AA875)-SUM($AA877:AA877)","v":0},{"$f":"SUM($AA875:AB875)-SUM($AA877:AB877)","v":0},{"$f":"SUM($AA875:AC875)-SUM($AA877:AC877)","v":0},{"$f":"SUM($AA875:AD875)-SUM($AA877:AD877)","v":0},{"$f":"SUM($AA875:AE875)-SUM($AA877:AE877)","v":0},{"$f":"SUM($AA875:AF875)-SUM($AA877:AF877)","v":0},{"$f":"SUM($AA875:AG875)-SUM($AA877:AG877)","v":0},{"$f":"SUM($AA875:AH875)-SUM($AA877:AH877)","v":0},{"$f":"SUM($AA875:AI875)-SUM($AA877:AI877)","v":0},{"$f":"SUM($AA875:AJ875)-SUM($AA877:AJ877)","v":0},{"$f":"SUM($AA875:AK875)-SUM($AA877:AK877)","v":0},{"$f":"SUM($AA875:AL875)-SUM($AA877:AL877)","v":0},{"$f":"SUM($AA875:AM875)-SUM($AA877:AM877)","v":0},{"$f":"SUM($AA875:AN875)-SUM($AA877:AN877)","v":0},{"$f":"SUM($AA875:AO875)-SUM($AA877:AO877)","v":0},{"$f":"SUM($AA875:AP875)-SUM($AA877:AP877)","v":0},{"$f":"SUM($AA875:AQ875)-SUM($AA877:AQ877)","v":0},{"$f":"SUM($AA875:AR875)-SUM($AA877:AR877)","v":0},{"$f":"SUM($AA875:AS875)-SUM($AA877:AS877)","v":0},{"$f":"SUM($AA875:AT875)-SUM($AA877:AT877)","v":0},{"$f":"SUM($AA875:AU875)-SUM($AA877:AU877)","v":0},{"$f":"SUM($AA875:AV875)-SUM($AA877:AV877)","v":0},{"$f":"SUM($AA875:AW875)-SUM($AA877:AW877)","v":0},{"$f":"SUM($AA875:AX875)-SUM($AA877:AX877)","v":0},{"$f":"SUM($AA875:AY875)-SUM($AA877:AY877)","v":0},{"$f":"SUM($AA875:AZ875)-SUM($AA877:AZ877)","v":771067.93852401082},{"$f":"SUM($AA875:BA875)-SUM($AA877:BA877)","v":3928263.8362310342},{"$f":"SUM($AA875:BB875)-SUM($AA877:BB877)","v":0},{"$f":"SUM($AA875:BC875)-SUM($AA877:BC877)","v":0},{"$f":"SUM($AA875:BD875)-SUM($AA877:BD877)","v":0},{"$f":"SUM($AA875:BE875)-SUM($AA877:BE877)","v":2369505.4056484103},{"$f":"SUM($AA875:BF875)-SUM($AA877:BF877)","v":4745432.6862075478},{"$f":"SUM($AA875:BG875)-SUM($AA877:BG877)","v":0},{"$f":"SUM($AA875:BH875)-SUM($AA877:BH877)","v":0},{"$f":"SUM($AA875:BI875)-SUM($AA877:BI877)","v":2480218.0682625324},{"$f":"SUM($AA875:BJ875)-SUM($AA877:BJ877)","v":0},{"$f":"SUM($AA875:BK875)-SUM($AA877:BK877)","v":0},{"$f":"SUM($AA875:BL875)-SUM($AA877:BL877)","v":0},{"$f":"SUM($AA875:BM875)-SUM($AA877:BM877)","v":21835.62638830021},{"$f":"SUM($AA875:BN875)-SUM($AA877:BN877)","v":0},{"$f":"SUM($AA875:BO875)-SUM($AA877:BO877)","v":0},{"$f":"SUM($AA875:BP875)-SUM($AA877:BP877)","v":0},{"$f":"SUM($AA875:BQ875)-SUM($AA877:BQ877)","v":0},{"$f":"SUM($AA875:BR875)-SUM($AA877:BR877)","v":0},{"$f":"SUM($AA875:BS875)-SUM($AA877:BS877)","v":0},{"$f":"SUM($AA875:BT875)-SUM($AA877:BT877)","v":0},{"$f":"SUM($AA875:BU875)-SUM($AA877:BU877)","v":0},{"$f":"SUM($AA875:BV875)-SUM($AA877:BV877)","v":0},{"$f":"SUM($AA875:BW875)-SUM($AA877:BW877)","v":0},{"$f":"SUM($AA875:BX875)-SUM($AA877:BX877)","v":0},{"$f":"SUM($AA875:BY875)-SUM($AA877:BY877)","v":0},{"$f":"SUM($AA875:BZ875)-SUM($AA877:BZ877)","v":0},{"$f":"SUM($AA875:CA875)-SUM($AA877:CA877)","v":0},{"$f":"SUM($AA875:CB875)-SUM($AA877:CB877)","v":0},{"$f":"SUM($AA875:CC875)-SUM($AA877:CC877)","v":0},{"$f":"SUM($AA875:CD875)-SUM($AA877:CD877)","v":0},{"$f":"SUM($AA875:CE875)-SUM($AA877:CE877)","v":0},{"$f":"SUM($AA875:CF875)-SUM($AA877:CF877)","v":0},{"$f":"SUM($AA875:CG875)-SUM($AA877:CG877)","v":0},{"$f":"SUM($AA875:CH875)-SUM($AA877:CH877)","v":0},{"$f":"SUM($AA875:CI875)-SUM($AA877:CI877)","v":0}]
[{"$f":"ROW()","v":882}]
[{"$f":"ROW()","v":883},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$35","v":"Итоговый финпоток"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X883-(X853+X867-X869-X877))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B883=Lists!$CU$24,SUMIFS($Z883:$CJ883,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z883:$CJ883))","v":2805258108.19627},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(AA$15:AA882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":1457188055.8399999},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(AB$15:AB882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":-170423732.4764013},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(AC$15:AC882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":-80292765.018616572},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(AD$15:AD882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":-66711683.969421163},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(AE$15:AE882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":-13765537.177856155},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(AF$15:AF882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":-33577494.221464664},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(AG$15:AG882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":-3337687.1478622183},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(AH$15:AH882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":-114922841.29069605},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(AI$15:AI882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":-58140931.33794754},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(AJ$15:AJ882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":-70746581.371103883},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(AK$15:AK882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":6441501.6942857653},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(AL$15:AL882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":-23009169.058316708},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(AM$15:AM882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":-10357321.230795026},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(AN$15:AN882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":-192502859.18095523},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(AO$15:AO882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":-120736456.57142128},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(AP$15:AP882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":-26413723.587874472},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(AQ$15:AQ882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":-46693843.166858226},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(AR$15:AR882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":-6885946.8788165748},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(AS$15:AS882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":-79442506.538567126},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(AT$15:AT882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":-119151086.11941099},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(AU$15:AU882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":-66243345.08544597},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(AV$15:AV882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":-55074658.334791064},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(AW$15:AW882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":-67806089.332935154},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(AX$15:AX882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":20456059.642183661},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(AY$15:AY882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":11698298.590916306},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(AZ$15:AZ882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":-69547656.669828117},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(BA$15:BA882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(BB$15:BB882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(BC$15:BC882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(BD$15:BD882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(BE$15:BE882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(BF$15:BF882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(BG$15:BG882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(BH$15:BH882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(BI$15:BI882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(BJ$15:BJ882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":17895824.481361628},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(BK$15:BK882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":130402631.7151801},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(BL$15:BL882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":20692865.850545764},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(BM$15:BM882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":-168991322.04708749},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(BN$15:BN882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":150283974.63668692},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(BO$15:BO882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":91570831.507191777},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(BP$15:BP882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":153255639.32949686},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(BQ$15:BQ882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":-139107181.43116337},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(BR$15:BR882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":137993600.32544136},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(BS$15:BS882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":99711306.800644398},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(BT$15:BT882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":162518980.63614023},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(BU$15:BU882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":-194625887.59600234},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(BV$15:BV882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":210545640.30458653},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(BW$15:BW882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":222038220.84667468},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(BX$15:BX882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":145518013.79660809},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(BY$15:BY882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":-242677959.29721332},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(BZ$15:BZ882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":236711678.68103945},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(CA$15:CA882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":131840411.17663312},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(CB$15:CB882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":248068187.84869182},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(CC$15:CC882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":-126365991.81038439},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(CD$15:CD882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":310759842.99589968},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(CE$15:CE882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":276974750.12599516},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(CF$15:CF882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":414091895.3354485},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(CG$15:CG882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":-119621166.63613522},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(CH$15:CH882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":635773320.61998928},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$21)-SUMIFS(CI$15:CI882,$H$15:$H882,\"<>\"&\"\",$I$15:$I882,\"\",$B$15:$B882,Lists!$CU$22))","v":0}]
[{"$f":"ROW()","v":884}]
[{"$f":"ROW()","v":885},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BS$36","v":"Итоговый финпоток нараст. итогом"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X885-$X883)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B885=Lists!$CU$24,SUMIFS($Z885:$CJ885,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z885:$CJ885))","v":2805258108.19627},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z883:AA883))","v":1457188055.8399999},{"$f":"IF(AB$11=\"\",0,SUM($Z883:AB883))","v":1286764323.3635986},{"$f":"IF(AC$11=\"\",0,SUM($Z883:AC883))","v":1206471558.3449819},{"$f":"IF(AD$11=\"\",0,SUM($Z883:AD883))","v":1139759874.3755608},{"$f":"IF(AE$11=\"\",0,SUM($Z883:AE883))","v":1125994337.1977046},{"$f":"IF(AF$11=\"\",0,SUM($Z883:AF883))","v":1092416842.9762399},{"$f":"IF(AG$11=\"\",0,SUM($Z883:AG883))","v":1089079155.8283777},{"$f":"IF(AH$11=\"\",0,SUM($Z883:AH883))","v":974156314.5376817},{"$f":"IF(AI$11=\"\",0,SUM($Z883:AI883))","v":916015383.19973421},{"$f":"IF(AJ$11=\"\",0,SUM($Z883:AJ883))","v":845268801.82863033},{"$f":"IF(AK$11=\"\",0,SUM($Z883:AK883))","v":851710303.52291608},{"$f":"IF(AL$11=\"\",0,SUM($Z883:AL883))","v":828701134.46459937},{"$f":"IF(AM$11=\"\",0,SUM($Z883:AM883))","v":818343813.23380435},{"$f":"IF(AN$11=\"\",0,SUM($Z883:AN883))","v":625840954.05284905},{"$f":"IF(AO$11=\"\",0,SUM($Z883:AO883))","v":505104497.48142779},{"$f":"IF(AP$11=\"\",0,SUM($Z883:AP883))","v":478690773.89355332},{"$f":"IF(AQ$11=\"\",0,SUM($Z883:AQ883))","v":431996930.72669506},{"$f":"IF(AR$11=\"\",0,SUM($Z883:AR883))","v":425110983.84787846},{"$f":"IF(AS$11=\"\",0,SUM($Z883:AS883))","v":345668477.30931133},{"$f":"IF(AT$11=\"\",0,SUM($Z883:AT883))","v":226517391.18990034},{"$f":"IF(AU$11=\"\",0,SUM($Z883:AU883))","v":160274046.10445437},{"$f":"IF(AV$11=\"\",0,SUM($Z883:AV883))","v":105199387.7696633},{"$f":"IF(AW$11=\"\",0,SUM($Z883:AW883))","v":37393298.43672815},{"$f":"IF(AX$11=\"\",0,SUM($Z883:AX883))","v":57849358.078911811},{"$f":"IF(AY$11=\"\",0,SUM($Z883:AY883))","v":69547656.669828117},{"$f":"IF(AZ$11=\"\",0,SUM($Z883:AZ883))","v":0},{"$f":"IF(BA$11=\"\",0,SUM($Z883:BA883))","v":0},{"$f":"IF(BB$11=\"\",0,SUM($Z883:BB883))","v":0},{"$f":"IF(BC$11=\"\",0,SUM($Z883:BC883))","v":0},{"$f":"IF(BD$11=\"\",0,SUM($Z883:BD883))","v":0},{"$f":"IF(BE$11=\"\",0,SUM($Z883:BE883))","v":0},{"$f":"IF(BF$11=\"\",0,SUM($Z883:BF883))","v":0},{"$f":"IF(BG$11=\"\",0,SUM($Z883:BG883))","v":0},{"$f":"IF(BH$11=\"\",0,SUM($Z883:BH883))","v":0},{"$f":"IF(BI$11=\"\",0,SUM($Z883:BI883))","v":0},{"$f":"IF(BJ$11=\"\",0,SUM($Z883:BJ883))","v":17895824.481361628},{"$f":"IF(BK$11=\"\",0,SUM($Z883:BK883))","v":148298456.19654173},{"$f":"IF(BL$11=\"\",0,SUM($Z883:BL883))","v":168991322.04708749},{"$f":"IF(BM$11=\"\",0,SUM($Z883:BM883))","v":0},{"$f":"IF(BN$11=\"\",0,SUM($Z883:BN883))","v":150283974.63668692},{"$f":"IF(BO$11=\"\",0,SUM($Z883:BO883))","v":241854806.1438787},{"$f":"IF(BP$11=\"\",0,SUM($Z883:BP883))","v":395110445.47337556},{"$f":"IF(BQ$11=\"\",0,SUM($Z883:BQ883))","v":256003264.04221219},{"$f":"IF(BR$11=\"\",0,SUM($Z883:BR883))","v":393996864.36765355},{"$f":"IF(BS$11=\"\",0,SUM($Z883:BS883))","v":493708171.16829795},{"$f":"IF(BT$11=\"\",0,SUM($Z883:BT883))","v":656227151.80443811},{"$f":"IF(BU$11=\"\",0,SUM($Z883:BU883))","v":461601264.20843577},{"$f":"IF(BV$11=\"\",0,SUM($Z883:BV883))","v":672146904.5130223},{"$f":"IF(BW$11=\"\",0,SUM($Z883:BW883))","v":894185125.35969698},{"$f":"IF(BX$11=\"\",0,SUM($Z883:BX883))","v":1039703139.1563051},{"$f":"IF(BY$11=\"\",0,SUM($Z883:BY883))","v":797025179.85909176},{"$f":"IF(BZ$11=\"\",0,SUM($Z883:BZ883))","v":1033736858.5401312},{"$f":"IF(CA$11=\"\",0,SUM($Z883:CA883))","v":1165577269.7167645},{"$f":"IF(CB$11=\"\",0,SUM($Z883:CB883))","v":1413645457.5654564},{"$f":"IF(CC$11=\"\",0,SUM($Z883:CC883))","v":1287279465.7550721},{"$f":"IF(CD$11=\"\",0,SUM($Z883:CD883))","v":1598039308.7509718},{"$f":"IF(CE$11=\"\",0,SUM($Z883:CE883))","v":1875014058.876967},{"$f":"IF(CF$11=\"\",0,SUM($Z883:CF883))","v":2289105954.2124157},{"$f":"IF(CG$11=\"\",0,SUM($Z883:CG883))","v":2169484787.5762806},{"$f":"IF(CH$11=\"\",0,SUM($Z883:CH883))","v":2805258108.19627},{"$f":"IF(CI$11=\"\",0,SUM($Z883:CI883))","v":0}]
[{"$f":"ROW()","v":886}]
[{"$f":"ROW()","v":887},null,null,null,null,null,null,{"$f":"Items!$BS$42","v":"Итоговый свободный финпоток (Total FCF)"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X885-$X887)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B887=Lists!$CU$24,SUMIFS($Z887:$CJ887,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z887:$CJ887))","v":2805258108.19627},null,null,{"$f":"IF(AA$11=\"\",0,IF(AND(AA$2=Periods!$Q$18,AA883>0),AA883,IF(AND(AA883>0,AA885-MIN(INDIRECT(ADDRESS($A885,AB$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AA885-MIN(INDIRECT(ADDRESS($A885,AB$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AA883),AA883-(AA885-MIN(INDIRECT(ADDRESS($A885,AB$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AA883>0,AA885<=MIN(INDIRECT(ADDRESS($A885,AB$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AA883,0))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AND(AB$2=Periods!$Q$18,AB883>0),AB883,IF(AND(AB883>0,AB885-MIN(INDIRECT(ADDRESS($A885,AC$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AB885-MIN(INDIRECT(ADDRESS($A885,AC$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AB883),AB883-(AB885-MIN(INDIRECT(ADDRESS($A885,AC$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AB883>0,AB885<=MIN(INDIRECT(ADDRESS($A885,AC$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AB883,0))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AND(AC$2=Periods!$Q$18,AC883>0),AC883,IF(AND(AC883>0,AC885-MIN(INDIRECT(ADDRESS($A885,AD$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AC885-MIN(INDIRECT(ADDRESS($A885,AD$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AC883),AC883-(AC885-MIN(INDIRECT(ADDRESS($A885,AD$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AC883>0,AC885<=MIN(INDIRECT(ADDRESS($A885,AD$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AC883,0))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AND(AD$2=Periods!$Q$18,AD883>0),AD883,IF(AND(AD883>0,AD885-MIN(INDIRECT(ADDRESS($A885,AE$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AD885-MIN(INDIRECT(ADDRESS($A885,AE$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AD883),AD883-(AD885-MIN(INDIRECT(ADDRESS($A885,AE$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AD883>0,AD885<=MIN(INDIRECT(ADDRESS($A885,AE$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AD883,0))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AND(AE$2=Periods!$Q$18,AE883>0),AE883,IF(AND(AE883>0,AE885-MIN(INDIRECT(ADDRESS($A885,AF$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AE885-MIN(INDIRECT(ADDRESS($A885,AF$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AE883),AE883-(AE885-MIN(INDIRECT(ADDRESS($A885,AF$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AE883>0,AE885<=MIN(INDIRECT(ADDRESS($A885,AF$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AE883,0))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AND(AF$2=Periods!$Q$18,AF883>0),AF883,IF(AND(AF883>0,AF885-MIN(INDIRECT(ADDRESS($A885,AG$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AF885-MIN(INDIRECT(ADDRESS($A885,AG$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AF883),AF883-(AF885-MIN(INDIRECT(ADDRESS($A885,AG$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AF883>0,AF885<=MIN(INDIRECT(ADDRESS($A885,AG$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AF883,0))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AND(AG$2=Periods!$Q$18,AG883>0),AG883,IF(AND(AG883>0,AG885-MIN(INDIRECT(ADDRESS($A885,AH$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AG885-MIN(INDIRECT(ADDRESS($A885,AH$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AG883),AG883-(AG885-MIN(INDIRECT(ADDRESS($A885,AH$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AG883>0,AG885<=MIN(INDIRECT(ADDRESS($A885,AH$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AG883,0))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AND(AH$2=Periods!$Q$18,AH883>0),AH883,IF(AND(AH883>0,AH885-MIN(INDIRECT(ADDRESS($A885,AI$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AH885-MIN(INDIRECT(ADDRESS($A885,AI$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AH883),AH883-(AH885-MIN(INDIRECT(ADDRESS($A885,AI$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AH883>0,AH885<=MIN(INDIRECT(ADDRESS($A885,AI$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AH883,0))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AND(AI$2=Periods!$Q$18,AI883>0),AI883,IF(AND(AI883>0,AI885-MIN(INDIRECT(ADDRESS($A885,AJ$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AI885-MIN(INDIRECT(ADDRESS($A885,AJ$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AI883),AI883-(AI885-MIN(INDIRECT(ADDRESS($A885,AJ$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AI883>0,AI885<=MIN(INDIRECT(ADDRESS($A885,AJ$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AI883,0))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AND(AJ$2=Periods!$Q$18,AJ883>0),AJ883,IF(AND(AJ883>0,AJ885-MIN(INDIRECT(ADDRESS($A885,AK$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AJ885-MIN(INDIRECT(ADDRESS($A885,AK$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AJ883),AJ883-(AJ885-MIN(INDIRECT(ADDRESS($A885,AK$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AJ883>0,AJ885<=MIN(INDIRECT(ADDRESS($A885,AK$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AJ883,0))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AND(AK$2=Periods!$Q$18,AK883>0),AK883,IF(AND(AK883>0,AK885-MIN(INDIRECT(ADDRESS($A885,AL$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AK885-MIN(INDIRECT(ADDRESS($A885,AL$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AK883),AK883-(AK885-MIN(INDIRECT(ADDRESS($A885,AL$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AK883>0,AK885<=MIN(INDIRECT(ADDRESS($A885,AL$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AK883,0))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AND(AL$2=Periods!$Q$18,AL883>0),AL883,IF(AND(AL883>0,AL885-MIN(INDIRECT(ADDRESS($A885,AM$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AL885-MIN(INDIRECT(ADDRESS($A885,AM$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AL883),AL883-(AL885-MIN(INDIRECT(ADDRESS($A885,AM$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AL883>0,AL885<=MIN(INDIRECT(ADDRESS($A885,AM$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AL883,0))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AND(AM$2=Periods!$Q$18,AM883>0),AM883,IF(AND(AM883>0,AM885-MIN(INDIRECT(ADDRESS($A885,AN$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AM885-MIN(INDIRECT(ADDRESS($A885,AN$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AM883),AM883-(AM885-MIN(INDIRECT(ADDRESS($A885,AN$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AM883>0,AM885<=MIN(INDIRECT(ADDRESS($A885,AN$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AM883,0))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AND(AN$2=Periods!$Q$18,AN883>0),AN883,IF(AND(AN883>0,AN885-MIN(INDIRECT(ADDRESS($A885,AO$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AN885-MIN(INDIRECT(ADDRESS($A885,AO$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AN883),AN883-(AN885-MIN(INDIRECT(ADDRESS($A885,AO$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AN883>0,AN885<=MIN(INDIRECT(ADDRESS($A885,AO$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AN883,0))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AND(AO$2=Periods!$Q$18,AO883>0),AO883,IF(AND(AO883>0,AO885-MIN(INDIRECT(ADDRESS($A885,AP$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AO885-MIN(INDIRECT(ADDRESS($A885,AP$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AO883),AO883-(AO885-MIN(INDIRECT(ADDRESS($A885,AP$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AO883>0,AO885<=MIN(INDIRECT(ADDRESS($A885,AP$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AO883,0))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AND(AP$2=Periods!$Q$18,AP883>0),AP883,IF(AND(AP883>0,AP885-MIN(INDIRECT(ADDRESS($A885,AQ$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AP885-MIN(INDIRECT(ADDRESS($A885,AQ$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AP883),AP883-(AP885-MIN(INDIRECT(ADDRESS($A885,AQ$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AP883>0,AP885<=MIN(INDIRECT(ADDRESS($A885,AQ$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AP883,0))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AND(AQ$2=Periods!$Q$18,AQ883>0),AQ883,IF(AND(AQ883>0,AQ885-MIN(INDIRECT(ADDRESS($A885,AR$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AQ885-MIN(INDIRECT(ADDRESS($A885,AR$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AQ883),AQ883-(AQ885-MIN(INDIRECT(ADDRESS($A885,AR$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AQ883>0,AQ885<=MIN(INDIRECT(ADDRESS($A885,AR$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AQ883,0))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AND(AR$2=Periods!$Q$18,AR883>0),AR883,IF(AND(AR883>0,AR885-MIN(INDIRECT(ADDRESS($A885,AS$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AR885-MIN(INDIRECT(ADDRESS($A885,AS$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AR883),AR883-(AR885-MIN(INDIRECT(ADDRESS($A885,AS$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AR883>0,AR885<=MIN(INDIRECT(ADDRESS($A885,AS$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AR883,0))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AND(AS$2=Periods!$Q$18,AS883>0),AS883,IF(AND(AS883>0,AS885-MIN(INDIRECT(ADDRESS($A885,AT$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AS885-MIN(INDIRECT(ADDRESS($A885,AT$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AS883),AS883-(AS885-MIN(INDIRECT(ADDRESS($A885,AT$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AS883>0,AS885<=MIN(INDIRECT(ADDRESS($A885,AT$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AS883,0))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AND(AT$2=Periods!$Q$18,AT883>0),AT883,IF(AND(AT883>0,AT885-MIN(INDIRECT(ADDRESS($A885,AU$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AT885-MIN(INDIRECT(ADDRESS($A885,AU$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AT883),AT883-(AT885-MIN(INDIRECT(ADDRESS($A885,AU$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AT883>0,AT885<=MIN(INDIRECT(ADDRESS($A885,AU$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AT883,0))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AND(AU$2=Periods!$Q$18,AU883>0),AU883,IF(AND(AU883>0,AU885-MIN(INDIRECT(ADDRESS($A885,AV$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AU885-MIN(INDIRECT(ADDRESS($A885,AV$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AU883),AU883-(AU885-MIN(INDIRECT(ADDRESS($A885,AV$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AU883>0,AU885<=MIN(INDIRECT(ADDRESS($A885,AV$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AU883,0))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AND(AV$2=Periods!$Q$18,AV883>0),AV883,IF(AND(AV883>0,AV885-MIN(INDIRECT(ADDRESS($A885,AW$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AV885-MIN(INDIRECT(ADDRESS($A885,AW$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AV883),AV883-(AV885-MIN(INDIRECT(ADDRESS($A885,AW$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AV883>0,AV885<=MIN(INDIRECT(ADDRESS($A885,AW$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AV883,0))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AND(AW$2=Periods!$Q$18,AW883>0),AW883,IF(AND(AW883>0,AW885-MIN(INDIRECT(ADDRESS($A885,AX$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AW885-MIN(INDIRECT(ADDRESS($A885,AX$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AW883),AW883-(AW885-MIN(INDIRECT(ADDRESS($A885,AX$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AW883>0,AW885<=MIN(INDIRECT(ADDRESS($A885,AX$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AW883,0))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AND(AX$2=Periods!$Q$18,AX883>0),AX883,IF(AND(AX883>0,AX885-MIN(INDIRECT(ADDRESS($A885,AY$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AX885-MIN(INDIRECT(ADDRESS($A885,AY$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AX883),AX883-(AX885-MIN(INDIRECT(ADDRESS($A885,AY$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AX883>0,AX885<=MIN(INDIRECT(ADDRESS($A885,AY$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AX883,0))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AND(AY$2=Periods!$Q$18,AY883>0),AY883,IF(AND(AY883>0,AY885-MIN(INDIRECT(ADDRESS($A885,AZ$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AY885-MIN(INDIRECT(ADDRESS($A885,AZ$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AY883),AY883-(AY885-MIN(INDIRECT(ADDRESS($A885,AZ$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AY883>0,AY885<=MIN(INDIRECT(ADDRESS($A885,AZ$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AY883,0))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AND(AZ$2=Periods!$Q$18,AZ883>0),AZ883,IF(AND(AZ883>0,AZ885-MIN(INDIRECT(ADDRESS($A885,BA$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,AZ885-MIN(INDIRECT(ADDRESS($A885,BA$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<AZ883),AZ883-(AZ885-MIN(INDIRECT(ADDRESS($A885,BA$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(AZ883>0,AZ885<=MIN(INDIRECT(ADDRESS($A885,BA$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),AZ883,0))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(AND(BA$2=Periods!$Q$18,BA883>0),BA883,IF(AND(BA883>0,BA885-MIN(INDIRECT(ADDRESS($A885,BB$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BA885-MIN(INDIRECT(ADDRESS($A885,BB$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BA883),BA883-(BA885-MIN(INDIRECT(ADDRESS($A885,BB$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BA883>0,BA885<=MIN(INDIRECT(ADDRESS($A885,BB$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BA883,0))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(AND(BB$2=Periods!$Q$18,BB883>0),BB883,IF(AND(BB883>0,BB885-MIN(INDIRECT(ADDRESS($A885,BC$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BB885-MIN(INDIRECT(ADDRESS($A885,BC$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BB883),BB883-(BB885-MIN(INDIRECT(ADDRESS($A885,BC$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BB883>0,BB885<=MIN(INDIRECT(ADDRESS($A885,BC$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BB883,0))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(AND(BC$2=Periods!$Q$18,BC883>0),BC883,IF(AND(BC883>0,BC885-MIN(INDIRECT(ADDRESS($A885,BD$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BC885-MIN(INDIRECT(ADDRESS($A885,BD$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BC883),BC883-(BC885-MIN(INDIRECT(ADDRESS($A885,BD$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BC883>0,BC885<=MIN(INDIRECT(ADDRESS($A885,BD$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BC883,0))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(AND(BD$2=Periods!$Q$18,BD883>0),BD883,IF(AND(BD883>0,BD885-MIN(INDIRECT(ADDRESS($A885,BE$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BD885-MIN(INDIRECT(ADDRESS($A885,BE$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BD883),BD883-(BD885-MIN(INDIRECT(ADDRESS($A885,BE$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BD883>0,BD885<=MIN(INDIRECT(ADDRESS($A885,BE$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BD883,0))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(AND(BE$2=Periods!$Q$18,BE883>0),BE883,IF(AND(BE883>0,BE885-MIN(INDIRECT(ADDRESS($A885,BF$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BE885-MIN(INDIRECT(ADDRESS($A885,BF$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BE883),BE883-(BE885-MIN(INDIRECT(ADDRESS($A885,BF$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BE883>0,BE885<=MIN(INDIRECT(ADDRESS($A885,BF$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BE883,0))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(AND(BF$2=Periods!$Q$18,BF883>0),BF883,IF(AND(BF883>0,BF885-MIN(INDIRECT(ADDRESS($A885,BG$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BF885-MIN(INDIRECT(ADDRESS($A885,BG$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BF883),BF883-(BF885-MIN(INDIRECT(ADDRESS($A885,BG$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BF883>0,BF885<=MIN(INDIRECT(ADDRESS($A885,BG$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BF883,0))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(AND(BG$2=Periods!$Q$18,BG883>0),BG883,IF(AND(BG883>0,BG885-MIN(INDIRECT(ADDRESS($A885,BH$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BG885-MIN(INDIRECT(ADDRESS($A885,BH$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BG883),BG883-(BG885-MIN(INDIRECT(ADDRESS($A885,BH$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BG883>0,BG885<=MIN(INDIRECT(ADDRESS($A885,BH$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BG883,0))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(AND(BH$2=Periods!$Q$18,BH883>0),BH883,IF(AND(BH883>0,BH885-MIN(INDIRECT(ADDRESS($A885,BI$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BH885-MIN(INDIRECT(ADDRESS($A885,BI$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BH883),BH883-(BH885-MIN(INDIRECT(ADDRESS($A885,BI$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BH883>0,BH885<=MIN(INDIRECT(ADDRESS($A885,BI$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BH883,0))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(AND(BI$2=Periods!$Q$18,BI883>0),BI883,IF(AND(BI883>0,BI885-MIN(INDIRECT(ADDRESS($A885,BJ$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BI885-MIN(INDIRECT(ADDRESS($A885,BJ$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BI883),BI883-(BI885-MIN(INDIRECT(ADDRESS($A885,BJ$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BI883>0,BI885<=MIN(INDIRECT(ADDRESS($A885,BJ$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BI883,0))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(AND(BJ$2=Periods!$Q$18,BJ883>0),BJ883,IF(AND(BJ883>0,BJ885-MIN(INDIRECT(ADDRESS($A885,BK$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BJ885-MIN(INDIRECT(ADDRESS($A885,BK$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BJ883),BJ883-(BJ885-MIN(INDIRECT(ADDRESS($A885,BK$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BJ883>0,BJ885<=MIN(INDIRECT(ADDRESS($A885,BK$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BJ883,0))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(AND(BK$2=Periods!$Q$18,BK883>0),BK883,IF(AND(BK883>0,BK885-MIN(INDIRECT(ADDRESS($A885,BL$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BK885-MIN(INDIRECT(ADDRESS($A885,BL$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BK883),BK883-(BK885-MIN(INDIRECT(ADDRESS($A885,BL$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BK883>0,BK885<=MIN(INDIRECT(ADDRESS($A885,BL$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BK883,0))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(AND(BL$2=Periods!$Q$18,BL883>0),BL883,IF(AND(BL883>0,BL885-MIN(INDIRECT(ADDRESS($A885,BM$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BL885-MIN(INDIRECT(ADDRESS($A885,BM$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BL883),BL883-(BL885-MIN(INDIRECT(ADDRESS($A885,BM$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BL883>0,BL885<=MIN(INDIRECT(ADDRESS($A885,BM$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BL883,0))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(AND(BM$2=Periods!$Q$18,BM883>0),BM883,IF(AND(BM883>0,BM885-MIN(INDIRECT(ADDRESS($A885,BN$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BM885-MIN(INDIRECT(ADDRESS($A885,BN$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BM883),BM883-(BM885-MIN(INDIRECT(ADDRESS($A885,BN$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BM883>0,BM885<=MIN(INDIRECT(ADDRESS($A885,BN$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BM883,0))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(AND(BN$2=Periods!$Q$18,BN883>0),BN883,IF(AND(BN883>0,BN885-MIN(INDIRECT(ADDRESS($A885,BO$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BN885-MIN(INDIRECT(ADDRESS($A885,BO$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BN883),BN883-(BN885-MIN(INDIRECT(ADDRESS($A885,BO$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BN883>0,BN885<=MIN(INDIRECT(ADDRESS($A885,BO$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BN883,0))))","v":150283974.63668692},{"$f":"IF(BO$11=\"\",0,IF(AND(BO$2=Periods!$Q$18,BO883>0),BO883,IF(AND(BO883>0,BO885-MIN(INDIRECT(ADDRESS($A885,BP$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BO885-MIN(INDIRECT(ADDRESS($A885,BP$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BO883),BO883-(BO885-MIN(INDIRECT(ADDRESS($A885,BP$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BO883>0,BO885<=MIN(INDIRECT(ADDRESS($A885,BP$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BO883,0))))","v":91570831.507191777},{"$f":"IF(BP$11=\"\",0,IF(AND(BP$2=Periods!$Q$18,BP883>0),BP883,IF(AND(BP883>0,BP885-MIN(INDIRECT(ADDRESS($A885,BQ$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BP885-MIN(INDIRECT(ADDRESS($A885,BQ$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BP883),BP883-(BP885-MIN(INDIRECT(ADDRESS($A885,BQ$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BP883>0,BP885<=MIN(INDIRECT(ADDRESS($A885,BQ$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BP883,0))))","v":14148457.89833349},{"$f":"IF(BQ$11=\"\",0,IF(AND(BQ$2=Periods!$Q$18,BQ883>0),BQ883,IF(AND(BQ883>0,BQ885-MIN(INDIRECT(ADDRESS($A885,BR$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BQ885-MIN(INDIRECT(ADDRESS($A885,BR$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BQ883),BQ883-(BQ885-MIN(INDIRECT(ADDRESS($A885,BR$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BQ883>0,BQ885<=MIN(INDIRECT(ADDRESS($A885,BR$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BQ883,0))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(AND(BR$2=Periods!$Q$18,BR883>0),BR883,IF(AND(BR883>0,BR885-MIN(INDIRECT(ADDRESS($A885,BS$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BR885-MIN(INDIRECT(ADDRESS($A885,BS$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BR883),BR883-(BR885-MIN(INDIRECT(ADDRESS($A885,BS$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BR883>0,BR885<=MIN(INDIRECT(ADDRESS($A885,BS$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BR883,0))))","v":137993600.32544136},{"$f":"IF(BS$11=\"\",0,IF(AND(BS$2=Periods!$Q$18,BS883>0),BS883,IF(AND(BS883>0,BS885-MIN(INDIRECT(ADDRESS($A885,BT$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BS885-MIN(INDIRECT(ADDRESS($A885,BT$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BS883),BS883-(BS885-MIN(INDIRECT(ADDRESS($A885,BT$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BS883>0,BS885<=MIN(INDIRECT(ADDRESS($A885,BT$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BS883,0))))","v":67604399.840782225},{"$f":"IF(BT$11=\"\",0,IF(AND(BT$2=Periods!$Q$18,BT883>0),BT883,IF(AND(BT883>0,BT885-MIN(INDIRECT(ADDRESS($A885,BU$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BT885-MIN(INDIRECT(ADDRESS($A885,BU$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BT883),BT883-(BT885-MIN(INDIRECT(ADDRESS($A885,BU$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BT883>0,BT885<=MIN(INDIRECT(ADDRESS($A885,BU$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BT883,0))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(AND(BU$2=Periods!$Q$18,BU883>0),BU883,IF(AND(BU883>0,BU885-MIN(INDIRECT(ADDRESS($A885,BV$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BU885-MIN(INDIRECT(ADDRESS($A885,BV$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BU883),BU883-(BU885-MIN(INDIRECT(ADDRESS($A885,BV$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BU883>0,BU885<=MIN(INDIRECT(ADDRESS($A885,BV$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BU883,0))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(AND(BV$2=Periods!$Q$18,BV883>0),BV883,IF(AND(BV883>0,BV885-MIN(INDIRECT(ADDRESS($A885,BW$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BV885-MIN(INDIRECT(ADDRESS($A885,BW$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BV883),BV883-(BV885-MIN(INDIRECT(ADDRESS($A885,BW$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BV883>0,BV885<=MIN(INDIRECT(ADDRESS($A885,BW$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BV883,0))))","v":210545640.30458653},{"$f":"IF(BW$11=\"\",0,IF(AND(BW$2=Periods!$Q$18,BW883>0),BW883,IF(AND(BW883>0,BW885-MIN(INDIRECT(ADDRESS($A885,BX$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BW885-MIN(INDIRECT(ADDRESS($A885,BX$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BW883),BW883-(BW885-MIN(INDIRECT(ADDRESS($A885,BX$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BW883>0,BW885<=MIN(INDIRECT(ADDRESS($A885,BX$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BW883,0))))","v":124878275.34606946},{"$f":"IF(BX$11=\"\",0,IF(AND(BX$2=Periods!$Q$18,BX883>0),BX883,IF(AND(BX883>0,BX885-MIN(INDIRECT(ADDRESS($A885,BY$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BX885-MIN(INDIRECT(ADDRESS($A885,BY$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BX883),BX883-(BX885-MIN(INDIRECT(ADDRESS($A885,BY$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BX883>0,BX885<=MIN(INDIRECT(ADDRESS($A885,BY$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BX883,0))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(AND(BY$2=Periods!$Q$18,BY883>0),BY883,IF(AND(BY883>0,BY885-MIN(INDIRECT(ADDRESS($A885,BZ$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BY885-MIN(INDIRECT(ADDRESS($A885,BZ$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BY883),BY883-(BY885-MIN(INDIRECT(ADDRESS($A885,BZ$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BY883>0,BY885<=MIN(INDIRECT(ADDRESS($A885,BZ$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BY883,0))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(AND(BZ$2=Periods!$Q$18,BZ883>0),BZ883,IF(AND(BZ883>0,BZ885-MIN(INDIRECT(ADDRESS($A885,CA$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,BZ885-MIN(INDIRECT(ADDRESS($A885,CA$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<BZ883),BZ883-(BZ885-MIN(INDIRECT(ADDRESS($A885,CA$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(BZ883>0,BZ885<=MIN(INDIRECT(ADDRESS($A885,CA$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),BZ883,0))))","v":236711678.68103945},{"$f":"IF(CA$11=\"\",0,IF(AND(CA$2=Periods!$Q$18,CA883>0),CA883,IF(AND(CA883>0,CA885-MIN(INDIRECT(ADDRESS($A885,CB$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,CA885-MIN(INDIRECT(ADDRESS($A885,CB$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<CA883),CA883-(CA885-MIN(INDIRECT(ADDRESS($A885,CB$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(CA883>0,CA885<=MIN(INDIRECT(ADDRESS($A885,CB$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),CA883,0))))","v":131840411.17663312},{"$f":"IF(CB$11=\"\",0,IF(AND(CB$2=Periods!$Q$18,CB883>0),CB883,IF(AND(CB883>0,CB885-MIN(INDIRECT(ADDRESS($A885,CC$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,CB885-MIN(INDIRECT(ADDRESS($A885,CC$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<CB883),CB883-(CB885-MIN(INDIRECT(ADDRESS($A885,CC$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(CB883>0,CB885<=MIN(INDIRECT(ADDRESS($A885,CC$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),CB883,0))))","v":121702196.03830755},{"$f":"IF(CC$11=\"\",0,IF(AND(CC$2=Periods!$Q$18,CC883>0),CC883,IF(AND(CC883>0,CC885-MIN(INDIRECT(ADDRESS($A885,CD$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,CC885-MIN(INDIRECT(ADDRESS($A885,CD$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<CC883),CC883-(CC885-MIN(INDIRECT(ADDRESS($A885,CD$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(CC883>0,CC885<=MIN(INDIRECT(ADDRESS($A885,CD$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),CC883,0))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(AND(CD$2=Periods!$Q$18,CD883>0),CD883,IF(AND(CD883>0,CD885-MIN(INDIRECT(ADDRESS($A885,CE$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,CD885-MIN(INDIRECT(ADDRESS($A885,CE$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<CD883),CD883-(CD885-MIN(INDIRECT(ADDRESS($A885,CE$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(CD883>0,CD885<=MIN(INDIRECT(ADDRESS($A885,CE$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),CD883,0))))","v":310759842.99589968},{"$f":"IF(CE$11=\"\",0,IF(AND(CE$2=Periods!$Q$18,CE883>0),CE883,IF(AND(CE883>0,CE885-MIN(INDIRECT(ADDRESS($A885,CF$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,CE885-MIN(INDIRECT(ADDRESS($A885,CF$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<CE883),CE883-(CE885-MIN(INDIRECT(ADDRESS($A885,CF$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(CE883>0,CE885<=MIN(INDIRECT(ADDRESS($A885,CF$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),CE883,0))))","v":276974750.12599516},{"$f":"IF(CF$11=\"\",0,IF(AND(CF$2=Periods!$Q$18,CF883>0),CF883,IF(AND(CF883>0,CF885-MIN(INDIRECT(ADDRESS($A885,CG$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,CF885-MIN(INDIRECT(ADDRESS($A885,CG$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<CF883),CF883-(CF885-MIN(INDIRECT(ADDRESS($A885,CG$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(CF883>0,CF885<=MIN(INDIRECT(ADDRESS($A885,CG$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),CF883,0))))","v":294470728.6993134},{"$f":"IF(CG$11=\"\",0,IF(AND(CG$2=Periods!$Q$18,CG883>0),CG883,IF(AND(CG883>0,CG885-MIN(INDIRECT(ADDRESS($A885,CH$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,CG885-MIN(INDIRECT(ADDRESS($A885,CH$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<CG883),CG883-(CG885-MIN(INDIRECT(ADDRESS($A885,CH$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(CG883>0,CG885<=MIN(INDIRECT(ADDRESS($A885,CH$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),CG883,0))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(AND(CH$2=Periods!$Q$18,CH883>0),CH883,IF(AND(CH883>0,CH885-MIN(INDIRECT(ADDRESS($A885,CI$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,CH885-MIN(INDIRECT(ADDRESS($A885,CI$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<CH883),CH883-(CH885-MIN(INDIRECT(ADDRESS($A885,CI$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(CH883>0,CH885<=MIN(INDIRECT(ADDRESS($A885,CI$1,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),CH883,0))))","v":635773320.61998928},{"$f":"IF(CI$11=\"\",0,IF(AND(CI$2=Periods!$Q$18,CI883>0),CI883,IF(AND(CI883>0,CI885-MIN(INDIRECT(ADDRESS($A885,#REF!,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))>0,CI885-MIN(INDIRECT(ADDRESS($A885,#REF!,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))<CI883),CI883-(CI885-MIN(INDIRECT(ADDRESS($A885,#REF!,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),IF(AND(CI883>0,CI885<=MIN(INDIRECT(ADDRESS($A885,#REF!,4,1)&\":\"&ADDRESS($A885,SUMIFS($Z$1:$CJ$1,$Z$2:$CJ$2,Periods!$Q$18),4,1)))),CI883,0))))","v":0}]
[{"$f":"ROW()","v":888}]
[{"$f":"ROW()","v":889},null,null,null,null,null,null,{"$f":"KPI!$I$41","v":"CFADS"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B889=Lists!$CU$24,SUMIFS($Z889:$CJ889,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z889:$CJ889))","v":4726030960.1251621},null,null,{"$f":"IF(AA$11=\"\",0,AA887+AA877+AA869+AA849+AA843)","v":0},{"$f":"IF(AB$11=\"\",0,AB887+AB877+AB869+AB849+AB843)","v":10500000},10500000,10500000,10500000,11250000,11550000,12300000,33600000,35317051.28205128,36222294.197031036,38818113.214429006,39299217.517112255,41095004.359478042,40690791.201843828,40286578.044209622,42194864.886575416,41767214.228941202,43272896.904640324,42825246.247006118,42377595.589371905,41929944.931737706,41482294.274103485,41034643.616469279,40586992.958835065,40139342.301200867,39691691.643566646,56571013.409001328,80373959.003763989,102827421.54824622,37901089.013029814,37453438.355395608,74875508.460142165,96121253.10867843,36110486.382492982,164634175.27451047,35215185.06722457,34767534.409590364,34319883.751956157,185291660.30320057,124995413.94387953,47125389.677387014,32529281.121419325,170075230.78922647,99238379.646933123,31186329.148516674,30738678.490882419,240836668.13783461,124878275.34606946,0,0,236711678.68103945,131840411.17663312,121702196.03830755,0,310759842.99589968,276974750.12599516,294470728.6993134,0,635773320.61998928,0]
[{"$f":"ROW()","v":890}]
[{"$f":"ROW()","v":891},null,null,null,null,null,null,{"$f":"KPI!$I$47","v":"CF(EBIT)"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B891=Lists!$CU$24,SUMIFS($Z891:$CJ891,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z891:$CJ891))","v":4076780006.0887361},null,null,{"$f":"IF(AA$11=\"\",0,AA887+AA877+AA849+AA777)","v":0},{"$f":"IF(AB$11=\"\",0,AB887+AB877+AB849+AB777)","v":10500000},10501061.300330358,10500563.406348214,10502235.063011657,11269194.53662209,11587976.981618229,12300000,12600000,13035000,13150769.230769232,13854696.356275301,13780245.103402998,14147460.517197359,13743247.359563148,13339034.201928936,13684821.04429473,13257170.386660518,13429519.729026308,12981869.071392097,12534218.413757887,12086567.756123681,11638917.098489467,11191266.440855259,10743615.783221047,10295965.125586838,9848314.4679526258,16486123.544256475,11905378.796608612,10685224.078343576,8057711.8374157865,17406366.217971496,26698936.625408821,32457120.140062131,30542464.853485812,28920887.608766846,22702223.904312007,38467087.124664441,38848523.948872417,179155530.47159967,116818353.36732729,53503767.650573969,34261893.371612623,164100842.27828616,94062256.34925805,43101800.885098316,38517815.306227766,235191702.32928491,142526277.9526335,40877279.603664398,42651223.314870596,263544049.8246119,151534961.88174272,161552434.03289449,34970123.846965671,335263617.81331134,301268518.47619522,341459570.28637624,41985306.600178361,660750902.39142692,0]
[{"$f":"ROW()","v":892}]
[{"$f":"ROW()","v":893},null,null,null,null,null,null,{"$f":"KPI!$I$43","v":"Выплаты тела кредитов (Principals)"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B893=Lists!$CU$24,SUMIFS($Z893:$CJ893,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z893:$CJ893))","v":1474818737.5470219},null,null,{"$f":"IF(AA$11=\"\",0,AA869+AA843)","v":0},{"$f":"IF(AB$11=\"\",0,AB869+AB843)","v":0},0,0,0,0,0,0,21000000,22282051.282051284,23071524.966261808,24963416.858153701,25518972.413709257,26947543.842280686,26947543.842280682,26947543.842280686,28510043.842280686,28510043.842280682,29843377.175614014,29843377.175614022,29843377.175614018,29843377.175614022,29843377.175614018,29843377.175614022,29843377.175614018,29843377.175614025,29843377.175614022,40084889.864744857,68468580.207155377,92142197.469902635,29843377.175614025,29843377.175614029,60591737.971228123,87645533.179518417,29843377.175614033,153854280.58874068,29843377.17561404,29843377.175614044,29843377.175614048,30935158.495029144,29843377.175614059,29843377.175614052,29843377.175614059,29843377.17561407,29843377.175614059,29843377.17561404,29843377.175613999,29843377.17561388,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":894}]
[{"$f":"ROW()","v":895},null,null,null,null,null,null,{"$f":"KPI!$I$44","v":"Выплаты %% (Interests)"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B895=Lists!$CU$24,SUMIFS($Z895:$CJ895,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z895:$CJ895))","v":445954114.38187134},null,null,{"$f":"IF(AA$11=\"\",0,AA877+AA849)","v":0},{"$f":"IF(AB$11=\"\",0,AB877+AB849)","v":10500000},10500000,10500000,10500000,11250000,11550000,12300000,12600000,13035000,13150769.230769232,13854696.356275301,13780245.103402998,14147460.517197359,13743247.359563148,13339034.201928936,13684821.04429473,13257170.386660518,13429519.729026308,12981869.071392097,12534218.413757887,12086567.756123681,11638917.098489467,11191266.440855259,10743615.783221047,10295965.125586838,9848314.4679526258,16486123.544256475,11905378.796608612,10685224.078343576,8057711.8374157865,7610061.1797815766,14283770.488914052,8475719.9291600101,6267109.206878948,10779894.685769802,5371807.8916105265,4924157.2339763166,4476506.5763421068,4072527.1714844978,3581205.2610736871,3133554.6034394749,2685903.9458052651,2238253.2881710553,1790602.6305368436,1342951.9729026316,895301.31526842003,447650.65763420821,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":896}]
[{"$f":"ROW()","v":897},null,null,null,null,null,null,{"$f":"KPI!$I$42","v":"Выплаты долга [Debt (Principals+Interests)]"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X893+$X895-$X897)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B897=Lists!$CU$24,SUMIFS($Z897:$CJ897,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z897:$CJ897))","v":1920772851.9288926},null,null,{"$f":"IF(AA$11=\"\",0,AA877+AA869+AA849+AA843)","v":0},{"$f":"IF(AB$11=\"\",0,AB877+AB869+AB849+AB843)","v":10500000},10500000,10500000,10500000,11250000,11550000,12300000,33600000,35317051.28205128,36222294.197031036,38818113.214429006,39299217.517112255,41095004.359478042,40690791.201843828,40286578.044209622,42194864.886575416,41767214.228941202,43272896.904640324,42825246.247006118,42377595.589371905,41929944.931737706,41482294.274103485,41034643.616469279,40586992.958835065,40139342.301200867,39691691.643566646,56571013.409001328,80373959.003763989,102827421.54824622,37901089.013029814,37453438.355395608,74875508.460142165,96121253.10867843,36110486.382492982,164634175.27451047,35215185.06722457,34767534.409590364,34319883.751956157,35007685.666513644,33424582.436687745,32976931.779053528,32529281.121419325,32081630.463785127,31633979.806150902,31186329.148516674,30738678.490882419,30291027.83324809,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":898}]
[{"$f":"ROW()","v":899},null,null,null,null,null,null,{"$f":"Items!$BS$37","v":"Итоговый кассовый разрыв"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X899-0)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF(MIN($Z885:$CJ885)>=0,0,-MIN($Z885:$CJ885))","v":0}]
[{"$f":"ROW()","v":900}]
[{"$f":"ROW()","v":901},null,null,null,null,null,null,{"$f":"KPI!$I$26","v":"NPV(WACC)"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B901=Lists!$CU$24,SUMIFS($Z901:$CJ901,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z901:$CJ901))","v":365584077.61453307},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA903=0,0,AA805/AA903))","v":-41957753.683375947},-153605750.58234647,-65698013.891177103,-51857993.744384684,-48159581.580511905,-37506473.468278423,-36289358.073205985,-104363733.00725684,-62175648.479508169,-53486796.691532955,-21900714.057975519,-3290718.9553566915,-16204434.671473756,-114185329.3962387,-59162565.800754018,-26169179.672374155,-3193872.9452286977,-3561340.2234707577,-24662785.070093293,-51005518.552644439,-15630322.248370863,-8437062.2693974487,-16559068.878878031,0,0,0,-19615467.332494427,32174941.371395867,44800869.743857227,37664905.415736713,0,19483424.496843413,{"$f":"IF(BG$11=\"\",0,IF(BG903=0,0,BG805/BG903))","v":38503480.041240849},19386179.072615683,0,88356049.298516139,40473866.644032851,0,0,82746002.793137893,54705691.063854367,34166221.753178418,0,70068260.306429029,53032492.235218354,11799260.789166203,0,91536012.798819691,46516127.451463066,0,0,83000016.977601781,45305854.245441407,40987503.645089775,0,100524634.87285219,87808198.874297023,91492248.220583871,0,189731318.77949083,0]
[{"$f":"ROW()","v":902},null,null,null,null,null,null,{"$f":"H901","v":"NPV(WACC)"},{"$f":"KPI!$I$25","v":"WACC"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(AB$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(AC$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(AD$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(AE$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(AF$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(AG$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(AH$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(AI$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(AJ$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(AK$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(AL$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(AM$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(AN$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(AO$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(AP$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(AQ$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(AR$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(AS$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(AT$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(AU$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(AV$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(AW$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(AX$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(AY$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(AZ$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(BA$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(BB$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(BC$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(BD$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(BE$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(BF$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(BG$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(BH$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(BI$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(BJ$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(BK$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(BL$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(BM$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(BN$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(BO$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(BP$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(BQ$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(BR$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(BS$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(BT$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(BU$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(BV$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(BW$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(BX$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(BY$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(BZ$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(CA$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(CB$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(CC$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(CD$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(CE$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(CF$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(CG$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(CH$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":2.0358346232498326E-2},{"$f":"IF(CI$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0}]
[{"$f":"ROW()","v":903},null,null,null,null,null,null,{"$f":"H901","v":"NPV(WACC)"},"Коэффициент дисконтирования",null,null,null,"коэфф",null,null,null,{"$f":"Q881","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$2=1,(1+AA902),Z903*(1+AA902)))","v":1.0203583462324983},1.0411311547263189,1.0623268632476781,1.0839540813417583,1.1060215938298434,1.128538364377651,1.1515135391363085,1.174956450457455,1.1988766206839752,1.223283766017907,1.2481878004670941,1.2735988398721838,1.29952720601561,1.3259834308142269,1.3529782605972989,1.3805226604715821,1.4086278187752723,1.4373051516226283,1.4665663075411153,1.496423172202954,1.5268878732529951,1.5579727852348826,1.5896905346175041,1.6220540049237726,1.6550763419638213,1.6887709591747375,1.7231515430690052,1.7582320587938678,1.7940267558038716,1.8305501736488925,1.8678171478799965,1.905842816075535,{"$f":"IF(BG$11=\"\",0,IF(BG$2=1,(1+BG902),BF903*(1+BG902)))","v":1.9446426239899204},1.9842323318275812,2.0246280206446445,2.0658460988809462,2.1079033090250205,2.1508167344147808,2.1946038061766484,2.2392823103059514,2.2848703948914686,2.3313865774870544,2.378849752633335,2.4272791995325376,2.4766945898795623,2.527115995852486,2.578563898265736,2.6310591948892506,2.6846232089370043,2.7392776977283444,2.7950448615256591,2.8519473525519636,2.9100082841920734,2.969251240381094,3.0297002851840475,3.0913799725705231,3.1543153563883251,3.218532000540165,3.2840559893675372,3.3509139382459914,0]
[{"$f":"ROW()","v":904}]
[{"$f":"ROW()","v":905},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"KPI!$I$26&\" нарастающим итогом\"","v":"NPV(WACC) нарастающим итогом"},null,null,null,null,{"$f":"Prdction!$M$391","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X905-$X901)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"IF($B905=Lists!$CU$24,SUMIFS($Z905:$CJ905,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z905:$CJ905))","v":365584077.61453307},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z901:AA901))","v":-41957753.683375947},{"$f":"IF(AB$11=\"\",0,SUM($Z901:AB901))","v":-195563504.26572242},{"$f":"IF(AC$11=\"\",0,SUM($Z901:AC901))","v":-261261518.15689951},{"$f":"IF(AD$11=\"\",0,SUM($Z901:AD901))","v":-313119511.90128422},{"$f":"IF(AE$11=\"\",0,SUM($Z901:AE901))","v":-361279093.48179615},{"$f":"IF(AF$11=\"\",0,SUM($Z901:AF901))","v":-398785566.95007455},{"$f":"IF(AG$11=\"\",0,SUM($Z901:AG901))","v":-435074925.02328056},{"$f":"IF(AH$11=\"\",0,SUM($Z901:AH901))","v":-539438658.03053737},{"$f":"IF(AI$11=\"\",0,SUM($Z901:AI901))","v":-601614306.51004553},{"$f":"IF(AJ$11=\"\",0,SUM($Z901:AJ901))","v":-655101103.2015785},{"$f":"IF(AK$11=\"\",0,SUM($Z901:AK901))","v":-677001817.25955403},{"$f":"IF(AL$11=\"\",0,SUM($Z901:AL901))","v":-680292536.21491075},{"$f":"IF(AM$11=\"\",0,SUM($Z901:AM901))","v":-696496970.88638449},{"$f":"IF(AN$11=\"\",0,SUM($Z901:AN901))","v":-810682300.28262317},{"$f":"IF(AO$11=\"\",0,SUM($Z901:AO901))","v":-869844866.08337724},{"$f":"IF(AP$11=\"\",0,SUM($Z901:AP901))","v":-896014045.75575137},{"$f":"IF(AQ$11=\"\",0,SUM($Z901:AQ901))","v":-899207918.70098007},{"$f":"IF(AR$11=\"\",0,SUM($Z901:AR901))","v":-902769258.92445087},{"$f":"IF(AS$11=\"\",0,SUM($Z901:AS901))","v":-927432043.99454415},{"$f":"IF(AT$11=\"\",0,SUM($Z901:AT901))","v":-978437562.54718864},{"$f":"IF(AU$11=\"\",0,SUM($Z901:AU901))","v":-994067884.79555953},{"$f":"IF(AV$11=\"\",0,SUM($Z901:AV901))","v":-1002504947.064957},{"$f":"IF(AW$11=\"\",0,SUM($Z901:AW901))","v":-1019064015.943835},{"$f":"IF(AX$11=\"\",0,SUM($Z901:AX901))","v":-1019064015.943835},{"$f":"IF(AY$11=\"\",0,SUM($Z901:AY901))","v":-1019064015.943835},{"$f":"IF(AZ$11=\"\",0,SUM($Z901:AZ901))","v":-1019064015.943835},{"$f":"IF(BA$11=\"\",0,SUM($Z901:BA901))","v":-1038679483.2763294},{"$f":"IF(BB$11=\"\",0,SUM($Z901:BB901))","v":-1006504541.9049336},{"$f":"IF(BC$11=\"\",0,SUM($Z901:BC901))","v":-961703672.16107631},{"$f":"IF(BD$11=\"\",0,SUM($Z901:BD901))","v":-924038766.74533963},{"$f":"IF(BE$11=\"\",0,SUM($Z901:BE901))","v":-924038766.74533963},{"$f":"IF(BF$11=\"\",0,SUM($Z901:BF901))","v":-904555342.24849617},{"$f":"IF(BG$11=\"\",0,SUM($Z901:BG901))","v":-866051862.20725536},{"$f":"IF(BH$11=\"\",0,SUM($Z901:BH901))","v":-846665683.13463974},{"$f":"IF(BI$11=\"\",0,SUM($Z901:BI901))","v":-846665683.13463974},{"$f":"IF(BJ$11=\"\",0,SUM($Z901:BJ901))","v":-758309633.83612359},{"$f":"IF(BK$11=\"\",0,SUM($Z901:BK901))","v":-717835767.19209075},{"$f":"IF(BL$11=\"\",0,SUM($Z901:BL901))","v":-717835767.19209075},{"$f":"IF(BM$11=\"\",0,SUM($Z901:BM901))","v":-717835767.19209075},{"$f":"IF(BN$11=\"\",0,SUM($Z901:BN901))","v":-635089764.39895284},{"$f":"IF(BO$11=\"\",0,SUM($Z901:BO901))","v":-580384073.33509851},{"$f":"IF(BP$11=\"\",0,SUM($Z901:BP901))","v":-546217851.58192015},{"$f":"IF(BQ$11=\"\",0,SUM($Z901:BQ901))","v":-546217851.58192015},{"$f":"IF(BR$11=\"\",0,SUM($Z901:BR901))","v":-476149591.27549112},{"$f":"IF(BS$11=\"\",0,SUM($Z901:BS901))","v":-423117099.04027277},{"$f":"IF(BT$11=\"\",0,SUM($Z901:BT901))","v":-411317838.25110656},{"$f":"IF(BU$11=\"\",0,SUM($Z901:BU901))","v":-411317838.25110656},{"$f":"IF(BV$11=\"\",0,SUM($Z901:BV901))","v":-319781825.45228684},{"$f":"IF(BW$11=\"\",0,SUM($Z901:BW901))","v":-273265698.0008238},{"$f":"IF(BX$11=\"\",0,SUM($Z901:BX901))","v":-273265698.0008238},{"$f":"IF(BY$11=\"\",0,SUM($Z901:BY901))","v":-273265698.0008238},{"$f":"IF(BZ$11=\"\",0,SUM($Z901:BZ901))","v":-190265681.02322203},{"$f":"IF(CA$11=\"\",0,SUM($Z901:CA901))","v":-144959826.77778062},{"$f":"IF(CB$11=\"\",0,SUM($Z901:CB901))","v":-103972323.13269085},{"$f":"IF(CC$11=\"\",0,SUM($Z901:CC901))","v":-103972323.13269085},{"$f":"IF(CD$11=\"\",0,SUM($Z901:CD901))","v":-3447688.2598386556},{"$f":"IF(CE$11=\"\",0,SUM($Z901:CE901))","v":84360510.614458367},{"$f":"IF(CF$11=\"\",0,SUM($Z901:CF901))","v":175852758.83504224},{"$f":"IF(CG$11=\"\",0,SUM($Z901:CG901))","v":175852758.83504224},{"$f":"IF(CH$11=\"\",0,SUM($Z901:CH901))","v":365584077.61453307},{"$f":"IF(CI$11=\"\",0,SUM($Z901:CI901))","v":0}]
[{"$f":"ROW()","v":906}]
[{"$f":"ROW()","v":907},null,null,null,null,null,null,"Индикатор безубыточности для кредиторов",null,null,null,null,"индикатор(1)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B907=Lists!$CU$24,SUMIFS($Z907:$CJ907,$Z$2:$CJ$2,Periods!$Q$18),SUM($Z907:$CJ907))","v":1},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z907:Z907)=1,0,IF(AND(Z905<=0,MIN(AA905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z907:AA907)=1,0,IF(AND(AA905<=0,MIN(AB905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z907:AB907)=1,0,IF(AND(AB905<=0,MIN(AC905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z907:AC907)=1,0,IF(AND(AC905<=0,MIN(AD905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z907:AD907)=1,0,IF(AND(AD905<=0,MIN(AE905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z907:AE907)=1,0,IF(AND(AE905<=0,MIN(AF905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z907:AF907)=1,0,IF(AND(AF905<=0,MIN(AG905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z907:AG907)=1,0,IF(AND(AG905<=0,MIN(AH905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z907:AH907)=1,0,IF(AND(AH905<=0,MIN(AI905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z907:AI907)=1,0,IF(AND(AI905<=0,MIN(AJ905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z907:AJ907)=1,0,IF(AND(AJ905<=0,MIN(AK905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z907:AK907)=1,0,IF(AND(AK905<=0,MIN(AL905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z907:AL907)=1,0,IF(AND(AL905<=0,MIN(AM905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z907:AM907)=1,0,IF(AND(AM905<=0,MIN(AN905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z907:AN907)=1,0,IF(AND(AN905<=0,MIN(AO905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z907:AO907)=1,0,IF(AND(AO905<=0,MIN(AP905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z907:AP907)=1,0,IF(AND(AP905<=0,MIN(AQ905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z907:AQ907)=1,0,IF(AND(AQ905<=0,MIN(AR905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z907:AR907)=1,0,IF(AND(AR905<=0,MIN(AS905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z907:AS907)=1,0,IF(AND(AS905<=0,MIN(AT905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z907:AT907)=1,0,IF(AND(AT905<=0,MIN(AU905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z907:AU907)=1,0,IF(AND(AU905<=0,MIN(AV905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z907:AV907)=1,0,IF(AND(AV905<=0,MIN(AW905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z907:AW907)=1,0,IF(AND(AW905<=0,MIN(AX905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z907:AX907)=1,0,IF(AND(AX905<=0,MIN(AY905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z907:AY907)=1,0,IF(AND(AY905<=0,MIN(AZ905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z907:AZ907)=1,0,IF(AND(AZ905<=0,MIN(BA905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z907:BA907)=1,0,IF(AND(BA905<=0,MIN(BB905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z907:BB907)=1,0,IF(AND(BB905<=0,MIN(BC905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z907:BC907)=1,0,IF(AND(BC905<=0,MIN(BD905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z907:BD907)=1,0,IF(AND(BD905<=0,MIN(BE905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z907:BE907)=1,0,IF(AND(BE905<=0,MIN(BF905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z907:BF907)=1,0,IF(AND(BF905<=0,MIN(BG905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z907:BG907)=1,0,IF(AND(BG905<=0,MIN(BH905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z907:BH907)=1,0,IF(AND(BH905<=0,MIN(BI905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z907:BI907)=1,0,IF(AND(BI905<=0,MIN(BJ905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z907:BJ907)=1,0,IF(AND(BJ905<=0,MIN(BK905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z907:BK907)=1,0,IF(AND(BK905<=0,MIN(BL905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z907:BL907)=1,0,IF(AND(BL905<=0,MIN(BM905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z907:BM907)=1,0,IF(AND(BM905<=0,MIN(BN905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z907:BN907)=1,0,IF(AND(BN905<=0,MIN(BO905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z907:BO907)=1,0,IF(AND(BO905<=0,MIN(BP905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z907:BP907)=1,0,IF(AND(BP905<=0,MIN(BQ905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z907:BQ907)=1,0,IF(AND(BQ905<=0,MIN(BR905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z907:BR907)=1,0,IF(AND(BR905<=0,MIN(BS905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z907:BS907)=1,0,IF(AND(BS905<=0,MIN(BT905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z907:BT907)=1,0,IF(AND(BT905<=0,MIN(BU905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z907:BU907)=1,0,IF(AND(BU905<=0,MIN(BV905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z907:BV907)=1,0,IF(AND(BV905<=0,MIN(BW905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z907:BW907)=1,0,IF(AND(BW905<=0,MIN(BX905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z907:BX907)=1,0,IF(AND(BX905<=0,MIN(BY905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z907:BY907)=1,0,IF(AND(BY905<=0,MIN(BZ905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z907:BZ907)=1,0,IF(AND(BZ905<=0,MIN(CA905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z907:CA907)=1,0,IF(AND(CA905<=0,MIN(CB905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z907:CB907)=1,0,IF(AND(CB905<=0,MIN(CC905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z907:CC907)=1,0,IF(AND(CC905<=0,MIN(CD905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z907:CD907)=1,0,IF(AND(CD905<=0,MIN(CE905:$CJ905)>=0),1,0)))","v":1},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z907:CE907)=1,0,IF(AND(CE905<=0,MIN(CF905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z907:CF907)=1,0,IF(AND(CF905<=0,MIN(CG905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z907:CG907)=1,0,IF(AND(CG905<=0,MIN(CH905:$CJ905)>=0),1,0)))","v":0},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z907:CH907)=1,0,IF(AND(CH905<=0,MIN(CI905:$CJ905)>=0),1,0)))","v":0}]
[{"$f":"ROW()","v":908},null,null,null,null,null,null,{"$f":"H907","v":"Индикатор безубыточности для кредиторов"},{"$f":"KPI!$I$28","v":"Дисконтированный срок окупаемости (DPBP)"},null,null,null,"кол-во лет",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X907=0,\"не окупается\",SUMIFS($Z$2:$CJ$2,$Z907:$CJ907,1)*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":14.25}]

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